XML 34 R24.htm IDEA: XBRL DOCUMENT v3.23.1
FAIR VALUE OF FINANCIAL ASSETS AND LIABILITIES
3 Months Ended
Mar. 31, 2023
Fair Value Disclosures [Abstract]  
FAIR VALUE OF FINANCIAL ASSETS AND LIABILITIES
16. 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 March 31, 2023, the weighted average discount rate used in the valuation of loans was 7.33%. 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, for the purposes of this disclosure, are shown to equal the carrying amount which is the amount payable on demand. The fair value of time deposits is estimated by discounting future cash flows using rates currently offered for FHLB advances of similar remaining maturities. As of March 31, 2023, the weighted average discount rate used in the valuation of time deposits was 5.14%. 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 March 31, 2023, the weighted average discount rate used in the valuation of long-term debt was 6.81%.

Derivatives

The fair values of derivative financial instruments are based upon current market values, if available. If there are no relevant comparable values, 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 and financial instrument information. 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 cannot be determined with precision as they are subjective in nature and involve uncertainties and matters of significant judgment. 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)
March 31, 2023     
Financial assets:     
Cash and due from banks$108,535 $108,535 $108,535 $— $— 
Interest-bearing deposits in other banks90,247 90,247 90,247 — — 
Investment securities1,345,784 1,286,488 — 1,279,183 7,305 
Loans, net of ACL5,494,298 5,075,864 — — 5,075,864 
Accrued interest receivable20,473 20,473 20,473 — — 
Financial liabilities:     
Deposits:     
Noninterest-bearing demand2,028,087 2,028,087 2,028,087 — — 
Interest-bearing demand and savings and money market3,571,588 3,571,588 3,571,588 — — 
Time1,147,293 1,132,282 — — 1,132,282 
FHLB advances and other short-term borrowings25,000 25,000 — 25,000 — 
Long-term debt155,920 138,077 — — 138,077 
Accrued interest payable (included in other liabilities)7,688 7,688 7,688 — — 

   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)
March 31, 2023     
Off-balance sheet financial instruments: 
Commitments to extend credit$1,382,978 $— $1,365 $— $1,365 $— 
Standby letters of credit and financial guarantees written5,194 — 78 — 78 — 
Derivatives:
Risk participation agreements36,634 — — — — — 
Back-to-back swap agreements:
Assets32,136 3,636 3,636 — — 3,636 
Liabilities(32,136)(3,636)(3,636)— — (3,636)
Interest rate swap agreements115,545 4,444 4,444 — — 4,444 
   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, 2022     
Financial assets:     
Cash and due from banks$97,150 $97,150 $97,150 $— $— 
Interest-bearing deposits in other banks14,894 14,894 14,894 — — 
Investment securities1,336,677 1,268,574 — 1,261,306 7,268 
Loans held for sale1,105 1,105 — 1,105 — 
Loans, net of ACL5,491,728 5,043,436 — — 5,043,436 
Accrued interest receivable 20,345 20,345 20,345 — — 
Financial liabilities:     
Deposits:     
Noninterest-bearing demand2,092,823 2,092,823 2,092,823 — — 
Interest-bearing demand and savings and money market3,652,195 3,652,195 3,652,195 — — 
Time991,205 975,086 — — 975,086 
Long-term debt105,859 93,729 — — 93,729 
Accrued interest payable (included in other liabilities)4,739 4,739 4,739 — — 

   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, 2022
Off-balance sheet financial instruments:      
Commitments to extend credit$1,328,791 $— $1,270 $— $1,270 $— 
Standby letters of credit and financial guarantees written5,367 — 80 — 80 — 
Derivatives:
Forward sale commitments1,110 — — 
Risk participation agreements36,835 — — — — — 
Back-to-back swap agreements:
Assets32,335 4,611 4,611 — — 4,611 
Liabilities(32,335)(4,611)(4,611)— — (4,611)
Interest rate swap agreements115,545 5,986 5,986 — — 5,986 

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 securities and derivatives are recorded at fair value on a recurring basis. Periodically, 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.

As discussed in Note 8 - Derivatives, during the first quarter of 2022, the Company entered into a forward starting interest rate swap, which was measured at fair value using Level 3 inputs. There were no other transfers of financial assets and liabilities into or out of Level 3 of the fair value hierarchy during the three months ended March 31, 2023.

The following tables present the fair value of assets and liabilities measured on a recurring basis as of March 31, 2023 and December 31, 2022:
  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)
March 31, 2023    
Available-for-sale securities:    
Debt securities:    
States and political subdivisions$139,521 $— $132,927 $6,594 
Corporate securities31,097 — 31,097 — 
U.S. Treasury obligations and direct obligations of U.S. Government agencies24,343 — 24,343 — 
Mortgage-backed securities:    
Residential - U.S. Government-sponsored entities421,484 — 421,484 — 
Residential - Non-government agencies8,637 — 7,926 711 
Commercial - U.S. Government-sponsored entities45,800 — 45,800 — 
Commercial - Non-government agencies16,306 — 16,306 — 
Total available-for-sale investment securities687,188 — 679,883 7,305 
Derivatives:
Interest rate swap agreements4,444 — — 4,444 
Total derivatives4,444 — — 4,444 
Total$691,632 $— $679,883 $11,749 
  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, 2022    
Available-for-sale securities:    
Debt securities:    
States and political subdivisions$135,752 $— $129,168 $6,584 
Corporate securities30,211 — 30,211 — 
U.S. Treasury obligations and direct obligations of U.S. Government agencies25,715 — 25,715 — 
Mortgage-backed securities:    
Residential - U.S. Government-sponsored entities423,803 — 423,803 — 
Residential - Non-government agencies8,662 — 7,978 684 
Commercial - U.S. Government-sponsored entities46,144 — 46,144 — 
Commercial - Non-government agencies1,507 — 1,507 — 
Total available-for-sale investment securities671,794 — 664,526 7,268 
Derivatives:
Interest rate lock commitments— — 
Interest rate swap agreements5,986 — — 5,986 
Total derivatives5,994 — 5,986 
Total$677,788 $— $664,534 $13,254 

For the three months ended March 31, 2023 and 2022, the changes in Level 3 assets and liabilities measured at fair value on a recurring basis are summarized as follows:
Available-For-Sale Debt Securities:
(dollars in thousands)States and Political SubdivisionsResidential - Non-Government AgenciesTotal
Balance at December 31, 2022$6,584 $684 $7,268 
Principal payments received(56)(6)(62)
Unrealized net gain included in other comprehensive income66 33 99 
Balance at March 31, 2023$6,594 $711 $7,305 
  
Balance at December 31, 2021$7,681 $938 $8,619 
Principal payments received(55)(5)(60)
Unrealized net loss included in other comprehensive income(397)(81)(478)
Balance at March 31, 2022$7,229 $852 $8,081 

Within the states and political subdivisions available-for-sale debt securities category, the Company held two mortgage revenue bonds issued by the City & County of Honolulu had an aggregate fair value of $6.6 million at March 31, 2023 and remained relatively unchanged from $6.6 million at December 31, 2022.

Within the other MBS non-agency category, the Company held two mortgage backed bonds issued by Habitat for Humanity with an aggregate fair value of $0.7 million at March 31, 2023 and also remained relatively unchanged from $0.7 million at December 31, 2022.

The Company estimates the aggregate fair value of $7.3 million and $7.3 million as of March 31, 2023 and December 31, 2022, respectively, 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 City & County of Honolulu mortgage revenue bonds and Habitat for Humanity mortgage backed bonds is the weighted-average discount rate. As of March 31, 2023, the weighted average discount rate utilized was 6.15%, compared to 6.41% at December 31, 2022, 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.

There were no assets measured on a nonrecurring basis as of March 31, 2023 and December 31, 2022.