XML 32 R22.htm IDEA: XBRL DOCUMENT v3.25.1
FAIR VALUE OF ASSETS AND LIABILITIES
 3 Months Ended
Mar. 31, 2025
FAIR VALUE OF ASSETS AND LIABILITIES  
FAIR VALUE OF ASSETS AND LIABILITIES

14.FAIR VALUE OF ASSETS AND LIABILITIES

​

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:

​

●Level 1 – Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
●Level 2 – Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
●Level 3 – Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

The following methods and assumptions were used by the Company in estimating fair value disclosures:

​

Debt Securities – Available-for-sale debt securities are recorded at fair value on a recurring basis. When available, the Company uses quoted market prices to determine the fair value of debt securities; such items are classified as Level 1. There were no Level 1 securities held at March 31, 2025 and December 31, 2024.

​

Level 2 debt securities are traded less frequently than exchange-traded instruments. The fair value of these securities is determined using matrix pricing with inputs that are observable in the market or can be derived principally from or corroborated by observable market data. This category includes obligations of U.S. government-sponsored enterprises, including mortgage-backed securities, and corporate bonds.

Debt securities not actively traded whose fair value is determined through the use of cash flows utilizing inputs that are unobservable are classified as Level 3. There were no Level 3 securities held at March 31, 2025 and December 31, 2024.

​

Loans held for sale - The fair value of mortgage loans held for sale is estimated based on current market prices for similar loans in the secondary market and therefore are classified as Level 2 assets. There were no mortgage loans held for sale 90 days or more past due as of March 31, 2025 and December 31, 2024.

​

Collateral-Dependent Impaired Loans - The fair value of collateral-dependent loans that are deemed to be impaired is determined based upon the fair value of the underlying collateral. Such collateral primarily consists of real estate and, to a lesser extent, other business assets. For collateral-dependent loans for which repayment is dependent on the sale of the collateral, Management adjusts the fair value for estimated costs to sell. For collateral-dependent loans for which repayment is dependent on the operation of the collateral, estimated costs to sell are not incorporated into the measurement. Management may also adjust appraised values to reflect estimated market value declines or apply other discounts to appraised values resulting from its knowledge of the property. Internal valuations are utilized to determine the fair value of other business assets. Collateral-dependent impaired loans are categorized as Level 3.

​

Appraisals for collateral-dependent impaired loans are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Company. Once received, the Company reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry-wide statistics.

​

Retirement plan annuities - The carrying value of the annuities are based on their contract values which approximate fair value.

​

MSRs - Fair value is based on a third-party valuation model that calculates the present value of estimated future net servicing income and includes observable market data such as prepayment speeds and default and loss rates.

​

Deposits and mortgagors’ escrow accounts - The fair values disclosed for demand deposits (e.g., interest and non-interest checking, passbook savings, and certain types of money market accounts) and mortgagors’ escrow accounts are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for certificates of deposit are estimated using a DCF calculation that applies market interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits.

​

Borrowed funds - The fair values of borrowed funds are estimated using DCF analyses based on the current incremental borrowing rates in the market for similar types of borrowing arrangements.

​

Accrued interest - The carrying amounts of accrued interest approximate fair value.

​

Derivatives

​

Derivatives designated as hedging instrument - The Company works directly with a third-party vendor to provide periodic valuations for its interest-rate risk-management agreements to determine fair value of its interest rate swaps executed for interest-rate risk management. The vendor utilizes standard valuation methodologies applicable to interest rate derivatives based on readily observable market data and are therefore considered Level 2 valuations.

​

Forward loan sale commitments and derivative loan commitments - Forward loan sale commitments and derivative loan commitments are based on fair values of the underlying mortgage loans and the probability of such commitments being exercised. The assumptions for pull-through rates are derived from internal data and adjusted using Management judgment. Derivative loan commitments include the value of servicing rights and non-refundable costs of originating the loan based on the Company’s internal cost analysis that is not observable. The weighted average pull-through rate for derivative loan commitments was approximately 92% and 91% at March 31, 2025 and December 31, 2024, respectively.

​

Interest rate swaps and risk participation agreements - The Company’s interest rate swaps are traded in over-the-counter markets where quoted market prices are not readily available. For these interest rate derivatives, fair value is determined by a third party utilizing models that use primarily market observable inputs, such as swap rates and yield curves. The pricing models used to value interest rate swaps calculate the sum of each instrument’s fixed and variable cash flows, which are then discounted using an appropriate yield curve to arrive at the fair value of each swap. The pricing models do not contain a high level of subjectivity as the methodologies used do not require significant judgment.

​

Although the Company has determined that the majority of the inputs used to value its interest rate swaps and risk participation agreements fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with interest rate contracts and risk participation agreements utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by the Company and its counterparties. As of March 31, 2025 and December 31, 2024, the Company assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and determined that the credit valuation adjustments were not significant to the overall valuation of its derivatives. As a result, the Company classified its derivative valuations in their entirety as Level 2.

​

Interest rate futures – The Company’s interest rate futures are valued based on quoted prices for similar assets in an active market with inputs that are observable and as a result, the Company has classified these derivatives as Level 2.

​

Off-balance sheet credit-related instruments - Fair values for off-balance sheet, credit-related financial instruments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing. The fair value of off-balance sheet instruments is immaterial.

​

Transfers between levels are recognized at the end of the reporting period, if applicable. There were no transfers during the periods presented.

​

Assets and Liabilities Measured at Fair Value on a Recurring Basis

​

Assets and liabilities measured at fair value on a recurring basis are summarized below:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total

​

​

    

Level 1

    

Level 2

    

Level 3

    

Fair Value

 

​

​

(in thousands)

​

March 31, 2025

​

​

​

​

​

​

​

​

​

​

​

​

​

Assets

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Securities available for sale

​

$

—

​

$

265,644

​

$

—

​

$

265,644

​

Loans held for sale

​

​

—

​

​

19,304

​

​

—

​

​

19,304

​

Mortgage servicing rights

​

​

—

​

​

42,620

​

​

—

​

​

42,620

​

Derivatives

​

​

—

​

​

19,521

​

​

549

​

​

20,070

​

​

​

$

—

​

$

347,089

​

$

549

​

$

347,638

​

Liabilities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Derivatives

​

$

—

​

$

19,305

​

$

117

​

$

19,422

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2024

​

​

​

​

​

​

​

​

​

​

​

​

​

Assets

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Securities available for sale

​

$

—

​

$

263,904

​

$

—

​

$

263,904

​

Loans held for sale

​

​

—

​

​

36,768

​

​

—

​

​

36,768

​

Mortgage servicing rights

​

​

—

​

​

44,500

​

​

—

​

​

44,500

​

Derivatives

​

​

—

​

​

24,173

​

​

756

​

​

24,929

​

​

​

$

—

​

$

369,345

​

$

756

​

$

370,101

​

Liabilities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Derivatives

​

$

—

​

$

23,481

​

$

65

​

$

23,546

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

The table below presents, for the three months ended March 31, 2025 and 2024, the changes in Level 3 assets and liabilities that are measured at fair value on a recurring basis.

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended March 31, 

​

​

    

2025

​

2024

      

​

​

(in thousands)

Assets: Derivative and Forward Loan Sale Commitments:

​

​

​

​

​

​

​

Balance at beginning of period

​

$

756

​

$

484

​

Total losses included in net income (1)

​

​

(207)

​

​

(35)

​

Balance at end of period

​

$

549

​

$

449

​

Changes in unrealized gains relating to instruments at period end

​

$

549

​

$

449

​

​

​

​

​

​

​

​

​

Liabilities: Derivative and Forward Loan Sale Commitments:

​

​

​

​

​

​

​

Balance at beginning of period

​

$

(65)

​

$

(451)

​

Total (losses) gains included in net income (1)

​

​

(52)

​

​

401

​

Balance at end of period

​

$

(117)

​

$

(50)

​

Changes in unrealized losses relating to instruments at period end

​

$

(117)

​

$

(50)

​

​

​

​

​

​

​

​

​

(1) Included in mortgage banking income on the Consolidated Statements of Income.

​

​

​

​

​

​

​

​

​

​

​

Assets Measured at Fair Value on a Non-recurring Basis

​

The Company is required, on a non-recurring basis, to adjust the carrying value or provide valuation allowances for certain assets using fair value measurements in accordance with GAAP. The following is a summary of applicable non-recurring fair value measurements. There are no liabilities measured at fair value on a non-recurring basis at March 31, 2025 or December 31, 2024.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

March 31, 

​

​

December 31, 

​

​

2025

​

​

2024

​

    

Level 1

    

Level 2

    

Level 3

​

​

Level 1

    

Level 2

    

Level 3

​

​

(in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Collateral-dependent individually analyzed loans

​

$

—

​

$

—

​

$

15,037

​

​

$

—

​

$

—

​

$

47,463

​

The table below presents quantitative information about significant unobservable inputs (Level 3) for assets measured at fair value on a non-recurring basis at the dates indicated.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Fair Value

​

​

​

​

​

​

​

​

March 31, 

​

December 31, 

​

Valuation Technique

​

​

2025

​

2024

​

​

​

​

​

​

(in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Collateral-dependent individually analyzed loans

​

$

15,037

​

$

47,463

​

Appraisals of collateral (1)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

(1) Fair value is generally determined through independent appraisals of the underlying collateral, which includes unobservable inputs such as adjustments for differences between the comparable properties. Appraisals are adjusted for estimated liquidation expenses of 6% when the loan is expected to be repaid through the sale of the collateral. Management may also adjust appraised values to reflect estimated market value declines or apply other discounts to appraised values resulting from its knowledge of the collateral.

​

​

Summary of Fair Values of Financial Instruments

​

The estimated fair values, and related carrying or notional amounts, of the Company’s financial instruments are as follows. Certain financial instruments and all nonfinancial instruments are exempt from disclosure requirements. Accordingly, the aggregate fair value amounts presented herein may not necessarily represent the underlying fair value of the Company.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

March 31, 2025

​

​

​

Carrying

​

Fair Value

​

​

    

Amount

    

Level 1

    

Level 2

    

Level 3

    

Total

 

​

​

(in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Financial assets:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Cash and cash equivalents

​

$

230,492

​

$

230,492

​

$

—

​

$

—

​

$

230,492

​

Securities available for sale

​

​

265,644

​

​

—

​

​

265,644

​

​

—

​

​

265,644

​

Securities held to maturity

​

​

19,211

​

​

—

​

​

19,067

​

​

—

​

​

19,067

​

Federal Home Loan Bank stock

​

​

18,330

​

​

N/A

​

​

N/A

​

​

N/A

​

​

N/A

​

Loans held for sale

​

​

19,304

​

​

—

​

​

19,304

​

​

—

​

​

19,304

​

Loans, net

​

​

4,771,710

​

​

—

​

​

—

​

​

4,581,889

​

​

4,581,889

​

Retirement plan annuities

​

​

15,817

​

​

—

​

​

—

​

​

15,817

​

​

15,817

​

Accrued interest receivable

​

​

18,158

​

​

—

​

​

18,158

​

​

—

​

​

18,158

​

Derivatives

​

​

20,070

​

​

—

​

​

19,521

​

​

549

​

​

20,070

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Financial liabilities:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Deposits

​

​

4,618,721

​

​

—

​

​

—

​

​

4,618,333

​

​

4,618,333

​

Borrowed funds

​

​

399,547

​

​

—

​

​

400,102

​

​

—

​

​

400,102

​

Mortgagors' escrow accounts

​

​

10,370

​

​

—

​

​

—

​

​

10,370

​

​

10,370

​

Accrued interest payable

​

​

7,027

​

​

—

​

​

7,027

​

​

—

​

​

7,027

​

Derivatives

​

​

19,422

​

​

—

​

​

19,305

​

​

117

​

​

19,422

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2024

​

​

​

Carrying

​

Fair Value

​

​

    

Amount

    

Level 1

    

Level 2

    

Level 3

    

Total

 

​

​

(in thousands)

​

Financial assets:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Cash and cash equivalents

​

$

231,071

​

$

231,071

​

$

—

​

$

—

​

$

231,071

​

Securities available for sale

​

​

263,904

​

​

—

​

​

263,904

​

​

—

​

​

263,904

​

Securities held to maturity

​

​

19,627

​

​

—

​

​

19,285

​

​

—

​

​

19,285

​

Federal Home Loan Bank stock

​

​

23,277

​

​

N/A

​

​

N/A

​

​

N/A

​

​

N/A

​

Loans held for sale

​

​

36,768

​

​

—

​

​

36,768

​

​

—

​

​

36,768

​

Loans, net

​

​

4,796,398

​

​

—

​

​

—

​

​

4,577,140

​

​

4,577,140

​

Retirement plan annuities

​

​

15,698

​

​

—

​

​

—

​

​

15,698

​

​

15,698

​

Accrued interest receivable

​

​

18,393

​

​

—

​

​

18,393

​

​

—

​

​

18,393

​

Derivatives

​

​

24,929

​

​

—

​

​

24,173

​

​

756

​

​

24,929

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Financial liabilities:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Deposits

​

​

4,550,753

​

​

—

​

​

—

​

​

4,549,755

​

​

4,549,755

​

Borrowed funds

​

​

516,555

​

​

—

​

​

516,287

​

​

—

​

​

516,287

​

Mortgagors' escrow accounts

​

​

8,537

​

​

—

​

​

—

​

​

8,537

​

​

8,537

​

Accrued interest payable

​

​

6,575

​

​

—

​

​

6,575

​

​

—

​

​

6,575

​

Derivatives

​

​

23,546

​

​

—

​

​

23,481

​

​

65

​

​

23,546

​

​