XML 54 R36.htm IDEA: XBRL DOCUMENT v3.2.0.727
Fair Value (Tables)
 6 Months Ended
Jun. 30, 2015
Schedule of impaired financing receivables additional info [Abstract]  
Assets And Liabilities Measured At Fair Value On A Recurring Basis
The following table presents assets and liabilities measured at fair value on a recurring basis:
 
Fair Value Measurements at June 30, 2015 using:
(In thousands)
 
Level 1
 
Level 2
 
Level 3
 
Balance at June 30, 2015
Assets
 
 

 
 

 
 

 
 

Investment securities:
 
 

 
 

 
 

 
 

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

 
$
588,919

 
$
—

 
$
588,919

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

 
778,639

 
—

 
778,639

Equity securities
 
1,963

 
—

 
744

 
2,707

Mortgage loans held for sale
 
—

 
9,218

 
—

 
9,218

Mortgage IRLCs
 
—

 
125

 
—

 
125

 
 
 
 
 
 
 
 
 
Liabilities
 
 

 
 

 
 

 
 

Fair value swap
 
$
—

 
$
—

 
$
226

 
$
226

 
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
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 three and six months ended June 30, 2015 and 2014, for financial instruments measured on a recurring basis and classified as Level 3:

Level 3 Fair Value Measurements
Three months ended June 30, 2015 and 2014
(In thousands)
 
Equity
Securities
 
Fair value
swap
Balance, at April 1, 2015
 
$
739

 
$
(226
)
Total gains/(losses)
 
 

 
 

Included in earnings – realized
 
—

 
—

Included in earnings – unrealized
 
—

 
—

Included in other comprehensive income (loss)
 
5

 
—

Purchases, sales, issuances and settlements, other
 
—

 
—

Re-evaluation of fair value swap, recorded in other expense
 
—

 
—

Balance at June 30, 2015
 
$
744

 
$
(226
)
 
 
 
 
 
Balance, at April 1, 2014
 
$
711

 
$
(135
)
Total gains/(losses)
 
 

 
 

Included in earnings – realized
 
—

 
—

Included in earnings – unrealized
 
—

 
—

Included in other comprehensive income (loss)
 
36

 
—

Purchases, sales, issuances and settlements, other
 
—

 
—

Re-evaluation of fair value swap
 
—

 
—

Balance at June 30, 2014
 
$
747

 
$
(135
)

Level 3 Fair Value Measurements
Six months ended June 30, 2015 and 2014
(In thousands)
 
Equity
Securities
 
Fair value
swap
Balance, at January 1, 2015
 
$
776

 
$
(226
)
Total gains/(losses)
 
 
 
 
Included in earnings – realized
 
—

 
—

Included in earnings – unrealized
 
—

 
—

Included in other comprehensive income (loss)
 
(32
)
 
—

Purchases, sales, issuances and settlements, other
 
—

 
—

Re-evaluation of fair value swap, recorded in other expense
 
—

 
—

Balance at June 30, 2015
 
$
744

 
$
(226
)
 
 
 
 
 
Balance, at January 1, 2014
 
$
759

 
$
(135
)
Total gains/(losses)
 
 
 
 
Included in earnings – realized
 
—

 
—

Included in earnings – unrealized
 
—

 
—

Included in other comprehensive income (loss)
 
(12
)
 
—

Purchases, sales, issuances and settlements, other
 
—

 
—

Re-evaluation of fair value swap
 
—

 
—

Balance at June 30, 2014
 
$
747

 
$
(135
)
Assets And Liabilities Measured At Fair Value On A Nonrecurring Basis
The following tables present assets and liabilities measured at fair value on a nonrecurring basis. Collateral dependent impaired loans are carried at fair value if they have been charged down to fair value or if a specific valuation allowance has been established. A new cost basis is established at the time a property is initially recorded in OREO. OREO properties are carried at fair value if a devaluation has been taken to the property's value subsequent to the initial measurement.
 
Fair Value Measurements at June 30, 2015 using:
(In thousands)
 
Level 1
 
Level 2
 
Level 3
 
Balance at June 30, 2015
Impaired loans recorded at fair value:
 
 

 
 

 
 

 
 

Commercial real estate
 
$
—

 
$
—

 
$
4,947

 
$
4,947

Construction real estate:
 
 

 
 

 
 

 
 

SEPH commercial land and development
 
—

 
—

 
2,047

 
2,047

Remaining commercial
 
—

 
—

 
3,563

 
3,563

Residential real estate
 
—

 
—

 
2,900

 
2,900

Total impaired loans recorded at fair value
 
$
—

 
$
—

 
$
13,457

 
$
13,457

 
 
 
 
 
 
 
 
 
Mortgage servicing rights
 
$
—

 
$
4,921

 
$
—

 
$
4,921

 
 
 
 
 
 
 
 
 
OREO:
 
 
 
 
 
 
 
 
Commercial real estate
 
—

 
—

 
178

 
178

Construction real estate
 
—

 
—

 
5,230

 
5,230

Residential real estate
 
—

 
—

 
1,426

 
1,426

Total OREO
 
$
—

 
$
—

 
$
6,834

 
$
6,834

 
Fair Value Measurements at December 31, 2014 using:
(In thousands)
 
Level 1
 
Level 2
 
Level 3
 
Balance at December 31, 2014
Impaired loans recorded at fair value:
 
 

 
 

 
 

 
 

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 recorded at fair value
 
$
—

 
$
—

 
$
16,963

 
$
16,963

 
 
 
 
 
 
 
 
 
Mortgage servicing rights
 
$
—

 
$
2,928

 
$
—

 
$
2,928

 
 
 
 
 
 
 
 
 
OREO:
 
 
 
 
 
 
 
 
Commercial real estate
 
—

 
—

 
1,470

 
1,470

Construction real estate
 
—

 
—

 
6,473

 
6,473

Residential real estate
 
—

 
—

 
2,369

 
2,369

Total OREO
 
$
—

 
$
—

 
$
10,312

 
$
10,312
Qualitative Information about Level 3 Fair Value Measurements Measured on 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 June 30, 2015 and December 31, 2014:

June 30, 2015
(In thousands)
 
Fair Value
 
Valuation Technique
 
Unobservable Input(s)
 
Range
(Weighted Average)
Impaired loans:
 
 

 
 
 
 
 
 
Commercial real estate
 
$
4,947

 
Sales comparison approach
 
Adj to comparables
 
0.2% - 73.1% (27.5%)
 
 
 
 
Bulk sale approach
 
Discount rate
 
8.0% (8.0%)
 
 
 
 
Income approach
 
Capitalization rate
 
8.0% - 13.3% (10.2%)
 
 
 
 
Cost approach
 
Accumulated depreciation
 
23.0% - 50.0% (42.1%)
 
 
 
 
 
 
 
 
 
Construction real estate:
 
 

 
 
 
 
 
 
SEPH commercial land and development
 
$
2,047

 
Sales comparison approach
 
Adj to comparables
 
5.0% - 30.0% (17.4%)
 
 
 
 
Bulk sale approach
 
Discount rate
 
10.7% (10.7%)
 
 
 
 
 
 
 
 
 
Remaining commercial
 
$
3,563

 
Sales comparison approach
 
Adj to comparables
 
0.2% - 67.0% (25.7%)
 
 
 
 
Bulk sale approach
 
Discount rate
 
10.0% - 20.0% (15.8%)
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
2,900

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 83.0% (14.3%)
 
 
 
 
Income approach
 
Capitalization rate
 
10.1% - 13.0% (10.7%)
 
 
 
 
 
 
 
 
 
Other real estate owned:
 
 
 
 
 
 
 
 
Commercial real estate
 
$
178

 
Sales comparison approach
 
Adj to comparables
 
15.0% - 71.0% (30.4%)
 
 
 
 
Income approach
 
Capitalization rate
 
8.4% (8.4%)
 
 
 
 
 
 
 
 
 
Construction real estate
 
$
5,230

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 52.2% (21.0%)
 
 
 
 
Bulk sale approach
 
Discount rate
 
15.0% (15.0%)
 
 
 
 
Income approach
 
Capitalization rate
 
9.5% (9.5%)
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
1,426

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 51.2% (6.4%)
 
 
 
 
Income approach
 
Capitalization rate
 
6.8% - 17.4% (8.3%)
 
 
 
 
Cost approach
 
Accumulated depreciation
 
60.0% (60.0%)

Balance at 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%)
Fair Value, by Balance Sheet Grouping
The fair value of financial instruments at June 30, 2015 and December 31, 2014, was as follows:

 
 
June 30, 2015
 
 
 
 
Fair Value Measurements
(In thousands)
 
Carrying value
 
Level 1
 
Level 2
 
Level 3
 
Total fair value
Financial assets:
 
 
 
 
 
 
 
 
 
 
Cash and money market instruments
 
$
404,286

 
$
404,286

 
$
—

 
$
—

 
$
404,286

Investment securities
 
1,491,792

 
1,963

 
1,491,104

 
744

 
1,493,811

Accrued interest receivable - securities
 
4,116

 
—

 
4,116

 
—

 
4,116

Accrued interest receivable - loans
 
13,709

 
—

 
—

 
13,709

 
13,709


 
 
 
 
 
 
 
 
 
 
Loans held for sale
 
9,218

 
—

 
9,218

 
—

 
9,218

Mortgage IRLCs
 
125

 
—

 
125

 
—

 
125

Impaired loans carried at fair value
 
13,457

 
—

 
—

 
13,457

 
13,457

Other loans, net
 
4,820,747

 
—

 
—

 
4,823,221

 
4,823,221

Loans receivable, net
 
$
4,843,547

 
$
—

 
$
9,343

 
$
4,836,678

 
$
4,846,021

 
 
 
 
 
 
 
 
 
 
 
Financial liabilities:
 
 

 
 

 
 

 
 

 
 

Noninterest bearing checking accounts
 
$
1,299,264

 
$
1,299,264

 
$
—

 
$
—

 
$
1,299,264

Interest bearing transactions accounts
 
1,278,138

 
1,278,138

 
—

 
—

 
1,278,138

Savings accounts
 
1,572,253

 
1,572,253

 
—

 
—

 
1,572,253

Time deposits
 
1,358,636

 
—

 
1,365,241

 
—

 
1,365,241

Other
 
4,075

 
4,075

 
—

 
—

 
4,075

Total deposits
 
$
5,512,366

 
$
4,153,730

 
$
1,365,241

 
$
—

 
$
5,518,971

 
 
 
 
 
 
 
 
 
 
 
Short-term borrowings
 
$
238,618

 
$
—

 
$
238,618

 
$
—

 
$
238,618

Long-term debt
 
735,062

 
—

 
773,510

 
—

 
773,510

Subordinated debentures/notes
 
45,000

 
—

 
43,336

 
—

 
43,336

Accrued interest payable – deposits
 
1,078

 
14

 
1,064

 
—

 
1,078

Accrued interest payable – debt/borrowings
 
1,354

 
10

 
1,344

 
—

 
1,354

 
 
 
 
 
 
 
 
 
 
 
Derivative financial instruments:
 
 

 
 

 
 

 
 

 
 

Fair value swap
 
$
226

 
$
—

 
$
—

 
$
226

 
$
226

 
 
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


 
 
 
 
 
 
 
 
 
 
Loans held for sale
 
5,264

 
—

 
5,264

 
—

 
5,264

Mortgage IRLCs
 
70

 
—

 
70

 
—

 
70

Impaired loans carried at fair value
 
16,963

 
—

 
—

 
16,963

 
16,963

Other loans, net
 
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:
 
 

 
 

 
 

 
 

 
 

Noninterest bearing checking accounts
 
$
1,269,296

 
$
1,269,296

 
$
—

 
—

 
$
1,269,296

Interest bearing transactions 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 debentures/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