XML 55 R43.htm IDEA: XBRL DOCUMENT v3.22.2.2
Fair Value (Tables)
9 Months Ended
Sep. 30, 2022
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, 2022 and December 31, 2021, 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, 2022 and the year ended December 31, 2021.

 

 

September 30, 2022

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

U.S. Treasury securities

 

$

416,278

 

 

$

416,278

 

 

$

 

 

$

 

U.S. Government agency obligations

 

 

9,116

 

 

 

 

 

 

9,116

 

 

 

 

Obligations of states and political subdivisions

 

 

4,763

 

 

 

 

 

 

4,763

 

 

 

 

Mortgage-backed securities

 

 

2,014,329

 

 

 

 

 

 

2,014,329

 

 

 

 

Securities available for sale

 

 

2,444,486

 

 

 

416,278

 

 

 

2,028,208

 

 

 

 

LHFS

 

 

165,213

 

 

 

 

 

 

165,213

 

 

 

 

MSR

 

 

132,615

 

 

 

 

 

 

 

 

 

132,615

 

Other assets - derivatives

 

 

9,027

 

 

 

16

 

 

 

9,879

 

 

 

(868

)

Other liabilities - derivatives

 

 

52,652

 

 

 

7,999

 

 

 

44,653

 

 

 

 

 

 

 

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

 

 

 

 

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, 2022 and 2021 are summarized as follows ($ in thousands):

 

 

MSR

 

 

Other Assets -
Derivatives

 

Balance, January 1, 2022

 

$

87,687

 

 

$

1,859

 

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

 

 

30,476

 

 

 

(401

)

Additions

 

 

14,452

 

 

 

 

Sales

 

 

 

 

 

(2,326

)

Balance, September 30, 2022

 

$

132,615

 

 

$

(868

)

 

 

 

 

 

 

 

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, 2022

 

$

41,530

 

 

$

(1,181

)

 

 

 

 

 

 

 

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

 

 

(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, 2022 and December 31, 2021, are as follows ($ in thousands):

 

 

September 30, 2022

 

 

December 31, 2021

 

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Level 2 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and short-term investments

 

$

489,735

 

 

$

489,735

 

 

$

2,266,829

 

 

$

2,266,829

 

Securities held to maturity

 

 

1,156,985

 

 

 

1,065,828

 

 

 

342,537

 

 

 

353,511

 

Level 3 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Net LHFI and PPP loans

 

 

11,475,812

 

 

 

11,194,672

 

 

 

10,181,708

 

 

 

10,123,379

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Level 2 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

14,425,180

 

 

 

14,396,980

 

 

 

15,087,160

 

 

 

15,084,440

 

Federal funds purchased and securities sold under
   repurchase agreements

 

 

544,068

 

 

 

544,068

 

 

 

238,577

 

 

 

238,577

 

Other borrowings

 

 

223,172

 

 

 

223,165

 

 

 

91,025

 

 

 

91,022

 

Subordinated notes

 

 

123,207

 

 

 

113,750

 

 

 

123,042

 

 

 

128,438

 

Junior subordinated debt securities

 

 

61,856

 

 

 

47,629

 

 

 

61,856

 

 

 

49,485

 

 

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, 2022 and December 31, 2021 ($ in thousands):

 

 

 

September 30, 2022

 

 

December 31, 2021

 

Fair value of LHFS

 

$

97,517

 

 

$

191,242

 

LHFS contractual principal outstanding

 

 

100,053

 

 

 

186,535

 

Fair value less unpaid principal

 

$

(2,536

)

 

$

4,707