XML 53 R25.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Income Tax | 12 Months Ended
--- | ---
Dec. 31, 2024
Income Tax Disclosure [Abstract] |
Income Tax | Income Tax
| December 31 2024 |  | December 31 2023 |  | December 31 2022
Income tax expense |  |  |  |  |
Currently payable |  |  |  |  |
Federal | $ | 8,558 |  |  | $ | 14,980 |  |  | $ | 9,111 |
State | 363 |  |  | (640) |  |  | 888 |
Deferred |  |  |  |  |
Federal | (15,528) |  |  | (3,393) |  |  | 2,208 |
State | (1,472) |  |  | 71 |  |  | (31) |
Total income tax expense | $ | (8,079) |  |  | $ | 11,018 |  |  | $ | 12,176 |
Reconciliation of federal statutory to actual tax expense |  |  |  |  |
Federal statutory income tax at 21% | $ | 5,743 |  |  | $ | 8,190 |  |  | $ | 22,173 |
Tax exempt interest | (6,427) |  |  | (6,777) |  |  | (6,623) |
Tax exempt BOLI income | (273) |  |  | (779) |  |  | (746) |
Stock compensation | 150 |  |  | (88) |  |  | (232) |
Revaluation of deferred tax assets | (5,201) |  |  | 5,201 |  |  | — |
Other tax exempt income | — |  |  | (371) |  |  | (454) |
State tax, net of federal tax effect | (1,185) |  |  | 142 |  |  | 676 |
Tax credit investments, net of amortization | (1,290) |  |  | (2,976) |  |  | (2,774) |
BOLI redemption ordinary income | — |  |  | 5,316 |  |  | — |
BOLI redemption excise | — |  |  | 2,532 |  |  | — |
Nondeductible and other | 404 |  |  | 628 |  |  | 156 |
Actual tax expense | $ | (8,079) |  |  | $ | 11,018 |  |  | $ | 12,176 |
| December 31 2024 |  | December 31 2023
Assets |  |  |
Allowance for credit losses | $ | 12,590 |  |  | $ | 12,546 |
Net operating loss and tax credits | 10,805 |  |  | 9,592 |
Director and employee benefits | 3,334 |  |  | 2,471 |
Unrealized loss on securities and cash flow hedge | 29,355 |  |  | 17,706 |
Basis difference in partnership equity investments | 1,940 |  |  | 1,322 |
Capital loss carryover | — |  |  | 5,201 |
Fair value adjustment on acquisitions | 883 |  |  | — |
Other | 2,938 |  |  | 2,856 |
Total assets | 61,845 |  |  | 51,694 |
Liabilities |  |  |
Depreciation | (4,061) |  |  | (4,512) |
State tax | — |  |  | (253) |
Federal Home Loan Bank stock dividends | (353) |  |  | (365) |
Difference in basis of intangible assets | (6,553) |  |  | (4,545) |
Fair value adjustment on acquisitions | — |  |  | (2,142) |
Other | (1,003) |  |  | (1,131) |
Total liabilities | (11,970) |  |  | (12,948) |
Valuation allowance | — |  |  | (5,201) |
Net deferred tax asset/(liability) | $ | 49,875 |  |  | $ | 33,545 |
During 2024, the Company generated a state net operating loss of $15.1 million that may be carried forward for 15 years. The Company has federal general business tax credits of $10.2 million that can be carried forward twenty years and expire beginning in 2044. The Company accounts for qualifying investment tax credits using the proportional amortization method and all others under the deferral method. Investment tax credits totaled $7.5 million and $19.7 million for 2024 and 2023, respectively. The Company recorded no valuation allowance as of December 31, 2024 and a valuation allowance of $5.2 million for December 31, 2023. The Company believes all of its deferred tax assets as of December 31, 2024 will be realized. Retained earnings of the Bank include approximately $12.8 million for which no deferred income tax liability has been recognized. This amount represents an allocation of previously acquired institutions income to bad debt deductions as of December 31, 1987 for tax purposes only. Reductions of amounts so allocated for purposes other than tax bad debt losses including redemption of bank stock or excess dividends, or loss of “bank” status would create income for tax purposes only, which would be subject to the then-current corporate income tax rate. The unrecorded deferred income tax liability on the above amount for the Company was approximately $2.7 million at December 31, 2024. The Company files income tax returns in U.S. federal, state and local jurisdictions. With a few exceptions, the Company is no longer subject to U.S. federal, state and local or non-U.S. income tax examinations by tax authorities for years before 2019.

X
- References No definition available. + Details
Name: | us-gaap_IncomeTaxDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for income tax. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 231 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482663/740-10-55-231 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12C -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12C Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12B -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12B Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 270 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147477891/740-270-50-1 Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SAB Topic 6.I.5.Q1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479360/740-10-S99-1 Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480990/946-20-50-13 Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(h)(2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1 Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/740/tableOfContent Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 14 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-14 Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 21 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-21 Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 17 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-17 Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SAB Topic 11.C) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479360/740-10-S99-2 Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482603/740-30-50-2 + Details
Name: | us-gaap_IncomeTaxDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration