XML 26 R15.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value Measurements
3 Months Ended
Mar. 31, 2018
Fair Value Disclosures [Abstract]  
Fair Value Measurements
Fair Value Measurements
See Note 20, Fair Value Measurements, in the Notes to the December 31, 2017, Consolidated Financial Statements for a description of valuation methodologies for assets and liabilities measured at fair value on a recurring and non-recurring basis.
The following tables summarize the financial assets and liabilities measured at fair value on a recurring basis.
 
 
 
Fair Value Measurements at the End of the Reporting Period Using
 
Fair Value
 
Quoted Prices in Active Markets for Identical Assets
 
Significant Other Observable Inputs
 
Significant Unobservable Inputs
 
March 31, 2018
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
(In Thousands)
Recurring fair value measurements
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
Trading account assets:
 
 
 
 
 
 
 
U.S. Treasury and other U.S. government agencies
$
91,770

 
$
91,770

 
$
—

 
$
—

State and political subdivisions
561

 
—

 
561

 
—

Other debt securities
115

 
—

 
115

 
—

Interest rate contracts
110,694

 
—

 
110,694

 
—

Foreign exchange contracts
13,325

 
—

 
13,325

 
—

Total trading account assets
216,465

 
91,770

 
124,695

 
—

Debt securities available for sale:
 
 
 
 
 
 
 
U.S. Treasury and other U.S. government agencies
4,794,332

 
3,906,091

 
888,241

 
—

Mortgage-backed securities
2,621,878

 
—

 
2,621,878

 
—

Collateralized mortgage obligations
4,016,289

 
—

 
4,016,289

 
—

States and political subdivisions
1,653

 
—

 
1,653

 
—

Total debt securities available for sale
11,434,152

 
3,906,091

 
7,528,061

 
—

Loans held for sale
76,401

 
—

 
76,401

 
—

Derivative assets:
 
 
 
 
 
 
 
Interest rate contracts
18,142

 
—

 
15,533

 
2,609

Equity contracts
34,248

 
—

 
34,248

 
—

Foreign exchange contracts
2,360

 
—

 
2,360

 
—

Total derivative assets
54,750

 
—

 
52,141

 
2,609

Other assets:
 
 
 
 
 
 
 
Equity securities
18,610

 
18,610

 
—

 
—

MSR
53,025

 
—

 
—

 
53,025

SBIC
47,987

 
—

 
—

 
47,987

Liabilities:
 
 
 
 
 
 
 
Trading account liabilities:
 
 
 
 
 
 
 
U.S. Treasury and other U.S. government agencies
$
29,999

 
$
29,999

 
$
—

 
$
—

Interest rate contracts
163,060

 
—

 
163,060

 
—

Foreign exchange contracts
11,639

 
—

 
11,639

 
—

Total trading account liabilities
204,698

 
29,999

 
174,699

 
—

Derivative liabilities:
 
 
 
 
 
 
 
Interest rate contracts
41,885

 
—

 
41,884

 
1

Equity contracts
30,435

 
—

 
30,435

 
—

Foreign exchange contracts
789

 
—

 
789

 
—

Total derivative liabilities
73,109

 
—

 
73,108

 
1



 
 
 
Fair Value Measurements at the End of the Reporting Period Using
 
Fair Value
 
Quoted Prices in Active Markets for Identical Assets
 
Significant Other Observable Inputs
 
Significant Unobservable Inputs
 
December 31, 2017
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
(In Thousands)
Recurring fair value measurements
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
Trading account assets:
 
 
 
 
 
 
 
U.S. Treasury and other U.S. government agencies
$
74,195

 
$
74,195

 
$
—

 
$
—

State and political subdivisions
557

 
—

 
557

 
—

Other debt securities
79

 
—

 
79

 
—

Interest rate contracts
133,516

 
—

 
133,516

 
—

Foreign exchange contracts
12,149

 
—

 
12,149

 
—

Total trading account assets
220,496

 
74,195

 
146,301

 
—

Debt securities available for sale:
 
 
 
 
 
 
 
U.S. Treasury and other U.S. government agencies
4,204,438

 
3,248,898

 
955,540

 
—

Mortgage-backed securities
2,812,800

 
—

 
2,812,800

 
—

Collateralized mortgage obligations
5,200,011

 
—

 
5,200,011

 
—

States and political subdivisions
2,383

 
—

 
2,383

 
—

Total debt securities available for sale
12,219,632

 
3,248,898

 
8,970,734

 
—

Loans held for sale
67,110

 
—

 
67,110

 
—

Derivative assets:
 
 
 
 
 
 
 
Interest rate contracts
22,263

 
38

 
19,809

 
2,416

Equity contracts
39,791

 
—

 
39,791

 
—

Foreign exchange contracts
375

 
—

 
375

 
—

Total derivative assets
62,429

 
38

 
59,975

 
2,416

Other assets:
 
 
 
 
 
 
 
Equity securities
13,577

 
13,577

 
—

 
—

MSR
49,597

 
—

 
—

 
49,597

SBIC
45,042

 
—

 
—

 
45,042

Liabilities:
 
 
 
 
 
 
 
Trading account liabilities:
 
 
 
 
 
 
 
U.S. Treasury and other U.S. government agencies
$
17,996

 
$
17,996

 
$
—

 
$
—

Interest rate contracts
134,073

 
—

 
134,073

 
—

Foreign exchange contracts
10,524

 
—

 
10,524

 
—

Total trading account liabilities
162,593

 
17,996

 
144,597

 
—

Derivative liabilities:
 
 
 
 
 
 
 
Interest rate contracts
21,387

 
—

 
21,387

 
—

Equity contracts
35,562

 
—

 
35,562

 
—

Foreign exchange contracts
3,890

 
—

 
3,890

 
—

Total derivative liabilities
60,839

 
—

 
60,839

 
—



There were no transfers between Levels 1 or 2 of the fair value hierarchy for the three months ended March 31, 2018 and 2017. It is the Company’s policy to value any transfers between levels of the fair value hierarchy based on end of period fair values.
The following table reconciles the assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3).
 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
Three Months Ended March 31,
Other Trading Assets
 
Interest Rate Contracts, net
 
Other Assets - MSR
 
Other Assets - SBIC
 
(In Thousands)
 
 
Balance, December 31, 2016
$
859

 
$
2,392

 
$
51,428

 
$
15,639

Transfers into Level 3
—

 
—

 
—

 
—

Transfers out of Level 3
—

 
—

 
—

 
—

Total gains or losses (realized/unrealized):
 
 
 
 
 
 
 
Included in earnings (1)
(40
)
 
785

 
(2,670
)
 
550

Included in other comprehensive income
—

 
—

 
—

 
—

Purchases, issuances, sales and settlements:
 
 
 
 
 
 
 
Purchases
—

 
—

 
—

 
6,364

Issuances
—

 
—

 
2,018

 
—

Sales
—

 
—

 
—

 
—

Settlements
—

 
—

 
—

 
—

Balance, March 31, 2017
$
819

 
$
3,177

 
$
50,776

 
$
22,553

Change in unrealized gains (losses) included in earnings for the period, attributable to assets and liabilities still held at March 31, 2017
$
(40
)
 
$
785

 
$
(2,670
)
 
$
550

 
 
 
 
 
 
 
 
Balance, December 31, 2017
$
—

 
$
2,416

 
$
49,597

 
$
45,042

Transfers into Level 3
—

 
—

 
—

 
—

Transfers out of Level 3
—

 
—

 
—

 
—

Total gains or losses (realized/unrealized):
 
 
 
 
 
 
 
Included in earnings (1)
—

 
192

 
1,885

 
—

Included in other comprehensive income
—

 
—

 
—

 
—

Purchases, issuances, sales and settlements:
 
 
 
 
 
 
 
Purchases
—

 
—

 
—

 
2,945

Issuances
—

 
—

 
1,543

 
—

Sales
—

 
—

 
—

 
—

Settlements
—

 
—

 
—

 
—

Balance, March 31, 2018
$
—

 
$
2,608

 
$
53,025

 
$
47,987

Change in unrealized gains (losses) included in earnings for the period, attributable to assets and liabilities still held at March 31, 2018
$
—

 
$
192

 
$
1,885

 
$
—

(1)
Included in noninterest income in the Unaudited Condensed Consolidated Statements of Income.
Assets Measured at Fair Value on a Nonrecurring Basis
Periodically, certain assets may be recorded at fair value on a non-recurring basis. These adjustments to fair value usually result from the application of lower of cost or fair value accounting or write-downs of individual assets due to impairment. The following tables represent those assets that were subject to fair value adjustments during the three months ended March 31, 2018 and 2017, and still held as of the end of the period, and the related gains and losses from fair value adjustments on assets sold during the period as well as assets still held as of the end of the period.
 
 
 
Fair Value Measurements at the End of the Reporting Period Using
 
 
 
Fair Value
 
Quoted Prices in Active Markets for Identical Assets
 
Significant Other Observable Inputs
 
Significant Unobservable Inputs
 
Total Gains (Losses)
 
March 31, 2018
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
Three Months Ended March 31, 2018
 
(In Thousands)
Nonrecurring fair value measurements
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
 
Debt securities held to maturity
$
2,260

 
$
—

 
$
—

 
$
2,260

 
$
(309
)
Impaired loans (1)
7,251

 
—

 
—

 
7,251

 
(4,559
)
OREO
16,147

 
—

 
—

 
16,147

 
(527
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Fair Value Measurements at the End of the Reporting Period Using
 
 
 
Fair Value
 
Quoted Prices in Active Markets for Identical Assets
 
Significant Other Observable Inputs
 
Significant Unobservable Inputs
 
Total Gains (Losses)
 
March 31, 2017
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
Three Months Ended March 31, 2017
 
(In Thousands)
Nonrecurring fair value measurements
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
 
Debt securities held to maturity
$
2,013

 
$
—

 
$
—

 
$
2,013

 
$
(242
)
Impaired loans (1)
3,510

 
—

 
—

 
3,510

 
(15,921
)
OREO
25,113

 
—

 
—

 
25,113

 
(1,723
)
(1)
Total gains (losses) represent charge-offs on impaired loans for which adjustments are based on the appraised value of the collateral.
The following is a description of the methodologies applied for valuing these assets:
Debt securities held to maturity – Nonrecurring fair value adjustments on debt securities held to maturity reflect impairment write-downs which the Company believes are other than temporary. For analyzing these securities, the Company has retained a third-party valuation firm. Impairment is determined through the use of cash flow models that estimate cash flows on the underlying mortgages using security-specific collateral and the transaction structure. The cash flow models incorporate the remaining cash flows which are adjusted for future expected credit losses. Future expected credit losses are determined by using various assumptions such as current default rates, prepayment rates, and loss severities. The Company develops these assumptions through the use of market data published by third-party sources in addition to historical analysis which includes actual delinquency and default information through the current period. The expected cash flows are then discounted at the interest rate used to recognize interest income on the security to arrive at a present value amount. As the fair value assessments are derived using a discounted cash flow modeling approach, the nonrecurring fair value adjustments are classified as Level 3.
Impaired Loans – Impaired loans measured at fair value on a non-recurring basis represent the carrying value of impaired loans for which adjustments are based on the appraised value of the collateral. Nonrecurring fair value adjustments to impaired loans reflect full or partial write-downs that are generally based on the fair value of the underlying collateral supporting the loan. Loans subjected to nonrecurring fair value adjustments based on the current estimated fair value of the collateral are classified as Level 3.
OREO – OREO is recorded at the lower of recorded balance or fair value, which is based on appraisals and third-party price opinions, less estimated costs to sell. The fair value is classified as Level 3.
The table below presents quantitative information about the significant unobservable inputs for material assets and liabilities measured at fair value using significant unobservable inputs (Level 3) on a recurring and nonrecurring basis.
 
 
 
Quantitative Information about Level 3 Fair Value Measurements
 
Fair Value at
 
 
 
 
 
Range of Unobservable Inputs
 
March 31, 2018
 
Valuation Technique
 
Unobservable Input(s)
 
 (Weighted Average)
 
(In Thousands)
 
 
 
 
 
 
Recurring fair value measurements:
 
 
 
 
 
 
Interest rate contracts, net
$
2,608

 
Discounted cash flow
 
Closing ratios (pull-through)
 
24.9% - 99.3% (66.9%)
 
 
 
 
 
Cap grids
 
0.0% - 2.7% (1.0%)
Other assets - MSRs
53,025

 
Discounted cash flow
 
Option adjusted spread
 
8.0% - 9.7% (8.1%)
 
 
 
 
 
Constant prepayment rate or life speed
 
0.0% - 27.5% (7.7%)
 
 
 
 
 
Cost to service
 
$65 - $4,000 ($79)
Other assets - SBIC investments
47,987

 
Transaction price
 
Transaction price
 
N/A
Nonrecurring fair value measurements:
 
 
 
 
 
 
Debt securities held to maturity
$
2,260

 
Discounted cash flow
 
Prepayment rate
 
7.2%
 
 
 
 
 
Default rate
 
17.0%
 
 
 
 
 
Loss severity
 
65.0%
Impaired loans
7,251

 
Appraised value
 
Appraised value
 
0.0% - 70.0% (16.7%)
OREO
16,147

 
Appraised value
 
Appraised value
 
8.0% (1)
(1)
Represents discount to appraised value for estimated costs to sell.
 
 
 
Quantitative Information about Level 3 Fair Value Measurements
 
Fair Value at
 
 
 
 
 
Range of Unobservable Inputs
 
December 31, 2017
 
Valuation Technique
 
Unobservable Input(s)
 
 (Weighted Average)
 
(In Thousands)
 
 
 
 
 
 
Recurring fair value measurements:
 
 
 
 
 
 
Interest rate contracts, net
$
2,416

 
Discounted cash flow
 
Closing ratios (pull-through)
 
24.9% - 99.3% (66.1%)
 
 
 
 
 
Cap grids
 
0.2% - 2.3% (0.9%)
Other assets - MSRs
49,597

 
Discounted cash flow
 
Option adjusted spread
 
4.6% - 17.2% (8.2%)
 
 
 
 
 
Constant prepayment rate or life speed
 
0.0% - 46.7% (8.6%)
 
 
 
 
 
Cost to service
 
$65 - $4,000 ($81)
Other assets - SBIC investments
45,042

 
Transaction price
 
Transaction price
 
N/A
Nonrecurring fair value measurements:
 
 
 
 
 
 
Debt securities held to maturity
$
1,659

 
Discounted cash flow
 
Prepayment rate
 
5.1%
 
 
 
 
 
Default rate
 
4.8%
 
 
 
 
 
Loss severity
 
70.6%
Impaired loans
70,749

 
Appraised value
 
Appraised value
 
0.0% - 100.0% (19.2%)
OREO
17,278

 
Appraised value
 
Appraised value
 
8.0% (1)

(1)
Represents discount to appraised value for estimated costs to sell.
The following provides a description of the sensitivity of the valuation technique to changes in unobservable inputs for recurring fair value measurements.
Recurring Fair Value Measurements Using Significant Unobservable Inputs
Interest Rate Contracts - Interest Rate Lock Commitments
Significant unobservable inputs used in the valuation of interest rate contracts are pull-through and cap grids. Increases or decreases in the pull-through or cap grids will have a corresponding impact in the value of interest rate contracts.
Other Assets - MSRs
The significant unobservable inputs used in the fair value measurement of MSRs are option-adjusted spreads, constant prepayment rate or life speed, and cost to service assumptions. The impact of prepayments and changes in the option-adjusted spread are based on a variety of underlying inputs. Increases or decreases to the underlying cash flow inputs will have a corresponding impact on the value of the MSR asset. The impact of the costs to service assumption will have a directionally opposite change in the fair value of the MSR asset.
Other Assets - SBIC Investments
The significant unobservable inputs used in the fair value measurement of SBIC Investments are initially based upon transaction price. Increases or decreases in valuation factors such as recent or proposed purchase or sale of debt or equity of the issuer, pricing by other dealers in similar securities, size of position held, liquidity of the market will have a corresponding impact in the value of SBIC investments.
Fair Value of Financial Instruments
The carrying amounts and estimated fair values, as well as the level within the fair value hierarchy, of the Company’s financial instruments, excluding financial instruments measured at fair value on a recurring basis, are as follows:
 
March 31, 2018
 
Carrying Amount
 
Estimated Fair Value
 
Level 1
 
Level 2
 
Level 3
 
(In Thousands)
Financial Instruments:
 
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
3,523,332

 
$
3,523,332

 
$
3,523,332

 
$
—

 
$
—

Debt securities held to maturity
1,975,729

 
1,967,996

 
—

 
934,348

 
1,033,648

Loans, net
61,375,790

 
58,822,080

 
—

 
—

 
58,822,080

Liabilities:
 
 
 
 
 
 
 
 
 
Deposits
$
69,940,412

 
$
69,990,606

 
$
—

 
$
69,990,606

 
$
—

FHLB and other borrowings
3,322,940

 
3,355,549

 
—

 
3,355,549

 
—

Federal funds purchased and securities sold under agreements to repurchase
5,933

 
5,933

 
—

 
5,933

 
—

 
December 31, 2017
 
Carrying Amount
 
Estimated Fair Value
 
Level 1
 
Level 2
 
Level 3
 
(In Thousands)
Financial Instruments:
 
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
4,082,826

 
$
4,082,826

 
$
4,082,826

 
$
—

 
$
—

Debt securities held to maturity
1,046,093

 
1,040,543

 
—

 
—

 
1,040,543

Loans, net
60,781,008

 
57,906,982

 
—

 
—

 
57,906,982

Liabilities:
 
 
 
 
 
 
 
 
 
Deposits
$
69,256,313

 
$
69,302,597

 
$
—

 
$
69,302,597

 
$
—

FHLB and other borrowings
3,959,930

 
4,010,308

 
—

 
4,010,308

 
—

Federal funds purchased and securities sold under agreements to repurchase
19,591

 
19,591

 
—

 
19,591

 
—


Fair Value Option
The Company has elected to apply the fair value option for single family real estate mortgage loans originated for resale in the secondary market. The election allows for a more effective offset of the changes in fair values of the loans and the derivative instruments used to economically hedge them without the burden of complying with the requirements for hedge accounting. The Company has not elected the fair value option for other loans held for sale primarily because they are not economically hedged using derivative instruments.
At both March 31, 2018 and December 31, 2017, no loans held for sale for which the fair value option was elected were 90 days or more past due or were in nonaccrual. Interest income on mortgage loans held for sale is recognized based on contractual rates and is reflected in interest and fees on loans in the Company's Unaudited Condensed Consolidated Statements of Income. Net gains or (losses) of $(173) thousand and $1.3 million resulting from changes in fair value of these loans were recorded in noninterest income during the three months ended March 31, 2018 and 2017, respectively.
The Company also had fair value changes on forward contracts related to residential mortgage loans held for sale of approximately $80 thousand and $(2.7) million for the three months ended March 31, 2018 and 2017, respectively. An immaterial portion of these amounts was attributable to changes in instrument-specific credit risk.
The following table summarizes the difference between the aggregate fair value and the aggregate unpaid principal balance for residential mortgage loans measured at fair value.
 
Aggregate Fair Value
 
Aggregate Unpaid Principal Balance
 
Difference
 
(In Thousands)
March 31, 2018
 
 
 
 
 
Residential mortgage loans held for sale
$
76,401

 
$
74,456

 
$
1,945

December 31, 2017
 
 
 
 
 
Residential mortgage loans held for sale
$
67,110

 
$
64,992

 
$
2,118