XML 63 R43.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2017
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]  
Fair Value Mortgage Loans Held For Sale, Interest Rate Lock Commitments and Commitments to Sell
The following table presents the changes in fair value related to mortgage loans held for sale, interest rate lock commitments and commitments to sell residential real estate mortgage loans, for which the fair value option was elected. Changes in fair values are reported as a component of mortgage banking revenues in the Consolidated Statements of Income.
(Dollars in thousands)
 
 
 
Years ended December 31,
2017

2016

2015

Mortgage loans held for sale

$503


($691
)

($48
)
Interest rate lock commitments
(100
)
(175
)
28

Commitments to sell
(328
)
942

3

Total changes in fair value

$75


$76


($17
)
Assets and Liabilities Measured at Fair Value on a Recurring Basis
The following tables present the balances of assets and liabilities reported at fair value on a recurring basis:
(Dollars in thousands)
Total
 
Quoted Prices in Active Markets for Identical Assets
(Level 1)
 
Significant Other Observable Inputs
(Level 2)
 
Significant Unobservable Inputs
(Level 3)
December 31, 2017
 
 
 
Assets:
 
 
 
 
 
 
 
Securities available for sale:
 
 
 
 
 
 
 
Obligations of U.S. government-sponsored enterprises

$157,604

 

$—

 

$157,604

 

$—

Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises
590,882

 

 
590,882

 

Obligations of states and political subdivisions
2,359

 

 
2,359

 

Individual name issuer trust preferred debt securities
16,984

 

 
16,984

 

Corporate bonds
13,125

 

 
13,125

 

Mortgage loans held for sale
26,943

 

 
26,943

 

Derivative assets
2,759

 

 
2,759

 

Total assets at fair value on a recurring basis

$810,656

 

$—

 

$810,656

 

$—

Liabilities:
 
 
 
 
 
 
 
Derivative liabilities

$3,047

 

$—

 

$3,047

 

$—

Contingent consideration liability
1,404

 

 

 
1,404

Total liabilities at fair value on a recurring basis

$4,451

 

$—

 

$3,047

 

$1,404




(Dollars in thousands)
Total
 
Quoted Prices in Active Markets for Identical Assets
(Level 1)
 
Significant Other Observable Inputs
(Level 2)
 
Significant Unobservable Inputs
(Level 3)
December 31, 2016
 
 
 
Assets:
 
 
 
 
 
 
 
Securities available for sale:
 
 
 
 
 
 
 
Obligations of U.S. government-sponsored enterprises

$108,440

 

$—

 

$108,440

 

$—

Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises
588,085

 

 
588,085

 

Obligations of states and political subdivisions
14,485

 

 
14,485

 

Individual name issuer trust preferred debt securities
26,736

 

 
26,736

 

Corporate bonds
2,166

 

 
2,166

 

Mortgage loans held for sale
29,434

 

 
29,434

 

Derivative assets
3,582

 

 
3,582

 

Total assets at fair value on a recurring basis

$772,928

 

$—

 

$772,928

 

$—

Liabilities:
 
 
 
 
 
 
 
Derivative liabilities

$4,043

 

$—

 

$4,043

 

$—

Contingent consideration liability
2,047

 

 

 
2,047

Total liabilities at fair value on a recurring basis

$6,090

 

$—

 

$4,043

 

$2,047



Fair value of Contingent Consideration Rollforward
The following table presents the change in the contingent consideration liability, which is included in other liabilities in the Consolidated Balance Sheets.
(Dollars in thousands)
 
 
Years ended December 31,
2017

2016

Beginning Balance

$2,047


$2,945

Change in fair value
(643
)
(898
)
Payments


Ending Balance

$1,404


$2,047

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis
The following table presents the carrying value of assets held at December 31, 2017, which were written down to fair value during the year ended December 31, 2017:
(Dollars in thousands)
Total
 
Quoted Prices in Active Markets for Identical Assets
(Level 1)
 
Significant Other Observable Inputs
(Level 2)
 
Significant Unobservable Inputs
(Level 3)
Assets:
 
 
 
 
 
 
 
Collateral dependent impaired loans

$1,425

 

$—

 

$—

 

$1,425

Property acquired through foreclosure or repossession
131

 

 

 
131

Total assets at fair value on a nonrecurring basis

$1,556

 

$—

 

$—

 

$1,556


The allowance for loan losses on the collateral dependent impaired loans included in the table above amounted to $690 thousand at December 31, 2017.

The following table summarizes the carrying value of assets held at December 31, 2016, which were written down to fair value during the year ended December 31, 2016:
(Dollars in thousands)
Total
 
Quoted Prices in Active Markets for Identical Assets
(Level 1)
 
Significant Other Observable Inputs
(Level 2)
 
Significant Unobservable Inputs
(Level 3)
Assets:
 
 
 
 
 
 
 
Collateral dependent impaired loans

$3,828

 

$—

 

$—

 

$3,828

Property acquired through foreclosure or repossession
605

 

 

 
605

Total assets at fair value on a nonrecurring basis

$4,433

 

$—

 

$—

 

$4,433



The allowance for loan losses on the collateral dependent impaired loans included in the table above amounted to $469 thousand at December 31, 2016.
Qualitative Information About Level 3 Assets Measured at Fair Value on a Nonrecurring Basis
The following tables present valuation techniques and unobservable inputs for assets measured at fair value on a nonrecurring basis for which the Corporation has utilized Level 3 inputs to determine fair value:
(Dollars in thousands)
Fair Value
 
Valuation Technique
 
Unobservable Input
Range of Inputs Utilized (Weighted Average)
December 31, 2017
 
 
Collateral dependent impaired loans

$1,425

 
Appraisals of collateral
 
Discount for costs to sell
0% - 15% (15%)
 
 
 
 
 
 
 
Property acquired through foreclosure or repossession
131

 
Appraisals of collateral
 
Discount for costs to sell
10%
 
 
 
 
 
Appraisal adjustments (1)
12% - 17% (15%)
(1)
Management adjusts appraisal values to reflect market value declines or other discounts resulting from its knowledge of the property.

(Dollars in thousands)
Fair Value
 
Valuation Technique
 
Unobservable Input
Range of Inputs Utilized (Weighted Average)
December 31, 2016
 
 
Collateral dependent impaired loans

$3,828

 
Appraisals of collateral
 
Discount for costs to sell
10% - 20% (15%)
 
 
 
 
 
Appraisal adjustments (1)
0% - 10% (9%)
Property acquired through foreclosure or repossession
605

 
Appraisals of collateral
 
Discount for costs to sell
10% - 12% (11%)
 
 
 
 
 
Appraisal adjustments (1)
6% - 50% (24%)
(1)
Management adjusts appraisal values to reflect market value declines or other discounts resulting from its knowledge of the property.

Carrying Amounts, Estimated Fair Values and Fair Value Hierarchy of Financial Instruments
The following tables present the carrying amount, estimated fair value and placement in the fair value hierarchy of the Corporation’s financial instruments. The tables exclude financial instruments for which the carrying value approximates fair value such as cash and cash equivalents, FHLB stock, accrued interest receivable, bank-owned life insurance, non-maturity deposits and accrued interest payable.
(Dollars in thousands)
Carrying Amount
 
Total
 Fair Value
 
Quoted Prices in Active Markets for Identical Assets
(Level 1)
 
Significant Other Observable Inputs
(Level 2)
 
Significant Unobservable Inputs
(Level 3)
December 31, 2017
 
 
 
 
Financial Assets:
 
 
 
 
 
 
 
 
 
Securities held to maturity

$12,541

 

$12,721

 

$—

 

$12,721

 

$—

Loans, net of allowance for loan losses
3,347,583

 
3,369,932

 

 

 
3,369,932

 
 
 
 
 
 
 
 
 
 
Financial Liabilities:
 
 
 
 
 
 
 
 
 
Time deposits

$1,015,095

 

$1,018,396

 

$—

 

$1,018,396

 

$—

FHLB advances
791,356

 
792,887

 

 
792,887

 

Junior subordinated debentures
22,681

 
18,559

 

 
18,559

 


(Dollars in thousands)
Carrying Amount
 
Estimated Fair Value
 
Quoted Prices in Active Markets for Identical Assets
(Level 1)
 
Significant Other Observable Inputs
(Level 2)
 
Significant Unobservable Inputs
(Level 3)
December 31, 2016
 
 
 
 
Financial Assets:
 
 
 
 
 
 
 
 
 
Securities held to maturity

$15,633

 

$15,920

 

$—

 

$15,920

 

$—

Loans, net of allowance for loan losses
3,208,367

 
3,218,651

 

 

 
3,218,651

 
 
 
 
 
 
 
 
 
 
Financial Liabilities:
 
 
 
 
 
 
 
 
 
Time deposits

$961,613

 

$962,374

 

$—

 

$962,374

 

$—

FHLB advances
848,930

 
852,888

 

 
852,888

 

Junior subordinated debentures
22,681

 
16,970

 

 
16,970