XML 55 R43.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value (Tables)
9 Months Ended
Sep. 30, 2021
Fair Value Disclosures [Abstract]  
Financial Assets and Liabilities Measured at Fair Value Recurring Basis

The following tables summarize financial assets and financial liabilities measured at fair value on a recurring basis at September 30, 2021 and December 31, 2020, segregated by the level of valuation inputs within the fair value hierarchy utilized to measure fair value ($ in thousands). There were no transfers between fair value levels for the nine months ended September 30, 2021 and the year ended December 31, 2020.

 

 

September 30, 2021

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

U.S. Treasury securities

 

$

278,615

 

 

$

278,615

 

 

$

 

 

$

 

U.S. Government agency obligations

 

 

14,979

 

 

 

 

 

 

14,979

 

 

 

 

Obligations of states and political subdivisions

 

 

5,734

 

 

 

 

 

 

5,734

 

 

 

 

Mortgage-backed securities

 

 

2,758,277

 

 

 

 

 

 

2,758,277

 

 

 

 

Securities available for sale

 

 

3,057,605

 

 

 

278,615

 

 

 

2,778,990

 

 

 

 

Loans held for sale

 

 

335,339

 

 

 

 

 

 

335,339

 

 

 

 

Mortgage servicing rights

 

 

84,101

 

 

 

 

 

 

 

 

 

84,101

 

Other assets - derivatives

 

 

26,341

 

 

 

25

 

 

 

23,807

 

 

 

2,509

 

Other liabilities - derivatives

 

 

7,443

 

 

 

4,768

 

 

 

2,675

 

 

 

 

 

 

 

December 31, 2020

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

U.S. Government agency obligations

 

$

18,041

 

 

$

 

 

$

18,041

 

 

$

 

Obligations of states and political subdivisions

 

 

5,835

 

 

 

 

 

 

5,835

 

 

 

 

Mortgage-backed securities

 

 

1,967,939

 

 

 

 

 

 

1,967,939

 

 

 

 

Securities available for sale

 

 

1,991,815

 

 

 

 

 

 

1,991,815

 

 

 

 

Loans held for sale

 

 

446,951

 

 

 

 

 

 

446,951

 

 

 

 

Mortgage servicing rights

 

 

66,464

 

 

 

 

 

 

 

 

 

66,464

 

Other assets - derivatives

 

 

47,768

 

 

 

145

 

 

 

38,063

 

 

 

9,560

 

Other liabilities - derivatives

 

 

5,324

 

 

 

666

 

 

 

4,658

 

 

 

 

Changes in Level 3 Assets Measured at Fair Value on a Recurring Basis

The changes in Level 3 assets measured at fair value on a recurring basis for the nine months ended September 30, 2021 and 2020 are summarized as follows ($ in thousands):

 

 

MSR

 

 

Other Assets -
Derivatives

 

Balance, January 1, 2021

 

$

66,464

 

 

$

9,560

 

Total net (loss) gain included in Mortgage banking, net (1)

 

 

(4,378

)

 

 

7,664

 

Additions

 

 

22,015

 

 

 

 

Sales

 

 

 

 

 

(14,715

)

Balance, September 30, 2021

 

$

84,101

 

 

$

2,509

 

 

 

 

 

 

 

 

The amount of total gains (losses) for the period included in earnings
   that are attributable to the change in unrealized gains or
   losses still held at September 30, 2021

 

$

11,037

 

 

$

2,722

 

 

 

 

 

 

 

 

Balance, January 1, 2020

 

$

79,394

 

 

$

1,439

 

Total net (loss) gain included in Mortgage banking, net (1)

 

 

(38,509

)

 

 

32,833

 

Additions

 

 

20,728

 

 

 

 

Sales

 

 

 

 

 

(22,059

)

Balance, September 30, 2020

 

$

61,613

 

 

$

12,213

 

 

 

 

 

 

 

 

The amount of total gains (losses) for the period included in
   earnings that are attributable to the change in unrealized
   gains or losses still held at September 30, 2020

 

$

(27,098

)

 

$

19,930

 

 

(1)
Total net (loss) gain included in Mortgage banking, net relating to the MSR includes changes in fair value due to market changes and due to run-off.
Carrying Amounts and Estimated Fair Values of Financial Instruments

The carrying amounts and estimated fair values of financial instruments at September 30, 2021 and December 31, 2020, are as follows ($ in thousands):

 

 

September 30, 2021

 

 

December 31, 2020

 

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Level 2 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and short-term investments

 

$

2,175,058

 

 

$

2,175,058

 

 

$

1,952,554

 

 

$

1,952,554

 

Securities held to maturity

 

 

394,905

 

 

 

411,132

 

 

 

538,072

 

 

 

563,115

 

Level 3 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Net LHFI and PPP loans

 

 

10,117,312

 

 

 

10,072,186

 

 

 

10,317,352

 

 

 

10,312,395

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Level 2 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

14,922,839

 

 

 

14,923,369

 

 

 

14,048,764

 

 

 

14,052,863

 

Federal funds purchased and securities sold under
   repurchase agreements

 

 

146,417

 

 

 

146,417

 

 

 

164,519

 

 

 

164,519

 

Other borrowings

 

 

94,889

 

 

 

94,888

 

 

 

168,252

 

 

 

168,252

 

Subordinated notes

 

 

122,987

 

 

 

129,375

 

 

 

122,921

 

 

 

127,500

 

Junior subordinated debt securities

 

 

61,856

 

 

 

48,866

 

 

 

61,856

 

 

 

46,083

 

Fair Value and the Contractual Principal Outstanding of the LHFS

The following table provides information about the fair value and the contractual principal outstanding of LHFS accounted for under the fair value option as of September 30, 2021 and December 31, 2020 ($ in thousands):

 

 

 

September 30, 2021

 

 

December 31, 2020

 

Fair value of LHFS

 

$

247,377

 

 

$

305,791

 

LHFS contractual principal outstanding

 

 

241,023

 

 

 

290,625

 

Fair value less unpaid principal

 

$

6,354

 

 

$

15,166