XML 63 R16.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value Measurements
3 Months Ended
Mar. 31, 2020
Fair Value Disclosures [Abstract]  
Fair Value Measurements
Fair Value Measurements
See Note 19, Fair Value Measurements, in the Notes to the December 31, 2019, 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, 2020
 
(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
$
170,378

 
$
170,378

 
$
—

 
$
—

State and political subdivisions
348

 
—

 
348

 
—

Interest rate contracts
780,757

 
—

 
780,757

 
—

Foreign exchange contracts
57,647

 
—

 
57,647

 
—

Total trading account assets
1,009,130

 
170,378

 
838,752

 
—

Debt securities available for sale:
 
 
 
 
 
 
 
U.S. Treasury and other U.S. government agencies
2,570,313

 
2,091,237

 
479,076

 
—

Mortgage-backed securities
1,185,676

 
—

 
1,185,676

 
—

Collateralized mortgage obligations
2,588,110

 
—

 
2,588,110

 
—

States and political subdivisions
717

 
—

 
717

 
—

Total debt securities available for sale
6,344,816

 
2,091,237

 
4,253,579

 
—

Loans held for sale
117,752

 
—

 
117,752

 
—

Derivative assets:
 
 
 
 
 
 
 
Interest rate contracts
31,191

 
—

 
16,867

 
14,324

Equity contracts
2,572

 
—

 
2,572

 
—

Foreign exchange contracts
7,577

 
—

 
7,577

 
—

Total derivative assets
41,340

 
—

 
27,016

 
14,324

Other assets:
 
 
 
 
 
 
 
Equity securities
19,990

 
19,990

 
—

 
—

MSR
31,232

 
—

 
—

 
31,232

SBIC
156,400

 
—

 
—

 
156,400

Liabilities:
 
 
 
 
 
 
 
Trading account liabilities:
 
 
 
 
 
 
 
Interest rate contracts
$
187,995

 
$
—

 
$
187,995

 
$
—

Foreign exchange contracts
54,890

 
—

 
54,890

 
—

Total trading account liabilities
242,885

 
—

 
242,885

 
—

Derivative liabilities:
 
 
 
 
 
 
 
Interest rate contracts
17,133

 
—

 
15,219

 
1,914

Equity contracts
2,141

 
—

 
2,141

 
—

Foreign exchange contracts
3,245

 
—

 
3,245

 
—

Total derivative liabilities
22,519

 
—

 
20,605

 
1,914



 
 
 
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, 2019
 
(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
$
137,637

 
$
137,637

 
$
—

 
$
—

Interest rate contracts
313,573

 
—

 
313,573

 
—

Foreign exchange contracts
22,766

 
—

 
22,766

 
—

Total trading account assets
473,976

 
137,637

 
336,339

 
—

Debt securities available for sale:
 
 
 
 
 
 
 
U.S. Treasury and other U.S. government agencies
3,127,525

 
2,598,471

 
529,054

 
—

Mortgage-backed securities
1,325,857

 
—

 
1,325,857

 
—

Collateralized mortgage obligations
2,781,125

 
—

 
2,781,125

 
—

States and political subdivisions
798

 
—

 
798

 
—

Total debt securities available for sale
7,235,305

 
2,598,471

 
4,636,834

 
—

Loans held for sale
112,058

 
—

 
112,058

 
—

Derivative assets:
 
 
 
 
 
 
 
Interest rate contracts
13,907

 
38

 
10,781

 
3,088

Equity contracts
4,460

 
—

 
4,460

 
—

Foreign exchange contracts
276

 
—

 
276

 
—

Total derivative assets
18,643

 
38

 
15,517

 
3,088

Other assets:
 
 
 
 
 
 
 
Equity securities
19,038

 
19,038

 
—

 
—

MSR
42,022

 
—

 
—

 
42,022

SBIC
119,475

 
—

 
—

 
119,475

Liabilities:
 
 
 
 
 
 
 
Trading account liabilities:
 
 
 
 
 
 
 
Interest rate contracts
$
97,881

 
$
—

 
$
97,881

 
$
—

Foreign exchange contracts
20,678

 
—

 
20,678

 
—

Total trading account liabilities
118,559

 
—

 
118,559

 
—

Derivative liabilities:
 
 
 
 
 
 
 
Interest rate contracts
3,732

 
—

 
3,732

 
—

Equity contracts
3,765

 
—

 
3,765

 
—

Foreign exchange contracts
3,940

 
—

 
3,940

 
—

Total derivative liabilities
11,437

 
—

 
11,437

 
—


The following tables reconcile 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,
Interest Rate Contracts, net
 
Other Assets - MSR
 
Other Assets - SBIC
 
(In Thousands)
Balance, December 31, 2018
$
2,012

 
$
51,539

 
$
80,074

Transfers into Level 3
—

 
—

 
—

Transfers out of Level 3
—

 
—

 
—

Total gains or losses (realized/unrealized):
 
 
 
 
 
Included in earnings (1)
1,146

 
(5,053
)
 
7,557

Included in other comprehensive income
—

 
—

 
—

Purchases, issuances, sales and settlements:
 
 
 
 
 
Purchases
—

 
—

 
5,712

Issuances
—

 
1,059

 
—

Sales
—

 
—

 
—

Settlements
—

 
—

 
—

Balance, March 31, 2019
$
3,158

 
$
47,545

 
$
93,343

Change in unrealized gains (losses) included in earnings for the period, attributable to assets and liabilities still held at March 31, 2019
$
1,146

 
$
(5,053
)
 
$
7,557

 
 
 
 
 
 
Balance, December 31, 2019
$
3,088

 
$
42,022

 
$
119,475

Transfers into Level 3
—

 
—

 
—

Transfers out of Level 3
—

 
—

 
—

Total gains or losses (realized/unrealized):
 
 
 
 
 
Included in earnings (1)
9,322

 
(12,461
)
 
27,658

Included in other comprehensive income
—

 
—

 
—

Purchases, issuances, sales and settlements:
 
 
 
 
 
Purchases
—

 
—

 
9,267

Issuances
—

 
1,671

 
—

Sales
—

 
—

 
—

Settlements
—

 
—

 
—

Balance, March 31, 2020
$
12,410

 
$
31,232

 
$
156,400

Change in unrealized gains (losses) included in earnings for the period, attributable to assets and liabilities still held at March 31, 2020
$
9,322

 
$
(12,461
)
 
$
27,658

(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, 2020 and 2019, 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, 2020
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
Three Months Ended March 31, 2020
 
(In Thousands)
Nonrecurring fair value measurements
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
 
OREO
$
21,392

 
$
—

 
$
—

 
$
21,392

 
$
(707
)
 
 
 
 
 
 
 
 
 
 
 
 
 
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, 2019
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
Three Months Ended March 31, 2019
 
(In Thousands)
Nonrecurring fair value measurements
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
 
OREO
$
14,983

 
$
—

 
$
—

 
$
14,983

 
$
(1,973
)
(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:
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 tables below present 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, 2020
 
Valuation Technique
 
Unobservable Input(s)
 
(Weighted Average)
 
(In Thousands)
 
 
 
 
 
 
Recurring fair value measurements:
 
 
 
 
 
 
Interest rate contracts, net
$
12,410

 
Discounted cash flow
 
Closing ratios (pull-through)
 
7.8% - 99.8% (61.6%)
 
 
 
 
 
Cap grids
 
-0.2% - 2.6% (0.9%)
Other assets - MSRs
31,232

 
Discounted cash flow
 
Option adjusted spread
 
6.0% - 8.3% (6.2%)
 
 
 
 
 
Constant prepayment rate or life speed
 
0.4% - 79.2% (19.4%)
 
 
 
 
 
Cost to service
 
$65 - $4,000 ($92)
Other assets - SBIC investments
156,400

 
Transaction price
 
Transaction price
 
N/A
Nonrecurring fair value measurements:
 
 
 
 
 
 
OREO
21,392

 
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, 2019
 
Valuation Technique
 
Unobservable Input(s)
 
(Weighted Average)
 
(In Thousands)
 
 
 
 
 
 
Recurring fair value measurements:
 
 
 
 
 
 
Interest rate contracts, net
$
3,088

 
Discounted cash flow
 
Closing ratios (pull-through)
 
16.8% - 100.0% (60.1%)
 
 
 
 
 
Cap grids
 
0.5% - 2.5% (0.9%)
Other assets - MSRs
42,022

 
Discounted cash flow
 
Option adjusted spread
 
6.0% - 9.0% (6.4%)
 
 
 
 
 
Constant prepayment rate or life speed
 
0.0% - 80.0% (14.6%)
 
 
 
 
 
Cost to service
 
$65 - $4,000 ($90)
Other assets - SBIC investments
119,475

 
Transaction price
 
Transaction price
 
N/A
Nonrecurring fair value measurements:
 
 
 
 
 
 
Debt securities held to maturity
$
2,177

 
Discounted cash flow
 
Prepayment rate
 
13.7% - 14.7% (14.2%)
 
 
 
 
 
Default rate
 
3.1% - 4.9% (4.0%)
 
 
 
 
 
Loss severity
 
50.3% - 61.9% (56.1%)
Impaired loans
484

 
Appraised value
 
Appraised value
 
0.0% - 70.0% (9.7%)
OREO
21,583

 
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, 2020
 
Carrying Amount
 
Estimated Fair Value
 
Level 1
 
Level 2
 
Level 3
 
(In Thousands)
Financial Instruments:
 
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
5,513,268

 
$
5,513,268

 
$
5,513,268

 
$
—

 
$
—

Debt securities held to maturity
7,878,158

 
8,267,393

 
1,415,683

 
6,220,857

 
630,853

Loans
67,539,414

 
67,372,923

 
—

 
—

 
67,372,923

Liabilities:
 
 
 
 
 
 
 
 
 
Deposits
$
77,234,507

 
$
77,257,753

 
$
—

 
$
77,257,753

 
$
—

FHLB and other borrowings
3,790,137

 
3,580,396

 
—

 
3,580,396

 
—

Federal funds purchased and securities sold under agreements to repurchase
409,784

 
409,784

 
—

 
409,784

 
—

 
December 31, 2019
 
Carrying Amount
 
Estimated Fair Value
 
Level 1
 
Level 2
 
Level 3
 
(In Thousands)
Financial Instruments:
 
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
6,938,698

 
$
6,938,698

 
$
6,938,698

 
$
—

 
$
—

Debt securities held to maturity
6,797,046

 
6,921,158

 
1,340,448

 
4,912,399

 
668,311

Loans
63,946,857

 
60,869,662

 
—

 
—

 
60,869,662

Liabilities:
 
 
 
 
 
 
 
 
 
Deposits
$
74,985,283

 
$
75,024,350

 
$
—

 
$
75,024,350

 
$
—

FHLB and other borrowings
3,690,044

 
3,721,949

 
—

 
3,721,949

 
—

Federal funds purchased and securities sold under agreements to repurchase
173,028

 
173,028

 
—

 
173,028

 
—


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, 2020 and December 31, 2019, 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 (losses) of $2.6 million and $245 thousand resulting from changes in fair value of these loans were recorded in noninterest income during the three months ended March 31, 2020 and 2019, respectively.
The Company also had fair value changes on forward contracts related to residential mortgage loans held for sale of approximately $(5.9) million and $(89) thousand for the three months ended March 31, 2020 and 2019, 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, 2020
 
 
 
 
 
Residential mortgage loans held for sale
$
117,752

 
$
111,440

 
$
6,312

December 31, 2019
 
 
 
 
 
Residential mortgage loans held for sale
$
112,058

 
$
108,345

 
$
3,713