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.)
|
|
Large accelerated filer
x
|
Accelerated filer
o
|
|
Non-accelerated filer
o
(Do not check if a smaller reporting company)
|
Smaller reporting company
o
|
|
Emerging growth company
o
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
Item 1.
|
Financial Statements (Unaudited)
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
(dollars in thousands)
|
June 30,
2017 |
|
December 31,
2016 |
||||
|
Assets
|
|
|
|
|
|
||
|
Cash and due from banks
|
$
|
85,975
|
|
|
$
|
75,272
|
|
|
Interest-bearing deposits in other banks
|
54,576
|
|
|
9,069
|
|
||
|
Investment securities:
|
|
|
|
||||
|
Available-for-sale, at fair value
|
1,315,895
|
|
|
1,243,847
|
|
||
|
Held-to-maturity, at amortized cost; fair value of: $203,334 at June 30, 2017 and $214,366 at December 31, 2016
|
204,588
|
|
|
217,668
|
|
||
|
Total investment securities
|
1,520,483
|
|
|
1,461,515
|
|
||
|
|
|
|
|
||||
|
Loans held for sale
|
13,288
|
|
|
31,881
|
|
||
|
|
|
|
|
||||
|
Loans and leases
|
3,591,735
|
|
|
3,524,890
|
|
||
|
Allowance for loan and lease losses
|
(52,828
|
)
|
|
(56,631
|
)
|
||
|
Net loans and leases
|
3,538,907
|
|
|
3,468,259
|
|
||
|
|
|
|
|
||||
|
Premises and equipment, net
|
49,252
|
|
|
48,258
|
|
||
|
Accrued interest receivable
|
15,636
|
|
|
15,675
|
|
||
|
Investment in unconsolidated subsidiaries
|
6,189
|
|
|
6,889
|
|
||
|
Other real estate owned
|
1,008
|
|
|
791
|
|
||
|
Mortgage servicing rights
|
15,932
|
|
|
15,779
|
|
||
|
Core deposit premium
|
3,343
|
|
|
4,680
|
|
||
|
Bank-owned life insurance
|
156,053
|
|
|
155,593
|
|
||
|
Federal Home Loan Bank stock
|
6,492
|
|
|
11,572
|
|
||
|
Other assets
|
66,001
|
|
|
79,003
|
|
||
|
Total Assets
|
$
|
5,533,135
|
|
|
$
|
5,384,236
|
|
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
|
|
||
|
Deposits:
|
|
|
|
|
|
||
|
Noninterest-bearing demand
|
$
|
1,383,754
|
|
|
$
|
1,265,246
|
|
|
Interest-bearing demand
|
917,956
|
|
|
862,991
|
|
||
|
Savings and money market
|
1,453,108
|
|
|
1,390,600
|
|
||
|
Time
|
1,131,564
|
|
|
1,089,364
|
|
||
|
Total deposits
|
4,886,382
|
|
|
4,608,201
|
|
||
|
|
|
|
|
||||
|
Short-term borrowings
|
—
|
|
|
135,000
|
|
||
|
Long-term debt
|
92,785
|
|
|
92,785
|
|
||
|
Other liabilities
|
41,013
|
|
|
43,575
|
|
||
|
Total Liabilities
|
5,020,180
|
|
|
4,879,561
|
|
||
|
|
|
|
|
||||
|
Equity
|
|
|
|
|
|
||
|
Preferred stock, no par value, authorized 1,000,000 shares; issued and outstanding: none at June 30, 2017 and December 31, 2016
|
—
|
|
|
—
|
|
||
|
Common stock, no par value, authorized 185,000,000 shares; issued and outstanding: 30,514,799 at June 30, 2017 and 30,796,243 at December 31, 2016
|
519,383
|
|
|
530,932
|
|
||
|
Surplus
|
84,592
|
|
|
84,180
|
|
||
|
Accumulated deficit
|
(94,269
|
)
|
|
(108,941
|
)
|
||
|
Accumulated other comprehensive income
|
3,224
|
|
|
(1,521
|
)
|
||
|
Total Shareholders' Equity
|
512,930
|
|
|
504,650
|
|
||
|
Non-controlling interest
|
25
|
|
|
25
|
|
||
|
Total Equity
|
512,955
|
|
|
504,675
|
|
||
|
Total Liabilities and Equity
|
$
|
5,533,135
|
|
|
$
|
5,384,236
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
(dollars in thousands, except per share data)
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest and fees on loans and leases
|
$
|
35,531
|
|
|
$
|
32,878
|
|
|
$
|
70,488
|
|
|
$
|
64,671
|
|
|
Interest and dividends on investment securities:
|
|
|
|
|
|
|
|
||||||||
|
Taxable interest
|
8,481
|
|
|
7,953
|
|
|
16,616
|
|
|
16,349
|
|
||||
|
Tax-exempt interest
|
974
|
|
|
995
|
|
|
1,953
|
|
|
1,991
|
|
||||
|
Dividends
|
12
|
|
|
10
|
|
|
24
|
|
|
20
|
|
||||
|
Interest on deposits in other banks
|
61
|
|
|
11
|
|
|
135
|
|
|
28
|
|
||||
|
Dividends on Federal Home Loan Bank stock
|
21
|
|
|
23
|
|
|
77
|
|
|
60
|
|
||||
|
Total interest income
|
45,080
|
|
|
41,870
|
|
|
89,293
|
|
|
83,119
|
|
||||
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest on deposits:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Demand
|
154
|
|
|
123
|
|
|
294
|
|
|
234
|
|
||||
|
Savings and money market
|
259
|
|
|
269
|
|
|
516
|
|
|
532
|
|
||||
|
Time
|
2,136
|
|
|
957
|
|
|
3,853
|
|
|
1,855
|
|
||||
|
Interest on short-term borrowings
|
46
|
|
|
177
|
|
|
77
|
|
|
227
|
|
||||
|
Interest on long-term debt
|
856
|
|
|
735
|
|
|
1,669
|
|
|
1,451
|
|
||||
|
Total interest expense
|
3,451
|
|
|
2,261
|
|
|
6,409
|
|
|
4,299
|
|
||||
|
Net interest income
|
41,629
|
|
|
39,609
|
|
|
82,884
|
|
|
78,820
|
|
||||
|
Provision (credit) for loan and lease losses
|
(2,282
|
)
|
|
(1,382
|
)
|
|
(2,362
|
)
|
|
(2,129
|
)
|
||||
|
Net interest income after credit for loan and lease losses
|
43,911
|
|
|
40,991
|
|
|
85,246
|
|
|
80,949
|
|
||||
|
Other operating income:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Mortgage banking income
|
1,957
|
|
|
1,423
|
|
|
3,900
|
|
|
2,663
|
|
||||
|
Service charges on deposit accounts
|
2,120
|
|
|
1,908
|
|
|
4,156
|
|
|
3,872
|
|
||||
|
Other service charges and fees
|
3,053
|
|
|
3,028
|
|
|
5,801
|
|
|
5,795
|
|
||||
|
Income from fiduciary activities
|
964
|
|
|
857
|
|
|
1,828
|
|
|
1,697
|
|
||||
|
Equity in earnings of unconsolidated subsidiaries
|
151
|
|
|
184
|
|
|
212
|
|
|
274
|
|
||||
|
Fees on foreign exchange
|
130
|
|
|
126
|
|
|
293
|
|
|
274
|
|
||||
|
Investment securities gains (losses)
|
(1,640
|
)
|
|
—
|
|
|
(1,640
|
)
|
|
—
|
|
||||
|
Income from bank-owned life insurance
|
583
|
|
|
1,232
|
|
|
1,700
|
|
|
1,857
|
|
||||
|
Loan placement fees
|
146
|
|
|
133
|
|
|
280
|
|
|
179
|
|
||||
|
Net gain on sales of foreclosed assets
|
84
|
|
|
241
|
|
|
186
|
|
|
549
|
|
||||
|
Other
|
322
|
|
|
805
|
|
|
1,168
|
|
|
1,433
|
|
||||
|
Total other operating income
|
7,870
|
|
|
9,937
|
|
|
17,884
|
|
|
18,593
|
|
||||
|
Other operating expense:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Salaries and employee benefits
|
17,983
|
|
|
17,850
|
|
|
35,370
|
|
|
34,787
|
|
||||
|
Net occupancy
|
3,335
|
|
|
3,557
|
|
|
6,749
|
|
|
6,871
|
|
||||
|
Equipment
|
967
|
|
|
769
|
|
|
1,809
|
|
|
1,580
|
|
||||
|
Amortization of core deposit premium
|
669
|
|
|
668
|
|
|
1,337
|
|
|
1,337
|
|
||||
|
Communication expense
|
891
|
|
|
919
|
|
|
1,791
|
|
|
1,878
|
|
||||
|
Legal and professional services
|
1,987
|
|
|
1,723
|
|
|
3,779
|
|
|
3,336
|
|
||||
|
Computer software expense
|
2,190
|
|
|
2,222
|
|
|
4,442
|
|
|
4,926
|
|
||||
|
Advertising expense
|
390
|
|
|
433
|
|
|
782
|
|
|
1,067
|
|
||||
|
Foreclosed asset expense
|
63
|
|
|
49
|
|
|
99
|
|
|
64
|
|
||||
|
Other
|
3,860
|
|
|
4,270
|
|
|
7,637
|
|
|
7,980
|
|
||||
|
Total other operating expense
|
32,335
|
|
|
32,460
|
|
|
63,795
|
|
|
63,826
|
|
||||
|
Income before income taxes
|
19,446
|
|
|
18,468
|
|
|
39,335
|
|
|
35,716
|
|
||||
|
Income tax expense
|
7,421
|
|
|
6,331
|
|
|
14,231
|
|
|
12,398
|
|
||||
|
Net income
|
$
|
12,025
|
|
|
$
|
12,137
|
|
|
$
|
25,104
|
|
|
$
|
23,318
|
|
|
Per common share data:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic earnings per common share
|
$
|
0.39
|
|
|
$
|
0.39
|
|
|
$
|
0.82
|
|
|
$
|
0.75
|
|
|
Diluted earnings per common share
|
$
|
0.39
|
|
|
$
|
0.39
|
|
|
$
|
0.81
|
|
|
$
|
0.74
|
|
|
Cash dividends declared
|
$
|
0.18
|
|
|
$
|
0.14
|
|
|
$
|
0.34
|
|
|
$
|
0.28
|
|
|
Shares used in computation:
|
|
|
|
|
|
|
|
||||||||
|
Basic shares
|
30,568,247
|
|
|
31,060,593
|
|
|
30,641,165
|
|
|
31,162,013
|
|
||||
|
Diluted shares
|
30,803,725
|
|
|
31,262,525
|
|
|
30,879,923
|
|
|
31,359,568
|
|
||||
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
(dollars in thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income
|
|
$
|
12,025
|
|
|
$
|
12,137
|
|
|
$
|
25,104
|
|
|
$
|
23,318
|
|
|
Other comprehensive income, net of tax:
|
|
|
|
|
|
|
|
|
||||||||
|
Net change in unrealized gain on investment securities
|
|
2,795
|
|
|
5,866
|
|
|
4,919
|
|
|
17,719
|
|
||||
|
Minimum pension liability adjustment
|
|
190
|
|
|
249
|
|
|
(174
|
)
|
|
499
|
|
||||
|
Total other comprehensive income, net of tax
|
|
2,985
|
|
|
6,115
|
|
|
4,745
|
|
|
18,218
|
|
||||
|
Comprehensive income
|
|
$
|
15,010
|
|
|
$
|
18,252
|
|
|
$
|
29,849
|
|
|
$
|
41,536
|
|
|
|
Common
Shares Outstanding |
|
Preferred
Stock |
|
Common
Stock |
|
Surplus
|
|
Accumulated
Deficit |
|
Accumulated
Other Comprehensive Income |
|
Non-
Controlling Interest |
|
Total
|
|||||||||||||||
|
|
(dollars in thousands, except per share data)
|
|||||||||||||||||||||||||||||
|
Balance at December 31, 2016
|
30,796,243
|
|
|
$
|
—
|
|
|
$
|
530,932
|
|
|
$
|
84,180
|
|
|
$
|
(108,941
|
)
|
|
$
|
(1,521
|
)
|
|
$
|
25
|
|
|
$
|
504,675
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25,104
|
|
|
—
|
|
|
—
|
|
|
25,104
|
|
|||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,745
|
|
|
—
|
|
|
4,745
|
|
|||||||
|
Cash dividends ($0.34 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,432
|
)
|
|
—
|
|
|
—
|
|
|
(10,432
|
)
|
|||||||
|
10,620 net shares of common stock purchased by directors' deferred compensation
plan
|
—
|
|
|
—
|
|
|
(341
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(341
|
)
|
|||||||
|
362,371 shares of common stock repurchased and other related costs
|
(362,371
|
)
|
|
—
|
|
|
(11,208
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,208
|
)
|
|||||||
|
Share-based compensation
|
80,927
|
|
|
—
|
|
|
—
|
|
|
412
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
412
|
|
|||||||
|
Non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Balance at June 30, 2017
|
30,514,799
|
|
|
$
|
—
|
|
|
$
|
519,383
|
|
|
$
|
84,592
|
|
|
$
|
(94,269
|
)
|
|
$
|
3,224
|
|
|
$
|
25
|
|
|
$
|
512,955
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Balance at December 31, 2015
|
31,361,452
|
|
|
$
|
—
|
|
|
$
|
548,878
|
|
|
$
|
82,847
|
|
|
$
|
(137,314
|
)
|
|
$
|
203
|
|
|
$
|
25
|
|
|
$
|
494,639
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23,318
|
|
|
—
|
|
|
—
|
|
|
23,318
|
|
|||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,218
|
|
|
—
|
|
|
18,218
|
|
|||||||
|
Cash dividends ($0.28 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,734
|
)
|
|
—
|
|
|
—
|
|
|
(8,734
|
)
|
|||||||
|
5,000 net shares of common stock purchased by directors' deferred compensation
plan
|
—
|
|
|
—
|
|
|
(99
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(99
|
)
|
|||||||
|
492,922 shares of common stock repurchased and other related costs
|
(492,922
|
)
|
|
—
|
|
|
(10,544
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,544
|
)
|
|||||||
|
Share-based compensation
|
168,365
|
|
|
—
|
|
|
199
|
|
|
635
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
834
|
|
|||||||
|
Non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
|
(16
|
)
|
|||||||
|
Balance at June 30, 2016
|
31,036,895
|
|
|
$
|
—
|
|
|
$
|
538,434
|
|
|
$
|
83,482
|
|
|
$
|
(122,730
|
)
|
|
$
|
18,421
|
|
|
$
|
9
|
|
|
$
|
517,616
|
|
|
|
Six Months Ended
June 30, |
||||||
|
(dollars in thousands)
|
2017
|
|
2016
|
||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||
|
Net income
|
$
|
25,104
|
|
|
$
|
23,318
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|||
|
Provision (credit) for loan and lease losses
|
(2,362
|
)
|
|
(2,129
|
)
|
||
|
Depreciation and amortization
|
3,150
|
|
|
2,974
|
|
||
|
Write down of other real estate, net of gain on sale
|
(165
|
)
|
|
(222
|
)
|
||
|
Amortization of core deposit premium and mortgage servicing rights
|
2,404
|
|
|
4,601
|
|
||
|
Net amortization of investment securities
|
5,826
|
|
|
5,801
|
|
||
|
Share-based compensation
|
412
|
|
|
635
|
|
||
|
Net loss on investment securities
|
1,640
|
|
|
—
|
|
||
|
Net gain on sales of residential loans
|
(2,396
|
)
|
|
(3,311
|
)
|
||
|
Proceeds from sales of loans held for sale
|
168,624
|
|
|
193,848
|
|
||
|
Originations of loans held for sale
|
(147,635
|
)
|
|
(186,349
|
)
|
||
|
Equity in earnings of unconsolidated subsidiaries
|
(212
|
)
|
|
(274
|
)
|
||
|
Net increase in cash surrender value of bank-owned life insurance
|
(2,170
|
)
|
|
(1,994
|
)
|
||
|
Deferred income taxes
|
13,648
|
|
|
12,398
|
|
||
|
Net tax benefits from share-based compensation
|
583
|
|
|
—
|
|
||
|
Net change in other assets and liabilities
|
(8,279
|
)
|
|
1,373
|
|
||
|
Net cash provided by operating activities
|
58,172
|
|
|
50,669
|
|
||
|
Cash flows from investing activities:
|
|
|
|
|
|
||
|
Proceeds from maturities of and calls on investment securities available for sale
|
86,372
|
|
|
81,894
|
|
||
|
Proceeds from sales of investment securities available for sale
|
96,019
|
|
|
—
|
|
||
|
Purchases of investment securities available for sale
|
(253,372
|
)
|
|
(46,215
|
)
|
||
|
Proceeds from maturities of and calls on investment securities held to maturity
|
12,715
|
|
|
13,289
|
|
||
|
Net loan proceeds (originations)
|
(17,715
|
)
|
|
(115,771
|
)
|
||
|
Purchases of loan portfolios
|
(50,725
|
)
|
|
(77,702
|
)
|
||
|
Proceeds from sale of other real estate
|
102
|
|
|
1,789
|
|
||
|
Proceeds from bank-owned life insurance
|
1,710
|
|
|
1,283
|
|
||
|
Purchases of premises and equipment
|
(4,144
|
)
|
|
(2,183
|
)
|
||
|
Net return of capital from unconsolidated subsidiaries
|
455
|
|
|
412
|
|
||
|
Contributions to unconsolidated subsidiaries
|
—
|
|
|
(5
|
)
|
||
|
Net (purchases) proceeds from redemption of FHLB stock
|
5,080
|
|
|
(6,612
|
)
|
||
|
Net cash used in investing activities
|
(123,503
|
)
|
|
(149,821
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
|
|
||
|
Net increase (decrease) in deposits
|
278,181
|
|
|
(28,297
|
)
|
||
|
Net (decrease) increase in short-term borrowings
|
(135,000
|
)
|
|
157,000
|
|
||
|
Cash dividends paid on common stock
|
(10,432
|
)
|
|
(8,734
|
)
|
||
|
Repurchases of common stock and other related costs
|
(11,208
|
)
|
|
(10,544
|
)
|
||
|
Net proceeds from issuance of common stock and stock option exercises
|
—
|
|
|
199
|
|
||
|
Net cash provided by financing activities
|
121,541
|
|
|
109,624
|
|
||
|
Net increase in cash and cash equivalents
|
56,210
|
|
|
10,472
|
|
||
|
Cash and cash equivalents at beginning of period
|
84,341
|
|
|
80,194
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
140,551
|
|
|
$
|
90,666
|
|
|
|
|
|
|
||||
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
||
|
Cash paid during the period for:
|
|
|
|
|
|
||
|
Interest
|
$
|
5,461
|
|
|
$
|
3,986
|
|
|
Income taxes
|
4,000
|
|
|
—
|
|
||
|
Cash received during the period for:
|
|
|
|
||||
|
Income taxes
|
—
|
|
|
1,605
|
|
||
|
Supplemental disclosure of non-cash investing and financing activities:
|
|
|
|
||||
|
Net change in common stock held by directors’ deferred compensation plan
|
341
|
|
|
99
|
|
||
|
Net reclassification of loans to other real estate
|
154
|
|
|
637
|
|
||
|
(dollars in thousands)
|
Amortized
Cost |
|
Gross
Unrealized Gains |
|
Gross
Unrealized Losses |
|
Fair
Value |
||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Held-to-Maturity:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Residential - U.S. Government-sponsored entities
|
$
|
112,053
|
|
|
$
|
110
|
|
|
$
|
(1,839
|
)
|
|
$
|
110,324
|
|
|
Commercial - U.S. Government-sponsored entities
|
92,535
|
|
|
475
|
|
|
—
|
|
|
93,010
|
|
||||
|
Total
|
$
|
204,588
|
|
|
$
|
585
|
|
|
$
|
(1,839
|
)
|
|
$
|
203,334
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Available-for-Sale:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
States and political subdivisions
|
$
|
182,853
|
|
|
$
|
3,350
|
|
|
$
|
(521
|
)
|
|
$
|
185,682
|
|
|
Corporate securities
|
92,827
|
|
|
1,325
|
|
|
(80
|
)
|
|
94,072
|
|
||||
|
U.S. Treasury obligations and direct obligations of U.S Government agencies
|
26,395
|
|
|
114
|
|
|
(3
|
)
|
|
26,506
|
|
||||
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Residential - U.S. Government-sponsored entities
|
791,720
|
|
|
3,526
|
|
|
(6,908
|
)
|
|
788,338
|
|
||||
|
Commercial - U.S. Government agencies and sponsored entities
|
32,659
|
|
|
73
|
|
|
(184
|
)
|
|
32,548
|
|
||||
|
Residential - Non-government agencies
|
48,420
|
|
|
773
|
|
|
(239
|
)
|
|
48,954
|
|
||||
|
Commercial - Non-government agencies
|
135,153
|
|
|
3,945
|
|
|
(112
|
)
|
|
138,986
|
|
||||
|
Other
|
694
|
|
|
115
|
|
|
—
|
|
|
809
|
|
||||
|
Total
|
$
|
1,310,721
|
|
|
$
|
13,221
|
|
|
$
|
(8,047
|
)
|
|
$
|
1,315,895
|
|
|
(dollars in thousands)
|
Amortized
Cost |
|
Gross
Unrealized Gains |
|
Gross
Unrealized Losses |
|
Fair
Value |
||||||||
|
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 agencies
|
51,681
|
|
|
627
|
|
|
(761
|
)
|
|
51,547
|
|
||||
|
Commercial - Non-government agencies
|
135,248
|
|
|
2,387
|
|
|
(411
|
)
|
|
137,224
|
|
||||
|
Other
|
564
|
|
|
96
|
|
|
—
|
|
|
660
|
|
||||
|
Total
|
$
|
1,246,728
|
|
|
$
|
9,784
|
|
|
$
|
(12,665
|
)
|
|
$
|
1,243,847
|
|
|
|
June 30, 2017
|
||||||
|
(dollars in thousands)
|
Amortized Cost
|
|
Fair Value
|
||||
|
Held-to-Maturity:
|
|
|
|
|
|
||
|
Mortgage-backed securities:
|
|
|
|
|
|
||
|
Residential - U.S. Government-sponsored entities
|
$
|
112,053
|
|
|
$
|
110,324
|
|
|
Commercial - U.S. Government-sponsored entities
|
92,535
|
|
|
93,010
|
|
||
|
Total
|
$
|
204,588
|
|
|
$
|
203,334
|
|
|
|
|
|
|
||||
|
Available-for-Sale:
|
|
|
|
|
|
||
|
Due in one year or less
|
$
|
8,807
|
|
|
$
|
8,866
|
|
|
Due after one year through five years
|
144,860
|
|
|
146,731
|
|
||
|
Due after five years through ten years
|
53,401
|
|
|
54,410
|
|
||
|
Due after ten years
|
95,007
|
|
|
96,253
|
|
||
|
|
|
|
|
||||
|
Mortgage-backed securities:
|
|
|
|
||||
|
Residential - U.S. Government-sponsored entities
|
791,720
|
|
|
788,338
|
|
||
|
Commercial - U.S. Government agencies and sponsored entities
|
32,659
|
|
|
32,548
|
|
||
|
Residential - Non-government agencies
|
48,420
|
|
|
48,954
|
|
||
|
Commercial - Non-government agencies
|
135,153
|
|
|
138,986
|
|
||
|
Other
|
694
|
|
|
809
|
|
||
|
Total
|
$
|
1,310,721
|
|
|
$
|
1,315,895
|
|
|
|
Less Than 12 Months
|
|
12 Months or Longer
|
|
Total
|
||||||||||||||||||
|
(dollars in thousands)
|
Fair
Value |
|
Unrealized
Losses |
|
Fair
Value |
|
Unrealized
Losses |
|
Fair
Value |
|
Unrealized
Losses |
||||||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
States and political subdivisions
|
$
|
38,303
|
|
|
$
|
(497
|
)
|
|
$
|
1,126
|
|
|
$
|
(24
|
)
|
|
$
|
39,429
|
|
|
$
|
(521
|
)
|
|
Corporate securities
|
—
|
|
|
—
|
|
|
5,353
|
|
|
(80
|
)
|
|
5,353
|
|
|
(80
|
)
|
||||||
|
U.S. Treasury obligations and direct obligations of U.S Government agencies
|
3,380
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
3,380
|
|
|
(3
|
)
|
||||||
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Residential - U.S. Government-sponsored entities
|
547,203
|
|
|
(8,383
|
)
|
|
10,747
|
|
|
(364
|
)
|
|
557,950
|
|
|
(8,747
|
)
|
||||||
|
Residential - Non-government agencies
|
10,506
|
|
|
(239
|
)
|
|
—
|
|
|
—
|
|
|
10,506
|
|
|
(239
|
)
|
||||||
|
Commercial - U.S. Government agencies and sponsored entities
|
11,548
|
|
|
(184
|
)
|
|
—
|
|
|
—
|
|
|
11,548
|
|
|
(184
|
)
|
||||||
|
Commercial - Non-government agencies
|
9,498
|
|
|
(112
|
)
|
|
—
|
|
|
—
|
|
|
9,498
|
|
|
(112
|
)
|
||||||
|
Total temporarily impaired securities
|
$
|
620,438
|
|
|
$
|
(9,418
|
)
|
|
$
|
17,226
|
|
|
$
|
(468
|
)
|
|
$
|
637,664
|
|
|
$
|
(9,886
|
)
|
|
|
Less Than 12 Months
|
|
12 Months or Longer
|
|
Total
|
||||||||||||||||||
|
(dollars in thousands)
|
Fair
Value |
|
Unrealized
Losses |
|
Fair
Value |
|
Unrealized
Losses |
|
Fair
Value |
|
Unrealized
Losses |
||||||||||||
|
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 agencies
|
30,596
|
|
|
(761
|
)
|
|
—
|
|
|
—
|
|
|
30,596
|
|
|
(761
|
)
|
||||||
|
Commercial - U.S. Government-sponsored entities
|
92,666
|
|
|
(920
|
)
|
|
—
|
|
|
—
|
|
|
92,666
|
|
|
(920
|
)
|
||||||
|
Commercial - Non-government agencies
|
52,880
|
|
|
(411
|
)
|
|
—
|
|
|
—
|
|
|
52,880
|
|
|
(411
|
)
|
||||||
|
Total temporarily impaired securities
|
$
|
930,710
|
|
|
$
|
(15,836
|
)
|
|
$
|
3,978
|
|
|
$
|
(223
|
)
|
|
$
|
934,688
|
|
|
$
|
(16,059
|
)
|
|
•
|
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 declines in fair value subsequent to the balance sheet date.
|
|
(dollars in thousands)
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Commercial, financial and agricultural
|
$
|
499,693
|
|
|
$
|
509,987
|
|
|
Real estate:
|
|
|
|
|
|
||
|
Construction
|
94,324
|
|
|
101,729
|
|
||
|
Residential mortgage
|
1,246,159
|
|
|
1,213,983
|
|
||
|
Home equity
|
394,721
|
|
|
361,210
|
|
||
|
Commercial mortgage
|
896,221
|
|
|
886,615
|
|
||
|
Consumer:
|
|
|
|
|
|
||
|
Automobiles
|
256,858
|
|
|
212,926
|
|
||
|
Other consumer
|
201,392
|
|
|
235,684
|
|
||
|
Leases
|
523
|
|
|
677
|
|
||
|
Gross loans and leases
|
3,589,891
|
|
|
3,522,811
|
|
||
|
Net deferred costs
|
1,844
|
|
|
2,079
|
|
||
|
Total loans and leases, net of deferred costs
|
$
|
3,591,735
|
|
|
$
|
3,524,890
|
|
|
|
|
|
|
||||
|
|
|
|
Real Estate
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
(dollars in thousands)
|
Comml, Fin & Ag
|
|
Constr
|
|
Resi Mortgage
|
|
Home Equity
|
|
Comml Mortgage
|
|
Consumer - Auto
|
|
Consumer - Other
|
|
Leases
|
|
Total
|
||||||||||||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Individually evaluated for impairment
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Collectively evaluated for impairment
|
8,598
|
|
|
3,212
|
|
|
14,034
|
|
|
3,370
|
|
|
18,184
|
|
|
2,780
|
|
|
2,650
|
|
|
—
|
|
|
52,828
|
|
|||||||||
|
Total ending balance
|
$
|
8,598
|
|
|
$
|
3,212
|
|
|
$
|
14,034
|
|
|
$
|
3,370
|
|
|
$
|
18,184
|
|
|
$
|
2,780
|
|
|
$
|
2,650
|
|
|
$
|
—
|
|
|
$
|
52,828
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Loans and leases:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Individually evaluated for impairment
|
$
|
1,265
|
|
|
$
|
2,757
|
|
|
$
|
17,225
|
|
|
$
|
1,509
|
|
|
$
|
5,302
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
28,058
|
|
|
Collectively evaluated for impairment
|
498,428
|
|
|
91,567
|
|
|
1,228,934
|
|
|
393,212
|
|
|
890,919
|
|
|
256,858
|
|
|
201,392
|
|
|
523
|
|
|
3,561,833
|
|
|||||||||
|
Subtotal
|
499,693
|
|
|
94,324
|
|
|
1,246,159
|
|
|
394,721
|
|
|
896,221
|
|
|
256,858
|
|
|
201,392
|
|
|
523
|
|
|
3,589,891
|
|
|||||||||
|
Net deferred costs (income)
|
199
|
|
|
(487
|
)
|
|
3,458
|
|
|
(1
|
)
|
|
(1,209
|
)
|
|
—
|
|
|
(116
|
)
|
|
—
|
|
|
1,844
|
|
|||||||||
|
Total loans and leases, net of deferred costs (income)
|
$
|
499,892
|
|
|
$
|
93,837
|
|
|
$
|
1,249,617
|
|
|
$
|
394,720
|
|
|
$
|
895,012
|
|
|
$
|
256,858
|
|
|
$
|
201,276
|
|
|
$
|
523
|
|
|
$
|
3,591,735
|
|
|
|
|
|
Real Estate
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
(dollars in thousands)
|
Comml, Fin & Ag
|
|
Constr
|
|
Resi Mortgage
|
|
Home Equity
|
|
Comml Mortgage
|
|
Consumer - Auto
|
|
Consumer - Other
|
|
Leases
|
|
Total
|
||||||||||||||||||
|
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 loans and leases, net of deferred costs (income)
|
$
|
510,440
|
|
|
$
|
101,538
|
|
|
$
|
1,217,234
|
|
|
$
|
361,209
|
|
|
$
|
885,439
|
|
|
$
|
212,926
|
|
|
235,427
|
|
|
$
|
677
|
|
|
$
|
3,524,890
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
|
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
|
$
|
1,376
|
|
|
$
|
1,265
|
|
|
$
|
—
|
|
|
$
|
1,988
|
|
|
$
|
1,877
|
|
|
$
|
—
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Construction
|
8,107
|
|
|
2,757
|
|
|
—
|
|
|
9,056
|
|
|
2,936
|
|
|
—
|
|
||||||
|
Residential mortgage
|
18,284
|
|
|
17,225
|
|
|
—
|
|
|
21,568
|
|
|
19,940
|
|
|
—
|
|
||||||
|
Home equity
|
1,509
|
|
|
1,509
|
|
|
—
|
|
|
333
|
|
|
333
|
|
|
—
|
|
||||||
|
Commercial mortgage
|
5,302
|
|
|
5,302
|
|
|
—
|
|
|
5,637
|
|
|
5,637
|
|
|
—
|
|
||||||
|
Total impaired loans
|
$
|
34,578
|
|
|
$
|
28,058
|
|
|
$
|
—
|
|
|
$
|
38,582
|
|
|
$
|
30,723
|
|
|
$
|
—
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||||||||||||||||||
|
|
June 30, 2017
|
|
June 30, 2016
|
|
June 30, 2017
|
|
June 30, 2016
|
||||||||||||||||||||||||
|
(dollars in thousands)
|
Average
Recorded Investment |
|
Interest
Income Recognized |
|
Average
Recorded Investment |
|
Interest
Income Recognized |
|
Average
Recorded Investment |
|
Interest
Income Recognized |
|
Average
Recorded Investment |
|
Interest
Income Recognized |
||||||||||||||||
|
Commercial, financial & agricultural
|
$
|
1,291
|
|
|
$
|
4
|
|
|
$
|
2,176
|
|
|
$
|
10
|
|
|
$
|
1,624
|
|
|
$
|
4
|
|
|
$
|
1,799
|
|
|
$
|
10
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Construction
|
2,783
|
|
|
24
|
|
|
3,917
|
|
|
34
|
|
|
2,841
|
|
|
48
|
|
|
3,982
|
|
|
70
|
|
||||||||
|
Residential mortgage
|
17,658
|
|
|
1,070
|
|
|
22,718
|
|
|
9
|
|
|
18,597
|
|
|
1,167
|
|
|
22,235
|
|
|
7
|
|
||||||||
|
Home equity
|
1,482
|
|
|
1
|
|
|
723
|
|
|
—
|
|
|
1,310
|
|
|
1
|
|
|
639
|
|
|
—
|
|
||||||||
|
Commercial mortgage
|
5,346
|
|
|
46
|
|
|
8,786
|
|
|
37
|
|
|
5,445
|
|
|
93
|
|
|
9,463
|
|
|
71
|
|
||||||||
|
Total
|
$
|
28,560
|
|
|
$
|
1,145
|
|
|
$
|
38,320
|
|
|
$
|
90
|
|
|
$
|
29,817
|
|
|
$
|
1,313
|
|
|
$
|
38,118
|
|
|
$
|
158
|
|
|
(dollars in thousands)
|
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
|
||||||||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Commercial, financial & agricultural
|
$
|
225
|
|
|
$
|
53
|
|
|
$
|
—
|
|
|
$
|
1,000
|
|
|
$
|
1,278
|
|
|
$
|
498,614
|
|
|
$
|
499,892
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
93,837
|
|
|
93,837
|
|
|||||||
|
Residential mortgage
|
—
|
|
|
1,887
|
|
|
—
|
|
|
4,691
|
|
|
6,578
|
|
|
1,243,039
|
|
|
1,249,617
|
|
|||||||
|
Home equity
|
216
|
|
|
183
|
|
|
—
|
|
|
1,509
|
|
|
1,908
|
|
|
392,812
|
|
|
394,720
|
|
|||||||
|
Commercial mortgage
|
83
|
|
|
—
|
|
|
—
|
|
|
834
|
|
|
917
|
|
|
894,095
|
|
|
895,012
|
|
|||||||
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Automobiles
|
972
|
|
|
244
|
|
|
130
|
|
|
—
|
|
|
1,346
|
|
|
255,512
|
|
|
256,858
|
|
|||||||
|
Other consumer
|
708
|
|
|
368
|
|
|
123
|
|
|
—
|
|
|
1,199
|
|
|
200,077
|
|
|
201,276
|
|
|||||||
|
Leases
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
523
|
|
|
523
|
|
|||||||
|
Total
|
$
|
2,204
|
|
|
$
|
2,735
|
|
|
$
|
253
|
|
|
$
|
8,034
|
|
|
$
|
13,226
|
|
|
$
|
3,578,509
|
|
|
$
|
3,591,735
|
|
|
(dollars in thousands)
|
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
|
||||||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Commercial, financial & agricultural
|
$
|
761
|
|
|
$
|
80
|
|
|
$
|
—
|
|
|
$
|
1,877
|
|
|
$
|
2,718
|
|
|
$
|
507,722
|
|
|
$
|
510,440
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
101,538
|
|
|
101,538
|
|
|||||||
|
Residential mortgage
|
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 mortgage
|
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
|
|
|
(dollars in thousands)
|
Number of
Contracts |
|
Recorded
Investment (as of Period End) |
|
Increase in the
Allowance |
|||
|
Six Months Ended June 30, 2017
|
|
|
|
|
|
|
|
|
|
Commercial, financial & agricultural
|
1
|
|
|
653
|
|
|
—
|
|
|
(dollars in thousands)
|
Pass
|
|
Special
Mention |
|
Substandard
|
|
Loss
|
|
Subtotal
|
|
Net
Deferred Costs (Income) |
|
Total
|
||||||||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Commercial, financial & agricultural
|
$
|
475,393
|
|
|
$
|
2,106
|
|
|
$
|
22,194
|
|
|
$
|
—
|
|
|
$
|
499,693
|
|
|
$
|
199
|
|
|
$
|
499,892
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Construction
|
83,720
|
|
|
10,604
|
|
|
—
|
|
|
—
|
|
|
94,324
|
|
|
(487
|
)
|
|
93,837
|
|
|||||||
|
Residential mortgage
|
1,241,362
|
|
|
—
|
|
|
4,797
|
|
|
—
|
|
|
1,246,159
|
|
|
3,458
|
|
|
1,249,617
|
|
|||||||
|
Home equity
|
393,212
|
|
|
—
|
|
|
1,509
|
|
|
—
|
|
|
394,721
|
|
|
(1
|
)
|
|
394,720
|
|
|||||||
|
Commercial mortgage
|
861,699
|
|
|
22,622
|
|
|
11,900
|
|
|
—
|
|
|
896,221
|
|
|
(1,209
|
)
|
|
895,012
|
|
|||||||
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Automobiles
|
256,728
|
|
|
—
|
|
|
66
|
|
|
64
|
|
|
256,858
|
|
|
—
|
|
|
256,858
|
|
|||||||
|
Other consumer
|
201,202
|
|
|
—
|
|
|
190
|
|
|
—
|
|
|
201,392
|
|
|
(116
|
)
|
|
201,276
|
|
|||||||
|
Leases
|
523
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
523
|
|
|
—
|
|
|
523
|
|
|||||||
|
Total
|
$
|
3,513,839
|
|
|
$
|
35,332
|
|
|
$
|
40,656
|
|
|
$
|
64
|
|
|
$
|
3,589,891
|
|
|
$
|
1,844
|
|
|
$
|
3,591,735
|
|
|
(dollars in thousands)
|
Pass
|
|
Special
Mention |
|
Substandard
|
|
Loss
|
|
Subtotal
|
|
Net
Deferred Costs (Income) |
|
Total
|
||||||||||||||
|
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
|
|
|||||||
|
Residential mortgage
|
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 mortgage
|
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
|
|
|
|
|
|
Real Estate
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
|
Commercial,
Financial & Agricultural |
|
Construction
|
|
Residential Mortgage
|
|
Home Equity
|
|
Commercial Mortgage
|
|
Consumer - Auto
|
|
Consumer - Other
|
|
Leases
|
|
Unallocated
|
|
Total
|
||||||||||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||||||||||||||||||
|
Three Months Ended June 30, 2017
|
|||||||||||||||||||||||||||||||||||||||
|
Beginning balance
|
$
|
8,346
|
|
|
$
|
3,718
|
|
|
$
|
14,892
|
|
|
$
|
3,425
|
|
|
$
|
19,187
|
|
|
$
|
2,976
|
|
|
$
|
2,825
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
55,369
|
|
|
Provision (credit) for loan and lease losses
|
353
|
|
|
(562
|
)
|
|
(1,495
|
)
|
|
(82
|
)
|
|
(1,131
|
)
|
|
(128
|
)
|
|
763
|
|
|
—
|
|
|
—
|
|
|
(2,282
|
)
|
||||||||||
|
|
8,699
|
|
|
3,156
|
|
|
13,397
|
|
|
3,343
|
|
|
18,056
|
|
|
2,848
|
|
|
3,588
|
|
|
—
|
|
|
—
|
|
|
53,087
|
|
||||||||||
|
Charge-offs
|
337
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
352
|
|
|
1,118
|
|
|
—
|
|
|
—
|
|
|
1,807
|
|
||||||||||
|
Recoveries
|
236
|
|
|
56
|
|
|
637
|
|
|
27
|
|
|
128
|
|
|
284
|
|
|
180
|
|
|
—
|
|
|
—
|
|
|
1,548
|
|
||||||||||
|
Net charge-offs (recoveries)
|
101
|
|
|
(56
|
)
|
|
(637
|
)
|
|
(27
|
)
|
|
(128
|
)
|
|
68
|
|
|
938
|
|
|
—
|
|
|
—
|
|
|
259
|
|
||||||||||
|
Ending balance
|
$
|
8,598
|
|
|
$
|
3,212
|
|
|
$
|
14,034
|
|
|
$
|
3,370
|
|
|
$
|
18,184
|
|
|
$
|
2,780
|
|
|
$
|
2,650
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
52,828
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Three Months Ended June 30, 2016
|
|||||||||||||||||||||||||||||||||||||||
|
Beginning balance
|
$
|
7,000
|
|
|
$
|
4,128
|
|
|
$
|
14,696
|
|
|
$
|
3,309
|
|
|
$
|
25,173
|
|
|
$
|
2,723
|
|
|
$
|
3,120
|
|
|
$
|
—
|
|
|
$
|
2,000
|
|
|
$
|
62,149
|
|
|
Provision (credit) for loan and lease losses
|
(3,006
|
)
|
|
(314
|
)
|
|
(677
|
)
|
|
133
|
|
|
2,261
|
|
|
(158
|
)
|
|
379
|
|
|
—
|
|
|
—
|
|
|
(1,382
|
)
|
||||||||||
|
|
3,994
|
|
|
3,814
|
|
|
14,019
|
|
|
3,442
|
|
|
27,434
|
|
|
2,565
|
|
|
3,499
|
|
|
—
|
|
|
2,000
|
|
|
60,767
|
|
||||||||||
|
Charge-offs
|
272
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
358
|
|
|
777
|
|
|
—
|
|
|
—
|
|
|
1,407
|
|
||||||||||
|
Recoveries
|
720
|
|
|
9
|
|
|
173
|
|
|
4
|
|
|
14
|
|
|
366
|
|
|
118
|
|
|
—
|
|
|
—
|
|
|
1,404
|
|
||||||||||
|
Net charge-offs (recoveries)
|
(448
|
)
|
|
(9
|
)
|
|
(173
|
)
|
|
(4
|
)
|
|
(14
|
)
|
|
(8
|
)
|
|
659
|
|
|
—
|
|
|
—
|
|
|
3
|
|
||||||||||
|
Ending balance
|
$
|
4,442
|
|
|
$
|
3,823
|
|
|
$
|
14,192
|
|
|
$
|
3,446
|
|
|
$
|
27,448
|
|
|
$
|
2,573
|
|
|
$
|
2,840
|
|
|
$
|
—
|
|
|
$
|
2,000
|
|
|
$
|
60,764
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
Real Estate
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
|
Commercial,
Financial & Agricultural |
|
Construction
|
|
Residential Mortgage
|
|
Home Equity
|
|
Commercial Mortgage
|
|
Consumer - Auto
|
|
Consumer - Other
|
|
Leases
|
|
Unallocated
|
|
Total
|
||||||||||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||||||||||||||||||
|
Six Months Ended June 30, 2017
|
|||||||||||||||||||||||||||||||||||||||
|
Beginning balance
|
$
|
8,637
|
|
|
$
|
4,224
|
|
|
$
|
15,055
|
|
|
$
|
3,502
|
|
|
$
|
19,104
|
|
|
$
|
3,000
|
|
|
$
|
3,109
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
56,631
|
|
|
Provision (credit) for loan and lease losses
|
287
|
|
|
(1,089
|
)
|
|
(1,754
|
)
|
|
(161
|
)
|
|
(1,059
|
)
|
|
174
|
|
|
1,240
|
|
|
—
|
|
|
—
|
|
|
(2,362
|
)
|
||||||||||
|
|
8,924
|
|
|
3,135
|
|
|
13,301
|
|
|
3,341
|
|
|
18,045
|
|
|
3,174
|
|
|
4,349
|
|
|
—
|
|
|
—
|
|
|
54,269
|
|
||||||||||
|
Charge-offs
|
837
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
872
|
|
|
2,095
|
|
|
—
|
|
|
—
|
|
|
3,804
|
|
||||||||||
|
Recoveries
|
511
|
|
|
77
|
|
|
733
|
|
|
29
|
|
|
139
|
|
|
478
|
|
|
396
|
|
|
—
|
|
|
—
|
|
|
2,363
|
|
||||||||||
|
Net charge-offs (recoveries)
|
326
|
|
|
(77
|
)
|
|
(733
|
)
|
|
(29
|
)
|
|
(139
|
)
|
|
394
|
|
|
1,699
|
|
|
—
|
|
|
—
|
|
|
1,441
|
|
||||||||||
|
Ending balance
|
$
|
8,598
|
|
|
$
|
3,212
|
|
|
$
|
14,034
|
|
|
$
|
3,370
|
|
|
$
|
18,184
|
|
|
$
|
2,780
|
|
|
$
|
2,650
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
52,828
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Six Months Ended June 30, 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
|
(2,908
|
)
|
|
(4,649
|
)
|
|
(656
|
)
|
|
342
|
|
|
5,574
|
|
|
(139
|
)
|
|
447
|
|
|
—
|
|
|
(140
|
)
|
|
(2,129
|
)
|
||||||||||
|
|
3,997
|
|
|
3,805
|
|
|
13,986
|
|
|
3,438
|
|
|
27,421
|
|
|
2,752
|
|
|
3,786
|
|
|
—
|
|
|
2,000
|
|
|
61,185
|
|
||||||||||
|
Charge-offs
|
624
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
738
|
|
|
1,509
|
|
|
—
|
|
|
—
|
|
|
2,871
|
|
||||||||||
|
Recoveries
|
1,069
|
|
|
18
|
|
|
206
|
|
|
8
|
|
|
27
|
|
|
559
|
|
|
563
|
|
|
—
|
|
|
—
|
|
|
2,450
|
|
||||||||||
|
Net charge-offs (recoveries)
|
(445
|
)
|
|
(18
|
)
|
|
(206
|
)
|
|
(8
|
)
|
|
(27
|
)
|
|
179
|
|
|
946
|
|
|
—
|
|
|
—
|
|
|
421
|
|
||||||||||
|
Ending balance
|
$
|
4,442
|
|
|
$
|
3,823
|
|
|
$
|
14,192
|
|
|
$
|
3,446
|
|
|
$
|
27,448
|
|
|
$
|
2,573
|
|
|
$
|
2,840
|
|
|
$
|
—
|
|
|
$
|
2,000
|
|
|
$
|
60,764
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
(dollars in thousands)
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Investments in low income housing tax credit partnerships
|
$
|
2,896
|
|
|
$
|
3,353
|
|
|
Trust preferred investments
|
2,792
|
|
|
2,792
|
|
||
|
Investments in affiliates
|
447
|
|
|
690
|
|
||
|
Other
|
54
|
|
|
54
|
|
||
|
Total
|
$
|
6,189
|
|
|
$
|
6,889
|
|
|
(dollars in thousands)
|
Three Months Ended
June 30, 2017 |
|
Three Months Ended
June 30, 2016 |
|
Six Months Ended
June 30, 2017 |
|
Six Months Ended
June 30, 2016 |
||||||||
|
Cost method:
|
|
|
|
|
|
|
|
||||||||
|
Amortization expense recognized in other operating expense
|
$
|
223
|
|
|
$
|
258
|
|
|
$
|
456
|
|
|
$
|
515
|
|
|
Tax credits recognized in income tax expense
|
260
|
|
|
292
|
|
|
526
|
|
|
585
|
|
||||
|
(dollars in thousands)
|
Core
Deposit Premium |
|
Mortgage
Servicing Rights |
|
Total
|
||||||
|
Balance, beginning of period
|
$
|
4,680
|
|
|
$
|
15,779
|
|
|
$
|
20,459
|
|
|
Additions
|
—
|
|
|
1,220
|
|
|
1,220
|
|
|||
|
Amortization
|
(1,337
|
)
|
|
(1,067
|
)
|
|
(2,404
|
)
|
|||
|
Balance, end of period
|
$
|
3,343
|
|
|
$
|
15,932
|
|
|
$
|
19,275
|
|
|
|
Six Months Ended June 30,
|
||||||
|
(dollars in thousands)
|
2017
|
|
2016
|
||||
|
Fair market value, beginning of period
|
$
|
18,087
|
|
|
$
|
18,345
|
|
|
Fair market value, end of period
|
17,024
|
|
|
16,123
|
|
||
|
Weighted average discount rate
|
9.5
|
%
|
|
9.5
|
%
|
||
|
Forecasted constant prepayment rate assumption
|
16.1
|
|
|
16.5
|
|
||
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
(dollars in thousands)
|
Gross
Carrying Value |
|
Accumulated
Amortization |
|
Net
Carrying Value |
|
Gross
Carrying Value |
|
Accumulated
Amortization |
|
Net
Carrying Value |
||||||||||||
|
Core deposit premium
|
$
|
44,642
|
|
|
$
|
(41,299
|
)
|
|
$
|
3,343
|
|
|
$
|
44,642
|
|
|
$
|
(39,962
|
)
|
|
$
|
4,680
|
|
|
Mortgage servicing rights
|
63,269
|
|
|
(47,337
|
)
|
|
15,932
|
|
|
62,049
|
|
|
(46,270
|
)
|
|
15,779
|
|
||||||
|
Total
|
$
|
107,911
|
|
|
$
|
(88,636
|
)
|
|
$
|
19,275
|
|
|
$
|
106,691
|
|
|
$
|
(86,232
|
)
|
|
$
|
20,459
|
|
|
|
Estimated Amortization Expense
|
||||||||||
|
(dollars in thousands)
|
Core
Deposit Premium |
|
Mortgage
Servicing Rights |
|
Total
|
||||||
|
2017 (remainder)
|
$
|
1,337
|
|
|
$
|
1,293
|
|
|
$
|
2,630
|
|
|
2018
|
2,006
|
|
|
2,148
|
|
|
4,154
|
|
|||
|
2019
|
—
|
|
|
1,767
|
|
|
1,767
|
|
|||
|
2020
|
—
|
|
|
1,448
|
|
|
1,448
|
|
|||
|
2021
|
—
|
|
|
1,201
|
|
|
1,201
|
|
|||
|
2022
|
—
|
|
|
1,039
|
|
|
1,039
|
|
|||
|
Thereafter
|
—
|
|
|
7,036
|
|
|
7,036
|
|
|||
|
|
$
|
3,343
|
|
|
$
|
15,932
|
|
|
$
|
19,275
|
|
|
Derivatives Financial Instruments Not Designated as Hedging Instruments
|
|
Balance Sheet
Location |
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||||||
|
|
|
Fair Value at
|
|
Fair Value at
|
||||||||||||||
|
(dollars in thousands)
|
|
|
June 30, 2017
|
|
December 31, 2016
|
|
June 30, 2017
|
|
December 31, 2016
|
|||||||||
|
Interest rate lock and forward sale commitments
|
|
Other assets / other liabilities
|
|
$
|
51
|
|
|
$
|
260
|
|
|
$
|
36
|
|
|
$
|
118
|
|
|
Derivatives Financial Instruments
Not Designated as Hedging Instruments |
|
Location of Gain (Loss)
Recognized in Earnings on Derivatives |
|
Amount of Gain (Loss)
Recognized in Earnings on Derivatives |
||
|
(dollars in thousands)
|
|
|
||||
|
Three Months Ended June 30, 2017
|
|
|
|
|
|
|
|
Interest rate lock and forward sale commitments
|
|
Mortgage banking income
|
|
$
|
80
|
|
|
Loans held for sale
|
|
Other income
|
|
(3
|
)
|
|
|
|
|
|
|
|
||
|
Three Months Ended June 30, 2016
|
|
|
|
|
||
|
Interest rate lock and forward sale commitments
|
|
Mortgage banking income
|
|
(29
|
)
|
|
|
|
|
|
|
|
||
|
Six Months Ended June 30, 2017
|
|
|
|
|
||
|
Interest rate lock and forward sale commitments
|
|
Mortgage banking income
|
|
(127
|
)
|
|
|
Loans held for sale
|
|
Other income
|
|
(3
|
)
|
|
|
|
|
|
|
|
||
|
Six Months Ended June 30, 2016
|
|
|
|
|
||
|
Interest rate lock and forward sale commitments
|
|
Mortgage banking income
|
|
(108
|
)
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
(dollars in thousands)
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Mortgage banking income:
|
|
|
|
|
|
|
|
||||||||
|
Loan servicing fees
|
$
|
1,340
|
|
|
$
|
1,362
|
|
|
$
|
2,698
|
|
|
$
|
2,724
|
|
|
Amortization of mortgage servicing rights
|
(547
|
)
|
|
(1,755
|
)
|
|
(1,067
|
)
|
|
(3,264
|
)
|
||||
|
Gain on sale of residential mortgage loans
|
1,084
|
|
|
1,845
|
|
|
2,396
|
|
|
3,311
|
|
||||
|
Unrealized gain (loss) on interest rate locks
|
80
|
|
|
(29
|
)
|
|
(127
|
)
|
|
(108
|
)
|
||||
|
Total mortgage banking income
|
$
|
1,957
|
|
|
$
|
1,423
|
|
|
$
|
3,900
|
|
|
$
|
2,663
|
|
|
|
Shares
|
|
Weighted
Average Grant Date Fair Value |
|||
|
Non-vested restricted stock awards and units, beginning of period
|
437,697
|
|
|
$
|
22.01
|
|
|
Changes during the period:
|
|
|
|
|
|
|
|
Granted
|
103,746
|
|
|
31.69
|
|
|
|
Vested
|
(117,286
|
)
|
|
19.08
|
|
|
|
Forfeited
|
(18,729
|
)
|
|
24.72
|
|
|
|
Non-vested restricted stock awards and units, end of period
|
405,428
|
|
|
25.21
|
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
(dollars in thousands)
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Interest cost
|
$
|
233
|
|
|
$
|
344
|
|
|
$
|
462
|
|
|
$
|
687
|
|
|
Expected return on plan assets
|
(264
|
)
|
|
(439
|
)
|
|
(528
|
)
|
|
(878
|
)
|
||||
|
Amortization of net actuarial loss
|
300
|
|
|
354
|
|
|
596
|
|
|
708
|
|
||||
|
Net periodic cost
|
$
|
269
|
|
|
$
|
259
|
|
|
$
|
530
|
|
|
$
|
517
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
(dollars in thousands)
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Interest cost
|
$
|
100
|
|
|
$
|
117
|
|
|
$
|
215
|
|
|
$
|
233
|
|
|
Amortization of net actuarial loss
|
25
|
|
|
12
|
|
|
51
|
|
|
25
|
|
||||
|
Amortization of net transition obligation
|
5
|
|
|
4
|
|
|
9
|
|
|
8
|
|
||||
|
Amortization of prior service cost
|
4
|
|
|
5
|
|
|
8
|
|
|
10
|
|
||||
|
Settlement
|
138
|
|
|
—
|
|
|
138
|
|
|
—
|
|
||||
|
Net periodic cost
|
$
|
272
|
|
|
$
|
138
|
|
|
$
|
421
|
|
|
$
|
276
|
|
|
(dollars in thousands)
|
Before Tax
|
|
Tax Effect
|
|
Net of Tax
|
||||||
|
Three Months Ended June 30, 2017
|
|
|
|
|
|
|
|
|
|||
|
Net unrealized gains on investment securities:
|
|
|
|
|
|
|
|
|
|||
|
Net unrealized gains arising during the period
|
$
|
3,001
|
|
|
$
|
1,193
|
|
|
$
|
1,808
|
|
|
Less: Reclassification adjustment for losses realized in net income
|
1,640
|
|
|
653
|
|
|
987
|
|
|||
|
Net unrealized gains on investment securities
|
4,641
|
|
|
1,846
|
|
|
2,795
|
|
|||
|
|
|
|
|
|
|
||||||
|
Defined benefit plans:
|
|
|
|
|
|
|
|
|
|||
|
Amortization of net actuarial loss
|
325
|
|
|
222
|
|
|
103
|
|
|||
|
Amortization of net transition obligation
|
5
|
|
|
2
|
|
|
3
|
|
|||
|
Amortization of prior service cost
|
4
|
|
|
2
|
|
|
2
|
|
|||
|
Settlement
|
138
|
|
|
56
|
|
|
82
|
|
|||
|
Defined benefit plans, net
|
472
|
|
|
282
|
|
|
190
|
|
|||
|
Other comprehensive income
|
$
|
5,113
|
|
|
$
|
2,128
|
|
|
$
|
2,985
|
|
|
(dollars in thousands)
|
Before Tax
|
|
Tax Effect
|
|
Net of Tax
|
||||||
|
Three Months Ended June 30, 2016
|
|
|
|
|
|
|
|
|
|||
|
Net unrealized gains on investment securities:
|
|
|
|
|
|
|
|
|
|||
|
Net unrealized gains arising during the period
|
$
|
9,737
|
|
|
$
|
3,871
|
|
|
$
|
5,866
|
|
|
Less: Reclassification adjustment for losses realized in net income
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Net unrealized gains on investment securities
|
9,737
|
|
|
3,871
|
|
|
5,866
|
|
|||
|
|
|
|
|
|
|
||||||
|
Defined benefit plans:
|
|
|
|
|
|
|
|
|
|||
|
Amortization of net actuarial loss
|
366
|
|
|
124
|
|
|
242
|
|
|||
|
Amortization of net transition obligation
|
4
|
|
|
1
|
|
|
3
|
|
|||
|
Amortization of prior service cost
|
5
|
|
|
1
|
|
|
4
|
|
|||
|
Defined benefit plans, net
|
375
|
|
|
126
|
|
|
249
|
|
|||
|
Other comprehensive inco
me
|
$
|
10,112
|
|
|
$
|
3,997
|
|
|
$
|
6,115
|
|
|
(dollars in thousands)
|
Before Tax
|
|
Tax Effect
|
|
Net of Tax
|
||||||
|
Six Months Ended June 30, 2017
|
|
|
|
|
|
|
|
|
|||
|
Net unrealized gains on investment securities:
|
|
|
|
|
|
|
|
|
|||
|
Net unrealized gains arising during the period
|
$
|
6,528
|
|
|
$
|
2,596
|
|
|
$
|
3,932
|
|
|
Less: Reclassification adjustment for losses realized in net income
|
1,640
|
|
|
653
|
|
|
987
|
|
|||
|
Net unrealized gains on investment securities
|
8,168
|
|
|
3,249
|
|
|
4,919
|
|
|||
|
|
|
|
|
|
|
||||||
|
Defined benefit plans:
|
|
|
|
|
|
|
|
||||
|
Net actuarial losses arising during the period
|
(1,042
|
)
|
|
(415
|
)
|
|
(627
|
)
|
|||
|
Amortization of net actuarial loss
|
647
|
|
|
287
|
|
|
360
|
|
|||
|
Amortization of net transition obligation
|
9
|
|
|
3
|
|
|
6
|
|
|||
|
Amortization of prior service cost
|
8
|
|
|
3
|
|
|
5
|
|
|||
|
Settlement
|
138
|
|
|
56
|
|
|
82
|
|
|||
|
Defined benefit plans, net
|
(240
|
)
|
|
(66
|
)
|
|
(174
|
)
|
|||
|
Other comprehensive inco
me
|
$
|
7,928
|
|
|
$
|
3,183
|
|
|
$
|
4,745
|
|
|
|
|
|
|
|
|
||||||
|
(dollars in thousands)
|
Before Tax
|
|
Tax Effect
|
|
Net of Tax
|
||||||
|
Six Months Ended June 30, 2016
|
|
|
|
|
|
|
|
|
|||
|
Net unrealized gains on investment securities:
|
|
|
|
|
|
|
|
|
|||
|
Net unrealized gains arising during the period
|
$
|
29,420
|
|
|
$
|
11,701
|
|
|
$
|
17,719
|
|
|
Less: Reclassification adjustment for losses realized in net income
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Net unrealized gains on investment securities
|
29,420
|
|
|
11,701
|
|
|
17,719
|
|
|||
|
|
|
|
|
|
|
||||||
|
Defined benefit plans:
|
|
|
|
|
|
|
|
|
|||
|
Net actuarial losses arising during the period
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Amortization of net actuarial loss
|
733
|
|
|
248
|
|
|
485
|
|
|||
|
Amortization of net transition obligation
|
8
|
|
|
2
|
|
|
6
|
|
|||
|
Amortization of prior service cost
|
10
|
|
|
2
|
|
|
8
|
|
|||
|
Defined benefit plans, net
|
751
|
|
|
252
|
|
|
499
|
|
|||
|
Other comprehensive inco
me
|
$
|
30,171
|
|
|
$
|
11,953
|
|
|
$
|
18,218
|
|
|
|
|
|
|
|
|
||||||
|
(dollars in thousands)
|
Investment
Securities |
|
Defined
Benefit Plans |
|
Accumulated
Other Comprehensive Income |
||||||
|
Three Months Ended June 30, 2017
|
|
|
|
|
|
|
|
|
|||
|
Balance at beginning of period
|
$
|
6,853
|
|
|
$
|
(6,614
|
)
|
|
$
|
239
|
|
|
|
|
|
|
|
|
||||||
|
Other comprehensive income before reclassificatio
ns
|
1,808
|
|
|
—
|
|
|
1,808
|
|
|||
|
Amounts reclassified from AOCI
|
987
|
|
|
190
|
|
|
1,177
|
|
|||
|
Total other comprehensive income
|
2,795
|
|
|
190
|
|
|
2,985
|
|
|||
|
Balance at end of period
|
$
|
9,648
|
|
|
$
|
(6,424
|
)
|
|
$
|
3,224
|
|
|
(dollars in thousands)
|
Investment
Securities |
|
Defined
Benefit Plans |
|
Accumulated
Other Comprehensive Income |
||||||
|
Three Months Ended June 30, 2016
|
|
|
|
|
|
|
|
|
|||
|
Balance at beginning of period
|
$
|
21,034
|
|
|
$
|
(8,728
|
)
|
|
$
|
12,306
|
|
|
|
|
|
|
|
|
||||||
|
Other comprehensive income before reclassifications
|
5,866
|
|
|
—
|
|
|
5,866
|
|
|||
|
Amounts reclassified from AOCI
|
—
|
|
|
249
|
|
|
249
|
|
|||
|
Total other comprehensive income
|
5,866
|
|
|
249
|
|
|
6,115
|
|
|||
|
Balance at end of period
|
$
|
26,900
|
|
|
$
|
(8,479
|
)
|
|
$
|
18,421
|
|
|
(dollars in thousands)
|
Investment
Securities |
|
Defined
Benefit Plans |
|
Accumulated
Other Comprehensive Income |
||||||
|
Six Months Ended June 30, 2017
|
|
|
|
|
|
|
|
|
|||
|
Balance at beginning of period
|
$
|
4,729
|
|
|
$
|
(6,250
|
)
|
|
$
|
(1,521
|
)
|
|
|
|
|
|
|
|
||||||
|
Other comprehensive loss before reclassifications
|
3,932
|
|
|
(627
|
)
|
|
3,305
|
|
|||
|
Amounts reclassified from AOCI
|
987
|
|
|
453
|
|
|
1,440
|
|
|||
|
Total other comprehensive income
(loss)
|
4,919
|
|
|
(174
|
)
|
|
4,745
|
|
|||
|
Balance at end of period
|
$
|
9,648
|
|
|
$
|
(6,424
|
)
|
|
$
|
3,224
|
|
|
|
|
|
|
|
|
||||||
|
(dollars in thousands)
|
Investment
Securities |
|
Defined
Benefit Plans |
|
Accumulated
Other Comprehensive Income |
||||||
|
Six Months Ended June 30, 2016
|
|
|
|
|
|
|
|
|
|||
|
Balance at beginning of period
|
$
|
9,181
|
|
|
$
|
(8,978
|
)
|
|
$
|
203
|
|
|
|
|
|
|
|
|
||||||
|
Other comprehensive income before reclassifications
|
17,719
|
|
|
—
|
|
|
17,719
|
|
|||
|
Amounts reclassified from AOCI
|
—
|
|
|
499
|
|
|
499
|
|
|||
|
Total other comprehensive income
|
17,719
|
|
|
499
|
|
|
18,218
|
|
|||
|
Balance at end of period
|
$
|
26,900
|
|
|
$
|
(8,479
|
)
|
|
$
|
18,421
|
|
|
|
|
|
|
|
|
||||||
|
|
Amount Reclassified from AOCI
|
|
Affected Line Item in the Statement Where Net Income is Presented
|
||||||
|
Details about AOCI Components
|
Three months ended June 30,
|
|
|||||||
|
(dollars in thousands)
|
2017
|
|
2016
|
|
|||||
|
Sale of investment securities available for sale
|
$
|
(1,640
|
)
|
|
$
|
—
|
|
|
Investment securities losses
|
|
|
653
|
|
|
—
|
|
|
Tax benefit
|
||
|
|
$
|
(987
|
)
|
|
$
|
—
|
|
|
Net of tax
|
|
|
|
|
|
|
|
||||
|
Amortization of defined benefit retirement and supplemental executive retirement plan items
|
|
|
|
|
|
|
|
||
|
Net actuarial loss
|
$
|
(325
|
)
|
|
$
|
(366
|
)
|
|
(1)
|
|
Net transition obligation
|
(5
|
)
|
|
(4
|
)
|
|
(1)
|
||
|
Prior service cost
|
(4
|
)
|
|
(5
|
)
|
|
(1)
|
||
|
Settlement
|
(138
|
)
|
|
—
|
|
|
(1)
|
||
|
|
(472
|
)
|
|
(375
|
)
|
|
Total before tax
|
||
|
|
282
|
|
|
126
|
|
|
Tax benefit
|
||
|
|
$
|
(190
|
)
|
|
$
|
(249
|
)
|
|
Net of tax
|
|
|
|
|
|
|
|
||||
|
Total reclassifications for the period
|
$
|
(1,177
|
)
|
|
$
|
(249
|
)
|
|
Net of tax
|
|
|
Amount Reclassified from AOCI
|
|
Affected Line Item in the Statement Where Net Income is Presented
|
||||||
|
Details about AOCI Components
|
Six months ended June 30,
|
|
|||||||
|
(dollars in thousands)
|
2017
|
|
2016
|
|
|||||
|
Sale of investment securities available for sale
|
$
|
(1,640
|
)
|
|
$
|
—
|
|
|
Investment securities losses
|
|
|
653
|
|
|
—
|
|
|
Tax benefit
|
||
|
|
$
|
(987
|
)
|
|
$
|
—
|
|
|
Net of tax
|
|
|
|
|
|
|
|
||||
|
Amortization of defined benefit retirement and supplemental executive retirement plan items
|
|
|
|
|
|
|
|
||
|
Net actuarial loss
|
$
|
(647
|
)
|
|
$
|
(733
|
)
|
|
(1)
|
|
Net transition obligation
|
(9
|
)
|
|
(8
|
)
|
|
(1)
|
||
|
Prior service cost
|
(8
|
)
|
|
(10
|
)
|
|
(1)
|
||
|
Settlement
|
(138
|
)
|
|
—
|
|
|
(1)
|
||
|
|
(802
|
)
|
|
(751
|
)
|
|
Total before tax
|
||
|
|
349
|
|
|
252
|
|
|
Tax benefit
|
||
|
|
$
|
(453
|
)
|
|
$
|
(499
|
)
|
|
Net of tax
|
|
|
|
|
|
|
|
||||
|
Total reclassifications for the period
|
$
|
(1,440
|
)
|
|
$
|
(499
|
)
|
|
Net of tax
|
|
|
|
|
|
|
|
||||
|
|
|
(1)
|
These AOCI components are included in the computation of net periodic pension cost (see
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
(dollars in thousands, except per share data)
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income
|
$
|
12,025
|
|
|
$
|
12,137
|
|
|
$
|
25,104
|
|
|
$
|
23,318
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares outstanding - basic
|
30,568,247
|
|
|
31,060,593
|
|
|
30,641,165
|
|
|
31,162,013
|
|
||||
|
Dilutive effect of employee stock options and awards
|
235,478
|
|
|
201,932
|
|
|
238,758
|
|
|
197,555
|
|
||||
|
Weighted average shares outstanding - diluted
|
30,803,725
|
|
|
31,262,525
|
|
|
30,879,923
|
|
|
31,359,568
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Basic earnings per common share
|
$
|
0.39
|
|
|
$
|
0.39
|
|
|
$
|
0.82
|
|
|
$
|
0.75
|
|
|
Diluted earnings per common share
|
$
|
0.39
|
|
|
$
|
0.39
|
|
|
$
|
0.81
|
|
|
$
|
0.74
|
|
|
|
|
|
|
|
Fair Value Measurement Using
|
||||||||||||||
|
(dollars in thousands)
|
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) |
||||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Financial assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash and due from banks
|
$
|
85,975
|
|
|
$
|
85,975
|
|
|
$
|
85,975
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest-bearing deposits in other banks
|
54,576
|
|
|
54,576
|
|
|
54,576
|
|
|
—
|
|
|
—
|
|
|||||
|
Investment securities
|
1,520,483
|
|
|
1,519,229
|
|
|
809
|
|
|
1,506,231
|
|
|
12,189
|
|
|||||
|
Loans held for sale
|
13,288
|
|
|
13,288
|
|
|
—
|
|
|
13,288
|
|
|
—
|
|
|||||
|
Net loans and leases
|
3,538,907
|
|
|
3,505,125
|
|
|
—
|
|
|
28,058
|
|
|
3,477,067
|
|
|||||
|
Mortgage servicing rights
|
15,932
|
|
|
17,024
|
|
|
—
|
|
|
—
|
|
|
17,024
|
|
|||||
|
Federal Home Loan Bank stock
|
6,492
|
|
|
6,492
|
|
|
6,492
|
|
|
—
|
|
|
—
|
|
|||||
|
Accrued interest receivable
|
15,636
|
|
|
15,636
|
|
|
15,636
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Financial liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Noninterest-bearing demand
|
1,383,754
|
|
|
1,383,754
|
|
|
1,383,754
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest-bearing demand and savings and money market
|
2,371,064
|
|
|
2,371,064
|
|
|
2,371,064
|
|
|
—
|
|
|
—
|
|
|||||
|
Time
|
1,131,564
|
|
|
1,127,639
|
|
|
—
|
|
|
—
|
|
|
1,127,639
|
|
|||||
|
Short-term borrowings
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Long-term debt
|
92,785
|
|
|
69,265
|
|
|
—
|
|
|
69,265
|
|
|
—
|
|
|||||
|
Accrued interest payable (included in other liabilities)
|
2,504
|
|
|
2,504
|
|
|
2,504
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Off-balance sheet financial instruments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Commitments to extend credit
|
890,045
|
|
|
1,123
|
|
|
—
|
|
|
1,123
|
|
|
—
|
|
|||||
|
Standby letters of credit and financial guarantees written
|
19,329
|
|
|
290
|
|
|
—
|
|
|
290
|
|
|
—
|
|
|||||
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest rate lock commitments
|
3,347
|
|
|
(15
|
)
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
|||||
|
Forward sale commitments
|
15,145
|
|
|
30
|
|
|
—
|
|
|
30
|
|
|
—
|
|
|||||
|
|
|
|
|
|
Fair Value Measurement Using
|
||||||||||||||
|
(dollars in thousands)
|
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) |
||||||||||
|
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
|
|
|||||
|
Mortgage servicing rights
|
15,779
|
|
|
18,087
|
|
|
—
|
|
|
—
|
|
|
18,087
|
|
|||||
|
Federal Home Loan Bank stock
|
11,572
|
|
|
11,572
|
|
|
11,572
|
|
|
—
|
|
|
—
|
|
|||||
|
Accrued interest receivable
|
15,675
|
|
|
15,675
|
|
|
15,675
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Financial liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Noninterest-bearing demand
|
1,265,246
|
|
|
1,265,246
|
|
|
1,265,246
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest-bearing demand and savings and money market
|
2,253,591
|
|
|
2,253,591
|
|
|
2,253,591
|
|
|
—
|
|
|
—
|
|
|||||
|
Time
|
1,089,364
|
|
|
1,088,436
|
|
|
—
|
|
|
—
|
|
|
1,088,436
|
|
|||||
|
Short-term borrowings
|
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
|
16,043
|
|
|
241
|
|
|
—
|
|
|
241
|
|
|
—
|
|
|||||
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest rate lock commitments
|
879
|
|
|
6
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|||||
|
Forward sale commitments
|
32,497
|
|
|
136
|
|
|
—
|
|
|
136
|
|
|
—
|
|
|||||
|
•
|
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
|
||||||||||||
|
(dollars in thousands)
|
Fair Value
|
|
Quoted
Prices in Active Markets for Identical Assets (Level 1) |
|
Significant
Other Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Available for sale securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
States and political subdivisions
|
$
|
185,682
|
|
|
$
|
—
|
|
|
$
|
173,493
|
|
|
$
|
12,189
|
|
|
Corporate securities
|
94,072
|
|
|
—
|
|
|
94,072
|
|
|
—
|
|
||||
|
U.S. Treasury obligations and direct obligations of U.S Government agencies
|
26,506
|
|
|
—
|
|
|
26,506
|
|
|
—
|
|
||||
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Residential - U.S. Government sponsored entities
|
788,338
|
|
|
—
|
|
|
788,338
|
|
|
—
|
|
||||
|
Commercial - U.S. Government agencies and sponsored entities
|
32,548
|
|
|
—
|
|
|
32,548
|
|
|
—
|
|
||||
|
Residential - Non-government agencies
|
48,954
|
|
|
—
|
|
|
48,954
|
|
|
—
|
|
||||
|
Commercial - Non-government agencies
|
138,986
|
|
|
—
|
|
|
138,986
|
|
|
—
|
|
||||
|
Other
|
809
|
|
|
809
|
|
|
—
|
|
|
—
|
|
||||
|
Total available for sale securities
|
1,315,895
|
|
|
809
|
|
|
1,302,897
|
|
|
12,189
|
|
||||
|
Derivatives: Interest rate lock and forward sale commitments
|
15
|
|
|
—
|
|
|
15
|
|
|
—
|
|
||||
|
Total
|
$
|
1,315,910
|
|
|
$
|
809
|
|
|
$
|
1,302,912
|
|
|
$
|
12,189
|
|
|
|
|
|
Fair Value at Reporting Date Using
|
||||||||||||
|
(dollars in thousands)
|
Fair Value
|
|
Quoted
Prices in Active Markets for Identical Assets (Level 1) |
|
Significant
Other Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
||||||||
|
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:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Residential - U.S. Government sponsored entities
|
769,986
|
|
|
—
|
|
|
769,986
|
|
|
—
|
|
||||
|
Residential - Non-government agencies
|
51,547
|
|
|
—
|
|
|
51,547
|
|
|
—
|
|
||||
|
Commercial - Non-government agencies
|
137,224
|
|
|
—
|
|
|
137,224
|
|
|
—
|
|
||||
|
Other
|
660
|
|
|
660
|
|
|
—
|
|
|
—
|
|
||||
|
Total available for sale securities
|
1,243,847
|
|
|
660
|
|
|
1,230,991
|
|
|
12,196
|
|
||||
|
Derivatives: Interest rate lock and forward sale commitments
|
142
|
|
|
—
|
|
|
142
|
|
|
—
|
|
||||
|
Total
|
$
|
1,243,989
|
|
|
$
|
660
|
|
|
$
|
1,231,133
|
|
|
$
|
12,196
|
|
|
(dollars in thousands)
|
Available for Sale
Debt Securities: States and Political Subdivisions |
||
|
Balance at December 31, 2016
|
$
|
12,196
|
|
|
Principal payments received
|
(183
|
)
|
|
|
Unrealized net gain included in other comprehensive income
|
176
|
|
|
|
Balance at June 30, 2017
|
$
|
12,189
|
|
|
|
|
|
|
|
Balance at December 31, 2015
|
$
|
12,479
|
|
|
Principal payments received
|
(166
|
)
|
|
|
Unrealized net gain included in other comprehensive income
|
1,002
|
|
|
|
Balance at June 30, 2016
|
$
|
13,315
|
|
|
|
|
|
Fair Value Measurements Using
|
||||||||||||
|
(dollars in thousands)
|
Fair Value
|
|
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
|
Significant
Other Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Impaired loans (1)
|
$
|
28,058
|
|
|
$
|
—
|
|
|
$
|
28,058
|
|
|
$
|
—
|
|
|
Mortgage servicing rights
|
17,024
|
|
|
—
|
|
|
—
|
|
|
17,024
|
|
||||
|
Other real estate (2)
|
1,008
|
|
|
—
|
|
|
1,008
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Impaired loans (1)
|
$
|
30,723
|
|
|
$
|
—
|
|
|
$
|
30,723
|
|
|
$
|
—
|
|
|
Mortgage servicing rights
|
18,087
|
|
|
—
|
|
|
—
|
|
|
18,087
|
|
||||
|
Other real estate (2)
|
791
|
|
|
—
|
|
|
791
|
|
|
—
|
|
||||
|
(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.
|
|
(dollars in thousands)
|
Banking
Operations |
|
Treasury
|
|
All Others
|
|
Total
|
||||||||
|
Three Months Ended June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net interest income
|
$
|
34,558
|
|
|
$
|
7,071
|
|
|
$
|
—
|
|
|
$
|
41,629
|
|
|
Inter-segment net interest income (expense)
|
8,161
|
|
|
(6,339
|
)
|
|
(1,822
|
)
|
|
—
|
|
||||
|
Credit for loan and lease losses
|
2,282
|
|
|
—
|
|
|
—
|
|
|
2,282
|
|
||||
|
Other operating income
|
5,844
|
|
|
(933
|
)
|
|
2,959
|
|
|
7,870
|
|
||||
|
Other operating expense
|
(14,835
|
)
|
|
(322
|
)
|
|
(17,178
|
)
|
|
(32,335
|
)
|
||||
|
Administrative and overhead expense allocation
|
(15,021
|
)
|
|
(228
|
)
|
|
15,249
|
|
|
—
|
|
||||
|
Income before taxes
|
20,989
|
|
|
(751
|
)
|
|
(792
|
)
|
|
19,446
|
|
||||
|
Income tax (expense) benefit
|
(7,964
|
)
|
|
240
|
|
|
303
|
|
|
(7,421
|
)
|
||||
|
Net income (loss)
|
$
|
13,025
|
|
|
$
|
(511
|
)
|
|
$
|
(489
|
)
|
|
$
|
12,025
|
|
|
(dollars in thousands)
|
Banking
Operations |
|
Treasury
|
|
All Others
|
|
Total
|
||||||||
|
Three Months Ended June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net interest income
|
$
|
31,985
|
|
|
$
|
7,624
|
|
|
$
|
—
|
|
|
$
|
39,609
|
|
|
Inter-segment net interest income (expense)
|
9,435
|
|
|
(6,900
|
)
|
|
(2,535
|
)
|
|
—
|
|
||||
|
Credit for loan and lease losses
|
1,382
|
|
|
—
|
|
|
—
|
|
|
1,382
|
|
||||
|
Other operating income
|
6,493
|
|
|
1,397
|
|
|
2,047
|
|
|
9,937
|
|
||||
|
Other operating expense
|
(14,904
|
)
|
|
(439
|
)
|
|
(17,117
|
)
|
|
(32,460
|
)
|
||||
|
Administrative and overhead expense allocation
|
(16,709
|
)
|
|
(194
|
)
|
|
16,903
|
|
|
—
|
|
||||
|
Income before taxes
|
17,682
|
|
|
1,488
|
|
|
(702
|
)
|
|
18,468
|
|
||||
|
Income tax (expense) benefit
|
(6,078
|
)
|
|
(513
|
)
|
|
260
|
|
|
(6,331
|
)
|
||||
|
Net income (loss)
|
$
|
11,604
|
|
|
$
|
975
|
|
|
$
|
(442
|
)
|
|
$
|
12,137
|
|
|
(dollars in thousands)
|
Banking
Operations |
|
Treasury
|
|
All Others
|
|
Total
|
||||||||
|
Six Months Ended June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net interest income
|
$
|
68,648
|
|
|
$
|
14,236
|
|
|
$
|
—
|
|
|
$
|
82,884
|
|
|
Inter-segment net interest income (expense)
|
16,088
|
|
|
(12,529
|
)
|
|
(3,559
|
)
|
|
—
|
|
||||
|
Credit for loan and lease losses
|
2,362
|
|
|
—
|
|
|
—
|
|
|
2,362
|
|
||||
|
Other operating income
|
11,568
|
|
|
328
|
|
|
5,988
|
|
|
17,884
|
|
||||
|
Other operating expense
|
(29,853
|
)
|
|
(710
|
)
|
|
(33,232
|
)
|
|
(63,795
|
)
|
||||
|
Administrative and overhead expense allocation
|
(28,725
|
)
|
|
(430
|
)
|
|
29,155
|
|
|
—
|
|
||||
|
Income before taxes
|
40,088
|
|
|
895
|
|
|
(1,648
|
)
|
|
39,335
|
|
||||
|
Income tax (expense) benefit
|
(14,504
|
)
|
|
(324
|
)
|
|
597
|
|
|
(14,231
|
)
|
||||
|
Net income (loss)
|
$
|
25,584
|
|
|
$
|
571
|
|
|
$
|
(1,051
|
)
|
|
$
|
25,104
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(dollars in thousands)
|
Banking
Operations |
|
Treasury
|
|
All Others
|
|
Total
|
||||||||
|
Six Months Ended June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net interest income
|
$
|
62,936
|
|
|
$
|
15,884
|
|
|
$
|
—
|
|
|
$
|
78,820
|
|
|
Inter-segment net interest income (expense)
|
19,993
|
|
|
(13,917
|
)
|
|
(6,076
|
)
|
|
—
|
|
||||
|
Credit for loan and lease losses
|
2,129
|
|
|
—
|
|
|
—
|
|
|
2,129
|
|
||||
|
Other operating income
|
12,027
|
|
|
2,142
|
|
|
4,424
|
|
|
18,593
|
|
||||
|
Other operating expense
|
(29,647
|
)
|
|
(827
|
)
|
|
(33,352
|
)
|
|
(63,826
|
)
|
||||
|
Administrative and overhead expense allocation
|
(28,141
|
)
|
|
(390
|
)
|
|
28,531
|
|
|
—
|
|
||||
|
Income before taxes
|
39,297
|
|
|
2,892
|
|
|
(6,473
|
)
|
|
35,716
|
|
||||
|
Income tax (expense) benefit
|
(13,644
|
)
|
|
(1,004
|
)
|
|
2,250
|
|
|
(12,398
|
)
|
||||
|
Net income
|
$
|
25,653
|
|
|
$
|
1,888
|
|
|
$
|
(4,223
|
)
|
|
$
|
23,318
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(dollars in thousands)
|
Banking
Operations |
|
Treasury
|
|
All Others
|
|
Total
|
||||||||
|
At June 30, 2017:
|
|
|
|
|
|
|
|
||||||||
|
Investment securities
|
$
|
—
|
|
|
$
|
1,520,483
|
|
|
$
|
—
|
|
|
$
|
1,520,483
|
|
|
Loans and leases (including loans held for sale)
|
3,605,023
|
|
|
—
|
|
|
—
|
|
|
3,605,023
|
|
||||
|
Other
|
40,235
|
|
|
284,343
|
|
|
83,051
|
|
|
407,629
|
|
||||
|
Total assets
|
$
|
3,645,258
|
|
|
$
|
1,804,826
|
|
|
$
|
83,051
|
|
|
$
|
5,533,135
|
|
|
(dollars in thousands)
|
Banking
Operations |
|
Treasury
|
|
All Others
|
|
Total
|
||||||||
|
At 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
|
|
|
•
|
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 and auto dealer purchased portfolios, which are purchased at a premium.
|
|
•
|
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.
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Return on average assets
|
0.88
|
%
|
|
0.93
|
%
|
|
0.92
|
%
|
|
0.90
|
%
|
||||
|
Return on average shareholders’ equity
|
9.32
|
|
|
9.51
|
|
|
9.78
|
|
|
9.18
|
|
||||
|
Basic earnings per common share
|
$
|
0.39
|
|
|
$
|
0.39
|
|
|
$
|
0.82
|
|
|
$
|
0.75
|
|
|
Diluted earnings per common share
|
0.39
|
|
|
0.39
|
|
|
0.81
|
|
|
0.74
|
|
||||
|
(dollars in thousands)
|
Three Months Ended June 30,
|
|||||||||||||||||||||||||||||||
|
2017
|
|
2016
|
|
Variance
|
||||||||||||||||||||||||||||
|
Average
Balance |
|
Average
Yield/ Rate |
|
Interest
Income/ Expense |
|
Average
Balance |
|
Average
Yield/ Rate |
|
Interest
Income/ Expense |
|
Average
Balance |
|
Average
Yield/ Rate |
|
Interest
Income/ Expense |
||||||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Interest-bearing deposits in other banks
|
$
|
22,840
|
|
|
1.07
|
%
|
|
61
|
|
|
$
|
8,946
|
|
|
0.48
|
%
|
|
11
|
|
|
$
|
13,894
|
|
|
0.59
|
%
|
|
50
|
|
|||
|
Investment securities, excluding valuation allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Taxable (1)
|
1,344,467
|
|
|
2.53
|
|
|
8,493
|
|
|
1,318,579
|
|
|
2.42
|
|
|
7,963
|
|
|
25,888
|
|
|
0.11
|
|
|
530
|
|
||||||
|
Tax-exempt (1)
|
170,169
|
|
|
3.52
|
|
|
1,499
|
|
|
173,396
|
|
|
3.53
|
|
|
1,530
|
|
|
(3,227
|
)
|
|
(0.01
|
)
|
|
(31
|
)
|
||||||
|
Total investment securities
|
1,514,636
|
|
|
2.64
|
|
|
9,992
|
|
|
1,491,975
|
|
|
2.55
|
|
|
9,493
|
|
|
22,661
|
|
|
0.09
|
|
|
499
|
|
||||||
|
Loans and leases, including loans held for sale (2)
|
3,593,347
|
|
|
3.96
|
|
|
35,531
|
|
|
3,377,362
|
|
|
3.91
|
|
|
32,878
|
|
|
215,985
|
|
|
0.05
|
|
|
2,653
|
|
||||||
|
Federal Home Loan Bank stock
|
7,215
|
|
|
1.17
|
|
|
21
|
|
|
12,115
|
|
|
0.76
|
|
|
23
|
|
|
(4,900
|
)
|
|
0.41
|
|
|
(2
|
)
|
||||||
|
Total interest earning assets
|
5,138,038
|
|
|
3.55
|
|
|
45,605
|
|
|
4,890,398
|
|
|
3.48
|
|
|
42,405
|
|
|
247,640
|
|
|
0.07
|
|
|
3,200
|
|
||||||
|
Noninterest-earning assets
|
329,423
|
|
|
|
|
|
|
|
|
357,690
|
|
|
|
|
|
|
|
|
(28,267
|
)
|
|
|
|
|
|
|||||||
|
Total assets
|
$
|
5,467,461
|
|
|
|
|
|
|
|
|
$
|
5,248,088
|
|
|
|
|
|
|
|
|
$
|
219,373
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest-bearing demand deposits
|
$
|
890,827
|
|
|
0.07
|
%
|
|
154
|
|
|
$
|
843,611
|
|
|
0.06
|
%
|
|
123
|
|
|
$
|
47,216
|
|
|
0.01
|
%
|
|
31
|
|
|||
|
Savings and money market deposits
|
1,426,092
|
|
|
0.07
|
|
|
259
|
|
|
1,435,754
|
|
|
0.08
|
|
|
269
|
|
|
(9,662
|
)
|
|
(0.01
|
)
|
|
(10
|
)
|
||||||
|
Time deposits under $100,000
|
191,833
|
|
|
0.39
|
|
|
188
|
|
|
207,371
|
|
|
0.38
|
|
|
195
|
|
|
(15,538
|
)
|
|
0.01
|
|
|
(7
|
)
|
||||||
|
Time deposits $100,000 and over
|
981,174
|
|
|
0.80
|
|
|
1,948
|
|
|
837,619
|
|
|
0.37
|
|
|
762
|
|
|
143,555
|
|
|
0.43
|
|
|
1,186
|
|
||||||
|
Total interest-bearing deposits
|
3,489,926
|
|
|
0.29
|
|
|
2,549
|
|
|
3,324,355
|
|
|
0.16
|
|
|
1,349
|
|
|
165,571
|
|
|
0.13
|
|
|
1,200
|
|
||||||
|
Short-term borrowings
|
18,050
|
|
|
1.03
|
|
|
46
|
|
|
148,390
|
|
|
0.48
|
|
|
177
|
|
|
(130,340
|
)
|
|
0.55
|
|
|
(131
|
)
|
||||||
|
Long-term debt
|
92,785
|
|
|
3.70
|
|
|
856
|
|
|
92,785
|
|
|
3.19
|
|
|
735
|
|
|
—
|
|
|
0.51
|
|
|
121
|
|
||||||
|
Total interest-bearing liabilities
|
3,600,761
|
|
|
0.38
|
|
|
3,451
|
|
|
3,565,530
|
|
|
0.26
|
|
|
2,261
|
|
|
35,231
|
|
|
0.12
|
|
|
1,190
|
|
||||||
|
Noninterest-bearing deposits
|
1,310,889
|
|
|
|
|
|
|
|
1,134,664
|
|
|
|
|
|
|
|
176,225
|
|
|
|
|
|
||||||||||
|
Other liabilities
|
39,812
|
|
|
|
|
|
|
|
|
37,127
|
|
|
|
|
|
|
|
|
2,685
|
|
|
|
|
|
|
|||||||
|
Total liabilities
|
4,951,462
|
|
|
|
|
|
|
|
|
4,737,321
|
|
|
|
|
|
|
|
|
214,141
|
|
|
|
|
|
|
|||||||
|
Shareholders’ equity
|
515,974
|
|
|
|
|
|
|
|
|
510,753
|
|
|
|
|
|
|
|
|
5,221
|
|
|
|
|
|
|
|||||||
|
Non-controlling interest
|
25
|
|
|
|
|
|
|
|
|
14
|
|
|
|
|
|
|
|
|
11
|
|
|
|
|
|
|
|||||||
|
Total equity
|
515,999
|
|
|
|
|
|
|
|
|
510,767
|
|
|
|
|
|
|
|
|
5,232
|
|
|
|
|
|
|
|||||||
|
Total liabilities and equity
|
$
|
5,467,461
|
|
|
|
|
|
|
|
|
$
|
5,248,088
|
|
|
|
|
|
|
|
|
$
|
219,373
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Net interest income
|
|
|
|
|
|
|
$
|
42,154
|
|
|
|
|
|
|
|
|
$
|
40,144
|
|
|
|
|
|
|
|
|
$
|
2,010
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Interest rate spread
|
|
|
3.17
|
%
|
|
|
|
|
|
3.22
|
%
|
|
|
|
|
|
(0.05
|
)%
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Net interest margin
|
|
|
|
3.29
|
%
|
|
|
|
|
|
|
|
3.29
|
%
|
|
|
|
|
|
|
|
—
|
%
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
(1) At amortized cost.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
(2) Includes nonaccrual loans.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
Six Months Ended June 30,
|
|||||||||||||||||||||||||||||||
|
2017
|
|
2016
|
|
Variance
|
||||||||||||||||||||||||||||
|
Average
Balance |
|
Average
Yield/ Rate |
|
Interest
Income/ Expense |
|
Average
Balance |
|
Average
Yield/ Rate |
|
Interest
Income/ Expense |
|
Average
Balance |
|
Average
Yield/ Rate |
|
Interest
Income/ Expense |
||||||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest-bearing deposits in other banks
|
$
|
31,328
|
|
|
0.87
|
%
|
|
135
|
|
|
$
|
11,468
|
|
|
0.48
|
%
|
|
28
|
|
|
$
|
19,860
|
|
|
0.39
|
%
|
|
107
|
|
|||
|
Investment securities, excluding valuation allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Taxable investment securities (1)
|
1,337,232
|
|
|
2.49
|
|
|
16,640
|
|
|
1,325,148
|
|
|
2.47
|
|
|
16,369
|
|
|
12,084
|
|
|
0.02
|
|
|
271
|
|
||||||
|
Tax-exempt investment securities (1)
|
170,651
|
|
|
3.52
|
|
|
3,005
|
|
|
173,720
|
|
|
3.53
|
|
|
3,063
|
|
|
(3,069
|
)
|
|
(0.01
|
)
|
|
(58
|
)
|
||||||
|
Total investment securities
|
1,507,883
|
|
|
2.61
|
|
|
19,645
|
|
|
1,498,868
|
|
|
2.59
|
|
|
19,432
|
|
|
9,015
|
|
|
0.02
|
|
|
213
|
|
||||||
|
Loans and leases, including loans held for sale (2)
|
3,570,658
|
|
|
3.97
|
|
|
70,488
|
|
|
3,318,117
|
|
|
3.91
|
|
|
64,671
|
|
|
252,541
|
|
|
0.06
|
|
|
5,817
|
|
||||||
|
Federal Home Loan Bank stock
|
6,995
|
|
|
2.20
|
|
|
77
|
|
|
9,874
|
|
|
1.21
|
|
|
60
|
|
|
(2,879
|
)
|
|
0.99
|
|
|
17
|
|
||||||
|
Total interest earning assets
|
5,116,864
|
|
|
3.55
|
|
|
90,345
|
|
|
4,838,327
|
|
|
3.49
|
|
|
84,191
|
|
|
278,537
|
|
|
0.06
|
|
|
6,154
|
|
||||||
|
Noninterest-earning assets
|
328,255
|
|
|
|
|
|
|
|
|
360,089
|
|
|
|
|
|
|
|
|
(31,834
|
)
|
|
|
|
|
|
|||||||
|
Total assets
|
$
|
5,445,119
|
|
|
|
|
|
|
|
|
$
|
5,198,416
|
|
|
|
|
|
|
|
|
$
|
246,703
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest-bearing demand deposits
|
$
|
885,159
|
|
|
0.07
|
%
|
|
294
|
|
|
$
|
835,556
|
|
|
0.06
|
%
|
|
234
|
|
|
$
|
49,603
|
|
|
0.01
|
%
|
|
60
|
|
|||
|
Savings and money market deposits
|
1,422,775
|
|
|
0.07
|
|
|
516
|
|
|
1,431,743
|
|
|
0.07
|
|
|
532
|
|
|
(8,968
|
)
|
|
—
|
|
|
(16
|
)
|
||||||
|
Time deposits under $100,000
|
192,730
|
|
|
0.39
|
|
|
368
|
|
|
209,497
|
|
|
0.38
|
|
|
392
|
|
|
(16,767
|
)
|
|
0.01
|
|
|
(24
|
)
|
||||||
|
Time deposits $100,000 and over
|
1,003,553
|
|
|
0.70
|
|
|
3,485
|
|
|
863,151
|
|
|
0.34
|
|
|
1,463
|
|
|
140,402
|
|
|
0.36
|
|
|
2,022
|
|
||||||
|
Total interest-bearing deposits
|
3,504,217
|
|
|
0.27
|
|
|
4,663
|
|
|
3,339,947
|
|
|
0.16
|
|
|
2,621
|
|
|
164,270
|
|
|
0.11
|
|
|
2,042
|
|
||||||
|
Short-term borrowings
|
16,423
|
|
|
0.94
|
|
|
77
|
|
|
96,407
|
|
|
0.47
|
|
|
227
|
|
|
(79,984
|
)
|
|
0.47
|
|
|
(150
|
)
|
||||||
|
Long-term debt
|
92,785
|
|
|
3.63
|
|
|
1,669
|
|
|
92,785
|
|
|
3.14
|
|
|
1,451
|
|
|
—
|
|
|
0.49
|
|
|
218
|
|
||||||
|
Total interest-bearing liabilities
|
3,613,425
|
|
|
0.36
|
|
|
6,409
|
|
|
3,529,139
|
|
|
0.24
|
|
|
4,299
|
|
|
84,286
|
|
|
0.12
|
|
|
2,110
|
|
||||||
|
Noninterest-bearing deposits
|
1,277,733
|
|
|
|
|
|
|
|
1,123,597
|
|
|
|
|
|
|
|
|
154,136
|
|
|
|
|
|
|||||||||
|
Other liabilities
|
40,533
|
|
|
|
|
|
|
|
|
37,620
|
|
|
|
|
|
|
|
|
2,913
|
|
|
|
|
|
|
|||||||
|
Total liabilities
|
4,931,691
|
|
|
|
|
|
|
|
|
4,690,356
|
|
|
|
|
|
|
|
|
241,335
|
|
|
|
|
|
|
|||||||
|
Shareholders’ equity
|
513,403
|
|
|
|
|
|
|
|
|
508,041
|
|
|
|
|
|
|
|
|
5,362
|
|
|
|
|
|
|
|||||||
|
Non-controlling interest
|
25
|
|
|
|
|
|
|
|
|
19
|
|
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
|||||||
|
Total equity
|
513,428
|
|
|
|
|
|
|
|
|
508,060
|
|
|
|
|
|
|
|
|
5,368
|
|
|
|
|
|
|
|||||||
|
Total liabilities and equity
|
$
|
5,445,119
|
|
|
|
|
|
|
|
|
$
|
5,198,416
|
|
|
|
|
|
|
|
|
$
|
246,703
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Net interest income
|
|
|
|
|
|
|
$
|
83,936
|
|
|
|
|
|
|
|
|
$
|
79,892
|
|
|
|
|
|
|
|
|
$
|
4,044
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Interest rate spread
|
|
|
3.19
|
%
|
|
|
|
|
|
3.25
|
%
|
|
|
|
|
|
(0.06
|
)%
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Net interest margin
|
|
|
|
3.29
|
%
|
|
|
|
|
|
|
|
3.31
|
%
|
|
|
|
|
|
|
|
(0.02
|
)%
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
(1) At amortized cost.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
(2) Includes nonaccrual loans.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
Three Months Ended
|
|||||||||||||
|
(dollars in thousands)
|
June 30, 2017
|
|
June 30, 2016
|
|
$ Change
|
|
% Change
|
|||||||
|
Mortgage banking income
|
$
|
1,957
|
|
|
$
|
1,423
|
|
|
$
|
534
|
|
|
37.5
|
%
|
|
Service charges on deposit accounts
|
2,120
|
|
|
1,908
|
|
|
212
|
|
|
11.1
|
%
|
|||
|
Other service charges and fees
|
3,053
|
|
|
3,028
|
|
|
25
|
|
|
0.8
|
%
|
|||
|
Income from fiduciary activities
|
964
|
|
|
857
|
|
|
107
|
|
|
12.5
|
%
|
|||
|
Equity in earnings of unconsolidated subsidiaries
|
151
|
|
|
184
|
|
|
(33
|
)
|
|
-17.9
|
%
|
|||
|
Fees on foreign exchange
|
130
|
|
|
126
|
|
|
4
|
|
|
3.2
|
%
|
|||
|
Investment securities gains (losses)
|
(1,640
|
)
|
|
—
|
|
|
(1,640
|
)
|
|
N.M.
|
|
|||
|
Income from bank-owned life insurance
|
583
|
|
|
1,232
|
|
|
(649
|
)
|
|
-52.7
|
%
|
|||
|
Loan placement fees
|
146
|
|
|
133
|
|
|
13
|
|
|
9.8
|
%
|
|||
|
Net gain on sales of foreclosed assets
|
84
|
|
|
241
|
|
|
(157
|
)
|
|
-65.1
|
%
|
|||
|
Other:
|
|
|
|
|
|
|
|
|
|
|||||
|
Income recovered on nonaccrual loans previously charged-off
|
25
|
|
|
301
|
|
|
(276
|
)
|
|
-91.7
|
%
|
|||
|
Other recoveries
|
54
|
|
|
249
|
|
|
(195
|
)
|
|
-78.3
|
%
|
|||
|
Commissions on sale of checks
|
85
|
|
|
86
|
|
|
(1
|
)
|
|
-1.2
|
%
|
|||
|
Other
|
158
|
|
|
169
|
|
|
(11
|
)
|
|
-6.5
|
%
|
|||
|
Total other operating income
|
$
|
7,870
|
|
|
$
|
9,937
|
|
|
$
|
(2,067
|
)
|
|
-20.8
|
%
|
|
|
Six Months Ended
|
|||||||||||||
|
(dollars in thousands)
|
June 30, 2017
|
|
June 30, 2016
|
|
$ Change
|
|
% Change
|
|||||||
|
Mortgage banking income
|
$
|
3,900
|
|
|
$
|
2,663
|
|
|
$
|
1,237
|
|
|
46.5
|
%
|
|
Service charges on deposit accounts
|
4,156
|
|
|
3,872
|
|
|
284
|
|
|
7.3
|
%
|
|||
|
Other service charges and fees
|
5,801
|
|
|
5,795
|
|
|
6
|
|
|
0.1
|
%
|
|||
|
Income from fiduciary activities
|
1,828
|
|
|
1,697
|
|
|
131
|
|
|
7.7
|
%
|
|||
|
Equity in earnings of unconsolidated subsidiaries
|
212
|
|
|
274
|
|
|
(62
|
)
|
|
-22.6
|
%
|
|||
|
Fees on foreign exchange
|
293
|
|
|
274
|
|
|
19
|
|
|
6.9
|
%
|
|||
|
Investment securities gains (losses)
|
(1,640
|
)
|
|
—
|
|
|
(1,640
|
)
|
|
N.M.
|
|
|||
|
Income from bank-owned life insurance
|
1,700
|
|
|
1,857
|
|
|
(157
|
)
|
|
-8.5
|
%
|
|||
|
Loan placement fees
|
280
|
|
|
179
|
|
|
101
|
|
|
56.4
|
%
|
|||
|
Net gain on sales of foreclosed assets
|
186
|
|
|
549
|
|
|
(363
|
)
|
|
-66.1
|
%
|
|||
|
Other:
|
|
|
|
|
|
|
|
|
|
|||||
|
Income recovered on nonaccrual loans previously charged-off
|
586
|
|
|
458
|
|
|
128
|
|
|
27.9
|
%
|
|||
|
Other recoveries
|
91
|
|
|
270
|
|
|
(179
|
)
|
|
-66.3
|
%
|
|||
|
Commissions on sale of checks
|
172
|
|
|
172
|
|
|
—
|
|
|
—
|
%
|
|||
|
Other
|
319
|
|
|
533
|
|
|
(214
|
)
|
|
-40.2
|
%
|
|||
|
Total other operating income
|
$
|
17,884
|
|
|
$
|
18,593
|
|
|
$
|
(709
|
)
|
|
-3.8
|
%
|
|
|
Three Months Ended
|
|||||||||||||
|
(dollars in thousands)
|
June 30, 2017
|
|
June 30, 2016
|
|
$ Change
|
|
% Change
|
|||||||
|
Salaries and employee benefits
|
$
|
17,983
|
|
|
$
|
17,850
|
|
|
$
|
133
|
|
|
0.7
|
%
|
|
Net occupancy
|
3,335
|
|
|
3,557
|
|
|
(222
|
)
|
|
-6.2
|
%
|
|||
|
Equipment
|
967
|
|
|
769
|
|
|
198
|
|
|
25.7
|
%
|
|||
|
Amortization of core deposit premium
|
669
|
|
|
668
|
|
|
1
|
|
|
0.1
|
%
|
|||
|
Communication expense
|
891
|
|
|
919
|
|
|
(28
|
)
|
|
-3.0
|
%
|
|||
|
Legal and professional services
|
1,987
|
|
|
1,723
|
|
|
264
|
|
|
15.3
|
%
|
|||
|
Computer software expense
|
2,190
|
|
|
2,222
|
|
|
(32
|
)
|
|
-1.4
|
%
|
|||
|
Advertising expense
|
390
|
|
|
433
|
|
|
(43
|
)
|
|
-9.9
|
%
|
|||
|
Foreclosed asset expense
|
63
|
|
|
49
|
|
|
14
|
|
|
28.6
|
%
|
|||
|
Other:
|
|
|
|
|
|
|
|
|
|
|||||
|
Charitable contributions
|
136
|
|
|
184
|
|
|
(48
|
)
|
|
-26.1
|
%
|
|||
|
FDIC insurance assessment
|
429
|
|
|
563
|
|
|
(134
|
)
|
|
-23.8
|
%
|
|||
|
Miscellaneous loan expenses
|
293
|
|
|
306
|
|
|
(13
|
)
|
|
-4.2
|
%
|
|||
|
ATM and debit card expenses
|
468
|
|
|
448
|
|
|
20
|
|
|
4.5
|
%
|
|||
|
Amortization of investments in low-income housing tax credit partnerships
|
223
|
|
|
258
|
|
|
(35
|
)
|
|
-13.6
|
%
|
|||
|
Armored car expenses
|
198
|
|
|
201
|
|
|
(3
|
)
|
|
-1.5
|
%
|
|||
|
Entertainment and promotions
|
246
|
|
|
223
|
|
|
23
|
|
|
10.3
|
%
|
|||
|
Stationery and supplies
|
230
|
|
|
172
|
|
|
58
|
|
|
33.7
|
%
|
|||
|
Directors’ fees and expenses
|
250
|
|
|
199
|
|
|
51
|
|
|
25.6
|
%
|
|||
|
Provision (credit) for residential mortgage loan repurchase losses
|
—
|
|
|
(36
|
)
|
|
36
|
|
|
-100.0
|
%
|
|||
|
Increase (decrease) to the reserve for unfunded commitments
|
53
|
|
|
20
|
|
|
33
|
|
|
165.0
|
%
|
|||
|
Other
|
1,334
|
|
|
1,732
|
|
|
(398
|
)
|
|
-23.0
|
%
|
|||
|
Total other operating expense
|
$
|
32,335
|
|
|
$
|
32,460
|
|
|
$
|
(125
|
)
|
|
-0.4
|
%
|
|
|
Six Months Ended
|
|||||||||||||
|
(dollars in thousands)
|
June 30, 2017
|
|
June 30, 2016
|
|
$ Change
|
|
% Change
|
|||||||
|
Salaries and employee benefits
|
$
|
35,370
|
|
|
$
|
34,787
|
|
|
$
|
583
|
|
|
1.7
|
%
|
|
Net occupancy
|
6,749
|
|
|
6,871
|
|
|
(122
|
)
|
|
-1.8
|
%
|
|||
|
Equipment
|
1,809
|
|
|
1,580
|
|
|
229
|
|
|
14.5
|
%
|
|||
|
Amortization of core deposit premium
|
1,337
|
|
|
1,337
|
|
|
—
|
|
|
—
|
%
|
|||
|
Communication expense
|
1,791
|
|
|
1,878
|
|
|
(87
|
)
|
|
-4.6
|
%
|
|||
|
Legal and professional services
|
3,779
|
|
|
3,336
|
|
|
443
|
|
|
13.3
|
%
|
|||
|
Computer software expense
|
4,442
|
|
|
4,926
|
|
|
(484
|
)
|
|
-9.8
|
%
|
|||
|
Advertising expense
|
782
|
|
|
1,067
|
|
|
(285
|
)
|
|
-26.7
|
%
|
|||
|
Foreclosed asset expense
|
99
|
|
|
64
|
|
|
35
|
|
|
54.7
|
%
|
|||
|
Other:
|
|
|
|
|
|
|
|
|
|
|||||
|
Charitable contributions
|
287
|
|
|
402
|
|
|
(115
|
)
|
|
-28.6
|
%
|
|||
|
FDIC insurance assessment
|
853
|
|
|
1,202
|
|
|
(349
|
)
|
|
-29.0
|
%
|
|||
|
Miscellaneous loan expenses
|
554
|
|
|
560
|
|
|
(6
|
)
|
|
-1.1
|
%
|
|||
|
ATM and debit card expenses
|
918
|
|
|
876
|
|
|
42
|
|
|
4.8
|
%
|
|||
|
Amortization of investments in low-income housing tax credit partnerships
|
456
|
|
|
515
|
|
|
(59
|
)
|
|
-11.5
|
%
|
|||
|
Armored car expenses
|
456
|
|
|
402
|
|
|
54
|
|
|
13.4
|
%
|
|||
|
Entertainment and promotions
|
404
|
|
|
454
|
|
|
(50
|
)
|
|
-11.0
|
%
|
|||
|
Stationery and supplies
|
408
|
|
|
439
|
|
|
(31
|
)
|
|
-7.1
|
%
|
|||
|
Directors’ fees and expenses
|
457
|
|
|
404
|
|
|
53
|
|
|
13.1
|
%
|
|||
|
Provision (credit) for residential mortgage loan repurchase losses
|
—
|
|
|
(387
|
)
|
|
387
|
|
|
-100.0
|
%
|
|||
|
Increase (decrease) to the reserve for unfunded commitments
|
123
|
|
|
64
|
|
|
59
|
|
|
92.2
|
%
|
|||
|
Other
|
2,721
|
|
|
3,049
|
|
|
(328
|
)
|
|
-10.8
|
%
|
|||
|
Total other operating expense
|
$
|
63,795
|
|
|
$
|
63,826
|
|
|
$
|
(31
|
)
|
|
—
|
%
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
(dollars in thousands)
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Total other operating expense
|
$
|
32,335
|
|
|
$
|
32,460
|
|
|
$
|
63,795
|
|
|
$
|
63,826
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net interest income
|
$
|
41,629
|
|
|
$
|
39,609
|
|
|
$
|
82,884
|
|
|
$
|
78,820
|
|
|
Total other operating income
|
7,870
|
|
|
9,937
|
|
|
17,884
|
|
|
18,593
|
|
||||
|
Total revenue
|
$
|
49,499
|
|
|
$
|
49,546
|
|
|
$
|
100,768
|
|
|
$
|
97,413
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Efficiency ratio
|
65.32
|
%
|
|
65.51
|
%
|
|
63.31
|
%
|
|
65.52
|
%
|
||||
|
(Dollars in thousands)
|
|
June 30, 2017
|
|
December 31, 2016
|
|
$ Change
|
|
% Change
|
|||||||
|
HAWAII:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Commercial, financial and agricultural
|
|
$
|
395,512
|
|
|
$
|
373,006
|
|
|
$
|
22,506
|
|
|
6.0
|
%
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|||||||
|
Construction
|
|
91,080
|
|
|
97,873
|
|
|
(6,793
|
)
|
|
(6.9
|
)
|
|||
|
Residential mortgage
|
|
1,249,617
|
|
|
1,217,234
|
|
|
32,383
|
|
|
2.7
|
|
|||
|
Home equity
|
|
394,720
|
|
|
361,209
|
|
|
33,511
|
|
|
9.3
|
|
|||
|
Commercial mortgage
|
|
767,661
|
|
|
767,586
|
|
|
75
|
|
|
—
|
|
|||
|
Consumer:
|
|
|
|
|
|
|
|
|
|||||||
|
Automobiles
|
|
146,223
|
|
|
131,037
|
|
|
15,186
|
|
|
11.6
|
|
|||
|
Other consumer
|
|
159,685
|
|
|
177,122
|
|
|
(17,437
|
)
|
|
(9.8
|
)
|
|||
|
Leases
|
|
523
|
|
|
677
|
|
|
(154
|
)
|
|
(22.7
|
)
|
|||
|
Total loans and leases
|
|
3,205,021
|
|
|
3,125,744
|
|
|
79,277
|
|
|
2.5
|
|
|||
|
Allowance for loan and lease losses
|
|
(47,185
|
)
|
|
(49,350
|
)
|
|
2,165
|
|
|
(4.4
|
)
|
|||
|
Net loans and leases
|
|
$
|
3,157,836
|
|
|
$
|
3,076,394
|
|
|
$
|
81,442
|
|
|
2.6
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
U.S. MAINLAND:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Commercial, financial and agricultural
|
|
$
|
104,380
|
|
|
$
|
137,434
|
|
|
$
|
(33,054
|
)
|
|
(24.1
|
)
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|||||||
|
Construction
|
|
2,757
|
|
|
3,665
|
|
|
(908
|
)
|
|
(24.8
|
)
|
|||
|
Residential mortgage
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Home equity
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Commercial mortgage
|
|
127,351
|
|
|
117,853
|
|
|
9,498
|
|
|
8.1
|
|
|||
|
Consumer:
|
|
|
|
|
|
|
|
|
|||||||
|
Automobiles
|
|
110,635
|
|
|
81,889
|
|
|
28,746
|
|
|
35.1
|
|
|||
|
Other consumer
|
|
41,591
|
|
|
58,305
|
|
|
(16,714
|
)
|
|
(28.7
|
)
|
|||
|
Leases
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Total loans and leases
|
|
386,714
|
|
|
399,146
|
|
|
(12,432
|
)
|
|
(3.1
|
)
|
|||
|
Allowance for loan and lease losses
|
|
(5,643
|
)
|
|
(7,281
|
)
|
|
1,638
|
|
|
(22.5
|
)
|
|||
|
Net loans and leases
|
|
$
|
381,071
|
|
|
$
|
391,865
|
|
|
$
|
(10,794
|
)
|
|
(2.8
|
)
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
TOTAL:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Commercial, financial and agricultural
|
|
$
|
499,892
|
|
|
$
|
510,440
|
|
|
$
|
(10,548
|
)
|
|
(2.1
|
)
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|||||||
|
Construction
|
|
93,837
|
|
|
101,538
|
|
|
(7,701
|
)
|
|
(7.6
|
)
|
|||
|
Residential mortgage
|
|
1,249,617
|
|
|
1,217,234
|
|
|
32,383
|
|
|
2.7
|
|
|||
|
Home equity
|
|
394,720
|
|
|
361,209
|
|
|
33,511
|
|
|
9.3
|
|
|||
|
Commercial mortgage
|
|
895,012
|
|
|
885,439
|
|
|
9,573
|
|
|
1.1
|
|
|||
|
Consumer:
|
|
|
|
|
|
|
|
|
|||||||
|
Automobiles
|
|
256,858
|
|
|
212,926
|
|
|
43,932
|
|
|
20.6
|
|
|||
|
Other consumer
|
|
201,276
|
|
|
235,427
|
|
|
(34,151
|
)
|
|
(14.5
|
)
|
|||
|
Leases
|
|
523
|
|
|
677
|
|
|
(154
|
)
|
|
(22.7
|
)
|
|||
|
Total loans and leases
|
|
3,591,735
|
|
|
3,524,890
|
|
|
66,845
|
|
|
1.9
|
|
|||
|
Allowance for loan and lease losses
|
|
(52,828
|
)
|
|
(56,631
|
)
|
|
3,803
|
|
|
(6.7
|
)
|
|||
|
Net loans and leases
|
|
$
|
3,538,907
|
|
|
$
|
3,468,259
|
|
|
$
|
70,648
|
|
|
2.0
|
|
|
(dollars in thousands)
|
June 30, 2017
|
|
December 31, 2016
|
|
$ Change
|
|
% Change
|
|||||||
|
Nonperforming Assets
|
|
|
|
|
|
|
|
|
|
|||||
|
Nonaccrual loans (including loans held for sale):
|
|
|
|
|
|
|
|
|
|
|||||
|
Commercial, financial and agricultural
|
$
|
1,000
|
|
|
$
|
1,877
|
|
|
$
|
(877
|
)
|
|
(46.7
|
)%
|
|
Real estate:
|
|
|
|
|
|
|
|
|||||||
|
Residential mortgage
|
4,691
|
|
|
5,322
|
|
|
(631
|
)
|
|
(11.9
|
)
|
|||
|
Home equity
|
1,509
|
|
|
333
|
|
|
1,176
|
|
|
353.2
|
|
|||
|
Commercial mortgage
|
834
|
|
|
864
|
|
|
(30
|
)
|
|
(3.5
|
)
|
|||
|
Total nonaccrual loans
|
8,034
|
|
|
8,396
|
|
|
(362
|
)
|
|
(4.3
|
)
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Other real estate owned ("OREO"):
|
|
|
|
|
|
|
|
|
||||||
|
Real estate:
|
|
|
|
|
|
|
|
|||||||
|
Residential mortgage
|
1,008
|
|
|
791
|
|
|
217
|
|
|
27.4
|
|
|||
|
Total OREO
|
1,008
|
|
|
791
|
|
|
217
|
|
|
27.4
|
|
|||
|
Total nonperforming assets
|
9,042
|
|
|
9,187
|
|
|
(145
|
)
|
|
(1.6
|
)
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Accruing Loans Delinquent for 90 Days or More
|
|
|
|
|
|
|
|
|||||||
|
Real estate:
|
|
|
|
|
|
|
|
|||||||
|
Home equity
|
—
|
|
|
1,120
|
|
|
(1,120
|
)
|
|
(100.0
|
)
|
|||
|
Consumer:
|
|
|
|
|
|
|
|
|||||||
|
Automobiles
|
130
|
|
|
208
|
|
|
(78
|
)
|
|
(37.5
|
)
|
|||
|
Other consumer
|
123
|
|
|
63
|
|
|
60
|
|
|
95.2
|
|
|||
|
Total accruing loans delinquent for 90 days or more
|
253
|
|
|
1,391
|
|
|
(1,138
|
)
|
|
(81.8
|
)
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Restructured Loans Still Accruing Interest
|
|
|
|
|
|
|
|
|
||||||
|
Commercial, financial and agricultural
|
265
|
|
|
—
|
|
|
265
|
|
|
—
|
|
|||
|
Real estate:
|
|
|
|
|
|
|
|
|||||||
|
Construction
|
—
|
|
|
21
|
|
|
(21
|
)
|
|
(100.0
|
)
|
|||
|
Residential mortgage
|
12,230
|
|
|
14,292
|
|
|
(2,062
|
)
|
|
(14.4
|
)
|
|||
|
Commercial mortgage
|
1,675
|
|
|
1,879
|
|
|
(204
|
)
|
|
(10.9
|
)
|
|||
|
Total restructured loans still accruing interest
|
14,170
|
|
|
16,192
|
|
|
(2,022
|
)
|
|
(12.5
|
)
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Total nonperforming assets, accruing loans delinquent for 90 days or more and restructured loans still accruing interest
|
$
|
23,465
|
|
|
$
|
26,770
|
|
|
$
|
(3,305
|
)
|
|
(12.3
|
)
|
|
|
|
|
|
|
|
|
|
|||||||
|
Ratio of nonaccrual loans to total loans and leases
|
0.22
|
%
|
|
0.24
|
%
|
|
|
|
(0.02
|
)%
|
||||
|
Ratio of nonperforming assets to total loans and leases and OREO
|
0.25
|
%
|
|
0.26
|
%
|
|
|
|
(0.01
|
)%
|
||||
|
Ratio of nonperforming assets and accruing loans delinquent for 90 days or more to total loans and leases and OREO
|
0.26
|
%
|
|
0.30
|
%
|
|
|
|
(0.04
|
)%
|
||||
|
Ratio of nonperforming assets, accruing loans delinquent for 90 days or more, and restructured loans still accruing interest to total loans and leases and OREO
|
0.65
|
%
|
|
0.76
|
%
|
|
|
|
(0.11
|
)%
|
||||
|
Year-to-Date Changes in Nonperforming Assets:
|
|
|
|
|
(dollars in thousands)
|
|
||
|
Balance at December 31, 2016
|
$
|
9,187
|
|
|
Additions
|
3,411
|
|
|
|
Reductions:
|
|
|
|
|
Payments
|
(953
|
)
|
|
|
Return to accrual status
|
(2,696
|
)
|
|
|
Charge-offs and/or valuation adjustments
|
93
|
|
|
|
Total reductions
|
(3,556
|
)
|
|
|
Net increase (decrease)
|
(145
|
)
|
|
|
Balance at June 30, 2017
|
$
|
9,042
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
(dollars in thousands)
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Allowance for Loan and Lease Losses:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Balance at beginning of period
|
$
|
55,369
|
|
|
$
|
62,149
|
|
|
$
|
56,631
|
|
|
$
|
63,314
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Provision (credit) for loan and lease losses
|
(2,282
|
)
|
|
(1,382
|
)
|
|
(2,362
|
)
|
|
(2,129
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Charge-offs:
|
|
|
|
|
|
|
|
||||||||
|
Commercial, financial and agricultural
|
337
|
|
|
272
|
|
|
837
|
|
|
624
|
|
||||
|
Consumer:
|
|
|
|
|
|
|
|
||||||||
|
Automobiles
|
352
|
|
|
392
|
|
|
872
|
|
|
773
|
|
||||
|
Other consumer
|
1,118
|
|
|
743
|
|
|
2,095
|
|
|
1,474
|
|
||||
|
Leases
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total charge-offs
|
1,807
|
|
|
1,407
|
|
|
3,804
|
|
|
2,871
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Recoveries:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Commercial, financial and agricultural
|
236
|
|
|
720
|
|
|
511
|
|
|
1,069
|
|
||||
|
Real estate:
|
|
|
|
|
|
|
|
||||||||
|
Construction
|
56
|
|
|
9
|
|
|
77
|
|
|
18
|
|
||||
|
Residential mortgage
|
637
|
|
|
173
|
|
|
733
|
|
|
207
|
|
||||
|
Home equity
|
27
|
|
|
4
|
|
|
29
|
|
|
7
|
|
||||
|
Commercial mortgage
|
128
|
|
|
14
|
|
|
139
|
|
|
27
|
|
||||
|
Consumer:
|
|
|
|
|
|
|
|
||||||||
|
Automobiles
|
284
|
|
|
365
|
|
|
478
|
|
|
559
|
|
||||
|
Other consumer
|
180
|
|
|
119
|
|
|
396
|
|
|
563
|
|
||||
|
Total recoveries
|
1,548
|
|
|
1,404
|
|
|
2,363
|
|
|
2,450
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net charge-offs (recoveries)
|
259
|
|
|
3
|
|
|
1,441
|
|
|
421
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at end of period
|
$
|
52,828
|
|
|
$
|
60,764
|
|
|
$
|
52,828
|
|
|
$
|
60,764
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance as a percentage of total loans and leases
|
1.47
|
%
|
|
1.79
|
%
|
|
1.47
|
%
|
|
1.79
|
%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Annualized ratio of net charge-offs (recoveries) to average loans and leases
|
0.03
|
%
|
|
—
|
%
|
|
0.08
|
%
|
|
0.03
|
%
|
||||
|
(dollars in thousands)
|
June 30, 2017
|
|
December 31, 2016
|
|
$ Change
|
|
% Change
|
|||||||
|
Noninterest-bearing demand deposits
|
$
|
1,383,754
|
|
|
$
|
1,265,246
|
|
|
$
|
118,508
|
|
|
9.4
|
%
|
|
Interest-bearing demand deposits
|
917,956
|
|
|
862,991
|
|
|
54,965
|
|
|
6.4
|
|
|||
|
Savings and money market deposits
|
1,453,108
|
|
|
1,390,600
|
|
|
62,508
|
|
|
4.5
|
|
|||
|
Time deposits less than $100,000
|
188,782
|
|
|
194,730
|
|
|
(5,948
|
)
|
|
(3.1
|
)
|
|||
|
Core deposits
|
3,943,600
|
|
|
3,713,567
|
|
|
230,033
|
|
|
6.2
|
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Government time deposits
|
700,284
|
|
|
701,417
|
|
|
(1,133
|
)
|
|
(0.2
|
)
|
|||
|
Other time deposits $100,000 and greater
|
242,498
|
|
|
193,217
|
|
|
49,281
|
|
|
25.5
|
|
|||
|
Total time deposits $100,000 and greater
|
942,782
|
|
|
894,634
|
|
|
48,148
|
|
|
5.4
|
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Total deposits
|
$
|
4,886,382
|
|
|
$
|
4,608,201
|
|
|
$
|
278,181
|
|
|
6.0
|
|
|
(dollars in thousands)
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Total shareholders' equity
|
$
|
512,930
|
|
|
$
|
504,650
|
|
|
Less: preferred stock
|
—
|
|
|
—
|
|
||
|
Total common equity
|
512,930
|
|
|
504,650
|
|
||
|
Less: other intangible assets (core deposit premium)
|
(3,343
|
)
|
|
(4,680
|
)
|
||
|
Tangible common equity
|
$
|
509,587
|
|
|
$
|
499,970
|
|
|
|
|
|
|
||||
|
Total assets
|
$
|
5,533,135
|
|
|
$
|
5,384,236
|
|
|
Less: other intangible assets (core deposit premium)
|
(3,343
|
)
|
|
(4,680
|
)
|
||
|
Tangible assets
|
$
|
5,529,792
|
|
|
$
|
5,379,556
|
|
|
|
|
|
|
||||
|
Tangible common equity ratio
|
9.22
|
%
|
|
9.29
|
%
|
||
|
|
|
Actual
|
|
Minimum Required
for Capital Adequacy Purposes |
|
Minimum Required
to be Well Capitalized |
|||||||||||||||
|
(dollars in thousands)
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||||
|
Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
At June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Leverage capital
|
|
$
|
584,441
|
|
|
10.7
|
%
|
|
$
|
217,867
|
|
|
4.0
|
%
|
|
$
|
272,334
|
|
|
5.0
|
%
|
|
Tier 1 risk-based capital
|
|
584,441
|
|
|
15.2
|
|
|
231,120
|
|
|
6.0
|
|
|
308,160
|
|
|
8.0
|
|
|||
|
Total risk-based capital
|
|
632,780
|
|
|
16.4
|
|
|
308,160
|
|
|
8.0
|
|
|
385,199
|
|
|
10.0
|
|
|||
|
CET1 risk-based capital
|
|
497,172
|
|
|
12.9
|
|
|
173,340
|
|
|
4.5
|
|
|
250,380
|
|
|
6.5
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
At 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
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Central Pacific Bank
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
At June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Leverage capital
|
|
$
|
564,765
|
|
|
10.4
|
%
|
|
$
|
217,630
|
|
|
4.0
|
%
|
|
$
|
272,037
|
|
|
5.0
|
%
|
|
Tier 1 risk-based capital
|
|
564,765
|
|
|
14.7
|
|
|
230,754
|
|
|
6.0
|
|
|
307,673
|
|
|
8.0
|
|
|||
|
Total risk-based capital
|
|
612,968
|
|
|
15.9
|
|
|
307,673
|
|
|
8.0
|
|
|
384,591
|
|
|
10.0
|
|
|||
|
CET1 risk-based capital
|
|
564,765
|
|
|
14.7
|
|
|
173,066
|
|
|
4.5
|
|
|
249,984
|
|
|
6.5
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
At 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
|
|
|||
|
•
|
The Company enhanced the level of data validation (completeness and accuracy testing) in critical model calculations;
|
|
•
|
The Company established a more comprehensive management review control framework for critical data input, assumptions and results generated from the Allowance model; and
|
|
•
|
The Company engaged 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.
|
|
|
|
Issuer Purchases of Equity Securities
|
||||||||||||
|
Period
|
|
Total
Number of Shares Purchased |
|
Average
Price Paid per Share |
|
Total Shares
Purchased as Part of Publicly Announced Programs |
|
Maximum Dollar
Value of Shares That May Yet Be Purchased Under the Program (1) |
||||||
|
April 1-30, 2017
|
|
66,000
|
|
|
$
|
30.07
|
|
|
66,000
|
|
|
$
|
24,538,289
|
|
|
May 1-31, 2017
|
|
83,017
|
|
|
31.28
|
|
|
83,017
|
|
|
21,941,804
|
|
||
|
June 1-30, 2017
|
|
99,604
|
|
|
31.10
|
|
|
99,604
|
|
|
18,844,388
|
|
||
|
Total
|
|
248,621
|
|
|
$
|
30.89
|
|
|
248,621
|
|
|
$
|
18,844,388
|
|
|
|
|
|
(1)
|
On January 24, 2017, our Board approved the authorization to repurchase up to $30.0 million of the Company's common stock (the "2017 Repurchase Plan"), which superseded in its entirety the 2016 Repurchase Plan. In the
three and six
months ended
June 30, 2017
, the Company repurchased
248,621
and
360,621
shares of common stock, at an aggregate cost of
$7.7 million
and
$11.2 million
, under the 2017 Repurchase Plan. As of
June 30, 2017
,
$18.8 million
remained of the total $30.0 million total repurchase amount authorized by the Board under the 2017 Repurchase Plan. The plan has no set expiration or termination date.
|
|
Exhibit No.
|
|
Document
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
32.1
|
|
|
|
|
|
|
|
32.2
|
|
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document*
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document*
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document*
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document*
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document*
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
|
Filed herewith.
|
|
|
|
|
|
**
|
|
Furnished herewith.
|
|
|
|
|
|
|
|
CENTRAL PACIFIC FINANCIAL CORP.
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
|
|
Date:
|
August 2, 2017
|
/s/ A. Catherine Ngo
|
|
|
|
A. Catherine Ngo
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
Date:
|
August 2, 2017
|
/s/ David S. Morimoto
|
|
|
|
David S. Morimoto
|
|
|
|
Executive Vice President and Chief Financial Officer
|
|
Exhibit No.
|
|
Document
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
32.1
|
|
|
|
|
|
|
|
32.2
|
|
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document*
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document*
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document*
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document*
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document*
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
|
Filed herewith.
|
|
|
|
|
|
**
|
|
Furnished herewith.
|
|
|
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|