XML 48 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
FAIR VALUE MEASUREMENTS (Tables)
3 Months Ended
Mar. 31, 2018
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
The following table summarizes financial assets and financial liabilities measured at fair value on a recurring basis as of March 31, 2018 and December 31, 2017, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value.
 
March 31, 2018
 
Level 1
 
Level 2
 
Level 3
 
Total
(In thousands)
Inputs
 
Inputs
 
Inputs
 
Fair Value
Trading security
$

 
$

 
$
11,795

 
$
11,795

Securities available for sale and other:
 
 
 
 
 
 
 

Municipal bonds and obligations

 
114,920

 

 
114,920

Agency collateralized mortgage obligations

 
912,936

 

 
912,936

Agency residential mortgage-backed securities

 
190,098

 

 
190,098

Agency commercial mortgage-backed securities

 
60,558

 

 
60,558

Corporate bonds

 
101,792

 

 
101,792

Trust preferred securities

 
11,563

 

 
11,563

Other bonds and obligations

 
9,532

 

 
9,532

Marketable equity securities
58,630

 
631

 

 
59,261

Loans held for sale

 
98,440

 

 
98,440

Derivative assets

 
19,949

 
6,531

 
26,480

Capitalized servicing rights

 

 
5,705

 
5,705

Derivative liabilities
909

 
21,051

 

 
21,960

 
December 31, 2017
 
Level 1
 
Level 2
 
Level 3
 
Total
(In thousands)
Inputs
 
Inputs
 
Inputs
 
Fair Value
Trading security
$

 
$

 
$
12,277

 
$
12,277

Securities available for sale and other:
 
 
 
 
 
 
 
Municipal bonds and obligations

 
118,233

 

 
118,233

Agency collateralized mortgage obligations

 
851,158

 

 
851,158

Agency residential mortgage-backed securities

 
216,940

 

 
216,940

Agency commercial mortgage-backed securities

 
62,305

 

 
62,305

Corporate bonds

 
110,721

 

 
110,721

Trust preferred securities

 
11,677

 

 
11,677

Other bonds and obligations

 
9,880

 

 
9,880

Marketable equity securities
44,851

 
334

 

 
45,185

Loans held for sale

 
153,620

 

 
153,620

Derivative assets

 
14,049

 
5,259

 
19,308

Capitalized servicing rights

 

 
3,834

 
3,834

Derivative liabilities
104

 
15,715

 
19

 
15,838

 
Summary of securities available for sale
The following is a summary of securities available for sale, held to maturity, and other:
(In thousands)
 
Amortized  Cost
 
Gross
Unrealized
Gains
 
Gross
Unrealized
Losses
 
Fair Value
March 31, 2018
 
 

 
 

 
 

 
 

Securities available for sale and other
 
 

 
 

 
 

 
 

Debt securities:
 
 

 
 

 
 

 
 

Municipal bonds and obligations
 
$
112,857

 
$
2,784

 
$
(721
)
 
$
114,920

Agency collateralized mortgage obligations
 
932,723

 
29

 
(19,816
)
 
912,936

Agency mortgage-backed securities
 
195,526

 
95

 
(5,523
)
 
190,098

Agency commercial mortgage-backed securities
 
63,561

 

 
(3,003
)
 
60,558

Corporate bonds
 
100,963

 
861

 
(32
)
 
101,792

Trust preferred securities
 
11,297

 
266

 

 
11,563

Other bonds and obligations
 
9,473

 
104

 
(45
)
 
9,532

Total debt securities
 
1,426,400

 
4,139

 
(29,140
)
 
1,401,399

Other securities:
 
 
 
 
 
 
 
 
Marketable equity securities
 
59,261

 

 

 
59,261

Total securities available for sale and other
 
1,485,661

 
4,139

 
(29,140
)
 
1,460,660

Securities held to maturity
 
 

 
 

 
 

 
 

Municipal bonds and obligations
 
269,636

 
4,251

 
(2,980
)
 
270,907

Agency collateralized mortgage obligations
 
73,207

 
433

 
(1,078
)
 
72,562

Agency mortgage-backed securities
 
7,712

 

 
(316
)
 
7,396

Agency commercial mortgage-backed securities
 
10,465

 

 
(509
)
 
9,956

Tax advantaged economic development bonds
 
33,996

 
361

 
(1,203
)
 
33,154

Other bonds and obligations
 
321

 

 

 
321

Total securities held to maturity
 
395,337

 
5,045

 
(6,086
)
 
394,296

Total
 
$
1,880,998

 
$
9,184

 
$
(35,226
)
 
$
1,854,956


(In thousands)
 
Amortized  Cost
 
Gross
Unrealized
Gains
 
Gross
Unrealized
Losses
 
Fair Value
December 31, 2017
 
 

 
 

 
 

 
 

Securities available for sale and other
 
 

 
 

 
 

 
 

Debt securities:
 
 

 
 

 
 

 
 

Municipal bonds and obligations
 
$
113,427

 
$
5,012

 
$
(206
)
 
$
118,233

Agency collateralized mortgage obligations
 
859,705

 
397

 
(8,944
)
 
851,158

Agency mortgage-backed securities
 
218,926

 
279

 
(2,265
)
 
216,940

Agency commercial mortgage-backed securities
 
64,025

 
41

 
(1,761
)
 
62,305

Corporate bonds
 
110,076

 
882

 
(237
)
 
110,721

Trust preferred securities
 
11,334

 
343

 

 
11,677

Other bonds and obligations
 
9,757

 
154

 
(31
)
 
9,880

Total debt securities
 
1,387,250

 
7,108

 
(13,444
)
 
1,380,914

Other securities:
 
 
 
 
 
 
 
 
Marketable equity securities
 
36,483

 
9,211

 
(509
)
 
45,185

Total securities available for sale and other
 
1,423,733

 
16,319

 
(13,953
)
 
1,426,099

Securities held to maturity
 
 

 
 

 
 

 
 

Municipal bonds and obligations
 
270,310

 
8,675

 
(90
)
 
278,895

Agency collateralized mortgage obligations
 
73,742

 
1,045

 
(486
)
 
74,301

Agency mortgage-backed securities
 
7,892

 

 
(164
)
 
7,728

Agency commercial mortgage-backed securities
 
10,481

 

 
(268
)
 
10,213

Tax advantaged economic development bonds
 
34,357

 
596

 
(1,135
)
 
33,818

Other bonds and obligations
 
321

 

 

 
321

Total securities held to maturity
 
397,103

 
10,316

 
(2,143
)
 
405,276

Total
 
$
1,820,836

 
$
26,635

 
$
(16,096
)
 
$
1,831,375

March 31, 2018
 
 
 
 
 
 
(In thousands)
 
Fair Value
 
Amortized Cost
 
Gains
Marketable equity securities
 
$
59,261

 
$
55,719

 
$
3,542


December 31, 2017
 
 
 
 
 
 
(In thousands)
 
Fair Value
 
Amortized Cost
 
Gains
Marketable equity securities
 
$
45,185

 
$
36,483

 
$
8,702

Schedule of Loans Held for Sale
 
 
 
 
 
 
Aggregate Fair Value
March 31, 2018
 
Aggregate
 
Aggregate
 
Less Aggregate
(In thousands)
 
Fair Value
 
Unpaid Principal
 
Unpaid Principal
Loans Held for Sale
 
$
98,440

 
$
96,300

 
$
2,140


 
 
 
 
 
 
Aggregate Fair Value
December 31, 2017
 
Aggregate
 
Aggregate
 
Less Aggregate
(In thousands)
 
Fair Value
 
Unpaid Principal
 
Unpaid Principal
Loans Held for Sale
 
$
153,620

 
$
149,022

 
$
4,598

Schedule of Changes in Level 3 Assets and Liabilities That Were Measured at Fair Value on a Recurring Basis
The table below presents the changes in Level 3 assets and liabilities that were measured at fair value on a recurring basis for the three months ended March 31, 2018 and 2017.
 
Assets (Liabilities)
 
 
 
 
 
 
 
Capitalized
 
Trading
 
Commitments
 
Forward
 
Servicing
(In thousands)
Security
 
to Lend
 
Commitments
 
Rights
Three Months Ended March 31, 2018
 

 
 

 
 

 
 
December 31, 2017
$
12,277

 
$
5,259

 
$
19

 
$
3,834

Unrealized (loss) gain, net recognized in other non-interest income
(317
)
 
12,213

 
(19
)
 
465

Paydown of trading security
(165
)
 

 

 

Transfers to held for sale loans

 
(10,941
)
 

 

Additions to servicing rights

 

 

 
1,406

March 31, 2018
$
11,795

 
$
6,531

 
$

 
$
5,705

 
 
 
 
 
 
 
 
Unrealized gains (losses) relating to instruments still held at March 31, 2018
$
1,205

 
$
6,531

 
$

 

Three Months Ended March 31, 2017
 

 
 

 
 

 
 
December 31, 2016
$
13,229

 
$
4,738

 
$
100

 
$
798

Unrealized gain, net recognized in other non-interest income
(106
)
 
17,302

 
(122
)
 
(2
)
Paydown of trading security
(157
)
 

 

 

Transfers to held for sale loans

 
(13,979
)
 

 

Additions to servicing rights
$

 
$

 
$

 
$
180

March 31, 2017
$
12,966

 
$
8,061

 
$
(22
)
 
$
976

 
 
 
 
 
 
 
 
Unrealized gains (losses) relating to instruments still held at March 31, 2017
$
1,736

 
$
8,061

 
$
(22
)
 
$

Summary of Applicable Non-Recurring Fair Value Measurements
Quantitative information about the significant unobservable inputs within Level 3 non-recurring assets is as follows:
 
 
Fair Value
 
 
 
 
 
 
(In thousands)
 
March 31, 2018
 
Valuation Techniques
 
Unobservable Inputs
 
Range (Weighted Average) (a)
Assets
 
 

 
 
 
 
 
 
Impaired Loans
 
$
22,766

 
Fair Value of Collateral
 
Discounted Cash Flow - Loss Severity
 
38.43% to 0.08% (2.41%)
 
 
 

 
 
 
Appraised Value
 
$10.6 to $5,944 ($2,143)
Capitalized Servicing Rights
 
12,400

 
Discounted Cash Flow
 
Constant Prepayment Rate (CPR)
 
7.51% to 11.22% (9.65%)
 
 
 

 
 
 
Discount Rate
 
10.00% to 13.12% (11.64%)
Total
 
$
35,166

 
 
 
 
 
 
(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, 2017
 
Valuation Techniques
 
Unobservable Inputs
 
Range (Weighted Average) (a)
Assets
 
 

 
 
 
 
 
 
Impaired Loans
 
$
23,853

 
Fair Value of Collateral
 
Discounted Cash Flow - loss severity
 
38.72% to 0.21% (3.40%)
 
 
 

 
 
 
Appraised Value
 
$10.9 to $5,967 ($2,197)
Capitalized Servicing Rights
 
12,527

 
Discounted Cash Flow
 
Constant Prepayment Rate (CPR)
 
7.78% to 12.78% (10.38%)
 
 
 

 
 
 
Discount Rate
 
10.00% to 13.28% (11.72%)
Total
 
$
36,380

 
 
 
 
 
 
(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
The following tables summarize the estimated fair values, and related carrying amounts, of the Company’s financial instruments. Certain financial instruments and all non-financial instruments are excluded. Accordingly, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company.
 
 
March 31, 2018
 
 
Carrying
 
Fair
 
 
 
 
 
 
(In thousands)
 
Amount
 
Value
 
Level 1
 
Level 2
 
Level 3
Financial Assets
 
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
 
$
123,887

 
$
123,887

 
$
123,887

 
$

 
$

Trading security
 
11,795

 
11,795

 

 

 
11,795

Securities available for sale and other
 
1,460,660

 
1,460,660

 
58,630

 
1,402,030

 

Securities held to maturity
 
395,337

 
394,296

 

 
361,142

 
33,154

FHLB bank stock and restricted securities
 
64,038

 
N/A

 
N/A

 
N/A

 
N/A

Net loans
 
8,322,558

 
8,451,273

 

 

 
8,451,273

Loans held for sale
 
98,440

 
98,440

 

 
98,440

 

Accrued interest receivable
 
30,585

 
30,585

 

 
30,585

 

Cash surrender value of bank-owned life insurance policies
 
192,379

 
192,379

 

 
192,379

 

Derivative assets
 
26,480

 
26,480

 

 
19,949

 
6,531

Assets held for sale
 
1,392

 
1,392

 

 
1,392

 

Financial Liabilities
 
 

 
 

 
 

 
 

 
 

Total deposits
 
$
8,683,267

 
$
8,652,801

 
$

 
$
8,652,801

 
$

Short-term debt
 
835,892

 
836,095

 

 
836,095

 

Long-term Federal Home Loan Bank advances
 
289,969

 
285,102

 

 
285,102

 

Subordinated borrowings
 
89,384

 
96,794

 

 
96,794

 

Derivative liabilities
 
21,960

 
21,960

 
909

 
21,051

 

 
 
December 31, 2017
 
 
Carrying
 
Fair
 
 
 
 
 
 
(In thousands)
 
Amount
 
Value
 
Level 1
 
Level 2
 
Level 3
Financial Assets
 
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
 
$
248,763

 
$
248,763

 
$
248,763

 
$

 
$

Trading security
 
12,277

 
12,277

 

 

 
12,277

Securities available for sale and other
 
1,426,099

 
1,426,099

 
44,850

 
1,381,249

 

Securities held to maturity
 
397,103

 
405,276

 

 
371,458

 
33,818

FHLB bank stock and restricted securities
 
63,085

 
N/A

 
N/A

 
N/A

 
N/A

Net loans
 
8,247,504

 
8,422,034

 

 

 
8,422,034

Loans held for sale
 
153,620

 
153,620

 

 
153,620

 

Accrued interest receivable
 
33,739

 
33,739

 

 
33,739

 

Derivative assets
 
19,308

 
19,308

 


 
14,049

 
5,259

Assets held for sale
 
1,392

 
1,392

 

 
1,392

 

Financial Liabilities
 
 

 
 

 
 

 
 

 
 

Total deposits
 
$
8,749,530

 
$
8,731,527

 
$

 
$
8,731,527

 
$

Short-term debt
 
667,300

 
667,246

 

 
667,246

 

Long-term Federal Home Loan Bank advances
 
380,436

 
378,766

 

 
378,766

 

Subordinated borrowings
 
89,339

 
97,414

 

 
97,414

 

Derivative liabilities
 
15,838

 
15,838

 
104

 
15,715

 
19

Recurring  
Quantitative information about the significant unobservable inputs within Level 3  
Schedule of Quantitative Information About the Significant Unobservable Inputs Within Level 3
Quantitative information about the significant unobservable inputs within Level 3 recurring assets and liabilities is as follows:
 
 
Fair Value
 
 
 
 
 
Significant
Unobservable Input
(In thousands)
 
March 31, 2018
 
Valuation Techniques
 
Unobservable Inputs
 
Value
Assets (Liabilities)
 
 

 
 
 
 
 
 

Trading Security
 
$
11,795

 
Discounted Cash Flow
 
Discount Rate
 
3.15
%
 
 
 
 
 
 
 
 
 
Commitments to Lend
 
6,531

 
Historical Trend
 
Closing Ratio
 
80.65
%
 
 
 

 
Pricing Model
 
Origination Costs, per loan
 
$
3,063

Forward Commitments
 

 
Historical Trend
 
Closing Ratio
 
80.65
%
 
 
 

 
Pricing Model
 
Origination Costs, per loan
 
$
3,063

Capitalized Servicing Rights
 
5,705

 
Discounted cash flow
 
Constant Prepayment Rate (CPR)
 
8.30
%
 
 
 
 
 
 
Discount Rate
 
9.96
%
Total
 
$
24,031

 
 
 
 
 
 

 
 
Fair Value
 
 
 
 
 
Significant
Unobservable Input
(In thousands)
 
December 31, 2017
 
Valuation Techniques
 
Unobservable Inputs
 
Value
Assets (Liabilities)
 
 

 
 
 
 
 
 

Trading Security
 
$
12,277

 
Discounted Cash Flow
 
Discount Rate
 
2.74
%
 
 
 
 
 
 
 
 
 
Commitments to Lend
 
5,259

 
Historical Trend
 
Closing Ratio
 
81.53
%
 
 
 

 
Pricing Model
 
Origination Costs, per loan
 
$
3,692

Forward Commitments
 
19

 
Historical Trend
 
Closing Ratio
 
81.53
%
 
 
 

 
Pricing Model
 
Origination Costs, per loan
 
$
3,692

Capitalized Servicing Rights
 
3,834

 
Discounted Cash Flow
 
Constant Prepayment Rate (CPR)
 
10.00
%
 
 
 
 
 
 
Discount Rate
 
10.95
%
Total
 
$
21,389

 
 
 
 
 
 

Non-recurring  
Quantitative information about the significant unobservable inputs within Level 3  
Schedule of Quantitative Information About the Significant Unobservable Inputs Within Level 3
The following is a summary of applicable non-recurring fair value measurements. There are no liabilities measured at fair value on a non-recurring basis.
 
 
March 31, 2018
 
December 31, 2017
 
Fair Value Measurement Date as of March 31, 2018
 
 
Level 3
 
Level 3
 
Level 3
(In thousands)
 
Inputs
 
Inputs
 
Inputs
Assets
 
 

 
 

 
 
Impaired loans
 
$
22,766

 
$
23,853

 
March 2018
Capitalized servicing rights
 
12,400

 
12,527

 
March 2018
Total
 
$
35,166

 
$
36,380