XML 63 R48.htm IDEA: XBRL DOCUMENT
v3.21.1

Fair Value (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2021
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 March 31, 2021 Using
(dollars in thousands) | Carrying Value |  | Quoted Prices in Active Markets for Identical Assets (Level 1) |  | Significant Other Observable Inputs (Level 2) |  | Significant Unobservable Inputs (Level 3)
Financial Assets |  |  |  |  |  |  |
Equity securities | $ | 2,429 |  |  | $ | 2,429 |  |  | $ | — |  |  | $ | — |
Investment securities available-for-sale: |  |  |  |  |  |  |
U.S. Treasury | 228,890 |  |  | 228,890 |  |  | — |  |  | — |
U.S. government-sponsored entities and agencies | 1,373,533 |  |  | — |  |  | 1,373,533 |  |  | — |
Mortgage-backed securities - Agency | 3,385,339 |  |  | — |  |  | 3,385,339 |  |  | — |
States and political subdivisions | 1,467,804 |  |  | — |  |  | 1,467,804 |  |  | — |
Pooled trust preferred securities | 8,210 |  |  | — |  |  | — |  |  | 8,210 |
Other securities | 260,754 |  |  | — |  |  | 260,754 |  |  | — |
Residential loans held for sale | 50,281 |  |  | — |  |  | 50,281 |  |  | — |
Derivative assets | 138,444 |  |  | — |  |  | 138,444 |  |  | — |
Financial Liabilities |  |  |  |  |  |  |
Derivative liabilities | 23,700 |  |  | — |  |  | 23,700 |  |  | — |
|  |  | Fair Value Measurements at December 31, 2020 Using
(dollars in thousands) | Carrying Value |  | Quoted Prices in Active Markets for Identical Assets (Level 1) |  | Significant Other Observable Inputs (Level 2) |  | Significant Unobservable Inputs (Level 3)
Financial Assets |  |  |  |  |  |  |
Equity securities | $ | 2,547 |  |  | $ | 2,547 |  |  | $ | — |  |  | $ | — |
Investment securities available-for-sale: |  |  |  |  |  |  |
U.S. Treasury | 10,208 |  |  | 10,208 |  |  | — |  |  | — |
U.S. government-sponsored entities and agencies | 841,988 |  |  | — |  |  | 841,988 |  |  | — |
Mortgage-backed securities - Agency | 3,339,098 |  |  | — |  |  | 3,339,098 |  |  | — |
States and political subdivisions | 1,492,162 |  |  | — |  |  | 1,492,162 |  |  | — |
Pooled trust preferred securities | 7,913 |  |  | — |  |  | — |  |  | 7,913 |
Other securities | 278,746 |  |  | — |  |  | 278,746 |  |  | — |
Residential loans held for sale | 63,250 |  |  | — |  |  | 63,250 |  |  | — |
Derivative assets | 140,201 |  |  | — |  |  | 140,201 |  |  | — |
Financial Liabilities |  |  |  |  |  |  |
Derivative liabilities | 18,187 |  |  | — |  |  | 18,187 |  |  | — |
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):
(dollars in thousands) | Pooled Trust Preferred Securities |  | States and Political Subdivisions
Three Months Ended March 31, 2021 |  |  |
Balance at beginning of period | $ | 7,913 |  |  | $ | — |
Accretion of discount | 5 |  |  | — |
Sales/payments received | (15) |  |  | — |
Increase in fair value of securities | 307 |  |  | — |
Balance at end of period | $ | 8,210 |  |  | $ | — |
Three Months Ended March 31, 2020 |  |  |
Balance at beginning of period | $ | 8,222 |  |  | $ | 40 |
Accretion of discount | 4 |  |  | — |
Sales/payments received | (17) |  |  | (40) |
Decrease in fair value of securities | (787) |  |  | — |
Balance at end of period | $ | 7,422 |  |  | $ | — |
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:
(dollars in thousands) | Fair Value | Valuation Techniques | Unobservable Input | Range (Weighted Average) (4)
March 31, 2021 |  |  |  |
Pooled trust preferred securities | $ | 8,210 |  | Discounted cash flow | Constant prepayment rate (1) | 0.00%
|  |  | Additional asset defaults (2) | 6.0% - 8.7% (6.9%)
|  |  | Expected asset recoveries (3) | 0.0% - 23.3% (7.4%)
December 31, 2020 |  |  |  |
Pooled trust preferred securities | $ | 7,913 |  | Discounted cash flow | Constant prepayment rate (1) | 0.00%
|  |  | Additional asset defaults (2) | 6.0% - 8.7% (6.8%)
|  |  | Expected asset recoveries (3) | 0.0% - 23.2% (7.3%)
(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%. (4)Unobservable inputs are weighted by the estimated number of defaults and current performing collateral of the instruments. The table below provides quantitative information about significant unobservable inputs used in fair value measurements within Level 3 of the fair value hierarchy:
(dollars in thousands) | Fair Value |  | Valuation Techniques |  | Unobservable Input |  | Range (Weighted Average) (2)
March 31, 2021 |  |  |  |  |  |  |
Collateral Dependent Loans |  |  |  |  |  |  |
Commercial loans | $ | 12,484 |  |  | Discounted |  | Discount for type of property, |  | 2% - 27% (10%)
|  |  | cash flow |  | age of appraisal, and current status |  |
Commercial real estate loans | 18,983 |  |  | Discounted |  | Discount for type of property, |  | 4% - 20% (12%)
|  |  | cash flow |  | age of appraisal, and current status |  |
Foreclosed Assets |  |  |  |  |  |  |
Residential (1) | 15 |  |  | Fair value of |  | Discount for type of property, |  | 60%
|  |  | collateral |  | age of appraisal, and current status |  |
December 31, 2020 |  |  |  |  |  |  |
Collateral Dependent Loans |  |  |  |  |  |  |
Commercial loans | $ | 10,747 |  |  | Discounted |  | Discount for type of property, |  | 0% - 33% (12%)
|  |  | cash flow |  | age of appraisal, and current status |  |
Commercial real estate loans | 40,653 |  |  | Discounted |  | Discount for type of property, |  | 0% - 18% (7%)
|  |  | cash flow |  | age of appraisal, and current status |  |
(1)There was only one foreclosed residential asset at March 31, 2021, so no range or weighted average is reported. (2)Unobservable inputs were weighted by the relative fair value of the instruments. Fair Value Option
Assets Measured at Fair Value on a Non-Recurring Basis | Assets measured at fair value at March 31, 2021 on a non-recurring basis are summarized below:
|  |  | Fair Value Measurements at March 31, 2021 Using
(dollars in thousands) | Carrying Value |  | Quoted Prices in Active Markets for Identical Assets (Level 1) |  | Significant Other Observable Inputs (Level 2) |  | Significant Unobservable Inputs (Level 3)
Collateral Dependent Loans: |  |  |  |  |  |  |
Commercial loans | $ | 12,484 |  |  | $ | — |  |  | $ | — |  |  | $ | 12,484 |
Commercial real estate loans | 18,983 |  |  | — |  |  | — |  |  | 18,983 |
Foreclosed Assets: |  |  |  |  |  |  |
Residential | 15 |  |  | — |  |  | — |  |  | 15 |
Loan servicing rights | 334 |  |  | — |  |  | 334 |  |  | — |
Assets measured at fair value at December 31, 2020 on a non-recurring basis are summarized below:
|  |  | Fair Value Measurements at December 31, 2020 Using
(dollars in thousands) | Carrying Value |  | Quoted Prices in Active Markets for Identical Assets (Level 1) |  | Significant Other Observable Inputs (Level 2) |  | Significant Unobservable Inputs (Level 3)
Collateral Dependent Loans: |  |  |  |  |  |  |
Commercial loans | $ | 10,747 |  |  | $ | — |  |  | $ | — |  |  | $ | 10,747 |
Commercial real estate loans | 40,653 |  |  | — |  |  | — |  |  | 40,653 |
Loan servicing rights | 26,717 |  |  | — |  |  | 26,717 |  |  | — |
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 was as follows:
(dollars in thousands) | Aggregate Fair Value |  | Difference |  | Contractual Principal
March 31, 2021 |  |  |  |  |
Residential loans held for sale | $ | 50,281 |  |  | $ | 1,107 |  |  | $ | 49,174 |
December 31, 2020 |  |  |  |  |
Residential loans held for sale | $ | 63,250 |  |  | $ | 3,485 |  |  | $ | 59,765 |
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:
(dollars in thousands) | Other Gains and (Losses) |  | Interest Income |  | Interest (Expense) |  | Total Changes in Fair Values Included in Current Period Earnings
Three Months Ended March 31, 2021 |  |  |  |  |  |  |
Residential loans held for sale | $ | (2,380) |  |  | $ | 2 |  |  | $ | — |  |  | $ | (2,378) |
Three Months Ended March 31, 2020 |  |  |  |  |  |  |
Residential loans held for sale | $ | 1,421 |  |  | $ | 2 |  |  | $ | — |  |  | $ | 1,423 |
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 were as follows:
|  |  | Fair Value Measurements at March 31, 2021 Using
(dollars in thousands) | Carrying Value |  | Quoted Prices in Active Markets for Identical Assets (Level 1) |  | Significant Other Observable Inputs (Level 2) |  | Significant Unobservable Inputs (Level 3)
Financial Assets |  |  |  |  |  |  |
Cash, due from banks, money market, and other interest-earning investments | $ | 457,777 |  |  | $ | 457,777 |  |  | $ | — |  |  | $ | — |
Loans, net: |  |  |  |  |  |  |
Commercial | 4,042,345 |  |  | — |  |  | — |  |  | 4,060,059 |
Commercial real estate | 6,002,458 |  |  | — |  |  | — |  |  | 5,962,329 |
Residential real estate | 2,193,012 |  |  | — |  |  | — |  |  | 2,201,917 |
Consumer credit | 1,573,409 |  |  | — |  |  | — |  |  | 1,569,425 |
Accrued interest receivable | 80,841 |  |  | 947 |  |  | 26,169 |  |  | 53,725 |
Financial Liabilities |  |  |  |  |  |  |
Deposits: |  |  |  |  |  |  |
Noninterest-bearing demand deposits | $ | 6,091,054 |  |  | $ | 6,091,054 |  |  | $ | — |  |  | $ | — |
Checking, NOW, savings, and money market interest-bearing deposits | 10,715,798 |  |  | 10,640,798 |  |  | 74,998 |  |  | — |
Time deposits | 1,042,903 |  |  | — |  |  | 1,057,644 |  |  | — |
Federal funds purchased and interbank borrowings | 922 |  |  | 922 |  |  | — |  |  | — |
Securities sold under agreements to repurchase | 395,242 |  |  | 395,242 |  |  | — |  |  | — |
FHLB advances | 1,912,541 |  |  | — |  |  | 1,974,389 |  |  | — |
Other borrowings | 266,282 |  |  | — |  |  | 279,515 |  |  | — |
Accrued interest payable | 3,257 |  |  | — |  |  | 3,257 |  |  | — |
Standby letters of credit | 455 |  |  | — |  |  | — |  |  | 455 |
Off-Balance Sheet Financial Instruments |  |  |  |  |  |  |
Commitments to extend credit | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 7,873 |
|  |  | Fair Value Measurements at December 31, 2020 Using
(dollars in thousands) | Carrying Value |  | Quoted Prices in Active Markets for Identical Assets (Level 1) |  | Significant Other Observable Inputs (Level 2) |  | Significant Unobservable Inputs (Level 3)
Financial Assets |  |  |  |  |  |  |
Cash, due from banks, money market, and other interest-earning investments | $ | 589,712 |  |  | $ | 589,712 |  |  | $ | — |  |  | $ | — |
Loans, net: |  |  |  |  |  |  |
Commercial | 3,922,642 |  |  | — |  |  | — |  |  | 3,912,948 |
Commercial real estate | 5,867,795 |  |  | — |  |  | — |  |  | 5,797,447 |
Residential real estate | 2,235,814 |  |  | — |  |  | — |  |  | 2,264,274 |
Consumer credit | 1,628,840 |  |  | — |  |  | — |  |  | 1,618,365 |
Accrued interest receivable | 85,306 |  |  | 21 |  |  | 27,977 |  |  | 57,308 |
Financial Liabilities |  |  |  |  |  |  |
Deposits: |  |  |  |  |  |  |
Noninterest-bearing demand deposits | $ | 5,633,672 |  |  | $ | 5,633,672 |  |  | $ | — |  |  | $ | — |
Checking, NOW, savings, and money market interest-bearing deposits | 10,280,911 |  |  | 10,180,911 |  |  | 99,957 |  |  | — |
Time deposits | 1,122,870 |  |  | — |  |  | 1,140,922 |  |  | — |
Federal funds purchased and interbank borrowings | 1,166 |  |  | 1,166 |  |  | — |  |  | — |
Securities sold under agreements to repurchase | 431,166 |  |  | 431,166 |  |  | — |  |  | — |
FHLB advances | 1,991,435 |  |  | — |  |  | 2,092,033 |  |  | — |
Other borrowings | 252,787 |  |  | — |  |  | 254,612 |  |  | — |
Accrued interest payable | 5,443 |  |  | — |  |  | 5,443 |  |  | — |
Standby letters of credit | 462 |  |  | — |  |  | — |  |  | 462 |
Off-Balance Sheet Financial Instruments |  |  |  |  |  |  |
Commitments to extend credit | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 11,822 |

X
- Definition Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (bbb) -URI http://asc.fasb.org/extlink&oid=117815213&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of assets and liabilities by class, including financial instruments measured at fair value that are classified in shareholders' equity, if any, that are measured at fair value on a nonrecurring basis in periods after initial recognition (for example, impaired assets). Disclosures may include, but are not limited to: (a) the fair value measurements recorded and the reasons for the measurements and (b) the level within the fair value hierarchy in which the fair value measurements are categorized in their entirety (levels 1, 2, 3). + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=117815213&loc=d3e19207-110258 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (bbb) -URI http://asc.fasb.org/extlink&oid=117815213&loc=d3e19207-110258 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=117815213&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueAssetsMeasuredOnNonrecurringBasisTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the fair value measurement of assets using significant unobservable inputs (Level 3), a reconciliation of the beginning and ending balances, separately presenting changes during the period attributable to the following: (1) total gains or losses for the period (realized and unrealized), segregating those gains or losses included in earnings (or changes in net assets) and gains or losses recognized in other comprehensive income (loss), and a description of where those gains or losses included in earnings (or changes in net assets) are reported in the statement of income (or activities); (2) purchases, sales, issues, and settlements (each type disclosed separately); and (3) transfers in and transfers out of Level 3 (for example, transfers due to changes in the observability of significant inputs), by class of asset. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=117815213&loc=d3e19279-110258 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (c) -URI http://asc.fasb.org/extlink&oid=117815213&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueAssetsMeasuredOnRecurringBasisUnobservableInputReconciliationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the fair value of financial instruments, including financial assets and financial liabilities, and the measurements of those instruments, assets, and liabilities. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 11 -URI http://asc.fasb.org/extlink&oid=121572278&loc=d3e13467-108611 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=117815213&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueByBalanceSheetGroupingTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_FairValueDisclosuresAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information about asset and liability measured at fair value under fair value option. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 31 -URI http://asc.fasb.org/extlink&oid=75031198&loc=d3e14210-108612 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 30 -URI http://asc.fasb.org/extlink&oid=75031198&loc=d3e14172-108612 Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 32 -URI http://asc.fasb.org/extlink&oid=75031198&loc=d3e14217-108612 Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 28 -URI http://asc.fasb.org/extlink&oid=75031198&loc=d3e14064-108612 + Details
Name: | us-gaap_FairValueOptionQuantitativeDisclosuresTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of assets and liabilities, including [financial] instruments measured at fair value that are classified in stockholders' equity, if any, that are measured at fair value on a recurring basis. The disclosures contemplated herein include the fair value measurements at the reporting date by the level within the fair value hierarchy in which the fair value measurements in their entirety fall, segregating fair value measurements using quoted prices in active markets for identical assets (Level 1), significant other observable inputs (Level 2), and significant unobservable inputs (Level 3). + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=117815213&loc=d3e19207-110258 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=117815213&loc=d3e19207-110258 + Details
Name: | us-gaap_ScheduleOfFairValueAssetsAndLiabilitiesMeasuredOnRecurringBasisTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration