We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
1st Source Corporation | NASDAQ:SRCE | NASDAQ | Common Stock |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
1.00 | 2.02% | 50.60 | 46.35 | 53.50 | 51.21 | 49.60 | 49.60 | 35,843 | 22:30:00 |
|
INDIANA
|
|
35-1068133
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
100 North Michigan Street
|
|
|
South Bend, IN
|
|
46601
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Large accelerated filer
o
|
|
Accelerated filer
x
|
|
|
|
Non-accelerated filer
o
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
o
|
|
|
|
|
|
Emerging growth company
o
|
|
|
|
Page
|
|
|
|
|
||
|
|
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
|
||
|
|
|
|
|
|
|
|
|
EXHIBITS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
ASSETS
|
|
|
|
|
|
||
Cash and due from banks
|
$
|
63,473
|
|
|
$
|
58,578
|
|
Federal funds sold and interest bearing deposits with other banks
|
12,561
|
|
|
49,726
|
|
||
Investment securities available-for-sale
|
850,314
|
|
|
850,467
|
|
||
Other investments
|
24,238
|
|
|
22,458
|
|
||
Mortgages held for sale
|
16,204
|
|
|
15,849
|
|
||
Loans and leases, net of unearned discount:
|
|
|
|
|
|||
Commercial and agricultural
|
876,404
|
|
|
812,264
|
|
||
Auto and light truck
|
512,021
|
|
|
411,764
|
|
||
Medium and heavy duty truck
|
290,687
|
|
|
294,790
|
|
||
Aircraft
|
787,516
|
|
|
802,414
|
|
||
Construction equipment
|
539,097
|
|
|
495,925
|
|
||
Commercial real estate
|
720,078
|
|
|
719,170
|
|
||
Residential real estate and home equity
|
526,592
|
|
|
521,931
|
|
||
Consumer
|
128,919
|
|
|
129,813
|
|
||
Total loans and leases
|
4,381,314
|
|
|
4,188,071
|
|
||
Reserve for loan and lease losses
|
(91,914
|
)
|
|
(88,543
|
)
|
||
Net loans and leases
|
4,289,400
|
|
|
4,099,528
|
|
||
Equipment owned under operating leases, net
|
144,509
|
|
|
118,793
|
|
||
Net premises and equipment
|
54,783
|
|
|
56,708
|
|
||
Goodwill and intangible assets
|
83,848
|
|
|
84,102
|
|
||
Accrued income and other assets
|
147,900
|
|
|
130,059
|
|
||
Total assets
|
$
|
5,687,230
|
|
|
$
|
5,486,268
|
|
|
|
|
|
||||
LIABILITIES
|
|
|
|
|
|
||
Deposits:
|
|
|
|
|
|
||
Noninterest-bearing demand
|
$
|
979,801
|
|
|
$
|
991,256
|
|
Interest-bearing deposits:
|
|
|
|
||||
Interest-bearing demand
|
1,519,419
|
|
|
1,471,526
|
|
||
Savings
|
832,341
|
|
|
814,326
|
|
||
Time
|
1,150,475
|
|
|
1,056,652
|
|
||
Total interest-bearing deposits
|
3,502,235
|
|
|
3,342,504
|
|
||
Total deposits
|
4,482,036
|
|
|
4,333,760
|
|
||
Short-term borrowings:
|
|
|
|
|
|
||
Federal funds purchased and securities sold under agreements to repurchase
|
148,109
|
|
|
162,913
|
|
||
Other short-term borrowings
|
158,474
|
|
|
129,030
|
|
||
Total short-term borrowings
|
306,583
|
|
|
291,943
|
|
||
Long-term debt and mandatorily redeemable securities
|
70,438
|
|
|
74,308
|
|
||
Subordinated notes
|
58,764
|
|
|
58,764
|
|
||
Accrued expenses and other liabilities
|
70,207
|
|
|
54,843
|
|
||
Total liabilities
|
4,988,028
|
|
|
4,813,618
|
|
||
|
|
|
|
||||
SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
||
Preferred stock; no par value
|
|
|
|
|
|
||
Authorized 10,000,000 shares; none issued or outstanding
|
—
|
|
|
—
|
|
||
Common stock; no par value
|
|
|
|
|
|||
Authorized 40,000,000 shares; issued 28,205,674 at June 30, 2017 and December 31, 2016
|
436,538
|
|
|
436,538
|
|
||
Retained earnings
|
314,889
|
|
|
290,824
|
|
||
Cost of common stock in treasury (2,270,350 shares at June 30, 2017 and 2,329,909 shares at December 31, 2016)
|
(54,662
|
)
|
|
(56,056
|
)
|
||
Accumulated other comprehensive income
|
2,437
|
|
|
1,344
|
|
||
Total shareholders’ equity
|
699,202
|
|
|
672,650
|
|
||
Total liabilities and shareholders’ equity
|
$
|
5,687,230
|
|
|
$
|
5,486,268
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Loans and leases
|
$
|
48,032
|
|
|
$
|
43,891
|
|
|
$
|
92,916
|
|
|
$
|
86,627
|
|
Investment securities, taxable
|
3,370
|
|
|
3,040
|
|
|
6,884
|
|
|
6,120
|
|
||||
Investment securities, tax-exempt
|
677
|
|
|
697
|
|
|
1,360
|
|
|
1,389
|
|
||||
Other
|
319
|
|
|
309
|
|
|
610
|
|
|
600
|
|
||||
Total interest income
|
52,398
|
|
|
47,937
|
|
|
101,770
|
|
|
94,736
|
|
||||
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Deposits
|
4,511
|
|
|
3,790
|
|
|
8,245
|
|
|
7,561
|
|
||||
Short-term borrowings
|
272
|
|
|
119
|
|
|
499
|
|
|
280
|
|
||||
Subordinated notes
|
1,055
|
|
|
1,055
|
|
|
2,110
|
|
|
2,110
|
|
||||
Long-term debt and mandatorily redeemable securities
|
699
|
|
|
680
|
|
|
1,328
|
|
|
1,203
|
|
||||
Total interest expense
|
6,537
|
|
|
5,644
|
|
|
12,182
|
|
|
11,154
|
|
||||
Net interest income
|
45,861
|
|
|
42,293
|
|
|
89,588
|
|
|
83,582
|
|
||||
Provision for loan and lease losses
|
2,738
|
|
|
2,049
|
|
|
3,738
|
|
|
3,024
|
|
||||
Net interest income after provision for loan and lease losses
|
43,123
|
|
|
40,244
|
|
|
85,850
|
|
|
80,558
|
|
||||
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Trust and wealth advisory
|
5,627
|
|
|
5,108
|
|
|
10,628
|
|
|
9,731
|
|
||||
Service charges on deposit accounts
|
2,464
|
|
|
2,276
|
|
|
4,703
|
|
|
4,383
|
|
||||
Debit card
|
2,986
|
|
|
2,816
|
|
|
5,736
|
|
|
5,415
|
|
||||
Mortgage banking
|
1,304
|
|
|
1,115
|
|
|
2,251
|
|
|
2,161
|
|
||||
Insurance commissions
|
1,310
|
|
|
1,233
|
|
|
3,077
|
|
|
2,796
|
|
||||
Equipment rental
|
7,586
|
|
|
6,517
|
|
|
14,418
|
|
|
12,590
|
|
||||
Gains (losses) on investment securities available-for-sale
|
465
|
|
|
(209
|
)
|
|
1,750
|
|
|
(199
|
)
|
||||
Other
|
2,394
|
|
|
3,441
|
|
|
4,880
|
|
|
7,047
|
|
||||
Total noninterest income
|
24,136
|
|
|
22,297
|
|
|
47,443
|
|
|
43,924
|
|
||||
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Salaries and employee benefits
|
20,712
|
|
|
21,194
|
|
|
42,057
|
|
|
42,545
|
|
||||
Net occupancy
|
2,368
|
|
|
2,307
|
|
|
4,962
|
|
|
4,808
|
|
||||
Furniture and equipment
|
5,108
|
|
|
4,811
|
|
|
9,901
|
|
|
9,601
|
|
||||
Depreciation – leased equipment
|
6,296
|
|
|
5,444
|
|
|
11,976
|
|
|
10,545
|
|
||||
Professional fees
|
1,672
|
|
|
1,190
|
|
|
2,749
|
|
|
2,409
|
|
||||
Supplies and communication
|
1,345
|
|
|
1,374
|
|
|
2,595
|
|
|
2,882
|
|
||||
FDIC and other insurance
|
573
|
|
|
911
|
|
|
1,196
|
|
|
1,790
|
|
||||
Business development and marketing
|
1,501
|
|
|
1,025
|
|
|
3,153
|
|
|
2,005
|
|
||||
Loan and lease collection and repossession
|
329
|
|
|
385
|
|
|
965
|
|
|
812
|
|
||||
Other
|
1,201
|
|
|
1,393
|
|
|
2,670
|
|
|
3,342
|
|
||||
Total noninterest expense
|
41,105
|
|
|
40,034
|
|
|
82,224
|
|
|
80,739
|
|
||||
Income before income taxes
|
26,154
|
|
|
22,507
|
|
|
51,069
|
|
|
43,743
|
|
||||
Income tax expense
|
9,485
|
|
|
8,028
|
|
|
18,194
|
|
|
15,446
|
|
||||
Net income
|
$
|
16,669
|
|
|
$
|
14,479
|
|
|
$
|
32,875
|
|
|
$
|
28,297
|
|
Per common share:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic net income per common share
|
$
|
0.64
|
|
|
$
|
0.56
|
|
|
$
|
1.26
|
|
|
$
|
1.08
|
|
Diluted net income per common share
|
$
|
0.64
|
|
|
$
|
0.56
|
|
|
$
|
1.26
|
|
|
$
|
1.08
|
|
Cash dividends
|
$
|
0.19
|
|
|
$
|
0.18
|
|
|
$
|
0.37
|
|
|
$
|
0.36
|
|
Basic weighted average common shares outstanding
|
25,927,032
|
|
|
25,853,537
|
|
|
25,915,280
|
|
|
25,888,534
|
|
||||
Diluted weighted average common shares outstanding
|
25,927,032
|
|
|
25,853,537
|
|
|
25,915,280
|
|
|
25,888,534
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Net income
|
$
|
16,669
|
|
|
$
|
14,479
|
|
|
$
|
32,875
|
|
|
$
|
28,297
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Change in unrealized appreciation of available-for-sale securities
|
2,242
|
|
|
2,244
|
|
|
3,500
|
|
|
6,647
|
|
||||
Reclassification adjustment for realized (gains) losses included in net income
|
(465
|
)
|
|
209
|
|
|
(1,750
|
)
|
|
199
|
|
||||
Income tax effect
|
(667
|
)
|
|
(921
|
)
|
|
(657
|
)
|
|
(2,570
|
)
|
||||
Other comprehensive income, net of tax
|
1,110
|
|
|
1,532
|
|
|
1,093
|
|
|
4,276
|
|
||||
Comprehensive income
|
$
|
17,779
|
|
|
$
|
16,011
|
|
|
$
|
33,968
|
|
|
$
|
32,573
|
|
|
Preferred
Stock
|
|
Common
Stock
|
|
Retained
Earnings
|
|
Cost of
Common
Stock
in Treasury
|
|
Accumulated
Other
Comprehensive
Income (Loss), Net
|
|
Total
|
||||||||||||
Balance at January 1, 2016
|
$
|
—
|
|
|
$
|
436,538
|
|
|
$
|
251,812
|
|
|
$
|
(50,852
|
)
|
|
$
|
6,555
|
|
|
$
|
644,053
|
|
Net income
|
—
|
|
|
—
|
|
|
28,297
|
|
|
—
|
|
|
—
|
|
|
28,297
|
|
||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,276
|
|
|
4,276
|
|
||||||
Issuance of 104,853 common shares under stock based compensation awards, including related tax effects
|
—
|
|
|
—
|
|
|
4
|
|
|
2,500
|
|
|
—
|
|
|
2,504
|
|
||||||
Cost of 269,667 shares of common stock acquired for treasury
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,005
|
)
|
|
—
|
|
|
(8,005
|
)
|
||||||
Common stock cash dividend ($0.36 per share)
|
—
|
|
|
—
|
|
|
(9,369
|
)
|
|
—
|
|
|
—
|
|
|
(9,369
|
)
|
||||||
Balance at June 30, 2016
|
$
|
—
|
|
|
$
|
436,538
|
|
|
$
|
270,744
|
|
|
$
|
(56,357
|
)
|
|
$
|
10,831
|
|
|
$
|
661,756
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Balance at January 1, 2017
|
$
|
—
|
|
|
$
|
436,538
|
|
|
$
|
290,824
|
|
|
$
|
(56,056
|
)
|
|
$
|
1,344
|
|
|
$
|
672,650
|
|
Cumulative-effect adjustment
|
—
|
|
|
—
|
|
|
(65
|
)
|
|
—
|
|
|
—
|
|
|
(65
|
)
|
||||||
Balance at January 1, 2017, adjusted
|
—
|
|
|
436,538
|
|
|
290,759
|
|
|
(56,056
|
)
|
|
1,344
|
|
|
672,585
|
|
||||||
Net income
|
—
|
|
|
—
|
|
|
32,875
|
|
|
—
|
|
|
—
|
|
|
32,875
|
|
||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,093
|
|
|
1,093
|
|
||||||
Issuance of 60,459 common shares under stock based compensation awards
|
—
|
|
|
—
|
|
|
870
|
|
|
1,435
|
|
|
—
|
|
|
2,305
|
|
||||||
Cost of 900 shares of common stock acquired for treasury
|
—
|
|
|
—
|
|
|
—
|
|
|
(41
|
)
|
|
—
|
|
|
(41
|
)
|
||||||
Common stock cash dividend ($0.37 per share)
|
—
|
|
|
—
|
|
|
(9,615
|
)
|
|
—
|
|
|
—
|
|
|
(9,615
|
)
|
||||||
Balance at June 30, 2017
|
$
|
—
|
|
|
$
|
436,538
|
|
|
$
|
314,889
|
|
|
$
|
(54,662
|
)
|
|
$
|
2,437
|
|
|
$
|
699,202
|
|
|
Six Months Ended June 30,
|
||||||
|
2017
|
|
2016
|
||||
Operating activities:
|
|
|
|
|
|
||
Net income
|
$
|
32,875
|
|
|
$
|
28,297
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||
Provision for loan and lease losses
|
3,738
|
|
|
3,024
|
|
||
Depreciation of premises and equipment
|
2,758
|
|
|
2,596
|
|
||
Depreciation of equipment owned and leased to others
|
11,976
|
|
|
10,545
|
|
||
Stock-based compensation
|
720
|
|
|
1,399
|
|
||
Amortization of investment securities premiums and accretion of discounts, net
|
2,402
|
|
|
2,553
|
|
||
Amortization of mortgage servicing rights
|
551
|
|
|
716
|
|
||
Deferred income taxes
|
(1,222
|
)
|
|
(742
|
)
|
||
(Gains) losses on investment securities available-for-sale
|
(1,750
|
)
|
|
199
|
|
||
Originations of loans held for sale, net of principal collected
|
(44,472
|
)
|
|
(50,830
|
)
|
||
Proceeds from the sales of loans held for sale
|
45,420
|
|
|
46,151
|
|
||
Net gain on sale of loans held for sale
|
(1,303
|
)
|
|
(1,420
|
)
|
||
Net loss (gain) on sale of other real estate and repossessions
|
75
|
|
|
(135
|
)
|
||
Change in interest receivable
|
(224
|
)
|
|
(173
|
)
|
||
Change in interest payable
|
357
|
|
|
907
|
|
||
Change in other assets
|
(579
|
)
|
|
(4,127
|
)
|
||
Change in other liabilities
|
4,712
|
|
|
8,177
|
|
||
Other
|
1,695
|
|
|
(857
|
)
|
||
Net change in operating activities
|
57,729
|
|
|
46,280
|
|
||
Investing activities:
|
|
|
|
|
|
||
Proceeds from sales of investment securities available-for-sale
|
1,766
|
|
|
3,956
|
|
||
Proceeds from maturities and paydowns of investment securities available-for-sale
|
93,098
|
|
|
108,215
|
|
||
Purchases of investment securities available-for-sale
|
(94,117
|
)
|
|
(130,607
|
)
|
||
Proceeds from liquidation of partnership investment
|
—
|
|
|
1,472
|
|
||
Net change in other investments
|
(1,780
|
)
|
|
—
|
|
||
Loans sold or participated to others
|
6,579
|
|
|
—
|
|
||
Net change in loans and leases
|
(206,166
|
)
|
|
(159,218
|
)
|
||
Net change in equipment owned under operating leases
|
(37,692
|
)
|
|
(19,486
|
)
|
||
Purchases of premises and equipment
|
(1,017
|
)
|
|
(3,991
|
)
|
||
Proceeds from sales of other real estate and repossessions
|
2,042
|
|
|
714
|
|
||
Net change in investing activities
|
(237,287
|
)
|
|
(198,945
|
)
|
||
Financing activities:
|
|
|
|
|
|
||
Net change in demand deposits and savings accounts
|
54,453
|
|
|
117,906
|
|
||
Net change in time deposits
|
93,823
|
|
|
67,992
|
|
||
Net change in short-term borrowings
|
14,640
|
|
|
(27,253
|
)
|
||
Proceeds from issuance of long-term debt
|
19,999
|
|
|
10,832
|
|
||
Payments on long-term debt
|
(25,790
|
)
|
|
(5,703
|
)
|
||
Stock issued under stock purchase plans
|
153
|
|
|
116
|
|
||
Acquisition of treasury stock
|
(41
|
)
|
|
(8,005
|
)
|
||
Cash dividends paid on common stock
|
(9,949
|
)
|
|
(9,700
|
)
|
||
Net change in financing activities
|
147,288
|
|
|
146,185
|
|
||
|
|
|
|
||||
Net change in cash and cash equivalents
|
(32,270
|
)
|
|
(6,480
|
)
|
||
Cash and cash equivalents, beginning of year
|
108,304
|
|
|
79,721
|
|
||
Cash and cash equivalents, end of period
|
$
|
76,034
|
|
|
$
|
73,241
|
|
Supplemental Information:
|
|
|
|
|
|
||
Non-cash transactions:
|
|
|
|
|
|
||
Loans transferred to other real estate and repossessed assets
|
$
|
5,977
|
|
|
$
|
1,469
|
|
Common stock matching contribution to Employee Stock Ownership and Profit Sharing Plan
|
1,426
|
|
|
800
|
|
(Dollars in thousands)
|
|
Amortized Cost
|
|
Gross Unrealized Gains
|
|
Gross Unrealized Losses
|
|
Fair Value
|
||||||||
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. Treasury and Federal agencies securities
|
|
$
|
430,782
|
|
|
$
|
725
|
|
|
$
|
(2,610
|
)
|
|
$
|
428,897
|
|
U.S. States and political subdivisions securities
|
|
127,214
|
|
|
1,559
|
|
|
(489
|
)
|
|
128,284
|
|
||||
Mortgage-backed securities — Federal agencies
|
|
255,747
|
|
|
2,110
|
|
|
(2,159
|
)
|
|
255,698
|
|
||||
Corporate debt securities
|
|
31,621
|
|
|
64
|
|
|
(159
|
)
|
|
31,526
|
|
||||
Foreign government and other securities
|
|
300
|
|
|
2
|
|
|
—
|
|
|
302
|
|
||||
Total debt securities
|
|
845,664
|
|
|
4,460
|
|
|
(5,417
|
)
|
|
844,707
|
|
||||
Marketable equity securities
|
|
749
|
|
|
4,859
|
|
|
(1
|
)
|
|
5,607
|
|
||||
Total investment securities available-for-sale
|
|
$
|
846,413
|
|
|
$
|
9,319
|
|
|
$
|
(5,418
|
)
|
|
$
|
850,314
|
|
|
|
|
|
|
|
|
|
|
||||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. Treasury and Federal agencies securities
|
|
$
|
424,495
|
|
|
$
|
809
|
|
|
$
|
(4,471
|
)
|
|
$
|
420,833
|
|
U.S. States and political subdivisions securities
|
|
133,509
|
|
|
1,036
|
|
|
(1,570
|
)
|
|
132,975
|
|
||||
Mortgage-backed securities — Federal agencies
|
|
252,981
|
|
|
2,175
|
|
|
(2,582
|
)
|
|
252,574
|
|
||||
Corporate debt securities
|
|
35,266
|
|
|
111
|
|
|
(301
|
)
|
|
35,076
|
|
||||
Foreign government and other securities
|
|
800
|
|
|
7
|
|
|
—
|
|
|
807
|
|
||||
Total debt securities
|
|
847,051
|
|
|
4,138
|
|
|
(8,924
|
)
|
|
842,265
|
|
||||
Marketable equity securities
|
|
1,265
|
|
|
7,007
|
|
|
(70
|
)
|
|
8,202
|
|
||||
Total investment securities available-for-sale
|
|
$
|
848,316
|
|
|
$
|
11,145
|
|
|
$
|
(8,994
|
)
|
|
$
|
850,467
|
|
(Dollars in thousands)
|
|
Amortized Cost
|
|
Fair Value
|
||||
Due in one year or less
|
|
$
|
113,082
|
|
|
$
|
113,466
|
|
Due after one year through five years
|
|
423,816
|
|
|
422,703
|
|
||
Due after five years through ten years
|
|
53,019
|
|
|
52,840
|
|
||
Due after ten years
|
|
—
|
|
|
—
|
|
||
Mortgage-backed securities
|
|
255,747
|
|
|
255,698
|
|
||
Total debt securities available-for-sale
|
|
$
|
845,664
|
|
|
$
|
844,707
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
U.S. Treasury and Federal agencies securities
|
|
$
|
267,261
|
|
|
$
|
(2,229
|
)
|
|
$
|
22,015
|
|
|
$
|
(381
|
)
|
|
$
|
289,276
|
|
|
$
|
(2,610
|
)
|
U.S. States and political subdivisions securities
|
|
35,592
|
|
|
(323
|
)
|
|
7,493
|
|
|
(166
|
)
|
|
43,085
|
|
|
(489
|
)
|
||||||
Mortgage-backed securities - Federal agencies
|
|
125,053
|
|
|
(1,656
|
)
|
|
30,536
|
|
|
(503
|
)
|
|
155,589
|
|
|
(2,159
|
)
|
||||||
Corporate debt securities
|
|
11,910
|
|
|
(159
|
)
|
|
—
|
|
|
—
|
|
|
11,910
|
|
|
(159
|
)
|
||||||
Foreign government and other securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total debt securities
|
|
439,816
|
|
|
(4,367
|
)
|
|
60,044
|
|
|
(1,050
|
)
|
|
499,860
|
|
|
(5,417
|
)
|
||||||
Marketable equity securities
|
|
—
|
|
|
—
|
|
|
3
|
|
|
(1
|
)
|
|
3
|
|
|
(1
|
)
|
||||||
Total investment securities available-for-sale
|
|
$
|
439,816
|
|
|
$
|
(4,367
|
)
|
|
$
|
60,047
|
|
|
$
|
(1,051
|
)
|
|
$
|
499,863
|
|
|
$
|
(5,418
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
U.S. Treasury and Federal agencies securities
|
|
$
|
263,680
|
|
|
$
|
(4,471
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
263,680
|
|
|
$
|
(4,471
|
)
|
U.S. States and political subdivisions securities
|
|
74,129
|
|
|
(1,515
|
)
|
|
3,337
|
|
|
(55
|
)
|
|
77,466
|
|
|
(1,570
|
)
|
||||||
Mortgage-backed securities - Federal agencies
|
|
168,554
|
|
|
(2,341
|
)
|
|
5,102
|
|
|
(241
|
)
|
|
173,656
|
|
|
(2,582
|
)
|
||||||
Corporate debt securities
|
|
13,312
|
|
|
(301
|
)
|
|
—
|
|
|
—
|
|
|
13,312
|
|
|
(301
|
)
|
||||||
Foreign government and other securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total debt securities
|
|
519,675
|
|
|
(8,628
|
)
|
|
8,439
|
|
|
(296
|
)
|
|
528,114
|
|
|
(8,924
|
)
|
||||||
Marketable equity securities
|
|
280
|
|
|
(70
|
)
|
|
4
|
|
|
—
|
|
|
284
|
|
|
(70
|
)
|
||||||
Total investment securities available-for-sale
|
|
$
|
519,955
|
|
|
$
|
(8,698
|
)
|
|
$
|
8,443
|
|
|
$
|
(296
|
)
|
|
$
|
528,398
|
|
|
$
|
(8,994
|
)
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Gross realized gains
|
|
$
|
655
|
|
|
$
|
85
|
|
|
$
|
1,940
|
|
|
$
|
95
|
|
Gross realized losses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
OTTI losses
|
|
(190
|
)
|
|
(294
|
)
|
|
(190
|
)
|
|
(294
|
)
|
||||
Net realized gains (losses)
|
|
$
|
465
|
|
|
$
|
(209
|
)
|
|
$
|
1,750
|
|
|
$
|
(199
|
)
|
|
|
Credit Quality Grades
|
||||||||||
(Dollars in thousands)
|
|
1-6
|
|
7-12
|
|
Total
|
||||||
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|||
Commercial and agricultural
|
|
$
|
850,371
|
|
|
$
|
26,033
|
|
|
$
|
876,404
|
|
Auto and light truck
|
|
494,001
|
|
|
18,020
|
|
|
512,021
|
|
|||
Medium and heavy duty truck
|
|
285,768
|
|
|
4,919
|
|
|
290,687
|
|
|||
Aircraft
|
|
766,054
|
|
|
21,462
|
|
|
787,516
|
|
|||
Construction equipment
|
|
525,618
|
|
|
13,479
|
|
|
539,097
|
|
|||
Commercial real estate
|
|
711,755
|
|
|
8,323
|
|
|
720,078
|
|
|||
Total
|
|
$
|
3,633,567
|
|
|
$
|
92,236
|
|
|
$
|
3,725,803
|
|
|
|
|
|
|
|
|
||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|||
Commercial and agricultural
|
|
$
|
784,811
|
|
|
$
|
27,453
|
|
|
$
|
812,264
|
|
Auto and light truck
|
|
407,931
|
|
|
3,833
|
|
|
411,764
|
|
|||
Medium and heavy duty truck
|
|
291,558
|
|
|
3,232
|
|
|
294,790
|
|
|||
Aircraft
|
|
772,802
|
|
|
29,612
|
|
|
802,414
|
|
|||
Construction equipment
|
|
486,923
|
|
|
9,002
|
|
|
495,925
|
|
|||
Commercial real estate
|
|
707,252
|
|
|
11,918
|
|
|
719,170
|
|
|||
Total
|
|
$
|
3,451,277
|
|
|
$
|
85,050
|
|
|
$
|
3,536,327
|
|
(Dollars in thousands)
|
|
Performing
|
|
Nonperforming
|
|
Total
|
||||||
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|||
Residential real estate and home equity
|
|
$
|
523,380
|
|
|
$
|
3,212
|
|
|
$
|
526,592
|
|
Consumer
|
|
128,677
|
|
|
242
|
|
|
128,919
|
|
|||
Total
|
|
$
|
652,057
|
|
|
$
|
3,454
|
|
|
$
|
655,511
|
|
|
|
|
|
|
|
|
||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|||
Residential real estate and home equity
|
|
$
|
518,896
|
|
|
$
|
3,035
|
|
|
$
|
521,931
|
|
Consumer
|
|
129,585
|
|
|
228
|
|
|
129,813
|
|
|||
Total
|
|
$
|
648,481
|
|
|
$
|
3,263
|
|
|
$
|
651,744
|
|
(Dollars in thousands)
|
|
Current
|
|
30-59 Days Past Due
|
|
60-89 Days Past Due
|
|
90 Days or More Past Due and Accruing
|
|
Total
Accruing
Loans
|
|
Nonaccrual
|
|
Total
Financing
Receivables
|
||||||||||||||
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial and agricultural
|
|
$
|
869,663
|
|
|
$
|
422
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
870,085
|
|
|
$
|
6,319
|
|
|
$
|
876,404
|
|
Auto and light truck
|
|
511,506
|
|
|
106
|
|
|
—
|
|
|
—
|
|
|
511,612
|
|
|
409
|
|
|
512,021
|
|
|||||||
Medium and heavy duty truck
|
|
289,719
|
|
|
670
|
|
|
298
|
|
|
—
|
|
|
290,687
|
|
|
—
|
|
|
290,687
|
|
|||||||
Aircraft
|
|
782,213
|
|
|
2,014
|
|
|
1,305
|
|
|
—
|
|
|
785,532
|
|
|
1,984
|
|
|
787,516
|
|
|||||||
Construction equipment
|
|
537,610
|
|
|
281
|
|
|
—
|
|
|
—
|
|
|
537,891
|
|
|
1,206
|
|
|
539,097
|
|
|||||||
Commercial real estate
|
|
717,312
|
|
|
37
|
|
|
—
|
|
|
—
|
|
|
717,349
|
|
|
2,729
|
|
|
720,078
|
|
|||||||
Residential real estate and home equity
|
|
522,035
|
|
|
762
|
|
|
583
|
|
|
155
|
|
|
523,535
|
|
|
3,057
|
|
|
526,592
|
|
|||||||
Consumer
|
|
128,230
|
|
|
365
|
|
|
82
|
|
|
23
|
|
|
128,700
|
|
|
219
|
|
|
128,919
|
|
|||||||
Total
|
|
$
|
4,358,288
|
|
|
$
|
4,657
|
|
|
$
|
2,268
|
|
|
$
|
178
|
|
|
$
|
4,365,391
|
|
|
$
|
15,923
|
|
|
$
|
4,381,314
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial and agricultural
|
|
$
|
808,283
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
808,283
|
|
|
$
|
3,981
|
|
|
$
|
812,264
|
|
Auto and light truck
|
|
411,300
|
|
|
298
|
|
|
—
|
|
|
—
|
|
|
411,598
|
|
|
166
|
|
|
411,764
|
|
|||||||
Medium and heavy duty truck
|
|
294,790
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
294,790
|
|
|
—
|
|
|
294,790
|
|
|||||||
Aircraft
|
|
791,559
|
|
|
1,429
|
|
|
3,316
|
|
|
—
|
|
|
796,304
|
|
|
6,110
|
|
|
802,414
|
|
|||||||
Construction equipment
|
|
493,131
|
|
|
1,546
|
|
|
—
|
|
|
—
|
|
|
494,677
|
|
|
1,248
|
|
|
495,925
|
|
|||||||
Commercial real estate
|
|
713,482
|
|
|
133
|
|
|
—
|
|
|
—
|
|
|
713,615
|
|
|
5,555
|
|
|
719,170
|
|
|||||||
Residential real estate and home equity
|
|
517,212
|
|
|
1,310
|
|
|
374
|
|
|
394
|
|
|
519,290
|
|
|
2,641
|
|
|
521,931
|
|
|||||||
Consumer
|
|
129,000
|
|
|
453
|
|
|
132
|
|
|
22
|
|
|
129,607
|
|
|
206
|
|
|
129,813
|
|
|||||||
Total
|
|
$
|
4,158,757
|
|
|
$
|
5,169
|
|
|
$
|
3,822
|
|
|
$
|
416
|
|
|
$
|
4,168,164
|
|
|
$
|
19,907
|
|
|
$
|
4,188,071
|
|
(Dollars in thousands)
|
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Reserve
|
||||||
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|||
With no related reserve recorded:
|
|
|
|
|
|
|
|
|
|
|||
Commercial and agricultural
|
|
$
|
196
|
|
|
$
|
196
|
|
|
$
|
—
|
|
Auto and light truck
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Medium and heavy duty truck
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Aircraft
|
|
1,768
|
|
|
1,768
|
|
|
—
|
|
|||
Construction equipment
|
|
1,132
|
|
|
1,132
|
|
|
—
|
|
|||
Commercial real estate
|
|
588
|
|
|
588
|
|
|
—
|
|
|||
Residential real estate and home equity
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Consumer
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Total with no related reserve recorded
|
|
3,684
|
|
|
3,684
|
|
|
—
|
|
|||
With a reserve recorded:
|
|
|
|
|
|
|
|
|
|
|||
Commercial and agricultural
|
|
5,862
|
|
|
5,862
|
|
|
1,240
|
|
|||
Auto and light truck
|
|
204
|
|
|
204
|
|
|
21
|
|
|||
Medium and heavy duty truck
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Aircraft
|
|
120
|
|
|
120
|
|
|
120
|
|
|||
Construction equipment
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Commercial real estate
|
|
2,089
|
|
|
2,089
|
|
|
126
|
|
|||
Residential real estate and home equity
|
|
355
|
|
|
357
|
|
|
137
|
|
|||
Consumer
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Total with a reserve recorded
|
|
8,630
|
|
|
8,632
|
|
|
1,644
|
|
|||
Total impaired loans
|
|
$
|
12,314
|
|
|
$
|
12,316
|
|
|
$
|
1,644
|
|
|
|
|
|
|
|
|
||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|||
With no related reserve recorded:
|
|
|
|
|
|
|
|
|
|
|||
Commercial and agricultural
|
|
$
|
1,700
|
|
|
$
|
1,700
|
|
|
$
|
—
|
|
Auto and light truck
|
|
115
|
|
|
115
|
|
|
—
|
|
|||
Medium and heavy duty truck
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Aircraft
|
|
2,918
|
|
|
2,918
|
|
|
—
|
|
|||
Construction equipment
|
|
605
|
|
|
605
|
|
|
—
|
|
|||
Commercial real estate
|
|
2,607
|
|
|
2,607
|
|
|
—
|
|
|||
Residential real estate and home equity
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Consumer
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Total with no related reserve recorded
|
|
7,945
|
|
|
7,945
|
|
|
—
|
|
|||
With a reserve recorded:
|
|
|
|
|
|
|
|
|
|
|||
Commercial and agricultural
|
|
1,890
|
|
|
1,890
|
|
|
297
|
|
|||
Auto and light truck
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Medium and heavy duty truck
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Aircraft
|
|
3,192
|
|
|
3,192
|
|
|
1,076
|
|
|||
Construction equipment
|
|
562
|
|
|
562
|
|
|
35
|
|
|||
Commercial real estate
|
|
2,765
|
|
|
2,765
|
|
|
322
|
|
|||
Residential real estate and home equity
|
|
674
|
|
|
676
|
|
|
148
|
|
|||
Consumer
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Total with a reserve recorded
|
|
9,083
|
|
|
9,085
|
|
|
1,878
|
|
|||
Total impaired loans
|
|
$
|
17,028
|
|
|
$
|
17,030
|
|
|
$
|
1,878
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||||||||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||||||||||||||
(Dollars in thousands)
|
|
Average
Recorded
Investment
|
|
Interest
Income
|
|
Average
Recorded
Investment
|
|
Interest
Income
|
|
Average
Recorded
Investment
|
|
Interest
Income
|
|
Average
Recorded
Investment
|
|
Interest
Income
|
||||||||||||||||
Commercial and agricultural
|
|
$
|
7,067
|
|
|
$
|
—
|
|
|
$
|
3,449
|
|
|
$
|
—
|
|
|
$
|
4,886
|
|
|
$
|
1
|
|
|
$
|
3,579
|
|
|
$
|
4
|
|
Auto and light truck
|
|
182
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
133
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Medium and heavy duty truck
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Aircraft
|
|
6,174
|
|
|
—
|
|
|
4,341
|
|
|
—
|
|
|
7,484
|
|
|
—
|
|
|
4,184
|
|
|
—
|
|
||||||||
Construction equipment
|
|
1,143
|
|
|
—
|
|
|
514
|
|
|
—
|
|
|
1,152
|
|
|
—
|
|
|
697
|
|
|
—
|
|
||||||||
Commercial real estate
|
|
2,720
|
|
|
—
|
|
|
6,100
|
|
|
—
|
|
|
3,312
|
|
|
—
|
|
|
7,251
|
|
|
123
|
|
||||||||
Residential real estate and home equity
|
|
356
|
|
|
4
|
|
|
364
|
|
|
4
|
|
|
357
|
|
|
8
|
|
|
365
|
|
|
8
|
|
||||||||
Consumer
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Total
|
|
$
|
17,642
|
|
|
$
|
4
|
|
|
$
|
14,768
|
|
|
$
|
4
|
|
|
$
|
17,324
|
|
|
$
|
9
|
|
|
$
|
16,076
|
|
|
$
|
135
|
|
(Dollars in thousands)
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
Performing TDRs
|
|
$
|
355
|
|
|
$
|
360
|
|
Nonperforming TDRs
|
|
2,184
|
|
|
1,642
|
|
||
Total TDRs
|
|
$
|
2,539
|
|
|
$
|
2,002
|
|
(Dollars in thousands)
|
|
Commercial and
agricultural
|
|
Auto and
light truck
|
|
Medium and
heavy duty truck
|
|
Aircraft
|
|
Construction
equipment |
|
Commercial
real estate
|
|
Residential
real estate
and home
equity
|
|
Consumer
|
|
Total
|
||||||||||||||||||
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Balance, beginning of period
|
|
$
|
15,989
|
|
|
$
|
9,772
|
|
|
$
|
4,676
|
|
|
$
|
32,008
|
|
|
$
|
8,932
|
|
|
$
|
13,868
|
|
|
$
|
3,592
|
|
|
$
|
1,281
|
|
|
$
|
90,118
|
|
Charge-offs
|
|
261
|
|
|
61
|
|
|
—
|
|
|
654
|
|
|
27
|
|
|
—
|
|
|
33
|
|
|
150
|
|
|
1,186
|
|
|||||||||
Recoveries
|
|
89
|
|
|
5
|
|
|
—
|
|
|
15
|
|
|
7
|
|
|
48
|
|
|
16
|
|
|
64
|
|
|
244
|
|
|||||||||
Net charge-offs (recoveries)
|
|
172
|
|
|
56
|
|
|
—
|
|
|
639
|
|
|
20
|
|
|
(48
|
)
|
|
17
|
|
|
86
|
|
|
942
|
|
|||||||||
Provision (recovery of provision)
|
|
382
|
|
|
1,727
|
|
|
164
|
|
|
453
|
|
|
337
|
|
|
(441
|
)
|
|
32
|
|
|
84
|
|
|
2,738
|
|
|||||||||
Balance, end of period
|
|
$
|
16,199
|
|
|
$
|
11,443
|
|
|
$
|
4,840
|
|
|
$
|
31,822
|
|
|
$
|
9,249
|
|
|
$
|
13,475
|
|
|
$
|
3,607
|
|
|
$
|
1,279
|
|
|
$
|
91,914
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Balance, beginning of period
|
|
$
|
14,735
|
|
|
$
|
9,582
|
|
|
$
|
4,511
|
|
|
$
|
34,240
|
|
|
$
|
7,462
|
|
|
$
|
13,835
|
|
|
$
|
3,643
|
|
|
$
|
1,288
|
|
|
$
|
89,296
|
|
Charge-offs
|
|
16
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
75
|
|
|
240
|
|
|
331
|
|
|||||||||
Recoveries
|
|
109
|
|
|
64
|
|
|
2
|
|
|
89
|
|
|
70
|
|
|
34
|
|
|
13
|
|
|
63
|
|
|
444
|
|
|||||||||
Net charge-offs (recoveries)
|
|
(93
|
)
|
|
(64
|
)
|
|
(2
|
)
|
|
(89
|
)
|
|
(70
|
)
|
|
(34
|
)
|
|
62
|
|
|
177
|
|
|
(113
|
)
|
|||||||||
Provision (recovery of provision)
|
|
7
|
|
|
2,021
|
|
|
(163
|
)
|
|
332
|
|
|
(20
|
)
|
|
(407
|
)
|
|
35
|
|
|
244
|
|
|
2,049
|
|
|||||||||
Balance, end of period
|
|
$
|
14,835
|
|
|
$
|
11,667
|
|
|
$
|
4,350
|
|
|
$
|
34,661
|
|
|
$
|
7,512
|
|
|
$
|
13,462
|
|
|
$
|
3,616
|
|
|
$
|
1,355
|
|
|
$
|
91,458
|
|
(Dollars in thousands)
|
|
Commercial and
agricultural loans
|
|
Auto and
light truck
|
|
Medium and
heavy duty truck
|
|
Aircraft
|
|
Construction
equipment |
|
Commercial
real estate
|
|
Residential
real estate
and home
equity
|
|
Consumer
loans
|
|
Total
|
||||||||||||||||||
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Balance, beginning of period
|
|
$
|
14,668
|
|
|
$
|
8,064
|
|
|
$
|
4,740
|
|
|
$
|
34,352
|
|
|
$
|
8,207
|
|
|
$
|
13,677
|
|
|
$
|
3,550
|
|
|
$
|
1,285
|
|
|
$
|
88,543
|
|
Charge-offs
|
|
469
|
|
|
82
|
|
|
—
|
|
|
1,757
|
|
|
27
|
|
|
2
|
|
|
37
|
|
|
370
|
|
|
2,744
|
|
|||||||||
Recoveries
|
|
684
|
|
|
1,132
|
|
|
—
|
|
|
198
|
|
|
29
|
|
|
98
|
|
|
87
|
|
|
149
|
|
|
2,377
|
|
|||||||||
Net charge-offs (recoveries)
|
|
(215
|
)
|
|
(1,050
|
)
|
|
—
|
|
|
1,559
|
|
|
(2
|
)
|
|
(96
|
)
|
|
(50
|
)
|
|
221
|
|
|
367
|
|
|||||||||
Provision (recovery of provision)
|
|
1,316
|
|
|
2,329
|
|
|
100
|
|
|
(971
|
)
|
|
1,040
|
|
|
(298
|
)
|
|
7
|
|
|
215
|
|
|
3,738
|
|
|||||||||
Balance, end of period
|
|
$
|
16,199
|
|
|
$
|
11,443
|
|
|
$
|
4,840
|
|
|
$
|
31,822
|
|
|
$
|
9,249
|
|
|
$
|
13,475
|
|
|
$
|
3,607
|
|
|
$
|
1,279
|
|
|
$
|
91,914
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Balance, beginning of period
|
|
$
|
15,456
|
|
|
$
|
9,269
|
|
|
$
|
4,699
|
|
|
$
|
32,373
|
|
|
$
|
7,592
|
|
|
$
|
13,762
|
|
|
$
|
3,662
|
|
|
$
|
1,299
|
|
|
$
|
88,112
|
|
Charge-offs
|
|
216
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
92
|
|
|
1
|
|
|
129
|
|
|
454
|
|
|
895
|
|
|||||||||
Recoveries
|
|
200
|
|
|
126
|
|
|
10
|
|
|
227
|
|
|
148
|
|
|
339
|
|
|
16
|
|
|
151
|
|
|
1,217
|
|
|||||||||
Net charge-offs (recoveries)
|
|
16
|
|
|
(123
|
)
|
|
(10
|
)
|
|
(227
|
)
|
|
(56
|
)
|
|
(338
|
)
|
|
113
|
|
|
303
|
|
|
(322
|
)
|
|||||||||
Provision (recovery of provision)
|
|
(605
|
)
|
|
2,275
|
|
|
(359
|
)
|
|
2,061
|
|
|
(136
|
)
|
|
(638
|
)
|
|
67
|
|
|
359
|
|
|
3,024
|
|
|||||||||
Balance, end of period
|
|
$
|
14,835
|
|
|
$
|
11,667
|
|
|
$
|
4,350
|
|
|
$
|
34,661
|
|
|
$
|
7,512
|
|
|
$
|
13,462
|
|
|
$
|
3,616
|
|
|
$
|
1,355
|
|
|
$
|
91,458
|
|
(Dollars in thousands)
|
|
Commercial and
agricultural loans
|
|
Auto and
light truck
|
|
Medium and
heavy duty truck
|
|
Aircraft
|
|
Construction
equipment |
|
Commercial
real estate
|
|
Residential
real estate
and home
equity
|
|
Consumer
loans
|
|
Total
|
||||||||||||||||||
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Reserve for loan and lease losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Ending balance, individually evaluated for impairment
|
|
$
|
1,240
|
|
|
$
|
21
|
|
|
$
|
—
|
|
|
$
|
120
|
|
|
$
|
—
|
|
|
$
|
126
|
|
|
$
|
137
|
|
|
$
|
—
|
|
|
$
|
1,644
|
|
Ending balance, collectively evaluated for impairment
|
|
14,959
|
|
|
11,422
|
|
|
4,840
|
|
|
31,702
|
|
|
9,249
|
|
|
13,349
|
|
|
3,470
|
|
|
1,279
|
|
|
90,270
|
|
|||||||||
Total reserve for loan and lease losses
|
|
$
|
16,199
|
|
|
$
|
11,443
|
|
|
$
|
4,840
|
|
|
$
|
31,822
|
|
|
$
|
9,249
|
|
|
$
|
13,475
|
|
|
$
|
3,607
|
|
|
$
|
1,279
|
|
|
$
|
91,914
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Recorded investment in loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Ending balance, individually evaluated for impairment
|
|
$
|
6,058
|
|
|
$
|
204
|
|
|
$
|
—
|
|
|
$
|
1,888
|
|
|
$
|
1,132
|
|
|
$
|
2,677
|
|
|
$
|
355
|
|
|
$
|
—
|
|
|
$
|
12,314
|
|
Ending balance, collectively evaluated for impairment
|
|
870,346
|
|
|
511,817
|
|
|
290,687
|
|
|
785,628
|
|
|
537,965
|
|
|
717,401
|
|
|
526,237
|
|
|
128,919
|
|
|
4,369,000
|
|
|||||||||
Total recorded investment in loans
|
|
$
|
876,404
|
|
|
$
|
512,021
|
|
|
$
|
290,687
|
|
|
$
|
787,516
|
|
|
$
|
539,097
|
|
|
$
|
720,078
|
|
|
$
|
526,592
|
|
|
$
|
128,919
|
|
|
$
|
4,381,314
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Reserve for loan and lease losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Ending balance, individually evaluated for impairment
|
|
$
|
297
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,076
|
|
|
$
|
35
|
|
|
$
|
322
|
|
|
$
|
148
|
|
|
$
|
—
|
|
|
$
|
1,878
|
|
Ending balance, collectively evaluated for impairment
|
|
14,371
|
|
|
8,064
|
|
|
4,740
|
|
|
33,276
|
|
|
8,172
|
|
|
13,355
|
|
|
3,402
|
|
|
1,285
|
|
|
86,665
|
|
|||||||||
Total reserve for loan and lease losses
|
|
$
|
14,668
|
|
|
$
|
8,064
|
|
|
$
|
4,740
|
|
|
$
|
34,352
|
|
|
$
|
8,207
|
|
|
$
|
13,677
|
|
|
$
|
3,550
|
|
|
$
|
1,285
|
|
|
$
|
88,543
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Recorded investment in loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Ending balance, individually evaluated for impairment
|
|
$
|
3,590
|
|
|
$
|
115
|
|
|
$
|
—
|
|
|
$
|
6,110
|
|
|
$
|
1,167
|
|
|
$
|
5,372
|
|
|
$
|
674
|
|
|
$
|
—
|
|
|
$
|
17,028
|
|
Ending balance, collectively evaluated for impairment
|
|
808,674
|
|
|
411,649
|
|
|
294,790
|
|
|
796,304
|
|
|
494,758
|
|
|
713,798
|
|
|
521,257
|
|
|
129,813
|
|
|
4,171,043
|
|
|||||||||
Total recorded investment in loans
|
|
$
|
812,264
|
|
|
$
|
411,764
|
|
|
$
|
294,790
|
|
|
$
|
802,414
|
|
|
$
|
495,925
|
|
|
$
|
719,170
|
|
|
$
|
521,931
|
|
|
$
|
129,813
|
|
|
$
|
4,188,071
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Mortgage servicing rights:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Balance at beginning of period
|
|
$
|
4,281
|
|
|
$
|
4,481
|
|
|
$
|
4,297
|
|
|
$
|
4,608
|
|
Additions
|
|
246
|
|
|
242
|
|
|
493
|
|
|
447
|
|
||||
Amortization
|
|
(288
|
)
|
|
(384
|
)
|
|
(551
|
)
|
|
(716
|
)
|
||||
Sales
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Carrying value before valuation allowance at end of period
|
|
4,239
|
|
|
4,339
|
|
|
4,239
|
|
|
4,339
|
|
||||
Valuation allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Balance at beginning of period
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Impairment recoveries
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Balance at end of period
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Net carrying value of mortgage servicing rights at end of period
|
|
$
|
4,239
|
|
|
$
|
4,339
|
|
|
$
|
4,239
|
|
|
$
|
4,339
|
|
Fair value of mortgage servicing rights at end of period
|
|
$
|
7,134
|
|
|
$
|
5,553
|
|
|
$
|
7,134
|
|
|
$
|
5,553
|
|
(Dollars in thousands)
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
Amounts of commitments:
|
|
|
|
|
||||
Loan commitments to extend credit
|
|
$
|
893,727
|
|
|
$
|
868,267
|
|
Standby letters of credit
|
|
$
|
27,432
|
|
|
$
|
33,397
|
|
Commercial and similar letters of credit
|
|
$
|
1,594
|
|
|
$
|
1,704
|
|
|
|
|
|
Asset derivatives
|
|
Liability derivatives
|
||||||||||
(Dollars in thousands)
|
|
Notional or contractual amount
|
|
Statement of Financial Condition classification
|
|
Fair value
|
|
Statement of Financial Condition classification
|
|
Fair value
|
||||||
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Interest rate swap contracts
|
|
$
|
541,177
|
|
|
Other assets
|
|
$
|
5,554
|
|
|
Other liabilities
|
|
$
|
5,657
|
|
Loan commitments
|
|
16,945
|
|
|
Mortgages held for sale
|
|
80
|
|
|
N/A
|
|
—
|
|
|||
Forward contracts - mortgage loan
|
|
30,440
|
|
|
Mortgages held for sale
|
|
27
|
|
|
N/A
|
|
—
|
|
|||
Total
|
|
$
|
588,562
|
|
|
|
|
$
|
5,661
|
|
|
|
|
$
|
5,657
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Interest rate swap contracts
|
|
$
|
570,004
|
|
|
Other assets
|
|
$
|
6,621
|
|
|
Other liabilities
|
|
$
|
6,743
|
|
Loan commitments
|
|
5,527
|
|
|
Mortgages held for sale
|
|
43
|
|
|
N/A
|
|
—
|
|
|||
Forward contracts - mortgage loan
|
|
16,525
|
|
|
Mortgages held for sale
|
|
222
|
|
|
N/A
|
|
—
|
|
|||
Total
|
|
$
|
592,056
|
|
|
|
|
$
|
6,886
|
|
|
|
|
$
|
6,743
|
|
|
|
|
|
Gain (loss)
|
||||||||||||||
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
(Dollars in thousands)
|
|
Statement of Income classification
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Interest rate swap contracts
|
|
Other expense
|
|
$
|
—
|
|
|
$
|
(43
|
)
|
|
$
|
20
|
|
|
$
|
(136
|
)
|
Interest rate swap contracts
|
|
Other income
|
|
92
|
|
|
110
|
|
|
211
|
|
|
314
|
|
||||
Loan commitments
|
|
Mortgage banking
|
|
(18
|
)
|
|
73
|
|
|
37
|
|
|
121
|
|
||||
Forward contracts - mortgage loan
|
|
Mortgage banking
|
|
117
|
|
|
(175
|
)
|
|
(195
|
)
|
|
(320
|
)
|
||||
Total
|
|
|
|
$
|
191
|
|
|
$
|
(35
|
)
|
|
$
|
73
|
|
|
$
|
(21
|
)
|
|
|
|
|
|
|
|
|
Gross Amounts Not Offset in the Statement of Financial Condition
|
|
|
||||||||||||||
(Dollars in thousands)
|
|
Gross Amounts of Recognized Assets
|
|
Gross Amounts Offset in the Statement of Financial Condition
|
|
Net Amounts of Assets Presented in the Statement of Financial Condition
|
|
Financial Instruments
|
|
Cash Collateral Received
|
|
Net Amount
|
||||||||||||
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest rate swaps
|
|
$
|
5,590
|
|
|
$
|
36
|
|
|
$
|
5,554
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,554
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest rate swaps
|
|
$
|
6,681
|
|
|
$
|
60
|
|
|
$
|
6,621
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,621
|
|
|
|
|
|
|
|
|
|
Gross Amounts Not Offset in the Statement of Financial Condition
|
|
|
||||||||||||||
(Dollars in thousands)
|
|
Gross Amounts of Recognized Liabilities
|
|
Gross Amounts Offset in the Statement of Financial Condition
|
|
Net Amounts of Liabilities Presented in the Statement of Financial Condition
|
|
Financial Instruments
|
|
Cash Collateral Pledged
|
|
Net Amount
|
||||||||||||
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest rate swaps
|
|
$
|
5,693
|
|
|
$
|
36
|
|
|
$
|
5,657
|
|
|
$
|
—
|
|
|
$
|
4,939
|
|
|
$
|
718
|
|
Repurchase agreements
|
|
148,109
|
|
|
—
|
|
|
148,109
|
|
|
148,109
|
|
|
—
|
|
|
—
|
|
||||||
Total
|
|
$
|
153,802
|
|
|
$
|
36
|
|
|
$
|
153,766
|
|
|
$
|
148,109
|
|
|
$
|
4,939
|
|
|
$
|
718
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest rate swaps
|
|
$
|
6,803
|
|
|
$
|
60
|
|
|
$
|
6,743
|
|
|
$
|
—
|
|
|
$
|
3,794
|
|
|
$
|
2,949
|
|
Repurchase agreements
|
|
162,913
|
|
|
—
|
|
|
162,913
|
|
|
162,913
|
|
|
—
|
|
|
—
|
|
||||||
Total
|
|
$
|
169,716
|
|
|
$
|
60
|
|
|
$
|
169,656
|
|
|
$
|
162,913
|
|
|
$
|
3,794
|
|
|
$
|
2,949
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
(Dollars in thousands - except per share amounts)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Distributed earnings allocated to common stock
|
|
$
|
4,923
|
|
|
$
|
4,653
|
|
|
$
|
9,586
|
|
|
$
|
9,339
|
|
Undistributed earnings allocated to common stock
|
|
11,618
|
|
|
9,728
|
|
|
23,040
|
|
|
18,745
|
|
||||
Net earnings allocated to common stock
|
|
16,541
|
|
|
14,381
|
|
|
32,626
|
|
|
28,084
|
|
||||
Net earnings allocated to participating securities
|
|
128
|
|
|
98
|
|
|
249
|
|
|
213
|
|
||||
Net income allocated to common stock and participating securities
|
|
$
|
16,669
|
|
|
$
|
14,479
|
|
|
$
|
32,875
|
|
|
$
|
28,297
|
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares outstanding for basic earnings per common share
|
|
25,927,032
|
|
|
25,853,537
|
|
|
25,915,280
|
|
|
25,888,534
|
|
||||
Dilutive effect of stock compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Weighted average shares outstanding for diluted earnings per common share
|
|
25,927,032
|
|
|
25,853,537
|
|
|
25,915,280
|
|
|
25,888,534
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Basic earnings per common share
|
|
$
|
0.64
|
|
|
$
|
0.56
|
|
|
$
|
1.26
|
|
|
$
|
1.08
|
|
Diluted earnings per common share
|
|
$
|
0.64
|
|
|
$
|
0.56
|
|
|
$
|
1.26
|
|
|
$
|
1.08
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
|
Affected Line Item in the Statements of Income
|
||||||||||||
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|||||||||
Realized
gains (losses)
included in net income
|
|
$
|
465
|
|
|
$
|
(209
|
)
|
|
$
|
1,750
|
|
|
$
|
(199
|
)
|
|
Gains (losses) on investment securities available-for-sale
|
|
|
465
|
|
|
(209
|
)
|
|
1,750
|
|
|
(199
|
)
|
|
Income before income taxes
|
||||
Tax effect
|
|
(175
|
)
|
|
78
|
|
|
(657
|
)
|
|
75
|
|
|
Income tax expense
|
||||
Net of tax
|
|
$
|
290
|
|
|
$
|
(131
|
)
|
|
$
|
1,093
|
|
|
$
|
(124
|
)
|
|
Net income
|
•
|
Level 1 — The valuation is based on quoted prices in active markets for identical instruments.
|
•
|
Level 2 — The valuation is based on observable inputs such as 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 — The valuation is based on unobservable inputs that are supported by minimal or no market activity and that are significant to the fair value of the instrument. Level 3 valuations are typically performed using pricing models, discounted cash flow methodologies, or similar techniques that incorporate management’s own estimates of assumptions that market participants would use in pricing the instrument, or valuations that require significant management judgment or estimation.
|
(Dollars in thousands)
|
|
Fair value carrying
amount
|
|
Aggregate
unpaid principal
|
|
Excess of fair value carrying amount over (under) unpaid principal
|
|
|
||||||
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|||
Mortgages held for sale reported at fair value
|
|
$
|
16,204
|
|
|
$
|
15,983
|
|
|
$
|
221
|
|
|
(1)
|
|
|
|
|
|
|
|
|
|
||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|||
Mortgages held for sale reported at fair value
|
|
$
|
15,849
|
|
|
$
|
15,809
|
|
|
$
|
40
|
|
|
(1)
|
|
(1)
|
The excess of fair value carrying amount over (under) unpaid principal is included in mortgage banking income and includes changes in fair value at and subsequent to funding and gains and losses on the related loan commitment prior to funding.
|
•
|
U.S. treasuries are priced using the market approach and utilizing live data feeds from active market exchanges for identical securities.
|
•
|
Government-sponsored agency debt securities and corporate bonds are primarily priced using available market information through processes such as benchmark curves, market valuations of like securities, sector groupings and matrix pricing.
|
•
|
Other government-sponsored agency securities, mortgage-backed securities and some of the actively traded REMICs and CMOs, are primarily priced using available market information including benchmark yields, prepayment speeds, spreads and volatility of similar securities.
|
•
|
Inactively traded government-sponsored agency securities are primarily priced using consensus pricing and dealer quotes.
|
•
|
State and political subdivisions are largely grouped by characteristics, i.e., geographical data and source of revenue in trade dissemination systems. Since some securities are not traded daily and due to other grouping limitations, active market quotes are often obtained using benchmarking for like securities. Local direct placement municipal securities, with very little market activity, are priced using an appropriate market yield curve, which includes a credit spread assumption.
|
•
|
Marketable equity (common) securities are primarily priced using the market approach and utilizing live data feeds from active market exchanges for identical securities.
|
(Dollars in thousands)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Investment securities available-for-sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. Treasury and Federal agencies securities
|
|
$
|
20,287
|
|
|
$
|
408,610
|
|
|
$
|
—
|
|
|
$
|
428,897
|
|
U.S. States and political subdivisions securities
|
|
—
|
|
|
126,483
|
|
|
1,801
|
|
|
128,284
|
|
||||
Mortgage-backed securities — Federal agencies
|
|
—
|
|
|
255,698
|
|
|
—
|
|
|
255,698
|
|
||||
Corporate debt securities
|
|
—
|
|
|
31,526
|
|
|
—
|
|
|
31,526
|
|
||||
Foreign government and other securities
|
|
—
|
|
|
—
|
|
|
302
|
|
|
302
|
|
||||
Total debt securities
|
|
20,287
|
|
|
822,317
|
|
|
2,103
|
|
|
844,707
|
|
||||
Marketable equity securities
|
|
5,607
|
|
|
—
|
|
|
—
|
|
|
5,607
|
|
||||
Total investment securities available-for-sale
|
|
25,894
|
|
|
822,317
|
|
|
2,103
|
|
|
850,314
|
|
||||
Mortgages held for sale
|
|
—
|
|
|
16,204
|
|
|
—
|
|
|
16,204
|
|
||||
Accrued income and other assets (interest rate swap agreements)
|
|
—
|
|
|
5,554
|
|
|
—
|
|
|
5,554
|
|
||||
Total
|
|
$
|
25,894
|
|
|
$
|
844,075
|
|
|
$
|
2,103
|
|
|
$
|
872,072
|
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Accrued expenses and other liabilities (interest rate swap agreements)
|
|
$
|
—
|
|
|
$
|
5,657
|
|
|
$
|
—
|
|
|
$
|
5,657
|
|
Total
|
|
$
|
—
|
|
|
$
|
5,657
|
|
|
$
|
—
|
|
|
$
|
5,657
|
|
|
|
|
|
|
|
|
|
|
||||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Investment securities available-for-sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. Treasury and Federal agencies securities
|
|
$
|
20,164
|
|
|
$
|
400,669
|
|
|
$
|
—
|
|
|
$
|
420,833
|
|
U.S. States and political subdivisions securities
|
|
—
|
|
|
130,276
|
|
|
2,699
|
|
|
132,975
|
|
||||
Mortgage-backed securities — Federal agencies
|
|
—
|
|
|
252,574
|
|
|
—
|
|
|
252,574
|
|
||||
Corporate debt securities
|
|
—
|
|
|
35,076
|
|
|
—
|
|
|
35,076
|
|
||||
Foreign government and other securities
|
|
—
|
|
|
—
|
|
|
807
|
|
|
807
|
|
||||
Total debt securities
|
|
20,164
|
|
|
818,595
|
|
|
3,506
|
|
|
842,265
|
|
||||
Marketable equity securities
|
|
8,202
|
|
|
—
|
|
|
—
|
|
|
8,202
|
|
||||
Total investment securities available-for-sale
|
|
28,366
|
|
|
818,595
|
|
|
3,506
|
|
|
850,467
|
|
||||
Mortgages held for sale
|
|
—
|
|
|
15,849
|
|
|
—
|
|
|
15,849
|
|
||||
Accrued income and other assets (interest rate swap agreements)
|
|
—
|
|
|
6,621
|
|
|
—
|
|
|
6,621
|
|
||||
Total
|
|
$
|
28,366
|
|
|
$
|
841,065
|
|
|
$
|
3,506
|
|
|
$
|
872,937
|
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Accrued expenses and other liabilities (interest rate swap agreements)
|
|
$
|
—
|
|
|
$
|
6,743
|
|
|
$
|
—
|
|
|
$
|
6,743
|
|
Total
|
|
$
|
—
|
|
|
$
|
6,743
|
|
|
$
|
—
|
|
|
$
|
6,743
|
|
(Dollars in thousands)
|
|
U.S. States and
political
subdivisions
securities
|
|
Foreign government and other securities
|
|
Investment securities available-for-sale
|
||||||
Beginning balance April 1, 2017
|
|
$
|
2,018
|
|
|
$
|
804
|
|
|
$
|
2,822
|
|
Total gains or losses (realized/unrealized):
|
|
|
|
|
|
|
|
|||||
Included in earnings
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Included in other comprehensive income
|
|
11
|
|
|
(2
|
)
|
|
9
|
|
|||
Purchases
|
|
287
|
|
|
—
|
|
|
287
|
|
|||
Issuances
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Sales
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Settlements
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Maturities
|
|
(515
|
)
|
|
(500
|
)
|
|
(1,015
|
)
|
|||
Transfers into Level 3
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Transfers out of Level 3
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Ending balance June 30, 2017
|
|
$
|
1,801
|
|
|
$
|
302
|
|
|
$
|
2,103
|
|
|
|
|
|
|
|
|
||||||
Beginning balance April 1, 2016
|
|
$
|
4,810
|
|
|
$
|
809
|
|
|
$
|
5,619
|
|
Total gains or losses (realized/unrealized):
|
|
|
|
|
|
|
|
|||||
Included in earnings
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Included in other comprehensive income
|
|
(4
|
)
|
|
1
|
|
|
(3
|
)
|
|||
Purchases
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Issuances
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Sales
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Settlements
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Maturities
|
|
(145
|
)
|
|
—
|
|
|
(145
|
)
|
|||
Transfers into Level 3
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Transfers out of Level 3
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Ending balance June 30, 2016
|
|
$
|
4,661
|
|
|
$
|
810
|
|
|
$
|
5,471
|
|
(Dollars in thousands)
|
|
Fair Value
|
|
Valuation Methodology
|
|
Unobservable Inputs
|
|
Range of Inputs
|
||
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
Investment securities available-for sale
|
|
|
|
|
|
|
|
|
|
|
Direct placement municipal securities
|
|
$
|
1,801
|
|
|
Discounted cash flows
|
|
Credit spread assumption
|
|
2.14% - 2.38%
|
|
|
|
|
|
|
|
|
|
||
Foreign government
|
|
$
|
302
|
|
|
Discounted cash flows
|
|
Market yield assumption
|
|
0.00% - 0.79%
|
|
|
|
|
|
|
|
|
|
||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
Investment securities available-for sale
|
|
|
|
|
|
|
|
|
|
|
Direct placement municipal securities
|
|
$
|
2,699
|
|
|
Discounted cash flows
|
|
Credit spread assumption
|
|
0.92% - 3.17%
|
|
|
|
|
|
|
|
|
|
||
Foreign government
|
|
$
|
807
|
|
|
Discounted cash flows
|
|
Market yield assumption
|
|
0.28% - 1.12%
|
(Dollars in thousands)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Impaired loans - collateral based
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,788
|
|
|
$
|
5,788
|
|
Accrued income and other assets (partnership investments)
|
|
—
|
|
|
—
|
|
|
1,032
|
|
|
1,032
|
|
||||
Accrued income and other assets (mortgage servicing rights)
|
|
—
|
|
|
—
|
|
|
4,239
|
|
|
4,239
|
|
||||
Accrued income and other assets (repossessions)
|
|
—
|
|
|
—
|
|
|
13,052
|
|
|
13,052
|
|
||||
Accrued income and other assets (other real estate)
|
|
—
|
|
|
—
|
|
|
710
|
|
|
710
|
|
||||
Total
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
24,821
|
|
|
$
|
24,821
|
|
|
|
|
|
|
|
|
|
|
||||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Impaired loans - collateral based
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,280
|
|
|
$
|
6,280
|
|
Accrued income and other assets (partnership investments)
|
|
—
|
|
|
—
|
|
|
1,032
|
|
|
1,032
|
|
||||
Accrued income and other assets (mortgage servicing rights)
|
|
—
|
|
|
—
|
|
|
4,297
|
|
|
4,297
|
|
||||
Accrued income and other assets (repossessions)
|
|
—
|
|
|
—
|
|
|
9,373
|
|
|
9,373
|
|
||||
Accrued income and other assets (other real estate)
|
|
—
|
|
|
—
|
|
|
704
|
|
|
704
|
|
||||
Total
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
21,686
|
|
|
$
|
21,686
|
|
(Dollars in thousands)
|
|
Carrying Value
|
|
Fair Value
|
|
Valuation Methodology
|
|
Unobservable Inputs
|
|
Range of Inputs
|
||||
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Impaired loans
|
|
$
|
5,788
|
|
|
$
|
5,788
|
|
|
Collateral based measurements including appraisals, trade publications, and auction values
|
|
Discount for lack of marketability and current conditions
|
|
10% - 90%
|
|
|
|
|
|
|
|
|
|
|
|
||||
Mortgage servicing rights
|
|
4,239
|
|
|
7,134
|
|
|
Discounted cash flows
|
|
Constant prepayment rate (CPR)
|
|
8.6% - 19.1%
|
||
|
|
|
|
|
|
|
|
|
|
Discount rate
|
|
9.6% - 12.5%
|
||
|
|
|
|
|
|
|
|
|
|
|
||||
Repossessions
|
|
13,052
|
|
|
13,304
|
|
|
Appraisals, trade publications and auction values
|
|
Discount for lack of marketability
|
|
0% - 5%
|
||
|
|
|
|
|
|
|
|
|
|
|
||||
Other real estate
|
|
710
|
|
|
710
|
|
|
Appraisals
|
|
Discount for lack of marketability
|
|
0%
|
||
|
|
|
|
|
|
|
|
|
|
|
||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Impaired loans
|
|
$
|
6,280
|
|
|
$
|
6,280
|
|
|
Collateral based measurements including appraisals, trade publications, and auction values
|
|
Discount for lack of marketability and current conditions
|
|
0% - 100%
|
|
|
|
|
|
|
|
|
|
|
|
||||
Mortgage servicing rights
|
|
4,297
|
|
|
7,484
|
|
|
Discounted cash flows
|
|
Constant prepayment rate (CPR)
|
|
8.6% - 15.0%
|
||
|
|
|
|
|
|
|
|
|
|
Discount rate
|
|
9.6% - 12.5%
|
||
|
|
|
|
|
|
|
|
|
|
|
||||
Repossessions
|
|
9,373
|
|
|
9,452
|
|
|
Appraisals, trade publications and auction values
|
|
Discount for lack of marketability
|
|
0% - 4%
|
||
|
|
|
|
|
|
|
|
|
|
|
||||
Other real estate
|
|
704
|
|
|
752
|
|
|
Appraisals
|
|
Discount for lack of marketability
|
|
0% - 16%
|
(Dollars in thousands)
|
|
Carrying or Contract Value
|
|
Fair Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and due from banks
|
|
$
|
63,473
|
|
|
$
|
63,473
|
|
|
$
|
63,473
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Federal funds sold and interest bearing deposits with other banks
|
|
12,561
|
|
|
12,561
|
|
|
12,561
|
|
|
—
|
|
|
—
|
|
|||||
Investment securities, available-for-sale
|
|
850,314
|
|
|
850,314
|
|
|
25,894
|
|
|
822,317
|
|
|
2,103
|
|
|||||
Other investments
|
|
24,238
|
|
|
24,238
|
|
|
—
|
|
|
24,238
|
|
|
—
|
|
|||||
Mortgages held for sale
|
|
16,204
|
|
|
16,204
|
|
|
—
|
|
|
16,204
|
|
|
—
|
|
|||||
Loans and leases, net of reserve for loan and lease losses
|
|
4,289,400
|
|
|
4,281,859
|
|
|
—
|
|
|
—
|
|
|
4,281,859
|
|
|||||
Mortgage servicing rights
|
|
4,239
|
|
|
7,134
|
|
|
—
|
|
|
—
|
|
|
7,134
|
|
|||||
Interest rate swaps
|
|
5,554
|
|
|
5,554
|
|
|
—
|
|
|
5,554
|
|
|
—
|
|
|||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Deposits
|
|
$
|
4,482,036
|
|
|
$
|
4,480,080
|
|
|
$
|
3,331,561
|
|
|
$
|
1,148,519
|
|
|
$
|
—
|
|
Short-term borrowings
|
|
306,583
|
|
|
306,583
|
|
|
148,595
|
|
|
157,988
|
|
|
—
|
|
|||||
Long-term debt and mandatorily redeemable securities
|
|
70,438
|
|
|
68,576
|
|
|
—
|
|
|
68,576
|
|
|
—
|
|
|||||
Subordinated notes
|
|
58,764
|
|
|
57,991
|
|
|
—
|
|
|
57,991
|
|
|
—
|
|
|||||
Interest rate swaps
|
|
5,657
|
|
|
5,657
|
|
|
—
|
|
|
5,657
|
|
|
—
|
|
|||||
Off-balance-sheet instruments *
|
|
—
|
|
|
272
|
|
|
—
|
|
|
272
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and due from banks
|
|
$
|
58,578
|
|
|
$
|
58,578
|
|
|
$
|
58,578
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Federal funds sold and interest bearing deposits with other banks
|
|
49,726
|
|
|
49,726
|
|
|
49,726
|
|
|
—
|
|
|
—
|
|
|||||
Investment securities, available-for-sale
|
|
850,467
|
|
|
850,467
|
|
|
28,366
|
|
|
818,595
|
|
|
3,506
|
|
|||||
Other investments
|
|
22,458
|
|
|
22,458
|
|
|
22,458
|
|
|
—
|
|
|
—
|
|
|||||
Mortgages held for sale
|
|
15,849
|
|
|
15,849
|
|
|
—
|
|
|
15,849
|
|
|
—
|
|
|||||
Loans and leases, net of reserve for loan and lease losses
|
|
4,099,528
|
|
|
4,107,079
|
|
|
—
|
|
|
—
|
|
|
4,107,079
|
|
|||||
Mortgage servicing rights
|
|
4,297
|
|
|
7,484
|
|
|
—
|
|
|
—
|
|
|
7,484
|
|
|||||
Interest rate swaps
|
|
6,621
|
|
|
6,621
|
|
|
—
|
|
|
6,621
|
|
|
—
|
|
|||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Deposits
|
|
$
|
4,333,760
|
|
|
$
|
4,332,744
|
|
|
$
|
3,277,108
|
|
|
$
|
1,055,636
|
|
|
$
|
—
|
|
Short-term borrowings
|
|
291,943
|
|
|
291,943
|
|
|
163,652
|
|
|
128,291
|
|
|
—
|
|
|||||
Long-term debt and mandatorily redeemable securities
|
|
74,308
|
|
|
73,149
|
|
|
—
|
|
|
73,149
|
|
|
—
|
|
|||||
Subordinated notes
|
|
58,764
|
|
|
51,031
|
|
|
—
|
|
|
51,031
|
|
|
—
|
|
|||||
Interest rate swaps
|
|
6,743
|
|
|
6,743
|
|
|
—
|
|
|
6,743
|
|
|
—
|
|
|||||
Off-balance-sheet instruments *
|
|
—
|
|
|
382
|
|
|
—
|
|
|
382
|
|
|
—
|
|
|
(Dollars in thousands)
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
Accrued income and other assets:
|
|
|
|
|
|
|
||
Bank owned life insurance cash surrender value
|
|
$
|
64,790
|
|
|
$
|
63,802
|
|
Accrued interest receivable
|
|
15,238
|
|
|
15,015
|
|
||
Mortgage servicing rights
|
|
4,239
|
|
|
4,297
|
|
||
Other real estate
|
|
710
|
|
|
704
|
|
||
Repossessions
|
|
13,052
|
|
|
9,373
|
|
||
All other assets
|
|
49,871
|
|
|
36,868
|
|
||
Total accrued income and other assets
|
|
$
|
147,900
|
|
|
$
|
130,059
|
|
|
|
Actual
|
|
Minimum Capital Adequacy
|
|
Minimum Capital Adequacy with Capital Buffer
(1)
|
|
To Be Well Capitalized Under Prompt Corrective Action Provisions
|
||||||||||||||||||||
(Dollars in thousands)
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
||||||||||||
Total Capital (to Risk-Weighted Assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
1st Source Corporation
|
|
$
|
741,489
|
|
|
14.88
|
%
|
|
$
|
398,729
|
|
|
8.00
|
%
|
|
$
|
461,031
|
|
|
9.25
|
%
|
|
$
|
498,412
|
|
|
10.00
|
%
|
1st Source Bank
|
|
681,386
|
|
|
13.68
|
|
|
398,605
|
|
|
8.00
|
|
|
460,887
|
|
|
9.25
|
|
|
498,257
|
|
|
10.00
|
|
||||
Tier 1 Capital (to Risk-Weighted Assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
1st Source Corporation
|
|
676,604
|
|
|
13.58
|
|
|
299,047
|
|
|
6.00
|
|
|
361,348
|
|
|
7.25
|
|
|
398,729
|
|
|
8.00
|
|
||||
1st Source Bank
|
|
618,432
|
|
|
12.41
|
|
|
298,954
|
|
|
6.00
|
|
|
361,236
|
|
|
7.25
|
|
|
398,605
|
|
|
8.00
|
|
||||
Common Equity Tier 1 Capital (to Risk-Weighted Assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
1st Source Corporation
|
|
619,604
|
|
|
12.43
|
|
|
224,285
|
|
|
4.50
|
|
|
286,587
|
|
|
5.75
|
|
|
323,967
|
|
|
6.50
|
|
||||
1st Source Bank
|
|
618,432
|
|
|
12.41
|
|
|
224,216
|
|
|
4.50
|
|
|
286,498
|
|
|
5.75
|
|
|
323,867
|
|
|
6.50
|
|
||||
Tier 1 Capital (to Average Assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
1st Source Corporation
|
|
676,604
|
|
|
12.28
|
|
|
220,363
|
|
|
4.00
|
|
|
N/A
|
|
|
N/A
|
|
|
275,454
|
|
|
5.00
|
|
||||
1st Source Bank
|
|
618,432
|
|
|
11.23
|
|
|
220,207
|
|
|
4.00
|
|
|
N/A
|
|
|
N/A
|
|
|
275,258
|
|
|
5.00
|
|
|
|
|
|
Three Months Ended
|
|
|
|||||||||||||||||||||||||||
|
June 30, 2017
|
|
March 31, 2017
|
|
June 30, 2016
|
|||||||||||||||||||||||||||
(Dollars in thousands)
|
Average
Balance
|
|
Interest Income/Expense
|
|
Yield/
Rate
|
|
Average
Balance
|
|
Interest Income/Expense
|
|
Yield/
Rate
|
|
Average
Balance
|
|
Interest Income/Expense
|
|
Yield/
Rate
|
|||||||||||||||
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Investment securities available-for-sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Taxable
|
$
|
707,373
|
|
|
$
|
3,370
|
|
|
1.91
|
%
|
|
$
|
708,249
|
|
|
$
|
3,514
|
|
|
2.01
|
%
|
|
$
|
678,849
|
|
|
$
|
3,040
|
|
|
1.80
|
%
|
Tax exempt
(1)
|
129,542
|
|
|
983
|
|
|
3.04
|
%
|
|
131,034
|
|
|
994
|
|
|
3.08
|
%
|
|
126,007
|
|
|
1,012
|
|
|
3.23
|
%
|
||||||
Mortgages held for sale
|
11,325
|
|
|
115
|
|
|
4.07
|
%
|
|
8,155
|
|
|
81
|
|
|
4.03
|
%
|
|
11,100
|
|
|
110
|
|
|
3.99
|
%
|
||||||
Loans and leases, net of unearned discount
(1)
|
4,308,276
|
|
|
48,069
|
|
|
4.48
|
%
|
|
4,187,231
|
|
|
44,953
|
|
|
4.35
|
%
|
|
4,105,111
|
|
|
43,926
|
|
|
4.30
|
%
|
||||||
Other investments
|
48,992
|
|
|
319
|
|
|
2.61
|
%
|
|
40,741
|
|
|
291
|
|
|
2.90
|
%
|
|
65,568
|
|
|
309
|
|
|
1.90
|
%
|
||||||
Total earning assets
(1)
|
5,205,508
|
|
|
52,856
|
|
|
4.07
|
%
|
|
5,075,410
|
|
|
49,833
|
|
|
3.98
|
%
|
|
4,986,635
|
|
|
48,397
|
|
|
3.90
|
%
|
||||||
Cash and due from banks
|
61,801
|
|
|
|
|
|
|
59,967
|
|
|
|
|
|
|
|
60,786
|
|
|
|
|
|
|
|
|||||||||
Reserve for loan and lease losses
|
(91,044
|
)
|
|
|
|
|
|
(90,222
|
)
|
|
|
|
|
|
|
(90,107
|
)
|
|
|
|
|
|
|
|||||||||
Other assets
|
409,927
|
|
|
|
|
|
|
392,092
|
|
|
|
|
|
|
|
386,316
|
|
|
|
|
|
|
|
|||||||||
Total assets
|
$
|
5,586,192
|
|
|
|
|
|
|
$
|
5,437,247
|
|
|
|
|
|
|
|
$
|
5,343,630
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Interest-bearing deposits
|
$
|
3,503,444
|
|
|
$
|
4,511
|
|
|
0.52
|
%
|
|
$
|
3,345,670
|
|
|
$
|
3,734
|
|
|
0.45
|
%
|
|
$
|
3,380,208
|
|
|
$
|
3,790
|
|
|
0.45
|
%
|
Short-term borrowings
|
236,716
|
|
|
272
|
|
|
0.46
|
%
|
|
267,823
|
|
|
227
|
|
|
0.34
|
%
|
|
204,828
|
|
|
119
|
|
|
0.23
|
%
|
||||||
Subordinated notes
|
58,764
|
|
|
1,055
|
|
|
7.20
|
%
|
|
58,764
|
|
|
1,055
|
|
|
7.28
|
%
|
|
58,764
|
|
|
1,055
|
|
|
7.22
|
%
|
||||||
Long-term debt and mandatorily redeemable securities
|
83,991
|
|
|
699
|
|
|
3.34
|
%
|
|
75,495
|
|
|
629
|
|
|
3.38
|
%
|
|
65,906
|
|
|
680
|
|
|
4.15
|
%
|
||||||
Total interest-bearing liabilities
|
3,882,915
|
|
|
6,537
|
|
|
0.68
|
%
|
|
3,747,752
|
|
|
5,645
|
|
|
0.61
|
%
|
|
3,709,706
|
|
|
5,644
|
|
|
0.61
|
%
|
||||||
Noninterest-bearing deposits
|
951,531
|
|
|
|
|
|
|
|
|
953,294
|
|
|
|
|
|
|
|
|
920,194
|
|
|
|
|
|
|
|
||||||
Other liabilities
|
54,517
|
|
|
|
|
|
|
|
|
52,554
|
|
|
|
|
|
|
|
|
54,638
|
|
|
|
|
|
|
|
||||||
Shareholders’ equity
|
697,229
|
|
|
|
|
|
|
|
|
683,647
|
|
|
|
|
|
|
|
|
659,092
|
|
|
|
|
|
|
|
||||||
Total liabilities and shareholders’ equity
|
$
|
5,586,192
|
|
|
|
|
|
|
|
|
$
|
5,437,247
|
|
|
|
|
|
|
|
|
$
|
5,343,630
|
|
|
|
|
|
|
|
|||
Less: Fully tax-equivalent adjustments
|
|
|
(458
|
)
|
|
|
|
|
|
(461
|
)
|
|
|
|
|
|
(460
|
)
|
|
|
||||||||||||
Net interest income/margin (GAAP-derived)
(1)
|
|
|
|
$
|
45,861
|
|
|
3.53
|
%
|
|
|
|
|
$
|
43,727
|
|
|
3.49
|
%
|
|
|
|
|
$
|
42,293
|
|
|
3.41
|
%
|
|||
Fully tax-equivalent adjustments
|
|
|
458
|
|
|
|
|
|
|
461
|
|
|
|
|
|
|
460
|
|
|
|
||||||||||||
Net interest income/margin - FTE
(1)
|
|
|
|
$
|
46,319
|
|
|
3.57
|
%
|
|
|
|
|
$
|
44,188
|
|
|
3.53
|
%
|
|
|
|
|
$
|
42,753
|
|
|
3.45
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
(1) See “Reconciliation of Non-GAAP Financial Measures” at the end of this section for additional information on this performance measure/ratio.
|
|
Six Months Ended
|
||||||||||||||||||||
|
June 30, 2017
|
|
June 30, 2016
|
||||||||||||||||||
(Dollars in thousands)
|
Average
Balance
|
|
Interest Income/Expense
|
|
Yield/
Rate
|
|
Average
Balance
|
|
Interest Income/Expense
|
|
Yield/
Rate
|
||||||||||
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Investment securities available-for-sale:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Taxable
|
$
|
707,809
|
|
|
$
|
6,884
|
|
|
1.96
|
%
|
|
$
|
675,419
|
|
|
$
|
6,120
|
|
|
1.82
|
%
|
Tax exempt
(1)
|
130,284
|
|
|
1,977
|
|
|
3.06
|
%
|
|
124,434
|
|
|
2,025
|
|
|
3.27
|
%
|
||||
Mortgages held for sale
|
9,748
|
|
|
196
|
|
|
4.05
|
%
|
|
10,119
|
|
|
205
|
|
|
4.07
|
%
|
||||
Loans and leases, net of unearned discount
(1)
|
4,248,088
|
|
|
93,022
|
|
|
4.42
|
%
|
|
4,056,772
|
|
|
86,707
|
|
|
4.30
|
%
|
||||
Other investments
|
44,890
|
|
|
610
|
|
|
2.74
|
%
|
|
58,460
|
|
|
600
|
|
|
2.06
|
%
|
||||
Total earning assets
(1)
|
5,140,819
|
|
|
102,689
|
|
|
4.03
|
%
|
|
4,925,204
|
|
|
95,657
|
|
|
3.91
|
%
|
||||
Cash and due from banks
|
60,889
|
|
|
|
|
|
|
59,818
|
|
|
|
|
|
|
|
||||||
Reserve for loan and lease losses
|
(90,635
|
)
|
|
|
|
|
|
(89,476
|
)
|
|
|
|
|
|
|
||||||
Other assets
|
401,058
|
|
|
|
|
|
|
381,151
|
|
|
|
|
|
|
|
||||||
Total assets
|
$
|
5,512,131
|
|
|
|
|
|
|
$
|
5,276,697
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Interest-bearing deposits
|
$
|
3,424,992
|
|
|
$
|
8,245
|
|
|
0.49
|
%
|
|
$
|
3,317,235
|
|
|
$
|
7,561
|
|
|
0.46
|
%
|
Short-term borrowings
|
252,183
|
|
|
499
|
|
|
0.40
|
%
|
|
218,153
|
|
|
280
|
|
|
0.26
|
%
|
||||
Subordinated notes
|
58,764
|
|
|
2,110
|
|
|
7.24
|
%
|
|
58,764
|
|
|
2,110
|
|
|
7.22
|
%
|
||||
Long-term debt and mandatorily redeemable securities
|
79,767
|
|
|
1,328
|
|
|
3.36
|
%
|
|
64,205
|
|
|
1,203
|
|
|
3.77
|
%
|
||||
Total interest-bearing liabilities
|
3,815,706
|
|
|
12,182
|
|
|
0.64
|
%
|
|
3,658,357
|
|
|
11,154
|
|
|
0.61
|
%
|
||||
Noninterest-bearing deposits
|
952,408
|
|
|
|
|
|
|
|
|
909,603
|
|
|
|
|
|
|
|
||||
Other liabilities
|
53,541
|
|
|
|
|
|
|
|
|
54,393
|
|
|
|
|
|
|
|
||||
Shareholders’ equity
|
690,476
|
|
|
|
|
|
|
|
|
654,344
|
|
|
|
|
|
|
|
||||
Total liabilities and shareholders’ equity
|
$
|
5,512,131
|
|
|
|
|
|
|
|
|
$
|
5,276,697
|
|
|
|
|
|
|
|
||
Less: Fully tax-equivalent adjustments
|
|
|
(919
|
)
|
|
|
|
|
|
(921
|
)
|
|
|
||||||||
Net interest income/margin (GAAP-derived)
(1)
|
|
|
|
$
|
89,588
|
|
|
3.51
|
%
|
|
|
|
|
$
|
83,582
|
|
|
3.41
|
%
|
||
Fully tax-equivalent adjustments
|
|
|
919
|
|
|
|
|
|
|
921
|
|
|
|
||||||||
Net interest income/margin - FTE
(1)
|
|
|
|
$
|
90,507
|
|
|
3.55
|
%
|
|
|
|
|
$
|
84,503
|
|
|
3.45
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(1) See “Reconciliation of Non-GAAP Financial Measures” at the end of this section for additional information on this performance measure/ratio.
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|||||||||||||
|
|
June 30,
|
March 31,
|
June 30,
|
|
June 30,
|
June 30,
|
||||||||||
(Dollars in thousands)
|
2017
|
2017
|
2016
|
|
2017
|
2016
|
|||||||||||
Calculation of Net Interest Margin
|
|
|
|
|
|
|
|||||||||||
(A)
|
Interest income (GAAP)
|
$
|
52,398
|
|
$
|
49,372
|
|
$
|
47,937
|
|
|
$
|
101,770
|
|
$
|
94,736
|
|
|
Fully tax-equivalent adjustments:
|
|
|
|
|
|
|
||||||||||
(B)
|
- Loans and leases
|
152
|
|
150
|
|
145
|
|
|
302
|
|
285
|
|
|||||
(C)
|
- Tax-exempt investment securities
|
306
|
|
311
|
|
315
|
|
|
617
|
|
636
|
|
|||||
(D)
|
Interest income - FTE (A+B+C)
|
52,856
|
|
49,833
|
|
48,397
|
|
|
102,689
|
|
95,657
|
|
|||||
(E)
|
Interest expense (GAAP)
|
6,537
|
|
5,645
|
|
5,644
|
|
|
12,182
|
|
11,154
|
|
|||||
(F)
|
Net interest income (GAAP) (A–E)
|
45,861
|
|
43,727
|
|
42,293
|
|
|
89,588
|
|
83,582
|
|
|||||
(G)
|
Net interest income - FTE (D–E)
|
46,319
|
|
44,188
|
|
42,753
|
|
|
90,507
|
|
84,503
|
|
|||||
(H)
|
Annualization factor
|
4.011
|
|
4.056
|
|
4.022
|
|
|
2.017
|
|
2.011
|
|
|||||
(I)
|
Total earning assets
|
$
|
5,205,508
|
|
$
|
5,075,410
|
|
$
|
4,986,635
|
|
|
$
|
5,140,819
|
|
$
|
4,925,204
|
|
|
Net interest margin (GAAP-derived) (F*H)/I
|
3.53
|
%
|
3.49
|
%
|
3.41
|
%
|
|
3.51
|
%
|
3.41
|
%
|
|||||
|
Net interest margin - FTE (G*H)/I
|
3.57
|
%
|
3.53
|
%
|
3.45
|
%
|
|
3.55
|
%
|
3.45
|
%
|
(Dollars in thousands)
|
|
June 30,
2017 |
|
December 31,
2016 |
|
June 30,
2016 |
||||||
Loans and leases past due 90 days or more
|
|
$
|
178
|
|
|
$
|
416
|
|
|
$
|
275
|
|
Nonaccrual loans and leases
|
|
15,923
|
|
|
19,907
|
|
|
12,579
|
|
|||
Other real estate
|
|
710
|
|
|
704
|
|
|
452
|
|
|||
Repossessions
|
|
13,052
|
|
|
9,373
|
|
|
7,619
|
|
|||
Equipment owned under operating leases
|
|
21
|
|
|
34
|
|
|
107
|
|
|||
Total nonperforming assets
|
|
$
|
29,884
|
|
|
$
|
30,434
|
|
|
$
|
21,032
|
|
(Dollars in thousands)
|
|
June 30,
2017 |
|
December 31,
2016 |
|
June 30,
2016 |
||||||
Commercial and agricultural
|
|
$
|
—
|
|
|
$
|
30
|
|
|
$
|
73
|
|
Auto and light truck
|
|
49
|
|
|
32
|
|
|
—
|
|
|||
Medium and heavy duty truck
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Aircraft
|
|
13,000
|
|
|
9,335
|
|
|
7,188
|
|
|||
Construction equipment
|
|
—
|
|
|
—
|
|
|
360
|
|
|||
Commercial real estate
|
|
456
|
|
|
19
|
|
|
120
|
|
|||
Residential real estate and home equity
|
|
254
|
|
|
655
|
|
|
303
|
|
|||
Consumer
|
|
3
|
|
|
6
|
|
|
27
|
|
|||
Total
|
|
$
|
13,762
|
|
|
$
|
10,077
|
|
|
$
|
8,071
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||||||||||||||
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
||||||||||||
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Trust and wealth advisory
|
|
$
|
5,627
|
|
|
$
|
5,108
|
|
|
519
|
|
|
10.16
|
%
|
|
$
|
10,628
|
|
|
$
|
9,731
|
|
|
897
|
|
|
9.22
|
%
|
Service charges on deposit accounts
|
|
2,464
|
|
|
2,276
|
|
|
188
|
|
|
8.26
|
%
|
|
4,703
|
|
|
4,383
|
|
|
320
|
|
|
7.30
|
%
|
||||
Debit card
|
|
2,986
|
|
|
2,816
|
|
|
170
|
|
|
6.04
|
%
|
|
5,736
|
|
|
5,415
|
|
|
321
|
|
|
5.93
|
%
|
||||
Mortgage banking
|
|
1,304
|
|
|
1,115
|
|
|
189
|
|
|
16.95
|
%
|
|
2,251
|
|
|
2,161
|
|
|
90
|
|
|
4.16
|
%
|
||||
Insurance commissions
|
|
1,310
|
|
|
1,233
|
|
|
77
|
|
|
6.24
|
%
|
|
3,077
|
|
|
2,796
|
|
|
281
|
|
|
10.05
|
%
|
||||
Equipment rental
|
|
7,586
|
|
|
6,517
|
|
|
1,069
|
|
|
16.40
|
%
|
|
14,418
|
|
|
12,590
|
|
|
1,828
|
|
|
14.52
|
%
|
||||
Gains (losses) on investment securities available-for-sale
|
|
465
|
|
|
(209
|
)
|
|
674
|
|
|
NM
|
|
|
1,750
|
|
|
(199
|
)
|
|
1,949
|
|
|
NM
|
|
||||
Other
|
|
2,394
|
|
|
3,441
|
|
|
(1,047
|
)
|
|
(30.43
|
)%
|
|
4,880
|
|
|
7,047
|
|
|
(2,167
|
)
|
|
(30.75
|
)%
|
||||
Total noninterest income
|
|
$
|
24,136
|
|
|
$
|
22,297
|
|
|
1,839
|
|
|
8.25
|
%
|
|
$
|
47,443
|
|
|
$
|
43,924
|
|
|
3,519
|
|
|
8.01
|
%
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||||||||||||||
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
||||||||||||
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Salaries and employee benefits
|
|
$
|
20,712
|
|
|
$
|
21,194
|
|
|
(482
|
)
|
|
(2.27
|
)%
|
|
$
|
42,057
|
|
|
$
|
42,545
|
|
|
(488
|
)
|
|
(1.15
|
)%
|
Net occupancy
|
|
2,368
|
|
|
2,307
|
|
|
61
|
|
|
2.64
|
%
|
|
4,962
|
|
|
4,808
|
|
|
154
|
|
|
3.20
|
%
|
||||
Furniture and equipment
|
|
5,108
|
|
|
4,811
|
|
|
297
|
|
|
6.17
|
%
|
|
9,901
|
|
|
9,601
|
|
|
300
|
|
|
3.12
|
%
|
||||
Depreciation – leased equipment
|
|
6,296
|
|
|
5,444
|
|
|
852
|
|
|
15.65
|
%
|
|
11,976
|
|
|
10,545
|
|
|
1,431
|
|
|
13.57
|
%
|
||||
Professional fees
|
|
1,672
|
|
|
1,190
|
|
|
482
|
|
|
40.50
|
%
|
|
2,749
|
|
|
2,409
|
|
|
340
|
|
|
14.11
|
%
|
||||
Supplies and communication
|
|
1,345
|
|
|
1,374
|
|
|
(29
|
)
|
|
(2.11
|
)%
|
|
2,595
|
|
|
2,882
|
|
|
(287
|
)
|
|
(9.96
|
)%
|
||||
FDIC and other insurance
|
|
573
|
|
|
911
|
|
|
(338
|
)
|
|
(37.10
|
)%
|
|
1,196
|
|
|
1,790
|
|
|
(594
|
)
|
|
(33.18
|
)%
|
||||
Business development and marketing
|
|
1,501
|
|
|
1,025
|
|
|
476
|
|
|
46.44
|
%
|
|
3,153
|
|
|
2,005
|
|
|
1,148
|
|
|
57.26
|
%
|
||||
Loan and lease collection and repossession
|
|
329
|
|
|
385
|
|
|
(56
|
)
|
|
(14.55
|
)%
|
|
965
|
|
|
812
|
|
|
153
|
|
|
18.84
|
%
|
||||
Other
|
|
1,201
|
|
|
1,393
|
|
|
(192
|
)
|
|
(13.78
|
)%
|
|
2,670
|
|
|
3,342
|
|
|
(672
|
)
|
|
(20.11
|
)%
|
||||
Total noninterest expense
|
|
$
|
41,105
|
|
|
$
|
40,034
|
|
|
1,071
|
|
|
2.68
|
%
|
|
$
|
82,224
|
|
|
$
|
80,739
|
|
|
1,485
|
|
|
1.84
|
%
|
Period
|
|
Total Number of Shares Purchased
|
|
Average Price Paid Per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs*
|
|
Maximum Number (or Approximate Dollar Value) of Shares that may yet be Purchased Under the Plans or Programs
|
|||||
April 01 - 30, 2017
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
1,386,174
|
|
May 01 - 31, 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,386,174
|
|
|
June 01 - 30, 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,386,174
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
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 Labels Linkbase Document
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
1st Source Corporation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DATE
|
July 20, 2017
|
|
/s/ CHRISTOPHER J. MURPHY III
|
|
|
Christopher J. Murphy III
Chairman of the Board and CEO
|
|
|
|
|
|
|
|
|
|
DATE
|
July 20, 2017
|
|
/s/ ANDREA G. SHORT
|
|
|
Andrea G. Short
Treasurer and Chief Financial Officer
Principal Accounting Officer
|
1 Year 1st Source Chart |
1 Month 1st Source Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions