XML 28 R18.htm IDEA: XBRL DOCUMENT v3.5.0.2
Fair Value Measurements
6 Months Ended
Jun. 30, 2016
Fair Value Disclosures [Abstract]  
Fair Value Measurements [Text Block]
(11) Fair Value Measurements

Fair value is defined by applicable accounting guidance as the price to sell an asset or transfer a liability in an orderly transaction between market participants in the principal market for the given asset or liability at the measurement date based on market conditions at that date. Certain assets and liabilities are recorded in the Company’s financial statements at fair value. Some are recorded on a recurring basis and some on a non-recurring basis.

For some assets and liabilities, observable market transactions and market information might be available. For other assets and liabilities, observable market transactions and market information might not be available. A hierarchy for fair value has been established which categorizes into three levels the inputs to valuation techniques used to measure fair value. The three levels are as follows:

Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) - Fair value is based on unadjusted quoted prices in active markets for identical assets or liabilities.

Significant Other Observable Inputs (Level 2) - Fair value is based on significant other observable inputs which are generally determined based on a single price for each financial instrument provided to us by an applicable third-party pricing service and is based on one or more of the following:

Quoted prices for similar, but not identical, assets or liabilities in active markets;
Quoted prices for identical or similar assets or liabilities in inactive markets;
Inputs other than quoted prices that are observable, such as interest rate and yield curves, volatilities, prepayment speeds, loss severities, credit risks and default rates;
Other inputs derived from or corroborated by observable market inputs.

Significant Unobservable Inputs (Level 3) - Fair value is based upon model-based valuation techniques for which at least one significant assumption is not observable in the market.

Transfers between levels are recognized as of the end of the reporting period. There were no transfers in or out of quoted prices in active markets for identical instruments to significant other observable inputs or significant unobservable inputs during the three and six months ended June 30, 2016 and 2015, respectively. Transfers between significant other observable inputs and significant unobservable inputs during the three and six months ended June 30, 2016 and 2015 are included in the summary of changes in recurring fair values measured using unobservable inputs.

The underlying methods used by the third-party pricing services are considered in determining the primary inputs used to determine fair values. Management has evaluated the methodologies employed by the third-party pricing services by comparing the price provided by the pricing service with other sources, including brokers' quotes, sales or purchases of similar instruments and discounted cash flows to establish a basis for reliance on the pricing service values. Significant differences between the pricing service provided value and other sources are discussed with the pricing service to understand the basis for their values. Based on all observable inputs, management may adjust prices obtained from third-party pricing services to more appropriately reflect the prices that would be received to sell assets or paid to transfer liabilities in orderly transactions in the current market. No significant adjustments were made to prices provided by third-party pricing services at June 30, 2016, December 31, 2015 or June 30, 2015.

Assets and Liabilities Measured at Fair Value on a Recurring Basis

The fair value of financial assets and liabilities measured on a recurring basis was as follows as of June 30, 2016 (in thousands):
 
 
Total
 
Quoted Prices in Active Markets for Identical Instruments (Level 1)
 
Significant Other Observable Inputs (Level 2)
 
Significant Unobservable Inputs
(Level 3)
Assets:
 
 
 
 
 
 
 
 
Trading securities:
 
 
 
 
 
 
 
 
U.S. government agency debentures
 
$
18,909

 
$

 
$
18,909

 
$

U.S. government agency residential mortgage-backed securities
 
122,306

 

 
122,306

 

Municipal and other tax-exempt securities
 
52,721

 

 
52,721

 

Other trading securities
 
17,686

 

 
17,686

 

Total trading securities
 
211,622

 

 
211,622

 

Available for sale securities:
 
 

 
 

 
 

 
 

U.S. Treasury
 
1,004

 
1,004

 

 

Municipal and other tax-exempt
 
50,262

 

 
40,662

 
9,600

U.S. government agency residential mortgage-backed securities
 
5,700,268

 

 
5,700,268

 

Privately issued residential mortgage-backed securities
 
126,313

 

 
126,313

 

Commercial mortgage-backed securities guaranteed by U.S. government agencies
 
2,911,946

 

 
2,911,946

 

Other debt securities
 
4,151

 

 

 
4,151

Perpetual preferred stock
 
17,931

 

 
17,931

 

Equity securities and mutual funds
 
18,814

 
3,785

 
15,029

 

Total available for sale securities
 
8,830,689

 
4,789

 
8,812,149

 
13,751

Fair value option securities:
 
 
 
 
 
 
 
 
U.S. government agency residential mortgage-backed securities
 
237,959

 

 
237,959

 

U.S. Treasury
 
25,306

 
25,306

 

 

Total fair value option securities
 
263,265

 
25,306

 
237,959

 

Residential mortgage loans held for sale
 
430,728

 

 
420,979

 
9,749

Mortgage servicing rights1
 
190,747

 

 

 
190,747

Derivative contracts, net of cash collateral2
 
883,673

 
7,246

 
876,427

 

Liabilities:
 
 

 
 
 
 
 
 
Derivative contracts, net of cash collateral2
 
719,159

 
4,808

 
714,351

 

1 
A reconciliation of the beginning and ending fair value of mortgage servicing rights and disclosures of significant assumptions used to determine fair value are presented in Note 6, Mortgage Banking Activities.
2 
See Note 3 for detail of fair value of derivative contracts by contract type. Derivative contracts in asset positions that were valued based on quoted prices in active markets for identical instruments (Level 1) are primarily exchange-traded energy and agricultural derivative contacts, net of cash margin. Derivative contacts in liability positions that were valued using quoted prices in active markets for identical instruments are exchange-traded interest rate and energy derivative contracts, net of cash margin.

The fair value of financial assets and liabilities measured on a recurring basis was as follows as of December 31, 2015 (in thousands):
 
 
Total
 
Quoted Prices in Active Markets for Identical Instruments (Level 1)
 
Significant Other Observable Inputs (Level 2)
 
Significant Unobservable Inputs
(Level 3)
Assets:
 
 
 
 
 
 
 
 
Trading securities:
 
 
 
 
 
 
 
 
U.S. government agency debentures
 
$
61,295

 
$

 
$
61,295

 
$

U.S. government agency residential mortgage-backed securities
 
10,989

 

 
10,989

 

Municipal and other tax-exempt securities
 
31,901

 

 
31,901

 

Other trading securities
 
18,219

 

 
18,219

 

Total trading securities
 
122,404

 

 
122,404

 

Available for sale securities:
 
 

 
 

 
 

 
 

U.S. Treasury
 
995

 
995

 

 

Municipal and other tax-exempt
 
56,817

 

 
47,207

 
9,610

U.S. government agency residential mortgage-backed securities
 
5,898,351

 

 
5,898,351

 

Privately issued residential mortgage-backed securities
 
139,118

 

 
139,118

 

Commercial mortgage-backed securities guaranteed by U.S. government agencies
 
2,905,796

 

 
2,905,796

 

Other debt securities
 
4,151

 

 

 
4,151

Perpetual preferred stock
 
19,672

 

 
19,672

 

Equity securities and mutual funds
 
17,833

 
3,265

 
14,568

 

Total available for sale securities
 
9,042,733

 
4,260

 
9,024,712

 
13,761

Fair value option securities:
 
 
 
 
 
 
 
 
U.S. government agency residential mortgage-backed securities
 
444,217

 

 
444,217

 

U.S. Treasury
 

 

 

 

Total fair value option securities
 
444,217

 

 
444,217

 

Residential mortgage loans held for sale
 
308,439

 

 
300,565

 
7,874

Mortgage servicing rights1
 
218,605

 

 

 
218,605

Derivative contracts, net of cash collateral2
 
586,270

 
38,530

 
547,740

 

Liabilities:
 


 
 
 
 
 
 
Derivative contracts, net of cash collateral2
 
581,701

 

 
581,701

 

1 
A reconciliation of the beginning and ending fair value of mortgage servicing rights and disclosures of significant assumptions used to determine fair value are presented in Note 6, Mortgage Banking Activities.
2 
See Note 3 for detail of fair value of derivative contracts by contract type. Derivative contracts based on quoted prices in active markets for identical instruments (Level 1) are exchange-traded energy derivative contacts, net of cash margin. Derivative contracts in liability positions that were valued using quoted prices in active markets for identical instruments (Level 1) are exchange-traded interest rate and agricultural derivative contracts, net of cash margin.


The fair value of financial assets and liabilities measured on a recurring basis was as follows as of June 30, 2015 (in thousands):
 
 
Total
 
Quoted Prices in Active Markets for Identical Instruments (Level 1)
 
Significant Other Observable Inputs (Level 2)
 
Significant Unobservable Inputs
(Level 3)
Assets:
 
 
 
 
 
 
 
 
Trading securities:
 
 
 
 
 
 
 
 
U.S. government agency debentures
 
$
40,212

 
$

 
$
40,212

 
$

U.S. government agency residential mortgage-backed securities
 
23,090

 

 
23,090

 

Municipal and other tax-exempt securities
 
62,801

 

 
62,801

 

Other trading securities
 
32,106

 

 
32,106

 

Total trading securities
 
158,209

 

 
158,209

 

Available for sale securities:
 
 

 
 

 
 

 
 

U.S. Treasury
 
1,000

 
1,000

 

 

Municipal and other tax-exempt
 
61,624

 

 
52,007

 
9,617

U.S. government agency residential mortgage-backed securities
 
6,339,449

 

 
6,339,449

 

Privately issued residential mortgage-backed securities
 
154,150

 

 
154,150

 

Commercial mortgage-backed securities guaranteed by U.S. government agencies
 
2,401,364

 

 
2,401,364

 

Other debt securities
 
4,150

 

 

 
4,150

Perpetual preferred stock
 
19,648

 

 
19,648

 

Equity securities and mutual funds
 
18,732

 
4,216

 
14,516

 

Total available for sale securities
 
9,000,117

 
5,216

 
8,981,134

 
13,767

Fair value option securities:
 
 
 
 
 
 
 
 
U.S. government agency residential mortgage-backed securities
 
436,324

 

 
436,324

 

U.S. Treasury
 

 

 

 

Total fair value option securities
 
436,324

 

 
436,324

 

Residential mortgage loans held for sale
 
502,571

 

 
494,598

 
7,973

Mortgage servicing rights1
 
198,694

 

 

 
198,694

Derivative contracts, net of cash collateral2
 
630,435

 
11,484

 
618,951

 

Liabilities:
 
 

 
 
 
 
 
 
Derivative contracts, net of cash collateral2
 
620,277

 
1,080

 
619,197

 

1 
A reconciliation of the beginning and ending fair value of mortgage servicing rights and disclosures of significant assumptions used to determine fair value are presented in Note 6, Mortgage Banking Activities.
2 
See Note 3 for detail of fair value of derivative contracts by contract type. Derivative contracts based on quoted prices in active markets for identical instruments (Level 1) are exchange-traded energy derivative contacts, net of cash margin. Derivative contracts in liability positions that were valued using quoted prices in active markets for identical instruments (Level 1) were exchange-traded agricultural derivative contracts.


Following is a description of the Company's valuation methodologies used for assets and liabilities measured on a recurring basis:
Securities
The fair values of trading, available for sale and fair value option securities are based on quoted prices for identical instruments in active markets, when available. If quoted prices for identical instruments are not available, fair values are based on significant other observable inputs such as quoted prices of comparable instruments or interest rates and credit spreads, yield curves, volatilities, prepayment speeds and loss severities.

The fair value of certain available for sale municipal and other debt securities may be based on significant unobservable inputs. These significant unobservable inputs include limited observed trades, projected cash flows, current credit rating of the issuers and, when applicable, the insurers of the debt and observed trades of similar debt. Discount rates are primarily based on references to interest rate spreads on comparable securities of similar duration and credit rating as determined by the nationally-recognized rating agencies adjusted for a lack of trading volume. Significant unobservable inputs are developed by investment securities professionals involved in the active trading of similar securities. A summary of significant inputs used to value these securities follows. A management committee composed of senior members from the Company's Capital Markets, Risk Management and Finance departments assesses the appropriateness of these inputs monthly.

Derivatives

All derivative instruments are carried on the balance sheet at fair value. Fair values for exchange-traded contracts are based on quoted prices. Fair values for over-the-counter interest rate, commodity and foreign exchange contracts are based on valuations provided either by third-party dealers in the contracts, quotes provided by independent pricing services, or a third-party provided pricing model that uses significant other observable market inputs.

Credit risk is considered in determining the fair value of derivative instruments. Management determines fair value adjustments based on various risk factors including but not limited to counterparty credit rating or equivalent loan grading, derivative contract notional size, price volatility of the underlying commodity, duration of the derivative contracts and expected loss severity. Expected loss severity is based on historical losses for similarly risk graded commercial loan customers. Decreases in counterparty credit rating or grading and increases in price volatility and expected loss severity all tend to increase the credit quality adjustment which reduces the fair value of asset contracts. The reduction in fair value is recognized in earnings during the current period.

We also consider our own credit risk in determining the fair value of derivative contracts. Changes in our credit rating would affect the fair value of our derivative liabilities. In the event of a credit downgrade, the fair value of our derivative liabilities would increase. The change in the fair value would be recognized in earnings in the current period.
Residential Mortgage Loans Held for Sale
Residential mortgage loans held for sale are carried on the balance sheet at fair value. The fair values of residential mortgage loans held for sale are based upon quoted market prices of such loans sold in securitization transactions, including related unfunded loan commitments and forward sales contracts. The fair value of mortgage loans that were unable to be sold to U.S. government agencies were determined using quoted prices of loans that are sold in securitization transactions with a liquidity discount applied.

Other Assets - Private Equity Funds
The fair value of the portfolio investments of the Company's two private equity funds is based upon net asset value reported by the underlying funds, as adjusted by the general partner when necessary, as a practical expedient to measure the fair value of the investments in the underlying funds. The Company's private equity funds provide customers alternative investment opportunities as limited partners of the funds. As fund of funds, the private equity funds invest in other limited partnerships or limited liability companies that invest substantially all of their assets in U.S. companies pursuing diversified investment strategies including early-stage venture capital, distressed securities and corporate or asset buy-outs. Private equity fund assets are long-term, illiquid investments. No secondary market exists for these assets. The private equity funds typically invest in funds that provide no redemption rights to investors. The fair value of the private equity investments may only be realized through cash distributions from the underlying funds.

See Note 7 for disclosure of the fair value of the private equity funds using the net asset value per share of the underlying investments, as a practical expedient, included in Other assets in the Consolidated Balance Sheets of the Company.
The following represents the changes for the three months ended June 30, 2016 related to assets measured at fair value on a recurring basis using significant unobservable inputs (in thousands):
 
 
Available for Sale Securities
 
 
 
 
Municipal and other tax-exempt
 
Other debt securities
 
Residential mortgage loans held for sale
Balance, March 31, 2016
 
$
9,614

 
$
4,151

 
$
8,099

Transfer to Level 3 from Level 2
 

 

 
3,080

Purchases and capital calls
 

 

 

Proceeds from sales
 

 

 
(1,249
)
Redemptions and distributions
 

 

 

Gain (loss) recognized in earnings:
 
 
 
 
 
 
Mortgage banking revenue
 

 

 
(181
)
Other comprehensive income (loss):
 
 
 
 
 
 
Net change in unrealized gain (loss)
 
(14
)
 

 

Balance, June 30, 2016
 
$
9,600

 
$
4,151

 
$
9,749


The following represents the changes for the six months ended June 30, 2016 related to assets measured at fair value on a recurring basis using significant unobservable inputs (in thousands):
 
 
Available for Sale Securities
 
 
 
 
Municipal and other tax-exempt
 
Other debt securities
 
Residential mortgage loans held for sale
Balance, Dec. 31, 2015
 
$
9,610

 
$
4,151

 
$
7,874

Transfer to Level 3 from Level 2
 

 

 
3,540

Purchases and capital calls
 

 

 

Proceeds from sales
 

 

 
(1,362
)
Redemptions and distributions
 

 

 

Gain (loss) recognized in earnings:
 
 
 
 
 
 
Mortgage banking revenue
 

 

 
(303
)
Other comprehensive income (loss):
 
 
 
 
 
 
Net change in unrealized gain (loss)
 
(10
)
 

 

Balance, June 30, 2016
 
$
9,600

 
$
4,151

 
$
9,749

The following represents the changes for the three months ended June 30, 2015 related to assets measured at fair value on a recurring basis using significant unobservable inputs (in thousands):
 
 
Available for Sale Securities
 
 
 
 
Municipal and other tax-exempt
 
Other debt securities
 
Residential mortgage loans held for sale
Balance, March 31, 2015
 
$
9,623

 
$
4,150

 
$
6,870

Transfer to Level 3 from Level 2
 

 

 
944

Purchases and capital calls
 

 

 

Proceeds from sales
 

 

 

Redemptions and distributions
 

 

 

Gain (loss) recognized in earnings:
 
 
 
 
 
 
Mortgage banking revenue
 

 

 
159

Other comprehensive income (loss):
 
 
 
 
 
 
Net change in unrealized gain (loss)
 
(6
)
 

 

Balance, June 30, 2015
 
$
9,617

 
$
4,150

 
$
7,973


The following represents the changes for the six months ended June 30, 2015 related to assets measured at fair value on a recurring basis using significant unobservable inputs (in thousands):
 
 
Available for Sale Securities
 
 
 
 
Municipal and other tax-exempt
 
Other debt securities
 
Residential mortgage loans held for sale
Balance, Dec. 31, 2014
 
$
10,093

 
$
4,150

 
$
11,856

Transfer to Level 3 from Level 2
 

 

 
1,187

Purchases, and capital calls
 

 

 

Proceeds from sales
 

 

 
(5,288
)
Redemptions and distributions
 
(500
)
 

 

Gain (loss) recognized in earnings
 
 
 
 
 

Mortgage banking revenue
 

 

 
218

Other comprehensive income (loss):
 
 
 
 
 
 
Net change in unrealized gain (loss)
 
24

 

 

Balance, June 30, 2015
 
$
9,617

 
$
4,150

 
$
7,973




A summary of quantitative information about assets measured at fair value on a recurring basis using Significant Unobservable Inputs (Level 3) as of June 30, 2016 follows (in thousands):
 
 
Par
Value
 
Amortized
Cost/Unpaid Principal Balance
 
Fair
Value
 
Valuation Technique(s)
 
Unobservable Input
 
Range
(Weighted Average)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Available for sale securities
 
 
 
 
 
 
 
 
 
 
 
 
 
Municipal and other tax-exempt securities
 
$
10,370

 
$
10,312

 
$
9,600

 
Discounted cash flows
1 
Interest rate spread
 
5.34%-5.64% (5.60%)
2 
90.00%-93.28% (92.58%)
3 
Other debt securities
 
4,400

 
4,400

 
4,151

 
Discounted cash flows
1 
Interest rate spread
 
5.51%-5.96% (5.91%)
4 
94.32% - 94.34 (94.34%)
3 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage loans held for sale
 
N/A

 
10,518

 
9,749

 
Quoted prices of loans sold in securitization transactions, with a liquidity discount applied
 
Liquidity discount applied to the market value of a mortgage loans qualifying for sale to U.S. government agencies.
 
92.69%
 
1 
Discounted cash flows developed using discount rates primarily based on reference to interest rate spreads for comparable securities of similar duration and credit rating as determined by the nationally-recognized rating agencies, adjusted for lack of trading volume.
2 
Interest rate yields used to value investment grade tax-exempt securities represent a spread of 474 to 513 basis points over average yields for comparable tax-exempt securities.
3 
Represents fair value as a percentage of par value.
4 
Interest rate yields used to value investment grade taxable securities based on comparable short-term taxable securities which are generally yielding less than 1 percent.



A summary of quantitative information about Recurring Fair Value Measurements based on Significant Unobservable Inputs (Level 3) as of December 31, 2015 follows (in thousands):
 
 
Par
Value
 
Amortized
Cost/Unpaid Principal Balance
 
Fair
Value
 
Valuation Technique(s)
 
Unobservable Input
 
Range
(Weighted Average)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Available for sale securities
 
 
 
 
 
 
 
 
 
 
 
 
 
Municipal and other tax-exempt securities
 
$
10,370

 
$
10,311

 
$
9,610

 
Discounted cash flows
1 
Interest rate spread
 
5.47%-5.77% (5.73%)
2 
92.34%-92.93% (92.67%)
3 
Other debt securities
 
4,400

 
4,400

 
4,151

 
Discounted cash flows
1 
Interest rate spread
 
5.80%-5.92% (5.90%)
4 
94.33% - 94.34 (94.34%)
3 
Residential mortgage loans held for sale
 
N/A

 
8,395

 
7,874

 
Quoted prices of loans sold in securitization transactions, with a liquidity discount applied
 
Liquidity discount applied to the market value of a mortgage loans qualifying for sale to U.S. government agencies.
 
93.79%
 
1 
Discounted cash flows developed using discount rates primarily based on reference to interest rate spreads for comparable securities of similar duration and credit rating as determined by the nationally-recognized rating agencies, adjusted for lack of trading volume.
2 
Interest rate yields used to value investment grade tax-exempt securities represent a spread of 499 to 541 basis points over average yields for comparable tax-exempt securities.
3 
Represents fair value as a percentage of par value.
4 
Interest rate yields used to value investment grade taxable securities based on comparable short-term taxable securities which are generally yielding less than 1 percent.

A summary of quantitative information about Recurring Fair Value Measurements based on Significant Unobservable Inputs (Level 3) as of June 30, 2015 follows (in thousands):
 
 
Par
Value
 
Amortized
Cost
 
Fair
Value
 
Valuation Technique(s)
 
Unobservable Input
 
Range
(Weighted Average)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Available for sale securities
 
 
 
 
 
 
 
 
 
 
 
 
 
Municipal and other tax-exempt securities
 
$
10,370

 
$
10,310

 
$
9,617

 
Discounted cash flows
1 
Interest rate spread
 
5.11%-5.41% (5.37%)
2 
92.50%-92.85% (92.74%)
3 
Other debt securities
 
4,400

 
4,400

 
4,150

 
Discounted cash flows
1 
Interest rate spread
 
4.36%-5.69% (5.54%)
4 
94.25% - 94.33 (94.32%)
3 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage loans held for sale
 
N/A

 
8,384

 
7,973

 
Quoted prices of loans sold in securitization transactions, with a liquidity discount applied
 
Liquidity discount applied to the market value of a mortgage loans qualifying for sale to U.S. government agencies.
 
95.09%
 
1 
Discounted cash flows developed using discount rates primarily based on reference to interest rate spreads for comparable securities of similar duration and credit rating as determined by the nationally-recognized rating agencies, adjusted for lack of trading volume.
2 
Interest rate yields used to value investment grade tax-exempt securities represent a spread of 502 to 527 basis points over average yields for comparable tax-exempt securities.
3 
Represents fair value as a percentage of par value.
4 
Interest rate yields used to value investment grade taxable securities based on comparable short-term taxable securities which are generally yielding less than 1 percent.


Fair Value of Assets and Liabilities Measured on a Non-Recurring Basis

Assets measured at fair value on a non-recurring basis include collateral for certain impaired loans and real property and other assets acquired to satisfy loans, which are based primarily on comparisons to completed sales of similar assets.

The following represents the carrying value of assets measured at fair value on a non-recurring basis (and related losses) during the period. The carrying value represents only those assets with a balance at June 30, 2016 for which the fair value was adjusted during the three and six months ended June 30, 2016:
 
 
 
 
 
 
 
Fair Value Adjustments for the
 
Carrying Value at June 30, 2016
 
Three Months Ended
June 30, 2016
Recognized in:
 
Six Months Ended
June 30, 2016
Recognized in:
 
Quoted Prices
in Active Markets for Identical Instruments
 
Significant
Other
Observable
Inputs
 
Significant
Unobservable
Inputs
 
Gross charge-offs against allowance for loan losses
 
Net losses and expenses of repossessed assets, net
 
Gross charge-offs against allowance for loan losses
 
Net losses and expenses of repossessed assets, net
Impaired loans
$

 
$
634

 
$
42,342

 
$
7,041

 
$

 
$
29,186

 
$

Real estate and other repossessed assets

 
5,709

 
1,693

 

 
751

 

 
1,068

 
The following represents the carrying value of assets measured at fair value on a non-recurring basis (and related losses) during the period. The carrying value represents only those assets with a balance at June 30, 2015 for which the fair value was adjusted during the three and six months ended June 30, 2015:
 
 
 
 
 
 
 
Fair Value Adjustments for the
 
Carrying Value at June 30, 2015
 
Three Months Ended
June 30, 2015
Recognized in:
 
Six Months Ended
June 30, 2015
Recognized in:
 
Quoted Prices
in Active Markets for Identical Instruments
 
Significant
Other
Observable
Inputs
 
Significant
Unobservable
Inputs
 
Gross charge-offs against allowance for loan losses
 
Net losses and expenses of repossessed assets, net
 
Gross charge-offs against allowance for loan losses
 
Net losses and expenses of repossessed assets, net
Impaired loans
$

 
$
5,041

 
$
17

 
$
574

 
$

 
$
1,117

 
$

Real estate and other repossessed assets

 
8,046

 
445

 

 
533

 

 
1,126



The fair value of collateral-dependent impaired loans secured by real estate and real estate and other repossessed assets and the related fair value adjustments are generally based on unadjusted third-party appraisals. Our appraisal review policies require appraised values to be supported by observed inputs derived principally from or corroborated by observable market data. Appraisals that are not based on observable inputs or that require significant adjustments or fair value measurements that are not based on third-party appraisals are considered to be based on significant unobservable inputs. Non-recurring fair value measurements of collateral-dependent impaired loans and real estate and other repossessed assets based on significant unobservable inputs are generally due to estimates of current fair values between appraisal dates. Significant unobservable inputs include listing prices for the same or comparable assets, uncorroborated expert opinions or management's knowledge of the collateral or industry. Non-recurring fair value measurements of collateral dependent loans secured by mineral rights are generally determined by our internal staff of engineers on projected cash flows under current market conditions and are based on significant unobservable inputs. Projected cash flows are discounted according to risk characteristics of the underlying oil and gas properties. Assets are evaluated to demonstrate with reasonable certainty that crude oil, natural gas and natural gas liquids can be recovered from known oil and gas reservoirs under existing economic and operating conditions at current prices with existing conventional equipment, operating methods and costs. Significant unobservable inputs are developed by asset management and workout professionals and approved by senior Credit Administration executives.

A summary of quantitative information about Non-recurring Fair Value Measurements based on Significant Unobservable Inputs (Level 3) as of June 30, 2016 follows (in thousands):
 
 
Fair Value
 
Valuation Technique(s)
 
Unobservable Input
 
Range
(Weighted Average)
Impaired loans
 
$
42,342

 
Discounted cash flows
 
Recoverable oil and gas reserves, forward-looking commodity prices, estimated operating costs
 
25% - 71% (58%)1
Real estate and other repossessed assets
 
1,693

 
Appraised value, as adjusted
 
Marketability adjustment off appraised value2
 
68% - 80% (71%)
1 
Represents fair value as a percentage of the unpaid principal balance.
2  
Marketability adjustments include consideration of estimated costs to sell which is approximately 10% of the fair value.

A summary of quantitative information about Non-recurring Fair Value Measurements based on Significant Unobservable Inputs (Level 3) as of June 30, 2015 follows (in thousands):
 
 
Fair Value
 
Valuation Technique(s)
 
Unobservable Input
 
Range
(Weighted Average)
Impaired loans
 
$
17

 
Appraised value, as adjusted
 
Broker quotes and management's knowledge of industry and collateral
 
N/A
Real estate and other repossessed assets
 
445

 
Appraised value, as adjusted
 
Marketability adjustments off appraised value1
 
41% - 86% (72%)

1  
Marketability adjustments include consideration of estimated costs to sell which is approximately 10% of the fair value.

Fair Value of Financial Instruments

The following table presents the carrying values and estimated fair values of all financial instruments, including those financial assets and liabilities that are not measured and reported at fair value on a recurring basis or non-recurring basis as of June 30, 2016 (dollars in thousands):
 
 
Carrying
Value
 
Estimated
Fair
Value
 
Quoted Prices in Active Markets for Identical Instruments (Level 1)
 
Significant Other Observable Inputs
(Level 2)
 
Significant Unobservable Inputs
(Level 3)
Cash and due from banks
 
$
498,713

 
$
498,713

 
$
498,713

 
$

 
$

Interest-bearing cash and cash equivalents
 
1,907,838

 
1,907,838

 
1,907,838

 

 

Trading securities:
 
 
 
 
 
 
 

 
 
U.S. government agency debentures
 
18,909

 
18,909

 

 
18,909

 

U.S. government agency residential mortgage-backed securities
 
122,306

 
122,306

 

 
122,306

 

Municipal and other tax-exempt securities
 
52,721

 
52,721

 

 
52,721

 

Other trading securities
 
17,686

 
17,686

 

 
17,686

 

Total trading securities
 
211,622

 
211,622

 

 
211,622

 

Investment securities:
 
 

 
 

 
 
 
 
 
 
Municipal and other tax-exempt
 
334,551

 
340,700

 

 
340,700

 

U.S. government agency residential mortgage-backed securities
 
23,750

 
25,233

 

 
25,233

 

Other debt securities
 
202,410

 
233,129

 

 
233,129

 

Total investment securities
 
560,711

 
599,062

 

 
599,062

 

Available for sale securities:
 
 

 
 

 
 
 
 
 
 
U.S. Treasury
 
1,004

 
1,004

 
1,004

 

 

Municipal and other tax-exempt
 
50,262

 
50,262

 

 
40,662

 
9,600

U.S. government agency residential mortgage-backed securities
 
5,700,268

 
5,700,268

 

 
5,700,268

 

Privately issued residential mortgage-backed securities
 
126,313

 
126,313

 

 
126,313

 

Commercial mortgage-backed securities guaranteed by U.S. government agencies
 
2,911,946

 
2,911,946

 

 
2,911,946

 

Other debt securities
 
4,151

 
4,151

 

 

 
4,151

Perpetual preferred stock
 
17,931

 
17,931

 

 
17,931

 

Equity securities and mutual funds
 
18,814

 
18,814

 
3,785

 
15,029

 

Total available for sale securities
 
8,830,689

 
8,830,689

 
4,789

 
8,812,149

 
13,751

Fair value option securities:
 
 
 
 
 
 
 
 
 
 
U.S. government agency residential mortgage-backed securities
 
237,959

 
237,959

 

 
237,959

 

U.S. Treasury
 
25,306

 
25,306

 
25,306

 

 

Total fair value option securities
 
263,265

 
263,265

 
25,306

 
237,959

 

Residential mortgage loans held for sale
 
430,728

 
430,728

 

 
420,979

 
9,749

Loans:
 
 

 
 

 
 
 
 
 
 
Commercial
 
10,356,437

 
10,172,701

 

 

 
10,172,701

Commercial real estate
 
3,581,966

 
3,563,378

 

 

 
3,563,378

Residential mortgage
 
1,880,923

 
1,913,208

 

 

 
1,913,208

Personal
 
587,423

 
582,353

 

 

 
582,353

Total loans
 
16,406,749

 
16,231,640

 

 

 
16,231,640

Allowance for loan losses
 
(243,259
)
 

 

 

 

Loans, net of allowance
 
16,163,490

 
16,231,640

 

 

 
16,231,640

Mortgage servicing rights
 
190,747

 
190,747

 

 

 
190,747

Derivative instruments with positive fair value, net of cash margin
 
883,673

 
883,673

 
7,246

 
876,427

 

Deposits with no stated maturity
 
18,512,740

 
18,512,740

 

 

 
18,512,740

Time deposits
 
2,247,061

 
2,252,212

 

 

 
2,252,212

Other borrowed funds
 
6,360,199

 
6,342,885

 

 

 
6,342,885

Subordinated debentures
 
371,812

 
371,808

 

 
150,234

 
221,574

Derivative instruments with negative fair value, net of cash margin
 
719,159

 
719,159

 
4,808

 
714,351

 

The following table presents the carrying values and estimated fair values of all financial instruments, including those financial assets and liabilities that are not measured and reported at fair value on a recurring basis or non-recurring basis as of December 31, 2015 (dollars in thousands):
 
 
Carrying
Value
 
Estimated
Fair
Value
 
Quoted Prices in Active Markets for Identical Instruments (Level 1)
 
Significant Other Observable Inputs
(Level 2)
 
Significant Unobservable Inputs
(Level 3)
Cash and due from banks
 
$
573,699

 
$
573,699

 
$
573,699

 
$

 
$

Interest-bearing cash and cash equivalents
 
2,069,900

 
2,069,900

 
2,069,900

 

 

Trading securities:
 
 
 
 
 
 
 

 
 
U.S. government agency debentures
 
61,295

 
61,295

 

 
61,295

 

U.S. government agency residential mortgage-backed securities
 
10,989

 
10,989

 

 
10,989

 

Municipal and other tax-exempt securities
 
31,901

 
31,901

 

 
31,901

 

Other trading securities
 
18,219

 
18,219

 

 
18,219

 

Total trading securities
 
122,404

 
122,404

 

 
122,404

 

Investment securities:
 
 

 
 

 
 
 
 
 
 
Municipal and other tax-exempt
 
365,258

 
368,910

 

 
368,910

 

U.S. government agency residential mortgage-backed securities
 
26,833

 
27,874

 

 
27,874

 

Other debt securities
 
205,745

 
232,375

 

 
232,375

 

Total investment securities
 
597,836

 
629,159

 

 
629,159

 

Available for sale securities:
 
 

 
 

 
 
 
 
 
 
U.S. Treasury
 
995

 
995

 
995

 

 

Municipal and other tax-exempt
 
56,817

 
56,817

 

 
47,207

 
9,610

U.S. government agency residential mortgage-backed securities
 
5,898,351

 
5,898,351

 

 
5,898,351

 

Privately issued residential mortgage-backed securities
 
139,118

 
139,118

 

 
139,118

 

Commercial mortgage-backed securities guaranteed by U.S. government agencies
 
2,905,796

 
2,905,796

 

 
2,905,796

 

Other debt securities
 
4,151

 
4,151

 

 

 
4,151

Perpetual preferred stock
 
19,672

 
19,672

 

 
19,672

 

Equity securities and mutual funds
 
17,833

 
17,833

 
3,265

 
14,568

 

Total available for sale securities
 
9,042,733

 
9,042,733

 
4,260

 
9,024,712

 
13,761

Fair value option securities:
 
 
 
 
 
 
 
 
 
 
U.S. government agency residential mortgage-backed securities
 
444,217

 
444,217

 

 
444,217

 

U.S. Treasury
 

 

 

 

 

Total fair value option securities
 
444,217

 
444,217

 

 
444,217

 

Residential mortgage loans held for sale
 
308,439

 
308,439

 

 
300,565

 
7,874

Loans:
 
 

 
 

 
 
 
 
 
 
Commercial
 
10,252,531

 
10,053,952

 

 

 
10,053,952

Commercial real estate
 
3,259,033

 
3,233,476

 

 

 
3,233,476

Residential mortgage
 
1,876,893

 
1,902,976

 

 

 
1,902,976

Personal
 
552,697

 
549,068

 

 

 
549,068

Total loans
 
15,941,154

 
15,739,472

 

 

 
15,739,472

Allowance for loan losses
 
(225,524
)
 

 

 

 

Loans, net of allowance
 
15,715,630

 
15,739,472

 

 

 
15,739,472

Mortgage servicing rights
 
218,605

 
218,605

 

 

 
218,605

Derivative instruments with positive fair value, net of cash margin
 
586,270

 
586,270

 
38,530

 
547,740

 

Deposits with no stated maturity
 
18,682,094

 
18,682,094

 

 

 
18,682,094

Time deposits
 
2,406,064

 
2,394,562

 

 

 
2,394,562

Other borrowed funds
 
6,051,515

 
5,600,932

 

 

 
5,600,932

Subordinated debentures
 
226,350

 
223,758

 

 

 
223,758

Derivative instruments with negative fair value, net of cash margin
 
581,701

 
581,701

 

 
581,701

 


The following table presents the carrying values and estimated fair values of all financial instruments, including those financial assets and liabilities that are not measured and reported at fair value on a recurring basis or non-recurring basis as of June 30, 2015 (dollars in thousands):
 
 
Carrying
Value
 
Estimated
Fair
Value
 
Quoted Prices in Active Markets for Identical Instruments (Level 1)
 
Significant Other Observable Inputs
(Level 2)
 
Significant Unobservable Inputs
(Level 3)
Cash and due from banks
 
$
443,577

 
$
443,577

 
$
443,577

 
$

 
$

Interest-bearing cash and cash equivalents
 
2,119,072

 
2,119,072

 
2,119,072

 

 

Trading securities:
 
 
 
 
 
 
 

 
 
U.S. government agency debentures
 
40,212

 
40,212

 

 
40,212

 

U.S. government agency residential mortgage-backed securities
 
23,090

 
23,090

 

 
23,090

 

Municipal and other tax-exempt securities
 
62,801

 
62,801

 

 
62,801

 

Other trading securities
 
32,106

 
32,106

 

 
32,106

 

Total trading securities
 
158,209

 
158,209

 

 
158,209

 

Investment securities:
 
 

 
 

 
 
 
 
 
 
Municipal and other tax-exempt
 
389,824

 
392,367

 

 
392,367

 

U.S. government agency residential mortgage-backed securities
 
30,867

 
32,133

 

 
32,133

 

Other debt securities
 
204,973

 
217,542

 

 
217,542

 

Total investment securities
 
625,664

 
642,042

 

 
642,042

 

Available for sale securities:
 
 

 
 

 
 
 
 
 
 
U.S. Treasury
 
1,000

 
1,000

 
1,000

 

 

Municipal and other tax-exempt
 
61,624

 
61,624

 

 
52,007

 
9,617

U.S. government agency residential mortgage-backed securities
 
6,339,449

 
6,339,449

 

 
6,339,449

 

Privately issued residential mortgage-backed securities
 
154,150

 
154,150

 

 
154,150

 

Commercial mortgage-backed securities guaranteed by U.S. government agencies
 
2,401,364

 
2,401,364

 

 
2,401,364

 

Other debt securities
 
4,150

 
4,150

 

 

 
4,150

Perpetual preferred stock
 
19,648

 
19,648

 

 
19,648

 

Equity securities and mutual funds
 
18,732

 
18,732

 
4,216

 
14,516

 

Total available for sale securities
 
9,000,117

 
9,000,117

 
5,216

 
8,981,134

 
13,767

Fair value option securities:
 
 
 
 
 
 
 
 
 
 
U.S. government agency residential mortgage-backed securities
 
436,324

 
436,324

 

 
436,324

 

U.S. Treasury
 

 

 

 

 

Total fair value option securities
 
436,324

 
436,324

 

 
436,324

 

Residential mortgage loans held for sale
 
502,571

 
502,571

 

 
494,598

 
7,973

Loans:
 
 

 
 

 
 
 
 
 
 
Commercial
 
9,775,721

 
9,605,218

 

 

 
9,605,218

Commercial real estate
 
3,033,497

 
3,011,614

 

 

 
3,011,614

Residential mortgage
 
1,884,728

 
1,913,482

 

 

 
1,913,482

Personal
 
430,190

 
426,983

 

 

 
426,983

Total loans
 
15,124,136

 
14,957,297

 

 

 
14,957,297

Allowance for loan losses
 
(201,087
)
 

 

 

 

Loans, net of allowance
 
14,923,049

 
14,957,297

 

 

 
14,957,297

Mortgage servicing rights
 
198,694

 
198,694

 

 

 
198,694

Derivative instruments with positive fair value, net of cash margin
 
630,435

 
630,435

 
11,484

 
618,951

 

Deposits with no stated maturity
 
18,435,350

 
18,435,350

 

 

 
18,435,350

Time deposits
 
2,624,379

 
2,618,625

 

 

 
2,618,625

Other borrowed funds
 
5,108,872

 
5,088,104

 

 

 
5,088,104

Subordinated debentures
 
226,278

 
222,842

 

 

 
222,842

Derivative instruments with negative fair value, net of cash margin
 
620,277

 
620,277

 
1,080

 
619,197

 


Because no market exists for certain of these financial instruments and management does not intend to sell these financial instruments, the fair values shown in the tables above may not represent values at which the respective financial instruments could be sold individually or in the aggregate at the given reporting date.

The following methods and assumptions were used in estimating the fair value of these financial instruments:
 
Cash and Cash Equivalents
 
The book value reported in the consolidated balance sheets for cash and short-term instruments approximates those assets’ fair values.
 
Securities
 
The fair values of securities are generally based on Significant Other Observable Inputs such as quoted prices for comparable instruments or interest rates and credit spreads, yield curves, volatilities, prepayment speeds and loss severities. 

Loans
 
The fair value of loans, excluding loans held for sale, are based on discounted cash flow analyses using interest rates and credit and liquidity spreads currently being offered for loans with similar remaining terms to maturity and risk, adjusted for the impact of interest rate floors and ceilings which are classified as Significant Unobservable Inputs. The fair values of loans were estimated to approximate their discounted cash flows less loan loss allowances allocated to these loans of $217 million at June 30, 2016, $195 million at December 31, 2015 and $172 million at June 30, 2015. A summary of assumptions used in determining the fair value of loans follows:

 
 
Range of
Contractual
Yields
 
Average
Re-pricing
(in years)
 
Discount
Rate
June 30, 2016:
 
 
 
 
 
 
Commercial
 
0.38% - 30.00%
 
0.69
 
0.55% - 3.68%
Commercial real estate
 
0.38% - 18.00%
 
0.73
 
0.80% - 3.65%
Residential mortgage
 
1.70% - 18.00%
 
1.97
 
1.25% - 3.75%
Personal
 
0.25% - 21.00%
 
0.35
 
0.71% - 3.91%
 
 
 
 
 
 
 
December 31, 2015:
 
 
 
 
 
 
Commercial
 
0.25% - 30.00%
 
0.62
 
0.52% - 4.34%
Commercial real estate
 
0.38% - 18.00%
 
0.73
 
0.95% - 3.93%
Residential mortgage
 
1.67% - 18.00%
 
2.42
 
0.86% - 4.25%
Personal
 
0.38% - 21.00%
 
0.37
 
1.19% - 4.11%
 
 
 
 
 
 
 
June 30, 2015:
 
 
 
 
 
 
Commercial
 
0.19% - 30.00%
 
0.63
 
0.49% - 4.42%
Commercial real estate
 
0.38% - 18.00%
 
0.76
 
1.01% - 3.77%
Residential mortgage
 
1.25% - 18.00%
 
2.20
 
0.97% - 3.99%
Personal
 
0.38% - 21.00%
 
0.42
 
0.78% - 4.16%
 
Deposits
 
The fair values of time deposits are based on discounted cash flow analyses using interest rates currently being offered on similar transactions which are considered Significant Unobservable Inputs. Estimated fair value of deposits with no stated maturity, which includes demand deposits, transaction deposits, money market deposits and savings accounts, is equal to the amount payable on demand. Although market premiums paid reflect an additional value for these low cost deposits, adjusting fair value for the expected benefit of these deposits is prohibited. Accordingly, the positive effect of such deposits is not included in the tables above.

A summary of assumptions used in determining the fair value of time deposits follows:

 
 
Range of
Contractual
Yields
 
Average
Re-pricing
(in years)
 
Discount
Rate
June 30, 2016
 
0.03% - 9.64%
 
2.15
 
1.16% - 1.43%
December 31, 2015
 
0.02% - 5.50%
 
1.78
 
1.11% - 1.57%
June 30, 2015
 
0.02% - 9.64%
 
1.68
 
0.80% - 1.30%

 Other Borrowings and Subordinated Debentures
 
The fair values of these instruments are based upon discounted cash flow analyses using interest rates currently being offered on similar instruments which are considered Significant Unobservable Inputs. A summary of assumptions used in determining the fair value of other borrowing and subordinated debentures follows:

 
 
Range of
Contractual
Yields
 
Average
Re-pricing
(in years)
 
Discount
Rate
June 30, 2016:
 
 
 
 
 
 
Other borrowed funds
 
0.25% - 3.28%

 
0.02
 
0.30% - 2.92%
Subordinated debentures
 
1.32% - 5.38%
 
8.35
 
2.16% - 5.38%
 
 
 
 
 
 
 
December 31, 2015:
 
 
 
 
 
 
Other borrowed funds
 
0.25% - 3.40%

 
0.00
 
0.20% - 2.89%
Subordinated debentures
 
1.05%
 
1.37
 
2.12%
 
 
 
 
 
 
 
June 30, 2015:
 
 
 
 
 
 
Other borrowed funds
 
0.25% - 5.07%

 
0.00
 
0.08% - 2.65%
Subordinated debentures
 
0.96
%
 
1.88
 
1.79%

Off-Balance Sheet Instruments
 
The fair values of commercial loan commitments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements. The fair values of these off-balance sheet instruments were not significant at June 30, 2016, December 31, 2015 or June 30, 2015.
Fair Value Election

As more fully disclosed in Note 2 and Note 6 to the Consolidated Financial Statements, the Company has elected to carry all residential mortgage-backed securities guaranteed by U.S. government agencies and U.S. Treasury securities held as economic hedges against changes in the fair value of mortgage servicing rights and all residential mortgage loans originated for sale at fair value. Changes in the fair value of these financial instruments are recognized in earnings.