XML 38 R27.htm IDEA: XBRL DOCUMENT v3.23.1
FAIR VALUE MEASUREMENTS (Tables)
3 Months Ended
Mar. 31, 2023
FAIR VALUE MEASUREMENTS  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

March 31, 2023

​

    

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

​

$

—

​

$

214,300

​

$

—

​

$

214,300

US Government agency

​

 

—

​

 

80,938

​

 

—

​

 

80,938

Private label

​

 

—

​

 

58,500

​

 

—

​

 

58,500

Obligations of states and political subdivisions thereof

​

 

—

​

 

111,165

​

 

—

​

 

111,165

Corporate bonds

​

 

—

​

 

92,137

​

 

—

​

 

92,137

Loans held for sale

​

​

—

​

​

463

​

​

—

​

​

463

Derivative assets

​

 

—

​

 

24,534

​

 

8

​

 

24,542

Derivative liabilities

​

 

—

​

 

(20,568)

​

 

—

​

 

(20,568)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 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

​

$

—

​

$

215,027

​

$

—

​

$

215,027

US Government agency

​

 

—

​

 

82,266

​

 

—

​

 

82,266

Private label

​

 

—

​

 

60,154

​

 

—

​

 

60,154

Obligations of states and political subdivisions thereof

​

 

—

​

 

107,737

​

 

—

​

 

107,737

Corporate bonds

​

 

—

​

 

94,332

​

 

—

​

 

94,332

Loans held for sale

​

​

—

​

​

—

​

​

—

​

​

—

Derivative assets

​

 

—

​

 

30,039

​

 

—

​

 

30,039

Derivative liabilities

​

 

—

​

 

(25,228)

​

 

—

​

 

(25,228)

​

​

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 March 31, 2023

​

 

  

​

 

  

Balance at beginning of period

​

$

—

​

$

—

Realized loss recognized in non-interest income

​

 

8

​

 

—

Balance at end of period

​

$

8

​

$

—

​

​

​

​

​

​

​

Three Months Ended March 31, 2022

​

 

  

​

 

  

Balance at beginning of period

​

$

283

​

$

15

Realized gain recognized in non-interest income

​

 

(288)

​

 

186

Balance at end of period

​

$

(5)

​

$

201

​

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 March 31, 2023

​

 

  

​

 

  

Balance at beginning of period

​

$

—

​

$

—

Realized loss recognized in non-interest income

​

 

8

​

 

—

Balance at end of period

​

$

8

​

$

—

​

​

​

​

​

​

​

Three Months Ended March 31, 2022

​

 

  

​

 

  

Balance at beginning of period

​

$

283

​

$

15

Realized gain recognized in non-interest income

​

 

(288)

​

 

186

Balance at end of period

​

$

(5)

​

$

201

​

Schedule of Quantitative Information, Valuation, Recurring

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Fair Value

​

​

​

​

​

​

​

​

(in thousands,

​

March 31, 

​

Valuation 

​

Unobservable 

​

Unobservable

​

except ratios)

    

2023

    

Techniques

    

Inputs

    

Input Value

 

Assets (Liabilities)

​

  

​

​

  

​

  

​

  

​

 

Interest Rate Lock Commitment

 

$

8

​

Pull-through Rate Analysis

 

Closing Ratio

 

​

76

%

​

​

 

​

​

Pricing Model

​

Origination Costs, per loan

​

$

1.7

​

​

​

​

​

​

Discount Cash Flows

​

Mortgage Servicing Asset

​

​

1.0

%

Total

​

$

8

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Summary of Applicable Non-Recurring Fair Value Measurements

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

March 31, 2023

​

December 31, 2022

​

March 31, 2023

​

Fair Value Measurement Date as of March 31, 2023

​

​

Level 3

​

Level 3

​

Total

​

Level 3

(in thousands)

    

Inputs

    

Inputs

    

Gains (Losses)

    

Inputs

Assets

​

  

​

​

  

​

​

  

​

​

  

Individually evaluated loans

​

$

15,513

​

$

16,477

​

$

(964)

​

March 2023

Capitalized servicing rights

​

 

6,570

​

​

6,845

 

​

(275)

 

March 2023

Premises held for sale

​

 

252

​

​

252

 

​

—

 

March 2023

Total

​

$

22,335

​

$

23,574

​

$

(1,239)

 

  

Schedule of Quantitative Information, Valuation, Non-recurring

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

 

(in thousands, except ratios)

    

Fair Value March 31, 2023

    

Valuation Techniques

    

Unobservable Inputs

    

Range (Weighted Average)(a)

 

Assets

 

​

  

 

  

 

  

​

​

  

​

Individually evaluated loans

​

$

11,945

 

Fair value of collateral-appraised value

 

Loss severity

​

​

10% to 70%

​

​

​

​

​

​

​

 

Appraised value

​

​

$80 to $2,941

​

​

​

​

​

​

​

​

​

​

​

​

​

Individually evaluated loans

​

 

3,568

 

Discount cash flow

 

Discount rate

 

​

3.38% to 6.38%

​

​

​

​

​

​

​

 

Cash flows

​

​

$3 to $707

​

​

​

​

​

​

​

​

​

​

​

​

​

Capitalized servicing rights

​

 

6,570

 

Discounted cash flow

 

Constant prepayment rate

 

​

7.19%

​

​

​

 

  

 

  

 

Discount rate

 

​

9.54%

​

​

​

​

​

​

​

​

​

​

​

​

​

Premises held for sale

​

 

252

 

Fair value of asset less selling costs

 

Appraised value

​

​

$267

​

​

​

 

​

 

  

 

Selling Costs

 

​

6%

​

Total

​

$

22,335

 

  

 

  

 

​

  

​

(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, 2022

    

Valuation Techniques

    

Unobservable Inputs

    

Range (Weighted Average)(a)

​

Assets

​

​

​

​

​

​

​

​

​

​

​

Individually evaluated loans

​

$

13,587

 

Fair value of collateral-appraised value

 

Loss severity

​

​

1% to 40%

​

​

​

​

​

​

​

 

Appraised value

​

​

$80 to $3,859

​

​

​

​

​

​

​

​

​

​

​

​

​

Individually evaluated loans

​

 

2,890

 

Discount cash flow

 

Discount rate

 

​

3.63% to 6.38%

​

​

​

​

​

​

​

 

Cash flows

​

​

$100 to $539

​

​

​

​

​

​

​

​

​

​

​

​

​

Capitalized servicing rights

​

 

6,845

 

Discounted cash flow

 

Constant prepayment rate

 

​

7.29%

​

​

​

​

  

 

  

 

Discount rate

 

​

9.54%

​

​

​

​

​

​

​

​

​

​

​

​

​

Premises held for sale

​

 

252

 

Fair value of asset less selling costs

 

Appraised value

​

​

$267

​

​

​

​

​

 

  

 

Selling Costs

 

​

6%

​

Total

​

$

23,574

​

​

​

​

​

​

​

​

(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

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

March 31, 2023

​

​

Carrying

​

Fair

​

​

​

​

​

​

​

​

​

(in thousands)

    

Amount

    

Value

    

Level 1

    

Level 2

    

Level 3

Financial Assets

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

Cash and cash equivalents

​

$

82,702

​

$

82,702

​

$

82,702

​

$

—

​

$

—

Securities available for sale

​

 

557,040

​

 

557,040

​

 

—

​

 

557,040

​

 

—

FHLB stock

​

 

15,718

​

 

15,718

​

 

—

​

 

15,718

​

 

—

Loans held for sale

​

​

463

​

​

463

​

​

—

​

​

463

​

​

—

Net loans

​

 

2,917,398

​

 

2,789,397

​

 

—

​

 

—

​

 

2,789,397

Accrued interest receivable

​

 

4,747

​

 

4,747

​

 

—

​

 

4,747

​

 

—

Cash surrender value of bank-owned life insurance policies

​

 

78,436

​

 

8,436

​

 

—

​

 

8,436

​

 

—

Derivative assets

​

 

24,542

​

 

24,542

​

 

—

​

 

24,534

​

 

8

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Financial Liabilities

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Non-maturity deposits

​

$

2,649,568

​

$

2,306,918

​

$

—

​

$

2,306,918

​

$

—

Time deposits

​

​

404,246

​

​

395,594

​

​

—

​

​

395,594

​

​

—

Securities sold under agreements to repurchase

​

​

12,733

​

​

12,733

​

​

—

​

​

12,733

​

​

—

FHLB advances

​

 

325,511

​

 

325,334

​

 

—

​

 

325,334

​

 

—

Subordinated borrowings

​

 

60,330

​

 

66,981

​

 

—

​

 

66,981

​

 

—

Derivative liabilities

​

 

20,568

​

 

20,568

​

 

—

​

 

20,568

​

 

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2022

​

​

Carrying

​

Fair

​

​

​

​

​

​

​

​

​

(in thousands)

    

Amount

    

Value

    

Level 1

    

Level 2

    

Level 3

Financial Assets

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

Cash and cash equivalents

​

$

92,295

​

$

92,295

​

$

92,295

​

$

—

​

$

—

Securities available for sale

​

 

559,516

​

 

559,516

​

 

—

​

 

559,516

​

 

—

FHLB stock

​

 

14,893

​

 

14,893

​

 

—

​

 

14,893

​

 

—

Loans held for sale

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

Net loans

​

 

2,902,690

​

 

2,774,863

​

 

—

​

 

—

​

 

2,774,863

Accrued interest receivable

​

 

4,257

​

 

4,257

​

 

—

​

 

4,257

​

 

—

Cash surrender value of bank-owned life insurance policies

​

 

81,197

​

 

81,197

​

 

—

​

 

81,197

​

 

—

Derivative assets

​

 

30,039

​

 

30,039

​

 

—

​

 

30,039

​

 

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Financial Liabilities

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Non-maturity deposits

​

$

2,719,992

​

$

2,309,555

​

$

—

​

$

2,309,555

​

$

—

Time deposits

​

​

323,439

​

​

315,180

​

​

—

​

​

315,180

​

​

—

Securities sold under agreements to repurchase

​

​

13,369

​

​

13,369

​

​

—

​

​

13,369

​

​

—

FHLB advances

​

 

320,588

​

 

320,244

​

 

—

​

 

320,244

​

 

—

Subordinated borrowings

​

 

60,289

​

 

66,846

​

 

—

​

 

66,846

​

 

—

Derivative liabilities

​

 

25,228

​

 

25,228

​

 

—

​

 

25,228

​

 

—