XML 84 R64.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Values (Tables)
12 Months Ended
Dec. 31, 2018
Fair Value Measurement Inputs and Valuation Techniques [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, 2018 using:
(In thousands)
 
Level 1
 
Level 2
 
Level 3
 
Balance at December 31, 2018
Assets
 
 

 
 

 
 

 
 

Investment securities:
 
 

 
 

 
 

 
 

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

 
1,003,421

 

 
1,003,421

Equity securities
 
1,225

 

 
424

 
1,649

Mortgage loans held for sale
 

 
4,158

 

 
4,158

Mortgage IRLCs
 

 
87

 

 
87

 
 
 
 
 
 
 
 
 
Liabilities
 
 

 
 

 
 

 
 

Fair value swap
 
$

 
$

 
$
226

 
$
226

 
Fair Value Measurements at December 31, 2017 using:
(In thousands)
 
Level 1
 
Level 2
 
Level 3
 
Balance at December 31, 2017
Assets
 
 

 
 

 
 

 
 

Investment securities:
 
 

 
 

 
 

 
 

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

 
$
242,720

 
$

 
$
242,720

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

 
849,161

 

 
849,161

Equity securities
 
1,518

 

 
417

 
1,935

Mortgage loans held for sale
 

 
4,148

 

 
4,148

Mortgage IRLCs
 

 
94

 

 
94

 
 
 
 
 
 
 
 
 
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, 2018 and 2017, 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, 2018
 
$
417

 
$
(226
)
Total Gains (Losses)
 
 
 
 
Included in other income
 
7

 

Balance at December 31, 2018
 
$
424

 
$
(226
)
 
 
 
 
 
Balance at January 1, 2017
 
$
790

 
$
(226
)
Total Gains (Losses)
 
 
 
 
Included in other comprehensive income
 
6

 

Transfers out of Level 3 (1)
 
(346
)
 

Purchases, sales, issuances and settlements, other, net
 
(33
)
 

Balance at December 31, 2017
 
$
417

 
$
(226
)
Schedule of assets and liabilities measured at fair value on a nonrecurring basis
Fair Value Measurements at December 31, 2018 Using:
(In thousands)
 
Level 1
 
Level 2
 
Level 3
 
Balance at December 31, 2018
Impaired loans recorded at fair value:
 
 
 
 
 
 
 
 
Commercial real estate
 
$

 
$

 
$
4,059

 
$
4,059

Construction real estate
 

 

 
1,635

 
1,635

Residential real estate
 

 

 
705

 
705

Total impaired loans recorded at fair value
 
$

 
$

 
$
6,399

 
$
6,399

 
 
 
 
 
 
 
 
 
Mortgage servicing rights
 
$

 
$
1,169

 
$

 
$
1,169

 
 
 
 
 
 
 
 
 
OREO recorded at fair value:
 
 
 
 
 
 
 
 
Commercial real estate
 

 

 
2,295

 
2,295

Construction real estate
 

 

 
729

 
729

Residential real estate
 

 

 
650

 
650

Total OREO recorded at fair value
 
$

 
$

 
$
3,674

 
$
3,674

 
 
 
 
 
 
 
 
 
Other repossessed assets
 
$

 
$

 
$
3,464

 
$
3,464


Fair Value Measurements at December 31, 2017 Using:
(In thousands)
 
Level 1
 
Level 2
 
Level 3
 
Balance at December 31, 2017
Impaired loans recorded at fair value:
 
 
 
 
 
 
 
 
   Commercial real estate
 
$

 
$

 
$
2,735

 
$
2,735

   Construction real estate
 

 

 
127

 
127

   Residential real estate
 

 

 
712

 
712

Total impaired loans recorded at fair value
 
$

 
$

 
$
3,574

 
$
3,574

MSRs
 
$

 
$
7,316

 
$

 
$
7,316

OREO recorded at fair value:
 
 
 
 
 
 
 
 
  Commercial real estate
 

 

 
2,295

 
2,295

  Construction real estate
 

 

 
3,204

 
3,204

  Residential real estate
 

 

 
1,021

 
1,021

Total OREO recorded at fair value
 
$

 
$

 
$
6,520

 
$
6,520


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, 2018 and December 31, 2017:

December 31, 2018
(In thousands)
 
Fair Value
 
Valuation Technique
 
Unobservable Input(s)
 
Range (Weighted Average)
Impaired loans:
 
 

 
 
 
 
 
 
Commercial real estate
 
$
4,059

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 107.5% (31.1%)
 
 
 
 
Income approach
 
Capitalization rate
 
9.5% - 10.8% (10.6%)
 
 
 
 
Cost approach
 
Accumulated depreciation
 
4.2% - 90.1% (11.0%)
 
 
 
 
 
 
 
 
 
Construction real estate
 
$
1,635

 
Sales comparison approach
 
Adj to comparables
 
5.0% - 90.0% (26.1%)
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
705

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 40.0% (13.2%)
 
 
 
 
Income approach
 
Capitalization rate
 
10.5% (10.5%)
 
 
 
 
 
 
 
 
 
Other real estate owned:
 
 
 
 
 
 
 
 
Commercial real estate
 
$
2,295

 
Sales comparison approach
 
Adj to comparables
 
0.9% - 68.4% (34.7%)
 
 
 
 
Income approach
 
Capitalization rate
 
13.0% (13.0%)
 
 
 
 
 
 
 
 
 
Construction real estate
 
$
729

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 45.0% (21.7%)
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
650

 
Sales comparison approach
 
Adj to comparables
 
30.4% - 54.6% (42.5%)

December 31, 2017
(In thousands)
 
Fair Value
 
Valuation Technique
 
Unobservable Input(s)
 
Range (Weighted Average)
Impaired loans:
 
 

 
 
 
 
 
 
Commercial real estate
 
$
2,735

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 90.0% (22.7%)
 
 
 
 
Income approach
 
Capitalization rate
 
9.0% - 11.0% (9.9%)
 
 
 
 
Cost approach
 
Accumulated depreciation
 
90.1% (90.1%)
 
 
 
 
 
 
 
 
 
Construction real estate
 
$
127

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 4.8% (2.4%)
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
712

 
Sales comparison approach
 
Adj to comparables
 
0.3% - 33.0% (12.5%)
 
 
 
 
Income approach
 
Capitalization rate
 
10.5% (10.5%)
 
 
 
 
 
 
 
 
 
Other real estate owned:
 
 
 
 
 
 
 
 
Commercial real estate
 
$
2,295

 
Sales comparison approach
 
Adj to comparables
 
0.9% - 68.4% (34.7%)
 
 
 
 
Income approach
 
Capitalization rate
 
13.0% (13.0%)
 
 
 
 
 
 
 
 
 
Construction real estate
 
$
3,204

 
Sales comparison approach
 
Adj to comparables
 
0.0% - 90.0% (24.5%)
 
 
 
 
Bulk sale approach
 
Discount rate
 
15.0% (15.0%)
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
1,021

 
Sales comparison approach
 
Adj to comparables
 
1.2% - 79.7% (31.8%)
 
 
 
 

 

 


Fair value, by balance sheet grouping
The fair value of financial instruments at December 31, 2018 and December 31, 2017, was as follows:

 
 
December 31, 2018
 
 
 
 
Fair Value Measurements
(In thousands)
 
Carrying value
 
Level 1
 
Level 2
 
Level 3
 
Total fair value
Financial assets:
 
 
 
 
 
 
 
 
 
 
Cash and money market instruments
 
$
167,214

 
$
167,214

 
$

 
$

 
$
167,214

Investment securities (1)
 
1,355,229

 

 
1,354,843

 

 
1,354,843

Other investment securities (2)
 
1,649

 
1,225

 

 
424

 
1,649

 
 
 
 
 
 
 
 
 
 
 
Mortgage loans held for sale
 
4,158

 

 
4,158

 

 
4,158

Mortgage IRLCs
 
87

 

 
87

 

 
87

Impaired loans carried at fair value
 
6,399

 

 

 
6,399

 
6,399

Other loans, net (3)
 
5,629,976

 

 

 
5,570,136

 
5,570,136

Loans receivable, net
 
$
5,640,620

 
$

 
$
4,245

 
$
5,576,535

 
$
5,580,780

 
 
 
 
 
 
 
 
 
 
 
Financial liabilities:
 
 

 
 

 
 

 
 

 
 

Time deposits
 
1,043,177

 

 
1,044,620

 

 
1,044,620

Other
 
1,267

 
1,267

 

 

 
1,267

Total deposits
 
$
1,044,444

 
$
1,267

 
$
1,044,620

 
$

 
$
1,045,887

 
 
 
 
 
 
 
 
 
 
 
Short-term borrowings
 
$
221,966

 
$

 
$
221,966

 
$

 
$
221,966

Long-term debt
 
400,000

 

 
400,203

 

 
400,203

Subordinated notes
 
15,000

 

 
12,959

 

 
12,959

 
 
 
 
 
 
 
 
 
 
 
Derivative financial instruments:
 
 

 
 

 
 

 
 
 
 

Fair value swap
 
$
226

 
$

 
$

 
$
226

 
$
226

(1) Includes AFS debt securities and HTM debt securities.
(2) Excludes FHLB stock and FRB stock which are carried at their respective redemption values. Additionally, excludes investment securities accounted for at modified cost, as these investment securities do not have a readily determinable fair value.
(3) Fair value calculated using an exit price notion consistent with Topic 820, Fair Value Measurement.
 
 
December 31, 2017
 
 
 
 
Fair Value Measurements
(In thousands)
 
Carrying value
 
Level 1
 
Level 2
 
Level 3
 
Total fair value
Financial assets:
 
 
 
 
 
 
 
 
 
 
Cash and money market instruments
 
$
169,112

 
$
169,112

 
$

 
$

 
$
169,112

Investment securities (1)
 
1,449,078

 

 
1,455,660

 

 
1,455,660

Other investment securities (2)
 
1,935

 
1,518

 

 
417

 
1,935

 
 
 
 
 
 
 
 
 
 
 
Loans held for sale
 
4,148

 

 
4,148

 

 
4,148

Mortgage IRLCs
 
94

 

 
94

 

 
94

Impaired loans carried at fair value
 
3,574

 

 

 
3,574

 
3,574

Other loans, net
 
5,314,679

 

 

 
5,247,021

 
5,247,021

Loans receivable, net
 
$
5,322,495

 
$

 
$
4,242

 
$
5,250,595

 
$
5,254,837

 
 
 
 
 
 
 
 
 
 
 
Financial liabilities:
 
 

 
 

 
 

 
 

 
 

Time deposits
 
1,033,476

 

 
1,035,093

 

 
1,035,093

Other
 
1,269

 
1,269

 

 

 
1,269

Total deposits
 
$
1,034,745

 
$
1,269

 
$
1,035,093

 
$

 
$
1,036,362

 
 
 
 
 
 
 
 
 
 
 
Short-term borrowings
 
$
391,289

 
$

 
$
391,289

 
$

 
$
391,289

Long-term debt
 
500,000

 

 
504,503

 

 
504,503

Subordinated notes
 
15,000

 

 
13,370

 

 
13,370

 
 
 
 
 
 
 
 
 
 
 
Derivative financial instruments:
 
 

 
 

 
 

 
 

 
 

Fair value swap
 
$
226

 
$

 
$

 
$
226

 
$
226


(1) Includes AFS debt securities and HTM debt securities.
(2) Excludes FHLB stock and FRB stock which are carried at their respective redemption values. Additionally, excludes investment securities accounted for at modified cost, as these investment securities do not have a readily determinable fair value.
Impaired Financing Receivables [Table Text Block]

 
 
December 31, 2018
(In thousands)
 
Recorded Investment
 
Prior Charge-Offs
 
Specific Valuation Allowance
 
Carrying Balance
Impaired loans recorded at fair value
 
$
6,503

 
$
3,630

 
$
104

 
$
6,399

Remaining impaired loans
 
41,641

 
7,616

 
2,169

 
39,472

Total impaired loans
 
$
48,144

 
$
11,246

 
$
2,273

 
$
45,871



 
 
December 31, 2017
(In thousands)
 
Recorded Investment
 
Prior Charge-Offs
 
Specific Valuation Allowance
 
Carrying Balance
Impaired loans recorded at fair value
 
$
3,577

 
$
2,780

 
$
3

 
$
3,574

Remaining impaired loans
 
52,987

 
7,260

 
681

 
52,306

Total impaired loans
 
$
56,564

 
$
10,040

 
$
684

 
$
55,880