These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hawaii
|
|
99-0212597
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
220 South King Street, Honolulu, Hawaii
|
|
96813
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Title of each class
|
|
Name of each exchange on which registered
|
|
Common Stock, No Par Value
|
|
New York Stock Exchange
|
|
Large Accelerated Filer
x
|
|
Accelerated Filer
o
|
|
|
|
|
|
Non-Accelerated Filer
o
|
|
Smaller Reporting Company
o
|
|
|
|
•
|
increase in inventory or adverse conditions in the real estate market and deterioration in the construction industry;
|
|
•
|
adverse changes in the financial performance and/or condition of our borrowers and, as a result, increased loan delinquency rates, deterioration in asset quality and losses in our loan portfolio;
|
|
•
|
the impact of local, national, and international economies and events (including natural disasters such as wildfires, tsunamis, storms and earthquakes) on the Company’s business and operations and on tourism, the military and other major industries operating within the Hawaii market and any other markets in which the Company does business;
|
|
•
|
deterioration or malaise in domestic economic conditions, including any destabilization in the financial industry and deterioration of the real estate market, as well as the impact of declining levels of consumer and business confidence in the state of the economy in general and in financial institutions in particular;
|
|
•
|
changes in estimates of future reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements;
|
|
•
|
the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act (the "Dodd-Frank Act"), changes in capital standards, other regulatory reform, including but not limited to regulations promulgated by the Consumer Financial Protection Bureau (the "CFPB"), government-sponsored enterprise reform, and any related rules and regulations which affect our business operations and competitiveness;
|
|
•
|
the costs and effects of legal and regulatory developments, including legal proceedings or regulatory or other governmental inquiries and proceedings and the resolution thereof, and the results of regulatory examinations or reviews;
|
|
•
|
the effects of and changes in trade, monetary and fiscal policies and laws, including the interest rate policies of the Board of Governors of the Federal Reserve System (the "FRB" of the "Federal Reserve");
|
|
•
|
inflation, interest rate, securities market and monetary fluctuations;
|
|
•
|
negative trends in our market capitalization and adverse changes in the price of the Company’s common shares;
|
|
•
|
political instability;
|
|
•
|
acts of war or terrorism;
|
|
•
|
changes in consumer spending, borrowings and savings habits;
|
|
•
|
failure to maintain effective internal control over financial reporting or disclosure controls and procedures;
|
|
•
|
technological changes and developments;
|
|
•
|
changes in the competitive environment among financial holding companies and other financial service providers;
|
|
•
|
the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board ("FASB") and other accounting standard setters;
|
|
•
|
our ability to attract and retain skilled employees;
|
|
•
|
changes in our organization, compensation and benefit plans; and
|
|
•
|
our success at managing any of the risks involved in the foregoing items.
|
|
(1)
|
Residential Mortgage Lending.
Residential mortgage loans include fixed- and adjustable-rate loans primarily secured by single-family, owner-occupied residences in Hawaii and home equity lines of credit and loans. We typically require loan-to-value ratios of not more than 80%, although higher levels are permitted with accompanying mortgage insurance. First mortgage loans secured by residential properties have an average loan size of approximately
$0.5 million
and marketable collateral. Changes in interest rates, the economic recession and other market factors have impacted, and future changes will likely continue to impact, the marketability and value of collateral and the financial condition of our borrowers and thus the level of credit risk inherent in the portfolio. The majority of our first residential mortgage loan originations are sold in the secondary market.
|
|
(2)
|
Commercial Lending and Leasing.
Loans in this category consist primarily of term loans, lines of credit and equipment leases to small and middle-market businesses and professionals in the state of Hawaii. The borrower's business is typically regarded as the principal source of repayment, although our underwriting policies and practices generally require additional sources of collateral, including real estate and other business assets, as well as personal guarantees where possible to mitigate risk and help to reduce credit losses.
|
|
(3)
|
Commercial Mortgage Lending.
Loans in this category consist of loans secured by commercial real estate, including but not limited to, structures and facilities to support activities designated as multi-family residential properties, industrial, warehouse, general office, retail, health care and religious dwellings. Our underwriting policies and practices generally requires net cash flow from the property to cover the debt service while maintaining an appropriate amount of reserves and permits consideration of liquidation of the collateral as a secondary source of repayment.
|
|
(4)
|
Construction Lending.
Construction lending encompasses the financing of residential and commercial construction projects.
|
|
(5)
|
Consumer Lending.
Loans in this category are generally either unsecured or secured by personal assets, such as automobiles, and the average loan size is generally small.
|
|
•
|
an increase in the minimum Tier 1 capital ratio from 4.00% to 6.00% of risk-weighted assets;
|
|
•
|
a new category and a required 4.50% of risk-weighted assets ratio is established for common equity Tier 1 ("CET1") as a subset of Tier 1 capital limited to common equity;
|
|
•
|
a minimum non-risk-based leverage ratio is set at 4.00%;
|
|
•
|
changes in the permitted composition of Tier 1 capital to exclude trust preferred securities subject to certain grandfathering exceptions for organizations like the Company which were under $15 billion in assets as of December 31, 2009, mortgage servicing rights and certain deferred tax assets and include unrealized gains and losses on available for sale debt and equity securities unless the organization opts out of including such unrealized gains and losses, which the Company elected to do in 2015;
|
|
•
|
the risk-weights of certain assets for purposes of calculating the risk-based capital ratios are changed for high volatility commercial real estate acquisition, development and construction loans, certain past due non-residential mortgage loans and certain mortgage-backed and other securities exposures; and
|
|
•
|
an additional "countercyclical capital buffer" is required for larger and more complex institutions.
|
|
•
|
an additional capital conservation buffer of 2.5% of risk weighted assets above the regulatory minimum capital ratios established under the new final capital rule which will be phased over four years beginning in 2016 at the rate of 0.625% of risk-weighted assets (1.25% in 2017) and must be met to avoid limitations on the ability of the bank to pay dividends, repurchase shares or pay discretionary bonuses.
|
|
•
|
require regular periodic reports and such additional reports of information as the Federal Reserve may require;
|
|
•
|
require bank holding companies to meet or exceed minimum capital requirements - See "Capital Adequacy Requirements" above and "Management's Discussion and Analysis of Financial Condition and Results of Operations - Capital Resources.";
|
|
•
|
require that bank holding companies serve as a source of financial and managerial strength to subsidiary banks and commit resources as necessary to support each subsidiary bank. The source-of-strength doctrine most directly affects bank holding companies where a bank holding company's subsidiary bank fails to maintain adequate capital levels. In such a situation, the subsidiary bank will be required by the bank's federal regulator to take "prompt corrective action" (see "Prompt Corrective Action Provisions");
|
|
•
|
limit dividends payable to shareholders and restrict the ability of bank holding companies to obtain dividends or other distributions from their subsidiary banks;
|
|
•
|
require a bank holding company to terminate an activity or terminate control of or liquidate or divest certain subsidiaries, affiliates or investments if the Federal Reserve believes the activity or the control of the subsidiary or affiliate constitutes a significant risk to the financial safety, soundness or stability of any bank subsidiary;
|
|
•
|
require the prior approval for changes in senior executive officers or directors and prohibit golden parachute payments, including change in control agreements, or new employment agreements with such payment terms, which are contingent upon termination when a bank holding company is deemed to be in troubled condition;
|
|
•
|
regulate provisions of certain bank holding company debt, including the authority to impose interest ceilings and reserve requirements on such debt and require prior approval to purchase or redeem securities in certain situations;
|
|
•
|
require prior approval for the acquisition of 5% or more of the voting stock of a bank or bank holding company by bank holding companies or other acquisitions and mergers with other banks or bank holding companies and consider certain competitive, management, financial, and anti-money laundering compliance impact on the U.S.; and
|
|
•
|
require prior notice and/or prior approval of the acquisition of control of a bank or a bank holding company by a shareholder or individuals acting in concert with ownership or control of 10% of the voting stock being a presumption of control.
|
|
•
|
require affirmative action to correct any conditions resulting from any violation or practice;
|
|
•
|
direct an increase in capital and the maintenance of higher specific minimum capital ratios, which may preclude the bank from being deemed well capitalized and restrict its ability to accept certain brokered deposits;
|
|
•
|
restrict the bank's growth geographically, by products and services, or by mergers and acquisitions, including bidding in FDIC receiverships for failed banks;
|
|
•
|
enter into or issue informal or formal enforcement actions, including required Board resolutions, memoranda of understanding, written agreements and consent or cease and desist orders or prompt corrective action orders to take corrective action and cease unsafe and unsound practices;
|
|
•
|
require prior approval of senior executive officer or director changes; remove officers and directors and assess civil monetary penalties; and
|
|
•
|
terminate FDIC insurance, revoke the charter and/or take possession of and close and liquidate the bank or appoint the FDIC as receiver, which for a Hawaii state-chartered bank would result in a revocation of its charter.
|
|
•
|
current economic conditions and their estimated effects on specific borrowers;
|
|
•
|
an evaluation of the existing relationships among loans, potential loan losses and the present level of the allowance for loan and lease losses;
|
|
•
|
results of examinations of our loan portfolios by regulatory agencies; and
|
|
•
|
management's internal review of the loan portfolio.
|
|
•
|
inflation;
|
|
•
|
recession;
|
|
•
|
changes in unemployment;
|
|
•
|
the money supply;
|
|
•
|
international disorder and instability in domestic and foreign financial markets; and
|
|
•
|
governmental actions.
|
|
•
|
the capital that must be maintained;
|
|
•
|
the kinds of activities that can be engaged in;
|
|
•
|
the kinds and amounts of investments that can be made;
|
|
•
|
the locations of offices;
|
|
•
|
insurance of deposits and the premiums that we must pay for this insurance;
|
|
•
|
procedures and policies we must adopt;
|
|
•
|
conditions and restrictions on our executive compensation; and
|
|
•
|
how much cash we must set aside as reserves for deposits.
|
|
•
|
the ability to develop, maintain and build upon long-term customer relationships based on top quality service, high ethical standards and safe, sound assets;
|
|
•
|
the ability to expand our market position;
|
|
•
|
the scope, relevance and pricing of products and services offered to meet customer needs and demands;
|
|
•
|
the rate at which we introduce new products and services relative to our competitors;
|
|
•
|
customer satisfaction with our level of service; and
|
|
•
|
industry and general economic trends.
|
|
•
|
failure to comply with all of the requirements of any governmental orders or agreements we may become subject to and the possibility of resulting action by the regulators;
|
|
•
|
deterioration of asset quality;
|
|
•
|
the incurrence of losses;
|
|
•
|
actual or anticipated quarterly fluctuations in our operating results and financial condition;
|
|
•
|
changes in revenue or earnings/losses estimates or publication of research reports and recommendations by financial analysts;
|
|
•
|
failure to meet analysts' revenue or earnings/losses estimates;
|
|
•
|
speculation in the press or investment community;
|
|
•
|
strategic actions by us or our competitors, such as mergers, acquisitions, restructurings, or public offerings;
|
|
•
|
additions or departures of key personnel;
|
|
•
|
actions by institutional shareholders;
|
|
•
|
fluctuations in the stock price and operating results of our competitors;
|
|
•
|
future sales of other equity or debt securities, including our common stock;
|
|
•
|
general market conditions and, in particular, developments related to market conditions for the financial services industry;
|
|
•
|
proposed or adopted regulatory changes or developments;
|
|
•
|
breaches in our security systems and loss of customer data;
|
|
•
|
anticipated or pending investigations, proceedings or litigation that involve or affect us; or
|
|
•
|
domestic and international economic factors unrelated to our performance.
|
|
|
|
December 31,
|
||||||||||||||||||||||
|
Index
|
|
2011
|
|
2012
|
|
2013
|
|
2014
|
|
2015
|
|
2016
|
||||||||||||
|
Central Pacific Financial Corp.
|
|
$
|
100.00
|
|
|
$
|
120.67
|
|
|
$
|
156.78
|
|
|
$
|
171.11
|
|
|
$
|
181.61
|
|
|
$
|
265.60
|
|
|
Russell 2000
|
|
100.00
|
|
|
116.35
|
|
|
161.52
|
|
|
169.43
|
|
|
161.95
|
|
|
196.45
|
|
||||||
|
S&P 600 Commercial Bank Index
|
|
100.00
|
|
|
114.85
|
|
|
174.13
|
|
|
180.09
|
|
|
191.70
|
|
|
277.59
|
|
||||||
|
|
|
Year Ended December 31,
|
||||||||||||||
|
|
|
2016
|
|
2015
|
||||||||||||
|
|
|
High
|
|
Low
|
|
High
|
|
Low
|
||||||||
|
First quarter
|
|
$
|
21.98
|
|
|
$
|
18.47
|
|
|
$
|
25.34
|
|
|
$
|
20.52
|
|
|
Second quarter
|
|
24.91
|
|
|
20.15
|
|
|
24.81
|
|
|
20.75
|
|
||||
|
Third quarter
|
|
25.99
|
|
|
22.61
|
|
|
24.31
|
|
|
20.38
|
|
||||
|
Fourth quarter
|
|
31.99
|
|
|
24.54
|
|
|
24.69
|
|
|
21.61
|
|
||||
|
|
|
Year Ended December 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
First quarter
|
|
$
|
0.14
|
|
|
$
|
0.12
|
|
|
Second quarter
|
|
0.14
|
|
|
0.12
|
|
||
|
Third quarter
|
|
0.16
|
|
|
0.12
|
|
||
|
Fourth quarter
|
|
0.16
|
|
|
0.46
|
|
||
|
|
|
Issuer Purchases of Equity Securities
|
|||||||||||||||||||
|
Period
|
|
Total Number
of Shares Purchased |
|
Average
Price Paid per Share |
|
Total Number
of Shares Purchased as Part of Publicly Announced Programs |
|
Maximum
Number of Shares that May Yet Be Purchased Under the Program |
|
Dollar Value
of Shares Purchased as Part of Publicly Announced Programs |
|
Maximum
Dollar Value of Shares that May Yet Be Purchased Under the Program |
|||||||||
|
October 1-31
|
|
84,000
|
|
|
$
|
25.23
|
|
|
84,000
|
|
|
—
|
|
|
$
|
2,119,467
|
|
|
$
|
13,793,350
|
|
|
November 1-30
|
|
69,550
|
|
|
26.08
|
|
|
69,550
|
|
|
—
|
|
|
1,814,017
|
|
|
11,979,333
|
|
|||
|
December 1-31
|
|
6,350
|
|
|
29.77
|
|
|
6,350
|
|
|
—
|
|
|
189,063
|
|
|
11,790,270
|
|
|||
|
Total
|
|
159,900
|
|
|
$
|
25.78
|
|
|
159,900
|
|
|
—
|
|
|
$
|
4,122,547
|
|
|
$
|
11,790,270
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
Selected Financial Data
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
|
|
(Dollars in thousands, except per share data)
|
||||||||||||||||||
|
Statement of Income Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total interest income
|
|
$
|
167,139
|
|
|
$
|
156,035
|
|
|
$
|
149,809
|
|
|
$
|
140,278
|
|
|
$
|
128,445
|
|
|
Total interest expense
|
|
9,189
|
|
|
6,507
|
|
|
6,391
|
|
|
7,169
|
|
|
8,734
|
|
|||||
|
Net interest income
|
|
157,950
|
|
|
149,528
|
|
|
143,418
|
|
|
133,109
|
|
|
119,711
|
|
|||||
|
Provision (credit) for loan and lease losses
|
|
(5,517
|
)
|
|
(15,671
|
)
|
|
(6,414
|
)
|
|
(11,310
|
)
|
|
(18,885
|
)
|
|||||
|
Net interest income after provision for loan and lease losses
|
|
163,467
|
|
|
165,199
|
|
|
149,832
|
|
|
144,419
|
|
|
138,596
|
|
|||||
|
Other operating income (1)
|
|
42,316
|
|
|
34,799
|
|
|
41,166
|
|
|
50,201
|
|
|
54,239
|
|
|||||
|
Other operating expense (1)
|
|
133,563
|
|
|
127,042
|
|
|
130,156
|
|
|
134,792
|
|
|
145,414
|
|
|||||
|
Income before income taxes
|
|
72,220
|
|
|
72,956
|
|
|
60,842
|
|
|
59,828
|
|
|
47,421
|
|
|||||
|
Income tax expense (benefit)
|
|
25,228
|
|
|
27,088
|
|
|
20,389
|
|
|
(112,247
|
)
|
|
—
|
|
|||||
|
Net income
|
|
46,992
|
|
|
45,868
|
|
|
40,453
|
|
|
172,075
|
|
|
47,421
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance Sheet Data (as of Year-End):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest-bearing deposits in other banks
|
|
$
|
9,069
|
|
|
$
|
8,397
|
|
|
$
|
13,691
|
|
|
$
|
4,256
|
|
|
$
|
120,902
|
|
|
Investment securities (2)
|
|
1,461,515
|
|
|
1,520,172
|
|
|
1,467,305
|
|
|
1,660,046
|
|
|
1,698,593
|
|
|||||
|
Loans and leases
|
|
3,524,890
|
|
|
3,211,532
|
|
|
2,932,198
|
|
|
2,630,601
|
|
|
2,203,944
|
|
|||||
|
Allowance for loan and lease losses
|
|
56,631
|
|
|
63,314
|
|
|
74,040
|
|
|
83,820
|
|
|
96,413
|
|
|||||
|
Mortgage servicing rights
|
|
15,779
|
|
|
17,797
|
|
|
19,668
|
|
|
20,079
|
|
|
22,121
|
|
|||||
|
Other intangible assets
|
|
4,680
|
|
|
7,355
|
|
|
10,029
|
|
|
12,704
|
|
|
15,378
|
|
|||||
|
Total assets
|
|
5,384,236
|
|
|
5,131,288
|
|
|
4,852,987
|
|
|
4,741,198
|
|
|
4,370,368
|
|
|||||
|
Core deposits (3)
|
|
3,713,567
|
|
|
3,582,178
|
|
|
3,306,133
|
|
|
3,093,279
|
|
|
3,006,657
|
|
|||||
|
Total deposits
|
|
4,608,201
|
|
|
4,433,439
|
|
|
4,110,300
|
|
|
3,936,173
|
|
|
3,680,772
|
|
|||||
|
Long-term debt
|
|
92,785
|
|
|
92,785
|
|
|
92,785
|
|
|
92,799
|
|
|
108,281
|
|
|||||
|
Total shareholders’ equity
|
|
504,650
|
|
|
494,614
|
|
|
568,041
|
|
|
660,113
|
|
|
504,822
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Per Share Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Basic earnings per common share
|
|
$
|
1.52
|
|
|
$
|
1.42
|
|
|
$
|
1.08
|
|
|
$
|
4.10
|
|
|
$
|
1.14
|
|
|
Diluted earnings per common share
|
|
1.50
|
|
|
1.40
|
|
|
1.07
|
|
|
4.07
|
|
|
1.13
|
|
|||||
|
Cash dividends declared per common share
|
|
0.60
|
|
|
0.82
|
|
|
0.36
|
|
|
0.16
|
|
|
—
|
|
|||||
|
Book value per common share
|
|
16.39
|
|
|
16.06
|
|
|
16.12
|
|
|
15.68
|
|
|
12.06
|
|
|||||
|
Diluted weighted average shares outstanding (in thousands)
|
|
31,225
|
|
|
32,651
|
|
|
37,937
|
|
|
42,317
|
|
|
42,084
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Financial Ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Return on average assets
|
|
0.90
|
%
|
|
0.92
|
%
|
|
0.85
|
%
|
|
3.73
|
%
|
|
1.13
|
%
|
|||||
|
Return on average shareholders’ equity
|
|
9.16
|
|
|
8.91
|
|
|
6.80
|
|
|
27.70
|
|
|
9.81
|
|
|||||
|
Net income to average tangible shareholders’ equity
|
|
9.27
|
|
|
9.06
|
|
|
6.93
|
|
|
28.34
|
|
|
10.17
|
|
|||||
|
Average shareholders’ equity to average assets
|
|
9.78
|
|
|
10.37
|
|
|
12.50
|
|
|
13.47
|
|
|
11.49
|
|
|||||
|
Dividend payout ratio
|
|
40.00
|
|
|
58.57
|
|
|
33.64
|
|
|
3.93
|
|
|
N/A
|
|
|||||
|
Efficiency ratio (1) (4)
|
|
66.69
|
|
|
68.92
|
|
|
70.51
|
|
|
73.53
|
|
|
83.60
|
|
|||||
|
Net interest margin (5)
|
|
3.27
|
|
|
3.30
|
|
|
3.32
|
|
|
3.19
|
|
|
3.10
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Asset Quality:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net loan charge-offs (recoveries) to average loans and leases
|
|
0.03
|
|
|
(0.16
|
)
|
|
0.12
|
|
|
0.05
|
|
|
0.32
|
|
|||||
|
Nonaccrual loans to total loans and leases (6)
|
|
0.24
|
|
|
0.44
|
|
|
1.33
|
|
|
1.58
|
|
|
3.60
|
|
|||||
|
Allowance for loan and lease losses to total loans and leases
|
|
1.61
|
|
|
1.97
|
|
|
2.53
|
|
|
3.19
|
|
|
4.37
|
|
|||||
|
Allowance for loan and lease losses to nonaccrual loans (6)
|
|
674.50
|
|
|
443.75
|
|
|
189.42
|
|
|
201.55
|
|
|
121.53
|
|
|||||
|
|
|
|
(1)
|
Amortization of mortgage servicing rights has been reclassified from other operating expense to other operating income in the consolidated statements of income. Prior period amounts have been reclassified to conform to the current period presentation. See
Note 1 - Summary of Significant Accounting Policies
and
Note 15 - Mortgage Banking Income
.
|
|
(4)
|
The efficiency ratio is a non-GAAP financial measure which should be read and used in conjunction with the Company's GAAP financial information. Comparison of our efficiency ratio with those of other companies may not be possible because other companies may calculate the efficiency ratio differently. Our efficiency ratio is derived by dividing other operating expense by net operating revenue (net interest income plus other operating income). Prior period amounts have been revised to conform to current period which reflects reclassifications referred to in note (1). See Item 7 — Management's Discussion and Analysis of Financial Condition and Results of Operations —
Table 5 - Reconciliation of Efficiency Ratio
.
|
|
(5)
|
Computed on a taxable equivalent basis using an assumed income tax rate of 35%.
|
|
(6)
|
Nonaccrual loans exclude nonaccrual loans-held-for-sale, if any.
|
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
(Dollars in thousands)
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Provision (credit) for loan and lease losses:
|
|
$
|
(5,517
|
)
|
|
$
|
(15,671
|
)
|
|
$
|
(6,414
|
)
|
|
$
|
(11,310
|
)
|
|
$
|
(18,885
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Other operating income:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Mortgage banking income
|
|
8,069
|
|
|
7,254
|
|
|
8,980
|
|
|
11,636
|
|
|
16,727
|
|
|||||
|
Net gain on sales of foreclosed assets
|
|
607
|
|
|
568
|
|
|
971
|
|
|
8,584
|
|
|
4,999
|
|
|||||
|
Investment securities gains (losses)
|
|
—
|
|
|
(1,866
|
)
|
|
240
|
|
|
482
|
|
|
789
|
|
|||||
|
Gain on early extinguishment of debt (included in other)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,000
|
|
|
—
|
|
|||||
|
Gain on sale of premises and equipment
|
|
3,537
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other operating expense:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Share-based compensation (included in salaries and employee benefits)
|
|
3,094
|
|
|
4,181
|
|
|
6,101
|
|
|
6,367
|
|
|
4,432
|
|
|||||
|
Pension obligation settlement (included in salaries and employee benefits)
|
|
3,848
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
One-time reversal of an accrual for a former executive's retirement benefits that will not be paid (included in salaries and employee benefits)
|
|
—
|
|
|
(2,400
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Severance, early retirement, and retention benefits (included in salaries and employee benefits)
|
|
—
|
|
|
—
|
|
|
979
|
|
|
3,042
|
|
|
—
|
|
|||||
|
Foreclosed asset expense
|
|
152
|
|
|
486
|
|
|
1,710
|
|
|
1,036
|
|
|
6,887
|
|
|||||
|
Charitable contributions (included in other)
|
|
660
|
|
|
2,559
|
|
|
565
|
|
|
1,142
|
|
|
780
|
|
|||||
|
FDIC insurance premium (included in other)
|
|
2,052
|
|
|
2,706
|
|
|
2,848
|
|
|
2,727
|
|
|
4,867
|
|
|||||
|
Provision (credit) for residential mortgage loan repurchase losses (included in other)
|
|
(387
|
)
|
|
(1,352
|
)
|
|
467
|
|
|
(130
|
)
|
|
(2,022
|
)
|
|||||
|
Reserve (credit) for unfunded loan commitments (included in other)
|
|
141
|
|
|
(271
|
)
|
|
(373
|
)
|
|
(3,501
|
)
|
|
(1,680
|
)
|
|||||
|
Branch consolidation and relocation costs (included in other)
|
|
737
|
|
|
—
|
|
|
1,336
|
|
|
—
|
|
|
—
|
|
|||||
|
Premium paid on repurchase of preferred stock of subsidiaries (included in other)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,895
|
|
|
—
|
|
|||||
|
Write-down of assets
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,586
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income tax expense (benefit):
|
|
25,228
|
|
|
27,088
|
|
|
20,389
|
|
|
(112,247
|
)
|
|
—
|
|
|||||
|
•
|
Loans
: Our loans consist of commercial, commercial mortgage, and construction loans to small and medium-sized companies, business professionals, and real estate investors and developers, as well and residential mortgage and consumer loans to local homeowners and individuals. Our lending activities contribute to a key component of our revenues reported in interest income.
|
|
•
|
Deposits
: We offer a full range of deposit products and services including checking, savings and time deposits, cash management, and electronic banking services. We also maintain a broad branch and ATM network in the state of Hawaii. The interest paid on such deposits has a significant impact on our interest expense, an important factor in determining our earnings. In addition, fees and service charges on deposit accounts contribute to our revenues.
|
|
•
|
We recorded our sixth consecutive profitable year in
2016
with net income of
$47.0 million
, or
$1.50
per diluted common share.
|
|
•
|
We saw continued improvement in our asset quality as our nonperforming assets
decline
d by
$7.0 million
to
$9.2 million
at
December 31, 2016
from
$16.2 million
at
December 31, 2015
.
|
|
•
|
As a result of the continued improvement in our credit risk profile, we were able to further reduce our allowance for loan and lease losses (the "Allowance"), which again resulted in a positive impact to earnings. Our total provision for loan and lease losses (the "Provision") was a credit of
$5.5 million
, compared to a credit of
$15.7 million
in
2015
.
|
|
•
|
With the improving market conditions in Hawaii, together with our efforts to expand and strengthen customer relationships, we realized strong loan growth of
$313.4 million
, or
9.8%
, as well as an increase of
$131.4 million
, or
3.7%
in our core deposit base in
2016
.
|
|
•
|
Our capital position remained strong, supported by six consecutive years of profitability and the improvements in our asset quality. With consistent profitability, we were able to increase our regular cash dividends paid from
$0.50
per share in
2015
to
$0.60
per share in
2016
. In December 2015, we also paid a special cash dividend of
$0.32
per share.
|
|
•
|
In
2016
, our strong capital position and consistent profitability also allowed us to execute on our stock buyback program and repurchase
796,822
shares, or approximately
2.5%
of outstanding shares as of
December 31, 2015
.
|
|
•
|
Collapsed 128 segments into nine segments. The enhanced methodology uses FDIC Call Report codes to identify the nine segments.
|
|
•
|
Expanded the look-back period to 28 quarters to capture a longer economic cycle.
|
|
•
|
Utilized a migration analysis, versus average historical loss rate, to determine the historical loss rates for segments, with the exception of national syndicated loans due to limited loss history.
|
|
•
|
Applied a segment specific loss emergence period.
|
|
•
|
Determined qualitative reserves, calculated at the segment level, considering nine qualitative factors and based on a baseline risk weighting adjusted for current internal and external factors.
|
|
•
|
Eliminated the Moody's proxy rate that was applied under the previous methodology.
|
|
•
|
Eliminated the unallocated reserve.
|
|
|
2016
|
|
2015
|
|
2014
|
|||||||||||||||||||||||||||
|
|
Average
Balance |
|
Average
Yield/ Rate |
|
Amount
of Interest |
|
Average
Balance |
|
Average
Yield/ Rate |
|
Amount
of Interest |
|
Average
Balance |
|
Average
Yield/ Rate |
|
Amount
of Interest |
|||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest-bearing deposits in other banks
|
$
|
13,143
|
|
|
0.51
|
%
|
|
$
|
67
|
|
|
$
|
13,966
|
|
|
0.25
|
%
|
|
$
|
35
|
|
|
$
|
13,207
|
|
|
0.25
|
%
|
|
$
|
33
|
|
|
Taxable investment securities (1)
|
1,307,946
|
|
|
2.36
|
|
|
30,890
|
|
|
1,339,070
|
|
|
2.46
|
|
|
33,005
|
|
|
1,344,821
|
|
|
2.50
|
|
|
33,597
|
|
||||||
|
Tax-exempt investment securities (1)
|
173,062
|
|
|
3.53
|
|
|
6,116
|
|
|
175,919
|
|
|
3.52
|
|
|
6,188
|
|
|
178,275
|
|
|
3.45
|
|
|
6,148
|
|
||||||
|
Total investment securities
|
1,481,008
|
|
|
2.50
|
|
|
37,006
|
|
|
1,514,989
|
|
|
2.59
|
|
|
39,193
|
|
|
1,523,096
|
|
|
2.61
|
|
|
39,745
|
|
||||||
|
Loans and leases, incl. loans-held-for-sale (2)
|
3,385,741
|
|
|
3.90
|
|
|
132,028
|
|
|
3,038,100
|
|
|
3.91
|
|
|
118,887
|
|
|
2,798,826
|
|
|
4.01
|
|
|
112,137
|
|
||||||
|
Federal Home Loan Bank stock
|
10,534
|
|
|
1.70
|
|
|
179
|
|
|
23,631
|
|
|
0.36
|
|
|
86
|
|
|
45,185
|
|
|
0.10
|
|
|
46
|
|
||||||
|
Total interest-earning assets
|
4,890,426
|
|
|
3.46
|
|
|
169,280
|
|
|
4,590,686
|
|
|
3.45
|
|
|
158,201
|
|
|
4,380,314
|
|
|
3.47
|
|
|
151,961
|
|
||||||
|
Non-earning assets
|
359,687
|
|
|
|
|
|
|
|
|
375,003
|
|
|
|
|
|
|
|
|
379,502
|
|
|
|
|
|
|
|
||||||
|
Total assets
|
$
|
5,250,113
|
|
|
|
|
|
|
|
|
$
|
4,965,689
|
|
|
|
|
|
|
|
|
$
|
4,759,816
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest-bearing demand deposits
|
$
|
844,507
|
|
|
0.06
|
%
|
|
$
|
489
|
|
|
$
|
802,121
|
|
|
0.05
|
%
|
|
$
|
399
|
|
|
$
|
764,504
|
|
|
0.05
|
%
|
|
$
|
373
|
|
|
Savings and money market deposits
|
1,406,754
|
|
|
0.07
|
|
|
1,043
|
|
|
1,276,830
|
|
|
0.07
|
|
|
916
|
|
|
1,227,049
|
|
|
0.07
|
|
|
901
|
|
||||||
|
Time deposits under $100,000
|
204,940
|
|
|
0.38
|
|
|
770
|
|
|
227,288
|
|
|
0.37
|
|
|
838
|
|
|
254,572
|
|
|
0.42
|
|
|
1,069
|
|
||||||
|
Time deposits $100,000 and over
|
879,989
|
|
|
0.38
|
|
|
3,304
|
|
|
844,376
|
|
|
0.17
|
|
|
1,474
|
|
|
804,863
|
|
|
0.17
|
|
|
1,384
|
|
||||||
|
Total interest-bearing deposits
|
3,336,190
|
|
|
0.17
|
|
|
5,606
|
|
|
3,150,615
|
|
|
0.12
|
|
|
3,627
|
|
|
3,050,988
|
|
|
0.12
|
|
|
3,727
|
|
||||||
|
Short-term borrowings
|
110,928
|
|
|
0.52
|
|
|
578
|
|
|
92,045
|
|
|
0.28
|
|
|
254
|
|
|
31,732
|
|
|
0.29
|
|
|
92
|
|
||||||
|
Long-term debt
|
92,785
|
|
|
3.24
|
|
|
3,005
|
|
|
92,785
|
|
|
2.83
|
|
|
2,626
|
|
|
92,790
|
|
|
2.77
|
|
|
2,572
|
|
||||||
|
Total interest-bearing liabilities
|
3,539,903
|
|
|
0.26
|
|
|
9,189
|
|
|
3,335,445
|
|
|
0.20
|
|
|
6,507
|
|
|
3,175,510
|
|
|
0.20
|
|
|
6,391
|
|
||||||
|
Noninterest-bearing deposits
|
1,156,906
|
|
|
|
|
|
|
|
|
1,072,998
|
|
|
|
|
|
|
|
|
938,078
|
|
|
|
|
|
|
|
||||||
|
Other liabilities
|
40,029
|
|
|
|
|
|
|
|
|
42,203
|
|
|
|
|
|
|
|
|
51,003
|
|
|
|
|
|
|
|
||||||
|
Total liabilities
|
4,736,838
|
|
|
|
|
|
|
|
|
4,450,646
|
|
|
|
|
|
|
|
|
4,164,591
|
|
|
|
|
|
|
|
||||||
|
Shareholders' equity
|
513,255
|
|
|
|
|
|
|
|
|
515,043
|
|
|
|
|
|
|
|
|
595,210
|
|
|
|
|
|
|
|
||||||
|
Non-controlling interests
|
20
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
|
|
|
15
|
|
|
|
|
|
|
|
||||||
|
Total equity
|
513,275
|
|
|
|
|
|
|
|
|
515,043
|
|
|
|
|
|
|
|
|
595,225
|
|
|
|
|
|
|
|
||||||
|
Total liabilities and equity
|
$
|
5,250,113
|
|
|
|
|
|
|
|
|
$
|
4,965,689
|
|
|
|
|
|
|
|
|
$
|
4,759,816
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Net interest income
|
|
|
|
|
|
|
$
|
160,091
|
|
|
|
|
|
|
|
|
$
|
151,694
|
|
|
|
|
|
|
|
|
$
|
145,570
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Net interest margin
|
|
|
|
3.27
|
%
|
|
|
|
|
|
|
|
3.30
|
%
|
|
|
|
|
|
|
|
3.32
|
%
|
|
|
|
||||||
|
|
|
|
(1)
|
At amortized cost.
|
|
(2)
|
Includes nonaccrual loans.
|
|
|
2016 Compared to 2015
|
|
2015 Compared to 2014
|
||||||||||||||||||||
|
|
Increase (Decrease)
Due to Change In: |
|
|
|
Increase (Decrease)
Due to Change In: |
|
|
||||||||||||||||
|
|
Volume
|
|
Rate
|
|
Net
Change |
|
Volume
|
|
Rate
|
|
Net
Change |
||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||
|
Interest-earning assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest-bearing deposits in other banks
|
$
|
(2
|
)
|
|
$
|
34
|
|
|
$
|
32
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
Taxable investment securities
|
(766
|
)
|
|
(1,349
|
)
|
|
(2,115
|
)
|
|
(144
|
)
|
|
(448
|
)
|
|
(592
|
)
|
||||||
|
Tax-exempt investment securities
|
(101
|
)
|
|
29
|
|
|
(72
|
)
|
|
(81
|
)
|
|
121
|
|
|
40
|
|
||||||
|
Total investment securities
|
(867
|
)
|
|
(1,320
|
)
|
|
(2,187
|
)
|
|
(225
|
)
|
|
(327
|
)
|
|
(552
|
)
|
||||||
|
Loans and leases, incl. loans-held-for-sale
|
13,593
|
|
|
(452
|
)
|
|
13,141
|
|
|
9,587
|
|
|
(2,837
|
)
|
|
6,750
|
|
||||||
|
Federal Home Loan Bank stock
|
(47
|
)
|
|
140
|
|
|
93
|
|
|
(22
|
)
|
|
62
|
|
|
40
|
|
||||||
|
Total interest-earning assets
|
12,677
|
|
|
(1,598
|
)
|
|
11,079
|
|
|
9,342
|
|
|
(3,102
|
)
|
|
6,240
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest-bearing demand deposits
|
21
|
|
|
69
|
|
|
90
|
|
|
19
|
|
|
7
|
|
|
26
|
|
||||||
|
Savings and money market deposits
|
91
|
|
|
36
|
|
|
127
|
|
|
35
|
|
|
(20
|
)
|
|
15
|
|
||||||
|
Time deposits under $100,000
|
(83
|
)
|
|
15
|
|
|
(68
|
)
|
|
(115
|
)
|
|
(116
|
)
|
|
(231
|
)
|
||||||
|
Time deposits $100,000 and over
|
61
|
|
|
1,769
|
|
|
1,830
|
|
|
67
|
|
|
23
|
|
|
90
|
|
||||||
|
Total interest-bearing deposits
|
90
|
|
|
1,889
|
|
|
1,979
|
|
|
6
|
|
|
(106
|
)
|
|
(100
|
)
|
||||||
|
Short-term borrowings
|
53
|
|
|
271
|
|
|
324
|
|
|
175
|
|
|
(13
|
)
|
|
162
|
|
||||||
|
Long-term debt
|
—
|
|
|
379
|
|
|
379
|
|
|
—
|
|
|
54
|
|
|
54
|
|
||||||
|
Total interest-bearing liabilities
|
143
|
|
|
2,539
|
|
|
2,682
|
|
|
181
|
|
|
(65
|
)
|
|
116
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net interest income
|
$
|
12,534
|
|
|
$
|
(4,137
|
)
|
|
$
|
8,397
|
|
|
$
|
9,161
|
|
|
$
|
(3,037
|
)
|
|
$
|
6,124
|
|
|
|
Year Ended December 31,
|
|
Dollar Change
|
|
Percent Change
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||
|
(Dollars in thousands)
|
2016
|
|
2015
|
|
2014
|
|
to 2015
|
|
to 2014
|
|
to 2015
|
|
to 2014
|
||||||||||||
|
Mortgage banking income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Loan servicing fees
|
$
|
5,421
|
|
|
$
|
5,656
|
|
|
$
|
5,798
|
|
|
$
|
(235
|
)
|
|
$
|
(142
|
)
|
|
(4.2
|
)%
|
|
(2.4
|
)%
|
|
Amortization of mortgage servicing rights
|
(5,066
|
)
|
|
(4,185
|
)
|
|
(2,657
|
)
|
|
(881
|
)
|
|
(1,528
|
)
|
|
21.1
|
|
|
57.5
|
|
|||||
|
Gain on sale of residential mortgage loans
|
7,631
|
|
|
6,107
|
|
|
5,545
|
|
|
1,524
|
|
|
562
|
|
|
25.0
|
|
|
10.1
|
|
|||||
|
Unrealized gain (loss) on interest rate locks
|
83
|
|
|
(324
|
)
|
|
294
|
|
|
407
|
|
|
(618
|
)
|
|
(125.6
|
)
|
|
(210.2
|
)
|
|||||
|
Service charges on deposit accounts
|
7,891
|
|
|
7,829
|
|
|
8,113
|
|
|
62
|
|
|
(284
|
)
|
|
0.8
|
|
|
(3.5
|
)
|
|||||
|
Other service charges and fees
|
11,449
|
|
|
11,461
|
|
|
11,754
|
|
|
(12
|
)
|
|
(293
|
)
|
|
(0.1
|
)
|
|
(2.5
|
)
|
|||||
|
Income from fiduciary activities
|
3,435
|
|
|
3,343
|
|
|
3,552
|
|
|
92
|
|
|
(209
|
)
|
|
2.8
|
|
|
(5.9
|
)
|
|||||
|
Income from bank-owned life insurance
|
2,685
|
|
|
2,034
|
|
|
2,922
|
|
|
651
|
|
|
(888
|
)
|
|
32.0
|
|
|
(30.4
|
)
|
|||||
|
Net gain on sales of foreclosed assets
|
607
|
|
|
568
|
|
|
971
|
|
|
39
|
|
|
(403
|
)
|
|
6.9
|
|
|
(41.5
|
)
|
|||||
|
Gain on sale of premises and equipment
|
3,537
|
|
|
—
|
|
|
—
|
|
|
3,537
|
|
|
—
|
|
|
N.M.
|
|
|
N.M.
|
|
|||||
|
Equity in earnings of unconsolidated subsidiaries
|
723
|
|
|
578
|
|
|
480
|
|
|
145
|
|
|
98
|
|
|
25.1
|
|
|
20.4
|
|
|||||
|
Fees on foreign exchange
|
519
|
|
|
450
|
|
|
464
|
|
|
69
|
|
|
(14
|
)
|
|
15.3
|
|
|
(3.0
|
)
|
|||||
|
Loan placement fees
|
494
|
|
|
720
|
|
|
437
|
|
|
(226
|
)
|
|
283
|
|
|
(31.4
|
)
|
|
64.8
|
|
|||||
|
Investment securities gains (losses)
|
—
|
|
|
(1,866
|
)
|
|
240
|
|
|
1,866
|
|
|
(2,106
|
)
|
|
(100.0
|
)
|
|
(877.5
|
)
|
|||||
|
Other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Income recovered on nonaccrual loans previously charged-off
|
1,325
|
|
|
794
|
|
|
1,436
|
|
|
531
|
|
|
(642
|
)
|
|
66.9
|
|
|
(44.7
|
)
|
|||||
|
Other recoveries
|
313
|
|
|
550
|
|
|
672
|
|
|
(237
|
)
|
|
(122
|
)
|
|
(43.1
|
)
|
|
(18.2
|
)
|
|||||
|
Commissions on sale of checks
|
340
|
|
|
325
|
|
|
336
|
|
|
15
|
|
|
(11
|
)
|
|
4.6
|
|
|
(3.3
|
)
|
|||||
|
Other
|
929
|
|
|
759
|
|
|
809
|
|
|
170
|
|
|
(50
|
)
|
|
22.4
|
|
|
(6.2
|
)
|
|||||
|
Total other operating income
|
$
|
42,316
|
|
|
$
|
34,799
|
|
|
$
|
41,166
|
|
|
$
|
7,517
|
|
|
$
|
(6,367
|
)
|
|
21.6
|
|
|
(15.5
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total other operating income as a percentage of average assets
|
0.81
|
%
|
|
0.70
|
%
|
|
0.86
|
%
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Year Ended December 31,
|
|
Dollar Change
|
|
Percent Change
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||
|
(Dollars in thousands)
|
2016
|
|
2015
|
|
2014
|
|
to 2015
|
|
to 2014
|
|
to 2015
|
|
to 2014
|
||||||||||||
|
Salaries and employee benefits
|
$
|
73,500
|
|
|
$
|
66,429
|
|
|
$
|
67,941
|
|
|
$
|
7,071
|
|
|
$
|
(1,512
|
)
|
|
10.6
|
%
|
|
(2.2
|
)%
|
|
Net occupancy
|
14,065
|
|
|
14,432
|
|
|
15,252
|
|
|
(367
|
)
|
|
(820
|
)
|
|
(2.5
|
)
|
|
(5.4
|
)
|
|||||
|
Legal and professional services
|
6,856
|
|
|
7,340
|
|
|
7,806
|
|
|
(484
|
)
|
|
(466
|
)
|
|
(6.6
|
)
|
|
(6.0
|
)
|
|||||
|
Computer software expense
|
9,475
|
|
|
8,831
|
|
|
6,327
|
|
|
644
|
|
|
2,504
|
|
|
7.3
|
|
|
39.6
|
|
|||||
|
Amortization and impairment of other intangible assets
|
2,675
|
|
|
2,674
|
|
|
2,675
|
|
|
1
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Communication expense
|
3,694
|
|
|
3,483
|
|
|
3,635
|
|
|
211
|
|
|
(152
|
)
|
|
6.1
|
|
|
(4.2
|
)
|
|||||
|
Equipment
|
3,399
|
|
|
3,475
|
|
|
3,582
|
|
|
(76
|
)
|
|
(107
|
)
|
|
(2.2
|
)
|
|
(3.0
|
)
|
|||||
|
Advertising expense
|
2,401
|
|
|
2,550
|
|
|
2,342
|
|
|
(149
|
)
|
|
208
|
|
|
(5.8
|
)
|
|
8.9
|
|
|||||
|
Foreclosed asset expense
|
152
|
|
|
486
|
|
|
1,710
|
|
|
(334
|
)
|
|
(1,224
|
)
|
|
(68.7
|
)
|
|
(71.6
|
)
|
|||||
|
Other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Charitable contributions
|
660
|
|
|
2,559
|
|
|
565
|
|
|
(1,899
|
)
|
|
1,994
|
|
|
(74.2
|
)
|
|
352.9
|
|
|||||
|
FDIC insurance assessment
|
2,052
|
|
|
2,706
|
|
|
2,848
|
|
|
(654
|
)
|
|
(142
|
)
|
|
(24.2
|
)
|
|
(5.0
|
)
|
|||||
|
Miscellaneous loan expenses
|
1,189
|
|
|
1,348
|
|
|
1,083
|
|
|
(159
|
)
|
|
265
|
|
|
(11.8
|
)
|
|
24.5
|
|
|||||
|
ATM and debit card expenses
|
1,771
|
|
|
1,538
|
|
|
1,566
|
|
|
233
|
|
|
(28
|
)
|
|
15.1
|
|
|
(1.8
|
)
|
|||||
|
Amortization of investments in low-income housing tax credit partnerships
|
1,045
|
|
|
1,078
|
|
|
1,363
|
|
|
(33
|
)
|
|
(285
|
)
|
|
(3.1
|
)
|
|
(20.9
|
)
|
|||||
|
Armored car expenses
|
879
|
|
|
896
|
|
|
864
|
|
|
(17
|
)
|
|
32
|
|
|
(1.9
|
)
|
|
3.7
|
|
|||||
|
Entertainment and promotions
|
1,101
|
|
|
1,059
|
|
|
968
|
|
|
42
|
|
|
91
|
|
|
4.0
|
|
|
9.4
|
|
|||||
|
Stationery and supplies
|
902
|
|
|
1,026
|
|
|
1,026
|
|
|
(124
|
)
|
|
—
|
|
|
(12.1
|
)
|
|
—
|
|
|||||
|
Directors' fees and expenses
|
827
|
|
|
662
|
|
|
795
|
|
|
165
|
|
|
(133
|
)
|
|
24.9
|
|
|
(16.7
|
)
|
|||||
|
Provision (credit) for residential mortgage loan repurchase losses
|
(387
|
)
|
|
(1,352
|
)
|
|
467
|
|
|
965
|
|
|
(1,819
|
)
|
|
(71.4
|
)
|
|
(389.5
|
)
|
|||||
|
Reserve (credit) for unfunded loan commitments
|
141
|
|
|
(271
|
)
|
|
(373
|
)
|
|
412
|
|
|
102
|
|
|
(152.0
|
)
|
|
(27.3
|
)
|
|||||
|
Branch consolidation and relocation costs
|
737
|
|
|
—
|
|
|
1,336
|
|
|
737
|
|
|
(1,336
|
)
|
|
N.M.
|
|
|
(100.0
|
)
|
|||||
|
Other
|
6,429
|
|
|
6,093
|
|
|
6,378
|
|
|
336
|
|
|
(285
|
)
|
|
5.5
|
|
|
(4.5
|
)
|
|||||
|
Total other operating expense
|
$
|
133,563
|
|
|
$
|
127,042
|
|
|
$
|
130,156
|
|
|
$
|
6,521
|
|
|
$
|
(3,114
|
)
|
|
5.1
|
|
|
(2.4
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total other operating expense as a percentage of average assets
|
2.54
|
%
|
|
2.56
|
%
|
|
2.73
|
%
|
|
|
|
|
|
|
|
|
|||||||||
|
As Reclassified:
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||
|
Total operating expenses
|
$
|
133,563
|
|
|
$
|
127,042
|
|
|
$
|
130,156
|
|
|
$
|
134,792
|
|
|
$
|
145,414
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income
|
157,950
|
|
|
149,528
|
|
|
143,418
|
|
|
$
|
133,109
|
|
|
$
|
119,711
|
|
|||
|
Total other operating income
|
42,316
|
|
|
34,799
|
|
|
41,166
|
|
|
50,201
|
|
|
54,239
|
|
|||||
|
Total revenue
|
$
|
200,266
|
|
|
$
|
184,327
|
|
|
$
|
184,584
|
|
|
$
|
183,310
|
|
|
$
|
173,950
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Efficiency ratio
|
66.69
|
%
|
|
68.92
|
%
|
|
70.51
|
%
|
|
73.53
|
%
|
|
83.60
|
%
|
|||||
|
As Previously Reported:
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||
|
Total operating expenses
|
$
|
138,629
|
|
|
$
|
131,227
|
|
|
$
|
132,813
|
|
|
$
|
139,536
|
|
|
$
|
151,918
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income
|
157,950
|
|
|
149,528
|
|
|
143,418
|
|
|
$
|
133,109
|
|
|
$
|
119,711
|
|
|||
|
Total other operating income
|
47,382
|
|
|
38,984
|
|
|
43,823
|
|
|
54,945
|
|
|
60,743
|
|
|||||
|
Total revenue
|
$
|
205,332
|
|
|
$
|
188,512
|
|
|
$
|
187,241
|
|
|
$
|
188,054
|
|
|
$
|
180,454
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Efficiency ratio
|
67.51
|
%
|
|
69.61
|
%
|
|
70.93
|
%
|
|
74.20
|
%
|
|
84.19
|
%
|
|||||
|
Impact of Change:
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||
|
Total operating expenses
|
$
|
(5,066
|
)
|
|
$
|
(4,185
|
)
|
|
$
|
(2,657
|
)
|
|
$
|
(4,744
|
)
|
|
$
|
(6,504
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|||
|
Total other operating income
|
(5,066
|
)
|
|
(4,185
|
)
|
|
(2,657
|
)
|
|
(4,744
|
)
|
|
(6,504
|
)
|
|||||
|
Total revenue
|
$
|
(5,066
|
)
|
|
$
|
(4,185
|
)
|
|
$
|
(2,657
|
)
|
|
$
|
(4,744
|
)
|
|
$
|
(6,504
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Efficiency ratio
|
(0.82
|
)%
|
|
(0.69
|
)%
|
|
(0.42
|
)%
|
|
(0.67
|
)%
|
|
(0.59
|
)%
|
|||||
|
|
December 31,
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||
|
Commercial, financial and agricultural
|
$
|
510,440
|
|
|
$
|
521,086
|
|
|
$
|
463,763
|
|
|
$
|
398,716
|
|
|
$
|
246,218
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Construction
|
101,538
|
|
|
84,885
|
|
|
114,554
|
|
|
75,616
|
|
|
96,194
|
|
|||||
|
Mortgage:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential
|
1,217,234
|
|
|
1,134,325
|
|
|
1,054,005
|
|
|
960,961
|
|
|
811,870
|
|
|||||
|
Home equity
|
361,209
|
|
|
301,980
|
|
|
228,319
|
|
|
175,612
|
|
|
154,195
|
|
|||||
|
Commercial
|
885,439
|
|
|
760,749
|
|
|
703,273
|
|
|
702,767
|
|
|
741,580
|
|
|||||
|
Consumer:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Automobiles
|
212,926
|
|
|
190,202
|
|
|
150,559
|
|
|
149,780
|
|
|
70,219
|
|
|||||
|
Other consumer
|
235,427
|
|
|
217,277
|
|
|
214,585
|
|
|
160,908
|
|
|
73,164
|
|
|||||
|
Leases
|
677
|
|
|
1,028
|
|
|
3,140
|
|
|
6,241
|
|
|
10,504
|
|
|||||
|
Total loans and leases
|
3,524,890
|
|
|
3,211,532
|
|
|
2,932,198
|
|
|
2,630,601
|
|
|
2,203,944
|
|
|||||
|
Allowance for loan and lease losses
|
(56,631
|
)
|
|
(63,314
|
)
|
|
(74,040
|
)
|
|
(83,820
|
)
|
|
(96,413
|
)
|
|||||
|
Net loans and leases
|
$
|
3,468,259
|
|
|
$
|
3,148,218
|
|
|
$
|
2,858,158
|
|
|
$
|
2,546,781
|
|
|
$
|
2,107,531
|
|
|
|
Hawaii
|
|
U.S. Mainland
|
|
Total
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Commercial, financial and agricultural
|
$
|
373,006
|
|
|
$
|
137,434
|
|
|
$
|
510,440
|
|
|
Real estate:
|
|
|
|
|
|
||||||
|
Construction
|
97,873
|
|
|
3,665
|
|
|
101,538
|
|
|||
|
Mortgage:
|
|
|
|
|
|
||||||
|
Residential
|
1,217,234
|
|
|
—
|
|
|
1,217,234
|
|
|||
|
Home equity
|
361,209
|
|
|
—
|
|
|
361,209
|
|
|||
|
Commercial
|
767,586
|
|
|
117,853
|
|
|
885,439
|
|
|||
|
Consumer:
|
|
|
|
|
|
||||||
|
Automobiles
|
131,037
|
|
|
81,889
|
|
|
212,926
|
|
|||
|
Other consumer
|
177,122
|
|
|
58,305
|
|
|
235,427
|
|
|||
|
Leases
|
677
|
|
|
—
|
|
|
677
|
|
|||
|
Total loans and leases
|
3,125,744
|
|
|
399,146
|
|
|
3,524,890
|
|
|||
|
Allowance for loan and lease losses
|
(49,350
|
)
|
|
(7,281
|
)
|
|
(56,631
|
)
|
|||
|
Net loans and leases
|
$
|
3,076,394
|
|
|
$
|
391,865
|
|
|
$
|
3,468,259
|
|
|
•
|
Physical inspection of the project to ensure work has progressed to the stage for which payment is being requested;
|
|
•
|
Verification that the work completed is in conformance with plans and specifications and items for which disbursement is requested are within budget; and
|
|
•
|
Determination that there continues to be satisfactory project progress.
|
|
|
December 31,
|
|||||||||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|||||||||||||||||||||||||
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||||||||||||
|
Residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Closed-end loans
|
$
|
1,217,234
|
|
|
49.4
|
%
|
|
$
|
1,134,325
|
|
|
51.7
|
%
|
|
$
|
1,054,005
|
|
|
53.1
|
%
|
|
$
|
960,961
|
|
|
52.2
|
%
|
|
$
|
811,870
|
|
|
47.6
|
%
|
|
Home equity line-of-credit ("HELOC")
|
361,209
|
|
|
14.7
|
|
|
301,980
|
|
|
13.7
|
|
|
228,319
|
|
|
11.5
|
|
|
175,612
|
|
|
9.6
|
|
|
154,195
|
|
|
9.0
|
|
|||||
|
Subtotal
|
1,578,443
|
|
|
64.1
|
|
|
1,436,305
|
|
|
65.4
|
|
|
1,282,324
|
|
|
64.6
|
|
|
1,136,573
|
|
|
61.8
|
|
|
966,065
|
|
|
56.6
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Commercial mortgage
|
885,439
|
|
|
35.9
|
|
|
760,749
|
|
|
34.6
|
|
|
703,273
|
|
|
35.4
|
|
|
702,767
|
|
|
38.2
|
|
|
741,580
|
|
|
43.4
|
|
|||||
|
Total mortgage loans
|
$
|
2,463,882
|
|
|
100.0
|
%
|
|
$
|
2,197,054
|
|
|
100.0
|
%
|
|
$
|
1,985,597
|
|
|
100.0
|
%
|
|
$
|
1,839,340
|
|
|
100.0
|
%
|
|
$
|
1,707,645
|
|
|
100.0
|
%
|
|
|
December 31,
|
|||||||||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|||||||||||||||||||||||||
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||||||||||||
|
Automobile
|
$
|
212,926
|
|
|
47.5
|
%
|
|
$
|
190,202
|
|
|
46.7
|
%
|
|
$
|
150,559
|
|
|
41.2
|
%
|
|
$
|
149,780
|
|
|
48.2
|
%
|
|
$
|
70,219
|
|
|
48.9
|
%
|
|
Other revolving credit plans
|
81,124
|
|
|
18.1
|
|
|
73,756
|
|
|
18.1
|
|
|
67,099
|
|
|
18.4
|
|
|
61,835
|
|
|
19.9
|
|
|
35,074
|
|
|
24.5
|
|
|||||
|
Student loans
|
25,053
|
|
|
5.6
|
|
|
38,636
|
|
|
9.5
|
|
|
57,776
|
|
|
15.8
|
|
|
15,971
|
|
|
5.1
|
|
|
—
|
|
|
—
|
|
|||||
|
Other
|
129,250
|
|
|
28.8
|
|
|
104,885
|
|
|
25.7
|
|
|
89,710
|
|
|
24.6
|
|
|
83,102
|
|
|
26.8
|
|
|
38,090
|
|
|
26.6
|
|
|||||
|
Total consumer
|
$
|
448,353
|
|
|
100.0
|
%
|
|
$
|
407,479
|
|
|
100.0
|
%
|
|
$
|
365,144
|
|
|
100.0
|
%
|
|
$
|
310,688
|
|
|
100.0
|
%
|
|
$
|
143,383
|
|
|
100.0
|
%
|
|
|
Maturing
|
|
|
||||||||||||
|
|
One Year
or Less |
|
Over One
Through Five Years |
|
Over Five
Years |
|
Total
|
||||||||
|
|
(Dollars in thousands)
|
||||||||||||||
|
Commercial, financial and agricultural
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
With fixed interest rates
|
$
|
7,317
|
|
|
$
|
91,351
|
|
|
$
|
87,811
|
|
|
$
|
186,479
|
|
|
With variable interest rates
|
21,459
|
|
|
164,974
|
|
|
137,528
|
|
|
323,961
|
|
||||
|
|
28,776
|
|
|
256,325
|
|
|
225,339
|
|
|
510,440
|
|
||||
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Construction
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
With fixed interest rates
|
7,058
|
|
|
14,546
|
|
|
16,032
|
|
|
37,636
|
|
||||
|
With variable interest rates
|
11,788
|
|
|
36,636
|
|
|
15,478
|
|
|
63,902
|
|
||||
|
|
18,846
|
|
|
51,182
|
|
|
31,510
|
|
|
101,538
|
|
||||
|
Residential mortgage and home equity
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
With fixed interest rates
|
2,828
|
|
|
5,998
|
|
|
986,783
|
|
|
995,609
|
|
||||
|
With variable interest rates
|
4,136
|
|
|
25,840
|
|
|
552,858
|
|
|
582,834
|
|
||||
|
|
6,964
|
|
|
31,838
|
|
|
1,539,641
|
|
|
1,578,443
|
|
||||
|
Commercial mortgage
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
With fixed interest rates
|
13,113
|
|
|
76,147
|
|
|
197,429
|
|
|
286,689
|
|
||||
|
With variable interest rates
|
22,858
|
|
|
117,504
|
|
|
458,388
|
|
|
598,750
|
|
||||
|
|
35,971
|
|
|
193,651
|
|
|
655,817
|
|
|
885,439
|
|
||||
|
Consumer - Automobiles and other
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
With fixed interest rates
|
4,721
|
|
|
242,767
|
|
|
95,543
|
|
|
343,031
|
|
||||
|
With variable interest rates
|
31,741
|
|
|
42,810
|
|
|
30,771
|
|
|
105,322
|
|
||||
|
|
36,462
|
|
|
285,577
|
|
|
126,314
|
|
|
448,353
|
|
||||
|
Leases
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
With fixed interest rates
|
62
|
|
|
615
|
|
|
—
|
|
|
677
|
|
||||
|
With variable interest rates
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
62
|
|
|
615
|
|
|
—
|
|
|
677
|
|
||||
|
Total
|
$
|
127,081
|
|
|
$
|
819,188
|
|
|
$
|
2,578,621
|
|
|
$
|
3,524,890
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
All loans
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
With fixed interest rates
|
$
|
35,099
|
|
|
$
|
431,424
|
|
|
$
|
1,383,598
|
|
|
$
|
1,850,121
|
|
|
With variable interest rates
|
91,982
|
|
|
387,764
|
|
|
1,195,023
|
|
|
1,674,769
|
|
||||
|
Total
|
$
|
127,081
|
|
|
$
|
819,188
|
|
|
$
|
2,578,621
|
|
|
$
|
3,524,890
|
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||
|
Average amount of loans outstanding
|
$
|
3,385,741
|
|
|
$
|
3,038,100
|
|
|
$
|
2,798,826
|
|
|
$
|
2,394,955
|
|
|
$
|
2,130,758
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Allowance for loan and lease losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Balance at beginning of year
|
$
|
63,314
|
|
|
$
|
74,040
|
|
|
$
|
83,820
|
|
|
$
|
96,413
|
|
|
$
|
122,093
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Charge-offs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Commercial, financial and agricultural
|
1,599
|
|
|
5,658
|
|
|
5,268
|
|
|
2,884
|
|
|
3,798
|
|
|||||
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
358
|
|
|
8,435
|
|
|||||
|
Mortgage:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential
|
—
|
|
|
—
|
|
|
—
|
|
|
750
|
|
|
689
|
|
|||||
|
Home equity
|
—
|
|
|
110
|
|
|
139
|
|
|
333
|
|
|
975
|
|
|||||
|
Commercial
|
209
|
|
|
838
|
|
|
1,041
|
|
|
6,768
|
|
|
2,033
|
|
|||||
|
Consumer:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Automobiles
|
1,563
|
|
|
1,479
|
|
|
907
|
|
|
6
|
|
|
1
|
|
|||||
|
Other consumer
|
3,491
|
|
|
3,171
|
|
|
2,574
|
|
|
1,517
|
|
|
1,470
|
|
|||||
|
Leases
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
28
|
|
|||||
|
Total
|
6,862
|
|
|
11,256
|
|
|
9,937
|
|
|
12,616
|
|
|
17,429
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Recoveries:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Commercial, financial and agricultural
|
2,114
|
|
|
4,788
|
|
|
2,382
|
|
|
1,397
|
|
|
1,618
|
|
|||||
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Construction
|
133
|
|
|
880
|
|
|
2,040
|
|
|
3,596
|
|
|
6,622
|
|
|||||
|
Mortgage:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential
|
695
|
|
|
1,121
|
|
|
907
|
|
|
1,091
|
|
|
835
|
|
|||||
|
Home equity
|
15
|
|
|
1,056
|
|
|
85
|
|
|
16
|
|
|
41
|
|
|||||
|
Commercial
|
1,024
|
|
|
6,719
|
|
|
53
|
|
|
4,240
|
|
|
488
|
|
|||||
|
Consumer:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Automobiles
|
888
|
|
|
948
|
|
|
576
|
|
|
18
|
|
|
—
|
|
|||||
|
Other consumer
|
827
|
|
|
662
|
|
|
520
|
|
|
629
|
|
|
1,025
|
|
|||||
|
Leases
|
—
|
|
|
27
|
|
|
8
|
|
|
346
|
|
|
5
|
|
|||||
|
Total
|
5,696
|
|
|
16,201
|
|
|
6,571
|
|
|
11,333
|
|
|
10,634
|
|
|||||
|
Net loans charged off (recovered)
|
1,166
|
|
|
(4,945
|
)
|
|
3,366
|
|
|
1,283
|
|
|
6,795
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Provision (credit) charged to operations
|
(5,517
|
)
|
|
(15,671
|
)
|
|
(6,414
|
)
|
|
(11,310
|
)
|
|
(18,885
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance at end of year
|
$
|
56,631
|
|
|
$
|
63,314
|
|
|
$
|
74,040
|
|
|
$
|
83,820
|
|
|
$
|
96,413
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Allowance for loan and lease losses to loans and leases outstanding at end of year
|
1.61
|
%
|
|
1.97
|
%
|
|
2.53
|
%
|
|
3.19
|
%
|
|
4.37
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net loans charged off (recovered) during year to average loans and leases outstanding during year
|
0.03
|
%
|
|
(0.16
|
)%
|
|
0.12
|
%
|
|
0.05
|
%
|
|
0.32
|
%
|
|||||
|
|
December 31,
|
|||||||||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|||||||||||||||||||||||||
|
|
Allowance
for Loan and Lease Losses |
|
Loan Category as a % of Total Loans
|
|
Allowance
for Loan and Lease Losses |
|
Loan Category as a % of Total Loans
|
|
Allowance
for Loan and Lease Losses |
|
Loan Category as a % of Total Loans
|
|
Allowance
for Loan and Lease Losses |
|
Loan Category as a % of Total Loans
|
|
Allowance
for Loan and Lease Losses |
|
Loan Category as a % of Total Loans
|
|||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||||||||||||||
|
Commercial, financial and agricultural
|
$
|
8,637
|
|
|
14.5
|
%
|
|
$
|
6,905
|
|
|
16.2
|
%
|
|
$
|
8,954
|
|
|
15.8
|
%
|
|
$
|
13,196
|
|
|
15.2
|
%
|
|
$
|
4,987
|
|
|
11.2
|
%
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Construction
|
4,224
|
|
|
2.9
|
|
|
8,454
|
|
|
2.7
|
|
|
14,969
|
|
|
3.9
|
|
|
2,774
|
|
|
2.9
|
|
|
4,510
|
|
|
4.3
|
|
|||||
|
Mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Residential
|
15,055
|
|
|
34.5
|
|
|
14,642
|
|
|
35.3
|
|
|
15,031
|
|
|
36.0
|
|
|
21,303
|
|
|
36.5
|
|
|
22,857
|
|
|
36.8
|
|
|||||
|
Home equity
|
3,502
|
|
|
10.3
|
|
|
3,096
|
|
|
9.4
|
|
|
2,896
|
|
|
7.8
|
|
|
3,969
|
|
|
6.7
|
|
|
4,979
|
|
|
7.0
|
|
|||||
|
Commercial
|
19,104
|
|
|
25.1
|
|
|
21,847
|
|
|
23.7
|
|
|
20,869
|
|
|
24.0
|
|
|
29,947
|
|
|
26.7
|
|
|
50,574
|
|
|
33.7
|
|
|||||
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Automobiles
|
3,000
|
|
|
6.0
|
|
|
2,891
|
|
|
5.9
|
|
|
3,373
|
|
|
5.1
|
|
|
3,170
|
|
|
5.7
|
|
|
1,186
|
|
|
3.2
|
|
|||||
|
Other
|
3,109
|
|
|
6.7
|
|
|
3,339
|
|
|
6.8
|
|
|
3,941
|
|
|
7.3
|
|
|
3,406
|
|
|
6.1
|
|
|
1,235
|
|
|
3.3
|
|
|||||
|
Leases
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
0.1
|
|
|
55
|
|
|
0.2
|
|
|
85
|
|
|
0.5
|
|
|||||
|
Unallocated
|
—
|
|
|
—
|
|
|
2,140
|
|
|
—
|
|
|
4,000
|
|
|
—
|
|
|
6,000
|
|
|
—
|
|
|
6,000
|
|
|
—
|
|
|||||
|
Total
|
$
|
56,631
|
|
|
100.0
|
%
|
|
$
|
63,314
|
|
|
100.0
|
%
|
|
$
|
74,040
|
|
|
100.0
|
%
|
|
$
|
83,820
|
|
|
100.0
|
%
|
|
$
|
96,413
|
|
|
100.0
|
%
|
|
|
December 31,
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||
|
Nonaccrual loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Commercial, financial & agricultural
|
$
|
1,877
|
|
|
$
|
1,044
|
|
|
$
|
13,007
|
|
|
$
|
3,533
|
|
|
$
|
3,510
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Construction
|
—
|
|
|
—
|
|
|
310
|
|
|
4,015
|
|
|
38,742
|
|
|||||
|
Mortgage:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential
|
5,322
|
|
|
5,464
|
|
|
12,571
|
|
|
19,027
|
|
|
25,748
|
|
|||||
|
Home equity
|
333
|
|
|
666
|
|
|
477
|
|
|
1,244
|
|
|
1,751
|
|
|||||
|
Commercial
|
864
|
|
|
7,094
|
|
|
12,722
|
|
|
13,769
|
|
|
9,487
|
|
|||||
|
Leases
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
94
|
|
|||||
|
Total nonaccrual loans
|
8,396
|
|
|
14,268
|
|
|
39,087
|
|
|
41,588
|
|
|
79,332
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Other real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Construction
|
—
|
|
|
—
|
|
|
747
|
|
|
3,770
|
|
|
8,105
|
|
|||||
|
Mortgage:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential
|
791
|
|
|
1,962
|
|
|
2,201
|
|
|
1,184
|
|
|
2,372
|
|
|||||
|
Commercial
|
—
|
|
|
—
|
|
|
—
|
|
|
209
|
|
|
209
|
|
|||||
|
Other real estate
|
791
|
|
|
1,962
|
|
|
2,948
|
|
|
5,163
|
|
|
10,686
|
|
|||||
|
Total nonperforming assets
|
9,187
|
|
|
16,230
|
|
|
42,035
|
|
|
46,751
|
|
|
90,018
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accruing loans delinquent for 90 days or more
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Residential mortgage
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
344
|
|
|||||
|
Home equity
|
1,120
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
43
|
|
|||||
|
Consumer:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Automobiles
|
208
|
|
|
151
|
|
|
37
|
|
|
—
|
|
|
—
|
|
|||||
|
Other consumer
|
63
|
|
|
122
|
|
|
40
|
|
|
—
|
|
|
116
|
|
|||||
|
Leases
|
—
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|
—
|
|
|||||
|
Total accruing loans delinquent for 90 days or more
|
1,391
|
|
|
273
|
|
|
77
|
|
|
15
|
|
|
503
|
|
|||||
|
|
December 31,
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Restructured loans still accruing interest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Commercial, financial & agricultural
|
—
|
|
|
—
|
|
|
361
|
|
|
406
|
|
|
447
|
|
|||||
|
Real estate:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Construction
|
21
|
|
|
809
|
|
|
892
|
|
|
3,857
|
|
|
9,522
|
|
|||||
|
Mortgage:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential
|
14,292
|
|
|
16,224
|
|
|
16,878
|
|
|
15,648
|
|
|
15,366
|
|
|||||
|
Home equity
|
—
|
|
|
—
|
|
|
967
|
|
|
860
|
|
|
—
|
|
|||||
|
Commercial
|
1,879
|
|
|
3,224
|
|
|
10,405
|
|
|
2,502
|
|
|
6,425
|
|
|||||
|
Total restructured loans still accruing interest
|
16,192
|
|
|
20,257
|
|
|
29,503
|
|
|
23,273
|
|
|
31,760
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total nonperforming assets, accruing loans delinquent for 90 days or more and restructured loans still accruing interest
|
$
|
26,770
|
|
|
$
|
36,760
|
|
|
$
|
71,615
|
|
|
$
|
70,039
|
|
|
$
|
122,281
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total nonperforming assets as a percentage of loans and leases and other real estate
|
0.26
|
%
|
|
0.51
|
%
|
|
1.43
|
%
|
|
1.77
|
%
|
|
4.06
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total nonperforming assets and accruing loans delinquent for 90 days or more as a percentage of loans and leases and other real estate
|
0.30
|
|
|
0.51
|
|
|
1.43
|
|
|
1.77
|
|
|
4.09
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total nonperforming assets, accruing loans delinquent for 90 days or more and restructured loans still accruing interest as a percentage of loans and leases and other real estate
|
0.76
|
|
|
1.14
|
|
|
2.44
|
|
|
2.66
|
|
|
5.52
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Year-to-date changes in nonperforming assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance at beginning of year
|
$
|
16,230
|
|
|
$
|
42,035
|
|
|
$
|
46,751
|
|
|
$
|
90,018
|
|
|
$
|
195,594
|
|
|
Additions
|
6,326
|
|
|
11,863
|
|
|
28,295
|
|
|
27,648
|
|
|
46,641
|
|
|||||
|
Reductions:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Payments
|
(6,390
|
)
|
|
(9,564
|
)
|
|
(9,630
|
)
|
|
(41,766
|
)
|
|
(63,107
|
)
|
|||||
|
Return to accrual status
|
(4,546
|
)
|
|
(11,486
|
)
|
|
(15,761
|
)
|
|
(17,247
|
)
|
|
(26,261
|
)
|
|||||
|
Sales of foreclosed assets
|
(2,599
|
)
|
|
(13,307
|
)
|
|
(3,457
|
)
|
|
(9,519
|
)
|
|
(53,029
|
)
|
|||||
|
Charge-offs and/or valuation adjustments
|
166
|
|
|
(3,311
|
)
|
|
(4,163
|
)
|
|
(2,383
|
)
|
|
(9,820
|
)
|
|||||
|
Total reductions
|
(13,369
|
)
|
|
(37,668
|
)
|
|
(33,011
|
)
|
|
(70,915
|
)
|
|
(152,217
|
)
|
|||||
|
Balance at end of year
|
$
|
9,187
|
|
|
$
|
16,230
|
|
|
$
|
42,035
|
|
|
$
|
46,751
|
|
|
$
|
90,018
|
|
|
|
December 31,
|
||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||||||||||||||
|
|
Held-to-
Maturity (at Amortized Cost) |
|
Available-
for-Sale (at Fair Value) |
|
Held-to-
Maturity (at Amortized Cost) |
|
Available-
for-Sale (at Fair Value) |
|
Held-to-
Maturity (at Amortized Cost) |
|
Available-
for-Sale (at Fair Value) |
||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||
|
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
States and political subdivisions
|
$
|
—
|
|
|
$
|
185,041
|
|
|
$
|
—
|
|
|
$
|
190,473
|
|
|
$
|
—
|
|
|
$
|
191,645
|
|
|
Corporate securities
|
—
|
|
|
99,389
|
|
|
—
|
|
|
108,571
|
|
|
—
|
|
|
100,604
|
|
||||||
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Residential-U.S. Government sponsored entities
|
124,082
|
|
|
769,986
|
|
|
152,315
|
|
|
771,909
|
|
|
140,741
|
|
|
751,558
|
|
||||||
|
Residential-Non-government sponsored entities
|
—
|
|
|
51,547
|
|
|
—
|
|
|
64,032
|
|
|
—
|
|
|
46,693
|
|
||||||
|
Commercial-U.S. Government sponsored entities
|
93,586
|
|
|
—
|
|
|
95,602
|
|
|
—
|
|
|
97,546
|
|
|
—
|
|
||||||
|
Commercial-Non-government sponsored entities
|
—
|
|
|
137,224
|
|
|
—
|
|
|
136,354
|
|
|
—
|
|
|
137,641
|
|
||||||
|
Other
|
—
|
|
|
660
|
|
|
—
|
|
|
916
|
|
|
—
|
|
|
877
|
|
||||||
|
Total
|
$
|
217,668
|
|
|
$
|
1,243,847
|
|
|
$
|
247,917
|
|
|
$
|
1,272,255
|
|
|
$
|
238,287
|
|
|
$
|
1,229,018
|
|
|
Portfolio Type and Maturity Grouping
|
|
Carrying
Value |
|
Weighted
Average Yield (1) |
|||
|
|
|
(Dollars in thousands)
|
|||||
|
Held-to-maturity portfolio:
|
|
|
|
|
|
|
|
|
Mortgage-backed securities - U.S. Government sponsored entities:
|
|
|
|
|
|
|
|
|
Within one year
|
|
$
|
—
|
|
|
—
|
%
|
|
After one but within five years
|
|
—
|
|
|
—
|
|
|
|
Portfolio Type and Maturity Grouping
|
|
Carrying
Value |
|
Weighted
Average Yield (1) |
|||
|
|
|
(Dollars in thousands)
|
|||||
|
After five but within ten years
|
|
93,586
|
|
|
2.07
|
|
|
|
After ten years
|
|
124,082
|
|
|
1.93
|
|
|
|
Total mortgage-backed securities - U.S. Government sponsored entities:
|
|
217,668
|
|
|
1.99
|
|
|
|
|
|
|
|
|
|||
|
Total held-to-maturity portfolio
|
|
$
|
217,668
|
|
|
1.99
|
%
|
|
|
|
|
|
|
|||
|
Available-for-sale portfolio:
|
|
|
|
|
|
|
|
|
Debt securities - States and political subdivisions:
|
|
|
|
|
|
|
|
|
Within one year
|
|
$
|
1,694
|
|
|
0.93
|
%
|
|
After one but within five years
|
|
44,608
|
|
|
2.55
|
|
|
|
After five but within ten years
|
|
62,045
|
|
|
2.98
|
|
|
|
After ten years
|
|
76,694
|
|
|
3.61
|
|
|
|
Total debt securities - States and political subdivisions
|
|
185,041
|
|
|
3.12
|
|
|
|
|
|
|
|
|
|||
|
Debt securities - Corporate:
|
|
|
|
|
|
|
|
|
Within one year
|
|
5,005
|
|
|
3.05
|
|
|
|
After one but within five years
|
|
88,766
|
|
|
2.75
|
|
|
|
After five but within ten years
|
|
5,618
|
|
|
3.15
|
|
|
|
After ten years
|
|
—
|
|
|
—
|
|
|
|
Total debt securities - Corporate
|
|
99,389
|
|
|
2.79
|
|
|
|
|
|
|
|
|
|||
|
Mortgage-backed securities - U.S. Government sponsored entities:
|
|
|
|
|
|
|
|
|
Within one year
|
|
42
|
|
|
4.65
|
|
|
|
After one but within five years
|
|
9,891
|
|
|
2.83
|
|
|
|
After five but within ten years
|
|
70,587
|
|
|
2.41
|
|
|
|
After ten years
|
|
689,466
|
|
|
2.16
|
|
|
|
Total mortgage-backed securities - U.S. Government sponsored entities
|
|
769,986
|
|
|
2.19
|
|
|
|
|
|
|
|
|
|||
|
Mortgage-backed securities - Non-government sponsored entities:
|
|
|
|
|
|
|
|
|
Within one year
|
|
—
|
|
|
—
|
|
|
|
After one but within five years
|
|
26,457
|
|
|
3.01
|
|
|
|
After five but within ten years
|
|
110,767
|
|
|
3.27
|
|
|
|
After ten years
|
|
51,547
|
|
|
3.44
|
|
|
|
Total mortgage-backed securities - Non-government sponsored entities
|
|
188,771
|
|
|
3.28
|
|
|
|
|
|
|
|
|
|||
|
Other:
|
|
|
|
|
|
|
|
|
Within one year
|
|
—
|
|
|
—
|
|
|
|
After one but within five years
|
|
—
|
|
|
—
|
|
|
|
After five but within ten years
|
|
—
|
|
|
—
|
|
|
|
After ten years
|
|
660
|
|
|
—
|
|
|
|
Total other
|
|
660
|
|
|
—
|
|
|
|
|
|
|
|
|
|||
|
Total available-for-sale portfolio
|
|
$
|
1,243,847
|
|
|
2.54
|
%
|
|
|
|
|
|
|
|||
|
Total investment securities
|
|
$
|
1,461,515
|
|
|
2.46
|
%
|
|
(1)
|
Weighted average yields are computed on an annual basis, and yields on tax-exempt obligations are computed on a taxable-equivalent basis using an assumed tax rate of 35%.
|
|
|
December 31,
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||
|
Noninterest-bearing demand deposits
|
$
|
1,265,246
|
|
|
$
|
1,145,244
|
|
|
$
|
1,034,146
|
|
|
$
|
891,017
|
|
|
$
|
843,292
|
|
|
Interest-bearing demand deposits
|
862,991
|
|
|
824,895
|
|
|
788,272
|
|
|
728,619
|
|
|
672,838
|
|
|||||
|
Savings and money market deposits
|
1,390,600
|
|
|
1,399,093
|
|
|
1,242,598
|
|
|
1,207,016
|
|
|
1,186,011
|
|
|||||
|
Time deposits less than $100,000
|
194,730
|
|
|
212,946
|
|
|
241,117
|
|
|
266,627
|
|
|
304,516
|
|
|||||
|
Core deposits
|
3,713,567
|
|
|
3,582,178
|
|
|
3,306,133
|
|
|
3,093,279
|
|
|
3,006,657
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Government time deposits
|
701,417
|
|
|
664,756
|
|
|
600,504
|
|
|
612,592
|
|
|
434,566
|
|
|||||
|
Other time deposits $100,000 and greater
|
193,217
|
|
|
186,505
|
|
|
203,663
|
|
|
230,302
|
|
|
239,549
|
|
|||||
|
Total time deposits $100,000 and greater
|
894,634
|
|
|
851,261
|
|
|
804,167
|
|
|
842,894
|
|
|
674,115
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total deposits
|
$
|
4,608,201
|
|
|
$
|
4,433,439
|
|
|
$
|
4,110,300
|
|
|
$
|
3,936,173
|
|
|
$
|
3,680,772
|
|
|
|
Year Ended December 31,
|
|||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|||||||||||||||
|
|
Average
Balance |
|
Average
Rate Paid |
|
Average
Balance |
|
Average
Rate Paid |
|
Average
Balance |
|
Average
Rate Paid |
|||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||
|
Noninterest-bearing demand deposits
|
$
|
1,156,906
|
|
|
—
|
%
|
|
$
|
1,072,998
|
|
|
—
|
%
|
|
$
|
938,078
|
|
|
—
|
%
|
|
Interest-bearing demand deposits
|
844,507
|
|
|
0.06
|
|
|
802,121
|
|
|
0.05
|
|
|
764,504
|
|
|
0.05
|
|
|||
|
Savings and money market deposits
|
1,406,754
|
|
|
0.07
|
|
|
1,276,830
|
|
|
0.07
|
|
|
1,227,049
|
|
|
0.07
|
|
|||
|
Time deposits
|
1,084,929
|
|
|
0.38
|
|
|
1,071,664
|
|
|
0.22
|
|
|
1,059,435
|
|
|
0.23
|
|
|||
|
Total
|
$
|
4,493,096
|
|
|
0.12
|
%
|
|
$
|
4,223,613
|
|
|
0.09
|
%
|
|
$
|
3,989,066
|
|
|
0.09
|
%
|
|
|
Payments Due By Period
|
||||||||||||||||||
|
|
Less Than
One Year |
|
1-3 Years
|
|
3-5 Years
|
|
More Than
5 Years |
|
Total
|
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||
|
Short-term borrowings
|
$
|
135,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
135,000
|
|
|
Long-term debt
|
—
|
|
|
—
|
|
|
—
|
|
|
92,785
|
|
|
92,785
|
|
|||||
|
Pension plan and SERP obligations
|
2,273
|
|
|
4,364
|
|
|
4,163
|
|
|
23,169
|
|
|
33,969
|
|
|||||
|
Operating leases
|
6,564
|
|
|
11,124
|
|
|
9,168
|
|
|
21,488
|
|
|
48,344
|
|
|||||
|
Purchase obligations
|
16,761
|
|
|
6,725
|
|
|
1,534
|
|
|
107
|
|
|
25,127
|
|
|||||
|
Total
|
$
|
160,598
|
|
|
$
|
22,213
|
|
|
$
|
14,865
|
|
|
$
|
137,549
|
|
|
$
|
335,225
|
|
|
|
December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Total shareholders’ equity
|
$
|
504,650
|
|
|
$
|
494,614
|
|
|
$
|
568,041
|
|
|
Less:
|
|
|
|
|
|
|
|
||||
|
Other intangible assets (excluding mortgage servicing rights)
|
(4,680
|
)
|
|
(7,355
|
)
|
|
(10,029
|
)
|
|||
|
Tangible common equity
|
499,970
|
|
|
487,259
|
|
|
558,012
|
|
|||
|
|
|
|
|
|
|
||||||
|
Total assets
|
5,384,236
|
|
|
5,131,288
|
|
|
4,852,987
|
|
|||
|
Less: Other intangible assets (excluding mortgage servicing rights)
|
(4,680
|
)
|
|
(7,355
|
)
|
|
(10,029
|
)
|
|||
|
Tangible assets
|
5,379,556
|
|
|
5,123,933
|
|
|
4,842,958
|
|
|||
|
|
|
|
|
|
|
||||||
|
Tangible common equity to tangible assets
|
9.29
|
%
|
|
9.51
|
%
|
|
11.52
|
%
|
|||
|
|
Three
Months or Less |
|
Over
Three Through Six Months |
|
Over Six
Through Twelve Months |
|
Over One
Through Three Years |
|
Over
Three Years |
|
Non-Rate
Sensitive |
|
Total
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Interest-bearing deposits in other banks
|
$
|
9,069
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9,069
|
|
|
Investment securities
|
69,504
|
|
|
59,951
|
|
|
118,811
|
|
|
395,989
|
|
|
816,600
|
|
|
660
|
|
|
1,461,515
|
|
|||||||
|
Loans held for sale
|
31,827
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
54
|
|
|
31,881
|
|
|||||||
|
Loans and leases
|
847,425
|
|
|
256,042
|
|
|
451,177
|
|
|
1,112,453
|
|
|
855,714
|
|
|
2,079
|
|
|
3,524,890
|
|
|||||||
|
Federal Home Loan Bank stock
|
11,572
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,572
|
|
|||||||
|
Other assets
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
345,309
|
|
|
345,309
|
|
|||||||
|
Total assets
|
$
|
969,397
|
|
|
$
|
315,993
|
|
|
$
|
569,988
|
|
|
$
|
1,508,442
|
|
|
$
|
1,672,314
|
|
|
$
|
348,102
|
|
|
$
|
5,384,236
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Noninterest-bearing deposits
|
$
|
1,265,246
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,265,246
|
|
|
Interest-bearing deposits
|
2,714,950
|
|
|
365,573
|
|
|
161,104
|
|
|
77,559
|
|
|
23,769
|
|
|
—
|
|
|
3,342,955
|
|
|||||||
|
Short-term borrowings
|
135,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
135,000
|
|
|||||||
|
Long-term debt
|
92,785
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
92,785
|
|
|||||||
|
Other liabilities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
43,575
|
|
|
43,575
|
|
|||||||
|
Equity
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
504,675
|
|
|
504,675
|
|
|||||||
|
Total liabilities and equity
|
$
|
4,207,981
|
|
|
$
|
365,573
|
|
|
$
|
161,104
|
|
|
$
|
77,559
|
|
|
$
|
23,769
|
|
|
$
|
548,250
|
|
|
$
|
5,384,236
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Interest rate sensitivity gap
|
$
|
(3,238,584
|
)
|
|
$
|
(49,580
|
)
|
|
$
|
408,884
|
|
|
$
|
1,430,883
|
|
|
$
|
1,648,545
|
|
|
$
|
(200,148
|
)
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Cumulative interest rate sensitivity gap
|
$
|
(3,238,584
|
)
|
|
$
|
(3,288,164
|
)
|
|
$
|
(2,879,280
|
)
|
|
$
|
(1,448,397
|
)
|
|
$
|
200,148
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Rate Change
|
|
Estimated Net Interest Income Sensitivity
|
|
|
+200bp
|
|
0.31
|
%
|
|
-100bp
|
|
(4.36
|
)%
|
|
|
Expected Maturity Within
|
|
|
|
|
||||||||||||||||||||||||||
|
|
One
Year |
|
Two
Years |
|
Three
Years |
|
Four
Years |
|
Five
Years |
|
Thereafter
|
|
Total
Book Value |
|
Total
Fair Value |
||||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||||
|
Interest-sensitive assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest-bearing deposits in other banks
|
$
|
9,069
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9,069
|
|
|
$
|
9,069
|
|
|
Weighted average yields
|
0.50
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.50
|
%
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Fixed rate investments
|
$
|
248,772
|
|
|
$
|
188,076
|
|
|
$
|
208,720
|
|
|
$
|
227,515
|
|
|
$
|
123,098
|
|
|
$
|
467,651
|
|
|
$
|
1,463,832
|
|
|
$
|
1,457,553
|
|
|
Weighted average yields
|
2.25
|
%
|
|
2.24
|
%
|
|
2.20
|
%
|
|
2.46
|
%
|
|
2.48
|
%
|
|
2.48
|
%
|
|
2.37
|
%
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Equity investments
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
564
|
|
|
$
|
564
|
|
|
$
|
660
|
|
|
Weighted average yields
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Fixed rate loans
|
$
|
587,901
|
|
|
$
|
412,663
|
|
|
$
|
310,990
|
|
|
$
|
198,135
|
|
|
$
|
143,574
|
|
|
$
|
335,589
|
|
|
$
|
1,988,852
|
|
|
$
|
1,930,502
|
|
|
Weighted average yields
|
3.93
|
%
|
|
3.90
|
%
|
|
3.87
|
%
|
|
3.94
|
%
|
|
4.08
|
%
|
|
4.02
|
%
|
|
3.94
|
%
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Variable rate loans
|
$
|
540,434
|
|
|
$
|
322,112
|
|
|
$
|
222,620
|
|
|
$
|
168,202
|
|
|
$
|
128,988
|
|
|
$
|
183,430
|
|
|
$
|
1,565,786
|
|
|
$
|
1,528,355
|
|
|
Weighted average yields
|
3.96
|
%
|
|
3.45
|
%
|
|
3.37
|
%
|
|
3.32
|
%
|
|
3.31
|
%
|
|
3.18
|
%
|
|
3.56
|
%
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Total - December 31, 2016
|
$
|
1,386,176
|
|
|
$
|
922,851
|
|
|
$
|
742,330
|
|
|
$
|
593,852
|
|
|
$
|
395,660
|
|
|
$
|
987,234
|
|
|
$
|
5,028,103
|
|
|
$
|
4,926,139
|
|
|
Total - December 31, 2015
|
$
|
1,234,264
|
|
|
$
|
797,450
|
|
|
$
|
598,269
|
|
|
$
|
496,747
|
|
|
$
|
434,296
|
|
|
$
|
1,187,417
|
|
|
$
|
4,748,443
|
|
|
$
|
4,632,287
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Interest-sensitive liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest-bearing demand and savings deposits
|
$
|
2,253,591
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,253,591
|
|
|
$
|
2,253,591
|
|
|
Weighted average rates paid
|
0.08
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.08
|
%
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Time deposits
|
$
|
986,798
|
|
|
$
|
38,779
|
|
|
$
|
39,481
|
|
|
$
|
11,928
|
|
|
$
|
11,835
|
|
|
$
|
543
|
|
|
$
|
1,089,364
|
|
|
$
|
1,088,436
|
|
|
Weighted average rates paid
|
0.48
|
%
|
|
0.51
|
%
|
|
0.86
|
%
|
|
0.99
|
%
|
|
1.06
|
%
|
|
0.32
|
%
|
|
0.51
|
%
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Short-term borrowings
|
$
|
135,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
135,000
|
|
|
$
|
135,000
|
|
|
Weighted average rates paid
|
0.74
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.74
|
%
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Long-term debt
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
92,785
|
|
|
$
|
92,785
|
|
|
$
|
68,186
|
|
|
Weighted average rates paid
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
3.45
|
%
|
|
3.45
|
%
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Total - December 31, 2016
|
$
|
3,375,389
|
|
|
$
|
38,779
|
|
|
$
|
39,481
|
|
|
$
|
11,928
|
|
|
$
|
11,835
|
|
|
$
|
93,328
|
|
|
$
|
3,570,740
|
|
|
$
|
3,545,213
|
|
|
Total - December 31, 2015
|
$
|
3,257,440
|
|
|
$
|
41,513
|
|
|
$
|
26,016
|
|
|
$
|
19,395
|
|
|
$
|
12,275
|
|
|
$
|
93,341
|
|
|
$
|
3,449,980
|
|
|
$
|
3,424,664
|
|
|
/s/ KPMG LLP
|
|
|
Honolulu, Hawaii
|
|
|
March 1, 2017
|
|
|
/s/ KPMG LLP
|
|
|
Honolulu, Hawaii
|
|
|
March 1, 2017
|
|
|
|
December 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(Dollars in thousands)
|
||||||
|
Assets
|
|
|
|
|
|
||
|
Cash and due from banks
|
$
|
75,272
|
|
|
$
|
71,797
|
|
|
Interest-bearing deposits in other banks
|
9,069
|
|
|
8,397
|
|
||
|
Investment securities:
|
|
|
|
||||
|
Available for sale, at fair value
|
1,243,847
|
|
|
1,272,255
|
|
||
|
Held to maturity, at amortized cost (fair value of $214,366 at December 31, 2016 and $244,136 at December 31, 2015)
|
217,668
|
|
|
247,917
|
|
||
|
Total investment securities
|
1,461,515
|
|
|
1,520,172
|
|
||
|
|
|
|
|
||||
|
Loans held for sale
|
31,881
|
|
|
14,109
|
|
||
|
Loans and leases
|
3,524,890
|
|
|
3,211,532
|
|
||
|
Allowance for loan and lease losses
|
(56,631
|
)
|
|
(63,314
|
)
|
||
|
Net loans and leases
|
3,468,259
|
|
|
3,148,218
|
|
||
|
|
|
|
|
||||
|
Premises and equipment, net
|
48,258
|
|
|
49,161
|
|
||
|
Accrued interest receivable
|
15,675
|
|
|
14,898
|
|
||
|
Investment in unconsolidated subsidiaries
|
6,889
|
|
|
6,157
|
|
||
|
Other real estate
|
791
|
|
|
1,962
|
|
||
|
Mortgage servicing rights
|
15,779
|
|
|
17,797
|
|
||
|
Other intangible assets
|
4,680
|
|
|
7,355
|
|
||
|
Bank-owned life insurance
|
155,593
|
|
|
153,967
|
|
||
|
Federal Home Loan Bank stock
|
11,572
|
|
|
8,606
|
|
||
|
Other assets
|
79,003
|
|
|
108,692
|
|
||
|
Total assets
|
$
|
5,384,236
|
|
|
$
|
5,131,288
|
|
|
|
|
|
|
||||
|
Liabilities and Equity
|
|
|
|
|
|
||
|
Deposits:
|
|
|
|
|
|
||
|
Noninterest-bearing demand
|
$
|
1,265,246
|
|
|
$
|
1,145,244
|
|
|
Interest-bearing demand
|
862,991
|
|
|
824,895
|
|
||
|
Savings and money market
|
1,390,600
|
|
|
1,399,093
|
|
||
|
Time
|
1,089,364
|
|
|
1,064,207
|
|
||
|
Total deposits
|
4,608,201
|
|
|
4,433,439
|
|
||
|
|
|
|
|
||||
|
Short-term borrowings
|
135,000
|
|
|
69,000
|
|
||
|
Long-term debt
|
92,785
|
|
|
92,785
|
|
||
|
Other liabilities
|
43,575
|
|
|
41,425
|
|
||
|
Total liabilities
|
4,879,561
|
|
|
4,636,649
|
|
||
|
|
|
|
|
||||
|
Equity:
|
|
|
|
|
|
||
|
Preferred stock, no par value, authorized 1,000,000 shares, issued and outstanding none at December 31, 2016 and 2015
|
—
|
|
|
—
|
|
||
|
Common stock, no par value, authorized 185,000,000 shares, issued and outstanding 30,796,243 and 31,361,452 shares at December 31, 2016 and 2015, respectively
|
530,932
|
|
|
548,878
|
|
||
|
Surplus
|
84,180
|
|
|
82,847
|
|
||
|
Accumulated deficit
|
(108,941
|
)
|
|
(137,314
|
)
|
||
|
Accumulated other comprehensive income
|
(1,521
|
)
|
|
203
|
|
||
|
Total shareholders' equity
|
504,650
|
|
|
494,614
|
|
||
|
Non-controlling interest
|
25
|
|
|
25
|
|
||
|
Total equity
|
504,675
|
|
|
494,639
|
|
||
|
Total liabilities and equity
|
$
|
5,384,236
|
|
|
$
|
5,131,288
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
(Dollars in thousands, except per share data)
|
||||||||||
|
Interest income:
|
|
|
|
|
|
|
|
|
|||
|
Interest and fees on loans and leases
|
$
|
132,028
|
|
|
$
|
118,887
|
|
|
$
|
112,137
|
|
|
Interest and dividends on investment securities:
|
|
|
|
|
|
||||||
|
Taxable interest
|
30,848
|
|
|
32,969
|
|
|
33,574
|
|
|||
|
Tax-exempt interest
|
3,975
|
|
|
4,022
|
|
|
3,996
|
|
|||
|
Dividends
|
42
|
|
|
36
|
|
|
23
|
|
|||
|
Interest on deposits in other banks
|
67
|
|
|
35
|
|
|
33
|
|
|||
|
Dividends on Federal Home Loan Bank stock
|
179
|
|
|
86
|
|
|
46
|
|
|||
|
Total interest income
|
167,139
|
|
|
156,035
|
|
|
149,809
|
|
|||
|
Interest expense:
|
|
|
|
|
|
|
|
|
|||
|
Interest on deposits:
|
|
|
|
|
|
|
|
|
|||
|
Demand
|
489
|
|
|
399
|
|
|
373
|
|
|||
|
Savings and money market
|
1,043
|
|
|
916
|
|
|
901
|
|
|||
|
Time
|
4,074
|
|
|
2,312
|
|
|
2,453
|
|
|||
|
Interest on short-term borrowings
|
578
|
|
|
254
|
|
|
92
|
|
|||
|
Interest on long-term debt
|
3,005
|
|
|
2,626
|
|
|
2,572
|
|
|||
|
Total interest expense
|
9,189
|
|
|
6,507
|
|
|
6,391
|
|
|||
|
Net interest income
|
157,950
|
|
|
149,528
|
|
|
143,418
|
|
|||
|
Provision (credit) for loan and lease losses
|
(5,517
|
)
|
|
(15,671
|
)
|
|
(6,414
|
)
|
|||
|
Net interest income after provision for loan and lease losses
|
163,467
|
|
|
165,199
|
|
|
149,832
|
|
|||
|
Other operating income:
|
|
|
|
|
|
|
|
|
|||
|
Mortgage banking income
|
8,069
|
|
|
7,254
|
|
|
8,980
|
|
|||
|
Service charges on deposit accounts
|
7,891
|
|
|
7,829
|
|
|
8,113
|
|
|||
|
Other service charges and fees
|
11,449
|
|
|
11,461
|
|
|
11,754
|
|
|||
|
Income from fiduciary activities
|
3,435
|
|
|
3,343
|
|
|
3,552
|
|
|||
|
Income from bank-owned life insurance
|
2,685
|
|
|
2,034
|
|
|
2,922
|
|
|||
|
Net gain on sales of foreclosed assets
|
607
|
|
|
568
|
|
|
971
|
|
|||
|
Gain on sale of premises and equipment
|
3,537
|
|
|
—
|
|
|
—
|
|
|||
|
Equity in earnings of unconsolidated subsidiaries
|
723
|
|
|
578
|
|
|
480
|
|
|||
|
Fees on foreign exchange
|
519
|
|
|
450
|
|
|
464
|
|
|||
|
Loan placement fees
|
494
|
|
|
720
|
|
|
437
|
|
|||
|
Investment securities gains (losses)
|
—
|
|
|
(1,866
|
)
|
|
240
|
|
|||
|
Other
|
2,907
|
|
|
2,428
|
|
|
3,253
|
|
|||
|
Total other operating income
|
42,316
|
|
|
34,799
|
|
|
41,166
|
|
|||
|
Other operating expense:
|
|
|
|
|
|
|
|
|
|||
|
Salaries and employee benefits
|
73,500
|
|
|
66,429
|
|
|
67,941
|
|
|||
|
Net occupancy
|
14,065
|
|
|
14,432
|
|
|
15,252
|
|
|||
|
Legal and professional services
|
6,856
|
|
|
7,340
|
|
|
7,806
|
|
|||
|
Computer software expense
|
9,475
|
|
|
8,831
|
|
|
6,327
|
|
|||
|
Amortization and impairment of other intangible assets
|
2,675
|
|
|
2,674
|
|
|
2,675
|
|
|||
|
Communication expense
|
3,694
|
|
|
3,483
|
|
|
3,635
|
|
|||
|
Equipment
|
3,399
|
|
|
3,475
|
|
|
3,582
|
|
|||
|
Advertising expense
|
2,401
|
|
|
2,550
|
|
|
2,342
|
|
|||
|
Foreclosed asset expense
|
152
|
|
|
486
|
|
|
1,710
|
|
|||
|
Other
|
17,346
|
|
|
17,342
|
|
|
18,886
|
|
|||
|
Total other operating expense
|
133,563
|
|
|
127,042
|
|
|
130,156
|
|
|||
|
Income before income taxes
|
72,220
|
|
|
72,956
|
|
|
60,842
|
|
|||
|
Income tax expense
|
25,228
|
|
|
27,088
|
|
|
20,389
|
|
|||
|
Net income
|
$
|
46,992
|
|
|
$
|
45,868
|
|
|
$
|
40,453
|
|
|
|
|
|
|
|
|
||||||
|
Per common share data:
|
|
|
|
|
|
|
|
|
|||
|
Basic earnings per share
|
$
|
1.52
|
|
|
$
|
1.42
|
|
|
$
|
1.08
|
|
|
Diluted earnings per share
|
1.50
|
|
|
1.40
|
|
|
1.07
|
|
|||
|
Cash dividends declared
|
0.60
|
|
|
0.82
|
|
|
0.36
|
|
|||
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Net income
|
$
|
46,992
|
|
|
$
|
45,868
|
|
|
$
|
40,453
|
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
||||
|
Net change in unrealized gain (loss) on investment securities
|
(4,452
|
)
|
|
(4,405
|
)
|
|
22,711
|
|
|||
|
Minimum pension liability adjustment
|
2,728
|
|
|
1,449
|
|
|
(3,707
|
)
|
|||
|
Other comprehensive income (loss), net of tax
|
(1,724
|
)
|
|
(2,956
|
)
|
|
19,004
|
|
|||
|
Comprehensive income
|
$
|
45,268
|
|
|
$
|
42,912
|
|
|
$
|
59,457
|
|
|
|
Common
Shares Outstanding |
|
Preferred
Stock |
|
Common
Stock |
|
Surplus
|
|
Accumulated
Deficit |
|
Accumulated
Other Comprehensive Income (Loss) |
|
Non
Controlling Interests |
|
Total
|
|||||||||||||||
|
|
(Dollars in thousands, except per share data)
|
|||||||||||||||||||||||||||||
|
Balance at December 31, 2013
|
42,107,633
|
|
|
$
|
—
|
|
|
$
|
784,547
|
|
|
$
|
75,498
|
|
|
$
|
(184,087
|
)
|
|
$
|
(15,845
|
)
|
|
$
|
61
|
|
|
$
|
660,174
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40,453
|
|
|
$
|
—
|
|
|
—
|
|
|
40,453
|
|
||||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,004
|
|
|
—
|
|
|
19,004
|
|
|||||||
|
Cash dividends ($0.36 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,405
|
)
|
|
—
|
|
|
—
|
|
|
(13,405
|
)
|
|||||||
|
1,118 net shares of common stock sold by directors' deferred compensation plan
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|||||||
|
7,045,620 shares of common stock repurchased and other related costs
|
(7,045,620
|
)
|
|
—
|
|
|
(142,405
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(142,405
|
)
|
|||||||
|
Share-based compensation
|
171,661
|
|
|
—
|
|
|
74
|
|
|
4,218
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,292
|
|
|||||||
|
Non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(61
|
)
|
|
(61
|
)
|
|||||||
|
Balance at December 31, 2014
|
35,233,674
|
|
|
$
|
—
|
|
|
$
|
642,205
|
|
|
$
|
79,716
|
|
|
$
|
(157,039
|
)
|
|
$
|
3,159
|
|
|
$
|
—
|
|
|
$
|
568,041
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
45,868
|
|
|
—
|
|
|
—
|
|
|
45,868
|
|
|||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,956
|
)
|
|
—
|
|
|
(2,956
|
)
|
|||||||
|
Cash dividends ($0.82 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(26,143
|
)
|
|
—
|
|
|
—
|
|
|
(26,143
|
)
|
|||||||
|
8,159 net shares of common stock sold by directors' deferred compensation plan
|
—
|
|
|
—
|
|
|
(154
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(154
|
)
|
|||||||
|
4,122,881 shares of common stock repurchased and other related costs
|
(4,122,881
|
)
|
|
—
|
|
|
(93,533
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(93,533
|
)
|
|||||||
|
Share-based compensation
|
250,659
|
|
|
—
|
|
|
360
|
|
|
3,131
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,491
|
|
|||||||
|
Non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25
|
|
|
25
|
|
|||||||
|
Balance at December 31, 2015
|
31,361,452
|
|
|
$
|
—
|
|
|
$
|
548,878
|
|
|
$
|
82,847
|
|
|
$
|
(137,314
|
)
|
|
$
|
203
|
|
|
$
|
25
|
|
|
$
|
494,639
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
46,992
|
|
|
—
|
|
|
—
|
|
|
46,992
|
|
|||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,724
|
)
|
|
—
|
|
|
(1,724
|
)
|
|||||||
|
Cash dividends ($0.60 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18,619
|
)
|
|
—
|
|
|
—
|
|
|
(18,619
|
)
|
|||||||
|
22,800 net shares of common stock sold by directors' deferred compensation plan
|
—
|
|
|
—
|
|
|
(681
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(681
|
)
|
|||||||
|
796,822 shares of common stock repurchased and other related costs
|
(796,822
|
)
|
|
—
|
|
|
(18,206
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18,206
|
)
|
|||||||
|
Share-based compensation
|
231,613
|
|
|
—
|
|
|
941
|
|
|
1,333
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,274
|
|
|||||||
|
Balance at December 31, 2016
|
30,796,243
|
|
|
$
|
—
|
|
|
$
|
530,932
|
|
|
$
|
84,180
|
|
|
$
|
(108,941
|
)
|
|
$
|
(1,521
|
)
|
|
$
|
25
|
|
|
$
|
504,675
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
||||
|
Net income
|
$
|
46,992
|
|
|
$
|
45,868
|
|
|
$
|
40,453
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|||
|
Provision (credit) for loan and lease losses
|
(5,517
|
)
|
|
(15,671
|
)
|
|
(6,414
|
)
|
|||
|
Depreciation and amortization
|
6,049
|
|
|
5,870
|
|
|
5,842
|
|
|||
|
Gain on sale of premises and equipment
|
(3,537
|
)
|
|
—
|
|
|
—
|
|
|||
|
Amortization of mortgage servicing rights and other intangible assets
|
7,741
|
|
|
6,859
|
|
|
5,332
|
|
|||
|
Write down of other real estate, net of gain on sale
|
(251
|
)
|
|
198
|
|
|
1,133
|
|
|||
|
Net amortization of investment securities
|
12,945
|
|
|
10,246
|
|
|
7,807
|
|
|||
|
Share-based compensation
|
1,333
|
|
|
3,131
|
|
|
4,218
|
|
|||
|
Net (gain) loss on sale of investment securities
|
—
|
|
|
1,866
|
|
|
(240
|
)
|
|||
|
Net gain on sales of residential loans
|
(7,631
|
)
|
|
(6,107
|
)
|
|
(5,545
|
)
|
|||
|
Proceeds from sales of loans held for sale
|
432,331
|
|
|
379,318
|
|
|
373,061
|
|
|||
|
Originations of loans held for sale
|
(442,472
|
)
|
|
(377,638
|
)
|
|
(364,828
|
)
|
|||
|
Equity in earnings of unconsolidated subsidiaries
|
(723
|
)
|
|
(578
|
)
|
|
(480
|
)
|
|||
|
Increase in cash surrender value of bank-owned life insurance
|
(3,132
|
)
|
|
(2,407
|
)
|
|
(3,161
|
)
|
|||
|
Deferred income taxes
|
24,427
|
|
|
26,079
|
|
|
20,482
|
|
|||
|
Net change in other assets and liabilities
|
7,930
|
|
|
(2,529
|
)
|
|
(6,228
|
)
|
|||
|
Net cash provided by operating activities
|
76,485
|
|
|
74,505
|
|
|
71,432
|
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|||
|
Proceeds from maturities of and calls on investment securities available for sale
|
204,426
|
|
|
165,492
|
|
|
145,592
|
|
|||
|
Proceeds from sales of investment securities available for sale
|
—
|
|
|
117,496
|
|
|
162,470
|
|
|||
|
Purchases of investment securities available for sale
|
(195,456
|
)
|
|
(344,766
|
)
|
|
(98,408
|
)
|
|||
|
Proceeds from maturities of and calls on investment securities held to maturity
|
30,989
|
|
|
26,524
|
|
|
15,814
|
|
|||
|
Purchases of investment securities held to maturity
|
(1,644
|
)
|
|
(37,043
|
)
|
|
(2,443
|
)
|
|||
|
Net loan originations
|
(239,006
|
)
|
|
(218,195
|
)
|
|
(245,099
|
)
|
|||
|
Purchases of loan portfolios
|
(76,946
|
)
|
|
(68,754
|
)
|
|
(62,648
|
)
|
|||
|
Proceeds from sales of loans originated for investment
|
—
|
|
|
6,658
|
|
|
—
|
|
|||
|
Proceeds from sales of other real estate
|
2,850
|
|
|
6,691
|
|
|
3,865
|
|
|||
|
Proceeds from bank-owned life insurance
|
1,506
|
|
|
723
|
|
|
481
|
|
|||
|
Proceeds from sale of premises and equipment
|
4,287
|
|
|
—
|
|
|
—
|
|
|||
|
Purchases of premises and equipment
|
(5,896
|
)
|
|
(5,817
|
)
|
|
(6,017
|
)
|
|||
|
Distributions from unconsolidated subsidiaries
|
645
|
|
|
524
|
|
|
531
|
|
|||
|
Net return of capital from (contributions to) unconsolidated subsidiaries
|
(5
|
)
|
|
—
|
|
|
466
|
|
|||
|
Proceeds from redemption (purchases) of FHLB stock
|
(2,966
|
)
|
|
35,326
|
|
|
2,261
|
|
|||
|
Net cash used in investing activities
|
(277,216
|
)
|
|
(315,141
|
)
|
|
(83,135
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|||
|
Net increase in deposits
|
174,762
|
|
|
323,139
|
|
|
174,127
|
|
|||
|
Repayments of long-term debt
|
—
|
|
|
—
|
|
|
(14
|
)
|
|||
|
Net increase in short-term borrowings
|
66,000
|
|
|
31,000
|
|
|
29,985
|
|
|||
|
Cash dividends paid on common stock
|
(18,619
|
)
|
|
(26,143
|
)
|
|
(13,405
|
)
|
|||
|
Repurchases of common stock
|
(18,206
|
)
|
|
(93,533
|
)
|
|
(142,405
|
)
|
|||
|
Net proceeds from issuance of common stock and stock option exercises
|
941
|
|
|
360
|
|
|
74
|
|
|||
|
Net cash provided by financing activities
|
204,878
|
|
|
234,823
|
|
|
48,362
|
|
|||
|
Net increase (decrease) in cash and cash equivalents
|
4,147
|
|
|
(5,813
|
)
|
|
36,659
|
|
|||
|
|
|
|
|
|
|
||||||
|
Cash and cash equivalents at beginning of year
|
80,194
|
|
|
86,007
|
|
|
49,348
|
|
|||
|
Cash and cash equivalents at end of year
|
$
|
84,341
|
|
|
$
|
80,194
|
|
|
$
|
86,007
|
|
|
|
|
|
|
|
|
||||||
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|||
|
Cash paid during the year for:
|
|
|
|
|
|
|
|
|
|||
|
Interest
|
$
|
8,705
|
|
|
$
|
6,453
|
|
|
$
|
6,413
|
|
|
Income taxes
|
—
|
|
|
1,642
|
|
|
—
|
|
|||
|
Cash received during the year for:
|
|
|
|
|
|
|
|||||
|
Income taxes
|
1,605
|
|
|
—
|
|
|
185
|
|
|||
|
Supplemental disclosure of noncash investing and financing activities:
|
|
|
|
|
|
|
|||||
|
Net change in common stock held by directors' deferred compensation plan
|
$
|
681
|
|
|
$
|
154
|
|
|
$
|
11
|
|
|
Net reclassification of loans to other real estate
|
1,428
|
|
|
5,903
|
|
|
2,783
|
|
|||
|
Net transfer of loans to loans held for sale
|
—
|
|
|
6,658
|
|
|
—
|
|
|||
|
•
|
Collapsed 128 segments into nine segments. The enhanced methodology uses FDIC Call Report codes to identify the nine segments.
|
|
•
|
Expanded the look-back period to 28 quarters to capture a longer economic cycle.
|
|
•
|
Utilized a migration analysis, versus average historical loss rate, to determine the historical loss rates for segments, with the exception of national syndicated loans due to limited loss history.
|
|
•
|
Applied a segment specific loss emergence period.
|
|
•
|
Determined qualitative reserves, calculated at the segment level, considering nine qualitative factors and based on a baseline risk weighting adjusted for current internal and external factors.
|
|
•
|
Eliminated the Moody's proxy rate that was applied under the previous methodology.
|
|
•
|
Eliminated the unallocated reserve.
|
|
|
Amortized
Cost |
|
Gross
Unrealized Gains |
|
Gross
Unrealized Losses |
|
Estimated
Fair Value |
||||||||
|
|
(Dollars in thousands)
|
||||||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
||||||||
|
Held-to-Maturity:
|
|
|
|
|
|
|
|
||||||||
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
||||||||
|
Residential-U.S. Government sponsored entities
|
$
|
124,082
|
|
|
$
|
92
|
|
|
$
|
(2,474
|
)
|
|
$
|
121,700
|
|
|
Commercial-U.S. Government sponsored entities
|
93,586
|
|
|
—
|
|
|
(920
|
)
|
|
92,666
|
|
||||
|
Total
|
$
|
217,668
|
|
|
$
|
92
|
|
|
$
|
(3,394
|
)
|
|
$
|
214,366
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Available-for-Sale:
|
|
|
|
|
|
|
|
||||||||
|
Debt securities:
|
|
|
|
|
|
|
|
||||||||
|
States and political subdivisions
|
$
|
184,836
|
|
|
$
|
2,002
|
|
|
$
|
(1,797
|
)
|
|
$
|
185,041
|
|
|
Corporate securities
|
98,596
|
|
|
974
|
|
|
(181
|
)
|
|
99,389
|
|
||||
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
||||||||
|
Residential-U.S. Government sponsored entities
|
775,803
|
|
|
3,698
|
|
|
(9,515
|
)
|
|
769,986
|
|
||||
|
Residential-Non-government sponsored entities
|
51,681
|
|
|
627
|
|
|
(761
|
)
|
|
51,547
|
|
||||
|
Commercial-Non-government sponsored entities
|
135,248
|
|
|
2,387
|
|
|
(411
|
)
|
|
137,224
|
|
||||
|
Other
|
564
|
|
|
96
|
|
|
—
|
|
|
660
|
|
||||
|
Total
|
$
|
1,246,728
|
|
|
$
|
9,784
|
|
|
$
|
(12,665
|
)
|
|
$
|
1,243,847
|
|
|
|
Amortized
Cost |
|
Gross
Unrealized Gains |
|
Gross
Unrealized Losses |
|
Estimated
Fair Value |
||||||||
|
|
(Dollars in thousands)
|
||||||||||||||
|
December 31, 2015
|
|
|
|
|
|
|
|
||||||||
|
Held-to-Maturity:
|
|
|
|
|
|
|
|
||||||||
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
||||||||
|
Residential-U.S. Government sponsored entities
|
$
|
152,315
|
|
|
$
|
123
|
|
|
$
|
(2,915
|
)
|
|
$
|
149,523
|
|
|
Commercial-U.S. Government sponsored entities
|
95,602
|
|
|
—
|
|
|
(989
|
)
|
|
94,613
|
|
||||
|
Total
|
$
|
247,917
|
|
|
$
|
123
|
|
|
$
|
(3,904
|
)
|
|
$
|
244,136
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Available-for-Sale:
|
|
|
|
|
|
|
|
||||||||
|
Debt securities:
|
|
|
|
|
|
|
|
||||||||
|
States and political subdivisions
|
$
|
187,552
|
|
|
$
|
3,819
|
|
|
$
|
(898
|
)
|
|
$
|
190,473
|
|
|
Corporate securities
|
107,721
|
|
|
1,077
|
|
|
(227
|
)
|
|
108,571
|
|
||||
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
||||||||
|
Residential-U.S. Government sponsored entities
|
771,657
|
|
|
5,885
|
|
|
(5,633
|
)
|
|
771,909
|
|
||||
|
Residential-Non-government sponsored entities
|
64,286
|
|
|
733
|
|
|
(987
|
)
|
|
64,032
|
|
||||
|
Commercial-Non-government sponsored entities
|
135,439
|
|
|
2,033
|
|
|
(1,118
|
)
|
|
136,354
|
|
||||
|
Other
|
848
|
|
|
68
|
|
|
—
|
|
|
916
|
|
||||
|
Total
|
$
|
1,267,503
|
|
|
$
|
13,615
|
|
|
$
|
(8,863
|
)
|
|
$
|
1,272,255
|
|
|
|
December 31, 2016
|
||||||
|
|
Amortized
Cost |
|
Estimated
Fair Value |
||||
|
|
(Dollars in thousands)
|
||||||
|
Held-to-Maturity:
|
|
|
|
||||
|
Mortgage-backed securities
|
$
|
217,668
|
|
|
$
|
214,366
|
|
|
|
|
|
|
||||
|
Available-for-Sale:
|
|
|
|
||||
|
Due in one year or less
|
$
|
6,701
|
|
|
$
|
6,699
|
|
|
Due after one year through five years
|
132,559
|
|
|
133,374
|
|
||
|
Due after five years through ten years
|
67,541
|
|
|
67,664
|
|
||
|
Due after ten years
|
76,631
|
|
|
76,693
|
|
||
|
Mortgage-backed securities
|
962,732
|
|
|
958,757
|
|
||
|
Other
|
564
|
|
|
660
|
|
||
|
Total
|
$
|
1,246,728
|
|
|
$
|
1,243,847
|
|
|
|
Less Than 12 Months
|
|
12 Months or Longer
|
|
Total
|
||||||||||||||||||
|
Description of Securities
|
Estimated
Fair Value |
|
Unrealized
Losses |
|
Estimated
Fair Value |
|
Unrealized
Losses |
|
Estimated
Fair Value |
|
Unrealized
Losses |
||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
States and political subdivisions
|
$
|
85,288
|
|
|
$
|
(1,797
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
85,288
|
|
|
$
|
(1,797
|
)
|
|
Corporate securities
|
20,357
|
|
|
(181
|
)
|
|
—
|
|
|
—
|
|
|
20,357
|
|
|
(181
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Residential-U.S. Government sponsored entities
|
648,923
|
|
|
(11,766
|
)
|
|
3,978
|
|
|
(223
|
)
|
|
652,901
|
|
|
(11,989
|
)
|
||||||
|
Residential-Non-government sponsored entities
|
30,596
|
|
|
(761
|
)
|
|
—
|
|
|
—
|
|
|
30,596
|
|
|
(761
|
)
|
||||||
|
Commercial-U.S. Government sponsored entities
|
92,666
|
|
|
(920
|
)
|
|
—
|
|
|
—
|
|
|
92,666
|
|
|
(920
|
)
|
||||||
|
Commercial-Non-government sponsored entities
|
52,880
|
|
|
(411
|
)
|
|
—
|
|
|
—
|
|
|
52,880
|
|
|
(411
|
)
|
||||||
|
Total temporarily impaired securities
|
$
|
930,710
|
|
|
$
|
(15,836
|
)
|
|
$
|
3,978
|
|
|
$
|
(223
|
)
|
|
$
|
934,688
|
|
|
$
|
(16,059
|
)
|
|
|
Less Than 12 Months
|
|
12 Months or Longer
|
|
Total
|
||||||||||||||||||
|
Description of Securities
|
Estimated
Fair Value |
|
Unrealized
Losses |
|
Estimated
Fair Value |
|
Unrealized
Losses |
|
Estimated
Fair Value |
|
Unrealized
Losses |
||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
States and political subdivisions
|
$
|
30,481
|
|
|
$
|
(532
|
)
|
|
$
|
12,576
|
|
|
$
|
(366
|
)
|
|
$
|
43,057
|
|
|
$
|
(898
|
)
|
|
Corporate securities
|
32,977
|
|
|
(227
|
)
|
|
—
|
|
|
—
|
|
|
32,977
|
|
|
(227
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Residential-U.S. Government sponsored entities
|
507,525
|
|
|
(6,241
|
)
|
|
88,271
|
|
|
(2,307
|
)
|
|
595,796
|
|
|
(8,548
|
)
|
||||||
|
Residential-Non-government sponsored entities
|
37,975
|
|
|
(987
|
)
|
|
—
|
|
|
—
|
|
|
37,975
|
|
|
(987
|
)
|
||||||
|
Commercial-U.S. Government sponsored entities
|
94,613
|
|
|
(989
|
)
|
|
—
|
|
|
—
|
|
|
94,613
|
|
|
(989
|
)
|
||||||
|
Commercial-Non-government sponsored entities
|
62,555
|
|
|
(961
|
)
|
|
4,644
|
|
|
(157
|
)
|
|
67,199
|
|
|
(1,118
|
)
|
||||||
|
Total temporarily impaired securities
|
$
|
766,126
|
|
|
$
|
(9,937
|
)
|
|
$
|
105,491
|
|
|
$
|
(2,830
|
)
|
|
$
|
871,617
|
|
|
$
|
(12,767
|
)
|
|
•
|
The length of time and the extent to which fair value has been less than the amortized cost basis;
|
|
•
|
Adverse conditions specifically related to the security, an industry, or a geographic area;
|
|
•
|
The historical and implied volatility of the fair value of the security;
|
|
•
|
The payment structure of the debt security and the likelihood of the issuer being able to make payments;
|
|
•
|
Failure of the issuer to make scheduled interest or principal payments;
|
|
•
|
Any rating changes by a rating agency; and
|
|
•
|
Recoveries or additional decline in fair value subsequent to the balance sheet date.
|
|
|
December 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(Dollars in thousands)
|
||||||
|
Commercial, financial & agricultural
|
$
|
509,987
|
|
|
$
|
520,457
|
|
|
Real estate:
|
|
|
|
||||
|
Construction
|
101,729
|
|
|
85,196
|
|
||
|
Mortgage:
|
|
|
|
||||
|
Residential
|
1,213,983
|
|
|
1,131,882
|
|
||
|
Home equity
|
361,210
|
|
|
301,980
|
|
||
|
Commercial
|
886,615
|
|
|
761,566
|
|
||
|
Consumer:
|
|
|
|
||||
|
Automobiles
|
212,926
|
|
|
190,202
|
|
||
|
Other consumer
|
235,684
|
|
|
217,822
|
|
||
|
Leases
|
677
|
|
|
1,028
|
|
||
|
Subtotal
|
3,522,811
|
|
|
3,210,133
|
|
||
|
Net deferred costs
|
2,079
|
|
|
1,399
|
|
||
|
Total loans and leases
|
$
|
3,524,890
|
|
|
$
|
3,211,532
|
|
|
|
December 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(Dollars in thousands)
|
||||||
|
Balance, beginning of year
|
$
|
10,475
|
|
|
$
|
29,231
|
|
|
Additions
|
8,398
|
|
|
10,392
|
|
||
|
Repayments
|
(1,726
|
)
|
|
(20,863
|
)
|
||
|
Other changes
|
—
|
|
|
(8,285
|
)
|
||
|
Balance, end of year
|
$
|
17,147
|
|
|
$
|
10,475
|
|
|
|
|
|
Real Estate
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
Comm.,
Fin. & Ag. |
|
Constr.
|
|
Resi.
Mortgage |
|
Home
Equity |
|
Comml.
Mortgage |
|
Consumer -
Auto. |
|
Consumer -
Other |
|
Leases
|
|
Total
|
||||||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Individually evaluated for impairment
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Collectively evaluated for impairment
|
8,637
|
|
|
4,224
|
|
|
15,055
|
|
|
3,502
|
|
|
19,104
|
|
|
3,000
|
|
|
3,109
|
|
|
—
|
|
|
56,631
|
|
|||||||||
|
Total ending balance
|
$
|
8,637
|
|
|
$
|
4,224
|
|
|
$
|
15,055
|
|
|
$
|
3,502
|
|
|
$
|
19,104
|
|
|
$
|
3,000
|
|
|
$
|
3,109
|
|
|
$
|
—
|
|
|
$
|
56,631
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Loans and leases:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Individually evaluated for impairment
|
$
|
1,877
|
|
|
$
|
2,936
|
|
|
$
|
19,940
|
|
|
$
|
333
|
|
|
$
|
5,637
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
30,723
|
|
|
Collectively evaluated for impairment
|
508,110
|
|
|
98,793
|
|
|
1,194,043
|
|
|
360,877
|
|
|
880,978
|
|
|
212,926
|
|
|
235,684
|
|
|
677
|
|
|
3,492,088
|
|
|||||||||
|
Subtotal
|
509,987
|
|
|
101,729
|
|
|
1,213,983
|
|
|
361,210
|
|
|
886,615
|
|
|
212,926
|
|
|
235,684
|
|
|
677
|
|
|
3,522,811
|
|
|||||||||
|
Net deferred costs (income)
|
453
|
|
|
(191
|
)
|
|
3,251
|
|
|
(1
|
)
|
|
(1,176
|
)
|
|
—
|
|
|
(257
|
)
|
|
—
|
|
|
2,079
|
|
|||||||||
|
Total ending balance
|
$
|
510,440
|
|
|
$
|
101,538
|
|
|
$
|
1,217,234
|
|
|
$
|
361,209
|
|
|
$
|
885,439
|
|
|
$
|
212,926
|
|
|
$
|
235,427
|
|
|
$
|
677
|
|
|
$
|
3,524,890
|
|
|
|
|
|
Real Estate
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
|
Comm.,
Fin. & Ag. |
|
Constr.
|
|
Resi.
Mortgage |
|
Home
Equity |
|
Comml.
Mortgage |
|
Consumer -
Auto. |
|
Consumer -
Other |
|
Leases
|
|
Unallocated
|
|
Total
|
||||||||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||||||||||||
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Individually evaluated for impairment
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
51
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
51
|
|
|
Collectively evaluated for impairment
|
6,905
|
|
|
8,454
|
|
|
14,642
|
|
|
3,096
|
|
|
21,796
|
|
|
2,891
|
|
|
3,339
|
|
|
—
|
|
|
—
|
|
|
61,123
|
|
||||||||||
|
Subtotal
|
6,905
|
|
|
8,454
|
|
|
14,642
|
|
|
3,096
|
|
|
21,847
|
|
|
2,891
|
|
|
3,339
|
|
|
—
|
|
|
—
|
|
|
61,174
|
|
||||||||||
|
Unallocated
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,140
|
|
|
2,140
|
|
||||||||||
|
Total ending balance
|
$
|
6,905
|
|
|
$
|
8,454
|
|
|
$
|
14,642
|
|
|
$
|
3,096
|
|
|
$
|
21,847
|
|
|
$
|
2,891
|
|
|
$
|
3,339
|
|
|
$
|
—
|
|
|
$
|
2,140
|
|
|
$
|
63,314
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Loans and leases:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Individually evaluated for impairment
|
$
|
1,044
|
|
|
$
|
4,126
|
|
|
$
|
21,940
|
|
|
$
|
776
|
|
|
$
|
10,318
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
38,204
|
|
|
Collectively evaluated for impairment
|
519,413
|
|
|
81,070
|
|
|
1,109,942
|
|
|
301,204
|
|
|
751,248
|
|
|
190,202
|
|
|
217,822
|
|
|
1,028
|
|
|
—
|
|
|
3,171,929
|
|
||||||||||
|
Subtotal
|
520,457
|
|
|
85,196
|
|
|
1,131,882
|
|
|
301,980
|
|
|
761,566
|
|
|
190,202
|
|
|
217,822
|
|
|
1,028
|
|
|
—
|
|
|
3,210,133
|
|
||||||||||
|
Net deferred costs (income)
|
629
|
|
|
(311
|
)
|
|
2,443
|
|
|
—
|
|
|
(817
|
)
|
|
—
|
|
|
(545
|
)
|
|
—
|
|
|
—
|
|
|
1,399
|
|
||||||||||
|
Total ending balance
|
$
|
521,086
|
|
|
$
|
84,885
|
|
|
$
|
1,134,325
|
|
|
$
|
301,980
|
|
|
$
|
760,749
|
|
|
$
|
190,202
|
|
|
$
|
217,277
|
|
|
$
|
1,028
|
|
|
$
|
—
|
|
|
$
|
3,211,532
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
|
|
Unpaid
Principal Balance |
|
Recorded
Investment |
|
Allowance
Allocated |
|
Unpaid
Principal Balance |
|
Recorded
Investment |
|
Allowance
Allocated |
||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||
|
Impaired loans with no related Allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commercial, financial & agricultural
|
$
|
1,988
|
|
|
$
|
1,877
|
|
|
$
|
—
|
|
|
$
|
1,155
|
|
|
$
|
1,044
|
|
|
$
|
—
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Construction
|
9,056
|
|
|
2,936
|
|
|
—
|
|
|
10,472
|
|
|
4,126
|
|
|
—
|
|
||||||
|
Residential mortgage
|
21,568
|
|
|
19,940
|
|
|
—
|
|
|
24,016
|
|
|
21,940
|
|
|
—
|
|
||||||
|
Home equity
|
333
|
|
|
333
|
|
|
—
|
|
|
776
|
|
|
776
|
|
|
—
|
|
||||||
|
Commercial mortgage
|
5,637
|
|
|
5,637
|
|
|
—
|
|
|
10,010
|
|
|
9,152
|
|
|
—
|
|
||||||
|
Total
|
38,582
|
|
|
30,723
|
|
|
—
|
|
|
46,429
|
|
|
37,038
|
|
|
—
|
|
||||||
|
Impaired loans with an Allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Real estate: Commercial mortgage
|
—
|
|
|
—
|
|
|
—
|
|
|
1,166
|
|
|
1,166
|
|
|
51
|
|
||||||
|
Total
|
—
|
|
|
—
|
|
|
—
|
|
|
1,166
|
|
|
1,166
|
|
|
51
|
|
||||||
|
Total impaired loans
|
$
|
38,582
|
|
|
$
|
30,723
|
|
|
$
|
—
|
|
|
$
|
47,595
|
|
|
$
|
38,204
|
|
|
$
|
51
|
|
|
|
Year Ended
|
|
Year Ended
|
|
Year Ended
|
||||||||||||||||||
|
|
December 31, 2016
|
|
December 31, 2015
|
|
December 31, 2014
|
||||||||||||||||||
|
|
Average
Recorded Investment |
|
Interest
Income Recognized |
|
Average
Recorded Investment |
|
Interest
Income Recognized |
|
Average
Recorded Investment |
|
Interest
Income Recognized |
||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||
|
Commercial, financial & agricultural
|
$
|
1,891
|
|
|
$
|
10
|
|
|
$
|
6,273
|
|
|
$
|
17
|
|
|
$
|
14,303
|
|
|
$
|
22
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Construction
|
3,509
|
|
|
123
|
|
|
4,428
|
|
|
190
|
|
|
5,517
|
|
|
163
|
|
||||||
|
Residential mortgage
|
21,809
|
|
|
236
|
|
|
25,556
|
|
|
60
|
|
|
30,938
|
|
|
564
|
|
||||||
|
Home equity
|
472
|
|
|
17
|
|
|
545
|
|
|
18
|
|
|
2,164
|
|
|
63
|
|
||||||
|
Commercial mortgage
|
8,537
|
|
|
321
|
|
|
14,240
|
|
|
373
|
|
|
18,692
|
|
|
397
|
|
||||||
|
Total
|
$
|
36,218
|
|
|
$
|
707
|
|
|
$
|
51,042
|
|
|
$
|
658
|
|
|
$
|
71,614
|
|
|
$
|
1,209
|
|
|
|
Accruing
Loans 30 - 59 Days Past Due |
|
Accruing
Loans 60 - 89 Days Past Due |
|
Accruing Loans Greater Than 90 Days Past Due
|
|
Nonaccrual
Loans |
|
Total
Past Due and Nonaccrual |
|
Loans and
Leases Not Past Due |
|
Total
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Commercial, financial & agricultural
|
$
|
761
|
|
|
$
|
80
|
|
|
$
|
—
|
|
|
$
|
1,877
|
|
|
$
|
2,718
|
|
|
$
|
507,722
|
|
|
$
|
510,440
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
101,538
|
|
|
101,538
|
|
|||||||
|
Mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Residential
|
5,014
|
|
|
478
|
|
|
—
|
|
|
5,322
|
|
|
10,814
|
|
|
1,206,420
|
|
|
1,217,234
|
|
|||||||
|
Home equity
|
43
|
|
|
280
|
|
|
1,120
|
|
|
333
|
|
|
1,776
|
|
|
359,433
|
|
|
361,209
|
|
|||||||
|
Commercial
|
127
|
|
|
—
|
|
|
—
|
|
|
864
|
|
|
991
|
|
|
884,448
|
|
|
885,439
|
|
|||||||
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Automobiles
|
743
|
|
|
353
|
|
|
208
|
|
|
—
|
|
|
1,304
|
|
|
211,622
|
|
|
212,926
|
|
|||||||
|
Other consumer
|
639
|
|
|
272
|
|
|
63
|
|
|
—
|
|
|
974
|
|
|
234,453
|
|
|
235,427
|
|
|||||||
|
Leases
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
677
|
|
|
677
|
|
|||||||
|
Total
|
$
|
7,327
|
|
|
$
|
1,463
|
|
|
$
|
1,391
|
|
|
$
|
8,396
|
|
|
$
|
18,577
|
|
|
$
|
3,506,313
|
|
|
$
|
3,524,890
|
|
|
|
Accruing
Loans 30 - 59 Days Past Due |
|
Accruing
Loans 60 - 89 Days Past Due |
|
Accruing Loans Greater Than 90 Days Past Due
|
|
Nonaccrual
Loans |
|
Total
Past Due and Nonaccrual |
|
Loans and
Leases Not Past Due |
|
Total
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||||||
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Commercial, financial & agricultural
|
$
|
276
|
|
|
$
|
140
|
|
|
$
|
—
|
|
|
$
|
1,044
|
|
|
$
|
1,460
|
|
|
$
|
519,626
|
|
|
$
|
521,086
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
84,885
|
|
|
84,885
|
|
|||||||
|
Mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Residential
|
3,134
|
|
|
325
|
|
|
—
|
|
|
5,464
|
|
|
8,923
|
|
|
1,125,402
|
|
|
1,134,325
|
|
|||||||
|
Home equity
|
700
|
|
|
220
|
|
|
—
|
|
|
666
|
|
|
1,586
|
|
|
300,394
|
|
|
301,980
|
|
|||||||
|
Commercial
|
54
|
|
|
—
|
|
|
—
|
|
|
7,094
|
|
|
7,148
|
|
|
753,601
|
|
|
760,749
|
|
|||||||
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Automobiles
|
912
|
|
|
168
|
|
|
151
|
|
|
—
|
|
|
1,231
|
|
|
188,971
|
|
|
190,202
|
|
|||||||
|
Other consumer
|
531
|
|
|
353
|
|
|
122
|
|
|
—
|
|
|
1,006
|
|
|
216,271
|
|
|
217,277
|
|
|||||||
|
Leases
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,028
|
|
|
1,028
|
|
|||||||
|
Total
|
$
|
5,607
|
|
|
$
|
1,206
|
|
|
$
|
273
|
|
|
$
|
14,268
|
|
|
$
|
21,354
|
|
|
$
|
3,190,178
|
|
|
$
|
3,211,532
|
|
|
|
Year ended December 31, 2016
|
|
Year ended December 31, 2015
|
||||||||||||||||||
|
|
Number of
Contracts |
|
Recorded
Investment (as of period end) |
|
Increase in
the Allowance |
|
Number of
Contracts |
|
Recorded
Investment (as of period end) |
|
Increase in
the Allowance |
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Commercial, financial & agricultural
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
1
|
|
|
$
|
488
|
|
|
$
|
—
|
|
|
Real estate: Residential mortgage
|
3
|
|
|
282
|
|
|
—
|
|
|
3
|
|
|
4,131
|
|
|
—
|
|
||||
|
Total
|
3
|
|
|
282
|
|
|
—
|
|
|
4
|
|
|
4,619
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
Pass
|
|
Special
Mention |
|
Substandard
|
|
Loss
|
|
Subtotal
|
|
Net
Deferred Costs (Income) |
|
Total
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Commercial, financial & agricultural
|
$
|
502,305
|
|
|
$
|
2,632
|
|
|
$
|
5,050
|
|
|
$
|
—
|
|
|
$
|
509,987
|
|
|
$
|
453
|
|
|
$
|
510,440
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Construction
|
91,812
|
|
|
9,896
|
|
|
21
|
|
|
—
|
|
|
101,729
|
|
|
(191
|
)
|
|
101,538
|
|
|||||||
|
Mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Residential
|
1,208,552
|
|
|
109
|
|
|
5,322
|
|
|
—
|
|
|
1,213,983
|
|
|
3,251
|
|
|
1,217,234
|
|
|||||||
|
Home equity
|
359,757
|
|
|
—
|
|
|
1,453
|
|
|
—
|
|
|
361,210
|
|
|
(1
|
)
|
|
361,209
|
|
|||||||
|
Commercial
|
852,872
|
|
|
18,845
|
|
|
14,898
|
|
|
—
|
|
|
886,615
|
|
|
(1,176
|
)
|
|
885,439
|
|
|||||||
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Automobiles
|
212,718
|
|
|
—
|
|
|
50
|
|
|
158
|
|
|
212,926
|
|
|
—
|
|
|
212,926
|
|
|||||||
|
Other consumer
|
235,544
|
|
|
—
|
|
|
140
|
|
|
—
|
|
|
235,684
|
|
|
(257
|
)
|
|
235,427
|
|
|||||||
|
Leases
|
677
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
677
|
|
|
—
|
|
|
677
|
|
|||||||
|
Total
|
$
|
3,464,237
|
|
|
$
|
31,482
|
|
|
$
|
26,934
|
|
|
$
|
158
|
|
|
$
|
3,522,811
|
|
|
$
|
2,079
|
|
|
$
|
3,524,890
|
|
|
|
Pass
|
|
Special
Mention |
|
Substandard
|
|
Loss
|
|
Subtotal
|
|
Net
Deferred Costs (Income) |
|
Total
|
||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||||||
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Commercial, financial & agricultural
|
$
|
514,971
|
|
|
$
|
2,168
|
|
|
$
|
3,318
|
|
|
$
|
—
|
|
|
$
|
520,457
|
|
|
$
|
629
|
|
|
$
|
521,086
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Construction
|
83,601
|
|
|
808
|
|
|
787
|
|
|
—
|
|
|
85,196
|
|
|
(311
|
)
|
|
84,885
|
|
|||||||
|
Mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Residential
|
1,126,418
|
|
|
—
|
|
|
5,464
|
|
|
—
|
|
|
1,131,882
|
|
|
2,443
|
|
|
1,134,325
|
|
|||||||
|
Home equity
|
301,314
|
|
|
—
|
|
|
666
|
|
|
—
|
|
|
301,980
|
|
|
—
|
|
|
301,980
|
|
|||||||
|
Commercial
|
705,520
|
|
|
41,335
|
|
|
14,711
|
|
|
—
|
|
|
761,566
|
|
|
(817
|
)
|
|
760,749
|
|
|||||||
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Automobiles
|
190,051
|
|
|
—
|
|
|
151
|
|
|
—
|
|
|
190,202
|
|
|
—
|
|
|
190,202
|
|
|||||||
|
Other consumer
|
217,727
|
|
|
95
|
|
|
—
|
|
|
—
|
|
|
217,822
|
|
|
(545
|
)
|
|
217,277
|
|
|||||||
|
Leases
|
1,028
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,028
|
|
|
—
|
|
|
1,028
|
|
|||||||
|
Total
|
$
|
3,140,630
|
|
|
$
|
44,406
|
|
|
$
|
25,097
|
|
|
$
|
—
|
|
|
$
|
3,210,133
|
|
|
$
|
1,399
|
|
|
$
|
3,211,532
|
|
|
|
|
|
Real Estate
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
|
Commercial,
Financial & Agricultural |
|
Construction
|
|
Residential
Mortgage |
|
Home
Equity |
|
Commercial
Mortgage |
|
Consumer
- Auto |
|
Consumer
- Other |
|
Leases
|
|
Unallocated
|
|
Total
|
||||||||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||||||||||||
|
Year ended December 31, 2016
|
|||||||||||||||||||||||||||||||||||||||
|
Beginning balance
|
$
|
6,905
|
|
|
$
|
8,454
|
|
|
$
|
14,642
|
|
|
$
|
3,096
|
|
|
$
|
21,847
|
|
|
$
|
2,891
|
|
|
$
|
3,339
|
|
|
$
|
—
|
|
|
$
|
2,140
|
|
|
$
|
63,314
|
|
|
Provision (credit) for loan and lease losses
|
1,217
|
|
|
(4,363
|
)
|
|
(282
|
)
|
|
391
|
|
|
(3,558
|
)
|
|
784
|
|
|
2,434
|
|
|
—
|
|
|
(2,140
|
)
|
|
(5,517
|
)
|
||||||||||
|
|
8,122
|
|
|
4,091
|
|
|
14,360
|
|
|
3,487
|
|
|
18,289
|
|
|
3,675
|
|
|
5,773
|
|
|
—
|
|
|
—
|
|
|
57,797
|
|
||||||||||
|
Charge-offs
|
1,599
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
209
|
|
|
1,563
|
|
|
3,491
|
|
|
—
|
|
|
—
|
|
|
6,862
|
|
||||||||||
|
Recoveries
|
2,114
|
|
|
133
|
|
|
695
|
|
|
15
|
|
|
1,024
|
|
|
888
|
|
|
827
|
|
|
—
|
|
|
—
|
|
|
5,696
|
|
||||||||||
|
Net charge-offs (recoveries)
|
(515
|
)
|
|
(133
|
)
|
|
(695
|
)
|
|
(15
|
)
|
|
(815
|
)
|
|
675
|
|
|
2,664
|
|
|
—
|
|
|
—
|
|
|
1,166
|
|
||||||||||
|
Ending balance
|
$
|
8,637
|
|
|
$
|
4,224
|
|
|
$
|
15,055
|
|
|
$
|
3,502
|
|
|
$
|
19,104
|
|
|
$
|
3,000
|
|
|
$
|
3,109
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
56,631
|
|
|
|
|
|
Real Estate
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
|
Commercial,
Financial & Agricultural |
|
Construction
|
|
Residential
Mortgage |
|
Home
Equity |
|
Commercial
Mortgage |
|
Consumer
- Auto |
|
Consumer
- Other |
|
Leases
|
|
Unallocated
|
|
Total
|
||||||||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||||||||||||
|
Year ended December 31, 2015
|
|||||||||||||||||||||||||||||||||||||||
|
Beginning balance
|
$
|
8,954
|
|
|
$
|
14,969
|
|
|
$
|
15,031
|
|
|
$
|
2,896
|
|
|
$
|
20,869
|
|
|
$
|
3,373
|
|
|
$
|
3,941
|
|
|
$
|
7
|
|
|
$
|
4,000
|
|
|
$
|
74,040
|
|
|
Provision (credit) for loan and lease losses
|
(1,179
|
)
|
|
(7,395
|
)
|
|
(1,510
|
)
|
|
(746
|
)
|
|
(4,903
|
)
|
|
49
|
|
|
1,907
|
|
|
(34
|
)
|
|
(1,860
|
)
|
|
(15,671
|
)
|
||||||||||
|
|
7,775
|
|
|
7,574
|
|
|
13,521
|
|
|
2,150
|
|
|
15,966
|
|
|
3,422
|
|
|
5,848
|
|
|
(27
|
)
|
|
2,140
|
|
|
58,369
|
|
||||||||||
|
Charge-offs
|
5,658
|
|
|
—
|
|
|
—
|
|
|
110
|
|
|
838
|
|
|
1,479
|
|
|
3,171
|
|
|
—
|
|
|
—
|
|
|
11,256
|
|
||||||||||
|
Recoveries
|
4,788
|
|
|
880
|
|
|
1,121
|
|
|
1,056
|
|
|
6,719
|
|
|
948
|
|
|
662
|
|
|
27
|
|
|
—
|
|
|
16,201
|
|
||||||||||
|
Net charge-offs (recoveries)
|
870
|
|
|
(880
|
)
|
|
(1,121
|
)
|
|
(946
|
)
|
|
(5,881
|
)
|
|
531
|
|
|
2,509
|
|
|
(27
|
)
|
|
—
|
|
|
(4,945
|
)
|
||||||||||
|
Ending balance
|
$
|
6,905
|
|
|
$
|
8,454
|
|
|
$
|
14,642
|
|
|
$
|
3,096
|
|
|
$
|
21,847
|
|
|
$
|
2,891
|
|
|
$
|
3,339
|
|
|
$
|
—
|
|
|
$
|
2,140
|
|
|
$
|
63,314
|
|
|
|
|
|
Real Estate
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
|
Commercial,
Financial & Agricultural |
|
Construction
|
|
Residential
Mortgage |
|
Home
Equity |
|
Commercial
Mortgage |
|
Consumer
- Auto |
|
Consumer
- Other |
|
Leases
|
|
Unallocated
|
|
Total
|
||||||||||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||||||||||||
|
Year ended December 31, 2014
|
|||||||||||||||||||||||||||||||||||||||
|
Beginning balance
|
$
|
13,196
|
|
|
$
|
2,774
|
|
|
$
|
22,102
|
|
|
$
|
3,170
|
|
|
$
|
29,947
|
|
|
$
|
3,170
|
|
|
$
|
3,406
|
|
|
$
|
55
|
|
|
$
|
6,000
|
|
|
$
|
83,820
|
|
|
Provision (credit) for loan and lease losses
|
(1,356
|
)
|
|
10,155
|
|
|
(7,978
|
)
|
|
(220
|
)
|
|
(8,090
|
)
|
|
534
|
|
|
2,589
|
|
|
(48
|
)
|
|
(2,000
|
)
|
|
(6,414
|
)
|
||||||||||
|
|
11,840
|
|
|
12,929
|
|
|
14,124
|
|
|
2,950
|
|
|
21,857
|
|
|
3,704
|
|
|
5,995
|
|
|
7
|
|
|
4,000
|
|
|
77,406
|
|
||||||||||
|
Charge-offs
|
5,268
|
|
|
—
|
|
|
—
|
|
|
139
|
|
|
1,041
|
|
|
907
|
|
|
2,574
|
|
|
8
|
|
|
—
|
|
|
9,937
|
|
||||||||||
|
Recoveries
|
2,382
|
|
|
2,040
|
|
|
907
|
|
|
85
|
|
|
53
|
|
|
576
|
|
|
520
|
|
|
8
|
|
|
—
|
|
|
6,571
|
|
||||||||||
|
Net charge-offs
|
2,886
|
|
|
(2,040
|
)
|
|
(907
|
)
|
|
54
|
|
|
988
|
|
|
331
|
|
|
2,054
|
|
|
—
|
|
|
—
|
|
|
3,366
|
|
||||||||||
|
Ending balance
|
$
|
8,954
|
|
|
$
|
14,969
|
|
|
$
|
15,031
|
|
|
$
|
2,896
|
|
|
$
|
20,869
|
|
|
$
|
3,373
|
|
|
$
|
3,941
|
|
|
$
|
7
|
|
|
$
|
4,000
|
|
|
$
|
74,040
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Balance, beginning of year
|
$
|
51
|
|
|
$
|
1,533
|
|
|
$
|
349
|
|
|
Provision for loan and lease losses
|
—
|
|
|
51
|
|
|
1,354
|
|
|||
|
Other changes
|
(51
|
)
|
|
(1,533
|
)
|
|
(170
|
)
|
|||
|
Balance, end of year
|
$
|
—
|
|
|
$
|
51
|
|
|
$
|
1,533
|
|
|
|
December 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(Dollars in thousands)
|
||||||
|
Land
|
$
|
8,309
|
|
|
$
|
9,006
|
|
|
Office buildings and improvements
|
96,898
|
|
|
100,892
|
|
||
|
Furniture, fixtures and equipment
|
34,191
|
|
|
30,963
|
|
||
|
Gross premises and equipment
|
139,398
|
|
|
140,861
|
|
||
|
Accumulated depreciation and amortization
|
(91,140
|
)
|
|
(91,700
|
)
|
||
|
Net premises and equipment
|
$
|
48,258
|
|
|
$
|
49,161
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Net occupancy
|
$
|
4,097
|
|
|
$
|
3,997
|
|
|
$
|
3,845
|
|
|
Equipment
|
1,952
|
|
|
1,873
|
|
|
1,997
|
|
|||
|
Total
|
$
|
6,049
|
|
|
$
|
5,870
|
|
|
$
|
5,842
|
|
|
|
December 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(Dollars in thousands)
|
||||||
|
Investments in low income housing tax credit partnerships
|
$
|
3,353
|
|
|
$
|
2,699
|
|
|
Trust preferred investments
|
2,792
|
|
|
2,792
|
|
||
|
Investments in affiliates
|
690
|
|
|
612
|
|
||
|
Other
|
54
|
|
|
54
|
|
||
|
Total
|
$
|
6,889
|
|
|
$
|
6,157
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Cost method:
|
|
|
|
|
|
||||||
|
Amortization expense recognized in other operating expense
|
$
|
1,045
|
|
|
$
|
1,078
|
|
|
$
|
1,363
|
|
|
Federal and state tax credits recognized in income tax expense
|
1,174
|
|
|
1,225
|
|
|
1,870
|
|
|||
|
|
Core
Deposit Premium |
|
Mortgage
Servicing Rights |
|
Total
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Balance as of December 31, 2014
|
$
|
10,029
|
|
|
$
|
19,668
|
|
|
$
|
29,697
|
|
|
Additions
|
—
|
|
|
2,314
|
|
|
2,314
|
|
|||
|
Amortization
|
(2,674
|
)
|
|
(4,185
|
)
|
|
(6,859
|
)
|
|||
|
Balance as of December 31, 2015
|
$
|
7,355
|
|
|
$
|
17,797
|
|
|
$
|
25,152
|
|
|
Additions
|
—
|
|
|
3,048
|
|
|
3,048
|
|
|||
|
Amortization
|
(2,675
|
)
|
|
(5,066
|
)
|
|
(7,741
|
)
|
|||
|
Balance as of December 31, 2016
|
$
|
4,680
|
|
|
$
|
15,779
|
|
|
$
|
20,459
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
|
|
Gross
Carrying Value |
|
Accumulated
Amortization |
|
Net
Carrying Value |
|
Gross
Carrying Value |
|
Accumulated
Amortization |
|
Net
Carrying Value |
||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||
|
Core deposit premium
|
$
|
44,642
|
|
|
$
|
(39,962
|
)
|
|
$
|
4,680
|
|
|
$
|
44,642
|
|
|
$
|
(37,287
|
)
|
|
$
|
7,355
|
|
|
Mortgage servicing rights
|
62,049
|
|
|
(46,270
|
)
|
|
15,779
|
|
|
59,001
|
|
|
(41,204
|
)
|
|
17,797
|
|
||||||
|
Total
|
$
|
106,691
|
|
|
$
|
(86,232
|
)
|
|
$
|
20,459
|
|
|
$
|
103,643
|
|
|
$
|
(78,491
|
)
|
|
$
|
25,152
|
|
|
|
Estimated Amortization Expense
|
||||||||||
|
|
Core Deposit
Premium |
|
Mortgage
Servicing Rights |
|
Total
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
2017
|
$
|
2,674
|
|
|
$
|
2,623
|
|
|
$
|
5,297
|
|
|
2018
|
2,006
|
|
|
2,176
|
|
|
4,182
|
|
|||
|
2019
|
—
|
|
|
1,848
|
|
|
1,848
|
|
|||
|
2020
|
—
|
|
|
1,597
|
|
|
1,597
|
|
|||
|
2021
|
—
|
|
|
1,345
|
|
|
1,345
|
|
|||
|
Thereafter
|
—
|
|
|
6,190
|
|
|
6,190
|
|
|||
|
Total
|
$
|
4,680
|
|
|
$
|
15,779
|
|
|
$
|
20,459
|
|
|
|
Year Ended December 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(Dollars in thousands)
|
||||||
|
Fair market value, beginning of period
|
$
|
18,345
|
|
|
$
|
19,975
|
|
|
Fair market value, end of period
|
18,087
|
|
|
18,345
|
|
||
|
Weighted average discount rate
|
9.5
|
%
|
|
9.5
|
%
|
||
|
Weighted average prepayment speed assumption
|
14.3
|
%
|
|
14.3
|
%
|
||
|
|
|
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||||||
|
Derivatives not designated as
|
|
Balance Sheet
|
|
Fair Value at
|
|
Fair Value at
|
|
Fair Value at
|
|
Fair Value at
|
||||||||
|
hedging instruments
|
|
Location
|
|
December 31, 2016
|
|
December 31, 2015
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||
|
|
|
|
|
(Dollars in thousands)
|
||||||||||||||
|
Interest rate contracts
|
|
Other assets / other liabilities
|
|
$
|
260
|
|
|
$
|
68
|
|
|
$
|
118
|
|
|
$
|
9
|
|
|
Derivatives not in Cash Flow
Hedging Relationship |
|
Location of Gain
Recognized in Earnings on Derivatives |
|
Amount of Gain (Loss)
Recognized in Earnings on Derivatives |
||
|
|
|
(Dollars in thousands)
|
||||
|
Year ended December 31, 2016
|
|
|
|
|
|
|
|
Interest rate contracts
|
|
Mortgage banking income
|
|
$
|
83
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2015
|
|
|
|
|
|
|
|
Interest rate contracts
|
|
Mortgage banking income
|
|
(324
|
)
|
|
|
|
|
|
|
|
||
|
Period Ending:
|
|
||
|
Three months or less
|
$
|
421,536
|
|
|
Over three through six months
|
321,475
|
|
|
|
Over six through twelve months
|
101,892
|
|
|
|
2018
|
19,235
|
|
|
|
2019
|
18,234
|
|
|
|
2020
|
4,871
|
|
|
|
2021
|
7,391
|
|
|
|
Thereafter
|
—
|
|
|
|
Total
|
$
|
894,634
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Amount outstanding at December 31
|
$
|
135,000
|
|
|
$
|
69,000
|
|
|
$
|
38,000
|
|
|
Average amount outstanding during year
|
110,928
|
|
|
92,045
|
|
|
31,732
|
|
|||
|
Highest month-end balance during year
|
226,000
|
|
|
157,000
|
|
|
102,000
|
|
|||
|
Weighted average interest rate on balances outstanding at December 31
|
0.74
|
%
|
|
0.35
|
%
|
|
0.25
|
%
|
|||
|
Weighted average interest rate during year
|
0.52
|
%
|
|
0.28
|
%
|
|
0.29
|
%
|
|||
|
|
December 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(Dollars in thousands)
|
||||||
|
Subordinated debentures
|
$
|
92,785
|
|
|
$
|
92,785
|
|
|
Year Ending December 31:
|
|
|
|
|
2017
|
$
|
—
|
|
|
2018
|
—
|
|
|
|
2019
|
—
|
|
|
|
2020
|
—
|
|
|
|
2021
|
—
|
|
|
|
Thereafter
|
92,785
|
|
|
|
Total
|
$
|
92,785
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Mortgage banking income:
|
|
|
|
|
|
||||||
|
Loan servicing fees
|
$
|
5,421
|
|
|
$
|
5,656
|
|
|
$
|
5,798
|
|
|
Amortization of mortgage servicing rights
|
(5,066
|
)
|
|
(4,185
|
)
|
|
(2,657
|
)
|
|||
|
Gain on sale of residential mortgage loans
|
7,631
|
|
|
6,107
|
|
|
5,545
|
|
|||
|
Unrealized gain (loss) on interest rate locks
|
83
|
|
|
(324
|
)
|
|
294
|
|
|||
|
Total mortgage banking income
|
$
|
8,069
|
|
|
$
|
7,254
|
|
|
$
|
8,980
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Salaries and employee benefits
|
$
|
3,094
|
|
|
$
|
4,181
|
|
|
$
|
6,101
|
|
|
Directors stock awards
|
97
|
|
|
78
|
|
|
37
|
|
|||
|
Income tax benefit
|
(1,269
|
)
|
|
(1,694
|
)
|
|
(2,443
|
)
|
|||
|
Net share-based compensation effect
|
$
|
1,922
|
|
|
$
|
2,565
|
|
|
$
|
3,695
|
|
|
|
Shares
|
|
Weighted
Average Exercise Price |
|
Weighted Average Remaining Contractual Term (in years)
|
|
Aggregate
Intrinsic Value (in thousands) |
|||||
|
Outstanding at January 1, 2016
|
239,417
|
|
|
$
|
22.01
|
|
|
|
|
|
||
|
Changes during the year:
|
|
|
|
|
|
|
|
|
|
|||
|
Exercised
|
(65,472
|
)
|
|
14.36
|
|
|
|
|
|
|||
|
Expired
|
—
|
|
|
—
|
|
|
|
|
|
|||
|
Forfeited
|
(11,882
|
)
|
|
24.21
|
|
|
|
|
|
|||
|
Outstanding at December 31, 2016
|
162,063
|
|
|
24.95
|
|
|
5.2
|
|
$
|
2,657
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Exercisable at December 31, 2016
|
134,331
|
|
|
27.14
|
|
|
5.1
|
|
2,183
|
|
||
|
|
Shares
|
|
Weighted
Average Grant Date Fair Value |
|||
|
Unvested at January 1, 2016
|
463,917
|
|
|
$
|
17.41
|
|
|
Changes during the year:
|
|
|
|
|
|
|
|
Granted
|
296,078
|
|
|
23.65
|
|
|
|
Forfeited
|
(66,972
|
)
|
|
20.97
|
|
|
|
Vested
|
(255,326
|
)
|
|
15.83
|
|
|
|
Unvested at December 31, 2016
|
437,697
|
|
|
22.01
|
|
|
|
|
Year Ended December 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(Dollars in thousands)
|
||||||
|
Change in benefit obligation
|
|
|
|
|
|
||
|
Benefit obligation at beginning of year
|
$
|
33,067
|
|
|
$
|
36,330
|
|
|
Interest cost
|
1,374
|
|
|
1,383
|
|
||
|
Actuarial (gains) losses
|
1,039
|
|
|
(2,228
|
)
|
||
|
Benefits paid
|
(2,413
|
)
|
|
(2,418
|
)
|
||
|
Annuity purchase
|
(9,390
|
)
|
|
—
|
|
||
|
Benefit obligation at end of the year
|
23,677
|
|
|
33,067
|
|
||
|
|
|
|
|
||||
|
Change in plan assets
|
|
|
|
|
|
||
|
Fair value of plan assets at beginning of year
|
26,321
|
|
|
27,891
|
|
||
|
Actual return on plan assets
|
1,021
|
|
|
(152
|
)
|
||
|
Employer contributions
|
3,000
|
|
|
1,000
|
|
||
|
Benefits paid
|
(2,413
|
)
|
|
(2,418
|
)
|
||
|
Annuity purchase
|
(9,390
|
)
|
|
—
|
|
||
|
Fair value of plan assets at end of year
|
18,539
|
|
|
26,321
|
|
||
|
|
|
|
|
||||
|
Funded status at end of year
|
$
|
(5,138
|
)
|
|
$
|
(6,746
|
)
|
|
|
|
|
|
||||
|
Amounts recognized in AOCI
|
|
|
|
|
|
||
|
Net actuarial losses
|
$
|
(10,052
|
)
|
|
$
|
(13,887
|
)
|
|
|
|
|
|
||||
|
Benefit obligation actuarial assumptions
|
|
|
|
|
|
||
|
Weighted average discount rate
|
4.1
|
%
|
|
4.3
|
%
|
||
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Components of net periodic benefit cost
|
|
|
|
|
|
|
|
|
|||
|
Interest cost
|
$
|
1,374
|
|
|
$
|
1,383
|
|
|
$
|
1,485
|
|
|
Expected return on plan assets
|
(1,542
|
)
|
|
(1,893
|
)
|
|
(1,924
|
)
|
|||
|
Amortization of net actuarial losses
|
1,548
|
|
|
1,577
|
|
|
1,068
|
|
|||
|
Settlement
|
3,847
|
|
|
—
|
|
|
—
|
|
|||
|
Net periodic benefit cost
|
$
|
5,227
|
|
|
$
|
1,067
|
|
|
$
|
629
|
|
|
|
|
|
|
|
|
||||||
|
Net periodic cost actuarial assumptions
|
|
|
|
|
|
|
|
|
|||
|
Weighted average discount rate
|
4.3
|
%
|
|
4.0
|
%
|
|
4.7
|
%
|
|||
|
Expected long-term rate of return on plan assets
|
6.0
|
%
|
|
7.0
|
%
|
|
7.0
|
%
|
|||
|
|
December 31,
|
||||
|
|
2016
|
|
2015
|
||
|
Equity securities
|
50.6
|
%
|
|
40.6
|
%
|
|
Debt securities
|
34.0
|
|
|
41.6
|
|
|
Other
|
15.4
|
|
|
17.8
|
|
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
(Dollars in thousands)
|
||||||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Money market accounts
|
$
|
2,852
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,852
|
|
|
Mutual funds
|
7,250
|
|
|
—
|
|
|
—
|
|
|
7,250
|
|
||||
|
Government obligations
|
—
|
|
|
2,134
|
|
|
—
|
|
|
2,134
|
|
||||
|
Common stocks
|
4,474
|
|
|
|
|
|
|
|
|
4,474
|
|
||||
|
Preferred stocks
|
130
|
|
|
—
|
|
|
—
|
|
|
130
|
|
||||
|
Corporate bonds and debentures
|
—
|
|
|
1,699
|
|
|
—
|
|
|
1,699
|
|
||||
|
|
$
|
14,706
|
|
|
$
|
3,833
|
|
|
$
|
—
|
|
|
$
|
18,539
|
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
(Dollars in thousands)
|
||||||||||||||
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Money market accounts
|
$
|
4,672
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,672
|
|
|
Mutual funds
|
9,140
|
|
|
—
|
|
|
—
|
|
|
9,140
|
|
||||
|
Government obligations
|
—
|
|
|
4,117
|
|
|
—
|
|
|
4,117
|
|
||||
|
Common stocks
|
5,552
|
|
|
—
|
|
|
—
|
|
|
5,552
|
|
||||
|
Preferred stocks
|
187
|
|
|
—
|
|
|
—
|
|
|
187
|
|
||||
|
Corporate bonds and debentures
|
—
|
|
|
2,653
|
|
|
—
|
|
|
2,653
|
|
||||
|
|
$
|
19,551
|
|
|
$
|
6,770
|
|
|
$
|
—
|
|
|
$
|
26,321
|
|
|
Year Ending December 31:
|
|
||
|
2017
|
$
|
1,921
|
|
|
2018
|
1,856
|
|
|
|
2019
|
1,816
|
|
|
|
2020
|
1,775
|
|
|
|
2021
|
1,733
|
|
|
|
2022-2026
|
7,797
|
|
|
|
Total
|
$
|
16,898
|
|
|
|
Year Ended December 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(Dollars in thousands)
|
||||||
|
Change in benefit obligation
|
|
|
|
|
|
||
|
Benefit obligation at beginning of year
|
$
|
10,651
|
|
|
$
|
10,930
|
|
|
Interest cost
|
465
|
|
|
440
|
|
||
|
Actuarial (gains) losses
|
(598
|
)
|
|
(504
|
)
|
||
|
Benefits paid
|
(226
|
)
|
|
(215
|
)
|
||
|
Benefit obligation at end of year
|
10,292
|
|
|
10,651
|
|
||
|
|
|
|
|
||||
|
Change in plan assets
|
|
|
|
|
|
||
|
Fair value of plan assets at beginning of year
|
—
|
|
|
—
|
|
||
|
Employer contributions
|
226
|
|
|
215
|
|
||
|
Benefits paid
|
(226
|
)
|
|
(215
|
)
|
||
|
Fair value of plan assets at end of year
|
—
|
|
|
—
|
|
||
|
|
|
|
|
||||
|
Funded status at end of year
|
$
|
(10,292
|
)
|
|
$
|
(10,651
|
)
|
|
|
|
|
|
||||
|
Amounts recognized in AOCI
|
|
|
|
|
|||
|
Net transition obligation
|
$
|
(112
|
)
|
|
$
|
(129
|
)
|
|
Prior service cost
|
(66
|
)
|
|
(84
|
)
|
||
|
Net actuarial losses
|
(701
|
)
|
|
(1,353
|
)
|
||
|
Total amounts recognized in AOCI
|
$
|
(879
|
)
|
|
$
|
(1,566
|
)
|
|
|
|
|
|
||||
|
Benefit obligation actuarial assumptions
|
|
|
|
|
|
||
|
Weighted average discount rate
|
4.1
|
%
|
|
4.4
|
%
|
||
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Components of net periodic benefit cost
|
|
|
|
|
|
|
|
|
|||
|
Interest cost
|
$
|
465
|
|
|
$
|
440
|
|
|
$
|
450
|
|
|
Amortization of net transition obligation
|
17
|
|
|
16
|
|
|
17
|
|
|||
|
Amortization of prior service cost
|
18
|
|
|
18
|
|
|
18
|
|
|||
|
Amortization of net actuarial (gains) losses
|
51
|
|
|
111
|
|
|
2
|
|
|||
|
Net periodic benefit cost
|
$
|
551
|
|
|
$
|
585
|
|
|
$
|
487
|
|
|
|
|
|
|
|
|
||||||
|
Net periodic cost actuarial assumptions
|
|
|
|
|
|
|
|
|
|||
|
Weighted average discount rate
|
4.4
|
%
|
|
4.1
|
%
|
|
5.0
|
%
|
|||
|
Amortization of net transition obligation
|
$
|
17
|
|
|
Amortization of prior service cost
|
18
|
|
|
|
Amortization of net actuarial losses
|
51
|
|
|
|
Year Ending December 31:
|
|
||
|
2017
|
$
|
352
|
|
|
2018
|
348
|
|
|
|
2019
|
344
|
|
|
|
2020
|
335
|
|
|
|
2021
|
320
|
|
|
|
2022-2026
|
3,067
|
|
|
|
Total
|
$
|
4,766
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Rent expense charged to net occupancy
|
$
|
8,700
|
|
|
$
|
9,287
|
|
|
$
|
10,210
|
|
|
Less: sublease income
|
(43
|
)
|
|
(25
|
)
|
|
—
|
|
|||
|
Net rent expense charged to net occupancy
|
8,657
|
|
|
9,262
|
|
|
10,210
|
|
|||
|
Add: rent expense charged to equipment expense
|
19
|
|
|
30
|
|
|
53
|
|
|||
|
Total net rent expense
|
$
|
8,676
|
|
|
$
|
9,292
|
|
|
$
|
10,263
|
|
|
Year Ending December 31:
|
|
||
|
2017
|
$
|
6,564
|
|
|
2018
|
5,810
|
|
|
|
2019
|
5,314
|
|
|
|
2020
|
4,851
|
|
|
|
2021
|
4,317
|
|
|
|
Thereafter
|
21,488
|
|
|
|
Total
|
$
|
48,344
|
|
|
Year Ending December 31:
|
|
||
|
2017
|
$
|
2,109
|
|
|
2018
|
1,089
|
|
|
|
2019
|
476
|
|
|
|
2020
|
250
|
|
|
|
2021
|
200
|
|
|
|
Thereafter
|
230
|
|
|
|
Total
|
$
|
4,354
|
|
|
|
Current
|
|
Deferred
|
|
Total
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Year ended December 31, 2016
|
|
|
|
|
|
|
|
|
|||
|
Federal
|
$
|
805
|
|
|
$
|
19,842
|
|
|
$
|
20,647
|
|
|
State
|
(4
|
)
|
|
4,585
|
|
|
4,581
|
|
|||
|
Total
|
$
|
801
|
|
|
$
|
24,427
|
|
|
$
|
25,228
|
|
|
|
Current
|
|
Deferred
|
|
Total
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Year ended December 31, 2015
|
|
|
|
|
|
|
|
|
|||
|
Federal
|
$
|
1,128
|
|
|
$
|
20,061
|
|
|
$
|
21,189
|
|
|
State
|
(119
|
)
|
|
6,018
|
|
|
5,899
|
|
|||
|
Total
|
$
|
1,009
|
|
|
$
|
26,079
|
|
|
$
|
27,088
|
|
|
|
Current
|
|
Deferred
|
|
Total
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Year ended December 31, 2014
|
|
|
|
|
|
|
|
|
|||
|
Federal
|
$
|
—
|
|
|
$
|
18,710
|
|
|
$
|
18,710
|
|
|
State
|
(93
|
)
|
|
1,772
|
|
|
1,679
|
|
|||
|
Total
|
$
|
(93
|
)
|
|
$
|
20,482
|
|
|
$
|
20,389
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Computed "expected" tax expense (benefit)
|
$
|
25,260
|
|
|
$
|
25,535
|
|
|
$
|
21,295
|
|
|
Increase (decrease) in taxes resulting from:
|
|
|
|
|
|
|
|
||||
|
Tax-exempt interest
|
(1,410
|
)
|
|
(1,420
|
)
|
|
(1,412
|
)
|
|||
|
Other tax-exempt income
|
(940
|
)
|
|
(712
|
)
|
|
(1,023
|
)
|
|||
|
Low-income housing and energy tax credits
|
(899
|
)
|
|
(946
|
)
|
|
(1,540
|
)
|
|||
|
State income taxes, net of Federal income tax effect, excluding impact of deferred tax valuation allowance
|
2,981
|
|
|
3,834
|
|
|
2,569
|
|
|||
|
Change in the beginning-of-the-year balance of the valuation allowance for deferred tax assets allocated to income tax expense
|
(52
|
)
|
|
(44
|
)
|
|
(158
|
)
|
|||
|
Other
|
288
|
|
|
841
|
|
|
658
|
|
|||
|
Total
|
$
|
25,228
|
|
|
$
|
27,088
|
|
|
$
|
20,389
|
|
|
|
December 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(Dollars in thousands)
|
||||||
|
Deferred tax assets
|
|
|
|
|
|
||
|
Allowance for loan and lease losses
|
$
|
19,926
|
|
|
$
|
22,275
|
|
|
Accrued expenses
|
644
|
|
|
2,555
|
|
||
|
Employee retirement benefits
|
6,138
|
|
|
6,921
|
|
||
|
Federal and state tax credit carryforwards
|
33,803
|
|
|
34,821
|
|
||
|
Interest on nonaccrual loans
|
493
|
|
|
606
|
|
||
|
Federal and state net operating loss carryforwards
|
2,732
|
|
|
19,850
|
|
||
|
Restricted stock and nonqualified stock options
|
412
|
|
|
1,049
|
|
||
|
Premises and equipment
|
4,106
|
|
|
4,269
|
|
||
|
Other
|
4,567
|
|
|
4,958
|
|
||
|
Total deferred tax assets
|
72,821
|
|
|
97,304
|
|
||
|
|
|
|
|
||||
|
Deferred tax liabilities
|
|
|
|
|
|||
|
Intangible assets
|
8,138
|
|
|
10,006
|
|
||
|
Leases
|
284
|
|
|
423
|
|
||
|
Other
|
2,722
|
|
|
2,093
|
|
||
|
Total deferred tax liabilities
|
11,144
|
|
|
12,522
|
|
||
|
|
|
|
|
||||
|
Deferred tax valuation allowance
|
2,751
|
|
|
2,803
|
|
||
|
|
|
|
|
||||
|
Net deferred tax assets
|
$
|
58,926
|
|
|
$
|
81,979
|
|
|
|
Before Tax
|
|
Tax Effect
|
|
Net of Tax
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Year ended December 31, 2016
|
|
|
|
|
|
|
|
|
|||
|
Net unrealized losses on investment securities:
|
|
|
|
|
|
|
|
|
|||
|
Net unrealized losses arising during the period
|
$
|
(7,397
|
)
|
|
$
|
(2,945
|
)
|
|
$
|
(4,452
|
)
|
|
Less: Reclassification adjustment for losses realized in net income
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Net unrealized losses on investment securities
|
(7,397
|
)
|
|
(2,945
|
)
|
|
(4,452
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Defined benefit plans:
|
|
|
|
|
|
|
|
|
|||
|
Net actuarial losses arising during the period
|
(963
|
)
|
|
(385
|
)
|
|
(578
|
)
|
|||
|
Amortization of net actuarial losses
|
1,599
|
|
|
634
|
|
|
965
|
|
|||
|
Amortization of net transition obligation
|
17
|
|
|
6
|
|
|
11
|
|
|||
|
Amortization of prior service cost
|
18
|
|
|
7
|
|
|
11
|
|
|||
|
Settlement
|
3,847
|
|
|
1,528
|
|
|
2,319
|
|
|||
|
Defined benefit plans, net
|
4,518
|
|
|
1,790
|
|
|
2,728
|
|
|||
|
|
|
|
|
|
|
||||||
|
Other comprehensive income
|
$
|
(2,879
|
)
|
|
$
|
(1,155
|
)
|
|
$
|
(1,724
|
)
|
|
|
Before Tax
|
|
Tax Effect
|
|
Net of Tax
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Year ended December 31, 2015
|
|
|
|
|
|
|
|
|
|||
|
Net unrealized losses on investment securities:
|
|
|
|
|
|
|
|
|
|||
|
Net unrealized losses arising during the period
|
$
|
(9,184
|
)
|
|
$
|
(3,655
|
)
|
|
$
|
(5,529
|
)
|
|
Less: Reclassification adjustment for losses realized in net income
|
1,866
|
|
|
742
|
|
|
1,124
|
|
|||
|
Net unrealized losses on investment securities
|
(7,318
|
)
|
|
(2,913
|
)
|
|
(4,405
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Defined benefit plans:
|
|
|
|
|
|
|
|
|
|||
|
Net actuarial gains arising during the period
|
687
|
|
|
274
|
|
|
413
|
|
|||
|
Amortization of net actuarial losses
|
1,688
|
|
|
672
|
|
|
1,016
|
|
|||
|
Amortization of net transition obligation
|
16
|
|
|
7
|
|
|
9
|
|
|||
|
Amortization of prior service cost
|
18
|
|
|
7
|
|
|
11
|
|
|||
|
Defined benefit plans, net
|
2,409
|
|
|
960
|
|
|
1,449
|
|
|||
|
|
|
|
|
|
|
||||||
|
Other comprehensive income
|
$
|
(4,909
|
)
|
|
$
|
(1,953
|
)
|
|
$
|
(2,956
|
)
|
|
|
Before Tax
|
|
Tax Effect
|
|
Net of Tax
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Year ended December 31, 2014
|
|
|
|
|
|
|
|
|
|||
|
Net unrealized gains on investment securities:
|
|
|
|
|
|
|
|
|
|||
|
Net unrealized gains arising during the period
|
$
|
36,780
|
|
|
$
|
14,714
|
|
|
$
|
22,066
|
|
|
Less: Reclassification adjustment for gains realized in net income
|
1,071
|
|
|
426
|
|
|
645
|
|
|||
|
Net unrealized gains on investment securities
|
37,851
|
|
|
15,140
|
|
|
22,711
|
|
|||
|
|
|
|
|
|
|
||||||
|
Defined benefit plans:
|
|
|
|
|
|
|
|
|
|||
|
Net actuarial losses arising during the period
|
(7,409
|
)
|
|
(3,052
|
)
|
|
(4,357
|
)
|
|||
|
Amortization of net actuarial losses
|
1,070
|
|
|
441
|
|
|
629
|
|
|||
|
Amortization of net transition obligation
|
17
|
|
|
7
|
|
|
10
|
|
|||
|
Amortization of prior service cost
|
18
|
|
|
7
|
|
|
11
|
|
|||
|
Defined benefit plans, net
|
(6,304
|
)
|
|
(2,597
|
)
|
|
(3,707
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Other comprehensive loss
|
$
|
31,547
|
|
|
$
|
12,543
|
|
|
$
|
19,004
|
|
|
|
Investment
Securities |
|
Defined
Benefit Plans |
|
Accumulated
Other Comprehensive Income (Loss) |
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Year ended December 31, 2016
|
|
|
|
|
|
|
|
|
|||
|
Balance at beginning of period
|
$
|
9,181
|
|
|
$
|
(8,978
|
)
|
|
$
|
203
|
|
|
|
|
|
|
|
|
||||||
|
Other comprehensive income (loss) before reclassifications
|
(4,452
|
)
|
|
(578
|
)
|
|
(5,030
|
)
|
|||
|
Amounts reclassified from AOCI
|
—
|
|
|
3,306
|
|
|
3,306
|
|
|||
|
Total other comprehensive income (loss)
|
(4,452
|
)
|
|
2,728
|
|
|
(1,724
|
)
|
|||
|
Balance at end of period
|
$
|
4,729
|
|
|
$
|
(6,250
|
)
|
|
$
|
(1,521
|
)
|
|
|
Investment
Securities |
|
Defined
Benefit Plans |
|
Accumulated
Other Comprehensive Income (Loss) |
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Year ended December 31, 2015
|
|
|
|
|
|
|
|
|
|||
|
Balance at beginning of period
|
$
|
13,586
|
|
|
$
|
(10,427
|
)
|
|
$
|
3,159
|
|
|
|
|
|
|
|
|
||||||
|
Other comprehensive income (loss) before reclassifications
|
(5,529
|
)
|
|
413
|
|
|
(5,116
|
)
|
|||
|
Amounts reclassified from AOCI
|
1,124
|
|
|
1,036
|
|
|
2,160
|
|
|||
|
Total other comprehensive income (loss)
|
(4,405
|
)
|
|
1,449
|
|
|
(2,956
|
)
|
|||
|
Balance at end of period
|
$
|
9,181
|
|
|
$
|
(8,978
|
)
|
|
$
|
203
|
|
|
|
Investment
Securities |
|
Defined
Benefit Plans |
|
Accumulated
Other Comprehensive Income (Loss) |
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Year ended December 31, 2014
|
|
|
|
|
|
|
|
|
|||
|
Balance at beginning of period
|
$
|
(9,125
|
)
|
|
$
|
(6,720
|
)
|
|
$
|
(15,845
|
)
|
|
|
|
|
|
|
|
||||||
|
Other comprehensive income (loss) before reclassifications
|
22,066
|
|
|
(4,357
|
)
|
|
17,709
|
|
|||
|
Amounts reclassified from AOCI
|
645
|
|
|
650
|
|
|
1,295
|
|
|||
|
Total other comprehensive loss
|
22,711
|
|
|
(3,707
|
)
|
|
19,004
|
|
|||
|
Balance at end of period
|
$
|
13,586
|
|
|
$
|
(10,427
|
)
|
|
$
|
3,159
|
|
|
|
Amount Reclassified from AOCI
|
|
Affected Line Item in the
|
||||||||||
|
Details about AOCI Components (Dollars in Thousands)
|
Year ended December 31,
|
|
Statement Where Net
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
|
Income is Presented
|
|||||||
|
|
|
|
|
|
|
|
|
||||||
|
Sale of investment securities available for sale
|
$
|
—
|
|
|
$
|
(1,866
|
)
|
|
$
|
(1,071
|
)
|
|
Investment securities gains (losses)
|
|
|
—
|
|
|
742
|
|
|
426
|
|
|
Tax benefit
|
|||
|
|
$
|
—
|
|
|
$
|
(1,124
|
)
|
|
$
|
(645
|
)
|
|
Net of tax
|
|
|
|
|
|
|
|
|
|
||||||
|
Defined benefit plan items:
|
|
|
|
|
|
|
|
|
|
|
|||
|
Amortization of net actuarial losses
|
$
|
(1,599
|
)
|
|
$
|
(1,688
|
)
|
|
$
|
(1,070
|
)
|
|
(1)
|
|
Amortization of net transition obligation
|
(17
|
)
|
|
(16
|
)
|
|
(17
|
)
|
|
(1)
|
|||
|
Amortization of prior service cost
|
(18
|
)
|
|
(18
|
)
|
|
(18
|
)
|
|
(1)
|
|||
|
Settlement
|
(3,847
|
)
|
|
—
|
|
|
—
|
|
|
(1)
|
|||
|
|
(5,481
|
)
|
|
(1,722
|
)
|
|
(1,105
|
)
|
|
Total before tax
|
|||
|
|
2,175
|
|
|
686
|
|
|
455
|
|
|
Tax benefit
|
|||
|
|
$
|
(3,306
|
)
|
|
$
|
(1,036
|
)
|
|
$
|
(650
|
)
|
|
Net of tax
|
|
|
|
|
|
|
|
|
|
||||||
|
Total reclassifications for the period
|
$
|
(3,306
|
)
|
|
$
|
(2,160
|
)
|
|
$
|
(1,295
|
)
|
|
Net of tax
|
|
|
|
|
(1)
|
These accumulated other comprehensive income components are included in the computation of net periodic pension cost (see
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
(In thousands, except per share data)
|
||||||||||
|
Net income
|
$
|
46,992
|
|
|
$
|
45,868
|
|
|
$
|
40,453
|
|
|
|
|
|
|
|
|
||||||
|
Weighted average shares outstanding - basic
|
31,009
|
|
|
32,238
|
|
|
37,366
|
|
|||
|
Dilutive effect of employee stock options and awards
|
216
|
|
|
413
|
|
|
571
|
|
|||
|
Weighted average shares outstanding - diluted
|
31,225
|
|
|
32,651
|
|
|
37,937
|
|
|||
|
|
|
|
|
|
|
||||||
|
Basic earnings per share
|
$
|
1.52
|
|
|
$
|
1.42
|
|
|
$
|
1.08
|
|
|
Diluted earnings per share
|
$
|
1.50
|
|
|
$
|
1.40
|
|
|
$
|
1.07
|
|
|
|
December 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(Dollars in thousands)
|
||||||
|
Financial instruments whose contract amounts represent credit risk:
|
|
|
|
|
|
||
|
Commitments to extend credit
|
$
|
825,304
|
|
|
$
|
801,835
|
|
|
Standby letters of credit and financial guarantees written
|
16,073
|
|
|
13,434
|
|
||
|
|
|
|
|
||||
|
Financial instruments whose contract amounts exceed the amount of credit risk:
|
|
|
|
|
|||
|
Interest rate options
|
879
|
|
|
24,009
|
|
||
|
Forward interest rate contracts
|
32,497
|
|
|
9,973
|
|
||
|
|
|
|
|
|
Fair Value Measurement Using
|
||||||||||||||
|
|
Carrying
Amount |
|
Estimated
Fair Value |
|
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
|
Significant
Other Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash and due from banks
|
$
|
75,272
|
|
|
$
|
75,272
|
|
|
$
|
75,272
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest-bearing deposits in other banks
|
9,069
|
|
|
9,069
|
|
|
9,069
|
|
|
—
|
|
|
—
|
|
|||||
|
Investment securities
|
1,461,515
|
|
|
1,458,213
|
|
|
660
|
|
|
1,445,357
|
|
|
12,196
|
|
|||||
|
Loans held for sale
|
31,881
|
|
|
31,881
|
|
|
—
|
|
|
31,881
|
|
|
—
|
|
|||||
|
Net loans and leases
|
3,468,259
|
|
|
3,426,976
|
|
|
—
|
|
|
30,723
|
|
|
3,396,253
|
|
|||||
|
Accrued interest receivable
|
15,675
|
|
|
15,675
|
|
|
15,675
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Deposits:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Noninterest-bearing deposits
|
1,265,246
|
|
|
1,265,246
|
|
|
1,265,246
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest-bearing demand and savings deposits
|
2,253,591
|
|
|
2,253,591
|
|
|
2,253,591
|
|
|
—
|
|
|
—
|
|
|||||
|
Time deposits
|
1,089,364
|
|
|
1,088,436
|
|
|
—
|
|
|
—
|
|
|
1,088,436
|
|
|||||
|
Short-term debt
|
135,000
|
|
|
135,000
|
|
|
—
|
|
|
135,000
|
|
|
—
|
|
|||||
|
Long-term debt
|
92,785
|
|
|
68,186
|
|
|
—
|
|
|
68,186
|
|
|
—
|
|
|||||
|
Accrued interest payable (included in other liabilities)
|
1,556
|
|
|
1,556
|
|
|
1,556
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Off-balance sheet financial instruments:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commitments to extend credit
|
825,304
|
|
|
1,046
|
|
|
—
|
|
|
1,046
|
|
|
—
|
|
|||||
|
Standby letters of credit and financial guarantees written
|
16,073
|
|
|
241
|
|
|
—
|
|
|
241
|
|
|
—
|
|
|||||
|
Interest rate options
|
879
|
|
|
6
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|||||
|
Forward interest rate contracts
|
32,497
|
|
|
136
|
|
|
—
|
|
|
136
|
|
|
—
|
|
|||||
|
|
|
|
|
|
Fair Value Measurement Using
|
||||||||||||||
|
|
Carrying
Amount |
|
Estimated
Fair Value |
|
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
|
Significant
Other Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash and due from banks
|
$
|
71,797
|
|
|
$
|
71,797
|
|
|
$
|
71,797
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest-bearing deposits in other banks
|
8,397
|
|
|
8,397
|
|
|
8,397
|
|
|
—
|
|
|
—
|
|
|||||
|
Investment securities
|
1,520,172
|
|
|
1,516,391
|
|
|
916
|
|
|
1,502,996
|
|
|
12,479
|
|
|||||
|
Loans held for sale
|
14,109
|
|
|
14,109
|
|
|
—
|
|
|
14,109
|
|
|
—
|
|
|||||
|
Net loans and leases
|
3,148,218
|
|
|
3,094,404
|
|
|
—
|
|
|
38,205
|
|
|
3,056,199
|
|
|||||
|
Accrued interest receivable
|
14,898
|
|
|
14,898
|
|
|
14,898
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Noninterest-bearing deposits
|
1,145,244
|
|
|
1,145,244
|
|
|
1,145,244
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest-bearing demand and savings deposits
|
2,223,988
|
|
|
2,223,988
|
|
|
2,223,988
|
|
|
—
|
|
|
—
|
|
|||||
|
Time deposits
|
1,064,207
|
|
|
1,064,255
|
|
|
—
|
|
|
—
|
|
|
1,064,255
|
|
|||||
|
Short-term debt
|
69,000
|
|
|
69,000
|
|
|
—
|
|
|
69,000
|
|
|
—
|
|
|||||
|
Long-term debt
|
92,785
|
|
|
67,421
|
|
|
—
|
|
|
67,421
|
|
|
—
|
|
|||||
|
Accrued interest payable (included in other liabilities)
|
1,072
|
|
|
1,072
|
|
|
1,072
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Off-balance sheet financial instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Commitments to extend credit
|
801,835
|
|
|
1,014
|
|
|
—
|
|
|
1,014
|
|
|
—
|
|
|||||
|
Standby letters of credit and financial guarantees written
|
13,434
|
|
|
202
|
|
|
—
|
|
|
202
|
|
|
—
|
|
|||||
|
Interest rate options
|
24,009
|
|
|
43
|
|
|
—
|
|
|
43
|
|
|
—
|
|
|||||
|
Forward interest rate contracts
|
9,973
|
|
|
15
|
|
|
—
|
|
|
15
|
|
|
—
|
|
|||||
|
•
|
Level 1 — Valuation is based upon quoted prices (unadjusted) for identical assets or liabilities traded in active markets. A quoted price in an active market provides the most reliable evidence of fair value and shall be used to measure fair value whenever available.
|
|
•
|
Level 2 — Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.
|
|
•
|
Level 3 — Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect our own estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of discounted cash flow models and similar techniques that requires the use of significant judgment or estimation.
|
|
|
|
|
Fair Value at Reporting Date Using
|
||||||||||||
|
|
Fair
Value |
|
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
|
Significant
Other Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
||||||||
|
|
(Dollars in thousands)
|
||||||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Available for sale securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
States and political subdivisions
|
$
|
185,041
|
|
|
$
|
—
|
|
|
$
|
172,845
|
|
|
$
|
12,196
|
|
|
Corporate securities
|
99,389
|
|
|
—
|
|
|
99,389
|
|
|
—
|
|
||||
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
||||||||
|
U.S. Government sponsored entities
|
769,986
|
|
|
—
|
|
|
769,986
|
|
|
—
|
|
||||
|
Non-government sponsored entities
|
188,771
|
|
|
—
|
|
|
188,771
|
|
|
—
|
|
||||
|
Other
|
660
|
|
|
660
|
|
|
—
|
|
|
—
|
|
||||
|
Derivatives - Interest rate contracts
|
142
|
|
|
—
|
|
|
142
|
|
|
—
|
|
||||
|
Total
|
$
|
1,243,989
|
|
|
$
|
660
|
|
|
$
|
1,231,133
|
|
|
$
|
12,196
|
|
|
|
|
|
Fair Value at Reporting Date Using
|
||||||||||||
|
|
Fair
Value |
|
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
|
Significant
Other Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
||||||||
|
|
(Dollars in thousands)
|
||||||||||||||
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Available for sale securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
States and political subdivisions
|
$
|
190,473
|
|
|
$
|
—
|
|
|
$
|
177,994
|
|
|
$
|
12,479
|
|
|
Corporate securities
|
108,571
|
|
|
—
|
|
|
108,571
|
|
|
—
|
|
||||
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
U.S. Government sponsored entities
|
771,909
|
|
|
—
|
|
|
771,909
|
|
|
—
|
|
||||
|
Non-government sponsored entities
|
200,386
|
|
|
—
|
|
|
200,386
|
|
|
—
|
|
||||
|
Other
|
916
|
|
|
916
|
|
|
—
|
|
|
—
|
|
||||
|
Derivatives - Interest rate contracts
|
59
|
|
|
—
|
|
|
59
|
|
|
—
|
|
||||
|
Total
|
$
|
1,272,314
|
|
|
$
|
916
|
|
|
$
|
1,258,919
|
|
|
$
|
12,479
|
|
|
|
Available for Sale
Debt Securities - States and Political Subdivisions |
||
|
|
(Dollars in thousands)
|
||
|
Balance as of December 31, 2014
|
$
|
13,095
|
|
|
Principal payments received
|
(987
|
)
|
|
|
Purchases
|
—
|
|
|
|
Unrealized net loss included in other comprehensive loss
|
371
|
|
|
|
Balance as of December 31, 2015
|
$
|
12,479
|
|
|
Principal payments received
|
(338
|
)
|
|
|
Purchases
|
—
|
|
|
|
Unrealized net gain included in other comprehensive income
|
55
|
|
|
|
Balance as of December 31, 2016
|
$
|
12,196
|
|
|
|
|
|
Fair Value Measurements Using
|
|
|
||||||||||||||
|
|
Fair Value
|
|
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
|
Significant
Other Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
|
Total
Losses |
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Impaired loans (1)
|
$
|
30,723
|
|
|
$
|
—
|
|
|
$
|
30,723
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other real estate (2)
|
791
|
|
|
—
|
|
|
791
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Impaired loans (1)
|
$
|
38,153
|
|
|
$
|
—
|
|
|
$
|
38,153
|
|
|
$
|
—
|
|
|
$
|
111
|
|
|
Other real estate (2)
|
1,962
|
|
|
—
|
|
|
1,962
|
|
|
—
|
|
|
220
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
331
|
|
||||
|
|
|
|
(1)
|
Represents carrying value and related write-downs of loans for which adjustments are based on agreed upon purchase prices for the loans or the appraised value of the collateral.
|
|
(2)
|
Represents other real estate that is carried at the lower of carrying value or fair value less costs to sell. Fair value is generally based upon independent market prices or appraised values of the collateral.
|
|
|
Banking
Operations |
|
Treasury
|
|
All Others
|
|
Total
|
||||||||
|
|
(Dollars in thousands)
|
||||||||||||||
|
Year ended December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net interest income
|
$
|
128,673
|
|
|
$
|
29,277
|
|
|
$
|
—
|
|
|
$
|
157,950
|
|
|
Intersegment net interest income (expense)
|
36,655
|
|
|
(26,618
|
)
|
|
(10,037
|
)
|
|
—
|
|
||||
|
Credit (provision) for loan and lease losses
|
5,517
|
|
|
—
|
|
|
—
|
|
|
5,517
|
|
||||
|
Other operating income
|
25,994
|
|
|
3,148
|
|
|
13,174
|
|
|
42,316
|
|
||||
|
Other operating expense
|
(58,856
|
)
|
|
(1,616
|
)
|
|
(73,091
|
)
|
|
(133,563
|
)
|
||||
|
Administrative and overhead expense allocation
|
(64,139
|
)
|
|
(918
|
)
|
|
65,057
|
|
|
—
|
|
||||
|
Income taxes
|
(25,796
|
)
|
|
(1,143
|
)
|
|
1,711
|
|
|
(25,228
|
)
|
||||
|
Net income (loss)
|
$
|
48,048
|
|
|
$
|
2,130
|
|
|
$
|
(3,186
|
)
|
|
$
|
46,992
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Balance as of December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Investment securities
|
$
|
—
|
|
|
$
|
1,461,515
|
|
|
$
|
—
|
|
|
$
|
1,461,515
|
|
|
Loans and leases (including loans held for sale)
|
3,556,771
|
|
|
—
|
|
|
—
|
|
|
3,556,771
|
|
||||
|
Other
|
56,482
|
|
|
241,387
|
|
|
68,081
|
|
|
365,950
|
|
||||
|
Total assets
|
$
|
3,613,253
|
|
|
$
|
1,702,902
|
|
|
$
|
68,081
|
|
|
$
|
5,384,236
|
|
|
|
Banking
Operations |
|
Treasury
|
|
All Others
|
|
Total
|
||||||||
|
|
(Dollars in thousands)
|
||||||||||||||
|
Year ended December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net interest income
|
$
|
115,936
|
|
|
$
|
33,592
|
|
|
$
|
—
|
|
|
$
|
149,528
|
|
|
Intersegment net interest income (expense)
|
43,686
|
|
|
(31,576
|
)
|
|
(12,110
|
)
|
|
—
|
|
||||
|
Credit (provision) for loan and lease losses
|
15,671
|
|
|
—
|
|
|
—
|
|
|
15,671
|
|
||||
|
Other operating income
|
23,447
|
|
|
967
|
|
|
10,385
|
|
|
34,799
|
|
||||
|
Other operating expense
|
(59,273
|
)
|
|
(1,859
|
)
|
|
(65,910
|
)
|
|
(127,042
|
)
|
||||
|
Administrative and overhead expense allocation
|
(59,266
|
)
|
|
(1,042
|
)
|
|
60,308
|
|
|
—
|
|
||||
|
Income taxes
|
(28,070
|
)
|
|
(29
|
)
|
|
1,011
|
|
|
(27,088
|
)
|
||||
|
Net income
|
$
|
52,131
|
|
|
$
|
53
|
|
|
$
|
(6,316
|
)
|
|
$
|
45,868
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Balance as of December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Investment securities
|
$
|
—
|
|
|
$
|
1,520,172
|
|
|
$
|
—
|
|
|
$
|
1,520,172
|
|
|
Loans and leases (including loans held for sale)
|
3,225,641
|
|
|
—
|
|
|
—
|
|
|
3,225,641
|
|
||||
|
Other
|
74,963
|
|
|
226,172
|
|
|
84,340
|
|
|
385,475
|
|
||||
|
Total assets
|
$
|
3,300,604
|
|
|
$
|
1,746,344
|
|
|
$
|
84,340
|
|
|
$
|
5,131,288
|
|
|
|
Banking
Operations |
|
Treasury
|
|
All Others
|
|
Total
|
||||||||
|
|
(Dollars in thousands)
|
||||||||||||||
|
Year ended December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net interest income
|
$
|
108,815
|
|
|
$
|
34,603
|
|
|
$
|
—
|
|
|
$
|
143,418
|
|
|
Intersegment net interest income (expense)
|
34,308
|
|
|
(33,356
|
)
|
|
(952
|
)
|
|
—
|
|
||||
|
Credit (provision) for loan and lease losses
|
6,414
|
|
|
—
|
|
|
—
|
|
|
6,414
|
|
||||
|
Other operating income
|
24,496
|
|
|
4,042
|
|
|
12,628
|
|
|
41,166
|
|
||||
|
Other operating expense
|
(60,587
|
)
|
|
(2,086
|
)
|
|
(67,483
|
)
|
|
(130,156
|
)
|
||||
|
Administrative and overhead expense allocation
|
(59,610
|
)
|
|
(1,126
|
)
|
|
60,736
|
|
|
—
|
|
||||
|
Income taxes
|
(18,843
|
)
|
|
(727
|
)
|
|
(819
|
)
|
|
(20,389
|
)
|
||||
|
Net income (loss)
|
$
|
34,993
|
|
|
$
|
1,350
|
|
|
$
|
4,110
|
|
|
$
|
40,453
|
|
|
|
Actual
|
|
Minimum required for
capital adequacy purposes |
|
Minimum required to
be well-capitalized |
|||||||||||||||
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||
|
Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
As of December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Leverage capital
|
$
|
562,460
|
|
|
10.6
|
%
|
|
$
|
211,383
|
|
|
4.0
|
%
|
|
$
|
264,229
|
|
|
5.0
|
%
|
|
Tier 1 risk-based capital
|
562,460
|
|
|
14.2
|
|
|
237,157
|
|
|
6.0
|
|
|
316,209
|
|
|
8.0
|
|
|||
|
Total risk-based capital
|
612,202
|
|
|
15.5
|
|
|
316,209
|
|
|
8.0
|
|
|
395,261
|
|
|
10.0
|
|
|||
|
CET1 risk-based capital
|
485,268
|
|
|
12.3
|
|
|
177,868
|
|
|
4.5
|
|
|
256,920
|
|
|
6.5
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
As of December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Leverage capital
|
532,787
|
|
|
10.7
|
|
|
199,350
|
|
|
4.0
|
|
|
249,187
|
|
|
5.0
|
|
|||
|
Tier 1 risk-based capital
|
532,787
|
|
|
14.4
|
|
|
221,808
|
|
|
6.0
|
|
|
295,745
|
|
|
8.0
|
|
|||
|
Total risk-based capital
|
579,651
|
|
|
15.7
|
|
|
295,745
|
|
|
8.0
|
|
|
369,681
|
|
|
10.0
|
|
|||
|
CET1 risk-based capital
|
472,698
|
|
|
12.8
|
|
|
166,356
|
|
|
4.5
|
|
|
240,292
|
|
|
6.5
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Central Pacific Bank
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
As of December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Leverage capital
|
541,577
|
|
|
10.3
|
|
|
211,135
|
|
|
4.0
|
|
|
263,918
|
|
|
5.0
|
|
|||
|
Tier 1 risk-based capital
|
541,577
|
|
|
13.7
|
|
|
236,806
|
|
|
6.0
|
|
|
315,741
|
|
|
8.0
|
|
|||
|
Total risk-based capital
|
591,185
|
|
|
15.0
|
|
|
315,741
|
|
|
8.0
|
|
|
394,677
|
|
|
10.0
|
|
|||
|
CET1 risk-based capital
|
541,577
|
|
|
13.7
|
|
|
177,604
|
|
|
4.5
|
|
|
256,540
|
|
|
6.5
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
As of December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Leverage capital
|
518,617
|
|
|
10.4
|
|
|
199,098
|
|
|
4.0
|
|
|
248,872
|
|
|
5.0
|
|
|||
|
Tier 1 risk-based capital
|
518,617
|
|
|
14.1
|
|
|
221,435
|
|
|
6.0
|
|
|
295,247
|
|
|
8.0
|
|
|||
|
Total risk-based capital
|
565,231
|
|
|
15.3
|
|
|
295,247
|
|
|
8.0
|
|
|
369,058
|
|
|
10.0
|
|
|||
|
CET1 risk-based capital
|
518,617
|
|
|
14.1
|
|
|
166,076
|
|
|
4.5
|
|
|
239,888
|
|
|
6.5
|
|
|||
|
|
December 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(Dollars in thousands)
|
||||||
|
Assets
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
$
|
19,500
|
|
|
$
|
12,559
|
|
|
Investment securities available for sale
|
660
|
|
|
917
|
|
||
|
Investment in subsidiary bank, at equity in underlying net assets
|
569,898
|
|
|
551,156
|
|
||
|
Accrued interest receivable and other assets
|
10,682
|
|
|
24,560
|
|
||
|
Total assets
|
$
|
600,740
|
|
|
$
|
589,192
|
|
|
|
|
|
|
||||
|
Liabilities and Equity
|
|
|
|
|
|
||
|
Long-term debt
|
$
|
92,785
|
|
|
$
|
92,785
|
|
|
Other liabilities
|
3,280
|
|
|
1,768
|
|
||
|
Total liabilities
|
96,065
|
|
|
94,553
|
|
||
|
|
|
|
|
||||
|
Shareholders’ equity:
|
|
|
|
|
|
||
|
Preferred stock, no par value, authorized 1,000,000 shares; issued and outstanding none at December 31, 2016 and 2015
|
—
|
|
|
—
|
|
||
|
Common stock, no par value, authorized 185,000,000 shares; issued and outstanding 30,796,243 and 31,361,452 shares at December 31, 2016 and 2015 , respectivel
y
|
530,932
|
|
|
548,878
|
|
||
|
Surplus
|
84,180
|
|
|
82,847
|
|
||
|
Accumulated deficit
|
(108,941
|
)
|
|
(137,314
|
)
|
||
|
Accumulated other comprehensive income (loss)
|
(1,521
|
)
|
|
203
|
|
||
|
Total shareholders’ equity
|
504,650
|
|
|
494,614
|
|
||
|
Non-controlling interest
|
$
|
25
|
|
|
$
|
25
|
|
|
Total equity
|
$
|
504,675
|
|
|
$
|
494,639
|
|
|
|
|
|
|
||||
|
Total liabilities and equity
|
$
|
600,740
|
|
|
$
|
589,192
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Income:
|
|
|
|
|
|
|
|
|
|||
|
Dividends from subsidiary banks
|
$
|
29,965
|
|
|
$
|
111,765
|
|
|
$
|
159,319
|
|
|
Interest income:
|
|
|
|
|
|
|
|
|
|||
|
Interest from subsidiary banks
|
6
|
|
|
9
|
|
|
16
|
|
|||
|
Other income
|
100
|
|
|
91
|
|
|
89
|
|
|||
|
Total income
|
30,071
|
|
|
111,865
|
|
|
159,424
|
|
|||
|
|
|
|
|
|
|
||||||
|
Expense:
|
|
|
|
|
|
|
|
|
|||
|
Interest on long-term debt
|
3,005
|
|
|
2,626
|
|
|
2,572
|
|
|||
|
Other expenses
|
2,739
|
|
|
2,551
|
|
|
2,262
|
|
|||
|
Total expenses
|
5,744
|
|
|
5,177
|
|
|
4,834
|
|
|||
|
|
|
|
|
|
|
||||||
|
Gain (loss) before income taxes and equity in undistributed income of subsidiaries
|
24,327
|
|
|
106,688
|
|
|
154,590
|
|
|||
|
Income tax expense (benefit)
|
(2,467
|
)
|
|
670
|
|
|
(2,520
|
)
|
|||
|
Income before equity in undistributed income of subsidiaries
|
26,794
|
|
|
106,018
|
|
|
157,110
|
|
|||
|
|
|
|
|
|
|
||||||
|
Equity in undistributed income (loss) of subsidiary bank
|
20,198
|
|
|
(60,150
|
)
|
|
(116,657
|
)
|
|||
|
Net income
|
$
|
46,992
|
|
|
$
|
45,868
|
|
|
$
|
40,453
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|||
|
Net income
|
$
|
46,992
|
|
|
$
|
45,868
|
|
|
$
|
40,453
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|||
|
Deferred income tax expense (benefit)
|
15,683
|
|
|
670
|
|
|
(2,520
|
)
|
|||
|
Equity in undistributed income (loss) of subsidiary bank
|
(20,198
|
)
|
|
60,150
|
|
|
116,657
|
|
|||
|
Share-based compensation
|
1,045
|
|
|
1,429
|
|
|
4,218
|
|
|||
|
Other, net
|
(697
|
)
|
|
983
|
|
|
(923
|
)
|
|||
|
Net cash provided by operating activities
|
42,825
|
|
|
109,100
|
|
|
157,885
|
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|||
|
Distributions from unconsolidated subsidiaries
|
—
|
|
|
—
|
|
|
479
|
|
|||
|
Contributions to unconsolidated subsidiaries
|
—
|
|
|
—
|
|
|
518
|
|
|||
|
Net cash provided by investing activities
|
—
|
|
|
—
|
|
|
997
|
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|||
|
Net proceeds from issuance of common stock and stock option exercises
|
941
|
|
|
360
|
|
|
74
|
|
|||
|
Repurchases of common stock
|
(18,206
|
)
|
|
(93,533
|
)
|
|
(142,405
|
)
|
|||
|
Dividends paid
|
(18,619
|
)
|
|
(26,143
|
)
|
|
(13,405
|
)
|
|||
|
Net cash used in financing activities
|
(35,884
|
)
|
|
(119,316
|
)
|
|
(155,736
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Net increase (decrease) in cash and cash equivalents
|
6,941
|
|
|
(10,216
|
)
|
|
3,146
|
|
|||
|
|
|
|
|
|
|
||||||
|
Cash and cash equivalents at beginning of year
|
12,559
|
|
|
22,775
|
|
|
19,629
|
|
|||
|
Cash and cash equivalents at end of year
|
$
|
19,500
|
|
|
$
|
12,559
|
|
|
$
|
22,775
|
|
|
|
First
Quarter |
|
Second
Quarter |
|
Third
Quarter |
|
Fourth
Quarter |
|
Full Year
|
||||||||||
|
|
(Dollars in thousands, except per share data)
|
||||||||||||||||||
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total interest income
|
$
|
41,249
|
|
|
$
|
41,870
|
|
|
$
|
41,765
|
|
|
$
|
42,255
|
|
|
$
|
167,139
|
|
|
Total interest expense
|
2,038
|
|
|
2,261
|
|
|
2,339
|
|
|
2,551
|
|
|
9,189
|
|
|||||
|
Net interest income
|
39,211
|
|
|
39,609
|
|
|
39,426
|
|
|
39,704
|
|
|
157,950
|
|
|||||
|
Provision (credit) for loan and lease losses
|
(747
|
)
|
|
(1,382
|
)
|
|
(743
|
)
|
|
(2,645
|
)
|
|
(5,517
|
)
|
|||||
|
Net interest income after provision (credit) for loan and lease losses
|
39,958
|
|
|
40,991
|
|
|
40,169
|
|
|
42,349
|
|
|
163,467
|
|
|||||
|
Income before income taxes
|
17,248
|
|
|
18,468
|
|
|
17,858
|
|
|
18,646
|
|
|
72,220
|
|
|||||
|
Net income
|
11,181
|
|
|
12,137
|
|
|
11,466
|
|
|
12,208
|
|
|
46,992
|
|
|||||
|
Basic earnings per share
|
$
|
0.36
|
|
|
$
|
0.39
|
|
|
$
|
0.37
|
|
|
$
|
0.40
|
|
|
$
|
1.52
|
|
|
Diluted earnings per share
|
0.35
|
|
|
0.39
|
|
|
0.37
|
|
|
0.39
|
|
|
1.50
|
|
|||||
|
|
First
Quarter |
|
Second
Quarter |
|
Third
Quarter |
|
Fourth
Quarter |
|
Full Year
|
||||||||||
|
|
(Dollars in thousands, except per share data)
|
||||||||||||||||||
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total interest income
|
$
|
37,781
|
|
|
$
|
38,896
|
|
|
$
|
39,442
|
|
|
$
|
39,916
|
|
|
$
|
156,035
|
|
|
Total interest expense
|
1,546
|
|
|
1,602
|
|
|
1,637
|
|
|
1,722
|
|
|
6,507
|
|
|||||
|
Net interest income
|
36,235
|
|
|
37,294
|
|
|
37,805
|
|
|
38,194
|
|
|
149,528
|
|
|||||
|
Provision (credit) for loan and lease losses
|
(2,747
|
)
|
|
(7,319
|
)
|
|
(3,647
|
)
|
|
(1,958
|
)
|
|
(15,671
|
)
|
|||||
|
Net interest income after provision (credit) for loan and lease losses
|
38,982
|
|
|
44,613
|
|
|
41,452
|
|
|
40,152
|
|
|
165,199
|
|
|||||
|
Investment securities gains (losses)
|
—
|
|
|
(1,866
|
)
|
|
—
|
|
|
—
|
|
|
(1,866
|
)
|
|||||
|
Income before income taxes
|
16,154
|
|
|
20,279
|
|
|
19,106
|
|
|
17,417
|
|
|
72,956
|
|
|||||
|
Net income
|
10,395
|
|
|
12,335
|
|
|
12,206
|
|
|
10,932
|
|
|
45,868
|
|
|||||
|
Basic earnings per share
|
$
|
0.30
|
|
|
$
|
0.39
|
|
|
$
|
0.39
|
|
|
$
|
0.35
|
|
|
$
|
1.42
|
|
|
Diluted earnings per share
|
0.29
|
|
|
0.39
|
|
|
0.38
|
|
|
0.34
|
|
|
1.40
|
|
|||||
|
•
|
Enhance the level of data validation (completeness and accuracy testing) in critical model calculations;
|
|
•
|
Establish a more comprehensive management review control framework for critical data input, assumptions and results generated from the Allowance model; and
|
|
•
|
On an annual basis, engage an independent third-party to review the Allowance methodology and calculation for conformity with U.S. generally accepted accounting principles and regulatory compliance and to validate the accuracy of the information used in the analysis.
|
|
Plan Category
|
(a)
Number of securities to be issued upon exercise of outstanding options, warrants and rights |
|
(b)
Weighted- average exercise price of outstanding options, warrants and rights |
|
(c)
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) |
||||
|
Equity compensation plans approved by security holders
|
162,063
|
|
|
$
|
24.95
|
|
|
1,671,752
|
|
|
Equity compensation plans not approved by security holders
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Total
|
162,063
|
|
|
$
|
24.95
|
|
|
1,671,752
|
|
|
Central Pacific Financial Corp. and Subsidiaries:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit No.
|
|
Document
|
|
3.1
|
|
Restated Articles of Incorporation of the Registrant (1)
|
|
|
|
|
|
3.2
|
|
Bylaws of the Registrant, as amended (2)
|
|
|
|
|
|
10.1
|
|
Split Dollar Life Insurance Plan (3) (4)
|
|
|
|
|
|
10.2
|
|
Central Pacific Bank Supplemental Executive Retirement Plan (4) (5)
|
|
|
|
|
|
10.3
|
|
The Registrant’s Directors’ Deferred Compensation Plan (4) (6)
|
|
|
|
|
|
10.4
|
|
The Registrant’s 2004 Stock Compensation Plan, as amended (4) (7)
|
|
|
|
|
|
10.5
|
|
Form of Restricted Stock Award Agreement to Non-Employee Director under 2004 Stock Compensation Plan (4) (7)
|
|
|
|
|
|
10.6
|
|
Supplemental Executive Retirement Agreement for Blenn A. Fujimoto, effective July 1, 2005 (4) (10)
|
|
|
|
|
|
10.7
|
|
Amendment No. 1 to the Supplemental Executive Retirement Plan between the Registrant and Blenn A. Fujimoto, effective December 31, 2008 (4) (9)
|
|
|
|
|
|
10.8
|
|
The Registrant’s Long-Term Executive Incentive Plan, effective January 1, 2005 (4) (11)
|
|
|
|
|
|
10.9
|
|
Amendment No. 2008-1 to the Registrant’s Long-Term Executive Incentive Plan (4) (9)
|
|
|
|
|
|
10.10
|
|
The Registrant’s 2004 Annual Executive Incentive Plan (4) (7)
|
|
|
|
|
|
10.11
|
|
Amendment No. 2008-1 to the Registrant’s 2004 Annual Executive Incentive Plan dated December 31, 2008 (4) (9)
|
|
|
|
|
|
10.12
|
|
Amendment No. 2011-1 to the Registrant’s 2004 Annual Executive Incentive Plan (4) (12)
|
|
|
|
|
|
10.13
|
|
Amendment No. 2012-01 to the Registrant's 2004 Stock Compensation Plan (13)
|
|
|
|
|
|
10.14
|
|
Form of Stock Option Grant Agreement for the Registrant's 2004 Stock Compensation Plan (13)
|
|
|
|
|
|
10.15
|
|
Form of Restricted Stock Unit Grant Agreement for the Registrant's 2004 Stock Compensation Plan (13)
|
|
|
|
|
|
10.16
|
|
The Registrant’s 2013 Stock Compensation Plan (14)
|
|
|
|
|
|
10.17
|
|
Form of Stock Option Grant Agreement for the Registrant's 2013 Stock Compensation Plan (14)
|
|
|
|
|
|
10.18
|
|
Form of Restricted Stock Grant Agreement for the Registrant's 2013 Stock Compensation Plan (14)
|
|
|
|
|
|
10.19
|
|
Form of Restricted Stock Unit Agreement for the Registrant's 2013 Stock Compensation Plan (14)
|
|
|
|
|
|
10.20
|
|
Form of Stock Appreciation Rights Grant Agreement for the Registrant's 2013 Stock Compensation Plan (14)
|
|
|
|
|
|
Exhibit No.
|
|
Document
|
|
10.21
|
|
Form of Key Employee Restricted Stock Unit Grant Agreement for the Registrant's 2013 Stock Compensation Plan (14)
|
|
|
|
|
|
12.1
|
|
Statements re. Computation of Ratios *
|
|
|
|
|
|
14.1
|
|
The Registrant’s Code of Conduct and Ethics (11)
|
|
|
|
|
|
14.2
|
|
The Registrant’s Code of Conduct and Ethics for Senior Financial Officers (11)
|
|
|
|
|
|
21
|
|
Subsidiaries of the Registrant *
|
|
|
|
|
|
23
|
|
Consent of Independent Registered Public Accounting Firm *
|
|
|
|
|
|
31.1
|
|
Rule 13a-14(a) Certification of Chief Executive Officer in accordance with Section 302 of the Sarbanes-Oxley Act of 2002 *
|
|
|
|
|
|
31.2
|
|
Rule 13a-14(a) Certification of Chief Financial Officer in accordance with Section 302 of the Sarbanes-Oxley Act of 2002 *
|
|
|
|
|
|
32.1
|
|
Section 1350 Certification of Chief Executive Officer in accordance with Section 906 of the Sarbanes-Oxley Act of 2002 **
|
|
|
|
|
|
32.2
|
|
Section 1350 Certification of Chief Financial Officer in accordance with Section 906 of the Sarbanes-Oxley Act of 2002 **
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document *
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document *
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document *
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document *
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document *
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document *
|
|
|
|
|
|
*
|
|
Filed herewith.
|
|
**
|
|
Furnished herewith.
|
|
|
|
|
|
|
|
All of the references to Form 8-K, Form 10-K, Form 10-Q, Form DEF 14A and Form S-1/A identified in the exhibit index have SEC file number
001-31567
.
|
|
|
|
|
|
|
|
Upon request of the Securities and Exchange Commission, we will furnish any agreements relating to our long-term debt not otherwise contained herein.
|
|
(1)
|
|
Incorporated herein by reference to Exhibit 3.1 to the Registrant’s Annual Report on Form 10-K for the fiscal year ended December 31, 2014, filed with the Securities and Exchange Commission on February 27, 2015.
|
|
(2)
|
|
Incorporated herein by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K, filed with the Securities and Exchange Commission on January 27, 2012.
|
|
(3)
|
|
Incorporated herein by reference to Exhibit 10.16 to the Registrant’s Annual Report on Form 10-K for the fiscal year ended December 31, 1991, filed with the Securities and Exchange Commission on March 27, 1992.
|
|
(4)
|
|
Denotes management contract or compensation plan or arrangement.
|
|
(5)
|
|
Incorporated herein by reference to Exhibits 10.8 and 10.9 to the Registrant’s Annual Report on Form 10-K for the fiscal year ended December 31, 1996, filed with the Securities and Exchange Commission on March 28, 1997.
|
|
(6)
|
|
Incorporated herein by reference to Exhibit 10.12 to the Registrant’s Annual Report on Form 10-K for the fiscal year ended December 31, 2000, filed with the Securities and Exchange Commission on March 30, 2001.
|
|
(7)
|
|
Incorporated herein by reference to Exhibits 10.8, 10.9 and 10.20 to the Registrant’s Annual Report on Form 10-K for the fiscal year ended December 31, 2004, filed with the Securities and Exchange Commission on March 16, 2005.
|
|
(8)
|
|
Incorporated herein by reference to Exhibit 10.3 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2004, filed with the Securities and Exchange Commission on November 9, 2004.
|
|
(9)
|
|
Incorporated herein by reference to Exhibits 10.1, 10.15, 10.17, 10.19 and 10.21 to the Registrant’s Annual Report on Form 10-K/A for the year ended December 31, 2008, filed with the Securities and Exchange Commission on March 2, 2009.
|
|
(10)
|
|
Incorporated herein by reference to Exhibits 99.1 and 99.2 to the Registrant’s Current Report on Form 8-K, filed with the Securities and Exchange Commission on January 31, 2006.
|
|
(11)
|
|
Incorporated herein by reference to Exhibits 10.19, 14.1 and 14.2 to the Registrant’s Annual Report on Form 10-K for the fiscal year ended December 31, 2005, filed with the Securities and Exchange Commission on March 15, 2006.
|
|
(12)
|
|
Incorporated herein by reference to Appendix B to the Registrant’s Definitive Proxy Statement on Form DEF 14A filed with the Securities and Exchange Commission on March 4, 2011.
|
|
(13)
|
|
Incorporated herein by reference to Exhibits 10.1, 10.2 and 10.3 to the Registrant’s Current Report on Form 8-K, filed with the Securities and Exchange Commission on April 30, 2012.
|
|
(14)
|
|
Incorporated herein by reference to Exhibits 10.1, 10.2, 10.3, 10.4, 10.5 and 10.6 to the Registrant’s Current Report on Form 8-K, filed with the Securities and Exchange Commission on May 1, 2013.
|
|
|
|
|
|
Dated:
|
March 1, 2017
|
|
|
|
|
CENTRAL PACIFIC FINANCIAL CORP.
|
|
|
|
(Registrant)
|
|
|
|
/s/ A. Catherine Ngo
|
|
|
|
A. Catherine Ngo
|
|
|
|
President and Chief Executive Officer
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ A. Catherine Ngo
|
|
President and Chief Executive Officer
|
|
March 1, 2017
|
|
A. Catherine Ngo
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
/s/ David S. Morimoto
|
|
Executive Vice President and Chief
|
|
March 1, 2017
|
|
David S. Morimoto
|
|
Financial Officer (Principal Financial and Accounting Officer)
|
|
|
|
|
|
|
|
|
|
/s/ John C. Dean
|
|
Executive Chair
|
|
March 1, 2017
|
|
John C. Dean
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Christine H. H. Camp
|
|
Director
|
|
March 1, 2017
|
|
Christine H. H. Camp
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Earl E. Fry
|
|
Director
|
|
March 1, 2017
|
|
Earl E. Fry
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Wayne K. Kamitaki
|
|
Director
|
|
March 1, 2017
|
|
Wayne K. Kamitaki
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Paul J. Kosasa
|
|
Director
|
|
March 1, 2017
|
|
Paul J. Kosasa
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Duane K. Kurisu
|
|
Director
|
|
March 1, 2017
|
|
Duane K. Kurisu
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Colbert M. Matsumoto
|
|
Director
|
|
March 1, 2017
|
|
Colbert M. Matsumoto
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Saedene K. Ota
|
|
Director
|
|
March 1, 2017
|
|
Saedene K. Ota
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Crystal K. Rose
|
|
Director
|
|
March 1, 2017
|
|
Crystal K. Rose
|
|
|
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|