XML 45 R33.htm IDEA: XBRL DOCUMENT v3.24.3
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2024
Fair Value Measurements  
Schedule of balance of assets and liabilities which are measured at fair value on a recurring basis

September 30, 2024

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

Securities available-for-sale

U.S. Treasury

$

194,188

$

-

$

-

$

194,188

U.S. government agencies

-

37,976

-

37,976

U.S. government agencies mortgage-backed

-

96,413

-

96,413

States and political subdivisions

-

211,927

12,868

224,795

Collateralized mortgage obligations

-

384,271

-

384,271

Asset-backed securities

-

60,647

3,300

63,947

Collateralized loan obligations

-

189,264

-

189,264

Loans held-for-sale

-

2,447

-

2,447

Mortgage servicing rights

-

-

9,726

9,726

Interest rate derivatives 1

-

4,576

-

4,576

Mortgage banking derivatives

-

70

-

70

Total

$

194,188

$

987,591

$

25,894

$

1,207,673

Liabilities:

Interest rate swap agreements, including risk participation agreements

$

-

$

4,389

$

-

$

4,389

Total

$

-

$

4,389

$

-

$

4,389

1 Interest rate derivatives includes interest rate swaps, a rate cap and risk participation agreements.

December 31, 2023

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

Securities available-for-sale

U.S. Treasury

$

169,574

$

-

$

-

$

169,574

U.S. government agencies

-

56,959

-

56,959

U.S. government agencies mortgage-backed

-

106,370

-

106,370

States and political subdivisions

-

214,006

13,059

227,065

Collateralized mortgage obligations

-

392,544

-

392,544

Asset-backed securities

-

66,166

2,270

68,436

Collateralized loan obligations

-

171,881

-

171,881

Loans held-for-sale

-

1,322

-

1,322

Mortgage servicing rights

-

-

10,344

10,344

Interest rate derivatives 1

-

5,391

-

5,391

Total

$

169,574

$

1,014,639

$

25,673

$

1,209,886

Liabilities:

Interest rate swap agreements, including risk participation agreements

$

-

$

8,324

$

-

$

8,324

Mortgage banking derivatives

-

10

-

10

Total

$

-

$

8,334

$

-

$

8,334

1 Interest rate derivatives includes interest rate swaps, a rate cap and risk participation agreements.

Schedule of changes in Level 3 assets and liabilities measured at fair value on a recurring basis

The changes in Level 3 assets and liabilities measured at fair value on a recurring basis are as follows:

Nine Months Ended September 30, 2024

Securities available-for-sale

States and

Mortgage

Asset-backed

Political

Servicing

   

Securities

Subdivisions

   

Rights

Beginning balance January 1, 2024

$

2,270

$

13,059

$

10,344

Transfers out of Level 3

-

-

-

Total gains or losses

Included in earnings

-

(98)

(706)

Included in other comprehensive income

(68)

18

-

Purchases, issuances, sales, and settlements

Purchases

1,209

-

-

Issuances

-

-

490

Settlements

(111)

(111)

(402)

Ending balance September 30, 2024

$

3,300

$

12,868

$

9,726

Nine Months Ended September 30, 2023

Securities available-for-sale

Collateralized

States and

Mortgage

Asset-backed

Mortgage

Political

Servicing

    

Securities

Obligations

Subdivisions

    

Rights

    

Beginning balance January 1, 2023

$

16,740

$

6,770

$

12,501

$

11,189

Transfers into Level 3

-

-

-

-

Transfers out of Level 3

(14,885)

(6,764)

-

-

Total gains or losses

Included in earnings

(11)

-

(99)

232

Included in other comprehensive income

168

(6)

(74)

-

Purchases, issuances, sales, and settlements

Purchases

406

-

-

-

Issuances

-

-

-

420

Settlements

(572)

-

(108)

(380)

Ending balance September 30, 2023

$

1,846

$

-

$

12,220

$

11,461

Schedule of quantitative information about level 3 fair value measurements

The following table and commentary present quantitative and qualitative information about Level 3 fair value measurements as of September 30, 2024:

Weighted

Measured at fair value

Significant Unobservable

Average

on a recurring basis:

   

Fair Value

   

Valuation Methodology

   

Inputs

   

Range of Input

   

of Inputs

States and political subdivisions

$

12,868

Discounted Cash Flow

Discount Rate

5.2 – 6.1%

6.1

%

Liquidity Premium

0.5 – 0.5%

0.5

%

Asset-backed securities

$

3,300

Discounted Cash Flow

Discount Rate

4.9 – 4.9% 

4.9

%

Mortgage servicing rights

$

9,726

Discounted Cash Flow

Discount Rate

 9.0 – 11.0% 

9.0

%

Prepayment Speed

0.0 – 38.1%

7.3

%

The following table and commentary present quantitative and qualitative information about Level 3 fair value measurements as December 31, 2023:

Weighted

Measured at fair value

Significant Unobservable

Average

on a recurring basis:

   

Fair Value

   

Valuation Methodology

   

Inputs

   

Range of Input

   

of Inputs

States and political subdivisions

$

13,059

Discounted Cash Flow

Discount Rate

3.2 – 5.4%

4.7

%

Liquidity Premium

0.5 – 0.5%

0.5

%

Asset-backed securities

$

2,270

Discounted Cash Flow

Discount Rate

5.6 – 5.6%

5.6

%

Mortgage servicing rights

$

10,344

Discounted Cash Flow

Discount Rate

 9.0 – 11.0% 

9.0

%

Prepayment Speed

5.1 – 33.0%

6.6

%

Schedule of assets measured at fair value on a nonrecurring basis

September 30, 2024

    

Level 1

    

Level 2

    

Level 3

    

Total

Individually evaluated loans1

$

-

$

-

$

42,005

$

42,005

Other real estate owned, net2

-

-

8,202

8,202

Total

$

-

$

-

$

50,207

$

50,207

1 Represents carrying value and related write-downs of loans for which adjustments are substantially based on the appraised value of collateral for collateral-dependent loans, which had a carrying amount of $50.2 million and a valuation allowance of $8.2 million resulting in a decrease of specific allocations within the allowance for credit losses on loans of $2.9 million for the nine months ended September 30, 2024.

2 OREO is measured at fair value, less costs to sell, and had a net carrying amount of $8.2 million at September 30, 2024, which is made up of the outstanding balance of $8.3 million, net of a valuation allowance of $118,000.

December 31, 2023

    

Level 1

    

Level 2

    

Level 3

    

Total

Individually evaluated loans1

$

-

$

-

$

66,180

$

66,180

Other real estate owned, net2

-

-

5,123

5,123

Total

$

-

$

-

$

71,303

$

71,303

1 Represents carrying value and related write-downs of loans for which adjustments are substantially based on the appraised value of collateral for collateral-dependent loans, which had a carrying amount of $77.3 million and a valuation allowance of $11.1 million resulting in a decrease of specific allocations within the allowance for credit losses on loans of $6.5 million for the year December 31, 2023.

2 OREO is measured at fair value, less costs to sell, and had a net carrying amount of $5.1 million at December 31, 2023, which is made up of the outstanding balance of $5.2 million, net of a valuation allowance of $118,000.