XML 30 R23.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Fair Value Measurement
3 Months Ended
Mar. 31, 2024
Fair Value Disclosures [Abstract]  
Fair Value Measurement

(13) Fair Value Measurement

The Company uses a fair value hierarchy to measure fair value. This hierarchy describes three levels of inputs that may be used to measure fair value: Level 1: Quoted prices for identical assets in active markets that are identifiable on the measurement date; Level 2: Significant other observable inputs, such as quoted prices for similar assets, quoted prices in markets that are not active and other inputs that are observable or can be corroborated by observable market data; and Level 3: Significant unobservable inputs that reflect the Company’s own view about the assumptions that market participants would use in pricing an asset.

Debt securities: The fair values of securities available-for-sale are determined by matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities, but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs).

Equity securities: The Company’s equity securities are not actively traded in an open market. The fair value of these equity securities available-for-sale not actively traded in an open market is determined by using market data inputs for similar securities that are observable (Level 2 inputs).

The fair value of the swap asset/liability: The fair value of the swap asset and liability is based on an external derivative model using data inputs based on similar transactions as of the valuation date and classified Level 2. The changes in fair value of these assets/liabilities had no impact on net income or comprehensive income.

 

Mortgage servicing rights: Mortgage servicing rights do not trade in an active market with readily observable market data. As a result, the Company estimates the fair value of mortgage servicing rights by using a discounted cash flow model to calculate the present value of estimated future net servicing income. The Company stratifies its mortgage servicing portfolio on the basis of loan type. The assumptions used in the discounted cash flow model are those that the Company believes market participants would use in estimating future net servicing income. Significant assumptions in the valuation of mortgage servicing rights include estimated loan repayment rates, the discount rate, servicing costs, and the timing of cash flows, among other factors. Mortgage servicing rights are classified as Level 3 measurements due to the use of significant unobservable inputs, as well as significant management judgment and estimation.

 

Assets and liabilities measured at fair value are summarized in the tables below.

 

 

Fair Value Measurements at March 31, 2024 Using:

 

Assets:

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets measured at fair value on a recurring basis:

 

 

 

 

 

 

 

 

 

Securities available-for-sale

 

 

 

 

 

 

 

 

 

U.S. Treasury securities and obligations of U.S.
   Government agencies

 

$

 

 

$

68,042

 

 

$

 

Obligations of states and political subdivisions

 

 

 

 

 

333,451

 

 

 

 

Mortgage-backed securities in government sponsored
   entities

 

 

 

 

 

204,756

 

 

 

 

Total securities available-for-sale

 

 

 

 

 

606,249

 

 

 

 

Equity securities

 

 

 

 

 

2,027

 

 

 

 

Swap asset

 

 

 

 

 

14,682

 

 

 

 

Liabilities measured at fair value on a recurring basis:

 

 

 

 

 

 

 

 

 

Swap liability

 

$

 

 

$

14,682

 

 

$

 

Assets measured at fair value on a nonrecurring basis:

 

 

 

 

 

 

 

 

 

Mortgage servicing rights

 

$

 

 

$

 

 

$

2,999

 

 

 

 

 

Fair Value Measurements at December 31, 2023 Using:

 

Assets:

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets measured at fair value on a recurring basis:

 

 

 

 

 

 

 

 

 

Securities available-for-sale

 

 

 

 

 

 

 

 

 

U.S. Treasury securities and obligations of U.S.
   Government agencies

 

$

 

 

$

67,658

 

 

$

 

Obligations of states and political subdivisions

 

 

 

 

 

338,599

 

 

 

 

Mortgage-backed securities in government
   sponsored entities

 

 

 

 

 

212,015

 

 

 

 

Total securities available-for-sale

 

 

 

 

 

618,272

 

 

 

 

Equity securities

 

 

 

 

 

2,169

 

 

 

 

Swap asset

 

 

 

 

 

12,481

 

 

 

 

Liabilities measured at fair value on a recurring
   basis:

 

 

 

 

 

 

 

 

 

Swap liability

 

 

 

 

 

12,481

 

 

 

 

Assets measured at fair value on a nonrecurring
   basis:

 

 

 

 

 

 

 

 

 

Mortgage servicing rights

 

$

 

 

$

 

 

$

3,018

 

 

The following tables present quantitative information about the Level 3 significant unobservable inputs for assets and liabilities measured at fair value on a nonrecurring basis as of March 31, 2024 and December 31, 2023.

 

 

Quantitative Information about Level 3 Fair Value Measurements

March 31, 2024

 

Fair Value

 

 

Valuation Technique

 

Unobservable Input

 

Range

 

Weighted Average

Mortgage Servicing
    Rights

 

$

2,999

 

 

Discounted Cash Flow

 

Constant Prepayment
    Rate

 

4.4% - 11.1%

 

6%

 

 

 

 

 

 

 

Discount Rate

 

12%

 

12%

 

 

 

 

Quantitative Information about Level 3 Fair Value Measurements

December 31, 2023

 

Fair Value

 

 

Valuation Technique

 

Unobservable Input

 

Range

 

Weighted Average

Mortgage Servicing
    Rights

 

$

3,018

 

 

Discounted Cash Flow

 

Constant Prepayment
    Rate

 

4.6% - 11%

 

6%

 

 

 

 

 

 

 

Discount Rate

 

12%

 

12%

 

 

The carrying amount and fair values of financial instruments not measured at fair value on a recurring or nonrecurring basis at March 31, 2024 were as follows:

March 31, 2024

 

Carrying
Amount

 

 

Total
Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from financial institutions

 

$

50,310

 

 

$

50,310

 

 

$

50,310

 

 

$

 

 

$

 

Other securities

 

 

31,360

 

 

 

31,360

 

 

 

31,360

 

 

 

 

 

 

 

Loans, held for sale

 

 

3,716

 

 

 

3,716

 

 

 

3,716

 

 

 

 

 

 

 

Loans, net of allowance

 

 

2,859,290

 

 

 

2,735,265

 

 

 

 

 

 

 

 

 

2,735,265

 

Bank owned life insurance

 

 

61,685

 

 

 

61,685

 

 

 

61,685

 

 

 

 

 

 

 

Accrued interest receivable

 

 

13,513

 

 

 

13,513

 

 

 

13,513

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonmaturing deposits

 

 

2,071,809

 

 

 

2,071,684

 

 

 

2,071,684

 

 

 

 

 

 

 

Time deposits

 

 

908,886

 

 

 

907,775

 

 

 

 

 

 

 

 

 

907,775

 

Short-term FHLB advances

 

 

368,500

 

 

 

367,698

 

 

 

367,698

 

 

 

 

 

 

 

Long-term FHLB advances

 

 

2,211

 

 

 

2,098

 

 

 

 

 

 

 

 

 

2,098

 

Other borrowings

 

 

8,105

 

 

 

8,105

 

 

 

 

 

 

 

 

 

8,105

 

Subordinated debentures

 

 

103,984

 

 

 

103,287

 

 

 

 

 

 

 

 

 

103,287

 

Accrued interest payable

 

 

6,289

 

 

 

6,289

 

 

 

6,289

 

 

 

 

 

 

 

The carrying amount and fair values of financial instruments not measured at fair value on a recurring or nonrecurring basis at December 31, 2023 were as follows:

 

December 31, 2023

 

Carrying
Amount

 

 

Total
Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from financial institutions

 

$

60,406

 

 

$

60,406

 

 

$

60,406

 

 

$

 

 

$

 

Other securities

 

 

29,998

 

 

 

29,998

 

 

 

29,998

 

 

 

 

 

 

 

Loans, held for sale

 

 

1,725

 

 

 

1,725

 

 

 

1,725

 

 

 

 

 

 

 

Loans, net of allowance

 

 

2,824,568

 

 

 

2,679,988

 

 

 

 

 

 

 

 

 

2,679,988

 

Bank owned life insurance

 

 

61,335

 

 

 

61,335

 

 

 

61,335

 

 

 

 

 

 

 

Accrued interest receivable

 

 

12,819

 

 

 

12,819

 

 

 

12,819

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonmaturing deposits

 

 

2,084,216

 

 

 

2,084,216

 

 

 

2,084,216

 

 

 

 

 

 

 

Time deposits

 

 

900,812

 

 

 

899,443

 

 

 

 

 

 

 

 

 

899,443

 

Short-term FHLB advances

 

 

338,000

 

 

 

337,267

 

 

 

337,267

 

 

 

 

 

 

 

Long-term FHLB advances

 

 

2,392

 

 

 

2,419

 

 

 

 

 

 

 

 

 

2,419

 

Subordinated debentures

 

 

103,943

 

 

 

101,563

 

 

 

 

 

 

 

 

 

101,563

 

Other borrowings

 

 

9,859

 

 

 

9,859

 

 

 

 

 

 

 

 

 

15,806

 

Accrued interest payable

 

 

9,525

 

 

 

9,525

 

 

 

9,525