XML 34 R23.htm IDEA: XBRL DOCUMENT v3.24.2
FAIR VALUE OF FINANCIAL ASSETS AND LIABILITIES
6 Months Ended
Jun. 30, 2024
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 FHLB 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. The weighted average discount rate used in the valuation of loans was 7.14% and 6.86% as of June 30, 2024 and December 31, 2023, respectively. In accordance with ASU 2016-01, the fair values 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 estimated 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. The weighted average discount rate used in the valuation of time deposits was 5.47% and 5.48% as of June 30, 2024 and December 31, 2023, respectively.

Long-Term Debt

The fair values 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. The weighted average discount rate used in the valuation of long-term debt was 6.82% and 6.83% as of June 30, 2024 and December 31, 2023, respectively.

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)
June 30, 2024     
Financial assets:     
Cash and due from financial institutions$103,829 $103,829 $103,829 $— $— 
Interest-bearing deposits in other financial institutions195,062 195,062 195,062 — — 
Investment securities1,292,586 1,204,807 30,117 1,167,742 6,948 
Loans held for sale3,950 3,950 — 3,950 — 
Loans5,383,644 4,943,289 — — 4,943,289 
Accrued interest receivable23,184 23,184 341 4,130 18,713 
Financial liabilities:     
Deposits:     
Noninterest-bearing demand1,847,173 1,847,173 1,847,173 — — 
Interest-bearing demand and savings and money market3,517,780 3,517,780 3,517,780 — — 
Time1,217,502 1,207,020 — — 1,207,020 
Long-term debt156,223 150,309 — — 150,309 
Accrued interest payable14,998 14,998 109 — 14,889 

   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, 2024     
Off-balance sheet financial instruments: 
Commitments to extend credit$1,227,966 $— $1,164 $— $1,164 $— 
Standby letters of credit and financial guarantees written3,514 — 53 — 53 — 
Derivatives:
Interest rate lock commitments2,753 (3)(3)— (3)— 
Risk participation agreements35,605 — — — — — 
Back-to-back swap agreements:
Assets50,645 4,237 4,237 — — 4,237 
Liabilities(50,645)(4,237)(4,237)— — (4,237)
Interest rate swap agreements115,545 9,304 9,304 — — 9,304 
   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, 2023     
Financial assets:     
Cash and due from financial institutions$116,181 $116,181 $116,181 $— $— 
Interest-bearing deposits in other financial institutions406,256 406,256 406,256 — — 
Investment securities1,279,548 1,212,388 — 1,205,238 7,150 
Loans held for sale1,778 1,778 — 1,778 — 
Loans5,438,982 5,089,292 — — 5,089,292 
Accrued interest receivable 21,511 21,511 342 4,043 17,126 
Financial liabilities:     
Deposits:     
Noninterest-bearing demand1,913,379 1,913,379 1,913,379 — — 
Interest-bearing demand and savings and money market3,538,922 3,538,922 3,538,922 — — 
Time1,395,291 1,385,473 — — 1,385,473 
Long-term debt156,102 153,073 — — 153,073 
Accrued interest payable18,948 18,948 85 — 18,863 

   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, 2023
Off-balance sheet financial instruments:      
Commitments to extend credit$1,275,331 $— $1,210 $— $1,210 $— 
Standby letters of credit and financial guarantees written3,301 — 50 — 50 — 
Derivatives:
Interest rate lock commitments1,807 (34)(34)— (34)— 
Risk participation agreements36,022 — — — — — 
Back-to-back swap agreements:
Assets51,059 3,547 3,547 — — 3,547 
Liabilities(51,059)(3,547)(3,547)— — (3,547)
Interest rate swap agreements115,545 6,440 6,440 — — 6,440 

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, individually evaluated 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.

The following tables present the fair value of financial assets and liabilities measured on a recurring basis as of the dates presented:
  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, 2024    
Available-for-sale securities:    
Debt securities:    
States and political subdivisions$121,475 $— $115,221 $6,254 
Corporate securities31,463 — 31,463 — 
U.S. Treasury and other government-sponsored entities and agencies53,731 30,117 23,614 — 
Mortgage-backed securities:    
Residential - U.S. government-sponsored entities and agencies353,954 — 353,954 — 
Residential - Non-government agencies17,448 — 16,754 694 
Commercial - U.S. government-sponsored entities and agencies83,512 — 83,512 — 
Commercial - Non-government agencies15,136 — 15,136 — 
Total available-for-sale investment securities676,719 30,117 639,654 6,948 
Derivatives:
Interest rate lock commitments(3)— (3)— 
Interest rate swap agreements9,304 — — 9,304 
Total derivatives9,301 — (3)9,304 
Total$686,020 $30,117 $639,651 $16,252 
  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, 2023    
Available-for-sale securities:    
Debt securities:    
States and political subdivisions$126,635 $— $120,199 $6,436 
Corporate securities31,414 — 31,414 — 
U.S. Treasury and other government-sponsored entities and agencies26,197 — 26,197 — 
Mortgage-backed securities:    
Residential - U.S. government-sponsored entities and agencies378,386 — 378,386 — 
Residential - Non-government agencies18,708 — 17,994 714 
Commercial - U.S. government-sponsored entities and agencies50,914 — 50,914 — 
Commercial - Non-government agencies14,956 — 14,956 — 
Total available-for-sale investment securities647,210 — 640,060 7,150 
Derivatives:
Interest rate lock commitments(34)— (34)— 
Interest rate swap agreements6,440 — — 6,440 
Total derivatives6,406 — (34)6,440 
Total$653,616 $— $640,026 $13,590 

The following table presents changes in Level 3 financial assets and liabilities measured at fair value on a recurring basis for the periods presented:
Available-For-Sale Debt Securities:
(dollars in thousands)States and Political SubdivisionsResidential - Non-Government AgenciesInterest Rate Swap AgreementsTotal
Balance at December 31, 2023$6,436 $714 $6,440 $13,590 
Principal payments received(120)(12)— (132)
Unrealized net gain (loss) included in other comprehensive income(62)(8)2,864 2,794 
Balance at June 30, 2024$6,254 $694 $9,304 $16,252 
  
Balance at December 31, 2022$6,584 $684 $5,986 $13,254 
Principal payments received(114)(11)— (125)
Unrealized net gain included in other comprehensive income1,129 41 1,119 2,289 
Balance at June 30, 2023$7,599 $714 $7,105 $15,418 

Based on a discounted cash flow model that calculates the present value of estimated future principal and interest payments, the estimated aggregate fair value of Level 3 financial assets and liabilities measured at fair value on a recurring basis was $16.3 million and $13.6 million as of June 30, 2024 and December 31, 2023, respectively.

The weighted-average discount rate was used as the significant unobservable input in the fair value measurement of the available-for-sale debt securities. The weighted average discount rate utilized was 6.54% and 6.12% as of June 30, 2024 and December 31, 2023, respectively, 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 significant unobservable input used in the fair value measurement of the Company's interest rate swap is the weighted-average discount rate. The weighted average discount rate utilized was 4.07% and 3.34% as of June 30, 2024 and December 31, 2023, respectively.

There were no financial assets or liabilities measured on a nonrecurring basis as of June 30, 2024 and December 31, 2023.