| Schedule of Financial Assets and Liabilities Measured at Fair Value on Recurring Basis |
The following table presents the balances of financial assets and liabilities measured at fair value on a recurring basis at March 31, 2023 and December 31, 2022 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at March 31, 2023 using |
|
|
|
|
|
Significant |
|
|
|
|
|
|
|
|
Quoted Prices in |
|
Other |
|
Significant |
|
|
|
|
|
Active Markets for |
|
Observable |
|
Unobservable |
|
|
|
|
|
Identical Assets |
|
Inputs |
|
Inputs |
|
|
|
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Balance |
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
AFS securities: |
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
|
$ |
57,906 |
|
$ |
4,668 |
|
$ |
— |
|
$ |
62,574 |
Obligations of states and political subdivisions |
|
|
— |
|
|
523,097 |
|
|
— |
|
|
523,097 |
Corporate and other bonds(1) |
|
|
— |
|
|
152,006 |
|
|
— |
|
|
152,006 |
MBS |
|
|
— |
|
|
1,513,007 |
|
|
— |
|
|
1,513,007 |
Other securities |
|
|
— |
|
|
1,681 |
|
|
— |
|
|
1,681 |
LHFS(3) |
|
|
— |
|
|
7,126 |
|
|
— |
|
|
7,126 |
Financial Derivatives(2) |
|
|
— |
|
|
73,730 |
|
|
— |
|
|
73,730 |
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
Financial Derivatives(2) |
|
$ |
— |
|
$ |
197,533 |
|
$ |
— |
|
$ |
197,533 |
(1) Other bonds include asset-backed securities.
(2) Includes hedged and non-hedged derivatives.
(3) Excludes a LHFS measured using a non-recurring basis.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at December 31, 2022 using |
|
|
|
|
|
Significant |
|
|
|
|
|
|
|
|
Quoted Prices in |
|
Other |
|
Significant |
|
|
|
|
|
Active Markets for |
|
Observable |
|
Unobservable |
|
|
|
|
|
Identical Assets |
|
Inputs |
|
Inputs |
|
|
|
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Balance |
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
AFS securities: |
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
|
$ |
56,606 |
|
$ |
5,337 |
|
$ |
— |
|
$ |
61,943 |
Obligations of states and political subdivisions |
|
|
— |
|
|
807,435 |
|
|
— |
|
|
807,435 |
Corporate and other bonds(1) |
|
|
— |
|
|
226,380 |
|
|
— |
|
|
226,380 |
MBS |
|
|
— |
|
|
1,644,394 |
|
|
— |
|
|
1,644,394 |
Other securities |
|
|
— |
|
|
1,664 |
|
|
— |
|
|
1,664 |
LHFS |
|
|
— |
|
|
3,936 |
|
|
— |
|
|
3,936 |
Financial Derivatives(2) |
|
|
— |
|
|
80,310 |
|
|
— |
|
|
80,310 |
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
Financial Derivatives(2) |
|
$ |
— |
|
$ |
236,000 |
|
$ |
— |
|
$ |
236,000 |
(1) Other bonds include asset-backed securities.
(2) Includes hedged and non-hedged derivatives.
|
| Carrying Values and Estimated Fair Values of the Company's Financial Instruments |
The carrying values and estimated fair values of the Company’s financial instruments at March 31, 2023 and December 31, 2022 are as follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at March 31, 2023 using |
|
|
|
|
|
Quoted Prices |
|
Significant |
|
|
|
|
|
|
|
|
|
|
|
in Active |
|
Other |
|
Significant |
|
|
|
|
|
|
|
|
Markets for |
|
Observable |
|
Unobservable |
|
Total Fair |
|
|
|
|
|
Identical Assets |
|
Inputs |
|
Inputs |
|
Value |
|
|
Carrying |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Value |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Balance |
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
372,196 |
|
$ |
372,196 |
|
$ |
— |
|
$ |
— |
|
$ |
372,196 |
AFS securities |
|
|
2,252,365 |
|
|
57,906 |
|
|
2,194,459 |
|
|
— |
|
|
2,252,365 |
HTM securities |
|
|
855,418 |
|
|
— |
|
|
820,007 |
|
|
3,092 |
|
|
823,099 |
Restricted stock |
|
|
87,616 |
|
|
— |
|
|
87,616 |
|
|
— |
|
|
87,616 |
LHFS |
|
|
14,213 |
|
|
— |
|
|
14,213 |
|
|
— |
|
|
14,213 |
LHFI, net of deferred fees and costs |
|
|
14,584,280 |
|
|
— |
|
|
— |
|
|
14,200,627 |
|
|
14,200,627 |
Financial Derivatives(1) |
|
|
73,730 |
|
|
— |
|
|
73,730 |
|
|
— |
|
|
73,730 |
Accrued interest receivable |
|
|
78,088 |
|
|
— |
|
|
78,088 |
|
|
— |
|
|
78,088 |
BOLI |
|
|
443,537 |
|
|
— |
|
|
443,537 |
|
|
— |
|
|
443,537 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
$ |
16,455,910 |
|
$ |
— |
|
$ |
16,455,439 |
|
$ |
— |
|
$ |
16,455,439 |
Borrowings |
|
|
798,910 |
|
|
— |
|
|
735,301 |
|
|
— |
|
|
735,301 |
Accrued interest payable |
|
|
10,392 |
|
|
— |
|
|
10,392 |
|
|
— |
|
|
10,392 |
Financial Derivatives(1) |
|
|
197,533 |
|
|
— |
|
|
197,533 |
|
|
— |
|
|
197,533 |
(1) Includes hedged and non-hedged derivatives.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at December 31, 2022 using |
|
|
|
|
|
Quoted Prices |
|
Significant |
|
|
|
|
|
|
|
|
|
|
|
in Active |
|
Other |
|
Significant |
|
|
|
|
|
|
|
|
Markets for |
|
Observable |
|
Unobservable |
|
Total Fair |
|
|
|
|
|
Identical Assets |
|
Inputs |
|
Inputs |
|
Value |
|
|
Carrying |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Value |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Balance |
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
319,948 |
|
$ |
319,948 |
|
$ |
— |
|
$ |
— |
|
$ |
319,948 |
AFS securities |
|
|
2,741,816 |
|
|
56,606 |
|
|
2,685,210 |
|
|
— |
|
|
2,741,816 |
HTM securities |
|
|
847,732 |
|
|
— |
|
|
798,778 |
|
|
3,109 |
|
|
801,887 |
Restricted stock |
|
|
120,213 |
|
|
— |
|
|
120,213 |
|
|
— |
|
|
120,213 |
LHFS |
|
|
3,936 |
|
|
— |
|
|
3,936 |
|
|
— |
|
|
3,936 |
LHFI, net of deferred fees and costs |
|
|
14,449,142 |
|
|
— |
|
|
— |
|
|
13,974,926 |
|
|
13,974,926 |
Financial Derivatives(1) |
|
|
80,310 |
|
|
— |
|
|
80,310 |
|
|
— |
|
|
80,310 |
Accrued interest receivable |
|
|
81,953 |
|
|
— |
|
|
81,953 |
|
|
— |
|
|
81,953 |
BOLI |
|
|
440,656 |
|
|
— |
|
|
440,656 |
|
|
— |
|
|
440,656 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
$ |
15,931,677 |
|
$ |
— |
|
$ |
15,927,361 |
|
$ |
— |
|
$ |
15,927,361 |
Borrowings |
|
|
1,708,700 |
|
|
— |
|
|
1,645,095 |
|
|
— |
|
|
1,645,095 |
Accrued interest payable |
|
|
5,268 |
|
|
— |
|
|
5,268 |
|
|
— |
|
|
5,268 |
Financial Derivatives(1) |
|
|
236,000 |
|
|
— |
|
|
236,000 |
|
|
— |
|
|
236,000 |
(1) Includes hedged and non-hedged derivatives.
|