XML 95 R51.htm IDEA: XBRL DOCUMENT v3.22.0.1
Fair value of financial instruments (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Disclosures [Abstract]  
Schedule of Estimated Fair Values and Carrying Values of Financial Instruments
The following table contains the estimated fair values and the related carrying values of the Company's financial instruments. Items which are not financial instruments are not included.
 
 Fair Value
December 31, 2021Carrying amount Level 1Level 2Level 3Total
Financial assets:     
Cash and cash equivalents$1,797,740 $1,797,740 $— $— $1,797,740 
Investment securities1,681,892 — 1,681,892 — 1,681,892 
Loans, net7,479,103 — — 7,566,717 7,566,717 
Loans held for sale752,223 — 672,924 79,299 752,223 
Interest receivable38,528 36 6,461 32,031 38,528 
Mortgage servicing rights115,512 — — 115,512 115,512 
Derivatives27,384 — 27,384 — 27,384 
Financial liabilities: 
Deposits: 
Without stated maturities$9,705,816 $9,705,816 $— $— $9,705,816 
With stated maturities1,131,081 — 1,137,647 — 1,137,647 
Securities sold under agreement to
repurchase and federal funds sold
40,716 40,716 — — 40,716 
Subordinated debt129,544 — — 133,021 133,021 
Interest payable3,162 140 1,510 1,512 3,162 
Derivatives21,000 — 21,000 — 21,000 
 
 Fair Value
December 31, 2020Carrying amount Level 1Level 2Level 3Total
Financial assets:     
Cash and cash equivalents$1,317,898 $1,317,898 $— $— $1,317,898 
Investment securities1,176,991 — 1,176,991 — 1,176,991 
Loans, net6,912,570 — — 7,058,693 7,058,693 
Loans held for sale899,173 — 683,770 215,403 899,173 
Interest receivable43,603 33 5,254 38,316 43,603 
Mortgage servicing rights79,997 — — 79,997 79,997 
Derivatives68,938 — 68,938 — 68,938 
Financial liabilities: 
Deposits: 
Without stated maturities$8,020,783 $8,020,783 $— $— $8,020,783 
With stated maturities1,437,254 — 1,446,605 — 1,446,605 
Securities sold under agreement to
repurchase and federal funds sold
32,199 32,199 — — 32,199 
Subordinated debt189,527 — — 192,149 192,149 
Other borrowings15,000 — 15,000 — 15,000 
Interest payable6,772 327 4,210 2,235 6,772 
Derivatives48,242 — 48,242 — 48,242 
Schedule of Balances and Levels of Assets Measured at Fair Value on Recurring Basis
The balances and levels of the assets measured at fair value on a recurring basis at December 31, 2021 are presented in the following table:
At December 31, 2021Quoted prices
in active
markets for
identical assets
(liabilities)
(level 1)
Significant
other
observable
inputs
(level 2)
Significant unobservable
inputs
(level 3)
Total
Recurring valuations:    
Financial assets:     
Available-for-sale securities:    
U.S. government agency securities$— $33,870 $— $33,870 
Mortgage-backed securities - residential— 1,269,372 — 1,269,372 
Mortgage-backed securities - commercial— 15,250 — 15,250 
Municipal securities— 338,610 — 338,610 
Treasury securities— 14,908 — 14,908 
Corporate securities— 6,515 — 6,515 
Equity securities— 3,367 — 3,367 
Total securities$— $1,681,892 $— $1,681,892 
Loans held for sale$— $672,924 $79,299 $752,223 
Mortgage servicing rights— — 115,512 115,512 
Derivatives— 27,384 — 27,384 
Financial Liabilities:
Derivatives— 21,000 — 21,000 
The balances and levels of the assets measured at fair value on a recurring basis at December 31, 2020 are presented in the following table: 
At December 31, 2020Quoted prices
in active
markets for
identical assets
(liabilities)
(level 1)
Significant
other
observable
inputs
(level 2)
Significant unobservable
inputs
(level 3)
Total
Recurring valuations:    
Financial assets:     
Available-for-sale securities:    
U.S. government agency securities$— $2,003 $— $2,003 
Mortgage-backed securities - residential— 773,336 — 773,336 
Mortgage-backed securities - commercial— 21,588 — 21,588 
Municipal securities — 356,329 — 356,329 
Treasury securities— 16,628 — 16,628 
Corporate securities— 2,516 — 2,516 
Equity securities— 4,591 — 4,591 
Total securities$— $1,176,991 $— $1,176,991 
Loans held for sale$— $683,770 $215,403 $899,173 
Mortgage servicing rights— — 79,997 79,997 
Derivatives— 68,938 — 68,938 
Financial Liabilities:
Derivatives— 48,242 — 48,242 
Schedule of Balances and Levels of Assets Measured at Fair Value on Non-recurring Basis
The balances and levels of the assets measured at fair value on a non-recurring basis at December 31, 2021 are presented in the following table: 
At December 31, 2021Quoted prices
in active
markets for
identical assets
(liabilities
(level 1)
Significant
other
observable
inputs
(level 2)
Significant unobservable
inputs
(level 3)
Total
Non-recurring valuations:    
Financial assets:    
Other real estate owned$— $— $6,308 $6,308 
Collateral dependent loans:
Construction$— $— $606 $606 
Residential real estate:
Residential line of credit— — 592 592 
Commercial real estate:
Owner occupied— — 729 729 
Non-owner occupied— — 3,526 3,526 
Consumer and other— — 24 24 
Total collateral dependent loans$— $— $5,477 $5,477 
The balances and levels of the assets measured at fair value on a non-recurring basis at December 31, 2020 are presented in the following table: 
At December 31, 2020Quoted prices
in active
markets for
identical assets
(liabilities)
(level 1)
Significant
other observable inputs
(level 2)
Significant unobservable
inputs
(level 3)
Total
Non-recurring valuations:    
Financial assets:    
Other real estate owned$— $— $6,662 $6,662 
Collateral dependent loans:
Commercial and industrial$— $— $684 $684 
Residential real estate:
Residential line of credit— — 311 311 
Commercial real estate: 
Owner occupied— — 136 136 
Non-owner occupied— — 5,022 5,022 
Total collateral dependent loans$— $— $6,153 $6,153 
Schedule of Information About Significant Unobservable Inputs (Level 3) Used in Valuation of Assets Measured at Fair Value on Nonrecurring Basis
The following tables present information as of December 31, 2021 and 2020 about significant unobservable inputs (Level 3) used in the valuation of assets measured at fair value on a nonrecurring basis:
As of December 31, 2021
Financial instrumentFair ValueValuation techniqueSignificant 
unobservable inputs
Range of
inputs
Collateral dependent loans$5,477 Valuation of collateralDiscount for comparable sales
10%-35%
Other real estate owned$6,308 Appraised value of property less costs to sellDiscount for costs to sell
0%-15%
As of December 31, 2020
Financial instrumentFair ValueValuation techniqueSignificant 
unobservable inputs
Range of
inputs
Collateral dependent loans$6,153 Valuation of collateralDiscount for comparable sales
0%-30%
Other real estate owned$6,662 Appraised value of property less costs to sellDiscount for costs to sell
0%-15%
Schedule of Loans Held For Sale at Fair Value
The following table summarizes the Company's loans held for sale, at fair value, as of the dates presented:
December 31,
20212020
Commercial and industrial$79,299 $215,403 
Residential real estate:
1-4 family mortgage672,924 683,770 
Total loans held for sale$752,223 $899,173 
Schedule of Changes in Associated with Commercial Loans Held For Sale The following table sets forth the changes in fair value associated with this portfolio.
Year Ended December 31, 2021
Principal BalanceFair Value DiscountFair Value
Carrying value at beginning of period$239,063 $(23,660)$215,403 
Change in fair value:
Pay-downs and pay-offs(141,002)— (141,002)
Write-offs to discount(8,563)8,563 — 
Changes in valuation included in other noninterest income(2,736)7,634 4,898 
     Carrying value at end of period$86,762 $(7,463)$79,299 
In addition to the gain of $4,898 recognized on the change in fair value of the portfolio during the year ended December 31, 2021, the Company recognized an additional gain of $6,274 related to the pay-off of a loan that had been partially charged off prior to acquisition of the portfolio.
Year Ended December 31, 2020
Principal balanceFair Value discountFair Value
Carrying value at beginning of period$— $— $— 
Commercial loans held for sale acquired from Franklin
350,269 (24,063)326,206 
Change in fair value:
   Pay-downs and pay-offs(111,206)— (111,206)
   Write-offs to discount— (2,825)(2,825)
   Changes in valuation included in other noninterest income— 3,228 3,228 
      Carrying value at end of period$239,063 $(23,660)$215,403 
Schedule of Differences between Fair Value and Principal Balance for Loans Held for Sale Measured at Fair Value
The following table summarizes the differences between the fair value and the principal balance for loans held for sale and nonaccrual loans measured at fair value as of December 31, 2021 and 2020: 
December 31, 2021Aggregate
fair value
Aggregate Unpaid Principal BalanceDifference
Mortgage loans held for sale measured at fair value$672,924 $658,017 $14,907 
Commercial loans held for sale measured at fair value74,082 76,863 (2,781)
Nonaccrual loans5,217 9,899 (4,682)
December 31, 2020 
Mortgage loans held for sale measured at fair value$683,770 $651,887 $31,883 
Commercial loans held for sale measured at fair value208,914 226,867 (17,953)
Past due loans of 90 days or more83 163 (80)
Nonaccrual loans6,406 12,033 (5,627)