Fair Value Measurements (Tables)
|
6 Months Ended |
Jun. 30, 2012
|
Fair Value Measurement [Abstract] |
|
Schedule of Fair Value Of Assets and Liabilities Measured on recurring and nonrecurring basis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2012 Fair Value
Measurements Using: |
|
(unaudited, in thousands)
|
|
June 30, 2012 |
|
|
Quoted Prices in Active
Markets for Identical Assets (Level 1) |
|
|
Significant Other Observable
Inputs (Level 2) |
|
|
Significant Unobservable
Inputs (Level 3) |
|
Recurring fair value measurements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities – available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other government agencies
|
|
$ |
96,070 |
|
|
$ |
— |
|
|
$ |
96,070 |
|
|
$ |
— |
|
Residential mortgage-backed securities and collateralized mortgage obligations of government agencies
|
|
|
715,726 |
|
|
|
— |
|
|
|
715,726 |
|
|
|
— |
|
Obligations of state and political subdivisions
|
|
|
167,181 |
|
|
|
— |
|
|
|
167,157 |
|
|
|
24 |
|
Corporate debt securities
|
|
|
38,570 |
|
|
|
— |
|
|
|
38,570 |
|
|
|
— |
|
Equity securities
|
|
|
5,577 |
|
|
|
3,877 |
|
|
|
1,700 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities – available-for-sale
|
|
$ |
1,023,124 |
|
|
$ |
3,877 |
|
|
$ |
1,019,223 |
|
|
$ |
24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total recurring fair value measurements
|
|
$ |
1,023,124 |
|
|
$ |
3,877 |
|
|
$ |
1,019,223 |
|
|
$ |
24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonrecurring fair value measurements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans
|
|
$ |
6,321 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
6,321 |
|
Other real estate owned and repossessed assets
|
|
|
3,918 |
|
|
|
— |
|
|
|
— |
|
|
|
3,918 |
|
Mortgage servicing rights
|
|
|
1,004 |
|
|
|
— |
|
|
|
— |
|
|
|
1,004 |
|
Loans held for sale
|
|
|
7,305 |
|
|
|
— |
|
|
|
7,305 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total nonrecurring fair value measurements
|
|
$ |
18,548 |
|
|
$ |
— |
|
|
$ |
7,305 |
|
|
$ |
11,243 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011 Fair Value
Measurements Using: |
|
(unaudited, in thousands)
|
|
December 31, 2011 |
|
|
Quoted Prices in Active
Markets for Identical Assets (Level
1) |
|
|
Significant
Other Observable Inputs (Level
2) |
|
|
Significant Unobservable
Inputs (Level 3) |
|
Recurring fair value measurements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities – available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other government agencies
|
|
$ |
198,720 |
|
|
$ |
— |
|
|
$ |
198,720 |
|
|
$ |
— |
|
Residential mortgage-backed securities and collateralized mortgage obligations of government agencies
|
|
|
588,092 |
|
|
|
— |
|
|
|
588,092 |
|
|
|
— |
|
Obligations of state and political subdivisions
|
|
|
180,433 |
|
|
|
— |
|
|
|
180,386 |
|
|
|
47 |
|
Corporate debt securities
|
|
|
44,066 |
|
|
|
— |
|
|
|
44,066 |
|
|
|
— |
|
Equity securities
|
|
|
5,029 |
|
|
|
3,340 |
|
|
|
1,689 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities – available-for-sale
|
|
$ |
1,016,340 |
|
|
$ |
3,340 |
|
|
$ |
1,012,953 |
|
|
$ |
47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total recurring fair value measurements
|
|
$ |
1,016,340 |
|
|
$ |
3,340 |
|
|
$ |
1,012,953 |
|
|
$ |
47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonrecurring fair value measurements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans
|
|
$ |
7,548 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
7,548 |
|
Other real estate owned and repossessed assets
|
|
|
3,029 |
|
|
|
— |
|
|
|
— |
|
|
|
3,029 |
|
Mortgage servicing rights
|
|
|
1,311 |
|
|
|
— |
|
|
|
— |
|
|
|
1,311 |
|
Loans held for sale
|
|
|
6,084 |
|
|
|
— |
|
|
|
— |
|
|
|
6,084 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total nonrecurring fair value measurements
|
|
$ |
17,972 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
17,972 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Schedule of Assets Measured at Fair Value on Nonrecurring Basis, Valuation Assumptions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quantitative Information about Level 3 Fair Value
Measurements |
|
(unaudited, in thousands)
|
|
Fair Value Estimate |
|
|
Valuation Techniques |
|
|
Unobservable Input |
|
|
Range /
Weighted Average |
|
June 30, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans
|
|
$ |
6,321 |
|
|
|
Appraisal of collateral (1 |
) |
|
|
Appraisal adjustments (2 |
) |
|
|
0% to (29.0%) / (14.6% |
) |
|
|
|
|
|
|
|
|
|
|
|
Liquidation expenses (2 |
) |
|
|
0% to (8.0%) / (5.4% |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other real estate owned and repossessed assets
|
|
|
3,918 |
|
|
|
Appraisal of collateral (1), (3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage servicing rights
|
|
|
1,004 |
|
|
|
Discounted cash flow |
|
|
|
Remaining term |
|
|
|
2.9 yrs to 27.3yrs / 15.6yrs |
|
|
|
|
|
|
|
|
|
|
|
|
Discount rate |
|
|
|
9.0% to 12.0% / 9.7 |
% |
(1) |
Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various Level 3 inputs which are not
identifiable. |
(2) |
Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range and weighted average of
liquidation expenses are presented as a percent of the appraisal. The adjustment of appraised value is measured as the effect on fair value as a percentage of unpaid principal. |
(3) |
Includes qualitative adjustments by management and estimated liquidation expenses. |
|
Estimates Fair Value of Financial Instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at June 30,
2012 |
|
(unaudited, in thousands)
|
|
Carrying Amount |
|
|
Fair Value Estimate |
|
|
Quoted Prices in Active
Markets for Identical Assets (Level 1) |
|
|
Significant Other Observable
Inputs (Level 2) |
|
|
Significant Unobservable
Inputs (Level 3) |
|
Financial Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks
|
|
$ |
102,815 |
|
|
$ |
102,815 |
|
|
$ |
102,815 |
|
|
$ |
— |
|
|
$ |
— |
|
Securities available-for-sale
|
|
|
1,023,124 |
|
|
|
1,023,124 |
|
|
|
3,877 |
|
|
|
1,019,223 |
|
|
|
24 |
|
Securities held-to-maturity
|
|
|
572,671 |
|
|
|
607,032 |
|
|
|
— |
|
|
|
606,236 |
|
|
|
796 |
|
Net loans
|
|
|
3,222,220 |
|
|
|
3,168,829 |
|
|
|
— |
|
|
|
— |
|
|
|
3,168,829 |
|
Loans held for sale
|
|
|
7,305 |
|
|
|
7,305 |
|
|
|
— |
|
|
|
7,305 |
|
|
|
— |
|
Accrued interest receivable
|
|
|
18,233 |
|
|
|
18,233 |
|
|
|
18,233 |
|
|
|
— |
|
|
|
— |
|
Bank owned life insurance
|
|
|
111,829 |
|
|
|
111,829 |
|
|
|
111,829 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
Financial Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
4,393,782 |
|
|
|
4,420,933 |
|
|
|
2,888,650 |
|
|
|
1,532,283 |
|
|
|
— |
|
Federal Home Loan Bank borrowings
|
|
|
141,877 |
|
|
|
146,648 |
|
|
|
— |
|
|
|
146,648 |
|
|
|
— |
|
Other borrowings
|
|
|
191,275 |
|
|
|
191,702 |
|
|
|
93,116 |
|
|
|
98,586 |
|
|
|
— |
|
Junior subordinated debt
|
|
|
106,083 |
|
|
|
56,083 |
|
|
|
— |
|
|
|
56,083 |
|
|
|
— |
|
Accrued interest payable
|
|
|
4,741 |
|
|
|
4,741 |
|
|
|
4,741 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011 |
|
(unaudited, in thousands)
|
|
Carrying Amount |
|
|
Fair Value Estimate |
|
Financial assets:
|
|
|
|
|
|
|
|
|
Cash and due from banks
|
|
$ |
140,325 |
|
|
$ |
140,325 |
|
Securities available-for-sale
|
|
|
1,016,340 |
|
|
|
1,016,340 |
|
Securities held-to-maturity
|
|
|
592,925 |
|
|
|
621,472 |
|
Net loans
|
|
|
3,184,558 |
|
|
|
3,068,799 |
|
Loans held for sale
|
|
|
6,084 |
|
|
|
6,084 |
|
Accrued interest receivable
|
|
|
19,268 |
|
|
|
19,268 |
|
Bank owned life insurance
|
|
|
110,074 |
|
|
|
110,074 |
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
4,393,866 |
|
|
|
4,420,102 |
|
Federal Home Loan Bank borrowings
|
|
|
168,186 |
|
|
|
174,926 |
|
Other borrowings
|
|
|
196,887 |
|
|
|
197,922 |
|
Junior subordinated debt
|
|
|
106,066 |
|
|
|
56,515 |
|
Accrued interest payable
|
|
|
4,975 |
|
|
|
4,975 |
|
|