XML 44 R33.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value
9 Months Ended
Sep. 30, 2018
Fair Value Disclosures [Abstract]  
Fair Value

NOTE 25 – FAIR VALUE

FASB ASC 820-10 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.  FASB ASC 820-10 also establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.  The standard describes three levels of inputs that may be used to measure fair values:

 

Level 1 – Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

 

Level 2 – Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

 

Level 3 – Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

Old National used the following methods and significant assumptions to estimate the fair value of each type of financial instrument:

Investment securities: The fair values for investment securities are determined by quoted market prices, if available (Level 1).  For securities where quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2).  For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators (Level 3).  Discounted cash flows are calculated using swap and LIBOR curves plus spreads that adjust for loss severities, volatility, credit risk, and optionality.  During times when trading is more liquid, broker quotes are used (if available) to validate the model.  Rating agency and industry research reports as well as defaults and deferrals on individual securities are reviewed and incorporated into the calculations.

Residential loans held for sale: The fair value of loans held for sale is determined using quoted prices for a similar asset, adjusted for specific attributes of that loan (Level 2).

Derivative financial instruments: The fair values of derivative financial instruments are based on derivative valuation models using market data inputs as of the valuation date (Level 2).

Assets and liabilities measured at fair value on a recurring basis, including financial assets and liabilities for which we have elected the fair value option, are summarized below:

 

 

 

 

 

 

 

Fair Value Measurements at September 30, 2018 Using

 

 

 

 

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

Quoted Prices in

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

Active Markets for

 

 

Observable

 

 

Unobservable

 

 

 

Carrying

 

 

Identical Assets

 

 

Inputs

 

 

Inputs

 

(dollars in thousands)

 

Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading securities

 

$

5,828

 

 

$

5,828

 

 

$

-

 

 

$

-

 

Investment securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

 

5,237

 

 

 

5,237

 

 

 

-

 

 

 

-

 

U.S. government-sponsored entities and agencies

 

 

611,696

 

 

 

-

 

 

 

611,696

 

 

 

-

 

Mortgage-backed securities - Agency

 

 

1,508,692

 

 

 

-

 

 

 

1,508,692

 

 

 

-

 

States and political subdivisions

 

 

792,666

 

 

 

-

 

 

 

788,687

 

 

 

3,979

 

Pooled trust preferred securities

 

 

9,072

 

 

 

-

 

 

 

-

 

 

 

9,072

 

Other securities

 

 

345,093

 

 

 

30,026

 

 

 

315,067

 

 

 

-

 

Residential loans held for sale

 

 

21,384

 

 

 

-

 

 

 

21,384

 

 

 

-

 

Derivative assets

 

 

16,530

 

 

 

-

 

 

 

16,530

 

 

 

-

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

 

24,304

 

 

 

-

 

 

 

24,304

 

 

 

-

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2017 Using

 

 

 

 

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

Quoted Prices in

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

Active Markets for

 

 

Observable

 

 

Unobservable

 

 

 

Carrying

 

 

Identical Assets

 

 

Inputs

 

 

Inputs

 

(dollars in thousands)

 

Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading securities

 

$

5,584

 

 

$

5,584

 

 

$

-

 

 

$

-

 

Investment securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

 

5,551

 

 

 

5,551

 

 

 

-

 

 

 

-

 

U.S. government-sponsored entities and agencies

 

 

664,286

 

 

 

-

 

 

 

664,286

 

 

 

-

 

Mortgage-backed securities - Agency

 

 

1,667,682

 

 

 

-

 

 

 

1,667,682

 

 

 

-

 

States and political subdivisions

 

 

530,193

 

 

 

-

 

 

 

530,193

 

 

 

 

 

Pooled trust preferred securities

 

 

8,448

 

 

 

-

 

 

 

-

 

 

 

8,448

 

Other securities

 

 

320,047

 

 

 

30,965

 

 

 

289,082

 

 

 

-

 

Residential loans held for sale

 

 

17,930

 

 

 

-

 

 

 

17,930

 

 

 

-

 

Derivative assets

 

 

14,118

 

 

 

-

 

 

 

14,118

 

 

 

-

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

 

16,292

 

 

 

-

 

 

 

16,292

 

 

 

-

 

 

The table below presents a reconciliation of all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3):

 

 

 

Pooled Trust

 

 

States and

 

 

 

Preferred

 

 

Political

 

(dollars in thousands)

 

Securities

 

 

Subdivisions

 

Three Months Ended September 30, 2018

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

8,205

 

 

$

4,028

 

Accretion (amortization) of discount

 

 

3

 

 

 

(19

)

Sales/payments received

 

 

(17

)

 

 

-

 

Increase (decrease) in fair value of securities

 

 

881

 

 

 

(30

)

Balance at end of period

 

$

9,072

 

 

$

3,979

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2017

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

8,097

 

 

$

-

 

Accretion of discount

 

 

5

 

 

 

-

 

Sales/payments received

 

 

(161

)

 

 

-

 

Increase (decrease) in fair value of securities

 

 

329

 

 

 

-

 

Balance at end of period

 

$

8,270

 

 

$

-

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2018

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

8,448

 

 

$

-

 

Accretion (amortization) of discount

 

 

13

 

 

 

(37

)

Sales/payments received

 

 

(322

)

 

 

-

 

Increase (decrease) in fair value of securities

 

 

933

 

 

 

(45

)

Transfers into Level 3

 

 

-

 

 

 

4,061

 

Balance at end of period

 

$

9,072

 

 

$

3,979

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2017

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

8,119

 

 

$

-

 

Accretion of discount

 

 

13

 

 

 

-

 

Sales/payments received

 

 

(373

)

 

 

-

 

Increase (decrease) in fair value of securities

 

 

511

 

 

 

-

 

Balance at end of period

 

$

8,270

 

 

$

-

 

 

The accretion or amortization of discounts on securities in the table above is included in interest income.  An increase in fair value is reflected in the balance sheet as an increase in the fair value of investment securities available-for-sale, an increase in accumulated other comprehensive income, which is included in shareholders’ equity, and a decrease in other assets related to the tax impact.  A decrease in fair value is reflected in the balance sheet as a decrease in the fair value of investment securities available-for-sale, a decrease in accumulated other comprehensive income, which is included in shareholders’ equity, and an increase in other assets related to the tax impact.  Old National transferred a $4.1 million state and political subdivisions security to Level 3 during the nine months ended September 30, 2018 because Old National could no longer obtain evidence of observable inputs.

 

The table below provides quantitative information about significant unobservable inputs used in fair value measurements within Level 3 of the fair value hierarchy:

 

 

 

 

 

 

 

Valuation

 

Unobservable

 

Range (Weighted

 

(dollars in thousands)

 

Fair Value

 

 

Techniques

 

Input

 

Average)

 

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Pooled trust preferred securities

 

$

9,072

 

 

Discounted cash flow

 

Constant prepayment rate (a)

 

0.00%

 

 

 

 

 

 

 

 

 

Additional asset defaults (b)

 

3.4% - 4.4% (4.1%)

 

 

 

 

 

 

 

 

 

Expected asset recoveries (c)

 

0.00%

 

State and political subdivisions

 

 

3,979

 

 

Discounted cash flow

 

No observable inputs

 

N/A

 

 

 

 

 

 

 

 

 

Local municipality issuance

 

 

 

 

 

 

 

 

 

 

 

 

Old National owns 100%

 

 

 

 

 

 

 

 

 

 

 

 

Carried at par

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

Pooled trust preferred securities

 

$

8,448

 

 

Discounted cash flow

 

Constant prepayment rate (a)

 

0.00%

 

 

 

 

 

 

 

 

 

Additional asset defaults (b)

 

4.2% - 9.6% (7.5%)

 

 

 

 

 

 

 

 

 

Expected asset recoveries (c)

 

0.0% - 4.1% (0.6%)

 

 

(a)

Assuming no prepayments.

(b)

Each currently performing pool asset is assigned a default probability based on the banking environment, which is adjusted for specific issuer evaluation, of 0%, 50%, or 100%.

(c)

Each currently defaulted pool asset is assigned a recovery probability based on specific issuer evaluation of 0%, 25%, or 100%.

Significant changes in any of the unobservable inputs used in the fair value measurement in isolation would result in a significant change to the fair value measurement.  The pooled trust preferred securities Old National owns are subordinate note classes that rely on an ongoing cash flow stream to support their values.  The senior note classes receive the benefit of prepayments to the detriment of subordinate note classes since the ongoing interest cash flow stream is reduced by the early redemption.  Generally, a change in prepayment rates or additional pool asset defaults has an impact that is directionally opposite from a change in the expected recovery of a defaulted pool asset.

Assets measured at fair value on a non-recurring basis at September 30, 2018 are summarized below:

 

 

 

 

 

 

 

Fair Value Measurements at September 30, 2018 Using

 

 

 

 

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

Quoted Prices in

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

Active Markets for

 

 

Observable

 

 

Unobservable

 

 

 

Carrying

 

 

Identical Assets

 

 

Inputs

 

 

Inputs

 

(dollars in thousands)

 

Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Collateral Dependent Impaired Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

$

8,555

 

 

$

-

 

 

$

-

 

 

$

8,555

 

Commercial real estate loans

 

 

29,099

 

 

 

-

 

 

 

-

 

 

 

29,099

 

Foreclosed Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

543

 

 

 

-

 

 

 

-

 

 

 

543

 

  Residential

 

 

151

 

 

 

-

 

 

 

-

 

 

 

151

 

Loan servicing rights

 

 

110

 

 

 

-

 

 

 

110

 

 

 

-

 

 

Impaired commercial and commercial real estate loans that are deemed collateral dependent are valued based on the fair value of the underlying collateral.  These estimates are based on the most recently available appraisals with certain adjustments made based on the type of property, age of appraisal, current status of the property, and other related factors to estimate the current value of the collateral.  These impaired commercial and commercial real estate loans had a principal amount of $48.2 million, with a valuation allowance of $10.6 million at September 30, 2018.  Old National recorded provision expense associated with these loans totaling $1.2 million for the three months ended September 30, 2018 and $7.7 million for the nine months ended September 30, 2018.  Old National recorded provision recapture associated with impaired commercial and commercial real estate loans that were deemed collateral dependent totaling $0.8 million for the three months ended September 30, 2017 and provision expense of $5.4 million for the nine months ended September 30, 2017.

Other real estate owned and other repossessed property is measured at fair value less costs to sell and had a net carrying amount of $0.7 million at September 30, 2018.  The estimates of fair value are based on the most recently available appraisals with certain adjustments made based on the type of property, age of appraisal, current status of the property, and other related factors to estimate the current value of the collateral.  There were write-downs of other real estate owned of $0.1 million for the three months ended September 30, 2018 and $0.5 million for the nine months ended September 30, 2018.  There were write-downs of other real estate owned of $0.3 million for the three months ended September 30, 2017 and $2.0 million for the nine months ended September 30, 2017.

Loan servicing rights are evaluated for impairment based upon the fair value of the rights as compared to the carrying amount.  If the carrying amount of an individual tranche exceeds fair value, impairment is recorded on that tranche so that the servicing asset is carried at fair value.  Fair value is determined at a tranche level, based on market prices for comparable mortgage servicing contracts when available, or alternatively based on a valuation model that calculates the present value of estimated future net servicing income.  The valuation model utilizes a discount rate, weighted average prepayment speed, and other economic factors that market participants would use in estimating future net servicing income and that can be validated against available market data (Level 2).  The valuation allowance for loan servicing rights with impairments at September 30, 2018 totaled $12 thousand.  Old National recorded recoveries associated with these loan servicing rights totaling $3 thousand for the three months ended September 30, 2018 and $17 thousand for the nine months ended September 30, 2018.  There were recoveries of loan servicing rights totaling $21 thousand for the three months ended September 30, 2017 and $14 thousand for the nine months ended September 30, 2017.

Assets measured at fair value on a non-recurring basis at December 31, 2017 are summarized below:

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2017 Using

 

 

 

 

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

Quoted Prices in

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

Active Markets for

 

 

Observable

 

 

Unobservable

 

 

 

Carrying

 

 

Identical Assets

 

 

Inputs

 

 

Inputs

 

(dollars in thousands)

 

Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Collateral Dependent Impaired Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

$

2,217

 

 

$

-

 

 

$

-

 

 

$

2,217

 

Commercial real estate loans

 

 

26,319

 

 

 

-

 

 

 

-

 

 

 

26,319

 

Foreclosed Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

1,726

 

 

 

-

 

 

 

-

 

 

 

1,726

 

Residential

 

 

55

 

 

 

-

 

 

 

-

 

 

 

55

 

Loan servicing rights

 

 

2,964

 

 

 

-

 

 

 

2,964

 

 

 

-

 

 

At December 31, 2017, impaired commercial and commercial real estate loans had a principal amount of $38.6 million, with a valuation allowance of $10.1 million.

Other real estate owned and other repossessed property had a net carrying amount of $1.8 million at December 31, 2017.

The valuation allowance for loan servicing rights with impairments at December 31, 2017 totaled $29 thousand.

 

The table below provides quantitative information about significant unobservable inputs used in fair value measurements within Level 3 of the fair value hierarchy:

 

 

 

 

 

 

 

Valuation

 

Unobservable

 

Range (Weighted

 

(dollars in thousands)

 

Fair Value

 

 

Techniques

 

Input

 

Average)

 

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Collateral Dependent Impaired

   Loans

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

$

8,555

 

 

Fair value of

 

Discount for type of property,

 

25% - 90% (43%)

 

 

 

 

 

 

 

collateral

 

age of appraisal, and current

 

 

 

 

 

 

 

 

 

 

 

 

status

 

 

 

 

Commercial real estate loans

 

 

29,099

 

 

Fair value of

 

Discount for type of property,

 

0% - 50% (30%)

 

 

 

 

 

 

 

collateral

 

age of appraisal and current

 

 

 

 

 

 

 

 

 

 

 

 

status

 

 

 

 

Foreclosed Assets

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate (1)

 

 

543

 

 

Fair value of

 

Discount for type of property,

 

12%

 

 

 

 

 

 

 

collateral

 

age of appraisal, and current

 

 

 

 

 

 

 

 

 

 

 

 

status

 

 

 

 

Residential (1)

 

 

151

 

 

Fair value of

 

Discount for type of property,

 

6%

 

 

 

 

 

 

 

collateral

 

age of appraisal, and current status

 

 

 

 

(1)  There was only one commercial real estate asset and one foreclosed residential asset at September 30, 2018, so no range or weighted average rate is reported.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

Collateral Dependent Impaired

   Loans

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

$

2,217

 

 

Fair value of

 

Discount for type of property,

 

0% - 98% (49%)

 

 

 

 

 

 

 

collateral

 

age of appraisal, and current

 

 

 

 

 

 

 

 

 

 

 

 

status

 

 

 

 

Commercial real estate loans

 

 

26,319

 

 

Fair value of

 

Discount for type of property,

 

10% - 78% (32%)

 

 

 

 

 

 

 

collateral

 

age of appraisal and current

 

 

 

 

 

 

 

 

 

 

 

 

status

 

 

 

 

Foreclosed Assets

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

1,726

 

 

Fair value of

 

Discount for type of property,

 

7% - 25% (18%)

 

 

 

 

 

 

 

collateral

 

age of appraisal, and current

 

 

 

 

 

 

 

 

 

 

 

 

status

 

 

 

 

Residential (2)

 

 

55

 

 

Fair value of

 

Discount for type of property,

 

39%

 

 

 

 

 

 

 

collateral

 

age of appraisal, and current status

 

 

 

 

 

(2)

There was only one foreclosed residential asset at December 31, 2017, so no range or weighted average rate is reported.

Financial instruments recorded using fair value option

Under FASB ASC 825-10, we may elect to report most financial instruments and certain other items at fair value on an instrument-by instrument basis with changes in fair value reported in net income.  After the initial adoption, the election is made at the acquisition of an eligible financial asset, financial liability or firm commitment or when certain specified reconsideration events occur.  The fair value election may not be revoked once an election is made.

We have elected the fair value option for residential loans held for sale.  For these loans, interest income is recorded in the consolidated statements of income based on the contractual amount of interest income earned on the financial assets (except any that are on nonaccrual status).  None of these loans are 90 days or more past due, nor are any on nonaccrual status.  Included in the income statement is interest income for loans held for sale totaling $0.2 million for the three months ended September 30, 2018 and $0.3 million for the nine months ended September 30, 2018.  Included in the income statement is interest income for loans held for sale totaling $56 thousand for the three months ended September 30, 2017 and $0.1 million for the nine months ended September 30, 2017.

Residential loans held for sale

Old National has elected the fair value option for newly originated conforming fixed-rate and adjustable-rate first mortgage loans held for sale.  These loans are intended for sale and are hedged with derivative instruments.  Old National has elected the fair value option to mitigate accounting mismatches in cases where hedge accounting is complex and to achieve operational simplification.  The fair value option was not elected for loans held for investment.

The difference between the aggregate fair value and the aggregate remaining principal balance for loans for which the fair value option has been elected at September 30, 2018 and December 31, 2017 was as follows:

 

 

 

Aggregate

 

 

 

 

 

 

Contractual

 

(dollars in thousands)

 

Fair Value

 

 

Difference

 

 

Principal

 

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Residential loans held for sale

 

$

21,384

 

 

$

602

 

 

$

20,782

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

Residential loans held for sale

 

$

17,930

 

 

$

546

 

 

$

17,384

 

 

Accrued interest at period end is included in the fair value of the instruments.

The following table presents the amount of gains and losses from fair value changes included in income before income taxes for financial assets carried at fair value:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Changes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in Fair Values

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

Included in

 

 

 

Gains and

 

 

Interest

 

 

Interest

 

 

Current Period

 

(dollars in thousands)

 

(Losses)

 

 

Income

 

 

(Expense)

 

 

Earnings

 

Three Months Ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential loans held for sale

 

$

(368

)

 

$

3

 

 

$

-

 

 

$

(365

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential loans held for sale

 

$

58

 

 

$

-

 

 

$

-

 

 

$

58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential loans held for sale

 

$

54

 

 

$

6

 

 

$

(4

)

 

$

56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential loans held for sale

 

$

755

 

 

$

2

 

 

$

-

 

 

$

757

 

 

The carrying amounts and estimated fair values of financial instruments not carried at fair value on the balance sheet at September 30, 2018 and December 31, 2017 were as follows:

 

 

 

 

 

 

 

Fair Value Measurements at September 30, 2018 Using

 

 

 

 

 

 

 

Quoted Prices in

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

Active Markets

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

for Identical

 

 

Observable

 

 

Unobservable

 

 

 

Carrying

 

 

Assets

 

 

Inputs

 

 

Inputs

 

(dollars in thousands)

 

Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash, due from banks, money market,

   and other interest-earning investments

 

$

286,761

 

 

$

286,761

 

 

$

-

 

 

$

-

 

Investment securities held-to-maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored entities and agencies

 

 

73,776

 

 

 

-

 

 

 

70,632

 

 

 

-

 

Mortgage-backed securities - Agency

 

 

131,562

 

 

 

-

 

 

 

126,612

 

 

 

-

 

State and political subdivisions

 

 

306,869

 

 

 

-

 

 

 

308,322

 

 

 

-

 

FHLB/Federal Reserve Bank stock

 

 

136,206

 

 

N/A

 

 

N/A

 

 

N/A

 

Loans, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

2,929,558

 

 

 

-

 

 

 

-

 

 

 

2,871,624

 

Commercial real estate

 

 

4,458,662

 

 

 

-

 

 

 

-

 

 

 

4,374,201

 

Residential real estate

 

 

2,164,283

 

 

 

-

 

 

 

-

 

 

 

2,117,866

 

Consumer credit

 

 

1,687,443

 

 

 

-

 

 

 

-

 

 

 

1,646,883

 

Accrued interest receivable

 

 

78,493

 

 

 

34

 

 

 

21,556

 

 

 

56,903

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

3,588,370

 

 

$

3,588,370

 

 

$

-

 

 

$

-

 

Checking, NOW, savings, and money market interest-bearing deposits

 

 

7,117,695

 

 

 

7,117,695

 

 

 

-

 

 

 

-

 

Time deposits

 

 

1,892,135

 

 

 

-

 

 

 

1,889,488

 

 

 

-

 

Federal funds purchased and interbank borrowings

 

 

450,031

 

 

 

450,031

 

 

 

-

 

 

 

-

 

Securities sold under agreements to repurchase

 

 

319,831

 

 

 

319,831

 

 

 

-

 

 

 

-

 

FHLB advances

 

 

1,554,515

 

 

 

-

 

 

 

-

 

 

 

1,540,755

 

Other borrowings

 

 

251,662

 

 

 

-

 

 

 

248,749

 

 

 

-

 

Accrued interest payable

 

 

6,582

 

 

 

-

 

 

 

6,582

 

 

 

-

 

Standby letters of credit

 

 

445

 

 

 

-

 

 

 

-

 

 

 

445

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Off-Balance Sheet Financial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments to extend credit

 

$

-

 

 

$

-

 

 

$

-

 

 

$

3,209

 

N/A = not applicable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2017 Using

 

 

 

 

 

 

 

Quoted Prices in

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

Active Markets

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

for Identical

 

 

Observable

 

 

Unobservable

 

 

 

Carrying

 

 

Assets

 

 

Inputs

 

 

Inputs

 

(dollars in thousands)

 

Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash, due from banks, money market,

   and other interest-earning investments

 

$

290,432

 

 

$

290,432

 

 

$

-

 

 

$

-

 

Investment securities held-to-maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities - Agency

 

 

6,903

 

 

 

-

 

 

 

7,056

 

 

 

-

 

State and political subdivisions

 

 

677,160

 

 

 

-

 

 

 

720,647

 

 

 

-

 

FHLB/Federal Reserve Bank stock

 

 

119,686

 

 

N/A

 

 

N/A

 

 

N/A

 

Loans, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

2,698,023

 

 

 

-

 

 

 

-

 

 

 

2,707,385

 

Commercial real estate

 

 

4,333,116

 

 

 

-

 

 

 

-

 

 

 

4,347,949

 

Residential real estate

 

 

2,165,290

 

 

 

-

 

 

 

-

 

 

 

2,210,951

 

Consumer credit

 

 

1,871,311

 

 

 

-

 

 

 

-

 

 

 

1,998,194

 

Accrued interest receivable

 

 

87,102

 

 

 

16

 

 

 

24,001

 

 

 

63,085

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

3,680,807

 

 

$

3,680,807

 

 

$

-

 

 

$

-

 

Checking, NOW, savings, and money market

   interest-bearing deposits

 

 

7,290,521

 

 

 

7,290,521

 

 

 

-

 

 

 

-

 

Time deposits

 

 

1,634,436

 

 

 

-

 

 

 

1,620,685

 

 

 

-

 

Federal funds purchased and interbank borrowings

 

 

335,033

 

 

 

335,033

 

 

 

-

 

 

 

-

 

Securities sold under agreements to repurchase

 

 

384,810

 

 

 

359,810

 

 

 

25,133

 

 

 

-

 

FHLB advances

 

 

1,609,579

 

 

 

-

 

 

 

-

 

 

 

1,607,189

 

Other borrowings

 

 

248,782

 

 

 

-

 

 

 

250,443

 

 

 

-

 

Accrued interest payable

 

 

7,029

 

 

 

-

 

 

 

7,029

 

 

 

-

 

Standby letters of credit

 

 

351

 

 

 

-

 

 

 

-

 

 

 

351

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Off-Balance Sheet Financial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments to extend credit

 

$

-

 

 

$

-

 

 

$

-

 

 

$

2,449

 

N/A = not applicable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The methods utilized to estimate the fair value of financial instruments at December 31, 2017 did not necessarily represent an exit price.  In accordance with our adoption of ASU 2016-01 in 2018, the methods utilized to measure the fair value of financial instruments at September 30, 2018 represent an approximation of exit price, however, an actual exit price may differ.