XML 112 R33.htm IDEA: XBRL DOCUMENT v2.4.0.8
FAIR VALUE (Tables)
6 Months Ended
Jun. 30, 2013
FAIR VALUE [Abstract]  
Summary of Fair Value Measured on a Recurring Basis
The following tables set forth the Company's financial assets and liabilities that were accounted for at fair value on a recurring basis. There were no transfers between any of the levels for the periods presented.

 
June 30, 2013
(000's omitted)
Level 1
Level 2
Level 3
Total Fair Value
Available-for-sale investment securities:
 
 
 
 
U.S. Treasury and agency securities
$676,865
$81,005
$0
$757,870
Obligations of state and political subdivisions
0
610,843
0
610,843
Government agency mortgage-backed securities
0
238,687
0
238,687
Pooled trust preferred securities
0
0
47,290
47,290
Government agency collateralized mortgage obligations
0
26,338
0
26,338
Corporate debt securities
0
24,798
0
24,798
Marketable equity securities
478
0
0
478
    Total available-for-sale investment securities
677,343
981,671
47,290
1,706,304
Forward sales commitments
0
141
0
141
Commitments to originate real estate loans for sale
0
0
(19)
(19)
Mortgage loans held for sale
0
1,153
0
1,153
  Total
$677,343
$982,965
$47,271
$1,707,579

 
December 31, 2012
(000's omitted)
Level 1
Level 2
Level 3
Total Fair Value
Available-for-sale investment securities:
 
 
 
 
U.S. Treasury and agency securities
$891,803
$187,454
$0
$1,079,257
Obligations of state and political subdivisions
0
662,892
0
662,892
Government agency mortgage-backed securities
0
269,951
0
269,951
Pooled trust preferred securities
0
0
49,600
49,600
Government agency collateralized mortgage obligations
0
33,935
0
33,935
Corporate debt securities
0
25,357
0
25,357
Marketable equity securities
402
0
0
402
Total available-for-sale investment securities/Total
$892,205
$1,179,589
$49,600
$2,121,394
Changes in Level 3 Assets Measured at Fair Value on a Recurring Basis
The changes in Level 3 assets measured at fair value on a recurring basis are summarized in the following tables:
 
 
Three Months Ended June 30,
 
2013
 
2012
(000's omitted)
Pooled Trust Preferred Securities
 
Commitments to Originate Real Estate Loans for Sale
 
Total
 
Pooled Trust Preferred Securities
Beginning balance
$47,486
 
$0
 
$47,486
 
$47,385
Total gains (losses) included in earnings (1)
47
 
0
 
47
 
96
Total gains included in other comprehensive income(2)
981
 
0
 
981
 
3,800
Principal reductions
(1,224)
 
0
 
(1,224)
 
(2,495)
Commitments to originate real estate loans held for sale, net
0
 
(19)
 
(19)
 
0
Ending balance
$47,290
 
($19)
 
$47,271
 
$48,786
 
(1)
Amounts included in earnings associated with the pooled trust preferred securities relate to accretion of related discount and are reported in interest and dividends on taxable investments.
(2)
Amounts included in other comprehensive income associated with the pooled trust preferred securities relate to changes in unrealized loss and are reported as a component of unrealized gains on securities in the Statement of Comprehensive Income.
 
 
Six Months Ended June 30,
 
2013
 
2012
(000's omitted)
Pooled Trust Preferred Securities
 
Commitments to Originate Real Estate Loans for Sale
 
Total
 
Pooled Trust Preferred Securities
Beginning balance
$49,600
 
$0
 
$49,600
 
$43,846
Total gains (losses) included in earnings (1)
150
 
0
 
150
 
144
Total gains included in other comprehensive income(2)
2,873
 
0
 
2,873
 
8,367
Principal reductions
(5,333)
 
0
 
(5,333)
 
(3,571)
Commitments to originate real estate loans held for sale, net
0
 
(19)
 
(19)
 
0
Ending balance
$47,290
 
($19)
 
$47,271
 
$48,786
 
(1)
Amounts included in earnings associated with the pooled trust preferred securities relate to accretion of related discount and are reported in interest and dividends on taxable investments.
(2)
Amounts included in other comprehensive income associated with the pooled trust preferred securities relate to changes in unrealized loss and are reported as a component of unrealized gains on securities in the Statement of Comprehensive Income.
Assets and Liabilities Measured on a Non-Recurring Basis
Assets and liabilities measured on a non-recurring basis:

 
June 30, 2013
 
December 31, 2012
(000's omitted)
Level 1
Level 2
Level 3
Total Fair Value
 
Level 1
Level 2
Level 3
Total Fair Value
Impaired loans
$0
$0
$1,990
$1,990
 
$0
$0
$1,186
$1,186
Other real estate owned
0
0
5,066
5,066
 
0
0
4,788
4,788
Mortgage servicing rights
0
0
858
858
 
0
0
1,028
1,028
Total
$0
$0
$7,914
$7,914
 
$0
$0
$7,002
$7,002
Significant Unobservable Inputs, Fair Value Valuation Techniques
The significant unobservable inputs used in the determination of fair value of assets classified as Level 3 on a recurring or non-recurring basis as of June 30, 2013 are as follows:
 
(000's omitted)
Fair Value at June 30, 2013
Valuation Technique
Significant Unobservable Inputs
Significant Unobservable Input Range
(Weighted Average)
 
 
 
 
 
Pooled trust preferred securities
$47,290
Consensus pricing
Weighting of offered quotes
74.8% - 85.5% (81.6%)
 
 
 
 
 
Impaired loans
1,990
Fair Value of Collateral
Estimated cost of disposal/market adjustment
11.0% -50.0% (39.0%)
 
 
 
 
 
Other real estate owned
5,066
Fair Value of Collateral
Estimated cost of disposal/market adjustment
4.0% - 53.0% (29.7%)
 
 
 
 
 
Mortgage servicing rights
858
Discounted cash flow
Weighted average constant prepayment rate
13.6% - 41.4% (37.2%)
 
 
 
Discount rate
3.27% - 3.97% (3.80%)
 
 
 
Adequate compensation
$7/loan
 
 
 
 
 
Commitments to originate real estate loans for sale
(19)
Discounted cash flow
Embedded servicing value
1%
 
The significant unobservable inputs used in the determination of fair value of assets classified as Level 3 on a recurring or non-recurring basis as of December 31, 2012 are as follows:

(000's omitted)
Fair Value at December 31, 2012
Valuation Technique
Significant Unobservable Inputs
Significant Unobservable Input Range
(Weighted Average)
 
 
 
 
 
Pooled trust preferred securities
$49,600
Consensus pricing
Weighting of offered quotes
65.3% - 85.1% (78.4%)
 
 
 
 
 
Impaired loans
1,186
Fair value of collateral
Estimated cost of disposal/market adjustment
25.0% - 50.0% (27.5%)
 
 
 
 
 
Other real estate owned
4,788
Fair value of collateral
Estimated cost of disposal/market adjustment
11.0% - 60.2% (19.9%)
 
 
 
 
 
Mortgage servicing rights
1,028
Discounted cash flow
Weighted average constant prepayment rate
1.1% - 39.6% (34.4%)
 
 
 
 Discount rate
2.5% - 3.3% (3.1%)
 
 
 
 Adequate compensation
$7/loan
Carrying Amounts and Estimated Fair Values of Other Financial Instruments
The carrying amounts and estimated fair values of the Company's other financial instruments that are not accounted for at fair value at June 30, 2013 and December 31, 2012 are as follows:

 
 
June 30, 2013
 
December 31, 2012
 
 
Carrying
Fair
 
Carrying
Fair
(000's omitted)
 
Value
Value
 
Value
Value
Financial assets:
 
 
 
 
 
 
Net loans
 
$3,935,998
$3,875,023
 
$3,865,576
$3,881,354
Financial liabilities:
 
 
 
 
 
 
Deposits
 
5,670,130
5,674,653
 
5,628,039
5,635,320
Borrowings
 
322,319
345,766
 
728,061
820,377
Subordinated debt held by unconsolidated subsidiary trusts
 
102,085
102,337
 
102,073
97,899