XML 53 R35.htm IDEA: XBRL DOCUMENT v2.4.1.9
FAIR VALUE MEASUREMENTS (Tables)
3 Months Ended
Mar. 31, 2015
Quantitative information about the significant unobservable inputs within Level 3  
Summary of financial 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

 

 

 

March 31, 2015

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

(In thousands)

 

Inputs

 

Inputs

 

Inputs

 

Fair Value

 

 

 

 

 

 

 

 

 

 

 

Trading security

 

$

 

$

 

$

14,970 

 

$

14,970 

 

Available-for-sale securities:

 

 

 

 

 

 

 

 

 

Municipal bonds and obligations

 

 

155,450 

 

 

155,450 

 

Governmentguaranteed residential mortgage-backed securities

 

 

65,039 

 

 

65,039 

 

Government-sponsored residential mortgage-backed securities

 

 

762,421 

 

 

762,421 

 

Corporate bonds

 

 

55,357 

 

 

55,357 

 

Trust preferred securities

 

 

13,427 

 

 

13,427 

 

Other bonds and obligations

 

 

3,196 

 

 

3,196 

 

Marketable equity securities

 

43,690 

 

357 

 

719 

 

44,766 

 

Loans held for sale

 

 

29,305 

 

 

29,305 

 

Derivative assets

 

 

15,444 

 

977 

 

16,421 

 

Derivative liabilities

 

295 

 

25,504 

 

93 

 

25,892 

 

 

 

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 

 

 

Schedule of loans held for sale

 

 

 

 

 

 

 

Aggregate Fair Value

 

March 31, 2015

 

Aggregate

 

Aggregate

 

Less Aggregate

 

(In thousands)

 

Fair Value

 

Unpaid Principal

 

Unpaid Principal

 

Loans Held for Sale

 

$

29,305 

 

$

28,483 

 

$

822 

 

 

 

 

 

 

 

 

Aggregate Fair Value

 

December 31, 2014

 

Aggregate

 

Aggregate

 

Less Aggregate

 

(In thousands)

 

Fair Value

 

Unpaid Principal

 

Unpaid Principal

 

Loans Held for Sale

 

$

19,493 

 

$

18,885 

 

$

608 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2015

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2014

 

$

14,909

 

$

2,326

 

$

625

 

$

(93

)

Sale of AFS Security

 

 

(1,327

)

 

 

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

 

203

 

 

1,730

 

 

Unrealized gain included in accumulated other comprehensive loss

 

 

(280

)

 

 

Paydown of trading security

 

(142

)

 

 

 

Transfers to held for sale loans

 

 

 

(1,378

)

 

Balance as of March 31, 2015

 

$

14,970

 

$

719

 

$

977

 

$

(93

)

 

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) relating to instruments still held at March 31, 2015

 

$

2,558

 

$

(51

)

$

977

 

$

(93

)

 

 

Assets (Liabilities)

 

 

 

 

 

Securities

 

Interest Rate

 

 

 

 

 

Trading

 

Available

 

Lock

 

Forward

 

(In thousands)

 

Security

 

for Sale

 

Commitments

 

Commitments

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2014

 

 

 

 

 

 

 

 

 

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

 

218

 

 

719

 

(115

)

Unrealized gain included in accumulated other comprehensive loss

 

 

82

 

 

 

Paydown of trading account security

 

(135

)

 

 

 

Transfers to held for sale loans

 

 

 

(600

)

 

Balance as of March 31, 2014

 

$

14,923

 

$

2,046

 

$

377

 

$

(96

)

 

 

 

 

 

 

 

 

 

 

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

 

$

1,962

 

$

(1,288

)

$

377

 

$

(96

)

 

Summary of applicable non-recurring fair value measurements

 

 

 

Fair Value

 

 

 

 

 

 

 

(in thousands)

 

March 31, 2015

 

Valuation Techniques

 

Unobservable Inputs

 

Range (Weighted Average) (a)

 

Assets

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

6,111 

 

Fair value of collateral

 

Loss severity

 

3.78% to 53.08% (23.5%)

 

 

 

 

 

 

 

Appraised value

 

$139.5 to $1,600.0 ($981.7)

 

 

 

 

 

 

 

 

 

 

 

Capitalized mortgage servicing rights

 

3,871 

 

Discounted cash flow

 

Constant prepayment rate (CPR)

 

8.2% to 19.85% (11.05%)

 

 

 

 

 

 

 

Discount rate

 

10.00% to 13.00% (10.42%)

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned

 

1,444 

 

Fair value of collateral

 

Appraised value

 

$57 to $700.0 ($470.7)

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

11,426 

 

 

 

 

 

 

 

 

 

(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.

 

 

 

Fair Value

 

 

 

 

 

 

 

(in thousands)

 

December 31, 2014

 

Valuation Techniques

 

Unobservable Inputs

 

Range (Weighted Average) (a)

 

Assets

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

5,820 

 

Fair value of collateral

 

Loss severity

 

0.31% 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.

 

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

 

 

 

March 31, 2015

 

 

 

Carrying

 

Fair

 

 

 

 

 

 

 

(In thousands)

 

Amount

 

Value

 

Level 1

 

Level 2

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

62,214 

 

$

62,214 

 

$

62,214 

 

$

 

$

 

Trading security

 

14,970 

 

14,970 

 

 

 

14,970 

 

Securities available for sale

 

1,099,656 

 

1,099,656 

 

43,690 

 

1,055,247 

 

719 

 

Securities held to maturity

 

42,818 

 

44,744 

 

 

 

44,744 

 

FHLB bank stock and restricted securities

 

58,734 

 

58,734 

 

 

58,734 

 

 

Net loans

 

4,692,377 

 

4,736,177 

 

 

 

4,736,177 

 

Loans held for sale

 

29,305 

 

29,305 

 

 

29,305 

 

 

Accrued interest receivable

 

17,786 

 

17,786 

 

 

17,786 

 

 

Cash surrender value of bank-owned life insurance policies

 

105,302 

 

105,302 

 

 

105,302 

 

 

Derivative assets

 

16,421 

 

16,421 

 

 

15,444 

 

977 

 

Assets held for sale

 

1,266 

 

1,266 

 

 

1,266 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits

 

$

4,719,683 

 

$

4,720,914 

 

 

$

4,720,914 

 

$

 

Short-term debt

 

894,500 

 

894,675 

 

 

894,675 

 

 

Long-term Federal Home Loan Bank advances

 

61,618 

 

63,273 

 

 

63,273 

 

 

Subordinated borrowings

 

89,765 

 

94,062 

 

 

94,062 

 

 

Derivative liabilities

 

25,892 

 

25,892 

 

295 

 

25,504 

 

93 

 

 

 

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 

 

5,806 

 

1,035,686 

 

2,326 

 

Securities held to maturity

 

43,347 

 

44,997 

 

 

 

44,997 

 

FHLB bank stock and restricted 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 borrowings

 

89,747 

 

93,441 

 

 

93,441 

 

 

Derivative liabilities

 

18,769 

 

18,769 

 

417 

 

18,259 

 

93 

 

 

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)

 

March 31, 2015

 

Valuation Techniques

 

Unobservable Inputs

 

Value

 

Assets (Liabilities)

 

 

 

 

 

 

 

 

 

Trading Security

 

$

14,970

 

Discounted Cash Flow

 

Discount Rate

 

2.34

%

 

 

 

 

 

 

 

 

 

 

AFS Securities

 

719

 

Pricing Model

 

Median Peer Price/Tangible Book Value Percentage Multiple

 

93.35

%

 

 

 

 

 

 

 

 

 

 

Forward Commitments

 

(93

)

Historical Trend

 

Closing Ratio

 

89.54

%

 

 

 

 

Pricing Model

 

Origination Costs, per loan

 

$

2,500

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Lock Commitment

 

977

 

Historical Trend

 

Closing Ratio

 

89.54

%

 

 

 

 

Pricing Model

 

Origination Costs, per loan

 

$

2,500

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

16,573

 

 

 

 

 

 

 

 

 

Fair Value

 

 

 

 

 

Significant
Unobservable Input

 

(In thousands)

 

December 31, 2014

 

Valuation Techniques

 

Unobservable Inputs

 

Value

 

Assets (Liabilities)

 

 

 

 

 

 

 

 

 

Trading Security

 

$

14,909

 

Discounted Cash Flow

 

Discount Rate

 

2.60

%

 

 

 

 

 

 

 

 

 

 

AFS Securities

 

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

 

 

 

 

 

 

 

 

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

 

 

 

March 31, 2015

 

December 31, 2014

 

Three months ended
March 31, 2015

 

 

 

Level 3

 

Level 3

 

Total

 

(In thousands)

 

Inputs

 

Inputs

 

Gains (Losses)

 

Assets

 

 

 

 

 

 

 

Impaired loans

 

$

6,111

 

$

5,820

 

$

292

 

Capitalized mortgage servicing rights

 

3,871

 

3,757

 

 

Other real estate owned

 

1,444

 

2,049

 

(155

)

 

 

 

 

 

 

 

 

Total

 

$

11,426

 

$

11,626

 

$

137