XML 34 R23.htm IDEA: XBRL DOCUMENT v3.20.2
FAIR VALUE OF FINANCIAL ASSETS AND LIABILITIES
6 Months Ended
Jun. 30, 2020
Fair Value Disclosures [Abstract]  
FAIR VALUE OF FINANCIAL ASSETS AND LIABILITIES
15. FAIR VALUE OF FINANCIAL ASSETS AND LIABILITIES
 
Disclosures about Fair Value of Financial Instruments
 
Fair value estimates, methods and assumptions are set forth below for our financial instruments.
 
Short-Term Financial Instruments
 
The carrying values of short-term financial instruments are deemed to approximate fair values. Such instruments are considered readily convertible to cash and include cash and due from financial institutions, interest-bearing deposits in other financial institutions, accrued interest receivable, the majority of Federal Home Loan Bank advances and other short-term borrowings, and accrued interest payable.

Investment Securities
 
The fair value of investment securities is based on market price quotations received from third-party pricing services. The third-party pricing services utilize pricing models supported with timely market data information. Where quoted market prices are not available, fair values are based on quoted market prices of comparable securities.

Loans
 
Fair values of loans are estimated based on discounted cash flows of portfolios of loans with similar financial characteristics including the type of loan, interest terms and repayment history. Fair values are calculated by discounting scheduled cash flows through estimated maturities using estimated market discount rates. Estimated market discount rates are reflective of credit and interest rate risks inherent in the Company's various loan types and are derived from available market information, as well as specific borrower information. As of June 30, 2020, the weighted average discount rate used in the valuation of loans was 5.15%. In accordance with ASU 2016-01, the fair value of loans are measured based on the notion of exit price.
 
Loans Held for Sale
 
The fair value of loans classified as held for sale are generally based upon quoted prices for similar assets in active markets, acceptance of firm offer letters with agreed upon purchase prices, discounted cash flow models that take into account market observable assumptions, or independent appraisals of the underlying collateral securing the loans. We report the fair values of Hawaii and U.S. Mainland construction and commercial real estate loans, if any, net of applicable selling costs on our consolidated balance sheets.
 
Deposit Liabilities
 
The fair values of deposits with no stated maturity, such as noninterest-bearing demand deposits and interest-bearing demand and savings accounts, are equal to the amount payable on demand. The fair value of time deposits is estimated using discounted cash flow analyses. As of June 30, 2020, the weighted average discount rate used in the valuation of time deposits was 0.47%. The discount rate is estimated using the rates currently offered for deposits of similar remaining maturities.
 
Long-Term Debt
 
The fair value of our long-term debt is estimated by discounting scheduled cash flows over the contractual borrowing period at the estimated market rate for similar borrowing arrangements. As of June 30, 2020, the weighted average discount rate used in the valuation of long-term debt was 1.93%.
 
Derivatives

The fair values of derivative financial instruments are based upon current market values, if available. If there are no relevant comparables, fair values are based on pricing models using current assumptions for interest rate swaps and options.

Off-Balance Sheet Financial Instruments
 
The fair values of off-balance sheet financial instruments are estimated based on the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties, current settlement values or quoted market prices of comparable instruments.

Limitations
 
Fair value estimates are made at a specific point in time based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time our entire holdings of a particular financial instrument. Because no market exists for a significant portion of our financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
 
Fair value estimates are based on existing on- and off-balance sheet financial instruments without attempting to estimate the value of future business and the value of assets and liabilities that are not considered financial instruments. For example, significant assets and liabilities that are not considered financial assets or liabilities include deferred tax assets, premises and equipment and intangible assets.

   Fair Value Measurement Using
(dollars in thousands)Carrying
Amount
Estimated
Fair Value
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
June 30, 2020     
Financial assets:     
Cash and due from banks$102,132  $102,132  $102,132  $—  $—  
Interest-bearing deposits in other banks41,201  41,201  41,201  —  —  
Investment securities1,169,803  1,169,803  1,209  1,156,923  11,671  
Loans held for sale10,443  10,443  —  10,443  —  
Net loans and leases4,936,099  4,795,025  —  —  4,795,025  
Accrued interest receivable19,590  19,590  19,590  —  —  
Financial liabilities:     
Deposits:     
Noninterest-bearing demand1,851,012  1,851,012  1,851,012  —  —  
Interest-bearing demand and savings and money market3,013,227  3,013,227  3,013,227  —  —  
Time930,446  932,077  —  —  932,077  
Short-term borrowings—  —  —  —  —  
Long-term debt167,491  156,386  —  —  156,386  
Accrued interest payable (included in other liabilities)2,894  2,894  2,894  —  —  

   Fair Value Measurement Using
(dollars in thousands)Notional
Amount
Carrying
Amount
Estimated
Fair Value
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
June 30, 2020     
Derivatives:
Interest rate lock commitments$410  $ $ $—  $ $—  
Forward sale commitments10,879  (79) (79) —  (79) —  
Off-balance sheet financial instruments: 
Commitments to extend credit1,186,385  1,362  1,362  —  1,362  —  
Standby letters of credit and financial guarantees written11,505  173  173  —  173  —  
Risk participation agreement28,800  49  49  —  —  49  
   Fair Value Measurement Using
(dollars in thousands)Carrying
Amount
Estimated
Fair Value
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
December 31, 2019     
Financial assets:     
Cash and due from banks$78,418  $78,418  $78,418  $—  $—  
Interest-bearing deposits in other banks24,554  24,554  24,554  —  —  
Investment securities1,128,110  1,128,110  1,127  1,115,728  11,255  
Loans held for sale9,083  9,083  —  9,083  —  
Net loans and leases4,401,569  4,392,477  —  —  4,392,477  
Accrued interest receivable 16,500  16,500  16,500  —  —  
Financial liabilities:     
Deposits:     
Noninterest-bearing demand1,450,532  1,450,532  1,450,532  —  —  
Interest-bearing demand and savings and money market2,643,038  2,643,038  2,643,038  —  —  
Time1,026,453  1,023,362  —  —  1,023,362  
Short-term borrowings150,000  150,000  —  150,000  —  
Long-term debt101,547  97,827  —  97,827  —  
Accrued interest payable (included in other liabilities)4,288  4,288  4,288  —  —  

   Fair Value Measurement Using
(dollars in thousands)Notional
Amount
Carrying
Amount
Estimated
Fair Value
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
December 31, 2019
Derivatives:
Interest rate lock commitments$625  $ $ $—  $ $—  
Forward sale commitments8,968  (28) (28) —  (28) —  
Off-balance sheet financial instruments:      
Commitments to extend credit1,089,135  1,230  1,230  —  1,230  —  
Standby letters of credit and financial guarantees written10,526  158  158  —  158  —  

Fair Value Measurements
 
We group our financial assets and liabilities at fair value into three levels based on the markets in which the financial assets and liabilities are traded and the reliability of the assumptions used to determine fair value as follows:
 
Level 1 — Valuation is based upon quoted prices (unadjusted) for identical assets or liabilities traded in active markets. A quoted price in an active market provides the most reliable evidence of fair value and shall be used to measure fair value whenever available.

Level 2 — Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.

Level 3 — Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect our own estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of discounted cash flow models and similar techniques that requires the use of significant judgment or estimation.
 
We base our fair values on the price that we would expect to receive if an asset were sold, or the price that we would expect to pay to transfer a liability in an orderly transaction between market participants at the measurement date. We also maximize the use of observable inputs and minimize the use of unobservable inputs when developing fair value measurements.
 
We use fair value measurements to record adjustments to certain financial assets and liabilities and to determine fair value disclosures. Available-for-sale and equity securities and derivatives are recorded at fair value on a recurring basis. From time to time, we may be required to record other financial assets at fair value on a nonrecurring basis such as loans held for sale, impaired loans, mortgage servicing rights, and other real estate owned. These nonrecurring fair value adjustments typically involve application of the lower of cost or fair value accounting or write-downs of individual assets.
 
There was one transfer into Level 3 of the fair value hierarchy for long-term debt during the three and six months ended June 30, 2020. There were no transfers of financial assets and liabilities out of Level 3 of the fair value hierarchy during the three and six months ended June 30, 2020.

The following tables present the fair value of assets and liabilities measured on a recurring basis as of June 30, 2020 and December 31, 2019:
 
  Fair Value at Reporting Date Using
(dollars in thousands)Fair ValueQuoted Prices
in Active
Markets for
Identical Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
June 30, 2020    
Available-for-sale securities:    
Debt securities:    
States and political subdivisions$141,468  $—  $129,797  $11,671  
Corporate securities29,752  —  29,752  —  
U.S. Treasury obligations and direct obligations of U.S Government agencies36,354  —  36,354  —  
Mortgage-backed securities:    
Residential - U.S. Government sponsored entities714,477  —  714,477  —  
Commercial - U.S. Government agencies and sponsored entities80,665  —  80,665  —  
Residential - Non-government agencies32,086  —  32,086  —  
Commercial - Non-government agencies133,792  —  133,792  —  
Total available-for-sale securities1,168,594  —  1,156,923  11,671  
Equity securities1,209  1,209  —  —  
Derivatives: Interest rate lock and forward sale commitments(70) —  (70) —  
Total$1,169,733  $1,209  $1,156,853  $11,671  
  Fair Value at Reporting Date Using
(dollars in thousands)Fair ValueQuoted Prices
in Active
Markets for
Identical Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
December 31, 2019    
Available-for-sale securities:    
Debt securities:    
States and political subdivisions$122,018  $—  $110,763  $11,255  
Corporate securities30,529  —  30,529  —  
U.S. Treasury obligations and direct obligations of U.S Government agencies40,381  —  40,381  —  
Mortgage-backed securities:    
Residential - U.S. Government sponsored entities677,822  —  677,822  —  
Commercial - U.S. Government agencies and sponsored entities81,225  —  81,225  —  
Residential - Non-government agencies37,191  —  37,191  —  
Commercial - Non-government agencies137,817  —  137,817  —  
Total available-for-sale securities1,126,983  —  1,115,728  11,255  
Equity securities1,127  1,127  —  —  
Derivatives: Interest rate lock and forward sale commitments(20) —  (20) —  
Total$1,128,090  $1,127  $1,115,708  $11,255  

For the six months ended June 30, 2020 and 2019, the changes in Level 3 assets and liabilities measured at fair value on a recurring basis are summarized as follows:
 
(dollars in thousands)Available-For-Sale
Debt Securities:
States and
Political
Subdivisions
Balance at December 31, 2019$11,255  
Principal payments received(212) 
Unrealized net gain included in other comprehensive income628  
Balance at June 30, 2020$11,671  
  
Balance at December 31, 2018$11,169  
Principal payments received(204) 
Unrealized net gain included in other comprehensive income440  
Balance at June 30, 2019$11,405  
 
Within the states and political subdivisions available-for-sale debt securities category, the Company holds four mortgage revenue bonds issued by the City & County of Honolulu with an aggregate fair value of $11.7 million and $11.4 million at June 30, 2020 and June 30, 2019, respectively. The Company estimates the fair value of its mortgage revenue bonds by using a discounted cash flow model to calculate the present value of estimated future principal and interest payments.
 
The significant unobservable input used in the fair value measurement of the Company's mortgage revenue bonds is the weighted average discount rate. As of June 30, 2020, the weighted average discount rate utilized was 2.82% compared to 4.27% at June 30, 2019 and 4.08% at December 31, 2019, which was derived by incorporating a credit spread over the FHLB Fixed-Rate Advance curve. Significant increases (decreases) in the weighted average discount rate could result in a significantly lower (higher) fair value measurement.
The following table presents the fair value of assets measured on a nonrecurring basis and the level of valuation assumptions used to determine the respective fair values as of June 30, 2020 and December 31, 2019:
 
  Fair Value Measurements Using
(dollars in thousands)Fair ValueQuoted Prices
in Active
Markets for
Identical Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
June 30, 2020    
Other real estate (1)
$—  $—  $—  $—  
December 31, 2019    
Other real estate (1)
$164  $—  $164  $—  

(1)Represents other real estate that is carried at fair value less costs to sell. Fair value is generally based upon independent market prices or appraised values of the collateral.