XML 55 R47.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Fair Value (Tables)
6 Months Ended
Jun. 30, 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 June 30, 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 six months ended June 30, 2024 and the year ended December 31, 2023.

 

 

 

June 30, 2024

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

U.S. Treasury securities

 

$

172,955

 

 

$

172,955

 

 

$

 

 

$

 

Mortgage-backed securities

 

 

1,448,704

 

 

 

 

 

 

1,448,704

 

 

 

 

Securities available for sale

 

 

1,621,659

 

 

 

172,955

 

 

 

1,448,704

 

 

 

 

LHFS

 

 

185,698

 

 

 

 

 

 

185,698

 

 

 

 

MSR

 

 

136,658

 

 

 

 

 

 

 

 

 

136,658

 

Other assets

 

 

26,880

 

 

 

9,991

 

 

 

16,198

 

 

 

691

 

Other liabilities

 

 

41,645

 

 

 

180

 

 

 

41,465

 

 

 

 

 

 

 

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 six months ended June 30, 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)

 

 

(1,876

)

 

 

1,556

 

Additions

 

 

6,664

 

 

 

 

Sales

 

 

 

 

 

(1,710

)

Balance, June 30, 2024

 

$

136,658

 

 

$

691

 

 

 

 

 

 

 

 

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, 2024

 

$

3,498

 

 

$

1,304

 

 

 

 

 

 

 

 

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

 

 

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

 

 

 

June 30, 2024

 

 

December 31, 2023

 

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Level 2 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and short-term investments

 

$

822,141

 

 

$

822,141

 

 

$

975,343

 

 

$

975,343

 

Securities held to maturity

 

 

1,380,487

 

 

 

1,293,131

 

 

 

1,426,279

 

 

 

1,355,504

 

Level 3 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Net LHFI

 

 

13,000,733

 

 

 

12,952,418

 

 

 

12,811,157

 

 

 

12,762,505

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Level 2 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

15,462,888

 

 

 

15,445,186

 

 

 

15,569,763

 

 

 

15,553,417

 

Federal funds purchased and securities sold under
   repurchase agreements

 

 

314,121

 

 

 

314,121

 

 

 

405,745

 

 

 

405,745

 

Other borrowings

 

 

336,687

 

 

 

336,687

 

 

 

483,230

 

 

 

483,226

 

Subordinated notes

 

 

123,592

 

 

 

112,500

 

 

 

123,482

 

 

 

108,125

 

Junior subordinated debt securities

 

 

61,856

 

 

 

47,629

 

 

 

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 June 30, 2024 and December 31, 2023 ($ in thousands):

 

 

 

June 30, 2024

 

 

December 31, 2023

 

Fair value of LHFS

 

$

103,137

 

 

$

105,974

 

LHFS contractual principal outstanding

 

 

101,690

 

 

 

102,994

 

Fair value less unpaid principal

 

$

1,447

 

 

$

2,980