XML 60 R45.htm IDEA: XBRL DOCUMENT v3.22.4
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2022
Fair Value Measurements  
Schedule of balance of assets and liabilities which are measured at fair value on a recurring basis

December 31, 2022

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

Securities available-for-sale

U.S. Treasury

$

212,129

$

-

$

-

$

212,129

U.S. government agencies

-

56,048

-

56,048

U.S. government agencies mortgage-backed

-

124,990

-

124,990

States and political subdivisions

-

211,899

14,229

226,128

Corporate bonds

-

9,622

-

9,622

Collateralized mortgage obligations

-

526,998

6,770

533,768

Asset-backed securities

-

186,916

15,012

201,928

Collateralized loan obligations

-

174,746

-

174,746

Loans held-for-sale

-

491

-

491

Mortgage servicing rights

-

-

11,189

11,189

Interest rate swap agreements, including risk participation agreement

-

6,516

-

6,516

Mortgage banking derivatives

-

76

-

76

Total

$

212,129

$

1,298,302

$

47,200

$

1,557,631

Liabilities:

Interest rate swap agreements, including risk participation agreements

$

-

$

12,265

$

-

$

12,265

Total

$

-

$

12,265

$

-

$

12,265

December 31, 2021

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

Securities available-for-sale

U.S. Treasury

$

202,339

$

-

$

-

$

202,339

U.S. government agencies

-

61,888

-

61,888

U.S. government agencies mortgage-backed

-

172,302

-

172,302

States and political subdivisions

-

242,373

15,236

257,609

Corporate bonds

-

9,887

-

9,887

Collateralized mortgage obligations

-

672,967

-

672,967

Asset-backed securities

-

236,877

-

236,877

Collateralized loan obligations

-

79,763

-

79,763

Loans held-for-sale

-

4,737

-

4,737

Mortgage servicing rights

-

-

7,097

7,097

Interest rate swap agreements

-

3,494

-

3,494

Mortgage banking derivatives

-

508

-

508

Total

$

202,339

$

1,484,796

$

22,333

$

1,709,468

Liabilities:

Interest rate swap agreements, including risk participation agreements

$

-

$

6,809

$

-

$

6,809

Total

$

-

$

6,809

$

-

$

6,809

Schedule of changes in Level 3 assets and liabilities measured at fair value on a recurring basis

worked

Year Ended December 31, 2022

Securities available-for-sale

Collateralized

States and

Mortgage

Asset-backed

Mortgage

Political

Servicing

   

Securities

Obligations

Subdivisions

   

Rights

Beginning balance January 1, 2022

$

-

$

-

$

15,236

$

7,097

Transfers into Level 3

15,012

6,770

-

-

Transfers out of Level 3

-

-

-

-

Total gains or losses

Included in earnings

-

-

(136)

4,106

Included in other comprehensive loss

-

-

(86)

-

Purchases, issuances, sales, and settlements

Purchases

-

-

519

-

Issuances

-

-

-

915

Settlements

-

-

(1,304)

(929)

Ending balance December 31, 2022

$

15,012

$

6,770

$

14,229

$

11,189

Year Ended December 31, 2021

Securities available-for-sale

Collateralized

States and

Mortgage

Asset-backed

Mortgage

Political

Servicing

    

Securities

Obligations

Subdivisions

    

Rights

    

Beginning balance January 1, 2021

$

-

$

-

$

4,319

$

4,224

Transfers into Level 3

-

-

-

-

Transfers out of Level 3

-

-

-

-

Total gains or losses

Included in earnings

-

-

(20)

2,420

Included in other comprehensive income

-

-

801

-

Purchases, issuances, sales, and settlements

Purchases

-

-

11,063

-

Issuances

-

-

-

1,612

Settlements

-

-

(927)

(1,159)

Ending balance December 31, 2021

$

-

$

-

$

15,236

$

7,097

Schedule of quantitative information about level 3 fair value measurements

The following table and commentary presents quantitative and qualitative information about Level 3 fair value measurements as of December 31, 2022:

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

$

14,229

Discounted Cash Flow

Discount Rate

2.3 - 5.8%

4.4

%

Liquidity Premium

0.3 - 0.5%

0.5

%

Collateralized mortgage obligations

$

6,770

Discounted Cash Flow

Discount Rate

7.0 - 7.0%

7.0

%

Asset-backed securities

$

15,012

Discounted Cash Flow

Discount Rate

6.2 - 6.5%

6.3

%

Mortgage servicing rights

$

11,189

Discounted Cash Flow

Discount Rate

9.0 - 11.0%

9.0

%

Prepayment Speed

3.6 - 27.3%

6.2

%

The following table and commentary presents quantitative and qualitative information about Level 3 fair value measurements as of December 31, 2021:

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

$

15,236

Discounted Cash Flow

Discount Rate

0.6 - 3.5%

2.8

%

Liquidity Premium

0.3 - 2.4%

0.6

%

Mortgage servicing rights

$

7,097

Discounted Cash Flow

Discount Rate

11.0 - 15.0%

11.0

%

Prepayment Speed

0.0 - 36.6%

11.9

%

Schedule of assets measured at fair value on a nonrecurring basis

December 31, 2022

    

Level 1

    

Level 2

    

Level 3

    

Total

Individually evaluated loans1

$

-

$

-

$

47,700

$

47,700

Other real estate owned, net2

-

-

1,561

1,561

Total

$

-

$

-

$

49,261

$

49,261

1Represents 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, had a carrying amount of $65.3 million and a valuation allowance of $17.6 million, resulting in an increase of specific allocations within the provision for credit losses of $12.2 million for the year ending December 31, 2022.

2OREO is measured at the lower of carrying or fair value less costs to sell, and had a net carrying amount of $1.6 million, which is made up of the outstanding balance of $2.5 million, net of a valuation allowance of $856,000 and purchase accounting adjustments of $131,000 at December 31, 2022.

December 31, 2021

    

Level 1

    

Level 2

    

Level 3

    

Total

Individually evaluated loans1

$

-

$

-

$

13,138

$

13,138

Other real estate owned, net2

-

-

2,356

2,356

Total

$

-

$

-

$

15,494

$

15,494

1Represents carrying value and related write-downs of loans for which adjustments are substantially based on the appraised value of collateral for collateral-dependent loans, had a carrying amount of $18.5 million and a valuation allowance of $5.4 million, resulting in an increase of specific allocations within the provision for loan and lease losses of $2.7 million for the year ending December 31, 2021.

2OREO is measured at the lower of carrying or fair value less costs to sell, and had a net carrying amount of $2.4 million, which is made up of the outstanding balance of $3.7 million, net of a valuation allowance of $1.2 million and purchase accounting adjustments of $131,000 at December 31, 2021.