XML 55 R44.htm IDEA: XBRL DOCUMENT v3.23.2
Fair Value (Tables)
6 Months Ended
Jun. 30, 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 June 30, 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 six months ended June 30, 2023 and the year ended December 31, 2022.

 

 

June 30, 2023

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

U.S. Treasury securities

 

$

362,966

 

 

$

362,966

 

 

$

 

 

$

 

U.S. Government agency obligations

 

 

6,999

 

 

 

 

 

 

6,999

 

 

 

 

Obligations of states and political subdivisions

 

 

4,813

 

 

 

 

 

 

4,813

 

 

 

 

Mortgage-backed securities

 

 

1,497,105

 

 

 

 

 

 

1,497,105

 

 

 

 

Securities available for sale

 

 

1,871,883

 

 

 

362,966

 

 

 

1,508,917

 

 

 

 

LHFS

 

 

181,094

 

 

 

 

 

 

181,094

 

 

 

 

MSR

 

 

134,350

 

 

 

 

 

 

 

 

 

134,350

 

Other assets - derivatives

 

 

11,051

 

 

 

14

 

 

 

10,566

 

 

 

471

 

Other liabilities - derivatives

 

 

47,419

 

 

 

3,008

 

 

 

44,411

 

 

 

 

 

 

 

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 six months ended June 30, 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)

 

 

(1,929

)

 

 

1,553

 

Additions

 

 

6,602

 

 

 

 

Sales

 

 

 

 

 

(1,239

)

Balance, June 30, 2023

 

$

134,350

 

 

$

471

 

 

 

 

 

 

 

 

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 June 30, 2023

 

$

1,926

 

 

$

514

 

 

 

 

 

 

 

 

Balance, January 1, 2022

 

$

87,687

 

 

$

1,859

 

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

 

 

23,168

 

 

 

769

 

Additions

 

 

10,159

 

 

 

 

Sales

 

 

 

 

 

(1,046

)

Balance, June 30, 2022

 

$

121,014

 

 

$

1,582

 

 

 

 

 

 

 

 

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 June 30, 2022

 

$

30,759

 

 

$

(411

)

 

(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 June 30, 2023 and December 31, 2022, are as follows ($ in thousands):

 

 

June 30, 2023

 

 

December 31, 2022

 

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Level 2 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and short-term investments

 

$

832,052

 

 

$

832,052

 

 

$

738,787

 

 

$

738,787

 

Securities held to maturity

 

 

1,458,665

 

 

 

1,366,377

 

 

 

1,494,514

 

 

 

1,406,589

 

Level 3 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Net LHFI

 

 

12,484,669

 

 

 

12,335,167

 

 

 

12,083,825

 

 

 

11,850,318

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Level 2 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

14,913,900

 

 

 

14,881,501

 

 

 

14,437,648

 

 

 

14,404,661

 

Federal funds purchased and securities sold under
   repurchase agreements

 

 

311,179

 

 

 

311,179

 

 

 

449,331

 

 

 

449,331

 

Other borrowings

 

 

1,056,714

 

 

 

1,056,709

 

 

 

1,050,938

 

 

 

1,050,932

 

Subordinated notes

 

 

123,372

 

 

 

103,438

 

 

 

123,262

 

 

 

113,125

 

Junior subordinated debt securities

 

 

61,856

 

 

 

46,083

 

 

 

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 June 30, 2023 and December 31, 2022 ($ in thousands):

 

 

 

June 30, 2023

 

 

December 31, 2022

 

Fair value of LHFS

 

$

128,968

 

 

$

64,421

 

LHFS contractual principal outstanding

 

 

128,430

 

 

 

63,427

 

Fair value less unpaid principal

 

$

538

 

 

$

994