XML 63 R49.htm IDEA: XBRL DOCUMENT v3.22.0.1
Fair Value (Tables)
12 Months Ended
Dec. 31, 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 December 31, 2021 and 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 years ended December 31, 2021 and 2020.

 

 

 

December 31, 2021

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

U.S. Treasury securities

 

$

344,640

 

 

$

344,640

 

 

$

 

 

$

 

U.S. Government agency obligations

 

 

13,727

 

 

 

 

 

 

13,727

 

 

 

 

Obligations of states and political subdivisions

 

 

5,714

 

 

 

 

 

 

5,714

 

 

 

 

Mortgage-backed securities

 

 

2,874,796

 

 

 

 

 

 

2,874,796

 

 

 

 

Securities available for sale

 

 

3,238,877

 

 

 

344,640

 

 

 

2,894,237

 

 

 

 

LHFS

 

 

275,706

 

 

 

 

 

 

275,706

 

 

 

 

MSR

 

 

87,687

 

 

 

 

 

 

 

 

 

87,687

 

Other assets - derivatives

 

 

24,809

 

 

 

2,794

 

 

 

20,156

 

 

 

1,859

 

Other liabilities - derivatives

 

 

4,677

 

 

 

414

 

 

 

4,263

 

 

 

 

 

 

 

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

 

 

 

 

LHFS

 

 

446,951

 

 

 

 

 

 

446,951

 

 

 

 

MSR

 

 

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 years ended December 31, 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)

 

 

(6,902

)

 

 

9,104

 

Additions

 

 

28,125

 

 

 

 

Sales

 

 

 

 

 

(16,805

)

Balance, December 31, 2021

 

$

87,687

 

 

$

1,859

 

 

 

 

 

 

 

 

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
   December 31, 2021

 

$

13,258

 

 

$

3,159

 

 

 

 

 

 

 

 

Balance, January 1, 2020

 

$

79,394

 

 

$

1,439

 

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

 

 

(42,735

)

 

 

40,669

 

Additions

 

 

29,805

 

 

 

 

Sales

 

 

 

 

 

(32,548

)

Balance, December 31, 2020

 

$

66,464

 

 

$

9,560

 

 

 

 

 

 

 

 

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
   December 31, 2020

 

$

(26,146

)

 

$

25,031

 

(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 December 31, 2021 and 2020 were as follows ($ in thousands):

 

 

 

December 31, 2021

 

 

December 31, 2020

 

 

 

Carrying
 Value

 

 

Estimated
Fair Value

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Level 2 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and short-term investments

 

$

2,266,829

 

 

$

2,266,829

 

 

$

1,952,554

 

 

$

1,952,554

 

Securities held to maturity

 

 

342,537

 

 

 

353,511

 

 

 

538,072

 

 

 

563,115

 

Level 3 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Net LHFI and PPP loans

 

 

10,181,708

 

 

 

10,123,379

 

 

 

10,317,352

 

 

 

10,312,395

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Level 2 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

15,087,160

 

 

 

15,084,440

 

 

 

14,048,764

 

 

 

14,052,863

 

Federal funds purchased and securities sold under
   repurchase agreements

 

 

238,577

 

 

 

238,577

 

 

 

164,519

 

 

 

164,519

 

Other borrowings

 

 

91,025

 

 

 

91,022

 

 

 

168,252

 

 

 

168,252

 

Subordinated notes

 

 

123,042

 

 

 

128,438

 

 

 

122,921

 

 

 

127,500

 

Junior subordinated debt securities

 

 

61,856

 

 

 

49,485

 

 

 

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 the LHFS accounted for under the fair value option at December 31, 2021 and 2020 ($ in thousands):

 

 

December 31,

 

 

 

2021

 

 

2020

 

Fair value of LHFS

 

$

191,242

 

 

$

305,791

 

LHFS contractual principal outstanding

 

 

186,535

 

 

 

290,625

 

Fair value less unpaid principal

 

$

4,707

 

 

$

15,166