XML 34 R23.htm IDEA: XBRL DOCUMENT v3.21.1
FAIR VALUE OF FINANCIAL ASSETS AND LIABILITIES
3 Months Ended
Mar. 31, 2021
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 March 31, 2021, the weighted average discount rate used in the valuation of loans was 5.06%. 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 March 31, 2021, the weighted average discount rate used in the valuation of time deposits was 0.29%. 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, 2021, the weighted average discount rate used in the valuation of long-term debt was 5.95%.

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)
March 31, 2021     
Financial assets:     
Cash and due from banks$93,358 $93,358 $93,358 $— $— 
Interest-bearing deposits in other banks166,533 166,533 166,533 — — 
Investment securities1,217,776 1,217,776 1,435 1,206,745 9,596 
Loans held for sale5,234 5,234 — 5,234 — 
Net loans5,056,296 4,931,010 — — 4,931,010 
Accrued interest receivable19,440 19,440 19,440 — — 
Financial liabilities:     
Deposits:     
Noninterest-bearing demand2,070,428 2,070,428 2,070,428 — — 
Interest-bearing demand and savings and money market3,241,942 3,241,942 3,241,942 — — 
Time896,580 896,753 — — 896,753 
Long-term debt105,436 90,479 — — 90,479 
Accrued interest payable (included in other liabilities)2,023 2,023 2,023 — — 

   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, 2021     
Derivatives:
Interest rate lock commitments$1,881 $84 $84 $— $84 $— 
Forward sale commitments7,136 (1)(1)— (1)— 
Risk participation agreement37,704 (17)(17)— — (17)
Off-balance sheet financial instruments: 
Commitments to extend credit1,292,373 — 1,570 — 1,570 — 
Standby letters of credit and financial guarantees written11,306 — 170 — 170 — 
   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, 2020     
Financial assets:     
Cash and due from banks$97,546 $97,546 $97,546 $— $— 
Interest-bearing deposits in other banks6,521 6,521 6,521 — — 
Investment securities1,183,960 1,183,960 1,351 1,170,283 12,326 
Loans held for sale16,687 16,687 — 16,687 — 
Net loans4,880,844 4,795,776 — — 4,795,776 
Accrued interest receivable 20,224 20,224 20,224 — — 
Financial liabilities:     
Deposits:     
Noninterest-bearing demand1,790,269 1,790,269 1,790,269 — — 
Interest-bearing demand and savings and money market3,106,931 3,106,931 3,106,931 — — 
Time898,918 899,562 — — 899,562 
Short-term borrowings22,000 22,000 — 22,000 — 
Long-term debt105,385 92,488 — — 92,488 
Accrued interest payable (included in other liabilities)1,727 1,727 1,727 — — 

   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, 2020
Derivatives:
Interest rate lock commitments$714 $18 $18 $— $18 $— 
Forward sale commitments16,603 (115)(115)— (115)— 
Risk participation agreements37,762 (48)(48)— — (48)
Off-balance sheet financial instruments:      
Commitments to extend credit1,176,065 — 1,313 — 1,313 — 
Standby letters of credit and financial guarantees written10,544 — 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 were no transfers of financial assets and liabilities into or out of Level 3 of the fair value hierarchy during the three months ended March 31, 2021.

The following tables present the fair value of assets and liabilities measured on a recurring basis as of March 31, 2021 and December 31, 2020:

  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, 2021    
Available-for-sale securities:    
Debt securities:    
States and political subdivisions$166,345 $— $157,654 $8,691 
Corporate securities46,167 — 46,167 — 
U.S. Treasury obligations and direct obligations of U.S Government agencies41,177 — 41,177 — 
Mortgage-backed securities:    
Residential - U.S. Government sponsored entities815,266 — 815,266 — 
Commercial - U.S. Government agencies and sponsored entities85,879 — 85,879 — 
Residential - Non-government agencies18,800 — 17,895 905 
Commercial - Non-government agencies42,707 — 42,707 — 
Total available-for-sale securities1,216,341 — 1,206,745 9,596 
Equity securities1,435 1,435 — — 
Derivatives: Interest rate lock and forward sale commitments66 — 83 (17)
Total$1,217,842 $1,435 $1,206,828 $9,579 
  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, 2020    
Available-for-sale securities:    
Debt securities:    
States and political subdivisions$168,766 $— $157,429 $11,337 
Corporate securities48,008 — 48,008 — 
U.S. Treasury obligations and direct obligations of U.S Government agencies33,145 — 33,145 — 
Mortgage-backed securities:    
Residential - U.S. Government sponsored entities778,826 — 778,826 — 
Commercial - U.S. Government agencies and sponsored entities87,469 — 87,469 — 
Residential - Non-government agencies23,423 — 22,434 989 
Commercial - Non-government agencies42,972 — 42,972 — 
Total available-for-sale securities1,182,609 — 1,170,283 12,326 
Equity securities1,351 1,351 — — 
Derivatives: Interest rate lock and forward sale commitments(145)— (97)(48)
Total$1,183,815 $1,351 $1,170,186 $12,278 

For the three months ended March 31, 2021 and 2020, 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, 2020$11,337 $989 $12,326 
Principal payments received(1,973)(5)(1,978)
Unrealized net loss included in other comprehensive income(673)(79)(752)
Balance at March 31, 2021$8,691 $905 $9,596 
  
Balance at December 31, 2019$11,255 $— $11,255 
Principal payments received(109)— (109)
Unrealized net gain included in other comprehensive income426 — 426 
Balance at March 31, 2020$11,572 $— $11,572 

Within the states and political subdivisions available-for-sale debt securities category, the Company holds three mortgage revenue bonds issued by the City & County of Honolulu with an aggregate fair value of $8.7 million and $11.6 million at March 31, 2021 and March 31, 2020, respectively. Within the other MBS non-agency category, the Company holds two mortgage backed bonds issued by Habitat for Humanity with a fair value of $0.9 million at March 31, 2021. The Company estimates the aggregate fair value of $9.6 million 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 and Habitat for Humanity mortgage backed bonds is the weighted average discount rate. As of March 31, 2021, the weighted average discount rate utilized was 3.38% compared to 3.25% at March 31, 2020 and 2.83% at December 31, 2020, 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 March 31, 2021 and December 31, 2020:
 
  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)
March 31, 2021    
Other real estate (1)
$— $— $— $— 
December 31, 2020    
Other real estate (1)
$— $— $— $— 

(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.