XML 67 R54.htm IDEA: XBRL DOCUMENT v3.22.0.1
Fair Value of Assets and Liabilities (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Disclosures [Abstract]  
Balances of Assets and Liabilities Measured at Fair Value on Recurring Basis

The table below presents the balances of assets and liabilities measured at fair value on a recurring basis as of December 31, 2021, and December 31, 2020:

(dollars in thousands)

 

Quoted Prices

In Active

Markets for

Identical Assets

or Liabilities

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

 

Total

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by the U.S. Treasury

   and Government Agencies

 

$

114,845

 

 

$

135,242

 

 

$

 

 

$

250,087

 

Debt Securities Issued by States and Political Subdivisions

 

 

 

 

 

75,818

 

 

 

 

 

 

75,818

 

Debt Securities Issued by

   U.S. Government-Sponsored Enterprises

 

 

 

 

 

1,780

 

 

 

 

 

 

1,780

 

Debt Securities Issued by Corporations

 

 

 

 

 

383,113

 

 

 

 

 

 

383,113

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

 

 

 

1,319,042

 

 

 

 

 

 

1,319,042

 

Residential - U.S. Government-Sponsored Enterprises

 

 

 

 

 

2,090,326

 

 

 

 

 

 

2,090,326

 

Commercial - Government Agencies

 

 

 

 

 

155,890

 

 

 

 

 

 

155,890

 

Total Mortgage-Backed Securities

 

 

 

 

 

3,565,258

 

 

 

 

 

 

3,565,258

 

Total Investment Securities Available-for-Sale

 

 

114,845

 

 

 

4,161,211

 

 

 

 

 

 

4,276,056

 

Loans Held for Sale

 

 

 

 

 

26,746

 

 

 

 

 

 

26,746

 

Mortgage Servicing Rights

 

 

 

 

 

 

 

 

800

 

 

 

800

 

Other Assets

 

 

56,411

 

 

 

 

 

 

 

 

 

56,411

 

Derivatives 1

 

 

 

 

 

194

 

 

 

41,817

 

 

 

42,011

 

Total Assets Measured at Fair Value on a

   Recurring Basis as of December 31, 2021

 

$

171,256

 

 

$

4,188,151

 

 

$

42,617

 

 

$

4,402,024

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives 1

 

$

 

 

$

903

 

 

$

17,913

 

 

$

18,816

 

Total Liabilities Measured at Fair Value on a

   Recurring Basis as of December 31, 2021

 

$

 

 

$

903

 

 

$

17,913

 

 

$

18,816

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by the U.S. Treasury

   and Government Agencies

 

$

921

 

 

$

173,324

 

 

$

 

 

$

174,245

 

Debt Securities Issued by States and Political Subdivisions

 

 

 

 

 

24,840

 

 

 

 

 

 

24,840

 

Debt Securities Issued by U.S. Government-Sponsored Enterprises

 

 

 

 

 

1,062

 

 

 

 

 

 

1,062

 

Debt Securities Issued by Corporations

 

 

 

 

 

224,605

 

 

 

 

 

 

224,605

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

 

 

 

1,594,815

 

 

 

 

 

 

1,594,815

 

Residential - U.S. Government-Sponsored Enterprises

 

 

 

 

 

1,518,283

 

 

 

 

 

 

1,518,283

 

Commercial - Government Agencies

 

 

 

 

 

253,839

 

 

 

 

 

 

253,839

 

Total Mortgage-Backed Securities

 

 

 

 

 

3,366,937

 

 

 

 

 

 

3,366,937

 

Total Investment Securities Available-for-Sale

 

 

921

 

 

 

3,790,768

 

 

 

 

 

 

3,791,689

 

Loans Held for Sale

 

 

 

 

 

82,565

 

 

 

 

 

 

82,565

 

Mortgage Servicing Rights

 

 

 

 

 

 

 

 

958

 

 

 

958

 

Other Assets

 

 

53,410

 

 

 

 

 

 

 

 

 

53,410

 

Derivatives 1

 

 

 

 

 

878

 

 

 

95,289

 

 

 

96,167

 

Total Assets Measured at Fair Value on a

   Recurring Basis as of December 31, 2020

 

$

54,331

 

 

$

3,874,211

 

 

$

96,247

 

 

$

4,024,789

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives 1

 

$

 

 

$

752

 

 

$

17,409

 

 

$

18,161

 

Total Liabilities Measured at Fair Value on a

   Recurring Basis as of December 31, 2020

 

$

 

 

$

752

 

 

$

17,409

 

 

$

18,161

 

1

The fair value of each class of derivatives is shown in Note 17 Derivative Financial Instruments.

 

Changes in Level 3 Assets and Liabilities Measured at Fair Value on Recurring Basis

For the years ended December 31, 2021, and December 31, 2020, the changes in Level 3 assets and liabilities measured at fair value on a recurring basis were as follows:

(dollars in thousands)

 

Mortgage

Servicing

Rights 1

 

 

Net Derivative

Assets and

Liabilities 2

 

Year Ended December 31, 2021

 

 

 

 

 

 

 

 

Balance as of January 1, 2021

 

$

958

 

 

$

77,880

 

Realized and Unrealized Net Gains (Losses):

 

 

 

 

 

 

 

 

Included in Net Income

 

 

(158

)

 

 

8,848

 

Transfers to Loans Held for Sale

 

 

 

 

 

(12,634

)

Variation Margin Payments

 

 

 

 

 

(50,190

)

Balance as of December 31, 2021

 

$

800

 

 

$

23,904

 

Total Unrealized Net Gains (Losses) Included in Net Income

   Related to Assets Still Held as of December 31, 2021

 

$

 

 

$

23,904

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2020

 

 

 

 

 

 

 

 

Balance as of January 1, 2020

 

$

1,126

 

 

$

22,573

 

Realized and Unrealized Net Gains (Losses):

 

 

 

 

 

 

 

 

Included in Net Income

 

 

(168

)

 

 

22,219

 

Transfers to Loans Held for Sale

 

 

 

 

 

(18,681

)

Variation Margin Payments

 

 

 

 

 

51,769

 

Balance as of December 31, 2020

 

$

958

 

 

$

77,880

 

Total Unrealized Net Gains (Losses) Included in Net Income

   Related to Assets Still Held as of December 31, 2020

 

$

 

 

$

77,880

 

1

Realized and unrealized gains and losses related to mortgage servicing rights are reported as a component of mortgage banking income in the Company’s consolidated statements of income.

2

Realized and unrealized gains and losses related to interest rate lock commitments are reported as a component of mortgage banking income in the Company’s consolidated statements of income. Realized and unrealized gains and losses related to interest rate swap agreements are reported as a component of other noninterest income in the Company’s consolidated statements of income.

Summary of the Significant Unobservable Inputs

For Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of December 31, 2021, and December 31, 2020, the significant unobservable inputs used in the fair value measurements were as follows:

 

 

 

 

December 31, 2021

 

 

December 31, 2020

 

(dollars in thousands)

 

Valuation

Technique

 

Description

 

Range

 

 

Weighted

Average1

 

 

Fair

Value

 

 

Weighted

Average1

 

 

Fair

Value

 

Mortgage Servicing Rights

 

Discounted Cash Flow

 

Constant Prepayment Rate

 

 

6.51

%

-

 

11.48

%

 

 

10.70

%

 

$

22,251

 

 

 

14.42

%

 

$

19,652

 

 

 

 

 

Discount Rate

 

 

6.49

%

-

 

7.08

%

 

 

7.04

%

 

 

 

 

 

 

5.81

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Derivative Assets and Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Lock Commitments

 

Pricing Model

 

Closing Ratio

 

 

75.40

%

-

 

100.00

%

 

 

90.47

%

 

$

1,084

 

 

 

90.76

%

 

$

4,947

 

Interest Rate Swap Agreements

 

Discounted Cash Flow

 

Credit Factor

 

 

0.00

%

-

 

0.49

%

 

 

0.14

%

 

$

22,820

 

 

 

0.29

%

 

$

72,933

 

1 Unobservable inputs for mortgage servicing rights and interest rate lock commitments were weighted by loan amount. Unobservable inputs for interest rate swap agreements were weighted by fair value.

Schedule of Assets Measured at Fair Value on Nonrecurring Basis

The Company may be required periodically to measure certain assets and liabilities at fair value on a nonrecurring basis in accordance with GAAP.  These adjustments to fair value usually result from the application of lower-of-cost-or-fair value accounting or impairment write-downs of individual assets.  The following table represents the assets measured at fair value on a nonrecurring basis as of December 31, 2021.

  

(dollars in thousands)

 

Fair Value

Hierarchy

 

Net Carrying

Amount

 

 

Valuation

Allowance

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

Mortgage Servicing Rights - amortization method

 

Level 3

 

$

21,451

 

 

$

(1,829

)

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

Mortgage Servicing Rights - amortization method

 

Level 3

 

$

18,694

 

 

$

(3,892

)

Schedule of Difference between Aggregate Fair Value and Aggregate Unpaid Principal Balance

The following table reflects the difference between the aggregate fair value and the aggregate unpaid principal balance of the Company’s residential mortgage loans held for sale as of December 31, 2021, and December 31, 2020.

 

(dollars in thousands)

 

Aggregate

Fair Value

 

 

Aggregate

Unpaid

Principal

 

 

Aggregate

Fair Value

Less

Aggregate

Unpaid

Principal

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Loans Held for Sale

 

$

26,746

 

 

$

26,309

 

 

$

437

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Loans Held for Sale

 

$

82,565

 

 

$

78,577

 

 

$

3,988

 

Schedule of Carrying Amount, Fair Value, and Fair Value Hierarchy of Financial Instruments

The following presents the carrying amount, fair value, and placement in the fair value hierarchy of the Company’s financial instruments not recorded at fair value on a recurring basis as of December 31, 2021, and December 31, 2020.  This table excludes financial instruments for which the carrying amount approximates fair value.  For short-term financial assets such as cash and cash equivalents, the carrying amount is a reasonable estimate of fair value due to the relatively short time between the origination of the instrument and its expected realization.  For non-marketable equity securities such as Federal Home Loan Bank of Des Moines and Federal Reserve Bank stock, the carrying amount is a reasonable estimate of fair value as these securities can only be redeemed or sold at their par value and only to the respective issuing government supported institution or to another member institution.  For financial liabilities such as noninterest-bearing demand, interest-bearing demand, and savings deposits, the carrying amount is a reasonable estimate of fair value due to these products having no stated maturity.

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements

 

(dollars in thousands)

 

Carrying

Amount

 

 

Fair Value

 

 

Quoted

Prices

in Active

Markets

for

Identical

Assets or

Liabilities

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Instruments – Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Held-to-Maturity

 

$

4,694,780

 

 

$

4,646,619

 

 

$

131,139

 

 

$

4,515,480

 

 

$

 

Loans

 

 

11,921,869

 

 

 

12,094,631

 

 

 

 

 

 

 

 

 

12,094,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Instruments – Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Time Deposits

 

 

1,000,089

 

 

 

998,134

 

 

 

 

 

 

998,134

 

 

 

 

Securities Sold Under Agreements to Repurchase

 

 

450,490

 

 

 

469,293

 

 

 

 

 

 

469,293

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Instruments – Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Held-to-Maturity

 

$

3,262,727

 

 

$

3,348,693

 

 

$

7,500

 

 

$

3,341,193

 

 

$

 

Loans

 

 

11,536,011

 

 

 

12,019,151

 

 

 

 

 

 

 

 

 

12,019,151

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Instruments – Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Time Deposits

 

 

1,662,063

 

 

 

1,667,774

 

 

 

 

 

 

1,667,774

 

 

 

 

Securities Sold Under Agreements to Repurchase

 

 

600,590

 

 

 

649,039

 

 

 

 

 

 

649,039

 

 

 

 

Other Debt 1

 

 

50,000

 

 

 

51,546

 

 

 

 

 

 

51,546

 

 

 

 

1

Excludes finance lease obligations.