XML 35 R25.htm IDEA: XBRL DOCUMENT v3.22.2.2
FAIR VALUE (Tables)
9 Months Ended
Sep. 30, 2022
Fair Value Disclosures [Abstract]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis The table below presents HTLF's assets and liabilities that are measured at fair value on a recurring basis as of September 30, 2022, and December 31, 2021, in thousands, aggregated by the level in the fair value hierarchy within which those measurements fall:
Total Fair ValueLevel 1Level 2Level 3
September 30, 2022
Assets
Securities available for sale
U.S. treasuries$26,737 $26,737 $— $— 
U.S. agencies43,000 — 43,000 — 
Obligations of states and political subdivisions834,623 — 834,623 — 
Mortgage-backed securities - agency1,828,276 — 1,828,276 — 
Mortgage-backed securities - non-agency2,122,859 — 2,122,859 — 
Commercial mortgage-backed securities - agency86,148 — 86,148 — 
Commercial mortgage-backed securities - non-agency689,675 — 689,675 — 
Asset-backed securities400,032 — 400,032 — 
Corporate bonds8,423 — 8,423 — 
Equity securities with a readily determinable fair value 20,258 — 20,258 — 
Derivative financial instruments(1)
48,893 — 48,893 — 
Interest rate lock commitments231 — — 231 
Forward commitments829 — 829 — 
Total assets at fair value$6,109,984 $26,737 $6,083,016 $231 
Liabilities
Derivative financial instruments(2)
$48,837 $— $48,837 $— 
Forward commitments11 — 11 — 
Total liabilities at fair value$48,848 $— $48,848 $— 
December 31, 2021
Assets
Securities available for sale
U.S. treasuries$1,008 $1,008 $— $— 
U.S. agencies193,384 — 193,384 — 
Obligations of states and political subdivisions2,085,033 — 2,085,033 — 
Mortgage-backed securities - agency2,349,289 — 2,349,289 — 
Mortgage-backed securities - non-agency1,743,379 — 1,743,379 — 
Commercial mortgage-backed securities - agency123,912 — 123,912 — 
Commercial mortgage-backed securities - non-agency600,888 — 600,888 — 
Asset-backed securities409,653 — 409,653 — 
Corporate bonds3,040 — 3,040 — 
Equity securities with a readily determinable fair value20,788 — 20,788 — 
Derivative financial instruments(2)
23,891 — 23,891 — 
Interest rate lock commitments1,306 — — 1,306 
Forward commitments32 — 32 — 
Total assets at fair value$7,555,603 $1,008 $7,553,289 $1,306 
Liabilities
Derivative financial instruments(1)
$25,099 $— $25,099 $— 
Forward commitments95 — 95 — 
Total liabilities at fair value$25,194 $— $25,194 $— 
(1) Includes fair value hedges, embedded derivatives and back-to-back loan swaps.
(2) Includes back-to-back loan swaps and free standing derivatives.
Fair Value Measurements, Nonrecurring
The tables below present HTLF's assets that are measured at fair value on a nonrecurring basis, in thousands:
Fair Value Measurements at
September 30, 2022
TotalQuoted Prices in
Active Markets for
Identical Assets
(Level 1)
Significant Other
Observable
Inputs
(Level 2)
Significant
Unobservable
 Inputs
(Level 3)
Year-to-
Date (Gains)
Losses
Collateral dependent individually assessed loans:
Commercial and industrial$14,436 $— $— $14,436 $4,158 
Owner occupied commercial real estate8,486 — — 8,486 129 
Non-owner occupied commercial real estate11,643 — — 11,643 — 
Real estate construction1,547 — — 1,547 — 
Agricultural and agricultural real estate6,215 — — 6,215 533 
Residential real estate1,622 — — 1,622 — 
Total collateral dependent individually assessed loans$43,949 $— $— $43,949 $4,820 
Loans held for sale$9,570 $— $9,570 $— $121 
Other real estate owned8,030 — — 8,030 224 
Premises, furniture and equipment held for sale8,796 — — 8,796 163 

Fair Value Measurements at
December 31, 2021
TotalQuoted Prices in
Active Markets for
Identical Assets
(Level 1)
Significant Other
Observable
Inputs
(Level 2)
Significant
Unobservable
 Inputs
(Level 3)
Year-to-
Date (Gains)
Losses
Collateral dependent individually assessed loans:
Commercial and industrial$8,989 $— $— $8,989 $275 
Owner occupied commercial real estate8,447 — — 8,447 — 
Non-owner occupied commercial real estate11,946 — — 11,946 1,637 
Agricultural and agricultural real estate11,404 — — 11,404 372 
Residential real estate855 — — 855 — 
Total collateral dependent individually assessed loans$41,641 $— $— $41,641 $2,284 
Loans held for sale$21,640 $— $21,640 $— $(813)
Other real estate owned1,927 — — 1,927 686 
Premises, furniture and equipment held for sale10,828 — — 10,828 241 
Servicing rights6,890 — — 6,890 (1,088)
Fair Value Inputs, Assets, Quantitative Information
The following tables present additional quantitative information about assets measured at fair value on a recurring and nonrecurring basis and for which HTLF has utilized Level 3 inputs to determine fair value, in thousands:
Fair Value at
9/30/2022
Valuation
Technique
Unobservable
Input
Range (Weighted
Average)
Interest rate lock commitments$231 Discounted cash flowsClosing ratio
0-99% (88%)(1)
Other real estate owned8,030 Modified appraised valueThird party appraisal(2)
Appraisal discount
0-10%(3)
Premises, furniture and equipment held for sale8,796 Modified appraised valueThird party appraisal(2)
Appraisal discount
0-10%(3)
Collateral dependent individually assessed loans:
Commercial14,436 Modified appraised valueThird party appraisal(2)
Appraisal discount
0-10%(3)
Owner occupied commercial real estate8,486 Modified appraised valueThird party appraisal(2)
Appraisal discount
0-7%(3)
Non-owner occupied commercial real estate11,643 Modified appraised valueThird party appraisal(2)
Appraisal discount
0-10%(3)
Real estate construction 1,547 Modified appraised valueThird party appraisal(2)
Appraisal discount
0-10%(3)
Agricultural and agricultural real estate6,215 Modified appraised valueThird party appraisal(2)
Appraisal discount
0-6%(3)
Residential real estate1,622 Modified appraised valueThird party appraisal(2)
Appraisal discount
0-7%(3)
(1) The significant unobservable input used in the fair value measurement is the closing ratio, which represents the percentage of loans currently in a lock position which management estimates will ultimately close. The closing ratio calculation takes into consideration historical data and loan-level data.
(2) Third party appraisals are obtained and updated at least annually to establish the value of the underlying asset, but the disclosure of the unobservable inputs used by the appraisers would not be meaningful because the range will vary widely from appraisal to appraisal.
(3) Discounts applied to the appraised values primarily include estimated sales costs, but also consider the age of the appraisal, changes in local market conditions and changes in the current condition of the collateral.
Fair Value at 12/31/2021Valuation
Technique
Unobservable
Input
Range (Weighted Average)
Interest rate lock commitments$1,306 Discounted cash flowsClosing ratio
0-99% (88%)(1)
Other real estate owned1,927 Modified appraised valueThird party appraisal(2)
Appraisal discount
0-10%(3)
Servicing rights6,890 Discounted cash flowsDiscount rate
9 - 11% (9.02%)(4)
Constant prepayment rate
13.1 - 18.6% (13.4%)(4)
Premises, furniture and equipment held for sale10,828 Modified appraised valueThird party appraisal(2)
Appraisal discount
0-10%(3)
Collateral dependent individually assessed loans:
Commercial and industrial8,989 Modified appraised valueThird party appraisal(2)
Appraisal discount
0-6%(3)
Owner occupied commercial real estate8,447 Modified appraised valueThird party appraisal(2)
Appraisal discount
0-7%(3)
Non-owner occupied commercial real estate11,946 Modified appraised valueThird party appraisal(2)
Appraisal discount
0-10%(3)
Agricultural and agricultural real estate11,404 Modified appraised valueThird party appraisal(2)
Appraisal discount
0-7%(3)
Residential real estate855 Modified appraised valueThird party appraisal(2)
Appraisal discount
0-7%(3)
(1) The significant unobservable input used in the fair value measurement is the closing ratio, which represents the percentage of loans currently in a lock position which management estimates will ultimately close. The closing ratio calculation takes into consideration historical data and loan-level data.
(2) Third party appraisals are obtained and updated at least annually to establish the value of the underlying asset, but the disclosure of the unobservable inputs used by the appraisers would not be meaningful because the range will vary widely from appraisal to appraisal.
(3) Discounts applied to the appraised values primarily include estimated sales costs, but also consider the age of the appraisal, changes in local market conditions and changes in the current condition of the collateral.
(4) The significant unobservable input used in the discounted cash flow analysis are the discount rate and constant prepayment rate.
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation
The changes in fair value of the interest rate lock commitments, which are Level 3 financial instruments measured on a recurring basis, are summarized in the following table, in thousands:
For the Nine Months Ended
September 30, 2022
For the Year Ended
December 31, 2021
Balance at January 1,$1,306 $1,827 
Total net gains included in earnings(2,009)(2,345)
Issuances 3,640 15,403 
Settlements(2,706)(13,579)
Balance at period end$231 $1,306 
Fair Value, by Balance Sheet Grouping
HTLF does not believe that the estimated information presented herein is representative of the earnings power or value of HTLF. The following analysis, which is inherently limited in depicting fair value, also does not consider any value associated with either existing customer relationships or the ability of HTLF to create value through loan origination, deposit gathering or fee generating activities. Many of the estimates presented herein are based upon the use of highly subjective information and assumptions and, accordingly, the results may not be precise. Management believes that fair value estimates may not be comparable between financial institutions due to the wide range of permitted valuation techniques and numerous estimates which must be made. Furthermore, because the disclosed fair value amounts were estimated as of the balance sheet date, the amounts actually realized or paid upon maturity or settlement of the various financial instruments could be significantly different.
Fair Value Measurements at
September 30, 2022
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)
Financial assets:
Cash and cash equivalents$399,860 $399,860 $399,860 $— $— 
Time deposits in other financial institutions1,740 1,740 1,740 — — 
Securities:
Carried at fair value6,060,331 6,060,031 26,737 6,033,294 — 
Held to maturity830,247 782,805 — 782,805 — 
Other investments
80,286 80,286 — 80,286 — 
Loans held for sale9,570 9,570 — 9,570 — 
Loans, net:
Commercial and industrial3,248,440 3,131,766 — 3,117,330 14,436 
PPP 13,506 13,506 — 13,506 — 
Owner occupied commercial real estate2,269,001 2,148,135 — 2,139,649 8,486 
Non-owner occupied commercial real estate2,204,733 2,112,901 — 2,101,258 11,643 
Real estate construction 971,747 968,343 — 966,796 1,547 
Agricultural and agricultural real estate778,787 728,514 — 722,299 6,215 
Residential real estate845,502 810,833 — 809,211 1,622 
Consumer486,101 480,968 — 480,968 — 
Total Loans, net
10,817,817 10,394,966 — 10,351,017 43,949 
Cash surrender value on life insurance193,184 193,184 — 193,184 — 
Derivative financial instruments(1)
48,893 48,893 — 48,893 — 
Interest rate lock commitments231 231 — — 231 
Forward commitments829 829 — 829 — 
Financial liabilities:
Deposits
Demand deposits
6,083,563 6,083,563 — 6,083,563 — 
Savings deposits
10,060,523 10,060,523 — 10,060,523 — 
Time deposits
1,123,035 1,123,035 — 1,123,035 — 
Short term borrowings147,000 147,000 — 147,000 — 
Other borrowings371,446 372,308 — 372,308 — 
Derivative financial instruments(2)
48,837 48,837 — 48,837 — 
Forward commitments11 11 — 11 — 
(1) Includes fair value hedges, embedded derivatives and back-to-back loan swaps.
(2) Includes back-to-back loan swaps and free standing derivative instruments.
Fair Value Measurements at
December 31, 2021
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)
Financial assets:
Cash and cash equivalents$435,599 $435,599 $435,599 $— $— 
Time deposits in other financial institutions2,894 2,894 2,894 — — 
Securities:
Carried at fair value7,530,374 7,530,374 1,008 7,529,366 — 
Held to maturity84,709 94,139 — 94,139 — 
Other investments
82,567 82,567 — 82,567 — 
Loans held for sale21,640 21,640 — 21,640 — 
Loans, net:
Commercial and industrial2,617,347 2,603,001 — 2,594,012 8,989 
PPP199,883 199,883 — 199,883 — 
Owner occupied commercial real estate2,221,120 2,222,030 — 2,213,583 8,447 
Non-owner occupied commercial real estate1,992,683 1,998,161 — 1,986,215 11,946 
Real estate construction833,581 844,578 — 844,578 — 
Agricultural and agricultural real estate748,540 749,238 — 737,834 11,404 
Residential real estate820,856 819,178 — 818,323 855 
Consumer410,474 415,487 — 415,487 — 
Total Loans, net
9,844,484 9,851,556 — 9,809,915 41,641 
Cash surrender value on life insurance191,722 191,722 — 191,722 — 
Derivative financial instruments(1)
23,891 23,891 — 23,891 — 
Interest rate lock commitments1,306 1,306 — — 1,306 
Forward commitments32 32 — 32 — 
Financial liabilities:
Deposits
Demand deposits
6,495,326 6,495,326 — 6,495,326 — 
Savings deposits
8,897,909 8,897,909 — 8,897,909 — 
Time deposits
1,024,020 1,024,020 — 1,024,020 — 
Short term borrowings131,597 131,597 — 131,597 — 
Other borrowings372,072 373,194 — 373,194 — 
Derivative financial instruments(1)
25,099 25,099 — 25,099 — 
Forward commitments95 95 — 95 — 
(1) Includes back-to-back loan swaps and free standing derivative instruments.
(2) Includes embedded derivatives, fair value hedges and back-to-back loan swaps.