XML 56 R43.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value (Tables)
3 Months Ended
Mar. 31, 2023
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 March 31, 2023 and December 31, 2022, 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 three months ended March 31, 2023 and the year ended December 31, 2022.

 

 

March 31, 2023

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

U.S. Treasury securities

 

$

386,903

 

 

$

386,903

 

 

$

 

 

$

 

U.S. Government agency obligations

 

 

7,254

 

 

 

 

 

 

7,254

 

 

 

 

Obligations of states and political subdivisions

 

 

4,907

 

 

 

 

 

 

4,907

 

 

 

 

Mortgage-backed securities

 

 

1,585,098

 

 

 

 

 

 

1,585,098

 

 

 

 

Securities available for sale

 

 

1,984,162

 

 

 

386,903

 

 

 

1,597,259

 

 

 

 

LHFS

 

 

175,926

 

 

 

 

 

 

175,926

 

 

 

 

MSR

 

 

127,206

 

 

 

 

 

 

 

 

 

127,206

 

Other assets - derivatives

 

 

13,447

 

 

 

4,571

 

 

 

7,536

 

 

 

1,340

 

Other liabilities - derivatives

 

 

37,105

 

 

 

403

 

 

 

36,702

 

 

 

 

 

 

 

December 31, 2022

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

U.S. Treasury securities

 

$

391,513

 

 

$

391,513

 

 

$

 

 

$

 

U.S. Government agency obligations

 

 

7,766

 

 

 

 

 

 

7,766

 

 

 

 

Obligations of states and political subdivisions

 

 

4,862

 

 

 

 

 

 

4,862

 

 

 

 

Mortgage-backed securities

 

 

1,619,941

 

 

 

 

 

 

1,619,941

 

 

 

 

Securities available for sale

 

 

2,024,082

 

 

 

391,513

 

 

 

1,632,569

 

 

 

 

LHFS

 

 

135,226

 

 

 

 

 

 

135,226

 

 

 

 

MSR

 

 

129,677

 

 

 

 

 

 

 

 

 

129,677

 

Other assets - derivatives

 

 

8,871

 

 

 

54

 

 

 

8,660

 

 

 

157

 

Other liabilities - derivatives

 

 

45,379

 

 

 

474

 

 

 

44,905

 

 

 

 

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 three months ended March 31, 2023 and 2022 are summarized as follows ($ in thousands):

 

 

MSR

 

 

Other Assets -
Derivatives

 

Balance, January 1, 2023

 

$

129,677

 

 

$

157

 

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

 

 

(5,117

)

 

 

1,288

 

Additions

 

 

2,646

 

 

 

 

Sales

 

 

 

 

 

(105

)

Balance, March 31, 2023

 

$

127,206

 

 

$

1,340

 

 

 

 

 

 

 

 

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 March 31, 2023

 

$

(3,972

)

 

$

531

 

 

 

 

 

 

 

 

Balance, January 1, 2022

 

$

87,687

 

 

$

1,859

 

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

 

 

18,235

 

 

 

(842

)

Additions

 

 

5,128

 

 

 

 

Sales

 

 

 

 

 

(1,537

)

Balance, March 31, 2022

 

$

111,050

 

 

$

(520

)

 

 

 

 

 

 

 

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 March 31, 2022

 

$

22,020

 

 

$

(1,341

)

 

(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 March 31, 2023 and December 31, 2022, are as follows ($ in thousands):

 

 

March 31, 2023

 

 

December 31, 2022

 

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Level 2 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and short-term investments

 

$

1,297,144

 

 

$

1,297,144

 

 

$

738,787

 

 

$

738,787

 

Securities held to maturity

 

 

1,474,338

 

 

 

1,406,405

 

 

 

1,494,514

 

 

 

1,406,589

 

Level 3 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Net LHFI

 

 

12,374,956

 

 

 

12,211,328

 

 

 

12,083,825

 

 

 

11,850,318

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Level 2 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

14,783,661

 

 

 

14,752,438

 

 

 

14,437,648

 

 

 

14,404,661

 

Federal funds purchased and securities sold under
   repurchase agreements

 

 

477,980

 

 

 

477,980

 

 

 

449,331

 

 

 

449,331

 

Other borrowings

 

 

1,485,181

 

 

 

1,485,175

 

 

 

1,050,938

 

 

 

1,050,932

 

Subordinated notes

 

 

123,317

 

 

 

106,875

 

 

 

123,262

 

 

 

113,125

 

Junior subordinated debt securities

 

 

61,856

 

 

 

45,773

 

 

 

61,856

 

 

 

46,392

 

 

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 at March 31, 2023 and December 31, 2022 ($ in thousands):

 

 

 

March 31, 2023

 

 

December 31, 2022

 

Fair value of LHFS

 

$

120,530

 

 

$

64,421

 

LHFS contractual principal outstanding

 

 

118,665

 

 

 

63,427

 

Fair value less unpaid principal

 

$

1,865

 

 

$

994