Investments (Tables)
|
9 Months Ended |
Sep. 30, 2012
|
Amortized Cost and Fair Values of Securities |
The amortized cost and approximate fair values of securities as of
September 30, 2012 and December 31, 2011 are as follows.
|
|
September 30, 2012 |
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
Available for Sale
Securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government sponsored agencies |
|
$ |
179,467 |
|
|
$ |
7,972 |
|
|
$ |
- |
|
|
$ |
187,439 |
|
Collateralized
mortgage obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government
sponsored agencies |
|
|
125,153 |
|
|
|
3,845 |
|
|
|
(34 |
) |
|
|
128,964 |
|
Federal
agencies |
|
|
3,000 |
|
|
|
18 |
|
|
|
0 |
|
|
|
3,018 |
|
Municipals |
|
|
3,129 |
|
|
|
158 |
|
|
|
(15 |
) |
|
|
3,272 |
|
Small Business
Administration |
|
|
9 |
|
|
|
- |
|
|
|
- |
|
|
|
9 |
|
Corporate obligations |
|
|
24,099 |
|
|
|
397 |
|
|
|
(4,335 |
) |
|
|
20,161 |
|
Total |
|
$ |
334,857 |
|
|
$ |
12,390 |
|
|
$ |
(4,384 |
) |
|
$ |
342,863 |
|
|
|
December 31, 2011 |
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
Available for Sale
Securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government sponsored agencies |
|
$ |
198,039 |
|
|
$ |
4,813 |
|
|
$ |
(6 |
) |
|
$ |
202,846 |
|
Collateralized
mortgage obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government
sponsored agencies |
|
|
97,098 |
|
|
|
2,963 |
|
|
|
- |
|
|
|
100,061 |
|
Federal
agencies |
|
|
2,000 |
|
|
|
2 |
|
|
|
- |
|
|
|
2,002 |
|
Municipals |
|
|
3,364 |
|
|
|
208 |
|
|
|
(14 |
) |
|
|
3,558 |
|
Small Business
Administration |
|
|
12 |
|
|
|
- |
|
|
|
- |
|
|
|
12 |
|
Corporate obligations |
|
|
27,488 |
|
|
|
- |
|
|
|
(5,089 |
) |
|
|
22,399 |
|
Total |
|
$ |
328,001 |
|
|
$ |
7,986 |
|
|
$ |
(5,109 |
) |
|
$ |
330,878 |
|
|
Amortized Cost and Fair Value of Available for Sale Securities by Contractual Maturity |
The amortized cost and fair value of available-for-sale securities
at September 30, 2012, by contractual maturity, are shown
below. Expected maturities will differ from contractual
maturities because issuers may have the right to call or prepay
obligations with or without call or prepayment penalties.
|
|
Available for Sale |
|
|
|
Amortized |
|
|
Fair |
|
Description Securities |
|
Cost |
|
|
Value |
|
Security obligations due |
|
|
|
|
|
|
|
|
One
to five years |
|
$ |
17,356 |
|
|
$ |
17,752 |
|
Five to ten
years |
|
|
4,946 |
|
|
|
4,972 |
|
After
ten years |
|
|
7,926 |
|
|
|
3,727 |
|
|
|
|
30,228 |
|
|
|
26,451 |
|
Mortgage-backed securities |
|
|
179,467 |
|
|
|
187,439 |
|
Collateralized mortgage
obligations |
|
|
125,153 |
|
|
|
128,964 |
|
Small Business
Administration |
|
|
9 |
|
|
|
9 |
|
Totals |
|
$ |
334,857 |
|
|
$ |
342,863 |
|
|
Investments Gross Unrealized Losses and Fair Value in Continuous Unrealized Loss Position |
The following tables show our investments’ gross unrealized
losses and fair value, aggregated by investment category and length
of time that individual securities have been in a continuous
unrealized loss position at September 30, 2012 and December 31,
2011:
|
|
September 30, 2012 |
|
|
|
Less than 12 months |
|
|
12 months or more |
|
|
Total |
|
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
Available for Sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collateralized mortgage obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government sponsored
agencies |
|
$ |
8,010 |
|
|
$ |
(34 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
8,010 |
|
|
$ |
(34 |
) |
Municipals |
|
|
876 |
|
|
|
(15 |
) |
|
|
- |
|
|
|
- |
|
|
|
876 |
|
|
|
(15 |
) |
Corporate obligations |
|
|
- |
|
|
|
- |
|
|
|
2,408 |
|
|
|
(4,335 |
) |
|
|
2,408 |
|
|
|
(4,335 |
) |
Total temporarily impaired
securities |
|
$ |
8,886 |
|
|
$ |
(49 |
) |
|
$ |
2,408 |
|
|
$ |
(4,335 |
) |
|
$ |
11,294 |
|
|
$ |
(4,384 |
) |
|
|
December 31, 2011 |
|
|
|
Less than 12 months |
|
|
12 months or more |
|
|
Total |
|
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
Available for Sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government sponsored
agencies |
|
$ |
5,076 |
|
|
$ |
(6 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
5,076 |
|
|
$ |
(6 |
) |
Municipals |
|
|
971 |
|
|
|
(14 |
) |
|
|
- |
|
|
|
- |
|
|
|
971 |
|
|
|
(14 |
) |
Corporate obligations |
|
|
19,957 |
|
|
|
(790 |
) |
|
|
2,454 |
|
|
|
(4,299 |
) |
|
|
22,411 |
|
|
|
(5,089 |
) |
Total temporarily impaired
securities |
|
$ |
26,004 |
|
|
$ |
(810 |
) |
|
$ |
2,454 |
|
|
$ |
(4,299 |
) |
|
$ |
28,458 |
|
|
$ |
(5,109 |
) |
|
Bank's Investment in Trust Preferred Securities |
The
following table provides additional information related to the
Bank’s investment in trust preferred securities as of
September 30, 2012:
Deal |
|
Class |
|
|
Original
Par |
|
|
Book
Value |
|
|
Fair
Value |
|
|
Unrealized
Loss |
|
|
Recognized
Losses 2012 |
|
|
Lowest
Rating |
|
Number of
Banks/Insurance
Companies Currently
Performing |
|
|
Actual
Deferrals/Defaults (as %
of original collateral) |
|
|
Total Projected
Defaults (as a %
of performing
collateral)a
|
|
|
Excess Subordination
(after taking into
account best estimate of
future
deferrals/defaults)b
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alesco Preferred Funding IX |
|
|
A2A |
|
|
$ |
1,000 |
|
|
$ |
902 |
|
|
$ |
375 |
|
|
$ |
527 |
|
|
$ |
- |
|
|
B2 |
|
|
44 |
|
|
|
16.64 |
% |
|
|
15.38 |
% |
|
|
44.11 |
% |
Preferred
Term Securities XIII |
|
|
B1 |
|
|
|
1,000 |
|
|
|
823 |
|
|
|
254 |
|
|
|
569 |
|
|
|
- |
|
|
Ca |
|
|
40 |
|
|
|
34.94 |
% |
|
|
27.67 |
% |
|
|
0.84 |
% |
Preferred
Term Securities XVIII |
|
|
C |
|
|
|
1,000 |
|
|
|
917 |
|
|
|
210 |
|
|
|
707 |
|
|
|
- |
|
|
Ca |
|
|
48 |
|
|
|
29.43 |
% |
|
|
16.14 |
% |
|
|
1.73 |
% |
Preferred
Term Securities XXVII |
|
|
C1 |
|
|
|
1,000 |
|
|
|
710 |
|
|
|
200 |
|
|
|
510 |
|
|
|
- |
|
|
C |
|
|
34 |
|
|
|
26.61 |
% |
|
|
22.84 |
% |
|
|
6.09 |
% |
U.S.
Capital Funding I |
|
|
B1 |
|
|
|
3,000 |
|
|
|
2,891 |
|
|
|
1,148 |
|
|
|
1,743 |
|
|
|
- |
|
|
Caa1 |
|
|
30 |
|
|
|
15.90 |
% |
|
|
14.84 |
% |
|
|
1.55 |
% |
U.S.
Capital Funding III |
|
|
B1 |
|
|
|
1,000 |
|
|
|
500 |
|
|
|
221 |
|
|
|
279 |
|
|
|
- |
|
|
Ca |
|
|
28 |
|
|
|
27.94 |
% |
|
|
16.86 |
% |
|
|
0.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
$ |
8,000 |
|
|
$ |
6,743 |
|
|
$ |
2,408 |
|
|
$ |
4,335 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
A 10% recovery is applied to all projected
defaults. A 15% recovery is applied to all projected
insurance defaults. No recovery is applied to current
defaults. |
|
|
(b) |
Excess subordination represents the additional defaults in
excess of both current and projected defaults that the CDO can
absorb before the bond experiences any credit impairment. Excess
subordinated percentage is calculated by (a) determining what
percentage of defaults a deal can experience before the bond has
credit impairment, and (b) subtracting from this default breakage
percentage both total current and expected future default
percentages. |
|
Debt Securities for which Credit Loss was Recognized in Income and Other Losses Recorded in Other Comprehensive Income |
The following table provides information about debt securities for
which only a credit loss was recognized in income and other losses
are recorded in other comprehensive income.
|
|
Accumulated Credit Losses
Three Months Ended
September 30, |
|
|
|
2012 |
|
|
2011 |
|
Credit losses on debt securities
held |
|
|
|
|
|
|
|
|
Beginning of
period |
|
$ |
(1,205 |
) |
|
$ |
(1,205 |
) |
Additions related to increases in previously recognized
other-than-temporary losses for the three months ended |
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
As of
September 30, |
|
$ |
(1,205 |
) |
|
$ |
(1,205 |
) |
|
|
Accumulated Credit Losses
Nine Months Ended
September 30, |
|
|
|
2012 |
|
|
2011 |
|
Credit losses on debt securities
held |
|
|
|
|
|
|
|
|
Beginning of year |
|
$ |
(1,205 |
) |
|
$ |
(1,179 |
) |
Additions related to increases in previously recognized
other-than-temporary losses for the nine months ended |
|
|
- |
|
|
|
(26 |
) |
|
|
|
|
|
|
|
|
|
As of
September 30, |
|
$ |
(1,205 |
) |
|
$ |
(1,205 |
) |
|