XML 27 R43.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2019
Fair Value Disclosures [Abstract]  
Assets and Liabilities Carried at Fair Value on Recurring Basis
The following table summarizes activity for our Level 3 asset-backed securities measured at fair value on a recurring basis for the years indicated:
 
Year Ended December 31,
Level 3 Asset-Backed Securities
2019
 
2018
 
2017
 
(In thousands)
Balance, beginning of year
$
39,945

 
$
42,109

 
$
8,373

Total included in earnings
(77
)
 
(32
)
 
367

Total unrealized gain (loss) in comprehensive income
463

 
495

 
(937
)
Purchases

 
15,158

 
42,910

Net settlements
(23,896
)
 
(17,785
)
 
(8,604
)
Balance, end of year
$
16,435

 
$
39,945

 
$
42,109


The following tables present information on the assets and liabilities measured and recorded at fair value on a recurring basis as of the dates indicated:
 
Fair Value Measurements as of
 
December 31, 2019
Measured on a Recurring Basis
Total
 
Level 1
 
Level 2
 
Level 3
 
(In thousands)
Securities available‑for‑sale:
 
 
 
 
 
 
 
Agency residential CMOs
$
1,136,397

 
$

 
$
1,136,397

 
$

Agency commercial MBS
1,108,224

 

 
1,108,224

 

Municipal securities
735,159

 

 
735,159

 

Agency residential MBS
305,198

 

 
305,198

 

Asset-backed securities
214,783

 

 
198,348

 
16,435

Private label residential CMOs
99,483

 

 
93,219

 
6,264

Collateralized loan obligations
123,756

 

 
123,756

 

SBA securities
48,258

 

 
48,258

 

Corporate debt securities
20,748

 

 
20,748

 

U.S. Treasury securities
5,181

 
5,181

 

 

Total securities available-for-sale
3,797,187

 
5,181

 
3,769,307

 
22,699

Equity warrants
3,434

 

 

 
3,434

Other derivative assets
1,234

 

 
1,234

 

Equity investments with readily determinable fair values
2,998

 
2,998

 

 

Total recurring assets
$
3,804,853

 
$
8,179

 
$
3,770,541

 
$
26,133

Derivative liabilities
$
755

 
$

 
$
755

 
$

 
Fair Value Measurements as of
 
December 31, 2018
Measured on a Recurring Basis
Total
 
Level 1
 
Level 2
 
Level 3
 
(In thousands)
Securities available‑for‑sale:
 
 
 
 
 
 
 
Municipal securities
$
1,312,194

 
$

 
$
1,312,194

 
$

Agency commercial MBS
1,112,704

 

 
1,112,704

 

Agency residential CMOs
632,850

 

 
632,850

 

U.S. Treasury securities
403,405

 
403,405

 

 

Agency residential MBS
281,088

 

 
281,088

 

Private label residential CMOs
101,205

 

 
93,917

 
7,288

Asset-backed securities
81,385

 

 
41,440

 
39,945

SBA securities
67,047

 

 
67,047

 

Corporate debt securities
17,553

 

 
17,553

 

Total securities available-for-sale
4,009,431

 
403,405

 
3,558,793

 
47,233

Equity warrants
4,793

 

 

 
4,793

Other derivative assets
3,292

 

 
3,292

 

Equity investments with readily determinable fair values
4,891

 
4,891

 

 

Total recurring assets
$
4,022,407

 
$
408,296

 
$
3,562,085

 
$
52,026

Derivative liabilities
$
142

 
$

 
$
142

 
$


Fair Value Inputs, Assets, Quantitative Information
The following table presents information about the quantitative inputs and assumptions used in the modified Black-Scholes option pricing model to determine the fair value for our Level 3 equity warrants measured at fair value on a recurring basis as of the date indicated:
 
December 31, 2019
 
Equity Warrants
 
Weighted
 
Average
Unobservable Inputs
Input
Volatility
16.6%
Risk-free interest rate
1.6%
Remaining life assumption (in years)
3.2

The following table presents information about the quantitative inputs and assumptions used to determine the fair values provided by our third party pricing service for our Level 3 private label residential CMOs and asset-backed securities available-for-sale measured at fair value on a recurring basis as of the date indicated:
 
December 31, 2019
 
Private Label Residential CMOs
 
Asset-Backed Securities
 
 
 
Weighted
 
Input or
 
Weighted
 
Range of
 
Average
 
Range of
 
Average
Unobservable Inputs
Inputs
 
Input
 
Inputs
 
Input
Voluntary annual prepayment speeds
0.0% - 19.1%
 
11.3%
 
15.0%
 
15.0%
Annual default rates (1)
0.8% - 35.7%
 
1.7%
 
2.0%
 
2.0%
Loss severity rates (1)
1.6% - 132.6%
 
56.1%
 
60.0%
 
60.0%
Discount rates
2.5% - 11.4%
 
6.6%
 
3.2% - 3.8%
 
3.6%

____________________
(1)
The voluntary annual prepayment speeds, annual default rates, and loss severity rates were the same for all of the asset-backed securities.
Fair Value, Assets Measured on Recurring Basis, Significant Unobservable Inputs (Level 3) Reconciliation
The following table summarizes activity for our Level 3 private label residential CMOs measured at fair value on a recurring basis for the years indicated:
 
Year Ended December 31,
Level 3 Private Label Residential CMOs
2019
 
2018
 
2017
 
(In thousands)
Balance, beginning of year
$
7,288

 
$
22,874

 
$
56,902

Total included in earnings
432

 
1,737

 
2,256

Total unrealized loss in comprehensive income
(265
)
 
(1,146
)
 
(742
)
Sales

 
(4,880
)
 
(4,732
)
Transfer from Level 2

 

 
574

Transfers to Level 2

 

 
(21,165
)
Net settlements
(1,191
)
 
(11,297
)
 
(10,219
)
Balance, end of year
$
6,264

 
$
7,288

 
$
22,874


Schedule of Stockholders' Equity Note, Warrants or Rights
The following table summarizes activity for our Level 3 equity warrants measured at fair value on a recurring basis for the years indicated:
 
Year Ended December 31,
Level 3 Equity Warrants
2019
 
2018
 
2017
 
(In thousands)
Balance, beginning of year
$
4,793

 
$
5,161

 
$
5,497

Total included in earnings
8,669

 
7,478

 
2,532

Exercises and settlements (1)
(10,239
)
 
(8,589
)
 
(3,093
)
Issuances
324

 
821

 
1,407

Transfers to Level 1 (equity investments with readily
 
 
 
 
 
determinable fair values)
(113
)
 
(78
)
 
(1,182
)
Balance, end of year
$
3,434

 
$
4,793

 
$
5,161


______________________
(1)
Includes the exercise of warrants that upon exercise become equity securities in public companies. These are often subject to lock-up restrictions that must be met before the equity security can be sold, during which time they are reported as equity investments with readily determinable fair values.
Assets carried at fair value on a nonrecurring basis
The following tables present assets measured at fair value on a non‑recurring basis as of the dates indicated:
 
Fair Value Measurement as of
 
December 31, 2019
Measured on a Non‑Recurring Basis
Total
 
Level 1
 
Level 2
 
Level 3
 
(In thousands)
Impaired loans
$
28,706

 
$

 
$
1,083

 
$
27,623

OREO
105

 

 

 
105

Total non-recurring
$
28,811

 
$

 
$
1,083

 
$
27,728

 
Fair Value Measurement as of
 
December 31, 2018
Measured on a Non‑Recurring Basis
Total
 
Level 1
 
Level 2
 
Level 3
 
(In thousands)
Impaired loans
$
24,432

 
$

 
$
1,800

 
$
22,632

OREO
1,136

 

 
1,136

 

Total non-recurring
$
25,568

 
$

 
$
2,936

 
$
22,632


Net Losses (Gains) on Nonrecurring Assets
The following table presents losses recognized on assets measured on a nonrecurring basis for the years indicated:
 
Year Ended December 31,
Loss on Assets Measured on a Non‑Recurring Basis
2019
 
2018
 
2017
 
(In thousands)
Impaired loans
$
6,797

 
$
9,198

 
$
20,422

Loans held for sale

 

 
957

OREO
78

 
74

 
14

Total net loss
$
6,875

 
$
9,272

 
$
21,393


Fair Value Measurement Inputs and Valuations
The following table presents the valuation methodology and unobservable inputs for Level 3 assets measured at fair value on a nonrecurring basis as of the date indicated:
 
December 31, 2019
 
 
 
Valuation
 
Unobservable
 
Input or
 
Weighted
Asset
Fair Value
 
Technique
 
Inputs
 
Range
 
Average
 
(In thousands)
 
 
 
 
 
 
 
 
Impaired loans
$
18,899

 
Discounted cash flows
 
Discount rates
 
3.75% - 8.77%
 
7.62%
Impaired loans
8,724

 
Third party appraisals
 
No discounts
 
 
 
 
OREO
105

 
Third party appraisals
 
Discount (1)
 
43.00%
 
43.00%
Total non-recurring Level 3
$
27,728

 
 
 
 
 
 
 
 

____________________
(1)    Relates to one OREO property at December 31, 2019.
Fair Value, by Balance Sheet Grouping
 
December 31, 2019
 
Carrying
 
Estimated Fair Value
 
Amount
 
Total
 
Level 1
 
Level 2
 
Level 3
 
(In thousands)
Financial Assets:
 
 
 
 
 
 
 
 
 
Cash and due from banks
$
172,585

 
$
172,585

 
$
172,585

 
$

 
$

Interest‑earning deposits in financial institutions
465,039

 
465,039

 
465,039

 

 

Securities available‑for‑sale
3,797,187

 
3,797,187

 
5,181

 
3,769,307

 
22,699

Investment in FHLB stock
40,924

 
40,924

 

 
40,924

 

Loans and leases held for investment, net
18,708,087

 
19,055,004

 

 
1,083

 
19,053,921

Equity warrants
3,434

 
3,434

 

 

 
3,434

Other derivative assets
1,234

 
1,234

 

 
1,234

 

Equity investments with readily determinable fair values
2,998

 
2,998

 
2,998

 

 

 
 
 
 
 
 
 
 
 
 
Financial Liabilities:
 
 
 
 
 
 
 
 
 
Core deposits
16,187,287

 
16,187,287

 

 
16,187,287

 

Non-core non-maturity deposits
496,407

 
496,407

 

 
496,407

 

Time deposits
2,549,342

 
2,549,260

 

 
2,549,260

 

Borrowings
1,759,008

 
1,759,008

 
1,759,000

 
8

 

Subordinated debentures
458,209

 
441,617

 

 
441,617

 

Derivative liabilities
755

 
755

 

 
755

 

 
December 31, 2018
 
Carrying
 
Estimated Fair Value
 
Amount
 
Total
 
Level 1
 
Level 2
 
Level 3
 
(In thousands)
Financial Assets:
 
 
 
 
 
 
 
 
 
Cash and due from banks
$
175,830

 
$
175,830

 
$
175,830

 
$

 
$

Interest‑earning deposits in financial institutions
209,937

 
209,937

 
209,937

 

 

Securities available‑for‑sale
4,009,431

 
4,009,431

 
403,405

 
3,558,793

 
47,233

Investment in FHLB stock
32,103

 
32,103

 

 
32,103

 

Loans and leases held for investment, net
17,825,241

 
17,013,860

 

 
1,800

 
17,012,060

Equity warrants
4,793

 
4,793

 

 

 
4,793

Other derivative assets
3,292

 
3,292

 

 
3,292

 

Equity investments with readily determinable fair values
4,891

 
4,891

 
4,891

 

 

 
 
 
 
 
 
 
 
 
 
Financial Liabilities:
 
 
 
 
 
 
 
 
 
Core deposits
16,346,671

 
16,346,671

 

 
16,346,671

 

Non-core non-maturity deposits
518,192

 
518,192

 

 
518,192

 

Time deposits
2,005,638

 
2,017,137

 

 
2,017,137

 

Borrowings
1,371,114

 
1,371,114

 
1,371,000

 
114

 

Subordinated debentures
453,846

 
435,251

 

 
435,251

 

Derivative liabilities
142

 
142

 

 
142