FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)

3 Months Ended

Mar. 31, 2016

Difference Between Fair Value and Principal Balance for Mortgage Loans Held for Sale Measured at Fair Value

The following table summarizes the difference between the fair value and the principal balance for mortgage loans held for sale measured at fair value as of March 31, 2016, December 31, 2015 and March 31, 2015:

	March 31, 2016		December 31, 2015		March 31, 2015
	(Dollars in Thousands)
Aggregate Fair Value of Mortgage Loans held for sale	$	97,439	$	111,182	$	73,796

Aggregate Unpaid Principal Balance	$	94,346	$	107,652	$	70,905

Past-due loans of 90 days or more	$	-	$	-	$	-

Nonaccrual loans	$	-	$	-	$	-

Fair Value Measurements of Assets and Liabilities Measured on Recurring Basis

The following table presents the fair value measurements of assets and liabilities measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall as of March 31, 2016, December 31, 2015 and March 31, 2015 (dollars in thousands):

	Fair Value Measurements on a Recurring Basis As of March 31, 2016
	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)

U.S. government agencies	$	7,628	$	-	$	7,628	$	-
State, county and municipal securities		157,533		-		157,533		-
Corporate debt securities		8,522		-		7,022		1,500
Mortgage-backed securities		663,420		-		663,420		-
Mortgage loans held for sale		97,439		-		97,439		-
Mortgage banking derivative instruments		4,234		-		4,234		-

Total recurring assets at fair value	$	938,763	$	-	$	937,263	$	1,500

Derivative financial instruments	$	2,281	$	-	$	2,281	$	-
Mortgage banking derivative instruments		592		-		592		-
Total recurring liabilities at fair value	$	2,873	$	-	$	2,873	$	-

	Fair Value Measurements on a Recurring Basis As of December 31, 2015
	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)

U.S. government agencies	$	14,890	$	-	$	14,890	$	-
State, county and municipal securities		161,316		-		161,316		-
Corporate debt securities		6,017		-		3,019		2,998
Mortgage-backed securities		600,962		-		600,962		-
Mortgage loans held for sale		111,182		-		111,182		-
Mortgage banking derivative instruments		2,687		-		2,687		-

Total recurring assets at fair value	$	897,054	$	-	$	894,056	$	2,998

Derivative financial instruments	$	1,439	$	-	$	1,439	$	-
Mortgage banking derivative instruments		137		-		137		-
Total recurring liabilities at fair value	$	1,576	$	-	$	1,576	$	-

	Fair Value Measurements on a Recurring Basis As of March 31, 2015
	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)

U.S. government agencies	$	14,984	$	-	$	14,984	$	-
State, county and municipal securities		159,064		-		159,064		-
Corporate debt securities		10,935		-		8,435		2,500
Mortgage-backed securities		425,347		-		425,347		-
Mortgage loans held for sale		73,796		-		73,796		-
Mortgage banking derivative instruments		4,006		-		4,006		-

Total recurring assets at fair value	$	688,132	$	-	$	685,632	$	2,500

Derivative financial instruments	$	1,805	$	-	$	1,805	$	-
Mortgage banking derivative instruments		548		-		548		-
Total recurring liabilities at fair value	$	2,353	$	-	$	2,353	$	-

Summary of Fair Value Measurements of Assets Measured at Fair Value on Non-Recurring Basis

The following table presents the fair value measurements of assets measured at fair value on a non-recurring basis, as well as the general classification of such instruments pursuant to the valuation hierarchy as of March 31, 2016, December 31, 2015 and March 31, 2015 (dollars in thousands):

	Fair Value Measurements on a Nonrecurring Basis As of March 31, 2016
	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)

Impaired loans carried at fair value	$	25,831	$	-	$	-	$	25,831
Other real estate owned		1,857		-		-		1,857
Purchased, non-covered other real estate owned		15,048		-		-		15,048
Covered other real estate owned		3,764		-		-		3,764
Total nonrecurring assets at fair value	$	46,500	$	-	$	-	$	46,500

	Fair Value Measurements on a Nonrecurring Basis As of December 31, 2015
	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Impaired loans carried at fair value	$	27,069	$	-	$	-	$	27,069
Other real estate owned		10,456		-		-		10,456
Purchased, non-covered other real estate owned		14,333		-		-		14,333
Covered other real estate owned		5,011		-		-		5,011
Total nonrecurring assets at fair value	$	56,869	$	-	$	-	$	56,869

	Fair Value Measurements on a Nonrecurring Basis As of March 31, 2015
	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Impaired loans carried at fair value	$	28,867	$	-	$	-	$	28,867
Purchased, non-covered other real estate owned		13,818		-		-		13,818
Covered other real estate owned		16,089		-		-		16,089
Total nonrecurring assets at fair value	$	58,774	$	-	$	-	$	58,774

Summary of Significant Unobservable Inputs Used in Fair Value Measurement of Level 3 Assets and Liabilities

The following table shows significant unobservable inputs used in the fair value measurement of Level 3 assets and liabilities:

	Fair Value		Valuation Technique	Unobservable Inputs	Range of Discounts		Weighted Average Discount

As of March 31, 2016
Nonrecurring:
Impaired loans	$	25,830	Third-party appraisals and discounted cash flows	Collateral discounts and discount rates	0% - 100	%	27	%
Other real estate owned	$	1,857	Third-party appraisals, sales contracts, broker price opinions	Collateral discounts and estimated costs to sell	10% -90	%	13	%
Purchased non-covered real estate owned	$	15,048	Third-party appraisals	Collateral discounts and estimated costs to sell	10% -75	%	16	%
Covered real estate owned	$	3,764	Third-party appraisals	Collateral discounts and estimated costs to sell	15% - 59	%	17	%
Recurring:
Investment securities available for sale	$	1,500	Discounted par values	Credit quality of underlying issuer	0	%	0	%

As of December 31, 2015
Nonrecurring:
Impaired loans	$	27,069	Third-party appraisals and discounted cash flows	Collateral discounts and discount rates	0% - 100	%	29	%
Other real estate owned	$	10,456	Third-party appraisals, sales contracts, broker price opinions	Collateral discounts and estimated costs to sell	10% -90	%	13	%
Purchased non-covered real estate owned	$	14,333	Third-party appraisals	Collateral discounts and estimated costs to sell	10% -69	%	19	%
Covered real estate owned	$	5,011	Third-party appraisals	Collateral discounts and estimated costs to sell	0% - 74	%	12	%
Recurring:
Investment securities available for sale	$	2,998	Discounted par values	Credit quality of underlying issuer	0	%	0	%

As of March 31, 2015
Nonrecurring:
Impaired loans	$	28,867	Third-party appraisals and discounted cash flows	Collateral discounts and discount rates	0% - 70	%	24	%
Purchased non-covered real estate owned	$	13,818	Third-party appraisals	Collateral discounts and estimated costs to sell	10% -96	%	16	%
Covered real estate owned	$	16,089	Third-party appraisals	Collateral discounts and estimated costs to sell	10% - 70	%	9	%
Recurring:
Investment securities available for sale	$	2,500	Discounted par values	Credit quality of underlying issuer	0	%	0	%

Carrying Amount and Estimated Fair Value of Financial Instruments

The carrying amount and estimated fair value of the Company’s financial instruments, not shown elsewhere in these financial statements, were as follows:

			Fair Value Measurements at March 31, 2016 Using:
	Carrying Amount		Level 1		Level 2		Level 3		Total
	(Dollars in Thousands)
Financial assets:
Cash and due from banks	$	146,863	$	146,863	$	-	$	-	$	146,863
Federal funds sold and interest-bearing accounts		107,373		107,373		-		-		107,373
Loans, net		4,495,066		-		-		4,518,521		4,518,521
FDIC loss-share receivable		1,197		-		-		(5,114)		(5,114)
Accrued interest receivable		20,940		20,940		-		-		20,940

Financial liabilities:
Deposits	$	5,230,787	$	-	$	5,231,556	$	-	$	5,231,556
Securities sold under agreements to repurchase		43,741		43,741		-		-		43,741
Other borrowings		110,531		-		110,531		-		110,531
Accrued interest payable		1,119		1,119		-		-		1,119
Subordinated deferrable interest debentures		83,237		-		66,783		-		66,783

			Fair Value Measurements at December 31, 2015 Using:
	Carrying Amount		Level 1		Level 2		Level 3		Total
	(Dollars in Thousands)
Financial assets:
Cash and due from banks	$	118,518	$	118,518	$	-	$	-	$	118,518
Federal funds sold and interest-bearing accounts		272,045		272,045		-		-		272,045
Loans, net		3,971,974		-		-		3,982,606		3,982,606
FDIC loss-share receivable		6,301		-		-		(944)		(944)
Accrued interest receivable		21,274		21,274		-		-		21,274

Financial liabilities:
Deposits	$	4,879,290	$	-	$	4,880,294	$	-	$	4,880,294
Securities sold under agreements to repurchase		63,585		63,585		-		-		63,585
Other borrowings		39,000		-		39,000		-		39,000
Accrued interest payable		1,054		1,054		-		-		1,054
Subordinated deferrable interest debentures		69,874		-		52,785		-		52,785

			Fair Value Measurements at March 31, 2015 Using:
	Carrying Amount		Level 1		Level 2		Level 3		Total
	(Dollars in Thousands)
Financial assets:
Cash and due from banks	$	80,142	$	80,142	$	-	$	-	$	80,142
Federal funds sold and interest-bearing accounts		126,157		126,157		-		-		126,157
Loans, net		2,837,538		-		-		2,885,524		2,885,524
FDIC loss-share receivable		23,312		-		-		9,990		9,990
Accrued interest receivable		15,332		15,332		-		-		15,332

Financial liabilities:
Deposits	$	3,480,231	$	-	$	3,481,470	$	-	$	3,481,470
Securities sold under agreements to repurchase		55,520		55,520		-		-		55,520
Other borrowings		43,851		-		43,851		-		43,851
Accrued interest payable		1,177		1,177		-		-		1,177
Subordinated deferrable interest debentures		65,567		-		47,055		-		47,055

- Definition

Tabular disclosure of the application of the fair value option for measurement and reporting of eligible financial assets and liabilities (as defined), as well as certain other eligible items (as defined) included in the statement of financial position, whether such option is elected for a single eligible item or a group of similar eligible items and is in addition to other disclosures concerning fair value which the company may be required to provide. Such disclosure might be expected to include: (1) for items included in the statement of financial position: (a) for each line item in the statement of financial position that includes an item or items for which the fair value option has been elected, provide the aggregate carrying amount of ineligible items included in each line item in the balance sheet, if any; (b) the difference between the aggregate fair value and the aggregate unpaid principal balance (assuming contractual principal amounts and fair value option elected) of: (i) loans and long-term receivables (other than securities otherwise reported at fair value) and (ii) long-term debt instruments; (c) for loans held as assets for which the fair value option has been elected: (i) the aggregate fair value of loans that are 90 days or more past due, (ii) if the policy is to recognize interest income separately from other changes in fair value, the aggregate fair value of loans in nonaccrual status, and (iii) the difference between the aggregate fair value and the aggregate unpaid principal balance for loans that are 90 days or more past due, in nonaccrual status, or both; (2) for items included in the income statement: (a) the amounts of gains and losses from fair value changes included in earnings and in which line in the income statement those gains and losses are reported whether or not combined with gains and losses from items required to be accounted for at fair value; (b) for loans and other receivables held as assets, the estimated amount of gains or losses included in earnings attributable to changes in instrument-specific credit risk; (c) for liabilities with fair values that have been significantly affected during the reporting period by changes in the instrument-specific credit risk, the estimated amount of gains and losses from fair value changes included in earnings that are attributable to changes in the instrument-specific credit risk; and (3) certain other disclosures as required or determined to be provided.

+ References + Details