XML 55 R47.htm IDEA: XBRL DOCUMENT v3.25.3
Fair Value (Tables)
9 Months Ended
Sep. 30, 2025
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 September 30, 2025 and December 31, 2024, 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 nine months ended September 30, 2025 and the year ended December 31, 2024.

 

 

September 30, 2025

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

U.S. Treasury securities

 

$

208,269

 

 

$

208,269

 

 

$

 

 

$

 

U.S. Government agency obligations

 

 

70,535

 

 

 

 

 

 

70,535

 

 

 

 

Mortgage-backed securities

 

 

1,535,441

 

 

 

 

 

 

1,535,441

 

 

 

 

Securities available for sale

 

 

1,814,245

 

 

 

208,269

 

 

 

1,605,976

 

 

 

 

LHFS

 

 

228,141

 

 

 

 

 

 

228,141

 

 

 

 

MSR

 

 

131,676

 

 

 

 

 

 

 

 

 

131,676

 

Other assets - derivatives

 

 

18,899

 

 

 

1,300

 

 

 

16,259

 

 

 

1,340

 

Other liabilities - derivatives

 

 

21,081

 

 

 

78

 

 

 

21,003

 

 

 

 

 

 

 

December 31, 2024

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

U.S. Treasury securities

 

$

202,669

 

 

$

202,669

 

 

$

 

 

$

 

U.S. Government agency obligations

 

 

38,807

 

 

 

 

 

 

38,807

 

 

 

 

Mortgage-backed securities

 

 

1,451,058

 

 

 

 

 

 

1,451,058

 

 

 

 

Securities available for sale

 

 

1,692,534

 

 

 

202,669

 

 

 

1,489,865

 

 

 

 

LHFS

 

 

200,307

 

 

 

 

 

 

200,307

 

 

 

 

MSR

 

 

139,317

 

 

 

 

 

 

 

 

 

139,317

 

Other assets - derivatives

 

 

15,397

 

 

 

18

 

 

 

15,150

 

 

 

229

 

Other liabilities - derivatives

 

 

41,355

 

 

 

2,183

 

 

 

39,172

 

 

 

 

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 nine months ended September 30, 2025 and 2024 are summarized as follows ($ in thousands):

 

 

MSR

 

 

Other Assets -
Derivatives

 

Balance, January 1, 2025

 

$

139,317

 

 

$

229

 

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

 

 

(18,494

)

 

 

3,498

 

Additions

 

 

10,853

 

 

 

 

Sales

 

 

 

 

 

(2,387

)

Balance, September 30, 2025

 

$

131,676

 

 

$

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 September 30, 2025

 

$

(9,395

)

 

$

4,021

 

 

 

 

 

 

 

 

Balance, January 1, 2024

 

$

131,870

 

 

$

845

 

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

 

 

(15,436

)

 

 

2,154

 

Additions

 

 

9,419

 

 

 

 

Sales

 

 

 

 

 

(2,295

)

Balance, September 30, 2024

 

$

125,853

 

 

$

704

 

 

 

 

 

 

 

 

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 September 30, 2024

 

$

(6,908

)

 

$

1,580

 

 

(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 September 30, 2025 and December 31, 2024, are as follows ($ in thousands):

 

 

September 30, 2025

 

 

December 31, 2024

 

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Level 2 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and short-term investments

 

$

732,826

 

 

$

732,826

 

 

$

567,251

 

 

$

567,251

 

Securities held to maturity

 

 

1,268,459

 

 

 

1,233,736

 

 

 

1,335,385

 

 

 

1,259,107

 

Level 3 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Net LHFI

 

 

13,382,914

 

 

 

13,427,266

 

 

 

12,929,672

 

 

 

12,886,168

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Level 2 Inputs:

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

15,630,974

 

 

 

15,623,696

 

 

 

15,108,175

 

 

 

15,098,854

 

Federal funds purchased and securities sold under
   repurchase agreements

 

 

420,000

 

 

 

420,000

 

 

 

324,008

 

 

 

324,008

 

Other borrowings

 

 

208,366

 

 

 

208,366

 

 

 

301,541

 

 

 

301,541

 

Subordinated notes

 

 

123,867

 

 

 

124,063

 

 

 

123,702

 

 

 

120,625

 

Junior subordinated debt securities

 

 

61,856

 

 

 

52,268

 

 

 

61,856

 

 

 

49,794

 

 

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 the LHFS accounted for under the fair value option at September 30, 2025 and December 31, 2024 ($ in thousands):

 

 

 

September 30, 2025

 

 

December 31, 2024

 

Fair value of LHFS

 

$

123,347

 

 

$

102,676

 

LHFS contractual principal outstanding

 

 

121,055

 

 

 

105,322

 

Fair value less unpaid principal

 

$

2,292

 

 

$

(2,646

)