Assets and Liabilities Measured at Fair Value on Recurring Basis |
The tables
below presents the balances of assets and liabilities measured at
fair value on a recurring basis as of March 31, 2013 and
December 31, 2012.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets and
Liabilities Measured at Fair Value on a Recurring
Basis
|
|
|
|
Carrying Value at
March 31, 2013 |
|
|
Quoted Prices in
Active
Markets
for Identical
Assets
(Level
1) |
|
|
Significant Other
Observable Inputs
(Level 2) |
|
|
Significant
Unobservable
Inputs
(Level
3) |
|
|
|
(Dollars in
thousands) |
|
Description of
assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment securities -
AFS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government
agency
|
|
$ |
390,638 |
|
|
$ |
— |
|
|
$ |
390,638 |
|
|
$ |
— |
|
Residential mortgage-backed
securities
|
|
|
892,637 |
|
|
|
— |
|
|
|
892,637 |
|
|
|
— |
|
CMO’s / REMIC’s
- residential
|
|
|
477,577 |
|
|
|
— |
|
|
|
477,577 |
|
|
|
— |
|
Municipal bonds
|
|
|
624,799 |
|
|
|
— |
|
|
|
624,799 |
|
|
|
— |
|
Other securities
|
|
|
5,022 |
|
|
|
|
|
|
|
5,022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investment securities
- AFS
|
|
|
2,390,673 |
|
|
|
— |
|
|
|
2,390,673 |
|
|
|
— |
|
Interest rate
swaps
|
|
|
21,358 |
|
|
|
— |
|
|
|
21,358 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
2,412,031 |
|
|
$ |
— |
|
|
$ |
2,412,031 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description of
liability
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate
swaps
|
|
$ |
21,358 |
|
|
$ |
— |
|
|
$ |
21,358 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
|
$ |
21,358 |
|
|
$ |
— |
|
|
$ |
21,358 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying Value at
December 31, 2012 |
|
|
Quoted Prices in
Active
Markets
for Identical
Assets
(Level
1) |
|
|
Significant Other
Observable Inputs
(Level 2) |
|
|
Significant
Unobservable
Inputs
(Level
3) |
|
|
|
(Dollars in
thousands) |
|
Description of
assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment securities -
AFS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government
agency
|
|
$ |
359,300 |
|
|
$ |
— |
|
|
$ |
359,300 |
|
|
$ |
— |
|
Residential mortgage-backed
securities
|
|
|
887,598 |
|
|
|
— |
|
|
|
887,598 |
|
|
|
— |
|
CMO’s / REMIC’s
- residential
|
|
|
571,960 |
|
|
|
— |
|
|
|
571,960 |
|
|
|
— |
|
Municipal bonds
|
|
|
625,429 |
|
|
|
— |
|
|
|
625,429 |
|
|
|
— |
|
Other securities
|
|
|
5,100 |
|
|
|
|
|
|
|
5,100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investment securities
- AFS
|
|
|
2,449,387 |
|
|
|
— |
|
|
|
2,449,387 |
|
|
|
— |
|
Interest rate
swaps
|
|
|
23,966 |
|
|
|
— |
|
|
|
23,966 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
2,473,353 |
|
|
$ |
— |
|
|
$ |
2,473,353 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description of
liability
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate
swaps
|
|
$ |
23,966 |
|
|
$ |
— |
|
|
$ |
23,966 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
|
$ |
23,966 |
|
|
$ |
— |
|
|
$ |
23,966 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets and Liabilities Measured at Fair Value on Non-Recurring Basis |
For assets
measured at fair value on a non-recurring basis that were still
held on the balance sheet at March 31, 2013 and
December 31, 2012, respectively, the following tables provide
the level of valuation assumptions used to determine each
adjustment and the carrying value of the related assets for
investments with losses during the period.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying Value at
March 31, 2013 |
|
|
Quoted Prices in
Active
Markets
for Identical
Assets
(Level
1) |
|
|
Significant
Other
Observable
Inputs
(Level 2) |
|
|
Significant
Unobservable
Inputs
(Level
3) |
|
|
Total Losses
for the Three
Months Ended
March 31,
2013 |
|
|
|
(Dollars in
thousands) |
|
Description of
assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired
loans-non-covered
|
|
$ |
4,169 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
4,169 |
|
|
$ |
(2,164 |
) |
OREO-non-covered
|
|
|
828 |
|
|
|
— |
|
|
|
— |
|
|
|
828 |
|
|
|
(73 |
) |
OREO-covered
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
4,997 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
4,997 |
|
|
$ |
(2,237 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying Value at
December 31, 2012 |
|
|
Quoted Prices in
Active
Markets
for Identical
Assets
(Level
1) |
|
|
Significant
Other
Observable
Inputs
(Level 2) |
|
|
Significant
Unobservable
Inputs
(Level
3) |
|
|
Total Losses
for the Year
Ended
December 31,
2012 |
|
|
|
(Dollars in
thousands) |
|
Description of
assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired
loans-non-covered
|
|
$ |
12,460 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
12,460 |
|
|
$ |
(3,930 |
) |
OREO-non-covered
|
|
|
3,008 |
|
|
|
— |
|
|
|
— |
|
|
|
3,008 |
|
|
|
(336 |
) |
OREO-covered
|
|
|
1,067 |
|
|
|
— |
|
|
|
— |
|
|
|
1,067 |
|
|
|
(467 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
16,535 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
16,535 |
|
|
$ |
(4,733 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated Fair Value of Financial Instruments |
The use of different market assumptions and/or
estimation methodologies may have a material effect on the
estimated fair value amounts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2013 |
|
|
|
|
|
|
Estimated Fair
Value |
|
|
|
Carrying
Amount |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
|
|
(Dollars in
thousands) |
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cash and cash
equivalents
|
|
$ |
135,278 |
|
|
$ |
135,278 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
135,278 |
|
Interest-earning balances
due from depository institutions
|
|
|
70,000 |
|
|
|
— |
|
|
|
70,000 |
|
|
|
— |
|
|
|
70,000 |
|
FHLB stock
|
|
|
50,981 |
|
|
|
— |
|
|
|
50,981 |
|
|
|
— |
|
|
|
50,981 |
|
Investment securities
available-for-sale
|
|
|
2,390,673 |
|
|
|
— |
|
|
|
2,390,673 |
|
|
|
— |
|
|
|
2,390,673 |
|
Investment securities
held-to-maturity
|
|
|
1,975 |
|
|
|
— |
|
|
|
— |
|
|
|
2,425 |
|
|
|
2,425 |
|
Total loans, net of
allowance for credit losses
|
|
|
3,275,990 |
|
|
|
— |
|
|
|
— |
|
|
|
3,394,235 |
|
|
|
3,394,235 |
|
Accrued interest
receivable
|
|
|
22,985 |
|
|
|
— |
|
|
|
22,985 |
|
|
|
— |
|
|
|
22,985 |
|
Swaps
|
|
|
21,358 |
|
|
|
— |
|
|
|
21,358 |
|
|
|
— |
|
|
|
21,358 |
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing
|
|
$ |
2,366,719 |
|
|
$ |
2,366,719 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,366,719 |
|
Interest-bearing
|
|
|
2,319,442 |
|
|
|
— |
|
|
|
2,320,514 |
|
|
|
— |
|
|
|
2,320,514 |
|
Borrowings
|
|
|
699,117 |
|
|
|
— |
|
|
|
727,065 |
|
|
|
— |
|
|
|
727,065 |
|
Junior subordinated
debentures
|
|
|
46,393 |
|
|
|
— |
|
|
|
46,649 |
|
|
|
— |
|
|
|
46,649 |
|
Accrued interest
payable
|
|
|
1,306 |
|
|
|
— |
|
|
|
1,306 |
|
|
|
— |
|
|
|
1,306 |
|
Swaps
|
|
|
21,358 |
|
|
|
— |
|
|
|
21,358 |
|
|
|
— |
|
|
|
21,358 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2012 |
|
|
|
|
|
|
Estimated Fair
Value |
|
|
|
Carrying
Amount |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
|
|
(Dollars in
thousands) |
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cash and cash
equivalents
|
|
$ |
98,431 |
|
|
$ |
98,431 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
98,431 |
|
Interest-earning balances
due from depository institutions
|
|
|
70,000 |
|
|
|
— |
|
|
|
70,000 |
|
|
|
— |
|
|
|
70,000 |
|
FHLB stock
|
|
|
56,651 |
|
|
|
— |
|
|
|
56,651 |
|
|
|
— |
|
|
|
56,651 |
|
Investment securities
available-for-sale
|
|
|
2,449,387 |
|
|
|
— |
|
|
|
2,449,387 |
|
|
|
— |
|
|
|
2,449,387 |
|
Investment securities
held-to-maturity
|
|
|
2,050 |
|
|
|
— |
|
|
|
— |
|
|
|
2,515 |
|
|
|
2,515 |
|
Total loans, net of
allowance for credit losses
|
|
|
3,355,087 |
|
|
|
— |
|
|
|
— |
|
|
|
3,503,332 |
|
|
|
3,503,332 |
|
Accrued interest
receivable
|
|
|
22,355 |
|
|
|
— |
|
|
|
22,355 |
|
|
|
— |
|
|
|
22,355 |
|
Swaps
|
|
|
23,966 |
|
|
|
— |
|
|
|
23,966 |
|
|
|
— |
|
|
|
23,966 |
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing
|
|
$ |
2,420,993 |
|
|
$ |
2,420,993 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,420,993 |
|
Interest-bearing
|
|
|
2,352,994 |
|
|
|
— |
|
|
|
2,354,126 |
|
|
|
— |
|
|
|
2,354,126 |
|
Borrowings
|
|
|
698,178 |
|
|
|
— |
|
|
|
727,512 |
|
|
|
— |
|
|
|
727,512 |
|
Junior subordinated
debentures
|
|
|
67,012 |
|
|
|
— |
|
|
|
67,415 |
|
|
|
— |
|
|
|
67,415 |
|
Accrued interest
payable
|
|
|
1,493 |
|
|
|
— |
|
|
|
1,493 |
|
|
|
— |
|
|
|
1,493 |
|
Swaps
|
|
|
23,966 |
|
|
|
— |
|
|
|
23,966 |
|
|
|
— |
|
|
|
23,966 |
|
|