XML 40 R28.htm IDEA: XBRL DOCUMENT v3.22.2.2
FAIR VALUE MEASUREMENTS (Tables)
9 Months Ended
Sep. 30, 2022
FAIR VALUE MEASUREMENTS  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2022

​

    

Level 1

    

Level 2

    

Level 3

    

Total

(in thousands)

​

Inputs

​

Inputs

​

Inputs

​

Fair Value

Available for sale securities:

​

​

​

​

  

​

​

  

​

​

  

​

Mortgage-backed securities:

 

​

  

 

​

  

 

​

  

 

​

  

US Government-sponsored enterprises

​

$

—

​

$

216,024

​

$

—

​

$

216,024

US Government agency

​

 

—

​

 

83,526

​

 

—

​

 

83,526

Private label

​

 

—

​

 

66,769

​

 

—

​

 

66,769

Obligations of states and political subdivisions thereof

​

 

—

​

 

104,652

​

 

—

​

 

104,652

Corporate bonds

​

 

—

​

 

85,781

​

 

—

​

 

85,781

Loans held for sale

​

​

—

​

​

982

​

​

—

​

​

982

Derivative assets

​

 

—

​

 

31,964

​

 

8

​

 

31,972

Derivative liabilities

​

 

—

​

 

(27,084)

​

 

—

​

 

(27,084)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2021

​

    

Level 1

    

Level 2

    

Level 3

    

Total

(in thousands)

​

Inputs

​

Inputs

​

Inputs

​

Fair Value

Available for sale securities:

​

  

​

​

  

​

​

  

​

​

  

​

Mortgage-backed securities:

 

​

  

 

​

  

 

​

  

 

​

  

US Government-sponsored enterprises

​

$

—

​

$

236,117

​

$

—

​

$

236,117

US Government agency

​

 

—

​

 

79,637

​

 

—

​

 

79,637

Private label

​

 

—

​

 

68,695

​

 

—

​

 

68,695

Obligations of states and political subdivisions thereof

​

 

—

​

 

141,776

​

 

—

​

 

141,776

Corporate bonds

​

 

—

​

 

92,051

​

 

—

​

 

92,051

Loans held for sale

​

​

—

​

​

5,523

​

​

—

​

​

5,523

Derivative assets

​

 

—

​

 

13,850

​

 

298

​

 

14,148

Derivative liabilities

​

 

—

​

 

(15,257)

​

 

—

​

 

(15,257)

​

Schedule of Changes in Level 3 Assets Measured on a Recurring Basis

​

​

​

​

​

​

​

​

​

​

Assets (Liabilities)

​

​

Interest Rate Lock

​

Forward

(in thousands)

    

Commitments

    

Commitments

Three Months Ended September 30, 2022

​

  

​

​

  

​

Balance at beginning of period

​

$

50

​

$

(11)

Realized gain (loss) recognized in non-interest income

​

 

(50)

​

 

19

Balance at end of period

​

$

—

​

$

8

​

​

​

​

​

​

​

Three Months Ended September 30, 2021

​

  

​

​

  

​

Balance at beginning of period

​

$

25

​

$

(45)

Realized (loss) gain recognized in non-interest income

​

 

22

​

 

(95)

Balance at end of period

​

$

47

​

$

(140)

​

​

​

​

​

​

​

Nine Months Ended September 30, 2022

​

 

  

​

 

  

Balance at beginning of period

​

$

283

​

$

15

Realized loss recognized in non-interest income

​

 

(283)

​

 

(7)

Balance at end of period

​

$

—

​

$

8

​

​

​

​

​

​

​

Nine Months Ended September 30, 2021

​

 

  

​

 

  

Balance at beginning of period

​

$

22

​

$

(95)

Realized gain recognized in non-interest income

​

 

25

​

 

(45)

Balance at end of period

​

$

47

​

$

(140)

Schedule of Changes in Level 3 Liabilities Measured on a Recurring Basis

​

​

​

​

​

​

​

​

​

​

Assets (Liabilities)

​

​

Interest Rate Lock

​

Forward

(in thousands)

    

Commitments

    

Commitments

Three Months Ended September 30, 2022

​

  

​

​

  

​

Balance at beginning of period

​

$

50

​

$

(11)

Realized gain (loss) recognized in non-interest income

​

 

(50)

​

 

19

Balance at end of period

​

$

—

​

$

8

​

​

​

​

​

​

​

Three Months Ended September 30, 2021

​

  

​

​

  

​

Balance at beginning of period

​

$

25

​

$

(45)

Realized (loss) gain recognized in non-interest income

​

 

22

​

 

(95)

Balance at end of period

​

$

47

​

$

(140)

​

​

​

​

​

​

​

Nine Months Ended September 30, 2022

​

 

  

​

 

  

Balance at beginning of period

​

$

283

​

$

15

Realized loss recognized in non-interest income

​

 

(283)

​

 

(7)

Balance at end of period

​

$

—

​

$

8

​

​

​

​

​

​

​

Nine Months Ended September 30, 2021

​

 

  

​

 

  

Balance at beginning of period

​

$

22

​

$

(95)

Realized gain recognized in non-interest income

​

 

25

​

 

(45)

Balance at end of period

​

$

47

​

$

(140)

Schedule of Quantitative Information, Valuation, Recurring

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

Fair Value

​

​

    

​

    

Significant

 

​

​

September 30,

​

Valuation

​

Unobservable

​

Unobservable

​

(in thousands, except ratios)

    

 2022

​

Techniques

    

Inputs

    

Input Value

​

Assets (Liabilities)

​

  

​

​

  

​

  

​

  

​

 

Interest Rate Lock Commitment

 

$

—

​

Pull-through Rate Analysis

 

Closing Ratio

 

​

—

%

​

​

 

​

​

Pricing Model

​

Origination Costs, per loan

​

$

—

​

​

​

​

​

​

Discount Cash Flows

​

Mortgage Servicing Asset

​

​

—

%

​

​

​

​

​

​

 

​

​

​

​

​

Forward Commitments

​

 

8

​

Quoted prices for similar loans in active markets

 

Freddie Mac pricing system

​

 

$97.2 to $101.4

​

Total

​

$

8

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

Fair Value

​

​

    

​

    

Significant

 

​

​

December 31,

​

Valuation

​

Unobservable

​

Unobservable

​

(in thousands, except ratios)

    

 2021

​

Techniques

    

Inputs

    

Input Value

​

Assets (Liabilities)

​

  

​

​

  

​

  

​

  

​

 

Interest Rate Lock Commitment

 

$

283

​

Pull-through Rate Analysis

 

Closing Ratio

 

​

85

%

​

​

 

​

​

Pricing Model

​

Origination Costs, per loan

​

$

1.7

​

​

​

​

​

​

Discount Cash Flows

​

Mortgage Servicing Asset

​

​

1.0

%

​

​

​

​

​

​

 

​

​

​

​

​

Forward Commitments

​

 

15

​

Quoted prices for similar loans in active markets

 

Freddie Mac pricing system

​

 

$99.8 to $103.2

​

Total

​

$

298

​

​

​

​

​

​

​

​

Summary of Applicable Non-Recurring Fair Value Measurements

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2022

​

December 31, 2021

​

Three Months Ended September 30, 2022

​

Nine Months Ended September 30, 2022

​

Fair Value Measurement Date as of September 30, 2022

​

​

Level 3

​

Level 3

​

Total

​

Total

​

Level 3

(in thousands)

    

Inputs

    

Inputs

    

Gains (Losses)

    

Gains (Losses)

    

Inputs

Assets

​

  

​

​

  

​

​

  

​

​

  

​

​

  

Individually evaluated loans

​

$

15,388

​

$

17,932

​

$

1,778

​

$

(2,544)

​

September 2022

Capitalized servicing rights

​

 

7,127

​

​

5,263

 

​

84

 

​

1,864

 

September 2022

Premises held for sale

​

 

327

​

​

226

 

​

—

 

​

101

 

February 2022

Total

​

$

22,842

​

$

23,421

​

$

1,862

​

$

(579)

 

  

Schedule of Quantitative Information, Valuation, Non-recurring

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

 

(in thousands, except ratios)

    

Fair Value September 30, 2022

    

Valuation Techniques

    

Unobservable Inputs

    

Range (Weighted Average)(a)

 

Assets

 

​

  

 

  

 

  

​

​

  

​

Individually evaluated loans

​

$

10,903

 

Fair value of collateral-appraised value

 

Loss severity

​

​

10% to 70%

​

​

​

​

​

​

​

 

Appraised value

​

​

$80 to $1,175

​

​

​

​

​

​

​

​

​

​

​

​

​

Individually evaluated loans

​

 

4,485

 

Discount cash flow

 

Discount rate

 

​

2.88% to 6.45%

​

​

​

​

​

​

​

 

Cash flows

​

​

$4 to $925

​

​

​

​

​

​

​

​

​

​

​

​

​

Capitalized servicing rights

​

 

7,127

 

Discounted cash flow

 

Constant prepayment rate (CPR)

 

​

7.10%

​

​

​

 

  

 

  

 

Discount rate

 

​

9.54%

​

​

​

​

​

​

​

​

​

​

​

​

​

Premises held for sale

​

 

327

 

Fair value of asset less selling costs

 

Appraised value

​

​

$347

​

​

​

 

​

 

  

 

Selling Costs

 

​

6%

​

Total

​

$

22,842

 

  

 

  

 

​

  

​

(a)Where dollar amounts are disclosed, the amounts represent the lowest and highest fair value of the respective assets in the population except for adjustments for market/property conditions, which represents the range of adjustments to individual properties.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

(in thousands, except ratios)

    

Fair Value December 31, 2021

    

Valuation Techniques

    

Unobservable Inputs

    

Range (Weighted Average)(a)

​

Assets

​

​

​

​

​

​

​

​

​

​

​

Individually evaluated loans

​

$

12,127

​

Fair value of collateral-appraised value

​

Loss severity

​

​

10% to 70%

​

​

​

​

​

​

​

​

Appraised value

​

​

$71 to $1,792

​

​

​

​

​

​

​

​

​

​

​

​

​

Individually evaluated loans

​

 

5,805

​

Discount cash flow

​

Discount rate

 

​

2.88% to 9.50%

​

​

​

​

​

​

​

​

Cash flows

​

​

$6 to $931

​

​

​

​

​

​

​

​

​

​

​

​

​

Capitalized servicing rights

​

 

5,263

​

Discounted cash flow

​

Constant prepayment rate (CPR)

 

​

12.47%

​

​

​

​

​

​

​

​

Discount rate

 

​

9.53%

​

​

​

​

​

​

​

​

​

​

​

​

​

Premises held for sale

​

 

226

​

Fair value of asset less selling costs

​

Appraised value

 

​

$240

​

​

​

​

​

​

​

​

Selling Costs

 

​

6%

​

Total

​

$

23,421

​

​

​

​

​

​

​

​

(a)Where dollar amounts are disclosed, the amounts represent the lowest and highest fair value of the respective assets in the population except for adjustments for market/property conditions, which represents the range of adjustments to individual properties.
Summary of Estimated Fair Values, and Related Carrying Amounts, of Financial Instruments

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2022

​

​

Carrying

​

Fair

​

​

​

​

​

​

​

​

​

(in thousands)

    

Amount

    

Value

    

Level 1

    

Level 2

    

Level 3

Financial Assets

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

Cash and cash equivalents

​

$

82,065

​

$

82,065

​

$

82,065

​

$

—

​

$

—

Securities available for sale

​

 

556,752

​

 

556,752

​

 

—

​

 

556,752

​

 

—

FHLB stock

​

 

9,035

​

 

9,035

​

 

—

​

 

9,035

​

 

—

Loans held for sale

​

​

987

​

​

982

​

​

—

​

​

982

​

​

—

Net loans

​

 

2,850,364

​

 

2,783,612

​

 

—

​

 

—

​

 

2,783,612

Accrued interest receivable

​

 

4,053

​

 

4,053

​

 

—

​

 

4,053

​

 

—

Cash surrender value of bank-owned life insurance policies

​

 

80,758

​

 

80,758

​

 

—

​

 

80,758

​

 

—

Derivative assets

​

 

31,973

​

 

31,973

​

 

—

​

 

31,973

​

 

8

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Financial Liabilities

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Non-maturity deposits

​

$

2,801,432

​

$

2,616,000

​

$

—

​

$

2,616,000

​

$

—

Time deposits

​

​

334,248

​

​

330,059

​

​

—

​

​

330,059

​

​

—

Securities sold under agreements to repurchase

​

​

18,916

​

​

18,916

​

​

—

​

​

18,916

​

​

—

FHLB advances

​

 

169,841

​

 

169,459

​

 

—

​

 

169,459

​

 

—

Subordinated borrowings

​

 

60,248

​

 

57,744

​

 

—

​

 

57,744

​

 

—

Derivative liabilities

​

 

27,084

​

 

27,084

​

 

—

​

 

27,084

​

 

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2021

​

​

Carrying

​

Fair

​

​

​

​

​

​

​

​

​

(in thousands)

    

Amount

    

Value

    

Level 1

    

Level 2

    

Level 3

Financial Assets

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

Cash and cash equivalents

​

$

250,389

​

$

250,389

​

$

250,389

​

$

—

​

$

—

Securities available for sale

​

 

618,276

​

 

618,276

​

 

—

​

 

618,276

​

 

—

FHLB stock

​

 

7,384

​

 

7,384

​

 

—

​

 

7,384

​

 

—

Loans held for sale

​

​

5,523

​

​

5,523

​

​

—

​

​

5,523

​

​

—

Net loans

​

 

2,509,192

​

 

2,442,741

​

 

—

​

 

—

​

 

2,442,741

Accrued interest receivable

​

 

2,712

​

 

2,712

​

 

—

​

 

2,712

​

 

—

Cash surrender value of bank-owned life insurance policies

​

 

79,020

​

 

79,020

​

 

—

​

 

79,020

​

 

—

Derivative assets

​

 

14,148

​

 

14,148

​

 

—

​

 

13,850

​

 

298

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Financial Liabilities

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Non-maturity deposits

​

$

2,623,012

​

$

2,853,000

​

$

—

​

$

2,853,000

​

$

—

Time deposits

​

​

425,532

​

​

424,000

​

​

—

​

​

424,000

​

​

—

Securities sold under agreements to repurchase

​

​

19,802

​

​

19,802

​

​

—

​

​

19,802

​

​

—

FHLB advances

​

 

98,598

​

 

98,439

​

 

—

​

 

98,439

​

 

—

Subordinated borrowings

​

 

60,124

​

 

61,884

​

 

—

​

 

61,884

​

 

—

Derivative liabilities

​

 

15,257

​

 

15,257

​

 

—

​

 

15,257

​

 

—