Annual report [Section 13 and 15(d), not S-K Item 405]

FAIR VALUE MEASUREMENTS

v3.25.4
FAIR VALUE MEASUREMENTS
12 Months Ended
Dec. 31, 2025
Fair Value Disclosures [Abstract]  
FAIR VALUE MEASUREMENTS

14. FAIR VALUE MEASUREMENTS

The Company measures certain assets and liabilities at fair value according to ASC 820, Fair Value Measurement. See Note 1 “Summary of Significant Accounting Policies” in this Form 10-K for additional information regarding the Company’s fair value policies.

Assets and Liabilities Measured at Fair Value on a Recurring Basis

The following describes the valuation techniques used by the Company to measure certain financial assets and liabilities recorded at fair value on a recurring basis in the financial statements. Refer to Note 1 “Summary of Significant Accounting Policies” in this Form 10-K for additional information on the valuation techniques used by the Company.

AFS Securities: AFS securities are recorded at fair value on a recurring basis.

The Company’s investment portfolio is primarily valued using fair value measurements that are considered to be Level 2. The Company has contracted with a third-party portfolio accounting service vendor for valuation of its securities portfolio; no material differences were identified during the valuation for the years ended December 31, 2025 and 2024.

The carrying value of restricted FRB and FHLB stock approximates fair value based on the redemption provisions of each entity and is therefore excluded from the table below.

Loans Held for Sale: Residential loans originated for sale in the open market are carried at fair value. Fair value is based on the price secondary markets are currently offering for similar loans using observable market data which is not materially different than cost due to the short duration between origination and sale (Level 2). Gains and losses on the sale of loans are recorded in current period earnings as a component of “Mortgage banking income” on the Company’s Consolidated Statements of Income.

Derivative Instruments: The Company records derivative instruments at fair value on a recurring basis. The Company utilizes derivative instruments as part of the management of interest rate risk to modify the re-pricing characteristics of certain portions of the Company’s interest-bearing assets and liabilities, as well as to manage the Company’s exposure to credit risk related to the borrower’s performance under interest rate derivatives. The Company has contracted with a third-party vendor to provide valuations for derivatives using standard techniques based on observable market inputs and therefore classifies such valuations as Level 2. Third-party valuations are validated by the Company using the Bloomberg Valuation Service’s derivative pricing functions. The Company determines the fair value of rate lock commitments, delivery contracts, and forward sales contracts of MBS by measuring the change in the value of the underlying asset, while taking into consideration the probability that the rate lock commitments will close or be funded. No significant differences were identified during the valuations as of December 31, 2025 and 2024. The Company has considered counterparty credit risk in the valuation of its derivative assets and has considered its own credit risk in the valuation of its derivative liabilities.

The following table presents the balances of financial assets and liabilities measured at fair value on a recurring basis as of December 31, (dollars in thousands):

  ​ ​ ​

Fair Value Measurements at 2025 using

  ​ ​ ​

  ​ ​ ​

Significant

  ​ ​ ​

  ​ ​ ​

Quoted Prices in

Other

Significant

Active Markets for

Observable

Unobservable

Identical Assets

Inputs

Inputs

Level 1

Level 2

Level 3

Balance

ASSETS

  ​

 

  ​

 

  ​

 

  ​

AFS securities:

  ​

 

  ​

 

  ​

 

  ​

U.S. government and agency securities

$

88,946

$

15,056

$

$

104,002

Obligations of states and political subdivisions

 

 

487,885

 

 

487,885

Corporate and other bonds (1)

 

 

217,934

 

 

217,934

MBS

 

 

3,382,524

 

 

3,382,524

Other securities

 

 

1,956

 

 

1,956

LHFS

 

 

18,486

 

 

18,486

Financial Derivatives (2)

 

 

112,686

 

 

112,686

LIABILITIES

Financial Derivatives (2)

$

$

166,690

$

$

166,690

(1) Other bonds include asset-backed securities.

(2) Includes hedged and non-hedged derivatives.

  ​ ​ ​

Fair Value Measurements at 2024 using

  ​ ​ ​

  ​ ​ ​

Significant

  ​ ​ ​

  ​ ​ ​

Quoted Prices in

Other

Significant

Active Markets for

Observable

Unobservable

Identical Assets

Inputs

Inputs

Level 1

Level 2

Level 3

Balance

ASSETS

  ​

 

  ​

 

  ​

 

  ​

AFS securities:

  ​

 

  ​

 

  ​

 

  ​

U.S. government and agency securities

$

62,199

$

3,814

$

$

66,013

Obligations of states and political subdivisions

 

 

468,337

 

 

468,337

Corporate and other bonds (1)

 

 

244,712

 

 

244,712

MBS

 

 

1,661,244

 

 

1,661,244

Other securities

 

 

1,860

 

 

1,860

LHFS

 

 

9,420

 

 

9,420

Financial Derivatives (2)

 

 

97,445

 

 

97,445

LIABILITIES

Financial Derivatives (2)

$

$

199,548

$

$

199,548

(1) Other bonds include asset-backed securities.

(2) Includes hedged and non-hedged derivatives.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

Certain assets are measured at fair value on a nonrecurring basis in accordance with GAAP, only when there is evidence of impairment or other triggering events and typically include LHFS, foreclosed properties, impaired long lived assets including bank premises, collateral dependent loans that are individually assessed for credit purposes, and impaired other intangibles. Adjustments to the fair value of these assets usually result from the application of lower-of-cost-or-market accounting or write-downs of individual assets after they are evaluated for impairment. When the asset is secured by real estate, the Company measures the fair value utilizing an income or market valuation approach based on an appraisal conducted by an independent, licensed appraiser using observable market data. Management may discount the value from the appraisal in determining the fair value if, based on its understanding of the market conditions, the collateral had been impaired below the appraised value (Level 3). The nonrecurring valuation adjustments for these assets did not have a significant impact on the Company’s consolidated financial statements.

The following tables summarize the Company’s financial assets that were measured on a nonrecurring basis as of the periods ended (dollars in thousands):

  ​ ​ ​

Fair Value Measurements at 2025 using

  ​ ​ ​

  ​ ​ ​

Significant

  ​ ​ ​

  ​ ​ ​

Quoted Prices in

Other

Significant

Active Markets for

Observable

Unobservable

Identical Assets

Inputs

Inputs

Level 1

Level 2

Level 3

Balance

ASSETS

Individually assessed loans (1)

$

$

$

1,330

$

1,330

(1) Net of reserves of $203,000 related to collateral dependent loans as of December 31, 2025.

Fair Value Measurements at 2024 using

  ​ ​ ​

  ​ ​ ​

Significant

  ​ ​ ​

  ​ ​ ​

Quoted Prices in

Other

Significant

Active Markets for

Observable

Unobservable

Identical Assets

Inputs

Inputs

Level 1

Level 2

Level 3

Balance

ASSETS

Individually assessed loans (1)

$

$

$

14,636

$

14,636

(1) Net of reserves of $13.1 million related to collateral dependent loans as of December 31, 2024.

Fair Value of Financial Instruments

ASC 825, Financial Instruments, requires disclosure about fair value of financial instruments for interim periods and excludes certain financial instruments and all non-financial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company.

Cash and Cash Equivalents: The carrying amount is a reasonable estimate of fair value.
HTM Securities: The Company’s investment portfolio is primarily valued using fair value measurements that are considered to be Level 2; however, there are a few investments that are considered to be Level 3. The Company has contracted with a third-party portfolio accounting service vendor for valuation of its securities portfolio; no material differences were identified during the valuations as of December 31, 2025 and 2024.
Loans and Leases: The fair value of loans and leases were estimated using an exit price, representing the amount that would be expected to be received if the Company sold the loans and leases. The fair value of performing loans and leases were estimated through use of discounted cash flows. Credit loss assumptions were based on market probability of default/loss given default for loan and lease cohorts. The discount rate was based primarily on recent market origination rates. Fair value of loans and leases individually assessed and their respective levels within the fair value hierarchy are described in the previous section related to fair value measurements of assets that are measured on a nonrecurring basis.
Accrued Interest: The carrying amounts of accrued interest approximate fair value.
Bank Owned Life Insurance: The carrying value of BOLI approximates fair value. The Company records these policies at their cash surrender value, which is estimated using information provided by insurance carriers.
Deposits: The fair value of demand deposits, savings accounts, brokered deposits, and certain money market deposits is the amount payable on demand at the reporting date. The fair value of certificates of deposits were valued using a discounted cash flow calculation that includes a market rate analysis of the current rates offered by market participants for certificates of deposits that mature in the same period.
Borrowings: The carrying amounts of federal funds purchased, borrowings under repurchase agreements and any other short-term borrowings approximate their fair value. The fair values of the Company’s long-term borrowings, including trust preferred securities are estimated using discounted cash flow analyses, based on the current incremental borrowing rates for similar types of borrowing arrangements.

The carrying values and estimated fair values of the Company’s financial instruments as of December 31, are as follows (dollars in thousands):

Fair Value Measurements at 2025 using

  ​ ​ ​

  ​ ​ ​

Quoted Prices

  ​ ​ ​

Significant

  ​ ​ ​

  ​ ​ ​

in Active

Other

Significant

Markets for

Observable

Unobservable

Total Fair

Identical Assets

Inputs

Inputs

Value

Carrying

 

Value

Level 1

Level 2

Level 3

Balance

ASSETS

Cash and cash equivalents

$

966,462

$

966,462

$

$

$

966,462

AFS securities

 

4,194,301

 

88,946

 

4,105,355

 

 

4,194,301

HTM securities

 

884,216

 

 

855,906

 

906

 

856,812

Restricted stock

 

190,200

 

 

190,200

 

 

190,200

LHFS

 

18,486

 

 

18,486

 

 

18,486

LHFI, net of unearned income

 

27,796,167

 

 

 

27,517,137

 

27,517,137

Financial Derivatives (1)

 

112,686

 

 

112,686

 

 

112,686

Accrued interest receivable

 

131,741

 

 

131,741

 

 

131,741

BOLI

 

672,890

 

 

672,890

 

 

672,890

LIABILITIES

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Deposits

$

30,471,636

$

$

30,467,372

$

$

30,467,372

Borrowings

 

1,497,292

 

 

1,435,699

 

 

1,435,699

Accrued interest payable

 

19,412

 

 

19,412

 

 

19,412

Financial Derivatives (1)

 

166,690

 

 

166,690

 

 

166,690

(1) Includes hedged and non-hedged derivatives.

  ​ ​ ​

Fair Value Measurements at 2024 using

Quoted Prices

Significant

in Active

Other

Significant

Markets for

Observable

Unobservable

Total Fair

Identical Assets

Inputs

Inputs

Value

Carrying

Value

Level 1

Level 2

Level 3

Balance

ASSETS

Cash and cash equivalents

$

354,074

$

354,074

$

$

$

354,074

AFS securities

 

2,442,166

 

62,199

 

2,379,967

 

 

2,442,166

HTM securities

 

803,851

 

 

758,400

 

935

 

759,335

Restricted stock

 

102,954

 

 

102,954

 

 

102,954

LHFS

 

9,420

 

 

9,420

 

 

9,420

LHFI, net of unearned income

 

18,470,621

 

 

 

17,896,688

 

17,896,688

Financial Derivatives (1)

 

97,445

 

 

97,445

 

 

97,445

Accrued interest receivable

 

92,541

 

 

92,541

 

 

92,541

BOLI

 

493,396

 

 

493,396

 

 

493,396

LIABILITIES

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Deposits

$

20,397,619

$

$

20,393,673

$

$

20,393,673

Borrowings

 

534,578

 

 

471,671

 

 

471,671

Accrued interest payable

 

26,214

 

 

26,214

 

 

26,214

Financial Derivatives (1)

 

199,548

 

 

199,548

 

 

199,548

(1) Includes hedged and non-hedged derivatives.

The Company assumes interest rate risk (the risk that general interest rate levels will change) as a result of its normal operations. As a result, the fair values of the Company’s financial instruments will change when interest rate levels change and that change may be either favorable or unfavorable to the Company. Management attempts to match maturities of assets and liabilities to the extent believed necessary to minimize interest rate risk. Borrowers with fixed rate obligations, however, are less likely to prepay in a rising rate environment and more likely to prepay in a falling rate environment. Conversely, depositors who are receiving fixed rates are more likely to withdraw funds before maturity in a rising rate environment and less likely to do so in a falling rate environment. Management monitors rates and maturities of assets and liabilities and attempts to minimize interest rate risk by adjusting terms of new loans and deposits and by investing in securities with terms that mitigate the Company’s overall interest rate risk.