XML 69 R50.htm IDEA: XBRL DOCUMENT v3.25.0.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2024
Fair Value Measurements  
Schedule of balance of assets and liabilities which are measured at fair value on a recurring basis

December 31, 2024

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

Securities available-for-sale

U.S. Treasury

$

194,143

$

-

$

-

$

194,143

U.S. government agencies

-

37,814

-

37,814

U.S. government agencies mortgage-backed

-

100,277

-

100,277

States and political subdivisions

-

203,560

11,896

215,456

Collateralized mortgage obligations

-

368,616

-

368,616

Asset-backed securities

-

59,049

3,254

62,303

Collateralized loan obligations

-

183,092

-

183,092

Loans held-for-sale

-

1,556

-

1,556

Mortgage servicing rights

-

-

10,374

10,374

Interest rate derivatives 

-

5,526

-

5,526

Mortgage banking derivatives

-

55

-

55

Total

$

194,143

$

959,545

$

25,524

$

1,179,212

Liabilities:

Interest rate swap agreements, including risk participation agreements

$

-

$

3,192

$

-

$

3,192

Total

$

-

$

3,192

$

-

$

3,192

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

-

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

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

Year Ended December 31, 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

-

(125)

(160)

Included in other comprehensive income

(69)

(444)

-

Purchases, issuances, sales, and settlements

Purchases

1,209

-

-

Issuances

-

-

753

Settlements

(156)

(594)

(563)

Ending balance December 31, 2024

$

3,254

$

11,896

$

10,374

Year Ended December 31, 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)

-

(135)

(924)

Included in other comprehensive income

239

(6)

998

-

Purchases, issuances, sales, and settlements

Purchases

782

-

-

-

Issuances

-

-

-

580

Settlements

(595)

-

(305)

(501)

Ending balance December 31, 2023

$

2,270

$

-

$

13,059

$

10,344

Schedule of quantitative information about level 3 fair value measurements

The following table and commentary presents quantitative and qualitative information about Level 3 fair value measurements as of December 31, 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

$

11,896

Discounted Cash Flow

Discount Rate

5.3 –5.4%

5.4

%

Liquidity Premium

0.5 – 0.5%

0.5

%

Asset-backed securities

$

3,254

Discounted Cash Flow

Discount Rate

4.9 – 4.9% 

4.9

%

Mortgage servicing rights

$

10,374

Discounted Cash Flow

Discount Rate

 9.0 – 11.0% 

9.0

%

Prepayment Speed

0.0 – 31.5%

6.9

%

The following table and commentary presents quantitative and qualitative information about Level 3 fair value measurements as of 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

December 31, 2024

    

Level 1

    

Level 2

    

Level 3

    

Total

Individually evaluated loans1

$

-

$

-

$

19,058

$

19,058

Other real estate owned, net2

-

-

21,617

21,617

Total

$

-

$

-

$

40,675

$

40,675

1Represents carrying value and related write-downs of loans for which adjustments are substantially based on the appraised value of collateral for collateral-dependent loans and to a lesser extent the discounted cash flow, had a carrying amount of $26.2 million and a valuation allowance of $7.2 million, resulting in a decrease of specific allocations within the provision for credit losses of $3.9 million for the year ending December 31, 2024.

2OREO is measured at the lower of carrying or fair value less costs to sell, and had a net carrying amount of $21.6 million, which is made up of the outstanding balance of $23.5 million, net of a valuation allowance of $1.9 million, at December 31, 2024.

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

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

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