XML 78 R58.htm IDEA: XBRL DOCUMENT v3.6.0.2
Fair Values (Tables)
12 Months Ended
Dec. 31, 2016
Fair Value Inputs, Assets, Quantitative Information [Line Items]  
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, 2016 using:
(In thousands)
 
Level 1
 
Level 2
 
Level 3
 
Balance at December 31, 2016
Assets
 
 

 
 

 
 

 
 

Investment securities:
 
 

 
 

 
 

 
 

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

 
$
267,533

 
$

 
$
267,533

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

 
987,172

 

 
987,172

Equity securities
 
2,644

 

 
790

 
3,434

Mortgage loans held for sale
 

 
10,413

 

 
10,413

Mortgage IRLCs
 

 
124

 

 
124

 
 
 
 
 
 
 
 
 
Liabilities
 
 

 
 

 
 

 
 

Fair value swap
 
$

 
$

 
$
226

 
$
226

 
Fair Value Measurements at December 31, 2015 using:
(In thousands)
 
Level 1
 
Level 2
 
Level 3
 
Balance at December 31, 2015
Assets
 
 

 
 

 
 

 
 

Investment securities:
 
 

 
 

 
 

 
 

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

 
$
522,063

 
$

 
$
522,063

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

 
911,493

 

 
911,493

Equity securities
 
1,941

 

 
769

 
2,710

Mortgage loans held for sale
 

 
7,306

 

 
7,306

Mortgage IRLCs
 

 
165

 

 
165

 
 
 
 
 
 
 
 
 
Liabilities
 
 

 
 

 
 

 
 

Fair value swap
 
$

 
$

 
$
226

 
$
226

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, 2016 and 2015, 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, 2016
 
$
769

 
$
(226
)
Total Gains (Losses)
 
 
 
 
Included in earnings - realized
 

 

Included in earnings - unrealized
 

 

Included in other comprehensive income
 
21

 

Purchases, sales, issuances and settlements, other, net
 

 

Re-evaluation of fair value swap
 

 

Balance at December 31, 2016
 
$
790

 
$
(226
)
Balance at January 1, 2015
 
$
776

 
$
(226
)
Total Gains (Losses)
 
 
 
 
Included in earnings - realized
 

 

Included in earnings - unrealized
 

 

Included in other comprehensive income
 
(7
)
 

Purchases, sales, issuances and settlements, other, net
 

 

Re-evaluation of fair value swap
 

 

Balance at December 31, 2015
 
$
769

 
$
(226
)
Schedule of assets and liabilities measured at fair value on a nonrecurring basis

Fair Value Measurements at December 31, 2016 Using:
(In thousands)
 
Level 1
 
Level 2
 
Level 3
 
Balance at December 31, 2016
Impaired Loans:
 
 
 
 
 
 
 
 
   Commercial real estate
 
$

 
$

 
$
3,057

 
$
3,057

   Construction real estate
 

 

 
541

 
541

   Residential real estate
 

 

 
2,385

 
2,385

Total impaired loans
 
$

 
$

 
$
5,983

 
$
5,983

Mortgage Servicing Rights
 
$

 
$
6,769

 
$

 
$
6,769

Other Real Estate Owned:
 
 
 
 
 
 
 
 
    Commercial real estate
 

 

 
2,644

 
2,644

    Construction real estate
 

 

 
3,322

 
3,322

    Residential real estate
 

 

 
931

 
931

Total Other Real Estate Owned
 
$

 
$

 
$
6,897

 
$
6,897

Fair Value Measurements at December 31, 2015 Using:
(In thousands)
 
Level 1
 
Level 2
 
Level 3
 
Balance at December 31, 2015
Impaired Loans:
 
 
 
 
 
 
 
 
   Commercial real estate
 
$

 
$

 
$
3,698

 
$
3,698

   Construction real estate:
 
 
 
 
 
 
 
 
        SEPH commercial land and development
 

 

 
2,044

 
2,044

        Remaining commercial
 

 

 
1,872

 
1,872

   Residential real estate
 

 

 
1,882

 
1,882

Total impaired loans
 
$

 
$

 
$
9,496

 
$
9,496

Mortgage Servicing Rights
 
$

 
$
1,867

 
$

 
$
1,867

Other Real Estate Owned:
 
 
 
 
 
 
 
 
  Commercial real estate
 

 

 
2,796

 
2,796

  Construction real estate
 

 

 
3,387

 
3,387

  Residential real estate
 

 

 
2,332

 
2,332

Total Other Real Estate Owned
 
$

 
$

 
$
8,515

 
$
8,515

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 quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis at December 31, 2016 and December 31, 2015:

December 31, 2016
(In thousands)
 
Fair Value
 
Valuation Technique
 
Unobservable Input(s)
 
Range (Weighted Average)
Impaired loans:
 
 

 
 
 
 
 
 
Commercial real estate
 
$
3,057

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 90.0% (20.2%)
 
 
 
 
Income approach
 
Capitalization rate
 
9.0% - 10.6% (10.1%)
 
 
 
 
Cost approach
 
Accumulated depreciation
 
17.0% - 18.0% (17.8%)
 
 
 
 
 
 
 
 
 
Construction real estate
 
$
541

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 11.1% (1.6%)
 
 
 
 
Bulk sale approach
 
Discount rate
 
10.0% (10.0%)
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
2,385

 
Sales comparison approach
 
Adj to comparables
 
0.3% - 110.0% (17.0%)
 
 
 
 
Income approach
 
Capitalization rate
 
10.0% (10.0%)
 
 
 
 
 
 
 
 
 
Other real estate owned:
 
 
 
 
 
 
 
 
Commercial real estate
 
$
2,644

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 68.4% (26.5%)
 
 
 
 
Income approach
 
Capitalization rate
 
13.0% - 14.0% (13.1%)
 
 
 
 
 
 
 
 
 
Construction real estate
 
$
3,322

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 90.0% (24.7%)
 
 
 
 
Bulk sale approach
 
Discount rate
 
15.0% (15.0%)
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
931

 
Sales comparison approach
 
Adj to comparables
 
3.2% - 79.7% (30.6%)

December 31, 2015
(In thousands)
 
Fair Value
 
Valuation Technique
 
Unobservable Input(s)
 
Range (Weighted Average)
Impaired loans:
 
 

 
 
 
 
 
 
Commercial real estate
 
$
3,698

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 45.9% (20.3%)
 
 
 
 
Income approach
 
Capitalization rate
 
7.0% - 13.3% (9.5%)
 
 
 
 
Cost approach
 
Accumulated depreciation
 
50.0% (50.0%)
 
 
 
 
 
 
 
 
 
Construction real estate:
 
 

 
 
 
 
 
 
SEPH commercial land and development
 
$
2,044

 
Sales comparison approach
 
Adj to comparables
 
5.0% - 40.0% (22.1%)
 
 
 
 
Bulk sale approach
 
Discount rate
 
10.7% (10.7%)
 
 
 
 
 
 
 
 
 
Remaining commercial
 
$
1,872

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 25.3% (1.0%)
 
 
 
 
Bulk sale approach
 
Discount rate
 
10.0% - 10.7% (10.0%)
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
1,882

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 96.7% (12.5%)
 
 
 
 
Income approach
 
Capitalization rate
 
3.8% - 10.1% (9.1%)
 
 
 
 
Cost approach
 
Accumulated depreciation
 
33.3% - 50.0% (43.4%)
 
 
 
 
 
 
 
 
 
Other real estate owned:
 
 
 
 
 
 
 
 
Commercial real estate
 
$
2,796

 
Sales comparison approach
 
Adj to comparables
 
2.0% - 71.0% (26.9%)
 
 
 
 
Income approach
 
Capitalization rate
 
9.5% (9.5%)
 
 
 
 
 
 
 
 
 
Construction real estate
 
$
3,387

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 85.0% (24.3%)
 
 
 
 
Bulk sale approach
 
Discount rate
 
15.0% (15.0%)
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
2,332

 
Sales comparison approach
 
Adj to comparables
 
0.1% - 61.8% (23.0%)
 
 
 
 

 

 

Fair value, by balance sheet grouping
The fair value of financial instruments at December 31, 2016 and December 31, 2015, was as follows:
 
 
December 31, 2016
 
 
 
 
Fair Value Measurements
(In thousands)
 
Carrying value
 
Level 1
 
Level 2
 
Level 3
 
Total fair value
Financial assets:
 
 
 
 
 
 
 
 
 
 
Cash and money market instruments
 
$
146,466

 
$
146,466

 
$

 
$

 
$
146,466

Investment securities
 
1,517,972

 
2,644

 
1,511,377

 
790

 
1,514,811

Accrued interest receivable - securities
 
3,849

 

 
3,849

 

 
3,849

Accrued interest receivable - loans
 
14,973

 

 

 
14,973

 
14,973

 
 
 
 
 
 
 
 
 
 
 
Mortgage loans held for sale
 
10,413

 

 
10,413

 

 
10,413

Impaired loans carried at fair value
 
5,983

 

 

 
5,983

 
5,983

Mortgage IRLCs
 
124

 

 
124

 

 
124

Other loans
 
5,204,713

 

 

 
5,161,919

 
5,161,919

Loans receivable, net
 
$
5,221,233

 
$

 
$
10,537

 
$
5,167,902

 
$
5,178,439

 
 
 
 
 
 
 
 
 
 
 
Financial liabilities:
 
 

 
 

 
 

 
 

 
 

Non-interest bearing checking accounts
 
$
1,523,417

 
$
1,523,417

 
$

 
$

 
$
1,523,417

Interest bearing transaction accounts
 
1,174,448

 
1,174,448

 

 

 
1,174,448

Savings accounts
 
1,704,920

 
1,704,920

 

 

 
1,704,920

Time deposits
 
1,117,870

 

 
1,122,598

 

 
1,122,598

Other
 
1,301

 
1,301

 

 

 
1,301

Total deposits
 
$
5,521,956

 
$
4,404,086

 
$
1,122,598

 
$

 
$
5,526,684

 
 
 
 
 
 
 
 
 
 
 
Short-term borrowings
 
$
394,795

 
$

 
$
394,795

 
$

 
$
394,795

Long-term debt
 
694,281

 

 
712,958

 

 
712,958

Subordinated notes
 
45,000

 

 
40,903

 

 
40,903

Accrued interest payable – deposits
 
900

 
82

 
818

 

 
900

Accrued interest payable – debt/borrowings
 
1,251

 
1

 
1,250

 

 
1,251

 
 
 
 
 
 
 
 
 
 
 
Derivative financial instruments:
 
 

 
 

 
 

 
 
 
 

Fair value swap
 
$
226

 
$

 
$

 
$
226

 
$
226


 
 
December 31, 2015
 
 
 
 
Fair Value Measurements
(In thousands)
 
Carrying value
 
Level 1
 
Level 2
 
Level 3
 
Total fair value
Financial assets:
 
 
 
 
 
 
 
 
 
 
Cash and money market instruments
 
$
149,459

 
$
149,459

 
$

 
$

 
$
149,459

Investment securities
 
1,585,568

 
1,941

 
1,584,984

 
769

 
1,587,694

Accrued interest receivable - securities
 
4,436

 

 
4,436

 

 
4,436

Accrued interest receivable - loans
 
14,239

 

 

 
14,239

 
14,239

 
 
 
 
 
 
 
 
 
 
 
Mortgage loans held for sale
 
7,306

 

 
7,306

 

 
7,306

Impaired loans carried at fair value
 
9,496

 

 

 
9,496

 
9,496

Mortgage IRLCs
 
165

 

 
165

 

 
165

Other loans
 
4,994,624

 

 

 
4,997,318

 
4,997,318

Loans receivable, net
 
$
5,011,591

 
$

 
$
7,471

 
$
5,006,814

 
$
5,014,285

 
 
 
 
 
 
 
 
 
 
 
Financial liabilities:
 
 

 
 

 
 

 
 

 
 

Non-interest bearing checking accounts
 
$
1,404,032

 
$
1,404,032

 
$

 

 
$
1,404,032

Interest bearing transaction accounts
 
1,107,200

 
1,107,200

 

 

 
1,107,200

Savings accounts
 
1,544,708

 
1,544,708

 

 

 
1,544,708

Time deposits
 
1,290,412

 

 
1,295,329

 

 
1,295,329

Other
 
1,290

 
1,290

 

 

 
1,290

Total deposits
 
$
5,347,642

 
$
4,057,230

 
$
1,295,329

 
$

 
$
5,352,559

 
 
 
 
 
 
 
 
 
 
 
Short-term borrowings
 
$
394,242

 
$

 
$
394,242

 
$

 
$
394,242

Long-term debt
 
738,105

 

 
771,420

 

 
771,420

Subordinated notes
 
45,000

 

 
41,596

 

 
41,596

Accrued interest payable – deposits
 
987

 
66

 
921

 

 
987

Accrued interest payable – debt/borrowings
 
1,351

 
4

 
1,347

 

 
1,351

 
 
 
 
 
 
 
 
 
 
 
Derivative financial instruments:
 
 

 
 

 
 

 
 

 
 

Fair value swap
 
$
226

 
$

 
$

 
$
226

 
$
226

Impaired Financing Receivables [Table Text Block]
 
 
December 31, 2016
(In thousands)
 
Recorded Investment
 
Prior Charge-Offs
 
Specific Valuation Allowance
 
Carrying Balance
Impaired loans recorded at fair value
 
$
6,379

 
$
3,681

 
$
396

 
$
5,983

Remaining impaired loans
 
64,047

 
21,262

 
152

 
63,895

Total impaired loans
 
$
70,426

 
$
24,943

 
$
548

 
$
69,878


 
 
December 31, 2015
(In thousands)
 
Recorded Investment
 
Prior Charge-Offs
 
Specific Valuation Allowance
 
Carrying Balance
Impaired loans recorded at fair value
 
$
11,783

 
$
10,512

 
$
2,287

 
$
9,496

Remaining impaired loans
 
68,881

 
18,193

 
1,904

 
66,977

Total impaired loans
 
$
80,664

 
$
28,705

 
$
4,191

 
$
76,473