XML 77 R53.htm IDEA: XBRL DOCUMENT v2.4.1.9
Fair Values (Tables)
12 Months Ended
Dec. 31, 2014
Fair Value Disclosures [Abstract]  
Schedule of financial assets and liabilities measured on a recurring basis
The following table presents assets and liabilities measured at fair value on a recurring basis:
 
Fair Value Measurements at December 31, 2014 using:
(In thousands)
 
Level 1
 
Level 2
 
Level 3
 
Balance at December 31, 2014
Assets
 
 

 
 

 
 

 
 

Investment securities:
 
 

 
 

 
 

 
 

Obligations of U.S. Treasury and other U.S. Government sponsored entities
 
$

 
$
538,064

 
$

 
$
538,064

U.S. Government sponsored entities’ asset-backed securities
 

 
761,153

 

 
761,153

Equity securities
 
1,922

 

 
776

 
2,698

Mortgage loans held for sale
 

 
5,264

 

 
5,264

Mortgage IRLCs
 

 
70

 

 
70

 
 
 
 
 
 
 
 
 
Liabilities
 
 

 
 

 
 

 
 

Fair value swap
 
$

 
$

 
$
226

 
$
226

 
Fair Value Measurements at December 31, 2013 using:
(In thousands)
 
Level 1
 
Level 2
 
Level 3
 
Balance at December 31, 2013
Assets
 
 

 
 

 
 

 
 

Investment securities:
 
 

 
 

 
 

 
 

Obligations of U.S. Treasury and other U.S. Government sponsored entities
 
$

 
$
525,136

 
$

 
$
525,136

U.S. Government sponsored entities’ asset-backed securities
 

 
648,471

 

 
648,471

Equity securities
 
1,900

 

 
759

 
2,659

Mortgage loans held for sale
 

 
1,666

 

 
1,666

Mortgage IRLCs
 

 
61

 

 
61

 
 
 
 
 
 
 
 
 
Liabilities
 
 

 
 

 
 

 
 

Fair value swap
 
$

 
$

 
$
135

 
$
135

Schedule of reconciliation of level 3 input for financial instruments measured on recurring basis
The table below is a reconciliation of the beginning and ending balances of the Level 3 inputs for the years ended December 31, 2014 and 2013, for financial instruments measured on a recurring basis and classified as Level 3:
 
Level 3 Fair Value Measurements
(In thousands)
 
Equity Securities
 
Fair Value Swap
Balance at January 1, 2014
 
$
759

 
$
(135
)
Total Gains (Losses)
 
 
 
 
Included in earnings - realized
 

 

Included in earnings - unrealized
 

 

Included in other comprehensive income
 
17

 

Purchases, sales, issuances and settlements, other, net
 

 

Re-evaluation of fair value swap
 

 
(91
)
Balance at December 31, 2014
 
$
776

 
$
(226
)
Balance at January 1, 2013
 
$
780

 
$
(135
)
Total Gains (Losses)
 
 
 
 
Included in earnings - realized
 
(17
)
 

Included in earnings - unrealized
 

 

Included in other comprehensive income
 
(4
)
 

Purchases, sales, issuances and settlements, other, net
 

 

Re-evaluation of fair value swap
 

 

Balance at December 31, 2013
 
$
759

 
$
(135
)
Schedule of assets and liabilities measured at fair value on a nonrecurring basis
The following table presents assets and liabilities measured at fair value on a nonrecurring basis:
Fair Value Measurements at December 31, 2014 Using:
(In thousands)
 
Level 1
 
Level 2
 
Level 3
 
Balance at December 31, 2014
Impaired Loans:
 
 
 
 
 
 
 
 
   Commercial real estate
 
$

 
$

 
$
8,481

 
$
8,481

   Construction real estate:
 
 
 
 
 
 
 
 
        SEPH commercial land and development
 

 

 
2,078

 
2,078

        Remaining commercial
 

 

 
3,483

 
3,483

   Residential real estate
 

 

 
2,921

 
2,921

Total impaired loans
 
$

 
$

 
$
16,963

 
$
16,963

Mortgage Servicing Rights
 
$

 
$
2,928

 
$

 
$
2,928

Other Real Estate Owned:
 
 
 
 
 
 
 
 
    Commercial real estate
 

 

 
1,470

 
1,470

    Construction real estate
 

 

 
6,473

 
6,473

    Residential real estate
 

 

 
2,369

 
2,369

Total Other Real Estate Owned
 
$

 
$

 
$
10,312

 
$
10,312

 
 
Fair Value Measurements at December 31, 2013 Using:
(In thousands)
 
Level 1
 
Level 2
 
Level 3
 
Balance at December 31, 2013
Impaired Loans:
 
 
 
 
 
 
 
 
   Commercial real estate
 
$

 
$

 
$
21,100

 
$
21,100

   Construction real estate:
 
 
 
 
 
 
 
 
        SEPH commercial land and development
 

 

 
4,777

 
4,777

        Remaining commercial
 

 

 
3,788

 
3,788

   Residential real estate
 

 

 
4,154

 
4,154

Total impaired loans
 
$

 
$

 
$
33,819

 
$
33,819

Mortgage Servicing Rights
 
$

 
$
2,259

 
$

 
$
2,259

Other Real Estate Owned:
 
 
 
 
 
 
 
 
  Commercial real estate
 

 

 
4,119

 
4,119

  Construction real estate
 

 

 
11,041

 
11,041

  Residential real estate
 

 

 
3,366

 
3,366

Total Other Real Estate Owned
 
$

 
$

 
$
18,526

 
$
18,526

Schedule of qualitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis
The following tables present qualitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis at December 31, 2014 and December 31, 2013:

December 31, 2014
(In thousands)
 
Fair Value
 
Valuation Technique
 
Unobservable Input(s)
 
Range (Weighted Average)
Impaired loans:
 
 

 
 
 
 
 
 
Commercial real estate
 
$
8,481

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 84.0% (38.8%)
 
 
 
 
Income approach
 
Capitalization rate
 
8.0% - 9.5% (9.4%)
 
 
 
 
Cost approach
 
Accumulated depreciation
 
23.0% (23.0%)
 
 
 
 
 
 
 
 
 
Construction real estate:
 
 

 
 
 
 
 
 
SEPH commercial land and development
 
$
2,078

 
Sales comparison approach
 
Adj to comparables
 
5.0% - 35.0% (17.5%)
 
 
 
 
Bulk sale approach
 
Discount rate
 
10.8% (10.8%)
 
 
 
 
 
 
 
 
 
Remaining commercial
 
$
3,483

 
Sales comparison approach
 
Adj to comparables
 
0.2% - 76.0% (45.4%)
 
 
 
 
Bulk sale approach
 
Discount rate
 
10.0% - 22.0% (16.5%)
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
2,921

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 120.6% (11.1%)
 
 
 
 
Income approach
 
Capitalization rate
 
7.9% - 10.0% (8.0%)
 
 
 
 
 
 
 
 
 
Other real estate owned:
 
 
 
 
 
 
 
 
Commercial real estate
 
$
1,470

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 87.0% (30.5%)
 
 
 
 
Income approach
 
Capitalization rate
 
8.4% - 10.0% (9.4%)
 
 
 
 
Cost approach
 
Accumulated depreciation
 
60.0% - 95.0% (77.5%)
 
 
 
 
 
 
 
 
 
Construction real estate
 
$
6,473

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 82.9% (27.1%)
 
 
 
 
Bulk sale approach
 
Discount rate
 
15.0% (15.0%)
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
2,369

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 38.3% (10.1%)
 
 
 
 
Income approach
 
Capitalization rate
 
6.8% - 7.8% (7.6%)

December 31, 2013
(In thousands)
 
Fair Value
 
Valuation Technique
 
Unobservable Input(s)
 
Range (Weighted Average)
Impaired loans:
 
 

 
 
 
 
 
 
Commercial real estate
 
$
21,100

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 109.0% (22.8%)
 
 
 
 
Income approach
 
Capitalization rate
 
8.0% - 12.5% (9.1%)
 
 
 
 
Cost approach
 
Accumulated depreciation
 
11.7% - 65.0% (37.1%)
 
 
 
 
 
 
 
 
 
Construction real estate:
 
 

 
 
 
 
 
 
SEPH commercial land and development
 
$
4,777

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 96.0% (13.9%)
 
 
 
 
Bulk sale approach
 
Discount rate
 
11.0% - 20.0% (14.9%)
 
 
 
 
 
 
 
 
 
Remaining commercial
 
$
3,788

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 40.0% (22.4%)
 
 
 
 
Bulk sale approach
 
Discount rate
 
11.0% - 20.0% (18.0%)
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
4,154

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 121.8% (14.9%)
 
 
 
 
Income approach
 
Capitalization rate
 
7.8% - 10.0% (8.4%)
 
 
 
 
 
 
 
 
 
Other real estate owned:
 
 
 
 
 
 
 
 
Commercial real estate
 
$
4,119

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 140.0% (17.7%)
 
 
 
 
Income approach
 
Capitalization rate
 
8.0% - 11.5% (9.6%)
 
 
 
 
Cost approach
 
Accumulated depreciation
 
60.0% - 95.0% (80.0%)
 
 
 
 
 
 
 
 
 
Construction real estate
 
$
11,041

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 484.0% (36.2%)
 
 
 
 
Bulk sale approach
 
Discount rate
 
13.0% - 14.0% (13.6%)
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
3,366

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 273.0% (19.2%)
 
 
 
 
Income approach
 
Capitalization rate
 
5.4% - 7.8% (7.4%)
Fair value, by balance sheet grouping
The fair value of financial instruments at December 31, 2014 and December 31, 2013, was as follows:
 
 
December 31, 2014
 
 
 
 
Fair Value Measurements
(In thousands)
 
Carrying value
 
Level 1
 
Level 2
 
Level 3
 
Total fair value
Financial assets:
 
 
 
 
 
 
 
 
 
 
Cash and money market instruments
 
$
237,699

 
$
237,699

 
$

 
$

 
$
237,699

Investment securities
 
1,442,477

 
1,922

 
1,442,708

 
775

 
1,445,405

Accrued interest receivable - securities
 
4,048

 

 
4,048

 

 
4,048

Accrued interest receivable - loans
 
13,629

 

 

 
13,629

 
13,629

 
 
 
 
 
 
 
 
 
 
 
Mortgage loans held for sale
 
5,264

 

 
5,264

 

 
5,264

Impaired loans carried at fair value
 
16,963

 

 

 
16,963

 
16,963

Mortgage IRLCs
 
70

 

 
70

 

 
70

Other loans
 
4,753,033

 

 

 
4,757,461

 
4,757,461

Loans receivable, net
 
$
4,775,330

 
$

 
$
5,334

 
$
4,774,424

 
$
4,779,758

 
 
 
 
 
 
 
 
 
 
 
Financial liabilities:
 
 

 
 

 
 

 
 

 
 

Non-interest bearing checking accounts
 
$
1,269,296

 
$
1,269,296

 
$

 
$

 
$
1,269,296

Interest bearing transaction accounts
 
1,122,079

 
1,122,079

 

 

 
1,122,079

Savings accounts
 
1,325,445

 
1,325,445

 

 

 
1,325,445

Time deposits
 
1,409,911

 

 
1,422,885

 

 
1,422,885

Other
 
1,269

 
1,269

 

 

 
1,269

Total deposits
 
$
5,128,000

 
$
3,718,089

 
$
1,422,885

 
$

 
$
5,140,974

 
 
 
 
 
 
 
 
 
 
 
Short-term borrowings
 
$
276,980

 
$

 
$
276,980

 
$

 
$
276,980

Long-term debt
 
786,602

 

 
827,500

 

 
827,500

Subordinated notes
 
45,000

 

 
42,995

 

 
42,995

Accrued interest payable – deposits
 
1,125

 
14

 
1,111

 

 
1,125

Accrued interest payable – debt/borrowings
 
1,426

 
3

 
1,423

 

 
1,426

 
 
 
 
 
 
 
 
 
 
 
Derivative financial instruments:
 
 

 
 

 
 

 
 
 
 

Fair value swap
 
$
226

 
$

 
$

 
$
226

 
$
226


 
 
December 31, 2013
 
 
 
 
Fair Value Measurements
(In thousands)
 
Carrying value
 
Level 1
 
Level 2
 
Level 3
 
Total fair value
Financial assets:
 
 
 
 
 
 
 
 
 
 
Cash and money market instruments
 
$
147,030

 
$
147,030

 
$

 
$

 
$
147,030

Investment securities
 
1,358,327

 
1,900

 
1,361,009

 
759

 
1,363,668

Accrued interest receivable - securities
 
4,840

 

 
4,840

 

 
4,840

Accrued interest receivable - loans
 
13,495

 

 

 
13,495

 
13,495

 
 
 
 
 
 
 
 
 
 
 
Mortgage loans held for sale
 
1,666

 

 
1,666

 

 
1,666

Impaired loans carried at fair value
 
33,819

 

 

 
33,819

 
33,819

Mortgage IRLCs
 
61

 

 
61

 

 
61

Other loans
 
4,525,491

 

 

 
4,531,680

 
4,531,680

Loans receivable, net
 
$
4,561,037

 
$

 
$
1,727

 
$
4,565,499

 
$
4,567,226

 
 
 
 
 
 
 
 
 
 
 
Financial liabilities:
 
 

 
 

 
 

 
 

 
 

Non-interest bearing checking accounts
 
$
1,193,553

 
$
1,193,553

 
$

 

 
$
1,193,553

Interest bearing transaction accounts
 
1,145,525

 
1,145,525

 

 

 
1,145,525

Savings accounts
 
1,124,994

 
1,124,994

 

 

 
1,124,994

Time deposits
 
1,324,659

 

 
1,331,129

 

 
1,331,129

Other
 
1,263

 
1,263

 

 

 
1,263

Total deposits
 
$
4,789,994

 
$
3,465,335

 
$
1,331,129

 
$

 
$
4,796,464

 
 
 
 
 
 
 
 
 
 
 
Short-term borrowings
 
$
242,029

 
$

 
$
242,029

 
$

 
$
242,029

Long-term debt
 
810,541

 

 
860,963

 

 
860,963

Subordinated notes
 
80,250

 

 
83,140

 

 
83,140

Accrued interest payable – deposits
 
1,366

 
16

 
1,350

 

 
1,366

Accrued interest payable – debt/borrowings
 
1,535

 
4

 
1,531

 

 
1,535

 
 
 
 
 
 
 
 
 
 
 
Derivative financial instruments:
 
 

 
 

 
 

 
 

 
 

Fair value swap
 
$
135

 
$

 
$

 
$
135

 
$
135

Impaired Financing Receivables [Table Text Block]
 
 
December 31, 2014
(In thousands)
 
Recorded Investment
 
Prior Charge-Offs
 
Specific Valuation Allowance
 
Carrying Balance
Impaired loans recorded at fair value
 
$
19,643

 
$
19,731

 
$
2,680

 
$
16,963

Remaining impaired loans
 
54,069

 
12,749

 
980

 
53,089

Total impaired loans
 
$
73,712

 
$
32,480

 
$
3,660

 
$
70,052


 
 
December 31, 2013
(In thousands)
 
Recorded Investment
 
Prior Charge-Offs
 
Specific Valuation Allowance
 
Carrying Balance
Impaired loans recorded at fair value
 
$
41,002

 
$
48,952

 
$
7,183

 
$
33,819

Remaining impaired loans
 
71,313

 
14,320

 
3,268

 
68,045

Total impaired loans
 
$
112,315

 
$
63,272

 
$
10,451

 
$
101,864