XML 66 R55.htm IDEA: XBRL DOCUMENT v3.25.0.1
Fair Value of Assets and Liabilities (Tables)
12 Months Ended
Dec. 31, 2024
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, 2024 and 2023:

 

(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, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by the U.S. Treasury and Government Agencies

 

$

150,389

 

 

$

98,683

 

 

$

 

 

$

249,072

 

Debt Securities Issued by States and Political Subdivisions

 

 

 

 

 

63,859

 

 

 

 

 

 

63,859

 

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

 

 

 

 

 

1,464

 

 

 

 

 

 

1,464

 

Debt Securities Issued by Corporations

 

 

 

 

 

671,675

 

 

 

 

 

 

671,675

 

Collateralized Mortgage Obligations Issued by

 

 

 

 

 

 

 

 

 

 

 

 

    Residential - Government Agencies or Sponsored Enterprises

 

 

 

 

 

935,220

 

 

 

 

 

 

935,220

 

    Commercial - Government Agencies or Sponsored Enterprises

 

 

 

 

 

283,474

 

 

 

 

 

 

283,474

 

Total Collateralized Mortgage Obligations

 

 

 

 

 

1,218,694

 

 

 

 

 

 

1,218,694

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies or Sponsored Enterprises

 

 

 

 

 

484,764

 

 

 

 

 

 

484,764

 

Total Investment Securities Available-for-Sale

 

 

150,389

 

 

 

2,539,139

 

 

 

 

 

 

2,689,528

 

Loans Held for Sale

 

 

 

 

 

2,150

 

 

 

 

 

 

2,150

 

Mortgage Servicing Rights

 

 

 

 

 

 

 

 

647

 

 

 

647

 

Other Assets

 

 

18,155

 

 

 

 

 

 

 

 

 

18,155

 

Derivatives 1

 

 

 

 

 

161,439

 

 

 

34

 

 

 

161,473

 

Total Assets Measured at Fair Value on a
   Recurring Basis as of December 31, 2024

 

$

168,544

 

 

$

2,702,728

 

 

$

681

 

 

$

2,871,953

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives 1

 

$

 

 

$

154,060

 

 

$

 

 

$

154,060

 

Total Liabilities Measured at Fair Value on a
   Recurring Basis as of December 31, 2024

 

$

 

 

$

154,060

 

 

$

 

 

$

154,060

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by the U.S. Treasury and Government Agencies

 

$

146,214

 

 

$

66,359

 

 

$

 

 

$

212,573

 

Debt Securities Issued by States and Political Subdivisions

 

 

 

 

 

63,806

 

 

 

 

 

 

63,806

 

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

 

 

 

 

 

1,476

 

 

 

 

 

 

1,476

 

Debt Securities Issued by Corporations

 

 

 

 

 

657,701

 

 

 

 

 

 

657,701

 

Collateralized Mortgage Obligations Issued by

 

 

 

 

 

 

 

 

 

 

 

 

    Residential - Government Agencies or Sponsored Enterprises

 

 

 

 

 

774,363

 

 

 

 

 

 

774,363

 

    Commercial - Government Agencies or Sponsored Enterprises

 

 

 

 

 

134,923

 

 

 

 

 

 

134,923

 

Total Collateralized Mortgage Obligations

 

 

 

 

 

909,286

 

 

 

 

 

 

909,286

 

Mortgage-Backed Securities Issued by:

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies or Sponsored Enterprises

 

 

 

 

 

564,091

 

 

 

 

 

 

564,091

 

Total Investment Securities Available-for-Sale

 

 

146,214

 

 

 

2,262,719

 

 

 

 

 

 

2,408,933

 

Loans Held for Sale

 

 

 

 

 

3,124

 

 

 

 

 

 

3,124

 

Mortgage Servicing Rights

 

 

 

 

 

 

 

 

678

 

 

 

678

 

Other Assets

 

 

13,448

 

 

 

 

 

 

 

 

 

13,448

 

Derivatives 1

 

 

 

 

 

94,921

 

 

 

148

 

 

 

95,069

 

Total Assets Measured at Fair Value on a
   Recurring Basis as of December 31, 2023

 

$

159,662

 

 

$

2,360,764

 

 

$

826

 

 

$

2,521,252

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives 1

 

$

 

 

$

143,857

 

 

$

 

 

$

143,857

 

Total Liabilities Measured at Fair Value on a
   Recurring Basis as of December 31, 2023

 

$

 

 

$

143,857

 

 

$

 

 

$

143,857

 

 

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, 2024 and 2023, 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, 2024

 

 

 

 

 

 

Balance as of January 1, 2024

 

$

678

 

 

$

148

 

Realized and Unrealized Net Gains (Losses):

 

 

 

 

 

 

Included in Net Income

 

 

(31

)

 

 

805

 

Transfers to Loans Held for Sale

 

 

 

 

 

(919

)

Balance as of December 31, 2024

 

$

647

 

 

$

34

 

Total Unrealized Net Gains Included in Net Income
   Related to Assets Still Held as of December 31, 2024

 

$

 

 

$

805

 

 

 

 

 

 

 

Year Ended December 31, 2023

 

 

 

 

 

 

Balance as of January 1, 2023

 

$

717

 

 

$

(122,072

)

Transfer to Level 2 3

 

 

 

 

 

122,130

 

Realized and Unrealized Net Gains (Losses):

 

 

 

 

 

 

Included in Net Income

 

 

(39

)

 

 

828

 

Transfers to Loans Held for Sale

 

 

 

 

 

(738

)

Balance as of December 31, 2023

 

$

678

 

 

$

148

 

Total Unrealized Net Gains Included in Net Income
   Related to Assets Still Held as of December 31, 2023

 

$

 

 

$

828

 

 

1.
Realized and unrealized gains and losses related to mortgage servicing rights are reported as a component of Mortgage Banking in the Company’s consolidated statements of income.
2.
Realized and unrealized gains and losses related to IRLCs are reported as a component of Mortgage Banking in the Company’s consolidated statements of income.
3.
In 2023, the Company concluded that the impact of the credit factor adjustment, while still unobservable, is not significant to the fair value measurement of these instruments. As a result, the fair values of interest rate swaps were classified as a Level 2 measurement.
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, 2024 and 2023, the significant unobservable inputs used in the fair value measurements were as follows:

 

 

 

 

 

 

 

December 31, 2024

 

 

December 31, 2023

 

(dollars in thousands)

 

Valuation
Technique

 

Description

 

Range

 

Weighted
Average
1

 

 

Fair
Value

 

 

Range

 

Weighted
Average
1

 

 

Fair
Value

 

Mortgage Servicing Rights

 

Discounted Cash Flow

 

Constant Prepayment Rate

 

 

2.98

%

-

17.63%

 

 

4.00

%

 

$

25,636

 

 

 

2.98

%

-

21.18%

 

 

4.06

%

 

$

26,851

 

 

 

 

Discount Rate

 

 

9.17

%

-

10.03%

 

 

9.92

%

 

 

 

 

 

7.65

%

-

10.79%

 

 

9.48

%

 

 

 

Net Derivative Assets and Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Lock Commitments

 

Pricing Model

 

Closing Ratio

 

 

93.10

%

-

99.00%

 

 

94.17

%

 

$

34

 

 

 

83.50

%

-

99.00%

 

 

85.53

%

 

$

148

 

 

1.
Unobservable inputs for mortgage servicing rights and interest rate lock commitments were weighted by the unpaid principal balance.
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, 2024 and 2023.

 

(dollars in thousands)

 

Aggregate Fair Value

 

 

Aggregate Unpaid Principal

 

 

Aggregate Fair Value Less Aggregate Unpaid Principal

 

December 31, 2024

 

 

 

 

 

 

 

 

 

Loans Held for Sale

 

$

2,150

 

 

$

2,109

 

 

$

41

 

December 31, 2023

 

 

 

 

 

 

 

 

 

Loans Held for Sale

 

$

3,124

 

 

$

3,051

 

 

$

73

 

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, 2024 and 2023. 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, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Instruments – Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Held-to-Maturity

 

$

4,618,543

 

 

$

3,820,882

 

 

$

116,941

 

 

$

3,703,941

 

 

$

 

Loans

 

 

13,777,756

 

 

 

12,908,626

 

 

 

 

 

 

 

 

 

12,908,626

 

Financial Instruments – Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Time Deposits

 

 

3,059,575

 

 

 

3,050,583

 

 

 

 

 

 

3,050,583

 

 

 

 

Securities Sold Under Agreements to Repurchase

 

 

100,000

 

 

 

101,478

 

 

 

 

 

 

101,478

 

 

 

 

Other Debt 1

 

 

550,000

 

 

 

538,808

 

 

 

 

 

 

538,808

 

 

 

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Instruments – Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Held-to-Maturity

 

$

4,997,335

 

 

$

4,253,637

 

 

$

116,531

 

 

$

4,137,106

 

 

$

 

Loans

 

 

13,698,701

 

 

 

12,872,260

 

 

 

 

 

 

 

 

 

12,872,260

 

Financial Instruments – Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Time Deposits

 

 

3,057,302

 

 

 

3,043,258

 

 

 

 

 

 

3,043,258

 

 

 

 

Securities Sold Under Agreements to Repurchase

 

 

150,490

 

 

 

155,461

 

 

 

 

 

 

155,461

 

 

 

 

Other Debt 1

 

 

550,000

 

 

 

541,466

 

 

 

 

 

 

541,466

 

 

 

 

 

1.
Excludes finance lease obligations.