XML 57 R45.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Fair Value (Tables)
3 Months Ended
Mar. 31, 2024
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, 2024 and December 31, 2023, 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, 2024 and the year ended December 31, 2023.

 

 

 

March 31, 2024

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

U.S. Treasury securities

 

$

372,424

 

 

$

372,424

 

 

$

 

 

$

 

U.S. Government agency obligations

 

 

5,594

 

 

 

 

 

 

5,594

 

 

 

 

Mortgage-backed securities

 

 

1,324,281

 

 

 

 

 

 

1,324,281

 

 

 

 

Securities available for sale

 

 

1,702,299

 

 

 

372,424

 

 

 

1,329,875

 

 

 

 

LHFS

 

 

172,937

 

 

 

 

 

 

172,937

 

 

 

 

MSR

 

 

138,044

 

 

 

 

 

 

 

 

 

138,044

 

Other assets - derivatives

 

 

16,953

 

 

 

1,152

 

 

 

14,644

 

 

 

1,157

 

Other liabilities - derivatives

 

 

40,803

 

 

 

102

 

 

 

40,701

 

 

 

 

 

 

 

December 31, 2023

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

U.S. Treasury securities

 

$

372,368

 

 

$

372,368

 

 

$

 

 

$

 

U.S. Government agency obligations

 

 

5,792

 

 

 

 

 

 

5,792

 

 

 

 

Mortgage-backed securities

 

 

1,384,718

 

 

 

 

 

 

1,384,718

 

 

 

 

Securities available for sale

 

 

1,762,878

 

 

 

372,368

 

 

 

1,390,510

 

 

 

 

LHFS

 

 

184,812

 

 

 

 

 

 

184,812

 

 

 

 

MSR

 

 

131,870

 

 

 

 

 

 

 

 

 

131,870

 

Other assets - derivatives

 

 

23,316

 

 

 

7,685

 

 

 

14,786

 

 

 

845

 

Other liabilities - derivatives

 

 

35,600

 

 

 

21

 

 

 

35,579

 

 

 

 

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, 2024 and 2023 are summarized as follows ($ in thousands):

 

 

 

MSR

 

 

Other Assets -
Derivatives

 

Balance, January 1, 2024

 

$

131,870

 

 

$

845

 

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

 

 

3,197

 

 

 

1,047

 

Additions

 

 

2,977

 

 

 

 

Sales

 

 

 

 

 

(735

)

Balance, March 31, 2024

 

$

138,044

 

 

$

1,157

 

 

 

 

 

 

 

 

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, 2024

 

$

5,123

 

 

$

927

 

 

 

 

 

 

 

 

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

 

 

(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, 2024 and December 31, 2023, are as follows ($ in thousands):

 

 

 

March 31, 2024

 

 

December 31, 2023

 

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Level 2 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and short-term investments

 

$

606,261

 

 

$

606,261

 

 

$

975,543

 

 

$

975,543

 

Securities held to maturity

 

 

1,415,025

 

 

 

1,333,014

 

 

 

1,426,279

 

 

 

1,355,504

 

Level 3 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Net LHFI

 

 

12,914,945

 

 

 

12,809,237

 

 

 

12,811,157

 

 

 

12,762,505

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Level 2 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

15,338,557

 

 

 

15,320,852

 

 

 

15,569,763

 

 

 

15,553,417

 

Federal funds purchased and securities sold under
   repurchase agreements

 

 

393,215

 

 

 

393,215

 

 

 

405,745

 

 

 

405,745

 

Other borrowings

 

 

482,027

 

 

 

482,024

 

 

 

483,230

 

 

 

483,226

 

Subordinated notes

 

 

123,537

 

 

 

110,625

 

 

 

123,482

 

 

 

108,125

 

Junior subordinated debt securities

 

 

61,856

 

 

 

47,011

 

 

 

61,856

 

 

 

48,856

 

 

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, 2024 and December 31, 2023 ($ in thousands):

 

 

 

March 31, 2024

 

 

December 31, 2023

 

Fair value of LHFS

 

$

95,197

 

 

$

105,974

 

LHFS contractual principal outstanding

 

 

93,598

 

 

 

102,994

 

Fair value less unpaid principal

 

$

1,599

 

 

$

2,980