XML 49 R36.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2025
Fair Value Measurements  
Schedule of balance of assets and liabilities which are measured at fair value on a recurring basis

March 31, 2025

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

Securities available-for-sale

U.S. Treasury

$

160,191

$

-

$

-

$

160,191

U.S. government agencies

-

38,047

-

38,047

U.S. government agencies mortgage-backed

-

98,929

-

98,929

States and political subdivisions

-

197,729

11,388

209,117

Collateralized mortgage obligations

-

390,891

390,891

Asset-backed securities

-

46,118

3,583

49,701

Collateralized loan obligations

-

199,845

-

199,845

Loans held-for-sale

-

4,202

-

4,202

Mortgage servicing rights

-

-

9,938

9,938

Interest rate derivatives 1

-

4,369

-

4,369

Mortgage banking derivatives

-

102

-

102

Total

$

160,191

$

980,232

$

24,909

$

1,165,332

Liabilities:

Interest rate swap agreements, including risk participation agreements

$

-

$

2,112

$

-

$

2,112

Total

$

-

$

2,112

$

-

$

2,112

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

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 1

-

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

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:

Three Months Ended March 31, 2025

Securities available-for-sale

States and

Mortgage

Asset-backed

Political

Servicing

   

Securities

Subdivisions

   

Rights

Beginning balance January 1, 2025

$

3,254

$

11,896

$

10,374

Transfers out of Level 3

-

-

-

Total gains or losses

Included in earnings

-

-

(488)

Included in other comprehensive income

(36)

(466)

-

Purchases, issuances, sales, and settlements

Purchases

461

-

-

Issuances

-

-

134

Settlements

(96)

(42)

(82)

Ending balance March 31, 2025

$

3,583

$

11,388

$

9,938

Three Months Ended March 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 into Level 3

-

-

-

Transfers out of Level 3

-

-

-

Total gains or losses

Included in earnings

-

(33)

172

Included in other comprehensive income

(29)

(89)

-

Purchases, issuances, sales, and settlements

Purchases

259

-

-

Issuances

-

-

126

Settlements

(15)

(34)

(78)

Ending balance March 31, 2024

$

2,485

$

12,903

$

10,564

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 March 31, 2025:

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

$

11,388

Discounted Cash Flow

Discount Rate

3.5 - 3.9%

3.7

%

Liquidity Premium

0.5 – 0.5%

0.5

%

Asset-backed securities

$

3,583

Discounted Cash Flow

Discount Rate

5.3 – 5.3% 

5.3

%

Mortgage servicing rights

$

9,938

Discounted Cash Flow

Discount Rate

 9.0 – 11.0% 

9.0

%

Prepayment Speed

0.2 – 33.6%

7.2

%

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

%

Schedule of assets measured at fair value on a nonrecurring basis

March 31, 2025

    

Level 1

    

Level 2

    

Level 3

    

Total

Individually evaluated loans1

$

-

$

-

$

25,409

$

25,409

Other real estate owned, net2

-

-

2,878

2,878

Total

$

-

$

-

$

28,287

$

28,287

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 $30.8 million and a valuation allowance of $5.3 million, resulting in a decrease of specific allocations within the allowance for credit losses on loans of $1.9 million for the three months ended March 31, 2025.

2 OREO is measured at the lower of carrying or fair value less costs to sell, and had a net carrying amount of $2.9 million at March 31, 2025, which is made up of the outstanding balance of $3.7 million, net of a valuation allowance of $853,000.

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

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 and to a lesser extent the discounted cash flow, which 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 allowance for credit losses on loans of $3.9 million for the year December 31, 2024.

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