XML 54 R52.htm IDEA: XBRL DOCUMENT v2.4.1.9
FAIR VALUE MEASUREMENTS (Tables)
12 Months Ended
Dec. 31, 2014
Quantitative information about the significant unobservable inputs within Level 3  
Summary of assets and financial liabilities measured at fair value on a recurring basis segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value

 

 

 

December 31, 2014

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

(In thousands)

 

Inputs

 

Inputs

 

Inputs

 

Fair Value

 

 

 

 

 

 

 

 

 

 

 

Trading security

 

$

 

$

 

$

14,909 

 

$

14,909 

 

Available-for-sale securities:

 

 

 

 

 

 

 

 

 

Municipal bonds and obligations

 

 

133,699 

 

 

133,699 

 

Government guaranteed residential mortgage-backed securities

 

 

69,468 

 

 

69,468 

 

Government-sponsored residential mortgage-backed securities

 

 

760,184 

 

 

760,184 

 

Corporate bonds

 

 

54,151 

 

 

54,151 

 

Trust preferred securities

 

 

14,667 

 

1,548 

 

16,215 

 

Other bonds and obligations

 

 

3,159 

 

 

3,159 

 

Marketable equity securities

 

53,806 

 

358 

 

778 

 

54,942 

 

Loans held for sale

 

 

19,493 

 

 

19,493 

 

Derivative assets

 

 

12,328 

 

625 

 

12,953 

 

Derivative liabilities

 

417 

 

18,259 

 

93 

 

18,769 

 

 

 

 

December 31, 2013

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

(In thousands)

 

Inputs

 

Inputs

 

Inputs

 

Fair Value

 

 

 

 

 

 

 

 

 

 

 

Trading security

 

$

 

$

 

$

14,840 

 

$

14,840 

 

Available-for-sale securities:

 

 

 

 

 

 

 

 

 

Municipal bonds and obligations

 

 

77,671 

 

 

77,671 

 

Government guaranteed residential mortgage-backed securities

 

 

78,771 

 

 

78,771 

 

Government-sponsored residential mortgage-backed securities

 

 

522,658 

 

 

522,658 

 

Corporate bonds

 

 

39,280 

 

 

39,280 

 

Trust preferred securities

 

 

15,372 

 

1,239 

 

16,611 

 

Other bonds and obligations

 

 

3,084 

 

 

3,084 

 

Marketable equity securities

 

20,891 

 

357 

 

725 

 

21,973 

 

Loans held for sale

 

 

15,840 

 

 

15,840 

 

Derivative assets

 

242 

 

7,799 

 

277 

 

8,318 

 

Derivative liabilities

 

 

11,964 

 

 

11,964 

 

 

Schedule of loans held for sale

 

 

 

 

 

 

 

Aggregate Fair Value

 

 

 

Aggregate

 

Aggregate

 

Less Aggregate

 

December 31, 2014 (In thousands)

 

Fair Value

 

Unpaid Principal

 

Unpaid Principal

 

Loans Held for Sale

 

$

19,493 

 

$

18,885 

 

$

608 

 

 

 

 

 

 

 

 

Aggregate Fair Value

 

 

 

Aggregate

 

Aggregate

 

Less Aggregate

 

December 31, 2013 (In thousands)

 

Fair Value

 

Unpaid Principal

 

Unpaid Principal

 

Loans Held for Sale

 

$

15,840 

 

$

15,641 

 

$

199 

 

 

Schedule of changes in level 3 assets and liabilities that were measured at fair value on a recurring basis

 

 

 

Assets (Liabilities)

 

 

 

 

 

Securities

 

Interest Rate

 

 

 

 

 

Trading

 

Available

 

Lock

 

Forward

 

(In thousands)

 

Security

 

for Sale

 

Commitments

 

Commitments

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2012

 

$

16,893

 

$

885

 

$

6,258

 

$

(1,055

)

Purchase of marketable equity security

 

 

770

 

 

 

Unrealized (loss) gain, net recognized in other non-interest income

 

(1,539

)

 

8,722

 

1,074

 

Unrealized gain included in accumulated other comprehensive loss

 

 

309

 

 

 

Paydown of trading security

 

(514

)

 

 

 

Transfers to held for sale loans

 

 

 

(14,722

)

 

Balance as of December 31, 2013

 

$

14,840

 

$

1,964

 

$

258

 

$

19

 

Purchase of marketable equity security

 

 

 

 

 

Unrealized (loss) gain, net recognized in other non-interest income

 

610

 

 

3,804

 

(112

)

Unrealized gain included in accumulated other comprehensive loss

 

 

362

 

 

 

Paydown of trading security

 

(541

)

 

 

 

Transfers to held for sale loans

 

 

 

(3,437

)

 

Balance as of December 31, 2014

 

$

14,909

 

$

2,326

 

$

625

 

$

(93

)

 

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) relating to instruments still held at December 31, 2014

 

$

2,355

 

$

(999

)

$

625

 

$

(93

)

Unrealized gains (losses) relating to instruments still held at December 31, 2013

 

$

1,745

 

$

(1,410

)

$

258

 

$

19

 

 

Summary of applicable non-recurring fair value measurements

 

 

 

December 31, 2014

 

Year ended
December 31, 2014

 

 

 

Level 3

 

Total

 

(In thousands)

 

Inputs

 

Losses (Gains)

 

Assets

 

 

 

 

 

Impaired loans

 

$

5,820 

 

$

278 

 

Capitalized mortgage servicing rights

 

3,757 

 

 

Other real estate owned

 

2,049 

 

231 

 

 

 

 

 

 

 

Total

 

$

11,626 

 

$

509 

 

 

 

 

December 31, 2013

 

Year ended
December 31, 2013

 

 

 

Level 3

 

Total

 

(In thousands)

 

Inputs

 

Losses

 

Assets

 

 

 

 

 

Impaired loans

 

$

5,542

 

$

(562

)

Capitalized mortgage servicing rights

 

4,112

 

(773

)

Other real estate owned

 

2,995

 

2

 

 

 

 

 

 

 

Total

 

$

12,649

 

$

(1,333

)

 

Summary of estimated fair values, and related carrying amounts, of financial instruments

 

 

 

December 31, 2014

 

 

 

Carrying

 

Fair

 

 

 

 

 

 

 

(In thousands)

 

Amount

 

Value

 

Level 1

 

Level 2

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

71,754 

 

$

71,754 

 

$

71,754 

 

$

 

$

 

Trading security

 

14,909 

 

14,909 

 

 

 

14,909 

 

Securities available for sale

 

1,091,818 

 

1,091,818 

 

53,806 

 

1,035,686 

 

2,326 

 

Securities held to maturity

 

43,347 

 

44,997 

 

 

 

44,997 

 

Restricted equity securities

 

55,720 

 

55,720 

 

 

55,720 

 

 

Net loans

 

4,644,938 

 

4,695,256 

 

 

 

4,695,256 

 

Loans held for sale

 

19,493 

 

19,493 

 

 

19,493 

 

 

Accrued interest receivable

 

17,274 

 

17,274 

 

 

17,274 

 

 

Cash surrender value of bank-owned life insurance policies

 

104,588 

 

104,588 

 

 

104,588 

 

 

Derivative assets

 

12,953 

 

12,953 

 

 

12,328 

 

625 

 

Assets held for sale

 

1,280 

 

1,280 

 

 

1,280 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits

 

4,654,679 

 

4,655,234 

 

 

4,655,234 

 

 

Short-term debt

 

900,900 

 

900,983 

 

 

900,983 

 

 

Long-term Federal Home Loan Bank advances

 

61,676 

 

63,283 

 

 

63,283 

 

 

Subordinated notes

 

89,747 

 

93,441 

 

 

93,441 

 

 

Derivative liabilities

 

18,769 

 

18,769 

 

417 

 

18,259 

 

93 

 

Liabilities held for sale

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

Carrying

 

Fair

 

 

 

 

 

 

 

(In thousands)

 

Amount

 

Value

 

Level 1

 

Level 2

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

75,539 

 

$

75,539 

 

$

75,539 

 

$

 

$

 

Trading security

 

14,840 

 

14,840 

 

 

 

14,840 

 

Securities available for sale

 

760,048 

 

760,048 

 

20,891 

 

737,193 

 

1,964 

 

Securities held to maturity

 

44,921 

 

45,764 

 

 

 

45,764 

 

Restricted equity securities

 

50,282 

 

50,282 

 

 

50,282 

 

 

Net loans

 

4,147,200 

 

4,154,663 

 

 

 

4,154,663 

 

Loans held for sale

 

15,840 

 

15,840 

 

 

15,840 

 

 

Accrued interest receivable

 

15,072 

 

15,072 

 

 

15,072 

 

 

Cash surrender value of bank-owned life insurance policies

 

101,530 

 

101,530 

 

 

101,530 

 

 

Derivative assets

 

8,318 

 

8,318 

 

242 

 

7,799 

 

277 

 

Assets held for sale

 

3,969 

 

3,969 

 

 

3,969 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits

 

$

3,848,529 

 

$

3,848,926 

 

$

 

$

3,848,926 

 

$

 

Short-term debt

 

872,510 

 

872,545 

 

 

872,545 

 

 

Long-term Federal Home Loan Bank advances

 

101,918 

 

103,660 

 

 

103,660 

 

 

Subordinated notes

 

89,679 

 

87,882 

 

 

87,882 

 

 

Derivative liabilities

 

11,964 

 

11,964 

 

 

11,964 

 

 

Liabilities held for sale

 

24,834 

 

24,834 

 

 

24,834 

 

 

 

Recurring  
Quantitative information about the significant unobservable inputs within Level 3  
Schedule of quantitative information about the significant unobservable inputs within Level 3

 

 

 

Fair Value

 

 

 

 

 

Significant
Unobservable Input

 

(In thousands)

 

December 31, 2014

 

Valuation Techniques

 

Unobservable Inputs

 

Value

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading Security

 

$

14,909

 

Discounted Cash Flow

 

Discount Rate

 

2.60

%

 

 

 

 

 

 

 

 

 

 

Securities Available for Sale

 

2,326

 

Discounted Cash Flow

 

Discount Rate

 

13.74

%

 

 

 

 

 

 

Credit Spread

 

11.06

%

 

 

 

 

 

 

 

 

 

 

Forward Commitments

 

(93

)

Historical Trend

 

Closing Ratio

 

91.07

%

 

 

 

 

Pricing Model

 

Origination Costs, per loan

 

2,500

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Lock Commitment

 

625

 

Historical Trend

 

Closing Ratio

 

91.07

%

 

 

 

 

Pricing Model

 

Origination Costs, per loan

 

2,500

 

Total

 

$

17,767

 

 

 

 

 

 

 

 

 

 

Fair Value

 

 

 

 

 

Significant
Unobservable Input

 

(In thousands)

 

December 31, 2013

 

Valuation Techniques

 

Unobservable Inputs

 

Value

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading Security

 

$

14,840 

 

Discounted Cash Flow

 

Discount Rate

 

3.39 

%

 

 

 

 

 

 

 

 

 

 

Securities Available for Sale

 

1,964 

 

Discounted Cash Flow

 

Discount Rate

 

13.17 

%

 

 

 

 

 

 

Credit Spread

 

9.45 

%

 

 

 

 

 

 

 

 

 

 

Forward Commitments

 

19 

 

Historical Trend

 

Closing Ratio

 

94.83 

%

 

 

 

 

Pricing Model

 

Origination Costs, per loan

 

2,500 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Lock Commitment

 

258 

 

Historical Trend

 

Closing Ratio

 

94.83 

%

 

 

 

 

Pricing Model

 

Origination Costs, per loan

 

2,500 

 

Total

 

$

17,081 

 

 

 

 

 

 

 

 

Non-recurring  
Quantitative information about the significant unobservable inputs within Level 3  
Schedule of quantitative information about the significant unobservable inputs within Level 3

 

(in thousands)

 

December 31, 2014

 

Valuation Techniques

 

Unobservable Inputs

 

Range (Weighted Average) (a)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

5,820 

 

Fair value of collateral

 

Loss severity

 

.31% to 38.7% (12.65%)

 

 

 

 

 

 

 

Appraised value

 

$5 to $1,600.0 ($912.7)

 

 

 

 

 

 

 

 

 

 

 

Capitalized mortgage servicing rights

 

3,757 

 

Discounted cash flow

 

Constant prepayment rate (CPR)

 

7.83% to 19.00% (9.92%)

 

 

 

 

 

 

 

Discount rate

 

10.00% to 13.00% (10.43%)

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned

 

2,049 

 

Fair value of collateral

 

Appraised value

 

$57 to $700.0 ($462.6)

 

Total

 

$

11,626 

 

 

 

 

 

 

 

 

 

(a)Where dollar amounts are disclosed, the amounts represent the lowest and highest fair value of the respective assets in the population except for adjustments for market/property conditions, which represents the range of adjustments to individuals properties.

 

(in thousands)

 

December 31, 2013

 

Valuation Techniques

 

Unobservable Inputs

 

Range (Weighted Average) (a)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

5,542 

 

Fair value of collateral

 

Loss severity

 

4.2% to 100.0% (57.41%)

 

 

 

 

 

 

 

Appraised value

 

$0 to $900.0 ($505.4)

 

 

 

 

 

 

 

 

 

 

 

Capitalized mortgage servicing rights

 

4,112 

 

Discounted cash flow

 

Constant prepayment rate (CPR)

 

6.96% to 15.97% (8.58%)

 

 

 

 

 

 

 

Discount rate

 

10.00% to 13.00% (10.34%)

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned

 

2,995 

 

Fair value of collateral

 

Appraised value

 

$0 to $774.0 ($413.4)

 

Total Assets

 

$

12,649 

 

 

 

 

 

 

 

 

(a)Where dollar amounts are disclosed, the amounts represent the lowest and highest fair value of the respective assets in the population except for adjustments for market/property conditions, which represents the range of adjustments to individuals properties.