XML 63 R49.htm IDEA: XBRL DOCUMENT v3.25.0.1
INCOME TAXES (Tables)
12 Months Ended
Dec. 31, 2024
Income Tax Disclosure [Abstract]  
Schedule of Components of Income Tax Expense

Income tax expense for the year ended December 31, 2024, 2023, and 2022 is listed in the following table

 

 

2024

 

 

2023

 

 

2022

 

Current income tax expense

 

 

 

 

 

 

 

 

 

Federal

 

$

13,847

 

 

$

(3,072

)

 

$

6,679

 

State

 

 

1,017

 

 

 

101

 

 

 

3,321

 

Total current income tax expense

 

 

14,864

 

 

 

(2,971

)

 

 

10,000

 

Deferred income tax expense (benefit)

 

 

 

 

 

 

 

 

 

Federal

 

 

2,703

 

 

 

(2,349

)

 

 

2,197

 

State

 

 

(1,907

)

 

 

(86

)

 

 

397

 

Total deferred income tax expense (benefit)

 

 

796

 

 

 

(2,435

)

 

 

2,594

 

Total income tax expense

 

$

15,660

 

 

$

(5,406

)

 

$

12,594

 

Schedule of Effective Income Tax Rate Reconciliation

A reconciliation of income tax expense at the U.S. federal statutory rate (21% in 2024, 2023, and 2022) to the Company’s actual income tax expense for the year ended December 31, 2024, 2023, and 2022 is shown below.

 

 

2024

 

 

2023

 

 

2022

 

Computed at the statutory rate

 

$

16,439

 

 

$

507

 

 

$

14,759

 

Increase (decrease) resulting from:

 

 

 

 

 

 

 

 

 

State and local taxes, net of federal benefit

 

 

364

 

 

 

(517

)

 

 

2,665

 

Tax-exempt interest

 

 

(332

)

 

 

(412

)

 

 

(749

)

Non-taxable life insurance income

 

 

(1,043

)

 

 

(852

)

 

 

(654

)

Non-deductible expenses

 

 

426

 

 

 

814

 

 

 

258

 

Share-based payments

 

 

(477

)

 

 

2

 

 

 

(200

)

Federal tax credits

 

 

(92

)

 

 

(3,715

)

 

 

(4,330

)

Investments reported under proportional amortization method

 

 

(1,441

)

 

 

(1,253

)

 

 

Bargain purchase gain

 

 

(448

)

 

 

 

 

Change in valuation allowance

 

 

(1,410

)

 

 

98

 

 

 

354

 

Other

 

 

316

 

 

 

171

 

 

 

491

 

Non-deductible transactions costs

 

 

56

 

 

 

62

 

 

 

Captive insurance company

 

 

(273

)

 

 

(311

)

 

 

BOLI surrender

 

 

3,575

 

 

 

 

 

Income tax expense

 

$

15,660

 

 

$

(5,406

)

 

$

12,594

 

Components of Deferred Tax Assets and Liabilities

Components of deferred tax assets and liabilities at December 31, 2024 and 2023 are shown in the table below.

 

 

2024

 

 

2023

 

Deferred tax assets

 

 

 

 

 

 

Allowance for credit losses

 

$

10,812

 

 

$

11,075

 

Tax credit carryforwards

 

 

635

 

 

 

635

 

Goodwill amortization

 

 

1,952

 

 

 

2,311

 

Accrued compensation

 

 

2,270

 

 

 

1,850

 

Net operating loss and attribute carryforwards

 

 

3,473

 

 

 

4,763

 

Net unrealized (gains) losses on securities and cash flow hedges

 

 

17,544

 

 

 

18,789

 

Other real estate owned

 

 

661

 

 

 

475

 

Acquired loans fair market value adjustments

 

 

81

 

 

 

 

Deferred Revenue

 

 

209

 

 

 

336

 

Acquired securities retained

 

 

1,114

 

 

 

683

 

Other

 

 

650

 

 

 

542

 

Gross deferred tax assets

 

 

39,401

 

 

 

41,459

 

Deferred tax liabilities

 

 

 

 

 

 

Assumed debt fair market value adjustments

 

 

1,061

 

 

 

1,166

 

Depreciation

 

 

5,222

 

 

 

5,241

 

Federal Home Loan Bank stock dividends

 

 

121

 

 

 

15

 

Core deposit intangibles

 

 

2,644

 

 

 

662

 

Acquired loans fair market value adjustments

 

 

 

 

 

842

 

Prepaid expenses

 

 

684

 

 

 

658

 

Other

 

 

841

 

 

 

485

 

Gross deferred tax liabilities

 

 

10,573

 

 

 

9,069

 

Valuation allowance

 

 

(852

)

 

 

(2,262

)

Net deferred tax asset (liability)

 

$

27,976

 

 

$

30,128