XML 42 R29.htm IDEA: XBRL DOCUMENT v3.22.4
Fair Value of Assets and Liabilities
12 Months Ended
Dec. 31, 2022
Fair Value Disclosures [Abstract]  
Fair Value of Assets and Liabilities

Note 21.  Fair Value of Assets and Liabilities

Fair Value Hierarchy

The following is a description of the valuation methodologies and key inputs used to measure assets and liabilities recorded at fair value on a recurring basis. See Note 1 to the Consolidated Financial Statements for more information on our fair value measurements.

Assets and Liabilities Measured at Fair Value on a Recurring Basis

Investment Securities Available-for-Sale

Level 1 investment securities are comprised of debt securities issued by the U.S. Treasury, as quoted prices were available, unadjusted, for identical securities in active markets.  Level 2 investment securities were primarily comprised of debt securities issued by the Small Business Administration, states and municipalities, corporations, as well as mortgage-backed securities issued by government agencies and government-sponsored enterprises.  Fair values were estimated primarily by obtaining quoted prices for similar assets in active markets or through the use of pricing models.  In cases where there may be limited or less transparent information provided by the Company’s third party pricing service, fair value may be estimated by the use of secondary pricing services or through the use of non-binding third party broker quotes.

Loans Held for Sale

The fair value of the Company’s residential mortgage loans held for sale was determined based on quoted prices for similar loans in active markets, and therefore, is classified as a Level 2 measurement.

Mortgage Servicing Rights

The Company estimates the fair value of mortgage servicing rights by using a discounted cash flow model to calculate the present value of estimated future net servicing income.  The Company stratifies its mortgage servicing portfolio on the basis of loan type.  The assumptions used in the discounted cash flow model are those that the Company believes market participants would use in estimating future net servicing income.  Significant assumptions in the valuation of mortgage servicing rights include estimated loan repayment rates, the discount rate, servicing costs, and the timing of cash flows, among other factors.  Mortgage servicing rights are classified as Level 3 measurements due to the use of significant unobservable inputs, as well as significant management judgment and estimation.

Other Assets

Other assets recorded at fair value on a recurring basis are primarily comprised of investments related to deferred compensation arrangements.  Quoted prices for these investments, primarily in mutual funds, are available in active markets.  Thus, the Company’s investments related to deferred compensation arrangements are classified as Level 1 measurements in the fair value hierarchy.

Derivative Financial Instruments

Derivative financial instruments recorded at fair value on a recurring basis are comprised of interest rate lock commitments (“IRLCs”), forward commitments, interest rate swap agreements, foreign exchange contracts, and Visa Class B to Class A shares conversion rate swap agreements.  The fair values of IRLCs are calculated based on the value of the underlying loan held for sale, which in turn is based on quoted prices for similar loans in the secondary market.  However, this value is adjusted by a factor which considers the likelihood that the loan in a locked position will ultimately close.  This factor, the closing ratio, is derived from the Bank’s internal data and is adjusted using significant management judgment.  As such, IRLCs are classified as Level 3 measurements.  Forward commitments are classified as Level 2 measurements as they are primarily based on quoted prices from the secondary market based on the settlement date of the contracts, interpolated or extrapolated, if necessary, to estimate a fair value as of the end of the reporting period.  The fair values of interest rate swap agreements are calculated using a discounted cash flow approach and utilize Level 2 observable inputs such as a market yield curve, effective date, maturity date, notional amount, and stated interest rate.  The valuation methodology for interest rate swaps with financial institution counterparties (and the related customer interest rate swaps) is based on the Secured Overnight Financing Rate. In addition, the Company includes in its fair value calculation a credit factor adjustment which is based primarily on management judgment.  Thus, interest rate swap agreements are classified as a Level 3 measurement.  The fair values of foreign exchange contracts are calculated using the Bank’s multi-currency accounting system which utilizes contract specific information such as currency, maturity date, contractual amount, and strike price, along with market data information such as the spot rates of specific currency and yield curves.  Foreign exchange contracts are classified as Level 2 measurements because while they are valued using the Bank’s multi-currency accounting system, significant management judgment or estimation is not required.  The fair value of the Visa Class B restricted shares to Class A unrestricted common shares conversion rate swap agreements represent the amount owed by the Company to the buyer of the Visa Class B shares as a result of a reduction of the conversion ratio subsequent to the sales date.  As of December 31, 2022, and December 31, 2021, the conversion rate swap agreements were valued at zero as reductions to the conversion ratio were neither probable nor reasonably estimable by management.  See Note 17 Derivative Financial Instruments for more information.

The Company is exposed to credit risk if borrowers or counterparties fail to perform.  The Company seeks to minimize credit risk through credit approvals, limits, monitoring procedures, and collateral requirements.  The Company generally enters into transactions with borrowers of high credit quality and counterparties that carry high quality credit ratings.  Credit risk associated with borrowers or counterparties as well as the Company’s non-performance risk is factored into the determination of the fair value of derivative financial instruments.

The table below presents the balances of assets and liabilities measured at fair value on a recurring basis as of December 31, 2022, and December 31, 2021:

 

(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, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by the U.S. Treasury

   and Government Agencies

 

$

141,944

 

 

$

91,962

 

 

$

 

 

$

233,906

 

Debt Securities Issued by States and Political Subdivisions

 

 

 

 

 

95,265

 

 

 

 

 

 

95,265

 

Debt Securities Issued by

   U.S. Government-Sponsored Enterprises

 

 

 

 

 

48,628

 

 

 

 

 

 

48,628

 

Debt Securities Issued by Corporations

 

 

 

 

 

794,658

 

 

 

 

 

 

794,658

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

 

 

 

732,828

 

 

 

 

 

 

732,828

 

Residential - U.S. Government-Sponsored Enterprises

 

 

 

 

 

793,871

 

 

 

 

 

 

793,871

 

Commercial - Government Agencies or Sponsored Agencies

 

 

 

 

 

145,667

 

 

 

 

 

 

145,667

 

Total Mortgage-Backed Securities

 

 

 

 

 

1,672,366

 

 

 

 

 

 

1,672,366

 

Total Investment Securities Available-for-Sale

 

 

141,944

 

 

 

2,702,879

 

 

 

 

 

 

2,844,823

 

Loans Held for Sale

 

 

 

 

 

1,035

 

 

 

 

 

 

1,035

 

Mortgage Servicing Rights

 

 

 

 

 

 

 

 

717

 

 

 

717

 

Other Assets

 

 

47,755

 

 

 

 

 

 

 

 

 

47,755

 

Derivatives 1

 

 

 

 

 

1,822

 

 

 

45,895

 

 

 

47,717

 

Total Assets Measured at Fair Value on a

   Recurring Basis as of December 31, 2022

 

$

189,699

 

 

$

2,705,736

 

 

$

46,612

 

 

$

2,942,047

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives 1

 

$

 

 

$

70

 

 

$

167,967

 

 

$

168,037

 

Total Liabilities Measured at Fair Value on a

   Recurring Basis as of December 31, 2022

 

$

 

 

$

70

 

 

$

167,967

 

 

$

168,037

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by the U.S. Treasury

   and Government Agencies

 

$

114,845

 

 

$

135,242

 

 

$

 

 

$

250,087

 

Debt Securities Issued by States and Political Subdivisions

 

 

 

 

 

75,818

 

 

 

 

 

 

75,818

 

Debt Securities Issued by

   U.S. Government-Sponsored Enterprises

 

 

 

 

 

1,780

 

 

 

 

 

 

1,780

 

Debt Securities Issued by Corporations

 

 

 

 

 

383,113

 

 

 

 

 

 

383,113

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

 

 

 

1,319,042

 

 

 

 

 

 

1,319,042

 

Residential - U.S. Government-Sponsored Enterprises

 

 

 

 

 

2,090,326

 

 

 

 

 

 

2,090,326

 

Commercial - Government Agencies or Sponsored Agencies

 

 

 

 

 

155,890

 

 

 

 

 

 

155,890

 

Total Mortgage-Backed Securities

 

 

 

 

 

3,565,258

 

 

 

 

 

 

3,565,258

 

Total Investment Securities Available-for-Sale

 

 

114,845

 

 

 

4,161,211

 

 

 

 

 

 

4,276,056

 

Loans Held for Sale

 

 

 

 

 

26,746

 

 

 

 

 

 

26,746

 

Mortgage Servicing Rights

 

 

 

 

 

 

 

 

800

 

 

 

800

 

Other Assets

 

 

56,411

 

 

 

 

 

 

 

 

 

56,411

 

Derivatives 1

 

 

 

 

 

194

 

 

 

41,817

 

 

 

42,011

 

Total Assets Measured at Fair Value on a

   Recurring Basis as of December 31, 2021

 

$

171,256

 

 

$

4,188,151

 

 

$

42,617

 

 

$

4,402,024

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives 1

 

$

 

 

$

903

 

 

$

17,913

 

 

$

18,816

 

Total Liabilities Measured at Fair Value on a

   Recurring Basis as of December 31, 2021

 

$

 

 

$

903

 

 

$

17,913

 

 

$

18,816

 

 

1

The fair value of each class of derivatives is shown in Note 17 Derivative Financial Instruments.

 

For the years ended December 31, 2022, and December 31, 2021, 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, 2022

 

 

 

 

 

 

 

 

Balance as of January 1, 2022

 

$

800

 

 

$

23,904

 

Realized and Unrealized Net Gains (Losses):

 

 

 

 

 

 

 

 

Included in Net Income

 

 

(83

)

 

 

(871

)

Transfers to Loans Held for Sale

 

 

 

 

 

(112

)

Variation Margin Payments

 

 

 

 

 

(144,993

)

Balance as of December 31, 2022

 

$

717

 

 

$

(122,072

)

Total Unrealized Net Gains (Losses) Included in Net Income

   Related to Assets Still Held as of December 31, 2022

 

$

 

 

$

(871

)

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2021

 

 

 

 

 

 

 

 

Balance as of January 1, 2021

 

$

958

 

 

$

77,880

 

Realized and Unrealized Net Gains (Losses):

 

 

 

 

 

 

 

 

Included in Net Income 3

 

 

(158

)

 

 

8,848

 

Transfers to Loans Held for Sale

 

 

 

 

 

(12,634

)

Variation Margin Payments

 

 

 

 

 

(50,190

)

Balance as of December 31, 2021

 

$

800

 

 

$

23,904

 

Total Unrealized Net Gains (Losses) Included in Net Income

   Related to Assets Still Held as of December 31, 2021

 

$

 

 

$

8,848

 

 

1

Realized and unrealized gains and losses related to mortgage servicing rights are reported as a component of mortgage banking income in the Company’s consolidated statements of income.

2

Realized and unrealized gains and losses related to interest rate lock commitments are reported as a component of mortgage banking income in the Company’s consolidated statements of income. Realized and unrealized gains and losses related to interest rate swap agreements are reported as a component of other noninterest income in the Company’s consolidated statements of income.

3

The unrealized net losses included in net income related to assets still held as of December 31, 2021, has been updated to exclude the impact of activities unrelated to the computation of unrealized net losses.

 

For Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of December 31, 2022, and December 31, 2021, the significant unobservable inputs used in the fair value measurements were as follows:

 

 

 

 

 

 

 

December 31, 2022

 

 

December 31, 2021

 

(dollars in thousands)

 

Valuation

Technique

 

Description

 

Range

 

 

Weighted

Average1

 

 

Fair

Value

 

 

Range

 

 

Weighted

Average1

 

 

Fair

Value

 

Mortgage Servicing Rights

 

Discounted Cash Flow

 

Constant Prepayment Rate

 

 

2.81

%

-

 

10.63

%

 

 

4.02

%

 

$

28,040

 

 

 

6.51

%

-

 

11.48

%

 

 

10.70

%

 

$

22,251

 

 

 

 

 

Discount Rate

 

 

8.70

%

-

 

10.40

%

 

 

9.93

%

 

 

 

 

 

 

6.49

%

-

 

7.08

%

 

 

7.04

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Derivative Assets and Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Lock Commitments

 

Pricing Model

 

Closing Ratio

 

 

84.10

%

-

 

99.00

%

 

 

92.86

%

 

$

58

 

 

 

75.40

%

-

 

100.00

%

 

 

90.47

%

 

$

1,084

 

Interest Rate Swap Agreements

 

Discounted Cash Flow

 

Credit Factor

 

 

0.00

%

-

 

0.49

%

 

 

0.01

%

 

$

(122,129

)

 

 

0.00

%

-

 

0.49

%

 

 

0.14

%

 

$

22,820

 

 

1 Unobservable inputs for mortgage servicing rights and interest rate lock commitments were weighted by loan amount. Unobservable inputs for interest rate swap agreements were weighted by fair value.

Significant increases (decreases) in any of these inputs in isolation could result in a significantly lower (higher) fair value measurement.  Although the constant prepayment rate and the discount rate are not directly interrelated, they generally move in opposite directions of each other.

 

 

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

 

The Company may be required periodically to measure certain assets and liabilities at fair value on a nonrecurring basis in accordance with GAAP.  These adjustments to fair value usually result from the application of lower-of-cost-or-fair value accounting or impairment write-downs of individual assets.  The following table represents the assets measured at fair value on a nonrecurring basis as of December 31, 2022.

 

(dollars in thousands)

 

Fair Value

Hierarchy

 

Net Carrying

Amount

 

 

Valuation

Allowance

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

Mortgage Servicing Rights - amortization method

 

Level 3

 

$

21,902

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

Mortgage Servicing Rights - amortization method

 

Level 3

 

$

21,451

 

 

$

(1,829

)

  

The write-down of mortgage servicing rights accounted for under the amortization method was primarily due to changes in certain key assumptions used to estimate fair value. As previously mentioned, all of the Company's mortgage servicing rights are classified as Level 3 measurements due to the use of significant unobservable inputs, as well as significant management judgment and estimation.

Fair Value Option

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, 2022, and December 31, 2021.

 

(dollars in thousands)

 

Aggregate

Fair Value

 

 

Aggregate

Unpaid

Principal

 

 

Aggregate

Fair Value

Less

Aggregate

Unpaid

Principal

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Loans Held for Sale

 

$

1,035

 

 

$

1,016

 

 

$

19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Loans Held for Sale

 

$

26,746

 

 

$

26,309

 

 

$

437

 

 

 

Changes in the estimated fair value of residential mortgage loans held for sale are reported as a component of mortgage banking income in the Company’s consolidated statements of income.  For the years ended December 31, 2022, and December 31, 2021, the net gains or losses from the change in fair value of the Company’s residential mortgage loans held for sale were not material.

Financial Instruments Not Recorded at Fair Value on a Recurring Basis

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, 2022, and December 31, 2021.  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, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Instruments – Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Held-to-Maturity

 

$

5,414,139

 

 

$

4,615,393

 

 

$

113,417

 

 

$

4,501,976

 

 

$

 

Loans

 

 

13,371,226

 

 

 

12,386,615

 

 

 

 

 

 

 

 

 

12,386,615

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Instruments – Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Time Deposits

 

 

1,705,737

 

 

 

1,679,777

 

 

 

 

 

 

1,679,777

 

 

 

 

Securities Sold Under Agreements to Repurchase

 

 

725,490

 

 

 

718,614

 

 

 

 

 

 

718,614

 

 

 

 

Other Debt 1

 

 

400,000

 

 

 

402,877

 

 

 

 

 

 

402,877

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Instruments – Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Held-to-Maturity

 

$

4,694,780

 

 

$

4,646,619

 

 

$

131,139

 

 

$

4,515,480

 

 

$

 

Loans

 

 

11,921,869

 

 

 

12,094,631

 

 

 

 

 

 

 

 

 

12,094,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Instruments – Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Time Deposits

 

 

1,000,089

 

 

 

998,134

 

 

 

 

 

 

998,134

 

 

 

 

Securities Sold Under Agreements to Repurchase

 

 

450,490

 

 

 

469,293

 

 

 

 

 

 

469,293

 

 

 

 

 

1

Excludes finance lease obligations.