XML 80 R52.htm IDEA: XBRL DOCUMENT v3.25.0.1
Income Tax (Tables)
12 Months Ended
Dec. 31, 2024
Income Tax Disclosure [Abstract]  
Schedule of Reconciliation of Income Taxes
December 31
2024
December 31
2023
December 31
2022
Income tax expense
Currently payable
Federal$8,558 $14,980 $9,111 
State363 (640)888 
Deferred
Federal(15,528)(3,393)2,208 
State(1,472)71 (31)
Total income tax expense$(8,079)$11,018 $12,176 
Reconciliation of federal statutory to actual tax expense
Federal statutory income tax at 21% $5,743 $8,190 $22,173 
Tax exempt interest(6,427)(6,777)(6,623)
Tax exempt BOLI income(273)(779)(746)
Stock compensation150 (88)(232)
Revaluation of deferred tax assets(5,201)5,201 — 
Other tax exempt income— (371)(454)
State tax, net of federal tax effect(1,185)142 676 
Tax credit investments, net of amortization(1,290)(2,976)(2,774)
BOLI redemption ordinary income— 5,316 — 
BOLI redemption excise— 2,532 — 
Nondeductible and other404 628 156 
Actual tax expense$(8,079)$11,018 $12,176 
Schedule of Reconciliation of Deferred Tax Assets & Liabilities
December 31
2024
December 31
2023
Assets
Allowance for credit losses$12,590 $12,546 
Net operating loss and tax credits10,805 9,592 
Director and employee benefits3,334 2,471 
Unrealized loss on securities and cash flow hedge29,355 17,706 
Basis difference in partnership equity investments1,940 1,322 
Capital loss carryover— 5,201 
Fair value adjustment on acquisitions883 — 
Other2,938 2,856 
Total assets61,845 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