XML 31 R20.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value Measurements
9 Months Ended
Sep. 30, 2018
Fair Value Disclosures [Abstract]  
Fair Value Measurements

12.  Fair Value Measurements

The following table presents information about the Company’s assets measured at fair value on a recurring basis as of September 30, 2018, and indicates the fair value hierarchy of the valuation techniques utilized by the Company to determine such fair value.

Fair values determined by Level 1 inputs utilize quoted prices in active markets for identical assets and liabilities that the Company has the ability to access.  Fair values determined by Level 2 inputs utilize inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly.  Level 2 inputs include quoted prices for similar assets or liabilities in active markets, and inputs other than quoted prices that are observable for the asset or liability, such as interest rates and yield curves that are observable at commonly quoted intervals.  Level 3 inputs are unobservable inputs for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability.  In certain cases, the inputs used to measure fair value may fall into different levels of the hierarchy.  In such cases, the fair value is determined based on the lowest level input that is significant to the fair value measurement in its entirety.  

Assets measured at fair value on a recurring basis as of September 30, 2018 and December 31, 2017 (in thousands):

 

 

 

Fair Value Measurement at September 30, 2018

 

Description

 

September 30, 2018

 

 

Quoted Prices in Active Markets for Identical Assets (Level 1)

 

 

Significant Other Observable Inputs (Level 2)

 

 

Significant Unobservable Inputs (Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

35

 

 

$

35

 

 

$

 

 

$

 

U.S. Agencies

 

 

9,171

 

 

 

 

 

 

9,171

 

 

 

 

State and political subdivisions

 

 

49,406

 

 

 

 

 

 

49,406

 

 

 

 

Corporates

 

 

9,488

 

 

 

9,488

 

 

 

 

 

 

 

Trading – other

 

 

13,059

 

 

 

12,547

 

 

 

512

 

 

 

 

Trading securities

 

 

81,159

 

 

 

22,070

 

 

 

59,089

 

 

 

 

U.S. Treasury

 

 

37,938

 

 

 

37,938

 

 

 

 

 

 

 

U.S. Agencies

 

 

198

 

 

 

 

 

 

198

 

 

 

 

Mortgage-backed

 

 

3,620,378

 

 

 

 

 

 

3,620,378

 

 

 

 

State and political subdivisions

 

 

2,274,227

 

 

 

 

 

 

2,274,227

 

 

 

 

Corporates

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale securities

 

 

5,932,741

 

 

 

37,938

 

 

 

5,894,803

 

 

 

 

Company-owned life insurance

 

 

58,314

 

 

 

 

 

 

58,314

 

 

 

 

Bank-owned life insurance

 

 

271,623

 

 

 

 

 

 

271,623

 

 

 

 

Derivatives

 

 

2,499

 

 

 

 

 

 

2,499

 

 

 

 

Total

 

$

6,346,336

 

 

$

60,008

 

 

$

6,286,328

 

 

$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred compensation

 

$

55,012

 

 

$

55,012

 

 

$

 

 

$

 

Derivatives

 

 

11,465

 

 

 

 

 

 

11,465

 

 

 

 

Securities sold not yet purchased

 

 

40,342

 

 

 

 

 

 

40,342

 

 

 

 

Total

 

$

106,819

 

 

$

55,012

 

 

$

51,807

 

 

$

 

 

 

 

Fair Value Measurement at December 31, 2017

 

Description

 

December 31, 2017

 

 

Quoted Prices in Active Markets for Identical Assets (Level 1)

 

 

Significant Other Observable Inputs (Level 2)

 

 

Significant Unobservable Inputs (Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

18

 

 

$

18

 

 

$

 

 

$

 

U.S. Agencies

 

 

9,976

 

 

 

 

 

 

9,976

 

 

 

 

Mortgage-backed

 

 

1,949

 

 

 

 

 

 

1,949

 

 

 

 

State and political subdivisions

 

 

27,114

 

 

 

 

 

 

27,114

 

 

 

 

Corporates

 

 

1,885

 

 

 

1,885

 

 

 

 

 

 

 

Trading – other

 

 

13,113

 

 

 

12,434

 

 

 

679

 

 

 

 

Trading securities

 

 

54,055

 

 

 

14,337

 

 

 

39,718

 

 

 

 

U.S. Treasury

 

 

38,643

 

 

 

38,643

 

 

 

 

 

 

 

U.S. Agencies

 

 

14,752

 

 

 

 

 

 

14,752

 

 

 

 

Mortgage-backed

 

 

3,649,243

 

 

 

 

 

 

3,649,243

 

 

 

 

State and political subdivisions

 

 

2,542,673

 

 

 

 

 

 

2,542,673

 

 

 

 

Corporates

 

 

13,266

 

 

 

13,266

 

 

 

 

 

 

 

Available for sale securities

 

 

6,258,577

 

 

 

51,909

 

 

 

6,206,668

 

 

 

 

Company-owned life insurance

 

 

53,577

 

 

 

 

 

 

53,577

 

 

 

 

Bank-owned life insurance

 

 

265,823

 

 

 

 

 

 

265,823

 

 

 

 

Derivatives

 

 

10,149

 

 

 

 

 

 

10,149

 

 

 

 

Total

 

$

6,642,181

 

 

$

66,246

 

 

$

6,575,935

 

 

$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred compensation

 

$

50,963

 

 

$

50,963

 

 

$

 

 

$

 

Derivatives

 

 

8,906

 

 

 

 

 

 

8,906

 

 

 

 

Securities sold not yet purchased

 

 

4,130

 

 

 

 

 

 

4,130

 

 

 

 

Total

 

$

63,999

 

 

$

50,963

 

 

$

13,036

 

 

$

 

 

Valuation methods for instruments measured at fair value on a recurring basis

The following methods and assumptions were used to estimate the fair value of each class of financial instruments measured on a recurring basis:

Trading Securities Fair values for trading securities (including financial futures), are based on quoted market prices where available.  If quoted market prices are not available, fair values are based on quoted market prices for similar securities.

Securities Available for Sale Fair values are based on quoted market prices or dealer quotes, if available.  If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities.  Prices are provided by third-party pricing services and are based on observable market inputs. On an annual basis, the Company compares a sample of these prices to other independent sources for the same securities. Additionally, throughout the year, if securities are sold, comparisons are made between the pricing services prices and the market prices at which the securities were sold.  Variances are analyzed, and, if appropriate, additional research is conducted with the third-party pricing services. Based on this research, the pricing services may affirm or revise their quoted price. No significant adjustments have been made to the prices provided by the pricing services. The pricing services also provide documentation on an ongoing basis that includes reference data, inputs and methodology by asset class, which is reviewed to ensure that security placement within the fair value hierarchy is appropriate.

Company-owned Life Insurance Fair value is equal to the cash surrender value of the life insurance policies.

Bank-owned Life Insurance Fair value is equal to the cash surrender value of the life insurance policies.

Derivatives Fair values are determined using valuation techniques including discounted cash flow analysis on the expected cash flows from each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves, foreign exchange rates, and implied volatilities. The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements.  In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company has considered the impact of netting and any applicable credit enhancements, such as collateral postings, thresholds, mutual puts, and guarantees.

Deferred Compensation Fair values are based on quoted market prices or dealer quotes.

Securities sold not yet purchased Fair values are based on quoted market prices or dealer quotes, if available.  If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities.  Prices are provided by third-party pricing services and are based on observable market inputs.

Assets measured at fair value on a non-recurring basis as of September 30, 2018 and December 31, 2017 (in thousands):

 

 

 

Fair Value Measurement at September 30, 2018 Using

 

Description

 

September 30, 2018

 

 

Quoted Prices in Active Markets for Identical Assets (Level 1)

 

 

Significant Other Observable Inputs (Level 2)

 

 

Significant Unobservable Inputs (Level 3)

 

 

Total Gains Recognized During the Nine Months Ended September 30

 

Impaired loans

 

$

10,614

 

 

$

 

 

$

 

 

$

10,614

 

 

$

2,073

 

Other real estate owned

 

 

3,619

 

 

 

 

 

 

 

 

 

3,619

 

 

 

 

Total

 

$

14,233

 

 

$

 

 

$

 

 

$

14,233

 

 

$

2,073

 

 

 

 

Fair Value Measurement at December 31, 2017 Using

 

Description

 

December 31, 2017

 

 

Quoted Prices in Active Markets for Identical Assets (Level 1)

 

 

Significant Other Observable Inputs (Level 2)

 

 

Significant Unobservable Inputs (Level 3)

 

 

Total Gains Recognized During the Twelve Months Ended December 31

 

Impaired loans

 

$

15,186

 

 

$

 

 

$

 

 

$

15,186

 

 

$

1,251

 

Other real estate owned

 

 

1,488

 

 

 

 

 

 

 

 

 

1,488

 

 

 

13

 

Total

 

$

16,674

 

 

$

 

 

$

 

 

$

16,674

 

 

$

1,264

 

 

Valuation methods for instruments measured at fair value on a non-recurring basis

The following methods and assumptions were used to estimate the fair value of each class of financial instruments measured on a non-recurring basis:

 

Impaired loans While the overall loan portfolio is not carried at fair value, adjustments are recorded on certain loans to reflect write-downs that are based on the external appraised value of the underlying collateral.  The external appraisals are generally based on recent sales of comparable properties which are then adjusted for the unique characteristics of the property being valued.  In the case of non-real estate collateral, reliance is placed on a variety of sources, including external estimates of value and judgments based on the experience and expertise of internal specialists within the Company’s property management group and the Company’s credit department. The valuation of the impaired loans is reviewed on a quarterly basis.  Because many of these inputs are not observable, the measurements are classified as Level 3.

Other real estate owned Other real estate owned consists of loan collateral which has been repossessed through foreclosure. This collateral is comprised of commercial and residential real estate and other non-real estate property, including auto, recreational and marine vehicles. Other real estate owned is recorded as held for sale initially at the lower of the loan balance or fair value of the collateral.  The initial valuation of the foreclosed property is obtained through an appraisal process similar to the process described in the impaired loans paragraph above. Subsequent to foreclosure, valuations are reviewed quarterly and updated periodically, and the assets may be marked down further, reflecting a new cost basis. Fair value measurements may be based upon appraisals, third-party price opinions, or internally developed pricing methods and those measurements are classified as Level 3.

Goodwill Valuation of goodwill to determine impairment is performed annually, or more frequently if there is an event or circumstance that would indicate impairment may have occurred. The process involves calculations to determine the fair value of each reporting unit on a stand-alone basis. A combination of formulas using current market multiples, based on recent sales of financial institutions within the Company’s geographic marketplace, is used to estimate the fair value of each reporting unit. That fair value is compared to the carrying amount of the reporting unit, including its recorded goodwill. Impairment is considered to have occurred if the fair value of the reporting unit is lower than the carrying amount of the reporting unit. The fair value of the Company’s common stock relative to its computed book value per share is also considered as part of the overall evaluation. These measurements are classified as Level 3.

Fair value disclosures require disclosure of the fair value of financial assets and financial liabilities, including those financial assets and financial liabilities that are not measured and reported at fair value on a recurring basis or non-recurring basis.  The estimated fair value of the Company’s financial instruments at September 30, 2018 and December 31, 2017 are as follows (in thousands):

 

 

 

Fair Value Measurement at September 30, 2018 Using

 

 

 

Carrying Amount

 

 

Quoted Prices in Active Markets for Identical Assets (Level 1)

 

 

Significant Other Observable Inputs (Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

 

Total

Estimated

Fair Value

 

FINANCIAL ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and short-term investments

 

$

1,224,102

 

 

$

1,024,423

 

 

$

199,679

 

 

$

 

 

$

1,224,102

 

Securities available for sale

 

 

5,932,741

 

 

 

37,938

 

 

 

5,894,803

 

 

 

 

 

 

5,932,741

 

Securities held to maturity

 

 

1,199,114

 

 

 

 

 

 

1,091,640

 

 

 

 

 

 

1,091,640

 

Trading securities

 

 

81,159

 

 

 

22,070

 

 

 

59,089

 

 

 

 

 

 

81,159

 

Other securities

 

 

65,252

 

 

 

 

 

 

65,252

 

 

 

 

 

 

65,252

 

Loans (exclusive of allowance for loan loss)

 

 

11,966,946

 

 

 

 

 

 

11,938,756

 

 

 

 

 

 

11,938,756

 

Derivatives

 

 

2,499

 

 

 

 

 

 

2,499

 

 

 

 

 

 

2,499

 

FINANCIAL LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand and savings deposits

 

 

16,696,192

 

 

 

16,696,192

 

 

 

 

 

 

 

 

 

16,696,192

 

Time deposits

 

 

1,040,512

 

 

 

 

 

 

1,040,512

 

 

 

 

 

 

1,040,512

 

Other borrowings

 

 

1,192,985

 

 

 

 

 

 

1,192,985

 

 

 

 

 

 

1,192,985

 

Long-term debt

 

 

78,523

 

 

 

 

 

 

78,775

 

 

 

 

 

 

78,775

 

Derivatives

 

 

11,465

 

 

 

 

 

 

11,465

 

 

 

 

 

 

11,465

 

OFF-BALANCE SHEET ARRANGEMENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments to extend credit for loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,970

 

Commercial letters of credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

79

 

Standby letters of credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,935

 

 

 

 

Fair Value Measurement at December 31, 2017 Using

 

 

 

Carrying Amount

 

 

Quoted Prices in Active Markets for Identical Assets (Level 1)

 

 

Significant Other Observable Inputs (Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

 

Total

Estimated

Fair Value

 

FINANCIAL ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and short-term investments

 

$

1,936,084

 

 

$

1,749,618

 

 

$

186,466

 

 

$

 

 

$

1,936,084

 

Securities available for sale

 

 

6,258,577

 

 

 

51,909

 

 

 

6,206,668

 

 

 

 

 

 

6,258,577

 

Securities held to maturity

 

 

1,261,014

 

 

 

 

 

 

1,207,447

 

 

 

 

 

 

1,207,447

 

Trading securities

 

 

54,055

 

 

 

14,337

 

 

 

39,718

 

 

 

 

 

 

54,055

 

Other securities

 

 

65,897

 

 

 

 

 

 

65,897

 

 

 

 

 

 

65,897

 

Loans (exclusive of allowance for loan loss)

 

 

11,281,973

 

 

 

 

 

 

11,318,764

 

 

 

 

 

 

11,318,764

 

Derivatives

 

 

10,149

 

 

 

 

 

 

10,149

 

 

 

 

 

 

10,149

 

FINANCIAL LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand and savings deposits

 

 

16,742,736

 

 

 

16,742,736

 

 

 

 

 

 

 

 

 

16,742,736

 

Time deposits

 

 

1,280,264

 

 

 

 

 

 

1,280,264

 

 

 

 

 

 

1,280,264

 

Other borrowings

 

 

1,260,704

 

 

 

11,334

 

 

 

1,249,370

 

 

 

 

 

 

1,260,704

 

Long-term debt

 

 

79,281

 

 

 

 

 

 

79,496

 

 

 

 

 

 

79,496

 

Derivatives

 

 

8,906

 

 

 

 

 

 

8,906

 

 

 

 

 

 

8,906

 

OFF-BALANCE SHEET ARRANGEMENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments to extend credit for loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,654

 

Commercial letters of credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

136

 

Standby letters of credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,514

 

 

Cash and short-term investments The carrying amounts of cash and due from banks, federal funds sold and resell agreements are reasonable estimates of their fair values.

Securities held to maturity Fair value of held-to-maturity securities are estimated by discounting the future cash flows using current market rates.

Other securities Amount consists of FRB and FHLB stock held by the Company, PCM equity-method investments, and other miscellaneous investments.  The carrying amount of the FRB and FHLB stock equals its fair value because the shares can only be redeemed by the FRB and FHLB at their carrying amount. The fair value of PCM marketable equity-method investments are based on quoted market prices used to estimate the value of the underlying investment.  For non-marketable equity-method investments, the Company’s proportionate share of the income or loss is recognized on a one-quarter lag based on the valuation of the underlying investment(s).

Loans Fair values are estimated for portfolios with similar financial characteristics.  Loans are segregated by type, such as commercial, real estate, consumer, and credit card.  Each loan category is further segmented into fixed and variable interest rate categories.  The fair value of loans are based on quoted market prices for similar instruments or estimated by discounting the future cash flows. The discount rates used are estimated using comparable market rates for similar types of instruments adjusted to be commensurate with the credit risk, overhead costs, and optionality of such instruments.

Demand and savings deposits The fair value of demand deposits and savings accounts was the amount payable on demand at September 30, 2018 and December 31, 2017.

Time deposits The fair value of fixed-maturity certificates of deposit is estimated by discounting the future cash flows using the rates that are currently offered for deposits of similar remaining maturities.

Other borrowings The carrying amounts of federal funds purchased, repurchase agreements and other short-term debt are reasonable estimates of their fair value because of the short-term nature of their maturities.

Long-term debt Rates currently available to the Company for debt with similar terms and remaining maturities are used to estimate fair value of existing debt.

Other off-balance sheet instruments The fair value of loan commitments and letters of credit are determined based on the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreement and the present creditworthiness of the counterparties.  Neither the fees earned during the year on these instruments nor their fair value at period-end are significant to the Company’s consolidated financial position.