XML 187 R58.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Fair Value (Tables)
12 Months Ended
Dec. 31, 2019
Fair Value Disclosures [Abstract]  
Schedule of Fair Value Assets and Liabilities Measured on Recurring Basis

Assets and liabilities measured at fair value on a recurring basis, including financial assets and liabilities for which we have elected the fair value option, are summarized below:

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2019 Using

 

 

 

 

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

Quoted Prices in

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

Active Markets for

 

 

Observable

 

 

Unobservable

 

 

 

Carrying

 

 

Identical Assets

 

 

Inputs

 

 

Inputs

 

(dollars in thousands)

 

Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

 

$

6,842

 

 

$

6,842

 

 

$

 

 

$

 

Investment securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

 

17,682

 

 

 

17,682

 

 

 

 

 

 

 

U.S. government-sponsored entities and agencies

 

 

592,984

 

 

 

 

 

 

592,984

 

 

 

 

Mortgage-backed securities - Agency

 

 

3,183,861

 

 

 

 

 

 

3,183,861

 

 

 

 

States and political subdivisions

 

 

1,275,643

 

 

 

 

 

 

1,275,603

 

 

 

40

 

Pooled trust preferred securities

 

 

8,222

 

 

 

 

 

 

 

 

 

8,222

 

Other securities

 

 

306,699

 

 

 

31,169

 

 

 

275,530

 

 

 

 

Residential loans held for sale

 

 

46,898

 

 

 

 

 

 

46,898

 

 

 

 

Derivative assets

 

 

51,301

 

 

 

 

 

 

51,301

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

 

12,393

 

 

 

 

 

 

12,393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2018 Using

 

 

 

 

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

Quoted Prices in

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

Active Markets for

 

 

Observable

 

 

Unobservable

 

 

 

Carrying

 

 

Identical Assets

 

 

Inputs

 

 

Inputs

 

(dollars in thousands)

 

Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

 

$

5,582

 

 

$

5,582

 

 

$

 

 

$

 

Investment securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

 

5,301

 

 

 

5,301

 

 

 

 

 

 

 

U.S. government-sponsored entities and agencies

 

 

628,151

 

 

 

 

 

 

628,151

 

 

 

 

Mortgage-backed securities - Agency

 

 

2,209,295

 

 

 

 

 

 

2,209,295

 

 

 

 

States and political subdivisions

 

 

940,429

 

 

 

 

 

 

936,321

 

 

 

4,108

 

Pooled trust preferred securities

 

 

8,495

 

 

 

 

 

 

 

 

 

8,495

 

Other securities

 

 

331,745

 

 

 

30,259

 

 

 

301,486

 

 

 

 

Residential loans held for sale

 

 

14,911

 

 

 

 

 

 

14,911

 

 

 

 

Derivative assets

 

 

29,005

 

 

 

 

 

 

29,005

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

 

12,550

 

 

 

 

 

 

12,550

 

 

 

 

Reconciliation of All Assets Measured at Fair Value on a Recurring Basis Using Significant Unobservable Inputs (Level 3)

The table below presents a reconciliation of all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3):

 

 

 

Pooled Trust

 

 

State and

 

 

 

Preferred

 

 

Political

 

(dollars in thousands)

 

Securities

 

 

Subdivisions

 

2019

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

8,495

 

 

$

4,108

 

Accretion (amortization) of discount

 

 

12

 

 

 

 

Sales/payments received

 

 

(62

)

 

 

(35

)

Increase (decrease) in fair value of securities

 

 

(223

)

 

 

 

Transfers out of Level 3

 

 

 

 

 

(4,033

)

Balance at end of period

 

$

8,222

 

 

$

40

 

 

 

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

8,448

 

 

$

 

Accretion (amortization) of discount

 

 

17

 

 

 

(56

)

Sales/payments received

 

 

(338

)

 

 

 

Increase (decrease) in fair value of securities

 

 

368

 

 

 

28

 

Transfers into Level 3

 

 

 

 

 

4,136

 

Balance at end of period

 

$

8,495

 

 

$

4,108

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

8,119

 

 

$

 

Accretion (amortization) of discount

 

 

17

 

 

 

 

Sales/payments received

 

 

(424

)

 

 

 

Increase (decrease) in fair value of securities

 

 

736

 

 

 

 

Balance at end of period

 

$

8,448

 

 

$

 

Quantitative Information about Significant Unobservable Inputs Used in Fair Value Measurements

The table below provides quantitative information about significant unobservable inputs used in fair value measurements within Level 3 of the fair value hierarchy:

 

 

 

 

 

 

 

Valuation

 

Unobservable

 

Range (Weighted

 

(dollars in thousands)

 

Fair Value

 

 

Techniques

 

Input

 

Average)

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Pooled trust preferred securities

 

$

8,222

 

 

Discounted cash flow

 

Constant prepayment rate (1)

 

0.00%

 

 

 

 

 

 

 

 

 

Additional asset defaults (2)

 

6.2% - 8.0% (6.8%)

 

 

 

 

 

 

 

 

 

Expected asset recoveries (3)

 

0.0% - 19.1% (6.0%)

 

State and political subdivisions

 

 

40

 

 

Discounted cash flow

 

No observable inputs

 

N/A

 

 

 

 

 

 

 

 

 

Local municipality issuances

 

 

 

 

 

 

 

 

 

 

 

 

Old National owns 100%

 

 

 

 

 

 

 

 

 

 

 

 

Carried at par

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Pooled trust preferred securities

 

$

8,495

 

 

Discounted cash flow

 

Constant prepayment rate (1)

 

0.00%

 

 

 

 

 

 

 

 

 

Additional asset defaults (2)

 

6.8% - 8.5% (7.3%)

 

 

 

 

 

 

 

 

 

Expected asset recoveries (3)

 

0.00%

 

State and political subdivisions

 

 

4,108

 

 

Discounted cash flow

 

No observable inputs

 

N/A

 

 

 

 

 

 

 

 

 

Local municipality issuances

 

 

 

 

 

 

 

 

 

 

 

 

Old National owns 100%

 

 

 

 

 

 

 

 

 

 

 

 

Carried at par

 

 

 

 

(1)

Assuming no prepayments.

(2)

Each currently performing pool asset is assigned a default probability based on the banking environment, which is adjusted for specific issuer evaluation, of 0%, 50%, or 100%.

(3)

Each currently defaulted pool asset is assigned a recovery probability based on specific issuer evaluation of 0%, 25%, or 100%.

The table below provides quantitative information about significant unobservable inputs used in fair value measurements within Level 3 of the fair value hierarchy:

 

 

 

 

 

 

 

Valuation

 

Unobservable

 

Range (Weighted

 

(dollars in thousands)

 

Fair Value

 

 

Techniques

 

Input

 

Average)

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Collateral Dependent Impaired

    Loans

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

$

10,361

 

 

Fair value of collateral

 

Discount for type of property,

age of appraisal, and current status

 

0% - 50% (13%)

 

Commercial real estate loans (1)

 

 

11,610

 

 

Fair value of collateral

 

Discount for type of property,

age of appraisal, and current status

 

45%

 

Foreclosed Assets

 

 

 

 

 

 

 

 

 

 

 

 

       Commercial real estate (1)

 

 

21

 

 

Fair value of collateral

 

Discount for type of property,

age of appraisal, and current status

 

43%

 

Residential (1)

 

 

22

 

 

Fair value of collateral

 

Discount for type of property,

age of appraisal, and current status

 

21%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Collateral Dependent Impaired

   Loans

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

$

7,242

 

 

Fair value of collateral

 

Discount for type of property,

 

0% - 90% (35%)

 

 

 

 

 

 

 

 

 

age of appraisal, and current status

 

 

 

 

Commercial real estate loans

 

 

29,125

 

 

Fair value of collateral

 

Discount for type of property,

 

0% - 50% (35%)

 

 

 

 

 

 

 

 

 

age of appraisal, and current status

 

 

 

 

Foreclosed Assets

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

68

 

 

Fair value of collateral

 

Discount for type of property,

 

15% - 16% (15%)

 

 

 

 

 

 

 

 

 

age of appraisal, and current status

 

 

 

 

(1)

There was only one collateral dependent impaired commercial real estate loan, one foreclosed commercial real estate asset, and one foreclosed residential asset at December 31, 2019, so no range or weighted average is reported.

Assets Measured at Fair Value on a Non-Recurring Basis

Assets measured at fair value on a non-recurring basis at December 31, 2019 are summarized below:

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2019 Using

 

 

 

 

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

Quoted Prices in

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

Active Markets for

 

 

Observable

 

 

Unobservable

 

 

 

Carrying

 

 

Identical Assets

 

 

Inputs

 

 

Inputs

 

(dollars in thousands)

 

Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Collateral Dependent Impaired Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

$

10,361

 

 

$

 

 

$

 

 

$

10,361

 

Commercial real estate loans

 

 

11,610

 

 

 

 

 

 

 

 

 

11,610

 

Foreclosed Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

21

 

 

 

 

 

 

 

 

 

21

 

Residential

 

 

22

 

 

 

 

 

 

 

 

 

22

 

Loan servicing rights

 

 

4,662

 

 

 

 

 

 

4,662

 

 

 

 

Assets measured at fair value on a non-recurring basis at December 31, 2018 are summarized below:

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2018 Using

 

 

 

 

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

Quoted Prices in

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

Active Markets for

 

 

Observable

 

 

Unobservable

 

 

 

Carrying

 

 

Identical Assets

 

 

Inputs

 

 

Inputs

 

(dollars in thousands)

 

Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Collateral Dependent Impaired Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

$

7,242

 

 

$

 

 

$

 

 

$

7,242

 

Commercial real estate loans

 

 

29,125

 

 

 

 

 

 

 

 

 

29,125

 

Foreclosed Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

68

 

 

 

 

 

 

 

 

 

68

 

Loan servicing rights

 

 

104

 

 

 

 

 

 

104

 

 

 

 

Schedule of Difference Between the Aggregate Fair Value and the Aggregate Remaining Principal Balance

The difference between the aggregate fair value and the aggregate remaining principal balance for loans for which the fair value option has been elected as of December 31, 2019 and 2018 was as follows:

 

 

 

Aggregate

 

 

 

 

 

 

Contractual

 

(dollars in thousands)

 

Fair Value

 

 

Difference

 

 

Principal

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

Residential loans held for sale

 

$

46,898

 

 

$

1,529

 

 

$

45,369

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

Residential loans held for sale

 

$

14,911

 

 

$

475

 

 

$

14,436

 

The following table presents the amount of gains and losses from fair value changes included in income before income taxes for financial assets carried at fair value for the years ended December 31:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Changes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in Fair Values

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

Included in

 

 

 

Gains and

 

 

Interest

 

 

Interest

 

 

Current Period

 

(dollars in thousands)

 

(Losses)

 

 

Income

 

 

(Expense)

 

 

Earnings

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential loans held for sale

 

$

1,036

 

 

$

18

 

 

$

 

 

$

1,054

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential loans held for sale

 

$

(67

)

 

$

6

 

 

$

(10

)

 

$

(71

)

Carrying Amounts and Estimated Fair Values of Financial Instruments, Not Carried at Fair Value

The carrying amounts and estimated fair values of financial instruments not carried at fair value at December 31, 2019 and 2018 were as follows:

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2019 Using

 

 

 

 

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

Quoted Prices in

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

Active Markets for

 

 

Observable

 

 

Unobservable

 

 

 

Carrying

 

 

Identical Assets

 

 

Inputs

 

 

Inputs

 

(dollars in thousands)

 

Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash, due from banks, money market,

   and other interest-earning investments

 

$

276,337

 

 

$

276,337

 

 

$

 

 

$

 

Loans, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

2,867,711

 

 

 

 

 

 

 

 

 

2,831,298

 

Commercial real estate

 

 

5,145,204

 

 

 

 

 

 

 

 

 

5,130,848

 

Residential real estate

 

 

2,331,990

 

 

 

 

 

 

 

 

 

2,357,341

 

Consumer credit

 

 

1,718,000

 

 

 

 

 

 

 

 

 

1,676,253

 

Accrued interest receivable

 

 

85,123

 

 

 

15

 

 

 

28,185

 

 

 

56,923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

4,042,286

 

 

$

4,042,286

 

 

$

 

 

$

 

Checking, NOW, savings, and money market

   interest-bearing deposits

 

 

8,828,881

 

 

 

8,828,881

 

 

 

 

 

 

 

Time deposits

 

 

1,682,230

 

 

 

 

 

1,692,569

 

 

 

 

Federal funds purchased and interbank borrowings

 

 

350,414

 

 

 

350,414

 

 

 

 

 

 

 

Securities sold under agreements to repurchase

 

 

327,782

 

 

 

327,782

 

 

 

 

 

 

 

FHLB advances

 

 

1,822,847

 

 

 

 

 

 

1,875,089

 

 

 

 

Other borrowings

 

 

243,685

 

 

 

 

 

 

254,519

 

 

 

 

Accrued interest payable

 

 

8,272

 

 

 

 

 

 

8,272

 

 

 

 

Standby letters of credit

 

 

573

 

 

 

 

 

 

 

 

 

573

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Off-Balance Sheet Financial Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments to extend credit

 

$

 

 

$

 

 

$

 

 

$

4,302

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2018 Using

 

 

 

 

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

Quoted Prices in

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

Active Markets for

 

 

Observable

 

 

Unobservable

 

 

 

Carrying

 

 

Identical Assets

 

 

Inputs

 

 

Inputs

 

(dollars in thousands)

 

Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash, due from banks, money market,

   and other interest-earning investments

 

$

317,165

 

 

$

317,165

 

 

$

 

 

$

 

Investment securities held-to-maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored entities and agencies

 

 

73,986

 

 

 

 

 

 

72,359

 

 

 

 

Mortgage-backed securities - Agency

 

 

127,120

 

 

 

 

 

 

124,409

 

 

 

 

State and political subdivisions

 

 

305,228

 

 

 

 

 

 

309,335

 

 

 

 

Loans, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

3,211,228

 

 

 

 

 

 

 

 

 

3,161,132

 

Commercial real estate

 

 

4,935,381

 

 

 

 

 

 

 

 

 

4,781,294

 

Residential real estate

 

 

2,246,127

 

 

 

 

 

 

 

 

 

2,225,853

 

Consumer credit

 

 

1,795,695

 

 

 

 

 

 

 

 

 

1,773,352

 

Accrued interest receivable

 

 

89,464

 

 

 

13

 

 

 

27,580

 

 

 

61,871

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

3,965,380

 

 

$

3,965,380

 

 

$

 

 

$

 

Checking, NOW, savings, and money market

   interest-bearing deposits

 

 

8,360,313

 

 

 

8,360,313

 

 

 

 

 

 

 

Time deposits

 

 

2,024,256

 

 

 

 

 

 

2,002,187

 

 

 

 

Federal funds purchased and interbank borrowings

 

 

270,135

 

 

 

270,135

 

 

 

 

 

 

 

Securities sold under agreements to repurchase

 

 

362,294

 

 

 

362,294

 

 

 

 

 

 

 

FHLB advances

 

 

1,613,481

 

 

 

 

 

 

1,611,103

 

 

 

 

Other borrowings

 

 

247,883

 

 

 

 

 

 

248,065

 

 

 

 

Accrued interest payable

 

 

9,871

 

 

 

 

 

 

9,871

 

 

 

 

Standby letters of credit

 

 

525

 

 

 

 

 

 

 

 

 

525

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Off-Balance Sheet Financial Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments to extend credit

 

$

 

 

$

 

 

$

 

 

$

3,115