XML 78 R34.htm IDEA: XBRL DOCUMENT

Fair Value (Tables)

3 Months Ended

Mar. 31, 2020

Fair Value, Assets Measured on Recurring Basis

The following table provides the fair value for assets and liabilities required to be measured at fair value on a recurring basis in the Consolidated Statements of Financial Condition by level in the fair value hierarchy.

Recurring Fair Value Measurements

(Dollar amounts in thousands)


	As of March 31, 2020										As of December 31, 2019
	Level 1		Level 2		Level 3		Level 1		Level 2		Level 3
Assets
Equity securities	$	21,505	$	13,593	$	—	$	23,703	$	13,400	$	—
Securities available-for-sale
U.S. treasury securities	33,309		—		—		34,075		—		—
U.S. agency securities	—		617,992		—		—		248,424		—
CMOs	—		1,700,012		—		—		1,557,671		—
MBSs	—		687,271		—		—		684,684		—
Municipal securities	—		234,559		—		—		234,431		—

Corporate debt securities	—		109,722		—		—		114,101		—
Total securities available-for-sale	33,309		3,349,556		—		34,075		2,839,311		—
Mortgage servicing rights ("MSRs")⁽¹⁾	—		—		4,874		—		—		5,858
Derivative assets⁽¹⁾	—		182,753		—		—		62,436		—
Liabilities
Derivative liabilities⁽²⁾	$	—	$	53,877	$	—	$	—	$	18,535	$	—

⁽¹⁾Included in other assets in the Consolidated Statements of Financial Condition.

⁽²⁾Included in other liabilities in the Consolidated Statements of Financial Condition.

Significant Unobservable Inputs Used in the Valuation of MSRs

The following table presents the ranges of significant, unobservable inputs used by the Company to determine the fair value of MSRs as of March 31, 2020 and December 31, 2019.

Significant Unobservable Inputs Used in the Valuation of MSRs


	As of
	March 31, 2020							December 31, 2019
Prepayment speed	8.2	%	-	12.9%	6.7	%	-	12.0%
Maturity (months)	17		-	88	18		-	94
Discount rate	9.3	%	-	12.0%	9.3	%	-	12.0%

Schedule of Servicing Assets at Fair Value

A rollforward of the carrying value of MSRs for the quarters ended March 31, 2020 and 2019 is presented in the following table.

Carrying Value of MSRs

(Dollar amounts in thousands)


	Quarters Ended March 31,
	2020		2019
Beginning balance	$	5,858	$	6,730

New MSRs	156		253
Total gains (losses) included in earnings⁽¹⁾:
Changes in valuation inputs and assumptions	(908)		(600)
Other changes in fair value⁽²⁾	(232)		(155)
Ending balance⁽³⁾	$	4,874	$	6,228
Contractual servicing fees earned⁽¹⁾	$	403	$	381

⁽¹⁾Included in mortgage banking income in the Condensed Consolidated Statements of Income and related to assets held as of March 31, 2020 and 2019.

⁽²⁾Primarily represents changes in expected future cash flows due to payoffs and paydowns.

⁽³⁾Included in other assets in the Consolidated Statements of Financial Condition.

Fair Value Measurements, Nonrecurring

The following table provides the fair value for each class of assets and liabilities required to be measured at fair value on a non-recurring basis in the Consolidated Statements of Financial Condition by level in the fair value hierarchy.

Non-Recurring Fair Value Measurements

(Dollar amounts in thousands)


	As of March 31, 2020										As of December 31, 2019
	Level 1		Level 2		Level 3		Level 1		Level 2		Level 3
Collateral-dependent non-accrual loans⁽¹⁾	$	—	$	—	$	57,739	$	—	$	—	$	41,326
OREO⁽²⁾	—		—		530		—		—		3,325
Loans held-for-sale⁽³⁾	—		—		23,048		—		—		36,032
Assets held-for-sale⁽⁴⁾	—		—		5,043		—		—		6,824

⁽¹⁾Includes non-accrual loans with charge-offs and non-accrual loans with a specific allowance during the periods presented.

⁽²⁾Includes OREO with fair value adjustments subsequent to initial transfer that occurred during the periods presented.

⁽³⁾Included in other assets in the Consolidated Statements of Financial Condition.

⁽⁴⁾Included in premises, furniture, and equipment in the Consolidated Statements of Financial Condition.

Fair Value, by Balance Sheet Grouping

For certain financial instruments that are not required to be measured at fair value in the Consolidated Statements of Financial Condition, the Company must disclose the estimated fair values and the level within the fair value hierarchy as shown in the following table.

Fair Value Measurements of Other Financial Instruments

(Dollar amounts in thousands)


		As of
		March 31, 2020						December 31, 2019
	Fair Value Hierarchy Level	Carrying Amount		Fair Value		Carrying Amount		Fair Value
Assets
Cash and due from banks	1	$	252,138	$	252,138	$	214,894	$	214,894
Interest-bearing deposits in other banks	2	229,474		229,474		84,327		84,327
Securities held-to-maturity	2	19,825		19,842		21,997		21,234
FHLB and FRB stock	2	154,357		154,357		115,409		115,409
Loans	3	13,745,659		13,749,883		12,733,200		12,535,848
Investment in BOLI	3	298,827		298,827		296,351		296,351
Accrued interest receivable	3	61,333		61,333		59,716		59,716

Liabilities
Deposits	2	$	14,098,950	$	14,104,641	$	13,251,278	$	13,247,871
Borrowed funds	2	2,648,210		2,648,210		1,658,758		1,658,758
Senior and subordinated debt	2	234,153		261,970		233,948		277,203
Accrued interest payable	2	8,869		8,869		10,502		10,502