v3.25.2
FAIR VALUE MEASUREMENTS
6 Months Ended
Jun. 30, 2025
FAIR VALUE MEASUREMENTS  
FAIR VALUE MEASUREMENTS

NOTE 9.           FAIR VALUE MEASUREMENTS

Recurring Fair Value Measurements

The following table summarizes financial assets and financial liabilities measured at fair value on a recurring basis as of June 30, 2025 and December 31, 2024, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

June 30, 2025

    

Level 1

    

Level 2

    

Level 3

    

Total

(in thousands)

Inputs

Inputs

Inputs

Fair Value

Available for sale securities:

  

  

  

Obligations of US Government-sponsored enterprises

$

$

1,191

$

$

1,191

Mortgage-backed securities:

 

  

 

 

  

 

  

US Government-sponsored enterprises

182,654

182,654

US Government agency

 

 

133,379

 

 

133,379

Private label

 

 

18,292

 

 

18,292

Obligations of states and political subdivisions thereof

 

 

98,607

 

 

98,607

Corporate bonds

 

 

92,164

 

2,403

 

94,567

Loans held for sale

2,829

2,829

Derivative assets

 

 

12,387

 

238

 

12,625

Derivative liabilities

 

 

(10,831)

 

(54)

 

(10,885)

December 31, 2024

    

Level 1

    

Level 2

    

Level 3

    

Total

(in thousands)

Inputs

Inputs

Inputs

Fair Value

Available for sale securities:

  

  

  

  

Obligations of US Government-sponsored enterprises

$

$

1,318

$

$

1,318

Mortgage-backed securities:

 

  

 

 

  

 

  

US Government-sponsored enterprises

177,316

177,316

US Government agency

 

 

103,916

 

 

103,916

Private label

 

 

39,564

 

 

39,564

Obligations of states and political subdivisions thereof

 

 

105,452

 

 

105,452

Corporate bonds

 

 

93,452

 

 

93,452

Loans held for sale

1,235

1,235

Derivative assets

 

 

18,759

 

98

 

18,857

Derivative liabilities

 

 

(16,565)

 

 

(16,565)

Securities Available for Sale: All securities and major categories of securities classified as available for sale are reported at fair value utilizing Level 2 inputs, unless otherwise disclosed. For these securities, we obtain fair value measurements from independent pricing providers. The fair value measurements used by the pricing providers consider observable data that may include dealer quotes, market maker quotes and live trading systems. If quoted prices are not readily available, fair values are determined using matrix pricing models, or other model-based valuation techniques requiring observable inputs other than quoted prices such as market pricing spreads, credit information, callable features, cash flows, the US Treasury yield curve, trade execution data, market consensus prepayment speeds, default rates, and the securities’ terms and conditions, among other things. For securities where fair value is calculated using a discounted cash flow model or other market indicators are reported at fair value utilizing Level 3 inputs.

Corporate Bonds

At June 30, 2025, the Company held one corporate bond investment classified as available-for-sale for which the fair value was determined using unobservable inputs, resulting in a Level 3 classification under the fair value hierarchy. During the quarter ended June 30, 2025, management identified a change in the estimated future cash flows associated with this security. As a result, the Company recognized an impairment loss of $4.4 million and charged off an allowance for credit

losses of $1.2 million. These losses were recorded in net gain (loss) on available-for-sale debt securities in the consolidated statements of income.

The fair value of the corporate bond was determined using a present value discounted cash flow approach. This method incorporated management’s current expectations about the timing and amount of future cash flows, which were adjusted for expected prepayments and credit-related losses. The revised cash flows were then discounted using the bond’s original effective interest rate. Unobservable inputs used in the fair value measurement included the discount rate, expected cash flows, and loss severity. The discount rate reflects the original effective yield at the time of purchase, adjusted for changes in market conditions and issuer-specific risk. Expected cash flows were developed based on management’s assessment of the issuer’s current financial condition, forward-looking performance expectations, and relevant macroeconomic indicators. Loss severity was estimated based on the Company’s expectations regarding the potential shortfall in principal and interest in the event of default, taking into account the nature of the issuer’s collateral, if any.

Loans Held for Sale: The valuation of the Company’s loans held for sale are determined on an individual basis using quoted secondary market prices and are classified as Level 2 measurements.

Derivative Assets and Liabilities

Cash Flow Hedges: The valuations of our cash flow hedges are obtained from a third party. The pricing analysis is based on observable inputs for the contractual terms of the derivatives, including the period to maturity and interest rate curves. The inputs used to value the cash flow hedges are all classified as Level 2 measurements.

Interest Rate Lock Commitments: We enter into IRLCs for residential mortgage loans, which commit us to lend funds to potential borrowers at a specific interest rate and within a specified period of time. The estimated fair value of commitments to originate residential mortgage loans for sale is based on quoted prices for similar loans in active markets. However, this value is adjusted by a factor which considers the likelihood of a loan in a lock position will ultimately close. The closing ratio is derived from internal data and is adjusted using significant management judgment. As such, IRLCs are classified as Level 3 measurements.

Forward Sale Commitments: We utilize forward sale commitments as economic hedges against potential changes in the values of the IRLCs and loans originated for sale. The fair values of mandatory delivery loan sale commitments are determined similarly to the IRLCs using quoted prices in the market place that are observable. However, closing ratios included in the calculation are internally generated and are based on management’s judgment and prior experience, which are not considered observable factors. As such, mandatory delivery forward commitments are classified as Level 3 measurements.

Customer Loan Derivatives: The valuation of our customer loan derivatives is obtained from a third-party pricing service and is determined using a discounted cash flow analysis on the expected cash flows of each derivative. The pricing analysis is based on observable inputs for the contractual terms of the derivatives, including the period to maturity and interest rate curves. We incorporate credit valuation adjustments to appropriately reflect our nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. In adjusting the fair value of the derivative contracts for the effect of nonperformance risk, we have considered the impact of MNAs and any applicable credit enhancements, such as collateral postings.

Although we have determined that the majority of the inputs used to value customer loan derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself and counterparties. However, as of June 30, 2025, we assessed the significance of the impact of the credit valuation adjustments on the overall valuation of our derivative positions and determined that the credit valuation adjustments are not significant to the overall valuation of our derivatives. As a result, we determined that the derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy.

The table below presents the changes in Level 3 assets and liabilities that were measured at fair value on a recurring basis for the three and six months ended June 30, 2025 and 2024:

Assets (Liabilities)

Interest Rate Lock

Forward

Corporate

(in thousands)

    

Commitments

Commitments

Bond

Three Months Ended June 30, 2025

  

  

Balance at beginning of period

$

114

$

(8)

$

Transfer into level 3 at the end of the period

2,403

Realized gain (loss) recognized in non-interest income

 

124

 

(46)

Balance at end of period

$

238

$

(54)

$

2,403

Three Months Ended June 30, 2024

  

  

Balance at beginning of period

$

56

$

(16)

$

Transfer into level 3 at the end of the period

Realized gain (loss) recognized in non-interest income

 

90

 

31

Balance at end of period

$

146

$

15

$

Six Months Ended June 30, 2025

 

  

 

  

Balance at beginning of period

$

85

$

13

$

Transfer into level 3 at the end of the period

2,403

Realized gain (loss) recognized in non-interest income

 

153

 

(67)

Balance at end of period

$

238

$

(54)

$

2,403

Six Months Ended June 30, 2024

 

  

 

  

Balance at beginning of period

$

63

$

(20)

$

Transfer into level 3 at the end of the period

Realized gain (loss) recognized in non-interest income

 

83

 

35

Balance at end of period

$

146

$

15

$

Quantitative information about the significant unobservable inputs within Level 3 recurring assets and liabilities is, as follows:

Fair Value

Significant

June 30, 

Valuation 

Unobservable 

Unobservable

(in thousands, except ratios)

    

2025

    

Techniques

    

Inputs

    

Input Value

 

Assets (Liabilities)

  

  

  

  

 

Interest Rate Lock Commitment

 

$

238

Pull-through Rate Analysis

 

Closing Ratio

 

94

%

 

Pricing Model

Origination Costs, per loan

$

1.7

Discount Cash Flows

Mortgage Servicing Asset

1.0

%

 

Forward Commitments

 

(54)

Quoted prices for similar loans in active markets

 

Freddie Mac pricing system

 

$101.2 to $103.6

Corporate bond

2,403

Discounted Cash Flows

Discount Rate

7.39

%

Cash Flows

$0 to $2,403

Loss Severity

57.5

%

Total

$

2,587

    

Fair Value

    

    

Significant

 

December 31,

Valuation

Unobservable

Unobservable

(in thousands, except ratios)

    

 2024

Techniques

    

Inputs

    

Input Value

Assets (Liabilities)

  

  

  

  

 

Interest Rate Lock Commitment

 

$

85

Pull-through Rate Analysis

 

Closing Ratio

 

93

%

 

Pricing Model

Origination Costs, per loan

$

1.7

Discount Cash Flows

Mortgage Servicing Asset

1.0

%

 

Forward Commitments

 

13

Quoted prices for similar loans in active markets

 

Freddie Mac pricing system

 

$99 to $102.9

Total

$

98

At the end of the second quarter 2025 the Company transferred a corporate bond with a fair value of $2.4 million into level 3 due to a change in the fair value technique to using a present value discounted cash flow approach. This method incorporated management’s current expectations about the timing and amount of future cash flows, which were adjusted for expected prepayments and credit-related losses. The revised cash flows were then discounted using the bond’s original effective interest rate. Unobservable inputs used in the fair value measurement included the discount rate, expected cash flows, and loss severity.

Non-Recurring Fair Value Measurements

We are required, on a non-recurring basis, to adjust the carrying value or provide valuation allowances for certain assets using fair value measurements in accordance with GAAP. The following is a summary of applicable non-recurring fair value measurements:

Fair Value

Three Months Ended

Six Months Ended

 Measurement Date as of 

Jun 30, 2025

Dec 31, 2024

June 30, 2025

June 30, 2025

June 30, 2025

Level 3

Level 3

Total

Total

Level 3

(in thousands)

    

Inputs

    

Inputs

    

Gains (Losses)

    

Gains (Losses)

    

Inputs

Assets

  

  

  

  

  

Individually evaluated loans

$

3,583

$

3,224

$

147

$

359

June 2025

Capitalized servicing rights

 

6,729

7,285

 

(158)

 

(556)

 

June 2025

Premises held for sale

 

405

419

 

12

 

(14)

 

June 2025

Total

$

10,717

$

10,928

$

1

$

(211)

 

  

There are no liabilities measured at fair value on a non-recurring basis as of June 30, 2025 and December 31, 2024.

Quantitative information about the significant unobservable inputs within Level 3 non-recurring assets follows:

(in thousands, except ratios)

    

Fair Value June 30, 2025

    

Valuation Techniques

    

Unobservable Inputs

    

Range (Weighted Average)(a)

 

Assets

 

  

 

  

 

  

  

Individually evaluated loans

$

2,554

 

Fair value of collateral-appraised value

 

Loss severity

10% to 65%

 

Appraised value

$75 to $1,260

Individually evaluated loans

 

1,029

 

Discount cash flow

 

Discount rate

 

4.00% to 9.25%

 

Cash flows

$295 to $493

Capitalized servicing rights

 

6,729

 

Discounted cash flow

 

Constant prepayment rate

 

7.19%

 

 

  

 

Discount rate

 

10.06%

Premises held for sale

 

405

 

Fair value of asset less selling costs

 

Appraised value

$425

 

 

  

 

Selling Costs

 

5%

Total

$

10,717

 

  

 

 

  

(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, 2024

    

Valuation Techniques

    

Unobservable Inputs

    

Range (Weighted Average)(a)

Assets

 

  

 

  

 

  

  

Individually evaluated loans

$

2,733

 

Fair value of collateral-appraised value

 

Loss severity

10% to 65%

 

Appraised value

$257 to $1,260

Individually evaluated loans

 

491

 

Discount cash flow

 

Discount rate

 

4.00% to 4.99%

 

Cash flows

$497 to $501

Capitalized servicing rights

 

7,285

 

Discounted cash flow

 

Constant prepayment rate

 

6.52%

 

 

  

 

Discount rate

 

10.06%

Premises held for sale

 

419

 

Fair value of asset less selling costs

 

Appraised value

$440

 

 

  

 

Selling Costs

 

5%

Total

$

10,928

 

  

 

  

 

  

(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.

There were no Level 1 or Level 2 non-recurring fair value measurements for the periods ended June 30, 2025 and December 31, 2024.  

Individually evaluated loans

Loans are generally not recorded at fair value on a recurring basis. Periodically, we record non-recurring adjustments to the carrying value of loans based on fair value measurements for partial charge-offs of the uncollectible portions of those loans. Non-recurring adjustments can also include certain impairment amounts for collateral-dependent loans calculated when establishing the ACL. Such amounts are generally based on the fair value of the underlying collateral supporting the loan and, as a result, the carrying value of the loan less the calculated valuation amount does not necessarily represent the fair value of the loan. Real estate collateral is typically valued using appraisals or other indications of value based on recent comparable sales of similar properties or assumptions generally observable in the marketplace. However, the choice of

observable data is subject to significant judgment, and there are often adjustments based on judgment in order to make observable data comparable and to consider the impact of time, the condition of properties, interest rates, and other market factors on current values. Additionally, commercial real estate appraisals frequently involve discounting of projected cash flows, which relies inherently on unobservable data. Therefore, non-recurring fair value measurement adjustments relating to real estate collateral have generally been classified as Level 3. Estimates of fair value for other collateral supporting commercial loans are generally based on assumptions not observable in the marketplace and therefore such valuations have been classified as Level 3.

Capitalized loan servicing rights

A loan servicing right asset represents the amount by which the present value of the estimated future net cash flows to be received from servicing loans exceed adequate compensation for performing the servicing. The fair value of loan servicing rights is estimated using a present value cash flow model. The most important assumptions used in the valuation model are the anticipated rate of the loan prepayments and discount rates. Adjustments are only recorded when the discounted cash flows derived from the valuation model are less than the carrying value of the asset. Although some assumptions in determining fair value are based on standards used by market participants, some are based on unobservable inputs and therefore are classified in Level 3 of the valuation hierarchy.

Other real estate owned (“OREO”)

OREO results from the foreclosure process on residential or commercial loans issued by the Company. Upon assuming the real estate, we record the property at the fair value of the asset less the estimated sales costs. Thereafter, OREO properties are recorded at the lower of cost or fair value less the estimated sales costs. OREO fair values are primarily determined based on Level 3 data including sales comparables and appraisals. There was no OREO as of June 30, 2025 and December 31, 2024.

Premises held for sale

Assets held for sale, identified as part of our strategic review and branch optimization exercise, were transferred from premises and equipment at the lower of amortized cost or fair value less the estimated sales costs. Assets held for sale fair values are primarily determined based on Level 3 data including sales comparables and appraisals.

Summary of Estimated Fair Values of Financial Instruments

The estimated fair values, and related carrying amounts, of our financial instruments are included in the table below. Certain financial instruments and all non-financial instruments are excluded from disclosure requirements. Accordingly, the aggregate fair value amounts presented herein may not necessarily represent the underlying fair value of the Company.

June 30, 2025

Carrying

Fair

(in thousands)

    

Amount

    

Value

    

Level 1

    

Level 2

    

Level 3

Financial Assets

 

  

 

  

 

  

 

  

 

  

Cash and cash equivalents

$

87,035

$

87,035

$

87,035

$

$

Securities available for sale

 

528,690

 

528,690

 

 

526,287

 

2,403

FHLB stock

 

12,695

 

n/a

 

n/a

 

n/a

 

n/a

Loans held for sale

2,829

2,829

2,829

Net loans

 

3,123,779

 

3,023,904

 

 

 

3,023,904

Accrued interest receivable

 

15,737

 

15,737

 

23

 

3,540

 

12,174

Derivative assets

 

12,625

 

12,625

 

 

12,387

 

238

Financial Liabilities

 

  

 

  

 

  

 

  

 

  

Non-maturity deposits

$

2,397,216

$

2,259,932

$

$

2,259,932

$

Time deposits

894,772

891,659

891,659

Securities sold under agreements to repurchase

4,977

4,977

4,977

FHLB advances

 

251,464

 

251,267

 

 

251,267

 

Subordinated borrowings

 

40,620

 

45,542

 

 

45,542

 

Accrued interest payable

6,421

6,421

6,421

Derivative liabilities

 

10,855

 

10,885

 

 

10,831

 

54

December 31, 2024

Carrying

Fair

(in thousands)

    

Amount

    

Value

    

Level 1

    

Level 2

    

Level 3

Financial Assets

 

  

 

  

 

  

 

  

 

  

Cash and cash equivalents

$

72,162

$

72,162

$

72,162

$

$

Securities available for sale

 

521,018

 

521,018

 

 

521,018

 

FHLB stock

 

12,237

 

12,237

 

 

12,237

 

Loans held for sale

1,235

1,235

1,235

Net loans

 

3,147,096

 

2,999,290

 

 

 

2,999,290

Accrued interest receivable

 

3,974

 

3,974

 

 

3,974

 

Cash surrender value of bank-owned life insurance policies

81,858

81,858

81,858

Derivative assets

 

18,857

 

18,857

 

 

18,759

 

98

Financial Liabilities

 

  

 

  

 

  

 

  

 

  

Non-maturity deposits

$

2,437,414

$

2,282,389

$

$

2,282,389

$

Time deposits

830,274

828,068

828,068

Securities sold under agreements to repurchase

7,062

7,062

7,062

FHLB advances

 

242,919

 

242,779

 

 

242,779

 

Subordinated borrowings

 

40,620

 

46,070

 

 

46,070

 

Derivative liabilities

 

16,565

 

16,565

 

 

16,565