XML 56 R45.htm IDEA: XBRL DOCUMENT v3.23.3
Fair Value (Tables)
9 Months Ended
Sep. 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 September 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 nine months ended September 30, 2023 and the year ended December 31, 2022.

 

 

September 30, 2023

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

U.S. Treasury securities

 

$

363,476

 

 

$

363,476

 

 

$

 

 

$

 

U.S. Government agency obligations

 

 

6,780

 

 

 

 

 

 

6,780

 

 

 

 

Obligations of states and political subdivisions

 

 

4,642

 

 

 

 

 

 

4,642

 

 

 

 

Mortgage-backed securities

 

 

1,391,276

 

 

 

 

 

 

1,391,276

 

 

 

 

Securities available for sale

 

 

1,766,174

 

 

 

363,476

 

 

 

1,402,698

 

 

 

 

LHFS

 

 

169,244

 

 

 

 

 

 

169,244

 

 

 

 

MSR

 

 

142,379

 

 

 

 

 

 

 

 

 

142,379

 

Other assets - derivatives

 

 

16,846

 

 

 

8

 

 

 

16,641

 

 

 

197

 

Other liabilities - derivatives

 

 

56,135

 

 

 

3,327

 

 

 

52,808

 

 

 

 

 

 

 

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 nine months ended September 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)

 

 

1,677

 

 

 

1,672

 

Additions

 

 

11,025

 

 

 

 

Sales

 

 

 

 

 

(1,632

)

Balance, September 30, 2023

 

$

142,379

 

 

$

197

 

 

 

 

 

 

 

 

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, 2023

 

$

8,734

 

 

$

559

 

 

 

 

 

 

 

 

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

)

 

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

 

 

September 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

 

$

750,492

 

 

$

750,492

 

 

$

738,787

 

 

$

738,787

 

Securities held to maturity

 

 

1,438,287

 

 

 

1,312,871

 

 

 

1,494,514

 

 

 

1,406,589

 

Level 3 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Net LHFI

 

 

12,676,228

 

 

 

12,505,990

 

 

 

12,083,825

 

 

 

11,850,318

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Level 2 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

15,101,923

 

 

 

15,076,677

 

 

 

14,437,648

 

 

 

14,404,661

 

Federal funds purchased and securities sold under
   repurchase agreements

 

 

321,799

 

 

 

321,799

 

 

 

449,331

 

 

 

449,331

 

Other borrowings

 

 

793,193

 

 

 

793,188

 

 

 

1,050,938

 

 

 

1,050,932

 

Subordinated notes

 

 

123,427

 

 

 

103,750

 

 

 

123,262

 

 

 

113,125

 

Junior subordinated debt securities

 

 

61,856

 

 

 

45,928

 

 

 

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

 

 

 

September 30, 2023

 

 

December 31, 2022

 

Fair value of LHFS

 

$

105,542

 

 

$

64,421

 

LHFS contractual principal outstanding

 

 

105,618

 

 

 

63,427

 

Fair value less unpaid principal

 

$

(76

)

 

$

994