Document and Entity Information
Document and Entity Information - USD ($) | 12 Months Ended | ||
Dec. 31, 2017 | Feb. 09, 2018 | Jun. 30, 2017 | |
Document and Entity Information | |||
Entity Registrant Name | 1ST SOURCE CORP | ||
Entity Central Index Key | 34,782 | ||
Document Type | 10-K | ||
Document Period End Date | Dec. 31, 2017 | ||
Amendment Flag | false | ||
Current Fiscal Year End Date | --12-31 | ||
Entity Well-known Seasoned Issuer | No | ||
Entity Voluntary Filers | No | ||
Entity Current Reporting Status | Yes | ||
Entity Filer Category | Large Accelerated Filer | ||
Entity Public Float | $ 937,016,186 | ||
Entity Common Stock, Shares Outstanding | 25,954,101 | ||
Document Fiscal Year Focus | 2,017 | ||
Document Fiscal Period Focus | FY |
CONSOLIDATED STATEMENTS OF FINA
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
ASSETS | ||
Cash and due from banks | $ 73,635 | $ 58,578 |
Federal funds sold and interest bearing deposits with other banks | 4,398 | 49,726 |
Investment securities available-for-sale | 904,033 | 850,467 |
Other investments | 25,953 | 22,458 |
Mortgages held for sale | 13,123 | 15,849 |
Loans and leases, net of unearned discount: | ||
Total loans and leases | 4,527,678 | 4,188,071 |
Reserve for loan and lease losses | (94,883) | (88,543) |
Net loans and leases | 4,432,795 | 4,099,528 |
Equipment owned under operating leases, net | 139,581 | 118,793 |
Net premises and equipment | 54,612 | 56,708 |
Goodwill and intangible assets | 83,742 | 84,102 |
Accrued income and other assets | 155,412 | 130,059 |
Total assets | 5,887,284 | 5,486,268 |
Deposits: | ||
Noninterest-bearing demand | 1,064,271 | 991,256 |
Interest-bearing demand | 1,554,898 | 1,471,526 |
Savings | 863,588 | 814,326 |
Time | 1,269,973 | 1,056,652 |
Total interest-bearing deposits | 3,688,459 | 3,342,504 |
Total deposits | 4,752,730 | 4,333,760 |
Short-term borrowings: | ||
Federal funds purchased and securities sold under agreements to repurchase | 205,834 | 162,913 |
Other short-term borrowings | 8,761 | 129,030 |
Total short-term borrowings | 214,595 | 291,943 |
Long-term debt and mandatorily redeemable securities | 70,060 | 74,308 |
Subordinated notes | 58,764 | 58,764 |
Accrued expenses and other liabilities | 72,598 | 54,843 |
Total liabilities | 5,168,747 | 4,813,618 |
SHAREHOLDERS’ EQUITY | ||
Preferred stock; no par value Authorized 10,000,000 shares; none issued or outstanding | 0 | 0 |
Common Stock; no par value Authorized 40,000,000 shares; issued 28,205,674 shares at December 31, 2017 and 2016 | 436,538 | 436,538 |
Retained earnings | 339,959 | 290,824 |
Cost of common stock in treasury (2,268,910 shares at December 31, 2017 and 2,329,909 shares at December 31, 2016) | (54,628) | (56,056) |
Accumulated other comprehensive (loss) income | (3,332) | 1,344 |
Total shareholders’ equity | 718,537 | 672,650 |
Total liabilities and shareholders’ equity | 5,887,284 | 5,486,268 |
Commercial and agricultural | ||
Loans and leases, net of unearned discount: | ||
Total loans and leases | 929,997 | 812,264 |
Reserve for loan and lease losses | (16,228) | (14,668) |
Auto and light truck | ||
Loans and leases, net of unearned discount: | ||
Total loans and leases | 496,816 | 411,764 |
Reserve for loan and lease losses | (10,103) | (8,064) |
Medium and heavy duty truck | ||
Loans and leases, net of unearned discount: | ||
Total loans and leases | 296,935 | 294,790 |
Reserve for loan and lease losses | (4,844) | (4,740) |
Aircraft | ||
Loans and leases, net of unearned discount: | ||
Total loans and leases | 844,657 | 802,414 |
Reserve for loan and lease losses | (34,619) | (34,352) |
Construction equipment | ||
Loans and leases, net of unearned discount: | ||
Total loans and leases | 563,437 | 495,925 |
Reserve for loan and lease losses | (9,343) | (8,207) |
Commercial real estate | ||
Loans and leases, net of unearned discount: | ||
Total loans and leases | 741,568 | 719,170 |
Reserve for loan and lease losses | (14,792) | (13,677) |
Residential real estate and home equity | ||
Loans and leases, net of unearned discount: | ||
Total loans and leases | 526,122 | 521,931 |
Reserve for loan and lease losses | (3,666) | (3,550) |
Consumer | ||
Loans and leases, net of unearned discount: | ||
Total loans and leases | 128,146 | 129,813 |
Reserve for loan and lease losses | $ (1,288) | $ (1,285) |
CONSOLIDATED STATEMENTS OF FIN3
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (Parenthetical) - $ / shares | Dec. 31, 2017 | Dec. 31, 2016 |
Statement of Financial Position [Abstract] | ||
Preferred Stock, Par or Stated Value Per Share | $ 0 | $ 0 |
Preferred stock, Authorized shares | 10,000,000 | 10,000,000 |
Preferred stock, issued shares | 0 | 0 |
Preferred stock, outstanding shares | 0 | 0 |
Common Stock, Par or Stated Value Per Share | $ 0 | $ 0 |
Common stock, Authorized shares | 40,000,000 | 40,000,000 |
Common stock, issued shares | 28,205,674 | 28,205,674 |
Cost of common stock in treasury, shares | 2,268,910 | 2,329,909 |
CONSOLIDATED STATEMENTS OF INCO
CONSOLIDATED STATEMENTS OF INCOME - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Interest income: | |||
Loans and leases | $ 194,726 | $ 175,999 | $ 168,766 |
Investment securities, taxable | 13,693 | 11,777 | 11,929 |
Investment securities, tax-exempt | 2,573 | 2,740 | 2,992 |
Other | 1,393 | 1,244 | 997 |
Total interest income | 212,385 | 191,760 | 184,684 |
Interest expense: | |||
Deposits | 19,202 | 15,267 | 11,489 |
Short-term borrowings | 1,115 | 525 | 484 |
Subordinated notes | 4,002 | 4,220 | 4,220 |
Long-term debt and mandatorily redeemable securities | 2,435 | 2,089 | 1,970 |
Total interest expense | 26,754 | 22,101 | 18,163 |
Net interest income | 185,631 | 169,659 | 166,521 |
Provision for loan and lease losses | 8,980 | 5,833 | 2,160 |
Net interest income after provision for loan and lease losses | 176,651 | 163,826 | 164,361 |
Noninterest income: | |||
Trust and wealth advisory | 20,980 | 19,256 | 19,126 |
Service charges on deposit accounts | 9,564 | 9,053 | 9,313 |
Debit card | 11,809 | 10,887 | 10,217 |
Mortgage banking | 4,796 | 4,496 | 4,570 |
Insurance commissions | 5,889 | 5,513 | 5,465 |
Equipment rental | 30,381 | 25,863 | 22,302 |
Gains on investment securities available-for-sale | 4,340 | 1,796 | 4 |
Other | 10,947 | 12,081 | 12,319 |
Total noninterest income | 98,706 | 88,945 | 83,316 |
Noninterest expense: | |||
Salaries and employee benefits | 86,912 | 86,837 | 86,133 |
Net occupancy | 10,624 | 9,686 | 9,768 |
Furniture and equipment | 20,769 | 19,500 | 18,348 |
Depreciation — leased equipment | 25,215 | 21,678 | 18,280 |
Professional fees | 6,810 | 5,161 | 4,682 |
Supplies and communication | 5,355 | 5,244 | 6,011 |
FDIC and other insurance | 2,537 | 3,147 | 3,412 |
Business development and marketing | 7,477 | 4,936 | 4,837 |
Loan and lease collection and repossession | 2,724 | 1,600 | 667 |
Other | 5,574 | 5,856 | 6,976 |
Total noninterest expense | 173,997 | 163,645 | 159,114 |
Income before income taxes | 101,360 | 89,126 | 88,563 |
Income tax expense | 33,309 | 31,340 | 31,077 |
Net income | $ 68,051 | $ 57,786 | $ 57,486 |
Basic net income per common share, in dollars per share | $ 2.60 | $ 2.22 | $ 2.17 |
Diluted net income per common share, in dollars per share | $ 2.60 | $ 2.22 | $ 2.17 |
CONSOLIDATED STATEMENTS OF COMP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Statement of Comprehensive Income [Abstract] | |||
Net income | $ 68,051 | $ 57,786 | $ 57,486 |
Other comprehensive loss: | |||
Unrealized depreciation of investment securities available-for-sale | (3,147) | (6,547) | (4,562) |
Reclassification adjustment for realized gains included in net income | (4,340) | (1,796) | (4) |
Income tax effect | 2,811 | 3,132 | 1,714 |
Other comprehensive loss, net of tax | (4,676) | (5,211) | (2,852) |
Comprehensive income | $ 63,375 | $ 52,575 | $ 54,634 |
CONSOLIDATED STATEMENTS OF SHAR
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY - USD ($) $ in Thousands | Total | Preferred Stock | Common Stock | Retained Earnings | Cost of Common Stock in Treasury | Accumulated Other Comprehensive Income (Loss), Net |
Balance at Dec. 31, 2014 | $ 614,473 | $ 0 | $ 346,535 | $ 302,242 | $ (43,711) | $ 9,407 |
Increase (Decrease) in Stockholders' Equity | ||||||
Net income | 57,486 | 0 | 0 | 57,486 | 0 | 0 |
Other comprehensive income (loss) | (2,852) | 0 | 0 | 0 | 0 | (2,852) |
Issuance of 61,899, 118,559, and 118,281 common shares under stock based compensation awards for 2017, 2016 and 2015, respectively | 2,584 | 0 | 0 | (245) | 2,829 | 0 |
Cost of 900, 270,378, and 338,985 shares of common stock acquired for treasury for 2017, 2016 and 2015, respectively | (9,970) | 0 | 0 | 0 | (9,970) | 0 |
Common stock dividend ($0.76, $0.72 and $0.671 per share for 2017, 2016 and 2015, respectively) | (17,655) | 0 | 0 | (17,655) | 0 | 0 |
10% common stock dividend ($13 cash paid in lieu of fractional shares) | (13) | 0 | 90,003 | (90,016) | 0 | 0 |
Balance at Dec. 31, 2015 | 644,053 | 0 | 436,538 | 251,812 | (50,852) | 6,555 |
Increase (Decrease) in Stockholders' Equity | ||||||
Net income | 57,786 | 0 | 0 | 57,786 | 0 | 0 |
Other comprehensive income (loss) | (5,211) | 0 | 0 | 0 | 0 | (5,211) |
Issuance of 61,899, 118,559, and 118,281 common shares under stock based compensation awards for 2017, 2016 and 2015, respectively | 2,808 | 0 | 0 | (18) | 2,826 | 0 |
Cost of 900, 270,378, and 338,985 shares of common stock acquired for treasury for 2017, 2016 and 2015, respectively | (8,030) | 0 | 0 | 0 | (8,030) | 0 |
Common stock dividend ($0.76, $0.72 and $0.671 per share for 2017, 2016 and 2015, respectively) | (18,756) | 0 | 0 | (18,756) | 0 | 0 |
Balance at Dec. 31, 2016 | 672,650 | 0 | 436,538 | 290,824 | (56,056) | 1,344 |
Increase (Decrease) in Stockholders' Equity | ||||||
Cumulative-effect adjustment | (65) | 0 | 0 | (65) | 0 | 0 |
Balance, adjusted | 672,585 | 0 | 436,538 | 290,759 | (56,056) | 1,344 |
Net income | 68,051 | 0 | 0 | 68,051 | 0 | 0 |
Other comprehensive income (loss) | (4,676) | 0 | 0 | 0 | 0 | (4,676) |
Issuance of 61,899, 118,559, and 118,281 common shares under stock based compensation awards for 2017, 2016 and 2015, respectively | 2,377 | 0 | 0 | 908 | 1,469 | 0 |
Cost of 900, 270,378, and 338,985 shares of common stock acquired for treasury for 2017, 2016 and 2015, respectively | (41) | 0 | 0 | 0 | (41) | 0 |
Common stock dividend ($0.76, $0.72 and $0.671 per share for 2017, 2016 and 2015, respectively) | (19,759) | 0 | 0 | (19,759) | 0 | 0 |
Balance at Dec. 31, 2017 | $ 718,537 | $ 0 | $ 436,538 | $ 339,959 | $ (54,628) | $ (3,332) |
CONSOLIDATED STATEMENTS OF SHA7
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (Parenthetical) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Statement of Stockholders' Equity [Abstract] | |||
Issuance of common shares per stock based compensation awards, including related tax effects, shares | 61,899 | 118,559 | 118,281 |
Common stock acquired for treasury, shares | 900 | 270,378 | 338,985 |
Common stock dividend (in dollars per share) | $ 0.76 | $ 0.720 | $ 0.671 |
Cash Paid in Lieu of Fractional Shares | $ 13 |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOW - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Operating activities: | |||
Net income | $ 68,051 | $ 57,786 | $ 57,486 |
Adjustments to reconcile net income to net cash provided by operating activities: | |||
Provision for loan and lease losses | 8,980 | 5,833 | 2,160 |
Depreciation of premises and equipment | 5,658 | 5,245 | 4,780 |
Depreciation of equipment owned and leased to others | 25,215 | 21,678 | 18,280 |
Stock-based compensation | 2,963 | 2,884 | 3,843 |
Amortization of investment securities premiums and accretion of discounts, net | 5,449 | 5,861 | 4,652 |
Amortization of mortgage servicing rights | 1,092 | 1,478 | 1,424 |
Deferred income taxes | 2,767 | 2,856 | 1,620 |
Gains on investment securities available-for-sale | (4,340) | (1,796) | (4) |
Originations of loans held for sale, net of principal collected | (101,104) | (119,134) | (113,029) |
Proceeds from the sales of loans held for sale | 106,811 | 116,397 | 120,138 |
Net gains on sale of loans held for sale | (2,981) | (3,287) | (3,330) |
Net gain on sale of other real estate and repossessions | (251) | (228) | (814) |
Change in trading account securities | 0 | 0 | 205 |
Change in interest receivable | (2,119) | (1,326) | (549) |
Change in interest payable | 1,222 | 570 | 798 |
Change in other assets | (1,434) | 2,145 | (8,230) |
Change in other liabilities | (3,268) | 648 | 8,010 |
Other | 4,550 | 450 | 3,168 |
Net change in operating activities | 117,261 | 98,060 | 100,608 |
Investing activities: | |||
Proceeds from sales of investment securities available-for-sale | 228,715 | 23,784 | 1,299 |
Proceeds from maturities and paydowns of investment securities available-for-sale | 177,466 | 217,613 | 136,649 |
Purchases of investment securities available-for-sale | (469,385) | (313,074) | (147,771) |
Proceeds from liquidation of partnership investment | 128 | 2,903 | 423 |
Net change in other investments | (3,495) | (485) | (1,172) |
Loans sold or participated to others | 32,004 | 5,926 | 1,962 |
Net change in loans and leases | (382,386) | (209,668) | (315,938) |
Net change in equipment owned under operating leases | (46,003) | (30,100) | (54,508) |
Purchases of premises and equipment | (5,444) | (8,935) | (9,498) |
Proceeds from sales of other real estate and repossessions | 6,194 | 2,189 | 6,941 |
Net change in investing activities | (462,206) | (309,847) | (381,613) |
Financing activities: | |||
Net change in demand deposits and savings accounts | 205,649 | 278,666 | 173,508 |
Net change in time deposits | 213,321 | (84,092) | 162,818 |
Net change in short-term borrowings | (77,348) | 58,714 | (12,593) |
Proceeds from issuance of long-term debt | 19,999 | 20,837 | 0 |
Payments on long-term debt | (26,628) | (6,429) | (1,250) |
Stock issued under stock purchase plans | 153 | 120 | 149 |
Acquisition of treasury stock | (41) | (8,030) | (9,970) |
Cash dividends paid on common stock | (20,431) | (19,416) | (18,126) |
Net change in financing activities | 314,674 | 240,370 | 294,536 |
Net change in cash and cash equivalents | (30,271) | 28,583 | 13,531 |
Cash and cash equivalents, beginning of year | 108,304 | 79,721 | 66,190 |
Cash and cash equivalents, end of year | 78,033 | 108,304 | 79,721 |
Non-cash transactions: | |||
Loans transferred to other real estate and repossessions | 8,135 | 4,961 | 8,742 |
Common stock matching contribution to Employee Stock Ownership and Profit Sharing Plan | 1,426 | 800 | 500 |
Stock dividend paid on common stock | 0 | 0 | 90,003 |
Cash paid for: | |||
Interest | 25,531 | 21,531 | 17,364 |
Income taxes | $ 10,567 | $ 19,866 | $ 30,429 |
Accounting Policies
Accounting Policies | 12 Months Ended |
Dec. 31, 2017 | |
Accounting Policies [Abstract] | |
Accounting Policies | Accounting Policies 1st Source Corporation is a bank holding company headquartered in South Bend, Indiana that provides, through its subsidiaries (collectively referred to as “1st Source” or “the Company”), a broad array of financial products and services. 1st Source Bank (“Bank”), its banking subsidiary, offers commercial and consumer banking services, trust and wealth advisory services, and insurance to individual and business clients in Indiana and Michigan. The following is a summary of significant accounting policies followed in the preparation of the consolidated financial statements. Basis of Presentation — The financial statements consolidate 1st Source and its subsidiaries (principally the Bank). All significant intercompany balances and transactions have been eliminated. For purposes of the parent company only financial information presented in Note 22, investments in subsidiaries are carried at equity in the underlying net assets. Use of Estimates in the Preparation of Financial Statements — Financial statements prepared in accordance with U.S. generally accepted accounting principles (GAAP) require the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of income and expenses during the reporting period. Actual results could differ from those estimates. Business Combinations — Business combinations are accounted for under the purchase method of accounting. Under the purchase method, assets and liabilities of the business acquired are recorded at their estimated fair values as of the date of acquisition with any excess of the cost of the acquisition over the fair value of the net tangible and intangible assets acquired recorded as goodwill. Results of operations of the acquired business are included in the income statement from the date of acquisition. Cash Flows — For purposes of the consolidated and parent company only statements of cash flows, the Company considers cash and due from banks, federal funds sold and interest bearing deposits with other banks with original maturities of three months or less as cash and cash equivalents. Securities — Securities that the Company has the ability and positive intent to hold to maturity are classified as investment securities held-to-maturity. Held-to-maturity investment securities, when present, are carried at amortized cost. As of December 31, 2017 and 2016 , the Company held no securities classified as held-to-maturity. Securities that may be sold in response to, or in anticipation of, changes in interest rates and resulting prepayment risk, or for other factors, are classified as available-for-sale and are carried at fair value. Unrealized gains and losses on these securities are reported, net of applicable taxes, as a separate component of accumulated other comprehensive income (loss) in shareholders’ equity. The initial indication of potential other-than-temporary impairment (OTTI) for both debt and equity securities is a decline in fair value below amortized cost. Quarterly, any impaired securities are analyzed on a qualitative and quantitative basis in determining OTTI. Declines in the fair value of available-for-sale debt securities below their cost that are deemed to be other-than-temporary are reflected in earnings as realized losses to the extent the impairment is related to credit losses. The amount of impairment related to other factors is recognized in other comprehensive income. In estimating OTTI impairment losses, the Company considers among other things, (i) the length of time and the extent to which fair value has been less than cost, (ii) the financial condition and near-term prospects of the issuer, and (iii) whether it is more likely than not that the Company will not have to sell any such securities before an anticipated recovery of cost. Debt and equity securities that are purchased and held principally for the purpose of selling them in the near term are classified as trading account securities and are carried at fair value with unrealized gains and losses reported in earnings. Realized gains and losses on the sales of all securities are reported in earnings and computed using the specific identification cost basis. Other investments consist of shares of Federal Home Loan Bank of Indianapolis (FHLBI) and Federal Reserve Bank stock. As restricted member stocks, these investments are carried at cost. Both cash and stock dividends received on the stocks are reported as income. Quarterly, the Company reviews its investment in FHLBI for impairment. Factors considered in determining impairment are: history of dividend payments; determination of cause for any net loss; adequacy of capital; and review of the most recent financial statements. As of December 31, 2017 and 2016 , it was determined that the Company’s investment in FHLBI stock is appropriately valued at cost, which equates to par value. In addition, other investments include interest bearing deposits with other banks with original maturities of greater than three months. These investments are in denominations, including accrued interest, that are fully insured by the FDIC. Loans and Leases — Loans are stated at the principal amount outstanding, net of unamortized deferred loan origination fees and costs and net of unearned income. Interest income is accrued as earned based on unpaid principal balances. Origination fees and direct loan and lease origination costs are deferred and the net amount amortized to interest income over the estimated life of the related loan or lease. Loan commitment fees are deferred and amortized into other income over the commitment period. Direct financing leases are carried at the aggregate of lease payments plus estimated residual value of the leased property, net of unamortized deferred lease origination fees and costs and unearned income. Interest income on direct financing leases is recognized over the term of the lease to achieve a constant periodic rate of return on the outstanding investment. The accrual of interest on loans and leases is discontinued when a loan or lease becomes contractually delinquent for 90 days, or when an individual analysis of a borrower’s credit worthiness indicates a credit should be placed on nonperforming status, except for residential mortgage loans and consumer loans that are well secured and in the process of collection. Residential mortgage loans are placed on nonaccrual at the time the loan is placed in foreclosure. When interest accruals are discontinued, interest credited to income in the current year is reversed and interest accrued in the prior year is charged to the reserve for loan and lease losses. However, in some cases, the Company may elect to continue the accrual of interest when the net realizable value of collateral is sufficient to cover the principal and accrued interest. When a loan or lease is classified as nonaccrual and the future collectibility of the recorded loan or lease balance is doubtful, collections on interest and principal are applied as a reduction to principal outstanding. Loans are returned to accrual status when all principal and interest amounts contractually due are brought current and future payments are reasonably assured, which is typically evidenced by a sustained repayment performance of at least six months . A loan or lease is considered impaired, based on current information and events, if it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan or lease agreement. Interest on impaired loans and leases, which are not classified as nonaccrual, is recognized on the accrual basis. The Company evaluates loans and leases exceeding $100,000 for impairment and establishes a specific reserve as a component of the reserve for loan and lease losses when it is probable all amounts due will not be collected pursuant to the contractual terms of the loan or lease and the recorded investment in the loan or lease exceeds its fair value. Loans and leases that have been modified and economic concessions have been granted to borrowers who have experienced financial difficulties are considered a troubled debt restructuring (TDR) and, by definition, are deemed an impaired loan. These concessions typically result from the Company’s loss mitigation activities and may include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions. Certain TDRs are classified as nonperforming at the time of restructuring and typically are returned to performing status after considering the borrower’s sustained repayment performance for a reasonable period of at least six months. When the Company modifies loans and leases in a TDR, it evaluates any possible impairment similar to other impaired loans based on the present value of expected future cash flows, discounted at the contractual interest rate of the original loan or lease agreement, or uses the current fair value of the collateral, less selling costs for collateral dependent loans. If the Company determines that the value of the modified loan is less than the recorded investment in the loan (net of previous charge-offs, deferred loan fees or costs and unamortized premium or discount), impairment is recognized through a reserve for loan and lease losses estimate or a charge-off to the reserve for loan and lease losses. In periods subsequent to modification, the Company evaluates all TDRs, including those that have payment defaults, for possible impairment and recognizes impairment through the reserve for loan and lease losses. The Company sells mortgage loans to the Government National Mortgage Association (GNMA) in the normal course of business and retains the servicing rights. The GNMA programs under which the loans are sold allow the Company to repurchase individual delinquent loans that meet certain criteria from the securitized loan pool. At its option, and without GNMA’s prior authorization, the Company may repurchase a delinquent loan for an amount equal to 100% of the remaining principal balance on the loan. Once the Company has the unconditional ability to repurchase a delinquent loan, the Company is deemed to have regained effective control over the loan and the Company is required to recognize the loan on its balance sheet and record an offsetting liability, regardless of its intent to repurchase the loan. At December 31, 2017 and 2016 , residential real estate portfolio loans included $2.65 million and $3.27 million , respectively, of loans available for repurchase under the GNMA optional repurchase programs with the offsetting liability recorded within other short-term borrowings. Mortgage Banking Activities — Loans held for sale are composed of performing one-to-four family residential mortgage loans originated for resale. Mortgage loans originated with the intent to sell are carried at fair value. The Company recognizes the rights to service mortgage loans for others as separate assets, whether the servicing rights are acquired through a separate purchase or through the sale of originated loans with servicing rights retained. The Company allocates a portion of the total proceeds of a mortgage loan to servicing rights based on the relative fair value. These assets are amortized as reductions of mortgage servicing fee income over the estimated servicing period in proportion to the estimated servicing income to be received. Gains and losses on the sale of MSRs are recognized in Noninterest Income on the Statements of Income in the period in which such rights are sold. MSRs are evaluated for impairment at each reporting date. For purposes of impairment measurement, MSRs are stratified based on the predominant risk characteristics of the underlying servicing, principally by loan type. If temporary impairment exists within a tranche, a valuation allowance is established through a charge to income equal to the amount by which the carrying value exceeds the fair value. If it is later determined all or a portion of the temporary impairment no longer exists for a particular tranche, the valuation allowance is reduced through a recovery of income. MSRs are also reviewed for other-than-temporary impairment. Other-than-temporary impairment exists when recoverability of a recorded valuation allowance is determined to be remote considering historical and projected interest rates, prepayments, and loan pay-off activity. When this situation occurs, the unrecoverable portion of the valuation allowance is applied as a direct write-down to the carrying value of the MSRs. Unlike a valuation allowance, a direct write-down permanently reduces the carrying value of the MSRs and the valuation allowance, precluding subsequent recoveries. As part of mortgage banking operations, the Company enters into commitments to originate loans whereby the interest rate on these loans is determined prior to funding (“rate lock commitments”). Similar to loans held for sale, the fair value of rate lock commitments is subject to change primarily due to changes in interest rates. Under the Company’s risk management policy, these fair values are hedged primarily by selling forward contracts on agency securities. The rate lock commitments on mortgage loans intended to be sold and the related hedging instruments are recorded at fair value with changes in fair value recorded in current earnings. Reserve for Loan and Lease Losses — The reserve for loan and lease losses is maintained at a level believed to be appropriate by the Company to absorb probable losses inherent in the loan and lease portfolio. The determination of the reserve requires significant judgment reflecting the Company’s best estimate of probable loan and lease losses related to specifically identified impaired loans and leases as well as probable losses in the remainder of the various loan and lease portfolios. For purposes of determining the reserve, the Company has segmented loans and leases into classes based on the associated risk within these segments. The Company has determined that eight classes exist within the loan and lease portfolio. The methodology for assessing the appropriateness of the reserve consists of several key elements, which include: specific reserves for impaired loans, formula reserves for each business lending division portfolio including percentage allocations for special attention loans and leases not deemed impaired, and reserves for pooled homogenous loans and leases. The Company’s evaluation is based upon a continuing review of these portfolios, estimates of customer performance, collateral values and dispositions, and assessments of economic and geopolitical events, all of which are subject to judgment and will change. Specific reserves are established for certain business and specialty finance credits based on a regular analysis of special attention loans and leases. This analysis is performed by the Credit Policy Committee (CPC), the Loan Review Department, Credit Administration, and the Loan Workout Departments. The specific reserves are based on an analysis of underlying collateral values, cash flow considerations and, if applicable, guarantor capacity. Sources for determining collateral values include appraisals, evaluations, auction values and industry guides. Generally, for loans secured by commercial real estate and dependent on cash flows from the underlying collateral to service the debt, a new appraisal is obtained at the time the credit is deemed to be impaired. For non-income producing commercial real estate, an appraisal or evaluation is ordered depending on an analysis of the underlying factors, including an assessment of the overall credit worthiness of the borrower, the value of non-real estate collateral supporting the transaction and the date of the most recent existing appraisal or evaluation. An evaluation may be performed in lieu of obtaining a new appraisal for less complex transactions secured by local market properties. Values based on evaluations are discounted more heavily than those determined by appraisals when calculating loan impairment. Appraisals, evaluations and industry guides are used to determine aircraft values. Appraisals, industry guides and auction values are used to determine construction equipment, truck and auto values. The formula reserves determined for each business lending division portfolio are calculated quarterly by applying loss factors to outstanding loans and leases based upon a review of historical loss experience and qualitative factors, which include but are not limited to, economic trends, current market risk assessment by industry, recent loss experience in particular segments of the portfolios, movement in equipment values collateralizing specialized industry portfolios, concentrations of credit, delinquencies, trends in volume, experience and depth of relationship managers and division management, and the effects of changes in lending policies and practices, including changes in quality of the loan and lease origination, servicing and risk management processes. Special attention loans and leases without specific reserves receive a higher percentage allocation ratio than credits not considered special attention. Pooled loans and leases are smaller credits and are homogenous in nature, such as consumer credits and residential mortgages. Pooled loan and lease loss reserves are based on historical net charge-offs, adjusted for delinquencies, the effects of lending practices and programs and current economic conditions, and current trends in the geographic markets which the Company serves. A comprehensive analysis of the reserve is performed on a quarterly basis by reviewing all loans and leases over a fixed dollar amount ( $100,000 ) where the internal credit quality grade is at or below a predetermined classification. Although the Company determines the amount of each element of the reserve separately and relies on this process as an important credit management tool, the entire reserve is available for the entire loan and lease portfolio. The actual amount of losses incurred can vary significantly from the estimated amounts both positively and negatively. The Company’s methodology includes several factors intended to minimize the difference between estimated and actual losses. These factors allow the Company to adjust its estimate of losses based on the most recent information available. Impaired loans are reviewed quarterly to assess the probability of being able to collect the portion considered impaired. When a review and analysis of the underlying credit and collateral indicates ultimate collection is improbable, the deficiency is charged-off and deducted from the reserve. Loans and leases, which are deemed uncollectible or have a low likelihood of collection, are charged-off and deducted from the reserve, while recoveries of amounts previously charged-off are credited to the reserve. A (recovery of) provision for loan and lease losses is credited or charged to operations based on the Company’s periodic evaluation of the factors previously mentioned, as well as other pertinent factors. Equipment Owned Under Operating Leases — The Company finances various types of construction equipment, medium and heavy duty trucks, automobiles and other equipment under leases classified as operating leases. The equipment underlying the operating leases is reported at cost, net of accumulated depreciation, in the Statements of Financial Condition. These operating lease arrangements require the lessee to make a fixed monthly rental payment over a specified lease term generally ranging from three to seven years . Revenue consists of the contractual lease payments and is recognized on a straight-line basis over the lease term and reported as noninterest income. Leased assets are being depreciated on a straight-line method over the lease term to the estimate of the equipment’s fair market value at lease termination, also referred to as “residual” value. The depreciation of these operating lease assets is reported as Noninterest Expense on the Statements of Income. For automobile leases, fair value is based upon published industry market guides. For other equipment leases, fair value may be based upon observable market prices, third-party valuations, or prices received on sales of similar assets at the end of the lease term. These residual values are reviewed periodically to ensure the recorded amount does not exceed the fair market value at the lease termination. At the end of the lease, the operating lease asset is either purchased by the lessee or returned to the Company. Other Real Estate — Other real estate acquired through partial or total satisfaction of nonperforming loans is included in Other Assets and recorded at fair value less anticipated selling costs based upon the property’s appraised value at the date of transfer, with any difference between the fair value of the property less cost to sell, and the carrying value of the loan charged to the reserve for loan losses or other income, if a positive adjustment. Subsequent fair value write-downs or write-ups, to the extent of previous write-downs, property maintenance costs, and gains or losses recognized upon the sale of other real estate are recognized in Noninterest Expense on the Statements of Income. Gains or losses resulting from the sale of other real estate are recognized on the date of sale. As of December 31, 2017 and 2016 , other real estate had carrying values of $1.31 million and $0.70 million , respectively, and is included in Other Assets in the Statements of Financial Condition. Repossessed Assets — Repossessed assets may include fixtures and equipment, inventory and receivables, aircraft, construction equipment, and vehicles acquired from business banking and specialty finance activities. Repossessed assets are included in Other Assets at fair value of the equipment or vehicle less estimated selling costs. At the time of repossession, the recorded amount of the loan or lease is written down to the fair value of the equipment or vehicle by a charge to the reserve for loan and lease losses or other income, if a positive adjustment. Subsequent fair value write-downs or write-ups, to the extent of previous write-downs, equipment maintenance costs, and gains or losses recognized upon the sale of repossessions are recognized in Noninterest Expense on the Statements of Income. Gains or losses resulting from the sale of repossessed assets are recognized on the date of sale. Repossessed assets totaled $10.11 million and $9.37 million , as of December 31, 2017 and 2016 , respectively, and are included in Other Assets in the Statements of Financial Condition. Premises and Equipment — Premises and equipment are stated at cost, less accumulated depreciation and amortization. The provision for depreciation is computed by the straight-line method, primarily with useful lives ranging from three to 31.5 years . Maintenance and repairs are charged to expense as incurred, while improvements, which extend the useful life, are capitalized and depreciated over the estimated remaining life. Goodwill and Intangibles — Goodwill represents the excess of the cost of businesses acquired over the fair value of the net assets acquired. Other intangible assets represent purchased assets that also lack physical substance but can be distinguished from goodwill because of contractual or other legal rights or because the asset is capable of being sold or exchanged either on its own or in combination with a related contract, asset, or liability. Goodwill is reviewed for impairment at least annually or on an interim basis if an event occurs or circumstances change that would more likely than not reduce the carrying amount. Goodwill is allocated into two reporting units. Fair value for each reporting unit is estimated using stock price multiples or earnings before interest, tax, depreciation and amortization (EBITDA) multiples. Intangible assets that have finite lives are amortized over their estimated useful lives and are subject to impairment testing. All of the Company’s other intangible assets have finite lives and are amortized on a straight-line basis over varying periods not exceeding twenty-five years . The Company performed the required annual impairment test of goodwill during the fourth quarter of 2017 and determined that no impairment exists. Partnership Investments — The Company accounts for its investments in partnerships for which it owns three percent or more of the partnership on the equity method. The partnerships in which the Company has investments account for their investments at fair value. As a result, the Company’s investments in these partnerships reflect the underlying fair value of the partnerships’ investments. The Company accounts for its investments in partnerships of which it owns less than three percent at the lower of cost or fair value. The Company uses the hypothetical liquidation book value (HLBV) method for equity investments when the liquidation rights and priorities as defined by an equity investment agreement differ from what is reflected by the underlying percentage ownership interests. The HLBV method is commonly applied to equity investments in the renewable energy industry, where cash percentages vary at different points in time and are not directly linked to an investor’s ownership percentage. A calculation is prepared at each balance sheet date to determine the amount that the Company would receive if an equity investment entity were to liquidate all of its assets (as valued in accordance with GAAP) and distribute that cash to the investors based on the contractually defined liquidation priorities. The difference between the calculated liquidation distribution amounts at the beginning and the end of the reporting period, after adjusting for capital contributions and distributions, is 1st Source’s share of the earnings or losses from the equity investment for the period. Investments in partnerships are included in Other Assets in the Statements of Financial Condition. The balances as of December 31, 2017 and 2016 were $23.76 million and $12.17 million , respectively. Short-Term Borrowings — Short-term borrowings consist of Federal funds purchased, securities sold under agreements to repurchase, commercial paper, Federal Home Loan Bank notes, and borrowings from non-affiliated banks. Federal funds purchased, securities sold under agreements to repurchase, and other short-term borrowings mature within one to 365 days of the transaction date. Commercial paper matures within seven to 270 days . Other short-term borrowings in the Statements of Financial Condition include the Company’s liability related to mortgage loans available for repurchase under GNMA optional repurchase programs. Securities purchased under agreements to resell and securities sold under agreements to repurchase are treated as collateralized financing transactions and are recorded at the amounts at which the securities were acquired or sold plus accrued interest. The fair value of collateral either received from or provided to a third party is continually monitored and additional collateral obtained or requested to be returned to the Company as deemed appropriate. Trust and Wealth Advisory Fees — Trust and wealth advisory fees are recognized on the accrual basis. Income Taxes — 1st Source and its subsidiaries file a consolidated Federal income tax return. The provision for incomes taxes is based upon income in the consolidated financial statements, rather than amounts reported on the income tax return. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized as income or expense in the period that includes the enactment date. A valuation allowance, if needed, reduces deferred tax assets to the expected amount most likely to be realized. Realization of deferred tax assets is dependent upon the generation of a sufficient level of future taxable income and recoverable taxes paid in prior years. Although realization is not assured, the Company believes it is more likely than not that all of the deferred tax assets will be realized. The Company uses the deferral method of accounting on investments that generate investment tax credits. Under this method, the investment tax credits are recognized as a reduction to the related asset. The expense on certain qualified affordable housing investments is included in Tax Expense in the Statements of Income. Positions taken in the tax returns may be subject to challenge by the taxing authorities upon examination. Uncertain tax positions are initially recognized in the financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax positions are both initially and subsequently measured as the largest amount of tax benefit that is greater than 50% likely of being realized upon settlement with the tax authority, assuming full knowledge of the position and all relevant facts. The Company provides for interest and, in some cases, penalties on tax positions that may be challenged by the taxing authorities. Interest expense is recognized beginning in the first period that such interest would begin accruing. Penalties are recognized in the period that the Company claims the position in the tax return. Interest and penalties on income tax uncertainties are classified within Income Tax Expense in the Statements of Income. Net Income Per Common Share — Basic earnings per common share is computed by dividing net income available to common shareholders by the weighted-average number of shares of common stock outstanding. Diluted earnings per common share is computed by dividing net income available to common shareholders by the weighted-average number of shares of common stock outstanding, plus the dilutive effect of outstanding stock options, stock warrants and nonvested stock-based compensation awards. Stock-Based Employee Compensation — The Company recognizes stock-based compensation as compensation cost in the Statements of Income based on their fair values on the measurement date, which, for its purposes, is the date of grant. Segment Information — 1st Source has one principal business segment, commercial banking. While our chief decision makers monitor the revenue streams of various products and services, the identifiable segments’ operations are managed and financial performance is evaluated on a company-wide basis. Accordingly, all of the Company’s financial service operations are considered to be aggregated in one reportable operating segment. Derivative Financial Instruments — The Company occasionally enters into derivative financial instruments as part of its interest rate risk management strategies. These derivative financial instruments consist primarily of interest rate swaps. All derivative instruments are recorded on the Statements of Financial Condition, as either an asset or liability, at their fair value. The accounting for the gain or loss resulting from the change in fair value depends on the intended use of the derivative. For a derivative used to hedge changes in fair value of a recognized asset or liability, or an unrecognized firm commitment, the gain or loss on the derivative will be recognized in earnings together with the offsetting loss or gain on the hedged item. This results in an earnings impact only to the extent that the hedge is ineffective in achieving offsetting changes in fair value. If it is determined that the derivative instrument is not highly effective as a hedge, hedge accounting is discontinued and the adjustment to fair value of the derivative instrument is recorded in earnings. For a derivative used to hedge changes in cash flows associated with forecasted transactions, the gain or loss on the effective portion of the derivative will be deferred, and reported as accumulated other comprehensive income, a component of shareholders’ equity, until such time the hedged transaction affects earnings. For derivative instrume |
Recent Accounting Pronouncement
Recent Accounting Pronouncements | 12 Months Ended |
Dec. 31, 2017 | |
New Accounting Pronouncements and Changes in Accounting Principles [Abstract] | |
Recent Accounting Pronouncements | Recent Accounting Pronouncements Share Based Payment Awards: In May 2017, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2017-09 “ Compensation - Stock Compensation (Topic 718), Scope of Modification Accounting.” These amendments provide guidance on determining which changes to the terms and conditions of share-based payment awards require an entity to apply modification accounting under Topic 718. The guidance is effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017. Early adoption is permitted, including adoption in an interim period. The amendments should be applied on a prospective basis to an award modified on or after the adoption date. The Company adopted ASU 2017-09 on January 1, 2018 and it did not have an impact on its accounting and disclosures. Premium Amortization: In March 2017, the FASB issued ASU No. 2017-08 “ Receivables - Nonrefundable Fees and Other Costs (Subtopic 310-20), Premium Amortization on Purchased Callable Debt Securities.” These amendments shorten the amortization period for certain callable debt securities held at a premium. Specifically, the amendments require the premium to be amortized to the earliest call date. The amendments do not require an accounting change for securities held at a discount; the discount continues to be amortized to maturity. The guidance is effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. Early adoption is permitted, including adoption in an interim period. If an entity early adopts in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period. The amendments should be applied on a modified retrospective basis, with a cumulative-effect adjustment directly to retained earnings as of the beginning of the period of adoption. The Company is continuing to assess the impact of ASU 2017-08 on its accounting and disclosures. Sale of Nonfinancial Assets: In February 2017, the FASB issued ASU No. 2017-05 “ Other Income - Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20): Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets.” 'The amendments clarify that a financial asset is within the scope of Subtopic 610-20 if it meets the definition of an in substance nonfinancial asset. The amendments also define the term in substance nonfinancial asset. The amendments clarify that nonfinancial assets within the scope of Subtopic 610-20 may include nonfinancial assets transferred within a legal entity to a counterparty. For example, a parent may transfer control of nonfinancial assets by transferring ownership interests in a consolidated subsidiary. A contract that includes the transfer of ownership interests in one or more consolidated subsidiaries is within the scope of Subtopic 610-20 if substantially all of the fair value of the assets that are promised to the counterparty in a contract is concentrated in nonfinancial assets. The amendments clarify that an entity should identify each distinct nonfinancial asset or in substance nonfinancial asset promised to a counterparty and derecognize each asset when a counterparty obtains control of it. The guidance is effective for public business entities for annual periods beginning after December 15, 2017 and interim periods therein. Entities may use either a full or modified approach to adopt the ASU. The Company adopted ASU 2017-05 on January 1, 2018 and it did not have an impact on its accounting and disclosures. Simplifying the Test for Goodwill Impairment: In January 2017, the FASB issued ASU No. 2017-04 “ Intangibles - Goodwill and Other (Topic 350) - Simplifying the Test for Goodwill Impairment.” These amendments eliminate Step 2 from the goodwill impairment test. The amendments also eliminate the requirements for any reporting unit with a zero or negative carrying amount to perform a qualitative assessment and, if it fails that qualitative test, to perform Step 2 of the goodwill impairment test. An entity still has the option to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary. The guidance is effective for annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019. Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. ASU 2017-04 should be adopted on a prospective basis. The Company has assessed ASU 2017-04 and does not expect it to have a material impact on its accounting and disclosures. Business Combinations: In January 2017, the FASB issued ASU No. 2017-01 “ Business Combinations (Topic 805) - Clarifying the Definition of a Business.” ASU 2017-01 provides amendments to clarify the definition of a business and affect all companies and other reporting organizations that must determine whether they have acquired or sold a business. The amendments are intended to help companies and other organizations evaluate whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The guidance is effective for public business entities for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years and should be applied prospectively as of the beginning of the period of adoption. Early adoption is permitted under certain circumstances. The Company adopted ASU 2017-01 on January 1, 2018 and it did not have an impact on its accounting and disclosures. Restricted Cash: In November 2016, the FASB issued ASU No. 2016-18 “ Statement of Cash Flows (Topic 230) - Restricted Cash.” ASU 2016-18 provides amendments to cash flow statement classification and presentation to explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. The guidance is effective for public business entities for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years and should be applied using a retrospective transition method to each period presented. Early adoption is permitted, including adoption in an interim period. The Company adopted ASU 2016-18 on January 1, 2018 and it did not have a material impact on its accounting and disclosures. Intra-Entity Transfers of Assets Other Than Inventory: In October 2016, the FASB issued ASU No. 2016-16 “ Income Taxes (Topic 740) - Intra-Entity Transfers of Assets Other Than Inventory.” The amendments in ASU 2016-16 require an entity to recognize the income tax consequences of an intra-entity transfer of an asset other than inventory when the transfer occurs. The amendments eliminate the exception for an intra-entity transfer of an asset other than inventory. The amendments do not include new disclosure requirements; however existing disclosure requirements might be applicable when accounting for the current and deferred income taxes for an intra-entity transfer of an asset other than inventory. The guidance is effective for public business entities for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years and should be applied on a modified retrospective basis through a cumulative-effect adjustment directly to retained earnings as of the beginning of the period of adoption. Early adoption is permitted as of the beginning of an annual period for which financial statements (interim or annual) have not been issued or made available for issuance. The Company adopted ASU 2016-16 on January 1, 2018 and it did not have an impact on its accounting and disclosures. Classification of Certain Cash Receipts and Cash Payments: In August 2016, the FASB issued ASU No. 2016-15 “ Statement of Cash Flows (Topic 230) - Classification of Certain Cash Receipts and Cash Payments.” ASU 2016-15 provides cash flow statement classification guidance for certain transactions including how the predominance principle should be applied when cash receipts and cash payments have aspects of more than one class of cash flows. The guidance is effective for public business entities for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years and should be applied retrospectively. Early adoption is permitted, including adoption in an interim period. The Company adopted ASU 2016-15 on January 1, 2018 and it did not have a material impact on its accounting and disclosures. Measurement of Credit Losses on Financial Instruments: In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments-Credit Losses (Topic 326) - Measurement of Credit Losses on Financial Instruments.” The provisions of ASU 2016-13 were issued to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments that are not accounted for at fair value through net income, including loans held for investment, held-to-maturity debt securities, trade and other receivables, net investment in leases and other commitments to extend credit held by a reporting entity at each reporting date. ASU 2016-13 requires that financial assets measured at amortized cost be presented at the net amount expected to be collected, through an allowance for credit losses that is deducted from the amortized cost basis. The amendments in ASU 2016-13 eliminate the probable incurred loss recognition in current GAAP and reflect an entity’s current estimate of all expected credit losses. The measurement of expected credit losses is based upon historical experience, current conditions, and reasonable and supportable forecasts that affect the collectibility of the financial assets. For purchased financial assets with a more-than-insignificant amount of credit deterioration since origination (“PCD assets”) that are measured at amortized cost, the initial allowance for credit losses is added to the purchase price rather than being reported as a credit loss expense. Subsequent changes in the allowance for credit losses on PCD assets are recognized through the statement of income as a credit loss expense. Credit losses relating to available-for-sale debt securities will be recorded through an allowance for credit losses rather than as a direct write-down to the security. ASU 2016-13 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. Early adoption is permitted for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. The Company has an implementation team working through the provisions of ASU 2016-13 including assessing the impact on its accounting and disclosures. Leases: In February 2016, the FASB issued ASU No. 2016-02 “ Leases (Topic 842).” ASU 2016-02 establishes a right of use model that requires a lessee to record a right of use asset and a lease liability for all leases with terms longer than 12 months. Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition in the income statement. For lessors, the guidance modifies the classification criteria and the accounting for sales-type and direct financing leases. A lease will be treated as sale if it transfers all of the risks and rewards, as well as control of the underlying asset, to the lessee. If risks and rewards are conveyed without the transfer of control, the lease is treated as a financing. If the lessor doesn’t convey risks and rewards or control, an operating lease results. The amendments are effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years for public business entities. Entities are required to use a modified retrospective approach for leases that exist or are entered into after the beginning of the earliest comparative period in the financial statements, with certain practical expedients available. Early adoption is permitted. The Company has an implementation team working through the provisions of ASU 2016-02 including a review of all leases to assess the impact on its accounting, disclosures and the election of certain practical expedients. It is expected that the Company will recognize discounted right of use assets and lease liabilities (estimated between $7 million and $10 million ) upon adoption on January 1, 2019. The estimates will change due to changes in the lease portfolio. Recognition and Measurement of Financial Instruments: In January 2016, the FASB issued ASU No. 2016-01 “ Financial Instruments - Overall (Subtopic 825-10) - Recognition and Measurement of Financial Assets and Financial Liabilities.” ASU 2016-01 is intended to improve the recognition and measurement of financial instruments by requiring equity investments to be measured at fair value with changes in fair value recognized in net income; requiring public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes; requiring separate presentation of financial assets and financial liabilities by measurement category and form of financial asset on the balance sheet or the accompanying notes to the financial statements; eliminating the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured and amortized at cost on the balance sheet; and requiring a reporting organization to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the organization has elected to measure the liability at fair value in accordance with the fair value option for financial instruments. ASU 2016-01 is effective for annual periods and interim periods within those annual periods, beginning after December 15, 2017. The amendments should be applied by means of a cumulative-effect adjustment to the balance sheet as of the beginning of the fiscal year of adoption. The amendments related to equity securities without readily determinable fair values (including disclosure requirements) should be applied prospectively to equity investments that exist as of the date of adoption. The Company adopted ASU 2016-01 on January 1, 2018 and it did not have a material effect on its accounting for equity investments, fair value disclosures and other disclosure requirements. Revenue from Contracts with Customers: In May 2014, the FASB issued ASU No. 2014-09 “ Revenue from Contracts with Customers (Topic 606).” The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods and services. On July 9, 2015, the FASB approved amendments deferring the effective date by one year. ASU 2014-09 is now effective for annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period. Early application is permitted but not before the original public entity effective date, i.e ., annual periods beginning after December 15, 2016. In March 2016, the FASB issued final amendments (ASU No. 2016-08 and ASU No. 2016-10) to clarify the implementation guidance for principal versus agent considerations, identifying performance obligations and the accounting for licenses of intellectual property. The amendments can be applied retrospectively to each prior reporting period or retrospectively with the cumulative effect of initially applying this Update recognized at the date of initial application. In May 2016, the FASB issued final amendments (ASU No. 2016-12 and ASU 2016-11) to address narrow-scope improvements to the guidance on collectibility, non-cash consideration, completed contracts at transition and to provide a practical expedient for contract modifications at transition and an accounting policy election related to the presentation of sales taxes and other similar taxes collected from customers. Additionally, the amendments included a rescission of SEC guidance because of ASU 2014-09 related to revenue and expense recognition for freight services in process, accounting for shipping and handling fees and costs, and accounting for consideration given by a vendor to a customer. In December 2016, the FASB issued final guidance (ASU 2016-20) that allows entities not to make quantitative disclosures about performance obligations in certain cases and requires entities that use any of the new or previously existing optional exemptions to expand their qualitative disclosures. It also makes 12 additional technical corrections and improvements to the new revenue standard. These amendments are effective upon the adoption of ASU 2014-09. The Company’s revenue is comprised of net interest income, which is explicitly excluded from the scope of ASU 2014-09, and noninterest income. ASU 2014-09 required the Company to evaluate how it recognizes certain recurring revenue streams related to noninterest income. The Company adopted ASU 2014-09 on January 1, 2018 and did not identify any significant changes in the timing of revenue recognition when considering the amended accounting guidance. The Company will have additional disclosures beginning in the first quarter of 2018 as required by the guidance. |
Investment Securities
Investment Securities | 12 Months Ended |
Dec. 31, 2017 | |
Investments, Debt and Equity Securities [Abstract] | |
Investment Securities | Investment Securities Available-For-Sale The following table shows investment securities available-for-sale. (Dollars in thousands) Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Fair Value December 31, 2017 U.S. Treasury and Federal agencies securities $ 471,508 $ 57 $ (3,446 ) $ 468,119 U.S. States and political subdivisions securities 116,260 648 (908 ) 116,000 Mortgage-backed securities - Federal agencies 289,327 1,456 (2,873 ) 287,910 Corporate debt securities 31,573 5 (284 ) 31,294 Foreign government and other securities 700 10 — 710 Total investment securities available-for-sale $ 909,368 $ 2,176 $ (7,511 ) $ 904,033 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 At December 31, 2017 , the residential mortgage-backed securities held by the Company consisted primarily of GNMA, FNMA and FHLMC pass-through certificates which are guaranteed by those respective agencies of the United States government (Government Sponsored Enterprise, GSEs). The Company did not hold any marketable equity securities at December 31, 2017. The following table shows the contractual maturities of investments in debt securities available-for-sale at December 31, 2017 . Expected maturities will differ from contractual maturities, because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. (Dollars in thousands) Amortized Cost Fair Value Due in one year or less $ 94,929 $ 95,016 Due after one year through five years 493,262 489,615 Due after five years through ten years 31,850 31,492 Due after ten years — — Mortgage-backed securities 289,327 287,910 Total debt securities available-for-sale $ 909,368 $ 904,033 The following table summarizes gross unrealized losses and fair value by investment category and age. 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, 2017 U.S. Treasury and Federal agencies securities $ 311,865 $ (1,161 ) $ 89,617 $ (2,285 ) $ 401,482 $ (3,446 ) U.S. States and political subdivisions securities 34,971 (287 ) 24,909 (621 ) 59,880 (908 ) Mortgage-backed securities - Federal agencies 137,169 (1,336 ) 60,162 (1,537 ) 197,331 (2,873 ) Corporate debt securities 13,747 (57 ) 10,048 (227 ) 23,795 (284 ) Foreign government and other securities — — — — — — Total temporarily impaired available-for-sale securities $ 497,752 $ (2,841 ) $ 184,736 $ (4,670 ) $ 682,488 $ (7,511 ) 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 temporarily impaired available-for-sale securities $ 519,955 $ (8,698 ) $ 8,443 $ (296 ) $ 528,398 $ (8,994 ) At December 31, 2017 , the Company does not have the intent to sell any of the available-for-sale securities in the table above and believes that it is more likely than not that it will not have to sell any such securities before an anticipated recovery of cost. The unrealized losses on debt securities are due to market volatility. The fair value is expected to recover on all debt securities as they approach their maturity date or repricing date or if market yields for such investments decline. The Company does not believe any of the securities are impaired due to reasons of credit quality. The following table shows the gross realized gains and losses from the securities available-for-sale portfolio, including marketable equity securities. (Dollars in thousands) 2017 2016 2015 Gross realized gains $ 7,425 $ 2,090 $ 4 Gross realized losses (2,895 ) — — OTTI losses (190 ) (294 ) — Net realized gains $ 4,340 $ 1,796 $ 4 At December 31, 2017 and 2016 , investment securities with carrying values of $289.05 million and $276.29 million , respectively, were pledged as collateral for security repurchase agreements and for other purposes. |
Loan and Lease Financings
Loan and Lease Financings | 12 Months Ended |
Dec. 31, 2017 | |
Receivables [Abstract] | |
Loan and Lease Financings | Loan and Lease Financings Total loans and leases outstanding were recorded net of unearned income and deferred loan fees and costs at December 31, 2017 and 2016 , and totaled $4.53 billion and $4.19 billion , respectively. At December 31, 2017 and 2016 , net deferred loan and lease costs were $3.85 million and $3.78 million , respectively. The loan and lease portfolio includes direct financing leases, which are included in commercial and agricultural, auto and light truck, medium and heavy duty truck, aircraft, and construction equipment on the Statements of Financial Condition. The following table shows the summary of the gross investment in lease financing and the components of the investment in lease financing at December 31, 2017 and 2016 . (Dollars in thousands) 2017 2016 Direct finance leases: Rentals receivable $ 208,295 $ 218,543 Estimated residual value of leased assets 29,638 21,992 Gross investment in lease financing 237,933 240,535 Unearned income (37,851 ) (35,751 ) Net investment in lease financing $ 200,082 $ 204,784 At December 31, 2017 , the direct financing minimum future lease payments receivable for each of the years 2018 through 2022 were $51.17 million , $44.04 million , $39.03 million , $30.45 million , and $27.83 million , respectively. In the ordinary course of business, the Company has extended loans to certain directors, executive officers, and principal shareholders of equity securities of 1st Source and to their affiliates. In the opinion of management, these loans are made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with persons not related to the Company and did not involve more than the normal risk of collectability, or present other unfavorable features. The loans are consistent with sound banking practices and within applicable regulatory and lending limitations. The aggregate dollar amounts of these loans were $14.61 million and $31.46 million at December 31, 2017 and 2016 , respectively. During 2017 , $2.30 million of new loans and other additions were made and repayments and other reductions totaled $19.15 million . The Company evaluates loans and leases for credit quality at least annually but more frequently if certain circumstances occur (such as material new information which becomes available and indicates a potential change in credit risk). The Company uses two methods to assess credit risk: loan or lease credit quality grades and credit risk classifications. The purpose of the loan or lease credit quality grade is to document the degree of risk associated with individual credits as well as inform management of the degree of risk in the portfolio taken as a whole. Credit risk classifications are used to categorize loans by degree of risk and to designate individual or committee approval authorities for higher risk credits at the time of origination. Credit risk classifications include categories for: Acceptable, Marginal, Special Attention, Special Risk, Restricted by Policy, Regulated and Prohibited by Law. All loans and leases, except residential real estate and home equity loans and consumer loans, are assigned credit quality grades on a scale from 1 to 12 with grade 1 representing superior credit quality. The criteria used to assign grades to extensions of credit that exhibit potential problems or well-defined weaknesses are primarily based upon the degree of risk and the likelihood of orderly repayment, and their effect on our safety and soundness. Loans or leases graded 7 or weaker are considered “special attention” credits and, as such, relationships in excess of $100,000 are reviewed quarterly as part of management’s evaluation of the appropriateness of the reserve for loan and lease losses. Grade 7 credits are defined as “watch” and contain greater than average credit risk and are monitored to limit our exposure to increased risk; grade 8 credits are “special mention” and, following regulatory guidelines, are defined as having potential weaknesses that deserve management’s close attention. Credits that exhibit well-defined weaknesses and a distinct possibility of loss are considered ‘‘classified’’ and are graded 9 through 12 corresponding to the regulatory definitions of “substandard” (grades 9 and 10) and the more severe ‘‘doubtful’’ (grade 11) and ‘‘loss’’ (grade 12). The following table shows the credit quality grades of the recorded investment in loans and leases, segregated by class. Credit Quality Grades (Dollars in thousands) 1-6 7-12 Total December 31, 2017 Commercial and agricultural $ 906,074 $ 23,923 $ 929,997 Auto and light truck 482,455 14,361 496,816 Medium and heavy duty truck 293,318 3,617 296,935 Aircraft 815,956 28,701 844,657 Construction equipment 552,684 10,753 563,437 Commercial real estate 726,134 15,434 741,568 Total $ 3,776,621 $ 96,789 $ 3,873,410 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 For residential real estate and home equity and consumer loans, credit quality is based on the aging status of the loan and by payment activity. The following table shows the recorded investment in residential real estate and home equity and consumer loans by performing or nonperforming status. Nonperforming loans are those loans which are on nonaccrual status or are 90 days or more past due. (Dollars in thousands) Performing Nonperforming Total December 31, 2017 Residential real estate and home equity $ 523,803 $ 2,319 $ 526,122 Consumer 127,982 164 128,146 Total $ 651,785 $ 2,483 $ 654,268 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 The following table shows the recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status. (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 December 31, 2017 Commercial and agricultural $ 927,113 $ 281 $ — $ — $ 927,394 $ 2,603 $ 929,997 Auto and light truck 485,885 2,869 21 — 488,775 8,041 496,816 Medium and heavy duty truck 296,564 — — — 296,564 371 296,935 Aircraft 823,638 14,570 4,492 — 842,700 1,957 844,657 Construction equipment 561,665 333 448 — 562,446 991 563,437 Commercial real estate 738,006 23 121 — 738,150 3,418 741,568 Residential real estate and home equity 521,943 1,508 352 429 524,232 1,890 526,122 Consumer 127,107 776 99 30 128,012 134 128,146 Total $ 4,481,921 $ 20,360 $ 5,533 $ 459 $ 4,508,273 $ 19,405 $ 4,527,678 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 Interest income for the years ended December 31, 2017 , 2016 , and 2015 , would have increased by approximately $1.14 million , $1.11 million , and $1.03 million , respectively, if the nonaccrual loans and leases had earned interest at their full contract rate. The following table shows impaired loans and leases, segregated by class, and the corresponding reserve for impaired loan and lease losses. (Dollars in thousands) Recorded Investment Unpaid Principal Balance Related Reserve December 31, 2017 With no related reserve recorded: Commercial and agricultural $ 2,439 $ 2,439 $ — Auto and light truck — — — Medium and heavy duty truck 371 371 — Aircraft 1,901 1,901 — Construction equipment 584 584 — Commercial real estate 2,375 2,375 — Residential real estate and home equity — — — Consumer — — — Total with no related reserve recorded 7,670 7,670 — With a reserve recorded: Commercial and agricultural — — — Auto and light truck 7,780 7,780 243 Medium and heavy duty truck — — — Aircraft — — — Construction equipment 344 344 108 Commercial real estate 971 971 181 Residential real estate and home equity 352 354 134 Consumer — — — Total with a reserve recorded 9,447 9,449 666 Total impaired loans $ 17,117 $ 17,119 $ 666 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 The following table shows average recorded investment and interest income recognized on impaired loans and leases, segregated by class, for years ending December 31, 2017 , 2016 and 2015 . 2017 2016 2015 (Dollars in thousands) Average Recorded Investment Interest Income Average Recorded Investment Interest Income Average Recorded Investment Interest Income Commercial and agricultural $ 4,526 $ 1 $ 3,484 $ 6 $ 5,362 $ 32 Auto and light truck 766 — 10 — — — Medium and heavy duty truck 658 — — — — — Aircraft 4,873 5 6,291 2 7,285 6 Construction equipment 1,011 — 766 — 695 — Commercial real estate 3,220 2 5,417 123 10,126 518 Residential real estate and home equity 355 15 415 15 370 16 Consumer loans — — — — — — Total $ 15,409 $ 23 $ 16,383 $ 146 $ 23,838 $ 572 The following table shows the number of loans and leases classified as troubled debt restructuring (TDR) during 2017 , 2016 and 2015 , segregated by class, as well as the recorded investment as of December 31. The classification between nonperforming and performing is shown at the time of modification. Modification programs focused on extending maturity dates or modifying payment patterns with most TDRs experiencing a combination of concessions. The modifications did not result in the contractual forgiveness of principal or interest. There were one modification during 2017 , one modification during 2016 , and no modifications during 2015 that resulted in an interest rate reduction below market rate. Consequently, the financial impact of the modifications was immaterial. 2017 2016 2015 (Dollars in thousands) Number of Modifications Recorded Investment Number of Modifications Recorded Investment Number of Modifications Recorded Investment Performing TDRs: Commercial and agricultural — $ — — $ — 2 $ 218 Auto and light truck — — — — — — Medium and heavy duty truck — — — — — — Aircraft — — — — — — Construction equipment — — — — — — Commercial real estate — — — — — — Residential real estate and home equity — — — — — — Consumer — — — — — — Total performing TDR modifications — — — — 2 218 Nonperforming TDRs: Commercial and agricultural 1 — — — — — Auto and light truck — — — — — — Medium and heavy duty truck — — — — — — Aircraft — — — — — — Construction equipment — — 1 562 — — Commercial real estate — — — — — — Residential real estate and home equity — — 1 314 — — Consumer — — — — — — Total nonperforming TDR modifications 1 — 2 876 — — Total TDR modifications 1 $ — 2 $ 876 2 $ 218 There were no performing TDRs which had payment defaults within the twelve months following modification during the years ended December 31, 2017 , 2016 and 2015 . There was one nonperforming construction equipment TDR with a recorded investment of $0.41 million which had a payment default within the twelve months following modification for the year ended December 31, 2017 and no nonperforming TDRs which had payment defaults within the twelve months following modification during the years ended December 31, 2016 and 2015. The classification between nonperforming and performing is shown at the time of modification. Default occurs when a loan or lease is 90 days or more past due under the modified terms or transferred to nonaccrual. The following table shows the recorded investment of loans and leases classified as troubled debt restructurings as of December 31. Year Ended December 31 (Dollars in thousands) 2017 2016 Performing TDRs $ 352 $ 360 Nonperforming TDRs 537 1,642 Total TDRs $ 889 $ 2,002 |
Reserve for Loan and Lease Loss
Reserve for Loan and Lease Losses | 12 Months Ended |
Dec. 31, 2017 | |
Financing Receivable, Allowance for Credit Loss, Additional Information [Abstract] | |
Reserve for Loan and Lease Losses | Reserve for Loan and Lease Losses The following table shows the changes in the reserve for loan and lease losses, segregated by class, for each of the three years ended December 31. (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 2017 Balance, beginning of year $ 14,668 $ 8,064 $ 4,740 $ 34,352 $ 8,207 $ 13,677 $ 3,550 $ 1,285 $ 88,543 Charge-offs 2,415 774 — 1,872 164 344 124 836 6,529 Recoveries 984 1,153 — 227 298 851 109 267 3,889 Net charge-offs (recoveries) 1,431 (379 ) — 1,645 (134 ) (507 ) 15 569 2,640 Provision (recovery of provision) 2,991 1,660 104 1,912 1,002 608 131 572 8,980 Balance, end of year $ 16,228 $ 10,103 $ 4,844 $ 34,619 $ 9,343 $ 14,792 $ 3,666 $ 1,288 $ 94,883 2016 Balance, beginning of year $ 15,456 $ 9,269 $ 4,699 $ 32,373 $ 7,592 $ 13,762 $ 3,662 $ 1,299 $ 88,112 Charge-offs 547 4 — 6,123 128 32 219 888 7,941 Recoveries 509 253 10 528 461 469 31 278 2,539 Net charge-offs (recoveries) 38 (249 ) (10 ) 5,595 (333 ) (437 ) 188 610 5,402 Provision (recovery of provision) (750 ) (1,454 ) 31 7,574 282 (522 ) 76 596 5,833 Balance, end of year $ 14,668 $ 8,064 $ 4,740 $ 34,352 $ 8,207 $ 13,677 $ 3,550 $ 1,285 $ 88,543 2015 Balance, beginning of year $ 11,760 $ 10,326 $ 4,500 $ 32,234 $ 7,008 $ 13,270 $ 4,504 $ 1,466 $ 85,068 Charge-offs 3,489 24 — 244 — — 295 658 4,710 Recoveries 851 380 28 802 434 2,807 34 258 5,594 Net charge-offs (recoveries) 2,638 (356 ) (28 ) (558 ) (434 ) (2,807 ) 261 400 (884 ) Provision (recovery of provision) 6,334 (1,413 ) 171 (419 ) 150 (2,315 ) (581 ) 233 2,160 Balance, end of year $ 15,456 $ 9,269 $ 4,699 $ 32,373 $ 7,592 $ 13,762 $ 3,662 $ 1,299 $ 88,112 The following table shows the reserve for loan and lease losses and recorded investment in loans and leases, segregated by class, separated by individually and collectively evaluated for impairment as of December 31, 2017 and 2016 . (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 December 31, 2017 Reserve for loan and lease losses Ending balance, individually evaluated for impairment $ — $ 243 $ — $ — $ 108 $ 181 $ 134 $ — $ 666 Ending balance, collectively evaluated for impairment 16,228 9,860 4,844 34,619 9,235 14,611 3,532 1,288 94,217 Total reserve for loan and lease losses $ 16,228 $ 10,103 $ 4,844 $ 34,619 $ 9,343 $ 14,792 $ 3,666 $ 1,288 $ 94,883 Recorded investment in loans Ending balance, individually evaluated for impairment $ 2,439 $ 7,780 $ 371 $ 1,901 $ 928 $ 3,346 $ 352 $ — $ 17,117 Ending balance, collectively evaluated for impairment 927,558 489,036 296,564 842,756 562,509 738,222 525,770 128,146 4,510,561 Total recorded investment in loans $ 929,997 $ 496,816 $ 296,935 $ 844,657 $ 563,437 $ 741,568 $ 526,122 $ 128,146 $ 4,527,678 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 |
Operating Leases
Operating Leases | 12 Months Ended |
Dec. 31, 2017 | |
Leases, Operating [Abstract] | |
Operating Leases | Operating Leases Operating lease equipment at December 31, 2017 and 2016 was $139.58 million and $118.79 million , respectively, net of accumulated depreciation of $49.74 million and $42.23 million , respectively. The minimum future lease rental payments due from clients on operating lease equipment at December 31, 2017 , totaled $108.84 million , of which $28.81 million is due in 2018 , $26.88 million in 2019 , $28.52 million in 2020 , $14.62 million in 2021 , $7.05 million in 2022 , and $2.96 million thereafter. Depreciation expense related to operating lease equipment for the years ended December 31, 2017 , 2016 and 2015 was $25.22 million , $21.68 million and $18.28 million , respectively. |
Premises and Equipment
Premises and Equipment | 12 Months Ended |
Dec. 31, 2017 | |
Property, Plant and Equipment [Abstract] | |
Premises and Equipment | Premises and Equipment The following table shows premises and equipment as of December 31. (Dollars in thousands) 2017 2016 Land $ 15,413 $ 16,127 Buildings and improvements 58,981 59,027 Furniture and equipment 39,978 37,604 Total premises and equipment 114,372 112,758 Accumulated depreciation and amortization (59,760 ) (56,050 ) Net premises and equipment $ 54,612 $ 56,708 Depreciation and amortization of properties and equipment totaled $5.66 million in 2017 , $5.25 million in 2016 , and $4.78 million in 2015 . During 2017 , 2016 and 2015 , the Company recorded long-lived asset impairment charges totaling $410,000 , $0 and $150,000 , respectively. The impairment charges were recorded as a result of appraisals on buildings and were recognized in Other Expense on the Statements of Income. |
Mortgage Servicing Rights
Mortgage Servicing Rights | 12 Months Ended |
Dec. 31, 2017 | |
Transfers and Servicing of Financial Assets [Abstract] | |
Mortgage Servicing Rights | Mortgage Servicing Rights The unpaid principal balance of residential mortgage loans serviced for third parties was $752.99 million at December 31, 2017 , compared to $761.85 million at December 31, 2016 , and $798.51 million at December 31, 2015 . Amortization expense on MSRs is expected to total $0.66 million , $0.57 million , $0.49 million , $0.42 million , and $0.36 million in 2018 , 2019 , 2020 , 2021 and 2022 , respectively. Projected amortization excludes the impact of future asset additions or disposals. The following table shows changes in the carrying value of MSRs and the associated valuation allowance. (Dollars in thousands) 2017 2016 Mortgage servicing rights: Balance at beginning of year $ 4,297 $ 4,608 Additions 1,144 1,167 Amortization (1,092 ) (1,478 ) Sales — — Carrying value before valuation allowance at end of year 4,349 4,297 Valuation allowance: Balance at beginning of year — — Impairment recoveries — — Balance at end of year $ — $ — Net carrying value of mortgage servicing rights at end of year $ 4,349 $ 4,297 Fair value of mortgage servicing rights at end of year $ 7,187 $ 7,484 At December 31, 2017 , the fair value of MSRs exceeded the carrying value reported in the Statements of Financial Condition by $2.84 million . This difference represents increases in the fair value of certain MSRs that could not be recorded above cost basis. Funds held in trust at 1st Source for the payment of principal, interest, taxes and insurance premiums applicable to mortgage loans being serviced for others, were approximately $10.42 million and $12.62 million at December 31, 2017 and December 31, 2016 , respectively. Mortgage loan contractual servicing fees, including late fees and ancillary income, were $2.70 million , $2.69 million , and $2.84 million for 2017 , 2016 , and 2015 , respectively. Mortgage loan contractual servicing fees are included in Mortgage Banking Income on the Statements of Income. |
Intangible Assets and Goodwill
Intangible Assets and Goodwill | 12 Months Ended |
Dec. 31, 2017 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Intangible Assets and Goodwill | Intangible Assets and Goodwill At December 31, 2017 , intangible assets consisted of goodwill of $83.68 million and other intangible assets of $0.06 million , which was net of accumulated amortization of $9.48 million . At December 31, 2016 , intangible assets consisted of goodwill of $83.68 million and other intangible assets of $0.42 million , which was net of accumulated amortization of $9.14 million . Intangible asset amortization was $0.36 million , $0.58 million , and $0.69 million for 2017 , 2016 , and 2015 , respectively. Amortization on other intangible assets is expected to total $0.05 million and $0.01 million in 2018 and 2019 , respectively. The following table shows a summary of core deposit intangible and other intangible assets as of December 31. (Dollars in thousands) 2017 2016 Core deposit intangibles: Gross carrying amount $ 9,546 $ 9,566 Less: accumulated amortization (9,484 ) (9,143 ) Net carrying amount $ 62 $ 423 Other intangibles: Gross carrying amount $ — $ — Less: accumulated amortization — — Net carrying amount $ — $ — |
Deposits
Deposits | 12 Months Ended |
Dec. 31, 2017 | |
Banking and Thrift [Abstract] | |
Deposits | Deposits The aggregate amount of certificates of deposit of $250,000 or more and other time deposits of $250,000 or more outstanding at December 31, 2017 and 2016 was $553.80 million and $348.30 million , respectively. The following table shows the amount of certificates of deposit of $250,000 or more and other time deposits of $250,000 or more outstanding at December 31, 2017 , by time remaining until maturity. (Dollars in thousands) Under 3 months $ 107,747 4 – 6 months 75,414 7 – 12 months 109,311 Over 12 months 261,330 Total $ 553,802 The following table shows scheduled maturities of time deposits, including both private and public funds, at December 31, 2017 . (Dollars in thousands) 2018 $ 612,866 2019 385,988 2020 205,651 2021 45,726 2022 16,415 Thereafter 3,327 Total $ 1,269,973 |
Borrowed Funds and Mandatorily
Borrowed Funds and Mandatorily Redeemable Securities | 12 Months Ended |
Dec. 31, 2017 | |
Debt Disclosure [Abstract] | |
Borrowed Funds And Mandatorily Redeemable Securities | Borrowed Funds and Mandatorily Redeemable Securities The following table shows the details of long-term debt and mandatorily redeemable securities as of December 31, 2017 and 2016 . (Dollars in thousands) 2017 2016 Federal Home Loan Bank borrowings (1.04% – 5.86%) $ 47,114 $ 53,075 Mandatorily redeemable securities 18,948 19,177 Other long-term debt 3,998 2,056 Total long-term debt and mandatorily redeemable securities $ 70,060 $ 74,308 Annual maturities of long-term debt outstanding at December 31, 2017 , for the next five years and thereafter beginning in 2018 , are as follows (in thousands): $1,634 ; $1,545 ; $1,440 ; $1,728 ; $3,390 ; and $60,323 . At December 31, 2017 , the Federal Home Loan Bank borrowings represented a source of funding for community economic development activities, agricultural loans and general funding for the bank and consisted of 18 fixed rate notes with maturities ranging from 2018 to 2027 . These notes were collateralized by $58.88 million of certain real estate loans. Mandatorily redeemable securities as of December 31, 2017 and 2016 , of $18.95 million and $19.18 million , respectively reflected the “book value” shares under the 1st Source Executive Incentive Plan. See Note 16 - Employee Stock Benefit Plans for additional information. Dividends paid on these shares and changes in book value per share are recorded as other interest expense. Total interest expense recorded for 2017 , 2016 , and 2015 was $1.68 million , $1.45 million , and $1.37 million , respectively. The following table shows the details of short-term borrowings as of December 31, 2017 and 2016 . 2017 2016 (Dollars in thousands) Amount Weighted Average Rate Amount Weighted Average Rate Federal funds purchased $ 56,000 1.63 % $ — — % Security repurchase agreements 149,834 0.20 162,913 0.17 Commercial paper 6,115 0.27 5,761 0.27 Other short-term borrowings 2,646 — 123,269 0.57 Total short-term borrowings $ 214,595 0.57 % $ 291,943 0.34 % |
Subordinated Notes
Subordinated Notes | 12 Months Ended |
Dec. 31, 2017 | |
Subordinated Notes | |
Subordinated Notes | Subordinated Notes The Company sponsors one trust, 1st Source Master Trust (Capital Trust) of which 100% of the common equity is owned by the Company. The Capital Trust was formed in 2007 for the purpose of issuing corporation-obligated mandatorily redeemable capital securities (the capital securities) to third-party investors and investing the proceeds from the sale of the capital securities solely in junior subordinated debenture securities of the Company (the subordinated notes). The subordinated notes held by the Capital Trust are the sole assets of the Capital Trust. The Capital Trust qualifies as a variable interest entity for which the Company is not the primary beneficiary and therefore reported in the financial statements as an unconsolidated subsidiary. The junior subordinated debentures are reflected as subordinated notes in the Statements of Financial Condition with the corresponding interest distributions reflected as Interest Expense in the Statements of Income. The common shares issued by the Capital Trust are included in Other Assets in the Statements of Financial Condition. Distributions on the capital securities issued by the Capital Trust are payable quarterly at a rate per annum equal to the interest rate being earned by the Capital Trust on the subordinated notes held by the Capital Trust. The capital securities are subject to mandatory redemption, in whole or in part, upon repayment of the subordinated notes. The Company has entered into agreements which, taken collectively, fully and unconditionally guarantee the capital securities subject to the terms of each of the guarantees. The capital securities held by the Capital Trust qualify as Tier 1 capital under Federal Reserve Board guidelines. The following table shows subordinated notes at December 31, 2017 . (Dollars in thousands) Amount of Subordinated Notes Interest Rate Maturity Date June 2007 issuance (1) $ 41,238 7.22 % 6/15/2037 August 2007 issuance (2) 17,526 3.07 % 9/15/2037 Total $ 58,764 (1) Fixed rate through life of debt. (2) 3-Month LIBOR + 1.48% through remaining life of debt. |
Earnings Per Share
Earnings Per Share | 12 Months Ended |
Dec. 31, 2017 | |
Earnings Per Share [Abstract] | |
Earnings Per Share | Earnings Per Share Earnings per common share is computed using the two-class method. Basic earnings per common share is computed by dividing net income by the weighted-average number of common shares outstanding during the applicable period, excluding outstanding participating securities. Participating securities include non-vested restricted stock awards. Non-vested restricted stock awards are considered participating securities to the extent the holders of these securities receive non-forfeitable dividends at the same rate as holders of common stock. Diluted earnings per common share is computed using the weighted-average number of shares determined for the basic earnings per common share computation plus the dilutive effect of stock compensation using the treasury stock method. Stock options, where the exercise price was greater than the average market price of the common shares, were excluded from the computation of diluted earnings per common share because the result would have been antidilutive. No stock options were considered antidilutive as of December 31, 2017 , 2016 and 2015 . The following table presents a reconciliation of the number of shares used in the calculation of basic and diluted earnings per common share for the three years ending December 31. (Dollars in thousands - except per share amounts) 2017 2016 2015 Distributed earnings allocated to common stock $ 19,701 $ 18,707 $ 17,582 Undistributed earnings allocated to common stock 47,830 38,670 39,336 Net earnings allocated to common stock 67,531 57,377 56,918 Net earnings allocated to participating securities 520 409 568 Net income allocated to common stock and participating securities $ 68,051 $ 57,786 $ 57,486 Weighted average shares outstanding for basic earnings per common share 25,925,820 25,879,397 26,173,351 Dilutive effect of stock compensation — — — Weighted average shares outstanding for diluted earnings per common share 25,925,820 25,879,397 26,173,351 Basic earnings per common share $ 2.60 $ 2.22 $ 2.17 Diluted earnings per common share $ 2.60 $ 2.22 $ 2.17 |
Accumulated Other Comprehensive
Accumulated Other Comprehensive Income | 12 Months Ended |
Dec. 31, 2017 | |
Accumulated Other Comprehensive Income (Loss), Net of Tax [Abstract] | |
Accumulated Other Comprehensive Income | Accumulated Other Comprehensive Income The following table presents reclassifications out of accumulated other comprehensive income related to unrealized gains and losses on available-for-sale securities for the two years ending December 31. (Dollars in thousands) 2017 2016 Affected Line Item in the Statements of Income Realized gains included in net income $ 4,340 $ 1,796 Gains on investment securities available-for-sale 4,340 1,796 Income before income taxes Tax effect (1,629 ) (674 ) Income tax expense Net of tax $ 2,711 $ 1,122 Net income |
Employee Benefit Plans
Employee Benefit Plans | 12 Months Ended |
Dec. 31, 2017 | |
Retirement Benefits [Abstract] | |
Employee Benefit Plans | Employee Benefit Plans The 1st Source Corporation Employee Stock Ownership and Profit Sharing Plan (as amended, the “Plan”) includes an employee stock ownership component, which is designed to invest in and hold 1st Source common stock, and a 401(k) plan component, which holds all Plan assets not invested in 1st Source common stock. The Plan encourages diversification of investments with opportunities to change investment elections and contribution levels. Employees are eligible to participate in the Plan the first of the month following 90 days of employment. The Company matches dollar for dollar on the first 4% of deferred compensation, plus 50 cents on the dollar of the next 2% deferrals. The Company will also contribute to the Plan an amount designated as a fixed 2% employer contribution. The amount of fixed contribution is equal to two percent of the participant’s eligible compensation. Additionally, each year the Company may, in its sole discretion, make a discretionary profit sharing contribution. As of December 31, 2017 and 2016 , there were 1,126,939 and 1,252,417 shares, respectively, of 1st Source Corporation common stock held in relation to employee benefit plans. The Company contributions are allocated among the participants on the basis of compensation. Each participant’s account is credited with cash and/or shares of 1st Source common stock based on that participant’s compensation earned during the year. After completing 5 years of service in which they worked at least 1,000 hours per year, a participant will be completely vested in the Company’s contribution. An employee is always 100% vested in their deferral. Plan participants are entitled to receive distributions from their Plan accounts upon termination of service, retirement, or death. Contribution expense for the years ended December 31, 2017 , 2016 , and 2015 , amounted to $4.88 million , $4.71 million , and $4.57 million , respectively. In addition to the 1st Source Corporation Employee Stock Ownership and Profit Sharing Plan, the Company provides a limited health care and life insurance benefit for some of its retired employees. Effective March 31, 2009, the Company amended the plan so that no new retirees would be covered by the plan. The amendment will have no effect on the coverage for retirees covered at the time of the amendment. Prior to amendment, all full-time employees became eligible for these retiree benefits upon reaching age 55 with 20 years of credited service. The retiree medical plan pays a stated percentage of eligible medical expenses reduced by any deductibles and payments made by government programs and other group coverage. The lifetime maximum benefit payable under the medical plan is $15,000 and for life insurance is $3,000 . The Company’s net periodic post retirement benefit (recovery) cost recognized in Salaries and Employee Benefits in the Statements of Income for the years ended December 31, 2017 , 2016 and 2015 , amounted to $(0.01) million , $(0.01) million , and $(0.02) million , respectively. The accrued post retirement benefit cost was not material at December 31, 2017 , 2016 , and 2015 . |
Employee Stock Benefit Plans
Employee Stock Benefit Plans | 12 Months Ended |
Dec. 31, 2017 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Employee Stock Benefit Plans | Stock Based Compensation As of December 31, 2017 , the Company had four active stock-based employee compensation plans. These plans include three executive stock award plans, the Executive Incentive Plan (EIP), the Restricted Stock Award Plan (RSAP), the Strategic Deployment Incentive Plan (SDP); and the Employee Stock Purchase Plan (ESPP). The 2011 Stock Option Plan was approved by the shareholders on April 21, 2011 but the Company had not made any grants through December 31, 2017 . These stock-based employee compensation plans were established to help retain and motivate key employees. All of the plans have been approved by the shareholders of 1st Source Corporation. The Executive Compensation and Human Resources Committee (the “Committee”) of the 1st Source Corporation Board of Directors has sole authority to select the employees, establish the awards to be issued, and approve the terms and conditions of each award under the stock-based compensation plans. Stock-based compensation to employees is recognized as compensation cost in the Statements of Income based on their fair values on the measurement date, which, for 1st Source, is the date of grant. Stock-based compensation expense is recognized ratably over the requisite service period for all awards. The total fair value of share awards vested was $2.37 million during 2017 , $4.53 million in 2016 , and $4.37 million in 2015 . The following table shows the combined summary of activity regarding active stock option and stock award plans. Non-Vested Stock Awards Outstanding Shares Available for Grant Number of Shares Weighted-Average Grant-Date Fair Value Balance, January 1, 2015 2,460,208 440,035 $ 20.60 Shares authorized - 2015 EIP 70,202 — — Granted (81,591 ) 81,591 24.44 Stock awards vested — (159,381 ) 19.51 Forfeited 1,980 (3,384 ) 23.85 Balance, December 31, 2015 2,450,799 358,861 21.93 Shares authorized - 2016 EIP 59,342 — — Shares authorized - Restricted Stock Award Plan (1) 229,439 — — Granted (79,118 ) 79,118 26.19 Stock awards vested — (155,981 ) 20.47 Forfeited 3,543 (5,383 ) 23.39 Canceled (1,950,000 ) — — Balance, December 31, 2016 714,005 276,615 23.94 Shares authorized - 2017 EIP 59,064 — — Granted (98,625 ) 98,625 33.54 Stock awards vested — (76,858 ) 22.71 Forfeited 2,000 (2,456 ) 29.93 Balance, December 31, 2017 676,444 295,926 $ 27.41 (1) Shares issuable under the Plan, after taking into account previously granted and forfeited shares, were adjusted to 250,000 shares effective November 9, 2016. Stock Option Plans — Incentive stock option plans include the 2011 Stock Option Plan (the “2011 Plan”). Shares available for issuance under the 2011 Plan were reduced from 2,200,000 shares to 250,000 shares effective November 9, 2016. Each award from the plan is evidenced by an award agreement that specifies the option price, the duration of the option, the number of shares to which the option pertains, and such other provisions as the Committee determines. The option price is equal to the fair market value of a share of 1st Source Corporation’s common stock on the date of grant. Options granted expire at such time as the Committee determines at the date of grant and in no event does the exercise period exceed a maximum of ten years . Upon merger, consolidation, or other corporate consolidation in which 1st Source Corporation is not the surviving corporation, as defined in the plans, all outstanding options immediately vest. There were zero stock options exercised during 2017 , 2016 or 2015 . All shares issued in connection with stock option exercises and non-vested stock awards are issued from available treasury stock. No stock-based compensation expense related to stock options was recognized in 2017 , 2016 or 2015 . The fair value of each option on the date of grant is estimated using the Black-Scholes option pricing model. Expected volatility is based on the historical volatility estimated over a period equal to the expected life of the options. In estimating the fair value of stock options under the Black-Scholes valuation model, separate groups of employees that have similar historical exercise behavior are considered separately. The expected life of the options granted is derived based on past experience and represents the period of time that options granted are expected to be outstanding. Stock Award Plans — Incentive stock award plans include the EIP, the SDP and the RSAP. The EIP is administered by the Committee. Awards under the EIP and SDP include “book value” shares and “market value” shares of common stock. These shares are awarded annually based on weighted performance criteria and generally vest over a period of five years . The EIP book value shares may only be sold to 1st Source and such sale is mandatory in the event of death, retirement, disability, or termination of employment. The RSAP is designed for key employees. Awards under the RSAP are made to employees recommended by the Chief Executive Officer and approved by the Committee. Shares granted under the RSAP vest over two to ten years and vesting is based upon meeting certain various criteria, including continued employment with 1st Source. Shares issuable under the RSAP, after taking into account previously granted and forfeited shares, were adjusted to 250,000 shares effective November 9, 2016. Stock-based compensation expense relating to the EIP, SDP and RSAP totaled $2.96 million in 2017 , $2.88 million in 2016 , and $3.84 million in 2015 . The total income tax benefit recognized in the accompanying Statements of Income related to stock-based compensation was $1.11 million in 2017 , $1.07 million in 2016 , and $1.45 million in 2015 . Unrecognized stock-based compensation expense related to non-vested stock awards (EIP/SDP/RSAP) was $5.97 million at December 31, 2017 . At such date, the weighted-average period over which this unrecognized expense was expected to be recognized was 3.11 years . The fair value of non-vested stock awards for the purposes of recognizing stock-based compensation expense is market price of the stock on the measurement date, which, for the Company’s purposes is the date of the award. Employee Stock Purchase Plan — The Company offers an ESPP for substantially all employees with at least two years of service on the effective date of an offering under the plan. Eligible employees may elect to purchase any dollar amount of stock, so long as such amount does not exceed 25% of their base rate of pay and the aggregate stock accrual rate for all offerings does not exceed $25,000 in any calendar year. The purchase price for shares offered is the lower of the closing market bid price for the offering date or the average market bid price for the five business days preceding the offering date. The purchase price and premium/(discount) to the actual market closing price on the offering date for the 2017 , 2016 , and 2015 offerings were $46.18 ( -1.32% ), $33.87 ( -0.29% ), and $28.80 ( 0.23% ), respectively. Payment for the stock is made through payroll deductions over the offering period, and employees may discontinue the deductions at any time and exercise the option or take the funds out of the program. The most recent offering began June 1, 2017 and runs through May 31, 2019, with $152,786 in stock value to be purchased at $46.18 per share. |
Income Taxes
Income Taxes | 12 Months Ended |
Dec. 31, 2017 | |
Income Tax Disclosure [Abstract] | |
Income Taxes | Income Taxes The following table shows the composition of income tax expense. Year Ended December 31 (Dollars in thousands) 2017 2016 2015 Current: Federal $ 26,012 $ 25,479 $ 26,092 State 4,530 3,005 3,365 Total current 30,542 28,484 29,457 Deferred: Federal 5,869 2,530 1,577 State (488 ) 326 43 Deferred tax liability remeasurement (2,614 ) — — Total deferred 2,767 2,856 1,620 Total provision $ 33,309 $ 31,340 $ 31,077 The following table shows the reasons for the difference between income tax expense and the amount computed by applying the statutory federal income tax rate ( 35% ) to income before income taxes. 2017 2016 2015 Year Ended December 31 (Dollars in thousands) Amount Percent of Pretax Income Amount Percent of Pretax Income Amount Percent of Pretax Income Statutory federal income tax $ 35,476 35.0 % $ 31,194 35.0 % $ 30,997 35.0 % (Decrease) increase in income taxes resulting from: Tax-exempt interest income (1,197 ) (1.2 ) (1,235 ) (1.4 ) (1,152 ) (1.3 ) State taxes, net of federal income tax benefit 2,627 2.6 2,165 2.4 2,215 2.5 Deferred tax liability remeasurement (2,614 ) (2.6 ) — — — — Other (983 ) (0.9 ) (784 ) (0.8 ) (983 ) (1.1 ) Total $ 33,309 32.9 % $ 31,340 35.2 % $ 31,077 35.1 % The tax expense related to gains on investment securities available-for-sale for the years 2017 , 2016 , and 2015 was approximately $1,629,000 , $674,000 , and $2,000 , respectively. The following table shows the composition of deferred tax assets and liabilities as of December 31, 2017 and 2016 . (Dollars in thousands) 2017 2016 Deferred tax assets: Reserve for loan and lease losses $ 23,791 $ 34,663 Accruals for employee benefits 2,369 3,948 Tax advantaged partnerships — 1,411 Net unrealized losses on securities available-for-sale 1,285 — Other 622 477 Total deferred tax assets 28,067 40,499 Deferred tax liabilities: Differing depreciable bases in premises and leased equipment 22,641 31,449 Net unrealized gains on securities available-for-sale — 807 Differing bases in assets related to acquisitions 3,954 6,170 Tax advantaged partnerships 1,921 — Mortgage servicing 745 1,540 Capitalized loan costs 867 1,463 Prepaid expenses 387 646 Other 222 419 Total deferred tax liabilities 30,737 42,494 Net deferred tax liability $ (2,670 ) $ (1,995 ) No valuation allowance for deferred tax assets was recorded at December 31, 2017 and 2016 as the Company believes it is more likely than not that all of the deferred tax assets will be realized. The following table shows a reconciliation of the beginning and ending amounts of unrecognized tax benefits. (Dollars in thousands) 2017 2016 2015 Balance, beginning of year $ 762 $ 380 $ — Additions based on tax positions related to the current year 350 382 380 Additions for tax positions of prior years — — — Reductions for tax positions of prior years — — — Reductions due to lapse in statute of limitations — — — Settlements — — — Balance, end of year $ 1,112 $ 762 $ 380 The total amount of unrecognized tax benefits that would affect the effective tax rate if recognized was $0.72 million at December 31, 2017 , $0.50 million at December 31, 2016 , and $0.25 million at December 31, 2015 . Interest and penalties are recognized through the income tax provision. For the years 2017 , 2016 and 2015 , the Company recognized approximately $0.05 million , $0.04 million and $0.00 million in interest, net of tax effect, and penalties, respectively. There was $0.09 million , $0.04 million and $0.00 million accrued interest and penalties at December 31, 2017 , 2016 and 2015 , respectively. Tax years that remain open and subject to audit include the federal 2014-2017 years and the Indiana 2014-2017 years. The Company does not anticipate a significant change in the amount of uncertain tax positions within the next 12 months. The Tax Cuts and Jobs Act was enacted on December 22, 2017. The Act reduces the U.S. federal corporate tax rate from 35% to 21% . At December 31, 2017, the Company had not completed its accounting for the tax effects of enactment of the Act; however, in certain cases, as described below, the Company made a reasonable estimate of the effects on its existing deferred tax balances. The Company will continue to make and refine its calculations as additional analysis is completed. In addition, the Company’s estimates may also be affected as it gains a more thorough understanding of the tax law. Provisional amounts Deferred tax assets and liabilities: The Company remeasured certain deferred tax assets and liabilities based on the rates at which it expects to reverse in the future, which is generally 21%. However, the Company is still analyzing certain aspects of the Act and refining its calculations, which could potentially affect the measurement of these balances or potentially give rise to new deferred tax amounts. The provisional amount recorded related to the remeasurement of its deferred tax balance was a benefit of $2.61 million, which is included as a component of Income Tax Expense in the Consolidated Statements of Income and decreased the effective tax rate by 2.6%. Further, at December 31, 2017, the Company was unable to fully revalue the deferred tax liabilities associated with its partnership investments in renewable energy and affordable housing and estimated the deferred tax liability associated with those projects to be $1.92 million. This estimation was necessary due to incomplete information for 2017 operations from those partnerships at year end. Upon receipt of the partnership Form 1065 K-1’s, the Company will complete the revaluation of those related deferred tax liabilities as provided by the U.S. Securities and Exchange Commission’s SAB No. 118, Income Tax Accounting Implications of the Tax Cuts and Jobs Act . |
Contingent Liabilities, Commitm
Contingent Liabilities, Commitments, and Financial Instruments with Off-Balance-Sheet Risk | 12 Months Ended |
Dec. 31, 2017 | |
Commitments and Contingencies Disclosure [Abstract] | |
Contingent Liabilities, Commitments, and Financial Instruments with Off-Balance-Sheet Risk | Contingent Liabilities, Commitments, and Financial Instruments with Off-Balance-Sheet Risk Contingent Liabilities —1st Source and its subsidiaries are defendants in various legal proceedings arising in the normal course of business. In the opinion of management, based upon present information including the advice of legal counsel, the ultimate resolution of these proceedings will not have a material effect on the Company’s consolidated financial position or results of operations. 1st Source Bank sells residential mortgage loans to Fannie Mae as well as FHA-insured, USDA-insured and VA-guaranteed loans in Ginnie Mae mortgage-backed securities. Additionally, the Bank has sold loans on a service released basis to various other financial institutions in the past. The agreements under which the Bank sells these mortgage loans contain various representations and warranties regarding the acceptability of loans for purchase. On occasion, the Bank may be required to indemnify the loan purchaser for credit losses on loans that were later deemed ineligible for purchase or may be required to repurchase a loan. Both circumstances are collectively referred to as “repurchases.” The Company’s liability for repurchases, included in Accrued Expenses and Other Liabilities on the Statements of Financial Condition, was $0.39 million and $0.42 million as of December 31, 2017 and 2016 , respectively. The mortgage repurchase liability represents the Company’s best estimate of the loss that it may incur. The estimate is based on specific loan repurchase requests and a historical loss ratio with respect to origination dollar volume. Because the level of mortgage loan repurchase losses are dependent on economic factors, investor demand strategies and other external conditions that may change over the life of the underlying loans, the level of liability for mortgage loan repurchase losses is difficult to estimate and requires considerable management judgment. Commitments — 1st Source and its subsidiaries are obligated under operating leases for certain office premises and equipment. The Company also leases certain owned premises and receives rental income from such lease agreements. Future minimum rental commitments for all noncancellable operating leases total approximately, $3.30 million in 2018 , $3.07 million in 2019 , $2.74 million in 2020 , $1.60 million in 2021 , $0.43 million in 2022 , and $1.86 million , thereafter. The following table shows rental expense of office premises and equipment and rental income from owned premises. Year Ended December 31 (Dollars in thousands) 2017 2016 2015 Gross rental expense $ 4,183 $ 3,995 $ 3,889 Gross rental income (856 ) (921 ) (914 ) Net rental expense $ 3,327 $ 3,074 $ 2,975 The Company has made investments directly in various tax-advantaged and other operating partnerships formed by third parties. The Company’s investments are primarily related to investments promoting affordable housing, community development and renewable energy sources. As a limited partner in these operating partnerships, we are allocated credits and deductions associated with the underlying properties. The Company has determined that it is not the primary beneficiary of these investments because the general partners have the power to direct the activities that most significantly influence the economic performance of their respective partnerships. At December 31, 2017 and 2016 , investment balances, including all legally binding commitments to fund future investments, totaled $23.76 million and $11.14 million , respectively. In addition, the Company had a liability for all legally binding unfunded commitments of $15.71 million and $4.95 million at December 31, 2017 and 2016 , respectively. Financial Instruments with Off-Balance-Sheet Risk — To meet the financing needs of our clients, 1st Source and its subsidiaries are parties to financial instruments with off-balance-sheet risk in the normal course of business. These off-balance-sheet financial instruments include commitments to originate and sell loans and standby letters of credit. The instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated statements of financial condition. Financial instruments, whose contract amounts represent credit risk as of December 31, were as follows: (Dollars in thousands) 2017 2016 Amounts of commitments: Loan commitments to extend credit $ 1,030,334 $ 868,267 Standby letters of credit $ 29,961 $ 33,397 Commercial and similar letters of credit $ 1,837 $ 1,704 The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instruments for loan commitments and standby letters of credit is represented by the dollar amount of those instruments. The Company uses the same credit policies and collateral requirements in making commitments and conditional obligations as it does for on-balance-sheet instruments. Loan commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company grants mortgage loan commitments to borrowers subject to normal loan underwriting standards. The interest rate risk associated with these loan commitments is managed by entering into contracts for future deliveries of loans. Standby letters of credit are conditional commitments issued to guarantee the performance of a client to a third party. The credit risk involved in and collateral obtained when issuing standby letters of credit are essentially the same as those involved in extending loan commitments to clients. Standby letters of credit generally have terms ranging from six months to one year . Commercial letters of credit are issued specifically to facilitate commerce and typically result in the commitment being drawn on when the underlying transaction is consummated between the customer and the third party. Commercial letters of credit generally have terms ranging from three months to six months . |
Derivative Financial Instrument
Derivative Financial Instruments | 12 Months Ended |
Dec. 31, 2017 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Derivative Financial Instruments | Derivative Financial Instruments Commitments to originate residential mortgage loans held for sale and forward commitments to sell residential mortgage loans are considered derivative instruments. See Note 18 for further information. The Company has certain interest rate derivative positions that are not designated as hedging instruments. Derivative assets and liabilities are recorded at fair value on the Statement of Financial Condition and do not take into account the effects of master netting agreements. Master netting agreements allow the Company to settle all derivative contracts held with a single counterparty on a net basis, and to offset net derivative positions with related collateral, where applicable. These derivative positions relate to transactions in which the Company enters into an interest rate swap with a client while at the same time entering into an offsetting interest rate swap with another financial institution. In connection with each transaction, the Company agrees to pay interest to the client on a notional amount at a variable interest rate and receive interest from the client on the same notional amount at a fixed interest rate. At the same time, the Company agrees to pay another financial institution the same fixed interest rate on the same notional amount and receive the same variable interest rate on the same notional amount. The transaction allows the client to effectively convert a variable rate loan to a fixed rate. Because the terms of the swaps with the customers and the other financial institution offset each other, with the only difference being counterparty credit risk, changes in the fair value of the underlying derivative contracts are not materially different and do not significantly impact the Company’s results of operations. The following table shows the amounts of non-hedging derivative financial instruments at December 31, 2017 and 2016 . 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 Interest rate swap contracts $ 756,550 Other assets $ 5,167 Other liabilities $ 5,262 Loan commitments 8,504 Mortgages held for sale 66 N/A — Forward contracts - mortgage loan 19,390 N/A — Mortgages held for sale 10 Total - December 31, 2017 $ 784,444 $ 5,233 $ 5,272 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 - December 31, 2016 $ 592,056 $ 6,886 $ 6,743 The following table shows the amounts included in the Statements of Income for non-hedging derivative financial instruments at December 31, 2017 , 2016 and 2015 . Gain (loss) (Dollars in thousands) Statement of Income classification 2017 2016 2015 Interest rate swap contracts Other expense $ 26 $ 64 $ (8 ) Interest rate swap contracts Other income 1,585 730 1,045 Loan commitments Mortgage banking 23 (4 ) 45 Forward contracts - mortgage loan Mortgage banking (232 ) 209 155 Total $ 1,402 $ 999 $ 1,237 The following table shows the offsetting of financial assets and derivative assets at December 31, 2017 and 2016 . 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 December 31, 2017 Interest rate swaps $ 5,194 $ 27 $ 5,167 $ — $ — $ 5,167 December 31, 2016 Interest rate swaps $ 6,681 $ 60 $ 6,621 $ — $ — $ 6,621 The following table shows the offsetting of financial liabilities and derivative liabilities at December 31, 2017 and 2016 . 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 December 31, 2017 Interest rate swaps $ 5,289 $ 27 $ 5,262 $ — $ 2,705 $ 2,557 Repurchase agreements 149,835 — 149,835 149,835 — — Total $ 155,124 $ 27 $ 155,097 $ 149,835 $ 2,705 $ 2,557 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 If a default in performance of any obligation of a repurchase or derivative agreement occurs, each party will set-off property held, or loan indebtedness owing, in respect of transactions against obligations owing in respect of any other transactions. At December 31, 2017 and December 31, 2016 , repurchase agreements had a remaining contractual maturity of $148.22 million and $160.38 million in overnight, $1.32 million and $2.23 million in up to 30 days and $0.30 million and $0.30 million in greater than 90 days, respectively and were collateralized by U.S. Treasury and Federal agencies securities. |
Regulatory Matters
Regulatory Matters | 12 Months Ended |
Dec. 31, 2017 | |
Regulatory Capital Requirements [Abstract] | |
Regulatory Matters | Regulatory Matters The Company is subject to various regulatory capital requirements administered by the Federal banking agencies. Failure to meet minimum capital requirements can result in certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have a material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. Capital amounts and classification are subject to qualitative judgments by the regulators about components, risk weightings, and other factors. Quantitative measures established by regulation to ensure capital adequacy require the Company to maintain minimum amounts and ratios of total capital, Tier 1 capital, and common equity Tier 1 capital to risk-weighted assets and of Tier 1 capital to average assets. The Company believes that it meets all capital adequacy requirements to which it is subject. The most recent notification from the Federal bank regulators categorized 1st Source Bank, the largest of its subsidiaries, as “well capitalized” under the regulatory framework for prompt corrective action. To be categorized as “well capitalized” the Bank must maintain minimum total risk-based, Tier 1 risk-based, common equity Tier 1 risk-based, and Tier 1 leverage ratios as set forth in the table below. There are no conditions or events since that notification that the Company believes will have changed the institution’s category. As discussed in Note 12, the capital securities held by the Capital Trusts qualify as Tier 1 capital under Federal Reserve Board guidelines. The following table shows the actual and required capital amounts and ratios for 1st Source Corporation and 1st Source Bank as of December 31, 2017 and 2016 . 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 2017 Total Capital (to Risk-Weighted Assets): 1st Source Corporation $ 764,853 14.70 % $ 416,174 8.00 % $ 481,201 9.25 % $ 520,218 10.00 % 1st Source Bank 696,248 13.36 416,902 8.00 482,043 9.25 521,127 10.00 Tier 1 Capital (to Risk-Weighted Assets): 1st Source Corporation 699,420 13.44 312,131 6.00 377,158 7.25 416,174 8.00 1st Source Bank 630,702 12.10 312,676 6.00 377,817 7.25 416,902 8.00 Common Equity Tier 1 Capital (to Risk-Weighted Assets): 1st Source Corporation 642,420 12.35 234,098 4.50 299,125 5.75 338,142 6.50 1st Source Bank 630,702 12.10 234,507 4.50 299,648 5.75 338,733 6.50 Tier 1 Capital (to Average Assets): 1st Source Corporation 699,420 12.17 229,890 4.00 N/A N/A 287,362 5.00 1st Source Bank 630,702 10.98 229,789 4.00 N/A N/A 287,236 5.00 2016 Total Capital (to Risk-Weighted Assets): 1st Source Corporation $ 713,498 15.12 % $ 377,432 8.00 % $ 406,919 8.625 % $ 471,791 10.00 % 1st Source Bank 662,531 14.06 377,014 8.00 406,468 8.625 471,267 10.00 Tier 1 Capital (to Risk-Weighted Assets): 1st Source Corporation 651,006 13.80 283,074 6.00 312,561 6.625 377,432 8.00 1st Source Bank 603,022 12.80 282,760 6.00 312,214 6.625 377,014 8.00 Common Equity Tier 1 Capital (to Risk-Weighted Assets): 1st Source Corporation 594,006 12.59 212,306 4.50 241,793 5.125 306,664 6.50 1st Source Bank 603,022 12.80 212,070 4.50 241,524 5.125 306,324 6.50 Tier 1 Capital (to Average Assets): 1st Source Corporation 651,006 12.11 215,115 4.00 N/A N/A 268,893 5.00 1st Source Bank 603,022 11.22 214,949 4.00 N/A N/A 268,686 5.00 (1) The capital conservation buffer requirement will be phased in over three years beginning in 2016. The capital buffer requirement effectively raises the minimum required common equity Tier 1 capital ratio to 7.0% , the Tier 1 capital ratio to 8.5% , and the total capital ratio to 10.5% on a fully phased-in basis. The Bank was not required to maintain noninterest bearing cash balances with the Federal Reserve Bank as of December 31, 2017 and 2016 . Dividends that may be paid by a subsidiary bank to the parent company are subject to certain legal and regulatory limitations and also may be affected by capital needs, as well as other factors. Due to the Company’s mortgage activities, 1st Source Bank is required to maintain minimum net worth capital requirements established by various governmental agencies. 1st Source Bank’s net worth requirements are governed by the Department of Housing and Urban Development and GNMA. As of December 31, 2017 , 1st Source Bank met its minimum net worth capital requirements. |
Fair Value Measurements
Fair Value Measurements | 12 Months Ended |
Dec. 31, 2017 | |
Fair Value Disclosures [Abstract] | |
Fair Value Measurements | Fair Value Measurements The Company determines the fair values of its financial instruments based on the fair value hierarchy, which requires an entity to maximize the use of quoted prices and observable inputs and to minimize the use of unobservable inputs when measuring fair value. The Company elected fair value accounting for mortgages held for sale. The Company believes the election for mortgages held for sale (which are economically hedged with free-standing derivatives) will reduce certain timing differences and better match changes in the value of these assets with changes in the value of derivatives used as economic hedges for these assets. At December 31, 2017 and 2016 , all mortgages held for sale are carried at fair value. The following table shows the differences between fair value carrying amount of mortgages held for sale measured at fair value and the aggregate unpaid principal amount the Company is contractually entitled to receive at maturity on December 31, 2017 and 2016 . (Dollars in thousands) Fair value carrying amount Aggregate unpaid principal Excess of fair value carrying amount over (under) unpaid principal December 31, 2017 Mortgages held for sale reported at fair value: Total Loans $ 13,123 $ 12,967 $ 156 (1) December 31, 2016 Mortgages held for sale reported at fair value: Total Loans $ 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. Financial Instruments on Recurring Basis: The following is a description of the valuation methodologies used for financial instruments measured at fair value on a recurring basis: Investment securities available-for-sale are valued primarily by a third party pricing agent. Prices supplied by the independent pricing agent, as well as their pricing methodologies and assumptions, are reviewed by the Company for reasonableness and to ensure such prices are aligned with market levels. In general, the Company’s investment securities do not possess a complex structure that could introduce greater valuation risk. The portfolio mainly consists of traditional investments including U.S. Treasury and Federal agencies securities, federal agency mortgage pass-through securities, and general obligation and revenue municipal bonds. Pricing for such instruments is fairly generic and is easily obtained. On a quarterly basis, prices supplied by the pricing agent are validated by comparison to prices obtained from other third party sources for a material portion of the portfolio. The valuation policy and procedures for Level 3 fair value measurements of available-for-sale debt securities are decided through collaboration between management of the Corporate Accounting and Funds Management departments. The changes in fair value measurement for Level 3 securities are analyzed on a periodic basis under a collaborative framework with the aforementioned departments. The methodology and variables used for input are derived from the combination of observable and unobservable inputs. The unobservable inputs are determined through internal assumptions that may vary from period to period due to external factors, such as market movement and credit rating adjustments. Both the market and income valuation approaches are implemented using the following types of inputs: • 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 incorporates 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. Mortgages held for sale and the related loan commitments and forward contracts (hedges) are valued using a market value approach and utilizing an appropriate current market yield and a loan commitment closing rate based on historical analysis. Interest rate swap positions, both assets and liabilities, are valued by a third party pricing agent using an income approach and utilizing models that use as their basis readily observable market parameters. This valuation process considers various factors including interest rate yield curves, time value and volatility factors. Validation of third party agent valuations is accomplished by comparing those values to the Company’s swap counterparty valuations. Management believes an adjustment is required to “mid-market” valuations for derivatives tied to its performing loan portfolio to recognize the imprecision and related exposure inherent in the process of estimating expected credit losses as well as velocity of deterioration evident with systemic risks imbedded in these portfolios. Any change in the mid-market derivative valuation adjustment will be recognized immediately through the Consolidated Statements of Income. The following table shows the balance of assets and liabilities measured at fair value on a recurring basis. (Dollars in thousands) Level 1 Level 2 Level 3 Total December 31, 2017 Assets: Investment securities available-for-sale: U.S. Treasury and Federal agencies securities $ 27,971 $ 440,148 $ — $ 468,119 U.S. States and political subdivisions securities — 113,845 2,155 116,000 Mortgage-backed securities - Federal agencies — 287,910 — 287,910 Corporate debt securities — 31,294 — 31,294 Foreign government and other securities — — 710 710 Total investment securities available-for-sale 27,971 873,197 2,865 904,033 Mortgages held for sale — 13,123 — 13,123 Accrued income and other assets (interest rate swap agreements) — 5,167 — 5,167 Total $ 27,971 $ 891,487 $ 2,865 $ 922,323 Liabilities: Accrued expenses and other liabilities (interest rate swap agreements) $ — $ 5,262 $ — $ 5,262 Total $ — $ 5,262 $ — $ 5,262 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 The following table shows the changes in Level 3 assets and liabilities measured at fair value on a recurring basis. (Dollars in thousands) U.S. States and political subdivisions securities Foreign government and other securities Investment securities available-for-sale Beginning balance January 1, 2017 $ 2,699 $ 807 $ 3,506 Total gains or losses (realized/unrealized): Included in earnings — — — Included in other comprehensive income 31 3 34 Purchases 1,437 500 1,937 Issuances — — — Sales — — — Settlements — — — Maturities (2,012 ) (600 ) (2,612 ) Transfers into Level 3 — — — Transfers out of Level 3 — — — Ending balance December 31, 2017 $ 2,155 $ 710 $ 2,865 Beginning balance January 1, 2016 $ 4,528 $ 809 $ 5,337 Total gains or losses (realized/unrealized): Included in earnings — — — Included in other comprehensive income (24 ) (2 ) (26 ) Purchases 1,100 — 1,100 Issuances — — — Sales — — — Settlements — — — Maturities (2,905 ) — (2,905 ) Transfers into Level 3 — — — Transfers out of Level 3 — — — Ending balance December 31, 2016 $ 2,699 $ 807 $ 3,506 There were no gains or losses for the period included in earnings attributable to the change in unrealized gains or losses relating to assets and liabilities still held at December 31, 2017 or 2016 . No transfers between levels occurred during 2017 or 2016 . The following table shows the valuation methodology and unobservable inputs for Level 3 assets and liabilities measured at fair value on a recurring basis. (Dollars in thousands) Fair value Valuation Methodology Unobservable Inputs Range of Inputs December 31, 2017 Investment securities available-for-sale Direct placement municipal securities $ 2,155 Discounted cash flows Credit spread assumption 2.21% - 2.93% Foreign government $ 710 Discounted cash flows Market yield assumption 0.35% - 1.23% 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% The sensitivity to changes in the unobservable inputs and their impact on the fair value measurement can be significant. The significant unobservable input for direct placement municipal securities are the credit spread assumptions used to determine the fair value measure. An increase (decrease) in the estimated spread assumption of the market will decrease (increase) the fair value measure of the securities. The significant unobservable input for foreign government securities are the market yield assumptions. The market yield assumption is negatively correlated to the fair value measure. An increase (decrease) in the determined market yield assumption will decrease (increase) the fair value measurement. Financial Instruments on Non-recurring Basis: The Company may be required, from time to time, to measure certain other financial assets at fair value on a non-recurring basis in accordance with GAAP. These adjustments to fair value usually result from application of lower of cost or market accounting or impairment charges of individual assets. The Credit Policy Committee (CPC), a management committee, is responsible for overseeing the valuation processes and procedures for Level 3 measurements of impaired loans, other real estate and repossessions. The CPC reviews these assets on a quarterly basis to determine the accuracy of the observable inputs, generally third party appraisals, auction values, values derived from trade publications and data submitted by the borrower, and the appropriateness of the unobservable inputs, generally discounts due to current market conditions and collection issues. The CPC establishes discounts based on asset type and valuation source; deviations from the standard are documented. The discounts are reviewed periodically, annually at a minimum, to determine they remain appropriate. Consideration is given to current trends in market values for the asset categories and gain and losses on sales of similar assets. The Loan and Funds Management Committee of the Board of Directors is responsible for overseeing the CPC. Discounts vary depending on the nature of the assets and the source of value. Aircraft are generally valued using quarterly trade publications adjusted for engine time, condition, maintenance programs, discounted by 10% . Likewise, autos are valued using current auction values, discounted by 10% ; medium and heavy duty trucks are valued using trade publications and auction values, discounted by 15% . Construction equipment is generally valued using trade publications and auction values, discounted by 20% . Real estate is valued based on appraisals or evaluations, discounted by 20% at a minimum with higher discounts for property in poor condition or property with characteristics which may make it more difficult to market. Commercial loans subject to borrowing base certificates are generally discounted by 20% for receivables and 40-75% for inventory with higher discounts when monthly borrowing base certificates are not required or received. Impaired loans and related write-downs are based on the fair value of the underlying collateral if repayment is expected solely from the collateral. Collateral values are reviewed quarterly and estimated using customized discounting criteria, appraisals and dealer and trade magazine quotes which are used in a market valuation approach. In accordance with fair value measurements, only impaired loans for which a reserve for loan loss has been established based on the fair value of collateral require classification in the fair value hierarchy. As a result, only a portion of the Company’s impaired loans are classified in the fair value hierarchy. Partnership investments and the adjustments to fair value primarily result from application of lower of cost or fair value accounting. The partnership investments are priced using financial statements provided by the partnerships. Quantitative unobservable inputs are not reasonably available for reporting purposes. The Company has established MSRs valuation policies and procedures based on industry standards and to ensure valuation methodologies are consistent and verifiable. MSRs and related adjustments to fair value result from application of lower of cost or fair value accounting. For purposes of impairment, MSRs are stratified based on the predominant risk characteristics of the underlying servicing, principally by loan type. The fair value of each tranche of the servicing portfolio is estimated by calculating the present value of estimated future net servicing cash flows, taking into consideration actual and expected mortgage loan prepayment rates, discount rates, servicing costs, and other economic factors. Prepayment rates and discount rates are derived through a third party pricing agent. Changes in the most significant inputs, including prepayment rates and discount rates, are compared to the changes in the fair value measurements and appropriate resolution is made. A fair value analysis is also obtained from an independent third party agent and compared to the internal valuation for reasonableness. MSRs do not trade in an active, open market with readily observable prices and though sales of MSRs do occur, precise terms and conditions typically are not readily available and the characteristics of the Company’s servicing portfolio may differ from those of any servicing portfolios that do trade. Other real estate is based on the fair value of the underlying collateral less expected selling costs. Collateral values are estimated primarily using appraisals and reflect a market value approach. Fair values are reviewed quarterly and new appraisals are obtained annually. Repossessions are similarly valued. For assets measured at fair value on a nonrecurring basis the following represents impairment charges (recoveries) recognized on these assets during the year ended December 31, 2017 and 2016 , respectively: impaired loans - $0.50 million and $0.00 million ; partnership investments - $0.00 million and $0.00 million ; MSRs - $0.00 million and $0.00 million ; repossessions - $0.79 million and $0.58 million , and other real estate - $0.05 million and $0.00 million . The following table shows the carrying value of assets measured at fair value on a non-recurring basis. (Dollars in thousands) Level 1 Level 2 Level 3 Total December 31, 2017 Impaired loans - collateral based $ — $ — $ 7,994 $ 7,994 Accrued income and other assets (partnership investments) — — 1,000 1,000 Accrued income and other assets (mortgage servicing rights) — — 4,349 4,349 Accrued income and other assets (repossessions) — — 10,114 10,114 Accrued income and other assets (other real estate) — — 1,312 1,312 Total $ — $ — $ 24,769 $ 24,769 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 The following table shows the valuation methodology and unobservable inputs for Level 3 assets and liabilities measured at fair value on a non-recurring basis. (Dollars in thousands) Carrying Value Fair value Valuation Methodology Unobservable Inputs Range of Inputs December 31, 2017 Impaired loans $ 7,994 $ 7,994 Collateral based measurements including appraisals, trade publications, and auction values Discount for lack of marketability and current conditions 3% - 20% Mortgage servicing rights 4,349 7,187 Discounted cash flows Constant prepayment rate (CPR) 8.6% - 20.7% Discount rate 9.6% - 12.5% Repossessions 10,114 10,493 Appraisals, trade publications and auction values Discount for lack of marketability 3% - 10% Other real estate 1,312 1,441 Appraisals Discount for lack of marketability 7% - 9% 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% GAAP requires disclosure of the fair value of financial assets and financial liabilities, including those financial assets and financial liabilities that are not measured and reported at fair value on a recurring or non-recurring basis. The following table shows the fair values of the Company’s financial instruments. (Dollars in thousands) Carrying or Contract Value Fair Value Level 1 Level 2 Level 3 December 31, 2017 Assets: Cash and due from banks $ 73,635 $ 73,635 $ 73,635 $ — $ — Federal funds sold and interest bearing deposits with other banks 4,398 4,398 4,398 — — Investment securities, available-for-sale 904,033 904,033 27,971 873,197 2,865 Other investments 25,953 25,953 25,953 — — Mortgages held for sale 13,123 13,123 — 13,123 — Loans and leases, net of reserve for loan and lease losses 4,432,795 4,428,848 — — 4,428,848 Mortgage servicing rights 4,349 7,187 — — 7,187 Interest rate swaps 5,167 5,167 — 5,167 — Liabilities: Deposits $ 4,752,730 $ 4,745,111 $ 3,482,757 $ 1,262,354 $ — Short-term borrowings 214,595 214,595 206,862 7,733 — Long-term debt and mandatorily redeemable securities 70,060 67,857 — 67,857 — Subordinated notes 58,764 57,103 — 57,103 — Interest rate swaps 5,262 5,262 — 5,262 — Off-balance-sheet instruments * — 286 — 286 — 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 and trading account securities 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 — * Represents estimated cash outflows required to currently settle the obligations at current market rates. The methodologies for estimating fair value of financial assets and financial liabilities that are measured at fair value on a recurring or non-recurring basis are discussed above. The estimated fair value approximates carrying value for cash and due from banks, federal funds sold and interest bearing deposits with other banks, and other investments. The methodologies for other financial assets and financial liabilities are discussed below: Loans and Leases — For variable rate loans and leases that reprice frequently and with no significant change in credit risk, fair values are based on carrying values. The fair values of other loans and leases are estimated using discounted cash flow analyses which use interest rates currently being offered for loans and leases with similar terms to borrowers of similar credit quality. Deposits — The fair values for all deposits other than time deposits are equal to the amounts payable on demand (the carrying value). Fair values of variable rate time deposits are equal to their carrying values. Fair values for fixed rate time deposits are estimated using discounted cash flow analyses using interest rates currently being offered for deposits with similar remaining maturities. Short-Term Borrowings — The carrying values of Federal funds purchased, securities sold under repurchase agreements, and other short-term borrowings, including the liability related to mortgage loans available for repurchase under GNMA optional repurchase programs, approximate their fair values. Long-Term Debt and Mandatorily Redeemable Securities — The fair values of long-term debt are estimated using discounted cash flow analyses, based on our current estimated incremental borrowing rates for similar types of borrowing arrangements. The carrying values of mandatorily redeemable securities are based on our current estimated cost of redeeming these securities which approximate their fair values. Subordinated Notes — Fair values are estimated based on calculated market prices of comparable securities. Off-Balance-Sheet Instruments — Contract and fair values for certain of our off-balance-sheet financial instruments (guarantees) are estimated based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing. Limitations — Fair value estimates are made at a specific point in time based on relevant market information and information about the financial instruments. Because no market exists for a significant portion of our financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other such factors. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument. These estimates are subjective in nature and require considerable judgment to interpret market data. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company could realize in a current market exchange, nor are they intended to represent the fair value of the Company as a whole. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts. The fair value estimates presented herein are based on pertinent information available to management as of the respective balance sheet date. Although the Company is not aware of any factors that would significantly affect the estimated fair value amounts, such amounts have not been comprehensively revalued since the presentation dates, and therefore, estimates of fair value after the balance sheet date may differ significantly from the amounts presented herein. Other significant assets, such as premises and equipment, other assets, and liabilities not defined as financial instruments, are not included in the above disclosures. Also, the fair value estimates for deposits do not include the benefit that results from the low-cost funding provided by the deposit liabilities compared to the cost of borrowing funds in the market. |
1st Source Corporation (Parent
1st Source Corporation (Parent Company Only) Financial Information | 12 Months Ended |
Dec. 31, 2017 | |
Condensed Financial Information of Parent Company Only Disclosure [Abstract] | |
1st Source Corporation (Parent Company Only) Financial Information | 1st Source Corporation (Parent Company Only) Financial Information STATEMENTS OF FINANCIAL CONDITION December 31 (Dollars in thousands) 2017 2016 ASSETS Cash and cash equivalents $ 100,155 $ 73,324 Short-term investments with bank subsidiary 500 500 Investment securities available-for-sale — 7,369 Investments in: Bank subsidiaries 706,119 676,915 Non-bank subsidiaries 1 1,812 Other assets 2,696 4,013 Total assets $ 809,471 $ 763,933 LIABILITIES AND SHAREHOLDERS’ EQUITY Commercial paper $ 6,115 $ 5,761 Long-term debt and mandatorily redeemable securities 22,942 21,228 Subordinated notes 58,764 58,764 Other liabilities 3,113 5,530 Total liabilities 90,934 91,283 Total shareholders’ equity 718,537 672,650 Total liabilities and shareholders’ equity $ 809,471 $ 763,933 STATEMENTS OF INCOME AND COMPREHENSIVE INCOME Year Ended December 31 (Dollars in thousands) 2017 2016 2015 Income: Dividends from bank subsidiary $ 38,317 $ 36,064 $ 36,064 Dividends from non-bank subsidiary 958 — — Rental income from subsidiaries 2,354 2,363 2,342 Other 422 444 426 Investment securities and other investment gains 6,431 3,901 26 Total income 48,482 42,772 38,858 Expenses: Interest on subordinated notes 4,002 4,220 4,220 Interest on long-term debt and mandatorily redeemable securities 1,685 1,454 1,375 Interest on commercial paper and other short-term borrowings 17 20 30 Rent 2,070 1,739 1,737 Other 1,733 1,179 351 Total expenses 9,507 8,612 7,713 Income before income tax benefit and equity in undistributed income of subsidiaries 38,975 34,160 31,145 Income tax benefit 204 741 1,721 Income before equity in undistributed income of subsidiaries 39,179 34,901 32,866 Equity in undistributed income of subsidiaries: Bank subsidiaries 28,872 22,569 24,289 Non-bank subsidiaries — 316 331 Net income $ 68,051 $ 57,786 $ 57,486 Comprehensive income $ 63,375 $ 52,575 $ 54,634 STATEMENTS OF CASH FLOWS Year Ended December 31 (Dollars in thousands) 2017 2016 2015 Operating activities: Net income $ 68,051 $ 57,786 $ 57,486 Adjustments to reconcile net income to net cash provided by operating activities: Equity (undistributed) distributed in excess of income of subsidiaries (28,872 ) (22,885 ) (24,620 ) Depreciation of premises and equipment 2 4 9 Stock-based compensation 48 52 64 Realized/unrealized investment securities and other investment gains (6,431 ) (3,901 ) (26 ) Change in trading account securities — — 205 Other 4,122 3,132 2,585 Net change in operating activities 36,920 34,188 35,703 Investing activities: Proceeds from sales and maturities of investment securities 6,327 1,795 1,470 Net change in partnership investments (62 ) 2,903 423 Return of capital from subsidiaries 854 — — Net change in investing activities 7,119 4,698 1,893 Financing activities: Net change in commercial paper 354 (2,281 ) (4,126 ) Proceeds from issuance of long-term debt and mandatorily redeemable securities 1,248 1,607 1,520 Payments on long-term debt and mandatorily redeemable securities (667 ) (627 ) (712 ) Stock issued under stock purchase plans 153 120 149 Net proceeds from issuance of treasury stock 2,176 2,636 2,373 Acquisition of treasury stock (41 ) (8,030 ) (9,970 ) Cash dividends paid on common stock (20,431 ) (19,416 ) (18,126 ) Net change in financing activities (17,208 ) (25,991 ) (28,892 ) Net change in cash and cash equivalents 26,831 12,895 8,704 Cash and cash equivalents, beginning of year 73,324 60,429 51,725 Cash and cash equivalents, end of year $ 100,155 $ 73,324 $ 60,429 |
Accounting Policies (Policies)
Accounting Policies (Policies) | 12 Months Ended |
Dec. 31, 2017 | |
Accounting Policies [Abstract] | |
Basis of Presentation | Basis of Presentation — The financial statements consolidate 1st Source and its subsidiaries (principally the Bank). All significant intercompany balances and transactions have been eliminated. For purposes of the parent company only financial information presented in Note 22, investments in subsidiaries are carried at equity in the underlying net assets. |
Use of Estimates in the Preparation of Financial Statements | Use of Estimates in the Preparation of Financial Statements — Financial statements prepared in accordance with U.S. generally accepted accounting principles (GAAP) require the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of income and expenses during the reporting period. Actual results could differ from those estimates. |
Business Combinations | Business Combinations — Business combinations are accounted for under the purchase method of accounting. Under the purchase method, assets and liabilities of the business acquired are recorded at their estimated fair values as of the date of acquisition with any excess of the cost of the acquisition over the fair value of the net tangible and intangible assets acquired recorded as goodwill. Results of operations of the acquired business are included in the income statement from the date of acquisition. |
Cash Flows | Cash Flows — For purposes of the consolidated and parent company only statements of cash flows, the Company considers cash and due from banks, federal funds sold and interest bearing deposits with other banks with original maturities of three months or less as cash and cash equivalents. |
Securities | Securities — Securities that the Company has the ability and positive intent to hold to maturity are classified as investment securities held-to-maturity. Held-to-maturity investment securities, when present, are carried at amortized cost. As of December 31, 2017 and 2016 , the Company held no securities classified as held-to-maturity. Securities that may be sold in response to, or in anticipation of, changes in interest rates and resulting prepayment risk, or for other factors, are classified as available-for-sale and are carried at fair value. Unrealized gains and losses on these securities are reported, net of applicable taxes, as a separate component of accumulated other comprehensive income (loss) in shareholders’ equity. The initial indication of potential other-than-temporary impairment (OTTI) for both debt and equity securities is a decline in fair value below amortized cost. Quarterly, any impaired securities are analyzed on a qualitative and quantitative basis in determining OTTI. Declines in the fair value of available-for-sale debt securities below their cost that are deemed to be other-than-temporary are reflected in earnings as realized losses to the extent the impairment is related to credit losses. The amount of impairment related to other factors is recognized in other comprehensive income. In estimating OTTI impairment losses, the Company considers among other things, (i) the length of time and the extent to which fair value has been less than cost, (ii) the financial condition and near-term prospects of the issuer, and (iii) whether it is more likely than not that the Company will not have to sell any such securities before an anticipated recovery of cost. Debt and equity securities that are purchased and held principally for the purpose of selling them in the near term are classified as trading account securities and are carried at fair value with unrealized gains and losses reported in earnings. Realized gains and losses on the sales of all securities are reported in earnings and computed using the specific identification cost basis. Other investments consist of shares of Federal Home Loan Bank of Indianapolis (FHLBI) and Federal Reserve Bank stock. As restricted member stocks, these investments are carried at cost. Both cash and stock dividends received on the stocks are reported as income. Quarterly, the Company reviews its investment in FHLBI for impairment. Factors considered in determining impairment are: history of dividend payments; determination of cause for any net loss; adequacy of capital; and review of the most recent financial statements. As of December 31, 2017 and 2016 , it was determined that the Company’s investment in FHLBI stock is appropriately valued at cost, which equates to par value. In addition, other investments include interest bearing deposits with other banks with original maturities of greater than three months. These investments are in denominations, including accrued interest, that are fully insured by the FDIC. |
Loans and Leases | Loans and Leases — Loans are stated at the principal amount outstanding, net of unamortized deferred loan origination fees and costs and net of unearned income. Interest income is accrued as earned based on unpaid principal balances. Origination fees and direct loan and lease origination costs are deferred and the net amount amortized to interest income over the estimated life of the related loan or lease. Loan commitment fees are deferred and amortized into other income over the commitment period. Direct financing leases are carried at the aggregate of lease payments plus estimated residual value of the leased property, net of unamortized deferred lease origination fees and costs and unearned income. Interest income on direct financing leases is recognized over the term of the lease to achieve a constant periodic rate of return on the outstanding investment. The accrual of interest on loans and leases is discontinued when a loan or lease becomes contractually delinquent for 90 days, or when an individual analysis of a borrower’s credit worthiness indicates a credit should be placed on nonperforming status, except for residential mortgage loans and consumer loans that are well secured and in the process of collection. Residential mortgage loans are placed on nonaccrual at the time the loan is placed in foreclosure. When interest accruals are discontinued, interest credited to income in the current year is reversed and interest accrued in the prior year is charged to the reserve for loan and lease losses. However, in some cases, the Company may elect to continue the accrual of interest when the net realizable value of collateral is sufficient to cover the principal and accrued interest. When a loan or lease is classified as nonaccrual and the future collectibility of the recorded loan or lease balance is doubtful, collections on interest and principal are applied as a reduction to principal outstanding. Loans are returned to accrual status when all principal and interest amounts contractually due are brought current and future payments are reasonably assured, which is typically evidenced by a sustained repayment performance of at least six months . A loan or lease is considered impaired, based on current information and events, if it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan or lease agreement. Interest on impaired loans and leases, which are not classified as nonaccrual, is recognized on the accrual basis. The Company evaluates loans and leases exceeding $100,000 for impairment and establishes a specific reserve as a component of the reserve for loan and lease losses when it is probable all amounts due will not be collected pursuant to the contractual terms of the loan or lease and the recorded investment in the loan or lease exceeds its fair value. Loans and leases that have been modified and economic concessions have been granted to borrowers who have experienced financial difficulties are considered a troubled debt restructuring (TDR) and, by definition, are deemed an impaired loan. These concessions typically result from the Company’s loss mitigation activities and may include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions. Certain TDRs are classified as nonperforming at the time of restructuring and typically are returned to performing status after considering the borrower’s sustained repayment performance for a reasonable period of at least six months. When the Company modifies loans and leases in a TDR, it evaluates any possible impairment similar to other impaired loans based on the present value of expected future cash flows, discounted at the contractual interest rate of the original loan or lease agreement, or uses the current fair value of the collateral, less selling costs for collateral dependent loans. If the Company determines that the value of the modified loan is less than the recorded investment in the loan (net of previous charge-offs, deferred loan fees or costs and unamortized premium or discount), impairment is recognized through a reserve for loan and lease losses estimate or a charge-off to the reserve for loan and lease losses. In periods subsequent to modification, the Company evaluates all TDRs, including those that have payment defaults, for possible impairment and recognizes impairment through the reserve for loan and lease losses. The Company sells mortgage loans to the Government National Mortgage Association (GNMA) in the normal course of business and retains the servicing rights. The GNMA programs under which the loans are sold allow the Company to repurchase individual delinquent loans that meet certain criteria from the securitized loan pool. At its option, and without GNMA’s prior authorization, the Company may repurchase a delinquent loan for an amount equal to 100% of the remaining principal balance on the loan. Once the Company has the unconditional ability to repurchase a delinquent loan, the Company is deemed to have regained effective control over the loan and the Company is required to recognize the loan on its balance sheet and record an offsetting liability, regardless of its intent to repurchase the loan. At December 31, 2017 and 2016 , residential real estate portfolio loans included $2.65 million and $3.27 million , respectively, of loans available for repurchase under the GNMA optional repurchase programs with the offsetting liability recorded within other short-term borrowings. |
Mortgage Banking Activities | Mortgage Banking Activities — Loans held for sale are composed of performing one-to-four family residential mortgage loans originated for resale. Mortgage loans originated with the intent to sell are carried at fair value. The Company recognizes the rights to service mortgage loans for others as separate assets, whether the servicing rights are acquired through a separate purchase or through the sale of originated loans with servicing rights retained. The Company allocates a portion of the total proceeds of a mortgage loan to servicing rights based on the relative fair value. These assets are amortized as reductions of mortgage servicing fee income over the estimated servicing period in proportion to the estimated servicing income to be received. Gains and losses on the sale of MSRs are recognized in Noninterest Income on the Statements of Income in the period in which such rights are sold. MSRs are evaluated for impairment at each reporting date. For purposes of impairment measurement, MSRs are stratified based on the predominant risk characteristics of the underlying servicing, principally by loan type. If temporary impairment exists within a tranche, a valuation allowance is established through a charge to income equal to the amount by which the carrying value exceeds the fair value. If it is later determined all or a portion of the temporary impairment no longer exists for a particular tranche, the valuation allowance is reduced through a recovery of income. MSRs are also reviewed for other-than-temporary impairment. Other-than-temporary impairment exists when recoverability of a recorded valuation allowance is determined to be remote considering historical and projected interest rates, prepayments, and loan pay-off activity. When this situation occurs, the unrecoverable portion of the valuation allowance is applied as a direct write-down to the carrying value of the MSRs. Unlike a valuation allowance, a direct write-down permanently reduces the carrying value of the MSRs and the valuation allowance, precluding subsequent recoveries. As part of mortgage banking operations, the Company enters into commitments to originate loans whereby the interest rate on these loans is determined prior to funding (“rate lock commitments”). Similar to loans held for sale, the fair value of rate lock commitments is subject to change primarily due to changes in interest rates. Under the Company’s risk management policy, these fair values are hedged primarily by selling forward contracts on agency securities. The rate lock commitments on mortgage loans intended to be sold and the related hedging instruments are recorded at fair value with changes in fair value recorded in current earnings. |
Reserve for Loan and Lease Losses | Reserve for Loan and Lease Losses — The reserve for loan and lease losses is maintained at a level believed to be appropriate by the Company to absorb probable losses inherent in the loan and lease portfolio. The determination of the reserve requires significant judgment reflecting the Company’s best estimate of probable loan and lease losses related to specifically identified impaired loans and leases as well as probable losses in the remainder of the various loan and lease portfolios. For purposes of determining the reserve, the Company has segmented loans and leases into classes based on the associated risk within these segments. The Company has determined that eight classes exist within the loan and lease portfolio. The methodology for assessing the appropriateness of the reserve consists of several key elements, which include: specific reserves for impaired loans, formula reserves for each business lending division portfolio including percentage allocations for special attention loans and leases not deemed impaired, and reserves for pooled homogenous loans and leases. The Company’s evaluation is based upon a continuing review of these portfolios, estimates of customer performance, collateral values and dispositions, and assessments of economic and geopolitical events, all of which are subject to judgment and will change. Specific reserves are established for certain business and specialty finance credits based on a regular analysis of special attention loans and leases. This analysis is performed by the Credit Policy Committee (CPC), the Loan Review Department, Credit Administration, and the Loan Workout Departments. The specific reserves are based on an analysis of underlying collateral values, cash flow considerations and, if applicable, guarantor capacity. Sources for determining collateral values include appraisals, evaluations, auction values and industry guides. Generally, for loans secured by commercial real estate and dependent on cash flows from the underlying collateral to service the debt, a new appraisal is obtained at the time the credit is deemed to be impaired. For non-income producing commercial real estate, an appraisal or evaluation is ordered depending on an analysis of the underlying factors, including an assessment of the overall credit worthiness of the borrower, the value of non-real estate collateral supporting the transaction and the date of the most recent existing appraisal or evaluation. An evaluation may be performed in lieu of obtaining a new appraisal for less complex transactions secured by local market properties. Values based on evaluations are discounted more heavily than those determined by appraisals when calculating loan impairment. Appraisals, evaluations and industry guides are used to determine aircraft values. Appraisals, industry guides and auction values are used to determine construction equipment, truck and auto values. The formula reserves determined for each business lending division portfolio are calculated quarterly by applying loss factors to outstanding loans and leases based upon a review of historical loss experience and qualitative factors, which include but are not limited to, economic trends, current market risk assessment by industry, recent loss experience in particular segments of the portfolios, movement in equipment values collateralizing specialized industry portfolios, concentrations of credit, delinquencies, trends in volume, experience and depth of relationship managers and division management, and the effects of changes in lending policies and practices, including changes in quality of the loan and lease origination, servicing and risk management processes. Special attention loans and leases without specific reserves receive a higher percentage allocation ratio than credits not considered special attention. Pooled loans and leases are smaller credits and are homogenous in nature, such as consumer credits and residential mortgages. Pooled loan and lease loss reserves are based on historical net charge-offs, adjusted for delinquencies, the effects of lending practices and programs and current economic conditions, and current trends in the geographic markets which the Company serves. A comprehensive analysis of the reserve is performed on a quarterly basis by reviewing all loans and leases over a fixed dollar amount ( $100,000 ) where the internal credit quality grade is at or below a predetermined classification. Although the Company determines the amount of each element of the reserve separately and relies on this process as an important credit management tool, the entire reserve is available for the entire loan and lease portfolio. The actual amount of losses incurred can vary significantly from the estimated amounts both positively and negatively. The Company’s methodology includes several factors intended to minimize the difference between estimated and actual losses. These factors allow the Company to adjust its estimate of losses based on the most recent information available. Impaired loans are reviewed quarterly to assess the probability of being able to collect the portion considered impaired. When a review and analysis of the underlying credit and collateral indicates ultimate collection is improbable, the deficiency is charged-off and deducted from the reserve. Loans and leases, which are deemed uncollectible or have a low likelihood of collection, are charged-off and deducted from the reserve, while recoveries of amounts previously charged-off are credited to the reserve. A (recovery of) provision for loan and lease losses is credited or charged to operations based on the Company’s periodic evaluation of the factors previously mentioned, as well as other pertinent factors. |
Equipment Owned Under Operating Leases | Equipment Owned Under Operating Leases — The Company finances various types of construction equipment, medium and heavy duty trucks, automobiles and other equipment under leases classified as operating leases. The equipment underlying the operating leases is reported at cost, net of accumulated depreciation, in the Statements of Financial Condition. These operating lease arrangements require the lessee to make a fixed monthly rental payment over a specified lease term generally ranging from three to seven years . Revenue consists of the contractual lease payments and is recognized on a straight-line basis over the lease term and reported as noninterest income. Leased assets are being depreciated on a straight-line method over the lease term to the estimate of the equipment’s fair market value at lease termination, also referred to as “residual” value. The depreciation of these operating lease assets is reported as Noninterest Expense on the Statements of Income. For automobile leases, fair value is based upon published industry market guides. For other equipment leases, fair value may be based upon observable market prices, third-party valuations, or prices received on sales of similar assets at the end of the lease term. These residual values are reviewed periodically to ensure the recorded amount does not exceed the fair market value at the lease termination. At the end of the lease, the operating lease asset is either purchased by the lessee or returned to the Company. |
Other Real Estate | Other Real Estate — Other real estate acquired through partial or total satisfaction of nonperforming loans is included in Other Assets and recorded at fair value less anticipated selling costs based upon the property’s appraised value at the date of transfer, with any difference between the fair value of the property less cost to sell, and the carrying value of the loan charged to the reserve for loan losses or other income, if a positive adjustment. Subsequent fair value write-downs or write-ups, to the extent of previous write-downs, property maintenance costs, and gains or losses recognized upon the sale of other real estate are recognized in Noninterest Expense on the Statements of Income. Gains or losses resulting from the sale of other real estate are recognized on the date of sale. As of December 31, 2017 and 2016 , other real estate had carrying values of $1.31 million and $0.70 million , respectively, and is included in Other Assets in the Statements of Financial Condition. |
Repossessed Assets | Repossessed Assets — Repossessed assets may include fixtures and equipment, inventory and receivables, aircraft, construction equipment, and vehicles acquired from business banking and specialty finance activities. Repossessed assets are included in Other Assets at fair value of the equipment or vehicle less estimated selling costs. At the time of repossession, the recorded amount of the loan or lease is written down to the fair value of the equipment or vehicle by a charge to the reserve for loan and lease losses or other income, if a positive adjustment. Subsequent fair value write-downs or write-ups, to the extent of previous write-downs, equipment maintenance costs, and gains or losses recognized upon the sale of repossessions are recognized in Noninterest Expense on the Statements of Income. Gains or losses resulting from the sale of repossessed assets are recognized on the date of sale. Repossessed assets totaled $10.11 million and $9.37 million , as of December 31, 2017 and 2016 , respectively, and are included in Other Assets in the Statements of Financial Condition. |
Premises and Equipment | Premises and Equipment — Premises and equipment are stated at cost, less accumulated depreciation and amortization. The provision for depreciation is computed by the straight-line method, primarily with useful lives ranging from three to 31.5 years . Maintenance and repairs are charged to expense as incurred, while improvements, which extend the useful life, are capitalized and depreciated over the estimated remaining life. |
Goodwill and Intangibles | Goodwill and Intangibles — Goodwill represents the excess of the cost of businesses acquired over the fair value of the net assets acquired. Other intangible assets represent purchased assets that also lack physical substance but can be distinguished from goodwill because of contractual or other legal rights or because the asset is capable of being sold or exchanged either on its own or in combination with a related contract, asset, or liability. Goodwill is reviewed for impairment at least annually or on an interim basis if an event occurs or circumstances change that would more likely than not reduce the carrying amount. Goodwill is allocated into two reporting units. Fair value for each reporting unit is estimated using stock price multiples or earnings before interest, tax, depreciation and amortization (EBITDA) multiples. Intangible assets that have finite lives are amortized over their estimated useful lives and are subject to impairment testing. All of the Company’s other intangible assets have finite lives and are amortized on a straight-line basis over varying periods not exceeding twenty-five years . The Company performed the required annual impairment test of goodwill during the fourth quarter of 2017 and determined that no impairment exists. |
Partnership Investment | Partnership Investments — The Company accounts for its investments in partnerships for which it owns three percent or more of the partnership on the equity method. The partnerships in which the Company has investments account for their investments at fair value. As a result, the Company’s investments in these partnerships reflect the underlying fair value of the partnerships’ investments. The Company accounts for its investments in partnerships of which it owns less than three percent at the lower of cost or fair value. The Company uses the hypothetical liquidation book value (HLBV) method for equity investments when the liquidation rights and priorities as defined by an equity investment agreement differ from what is reflected by the underlying percentage ownership interests. The HLBV method is commonly applied to equity investments in the renewable energy industry, where cash percentages vary at different points in time and are not directly linked to an investor’s ownership percentage. A calculation is prepared at each balance sheet date to determine the amount that the Company would receive if an equity investment entity were to liquidate all of its assets (as valued in accordance with GAAP) and distribute that cash to the investors based on the contractually defined liquidation priorities. The difference between the calculated liquidation distribution amounts at the beginning and the end of the reporting period, after adjusting for capital contributions and distributions, is 1st Source’s share of the earnings or losses from the equity investment for the period. Investments in partnerships are included in Other Assets in the Statements of Financial Condition. The balances as of December 31, 2017 and 2016 were $23.76 million and $12.17 million , respectively. |
Short-Term Borrowings | Short-Term Borrowings — Short-term borrowings consist of Federal funds purchased, securities sold under agreements to repurchase, commercial paper, Federal Home Loan Bank notes, and borrowings from non-affiliated banks. Federal funds purchased, securities sold under agreements to repurchase, and other short-term borrowings mature within one to 365 days of the transaction date. Commercial paper matures within seven to 270 days . Other short-term borrowings in the Statements of Financial Condition include the Company’s liability related to mortgage loans available for repurchase under GNMA optional repurchase programs. Securities purchased under agreements to resell and securities sold under agreements to repurchase are treated as collateralized financing transactions and are recorded at the amounts at which the securities were acquired or sold plus accrued interest. The fair value of collateral either received from or provided to a third party is continually monitored and additional collateral obtained or requested to be returned to the Company as deemed appropriate. |
Trust and Wealth Advisory Fees | Trust and Wealth Advisory Fees — Trust and wealth advisory fees are recognized on the accrual basis. |
Income Taxes | Income Taxes — 1st Source and its subsidiaries file a consolidated Federal income tax return. The provision for incomes taxes is based upon income in the consolidated financial statements, rather than amounts reported on the income tax return. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized as income or expense in the period that includes the enactment date. A valuation allowance, if needed, reduces deferred tax assets to the expected amount most likely to be realized. Realization of deferred tax assets is dependent upon the generation of a sufficient level of future taxable income and recoverable taxes paid in prior years. Although realization is not assured, the Company believes it is more likely than not that all of the deferred tax assets will be realized. The Company uses the deferral method of accounting on investments that generate investment tax credits. Under this method, the investment tax credits are recognized as a reduction to the related asset. The expense on certain qualified affordable housing investments is included in Tax Expense in the Statements of Income. Positions taken in the tax returns may be subject to challenge by the taxing authorities upon examination. Uncertain tax positions are initially recognized in the financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax positions are both initially and subsequently measured as the largest amount of tax benefit that is greater than 50% likely of being realized upon settlement with the tax authority, assuming full knowledge of the position and all relevant facts. The Company provides for interest and, in some cases, penalties on tax positions that may be challenged by the taxing authorities. Interest expense is recognized beginning in the first period that such interest would begin accruing. Penalties are recognized in the period that the Company claims the position in the tax return. Interest and penalties on income tax uncertainties are classified within Income Tax Expense in the Statements of Income. |
Net Income Per Common Share | Net Income Per Common Share — Basic earnings per common share is computed by dividing net income available to common shareholders by the weighted-average number of shares of common stock outstanding. Diluted earnings per common share is computed by dividing net income available to common shareholders by the weighted-average number of shares of common stock outstanding, plus the dilutive effect of outstanding stock options, stock warrants and nonvested stock-based compensation awards. |
Stock-Based Employee Compensation | Stock-Based Employee Compensation — The Company recognizes stock-based compensation as compensation cost in the Statements of Income based on their fair values on the measurement date, which, for its purposes, is the date of grant. |
Segment Information | Segment Information — 1st Source has one principal business segment, commercial banking. While our chief decision makers monitor the revenue streams of various products and services, the identifiable segments’ operations are managed and financial performance is evaluated on a company-wide basis. Accordingly, all of the Company’s financial service operations are considered to be aggregated in one reportable operating segment. |
Derivative Financial Instruments | Derivative Financial Instruments — The Company occasionally enters into derivative financial instruments as part of its interest rate risk management strategies. These derivative financial instruments consist primarily of interest rate swaps. All derivative instruments are recorded on the Statements of Financial Condition, as either an asset or liability, at their fair value. The accounting for the gain or loss resulting from the change in fair value depends on the intended use of the derivative. For a derivative used to hedge changes in fair value of a recognized asset or liability, or an unrecognized firm commitment, the gain or loss on the derivative will be recognized in earnings together with the offsetting loss or gain on the hedged item. This results in an earnings impact only to the extent that the hedge is ineffective in achieving offsetting changes in fair value. If it is determined that the derivative instrument is not highly effective as a hedge, hedge accounting is discontinued and the adjustment to fair value of the derivative instrument is recorded in earnings. For a derivative used to hedge changes in cash flows associated with forecasted transactions, the gain or loss on the effective portion of the derivative will be deferred, and reported as accumulated other comprehensive income, a component of shareholders’ equity, until such time the hedged transaction affects earnings. For derivative instruments not accounted for as hedges, changes in fair value are recognized in noninterest income/expense. Deferred gains and losses from derivatives that are terminated and were in a cash flow hedge are amortized over the shorter of the original remaining term of the derivative or the remaining life of the underlying asset or liability. |
Fair Value Measurements | Fair Value Measurements — The Company records certain assets and liabilities at fair value. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Securities available for sale, mortgage loans held for sale, and derivative instruments are carried at fair value on a recurring basis. Fair value measurements are also utilized to determine the initial value of certain assets and liabilities, to perform impairment assessments, and for disclosure purposes. The Company uses quoted market prices and observable inputs to the maximum extent possible when measuring fair value. In the absence of quoted market prices, various valuation techniques are utilized to measure fair value. When possible, observable market data for identical or similar financial instruments are used in the valuation. When market data is not available, fair value is determined using valuation models that incorporate management’s estimates of the assumptions a market participant would use in pricing the asset or liability. Fair value measurements are classified within one of three levels based on the observability of the inputs used to determine fair value, as follows: 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. |
Reclassifications | Reclassifications — Certain amounts in the prior periods consolidated financial statements have been reclassified to conform with the current year presentation. These reclassifications had no effect on total assets, shareholders’ equity or net income as previously reported. |
Investment Securities (Tables)
Investment Securities (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Investments, Debt and Equity Securities [Abstract] | |
Schedule of investment securities available-for-sale | The following table shows investment securities available-for-sale. (Dollars in thousands) Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Fair Value December 31, 2017 U.S. Treasury and Federal agencies securities $ 471,508 $ 57 $ (3,446 ) $ 468,119 U.S. States and political subdivisions securities 116,260 648 (908 ) 116,000 Mortgage-backed securities - Federal agencies 289,327 1,456 (2,873 ) 287,910 Corporate debt securities 31,573 5 (284 ) 31,294 Foreign government and other securities 700 10 — 710 Total investment securities available-for-sale $ 909,368 $ 2,176 $ (7,511 ) $ 904,033 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 |
Schedule of contractual maturities of debt securities available-for-sale | The following table shows the contractual maturities of investments in debt securities available-for-sale at December 31, 2017 . Expected maturities will differ from contractual maturities, because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. (Dollars in thousands) Amortized Cost Fair Value Due in one year or less $ 94,929 $ 95,016 Due after one year through five years 493,262 489,615 Due after five years through ten years 31,850 31,492 Due after ten years — — Mortgage-backed securities 289,327 287,910 Total debt securities available-for-sale $ 909,368 $ 904,033 |
Schedule of gross unrealized losses and fair value by investment category and age | The following table summarizes gross unrealized losses and fair value by investment category and age. 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, 2017 U.S. Treasury and Federal agencies securities $ 311,865 $ (1,161 ) $ 89,617 $ (2,285 ) $ 401,482 $ (3,446 ) U.S. States and political subdivisions securities 34,971 (287 ) 24,909 (621 ) 59,880 (908 ) Mortgage-backed securities - Federal agencies 137,169 (1,336 ) 60,162 (1,537 ) 197,331 (2,873 ) Corporate debt securities 13,747 (57 ) 10,048 (227 ) 23,795 (284 ) Foreign government and other securities — — — — — — Total temporarily impaired available-for-sale securities $ 497,752 $ (2,841 ) $ 184,736 $ (4,670 ) $ 682,488 $ (7,511 ) 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 temporarily impaired available-for-sale securities $ 519,955 $ (8,698 ) $ 8,443 $ (296 ) $ 528,398 $ (8,994 ) |
Schedule of gross realized gains and losses from the securities available-for-sale portfolio, including marketable equity securities | The following table shows the gross realized gains and losses from the securities available-for-sale portfolio, including marketable equity securities. (Dollars in thousands) 2017 2016 2015 Gross realized gains $ 7,425 $ 2,090 $ 4 Gross realized losses (2,895 ) — — OTTI losses (190 ) (294 ) — Net realized gains $ 4,340 $ 1,796 $ 4 |
Loan and Lease Financings (Tabl
Loan and Lease Financings (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Receivables [Abstract] | |
Summary of the gross investment in lease financing and the components of the investment in lease financing | The following table shows the summary of the gross investment in lease financing and the components of the investment in lease financing at December 31, 2017 and 2016 . (Dollars in thousands) 2017 2016 Direct finance leases: Rentals receivable $ 208,295 $ 218,543 Estimated residual value of leased assets 29,638 21,992 Gross investment in lease financing 237,933 240,535 Unearned income (37,851 ) (35,751 ) Net investment in lease financing $ 200,082 $ 204,784 |
Schedule of credit quality grades of the recorded investment in loans and leases, segregated by class | The following table shows the credit quality grades of the recorded investment in loans and leases, segregated by class. Credit Quality Grades (Dollars in thousands) 1-6 7-12 Total December 31, 2017 Commercial and agricultural $ 906,074 $ 23,923 $ 929,997 Auto and light truck 482,455 14,361 496,816 Medium and heavy duty truck 293,318 3,617 296,935 Aircraft 815,956 28,701 844,657 Construction equipment 552,684 10,753 563,437 Commercial real estate 726,134 15,434 741,568 Total $ 3,776,621 $ 96,789 $ 3,873,410 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 |
Schedule of recorded investment in residential real estate and home equity and consumer loans by performing or nonperforming status | The following table shows the recorded investment in residential real estate and home equity and consumer loans by performing or nonperforming status. Nonperforming loans are those loans which are on nonaccrual status or are 90 days or more past due. (Dollars in thousands) Performing Nonperforming Total December 31, 2017 Residential real estate and home equity $ 523,803 $ 2,319 $ 526,122 Consumer 127,982 164 128,146 Total $ 651,785 $ 2,483 $ 654,268 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 |
Schedule of recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | The following table shows the recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status. (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 December 31, 2017 Commercial and agricultural $ 927,113 $ 281 $ — $ — $ 927,394 $ 2,603 $ 929,997 Auto and light truck 485,885 2,869 21 — 488,775 8,041 496,816 Medium and heavy duty truck 296,564 — — — 296,564 371 296,935 Aircraft 823,638 14,570 4,492 — 842,700 1,957 844,657 Construction equipment 561,665 333 448 — 562,446 991 563,437 Commercial real estate 738,006 23 121 — 738,150 3,418 741,568 Residential real estate and home equity 521,943 1,508 352 429 524,232 1,890 526,122 Consumer 127,107 776 99 30 128,012 134 128,146 Total $ 4,481,921 $ 20,360 $ 5,533 $ 459 $ 4,508,273 $ 19,405 $ 4,527,678 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 |
Schedule of impaired loans and leases, segregated by class, and the corresponding reserve for impaired loan and lease losses | The following table shows impaired loans and leases, segregated by class, and the corresponding reserve for impaired loan and lease losses. (Dollars in thousands) Recorded Investment Unpaid Principal Balance Related Reserve December 31, 2017 With no related reserve recorded: Commercial and agricultural $ 2,439 $ 2,439 $ — Auto and light truck — — — Medium and heavy duty truck 371 371 — Aircraft 1,901 1,901 — Construction equipment 584 584 — Commercial real estate 2,375 2,375 — Residential real estate and home equity — — — Consumer — — — Total with no related reserve recorded 7,670 7,670 — With a reserve recorded: Commercial and agricultural — — — Auto and light truck 7,780 7,780 243 Medium and heavy duty truck — — — Aircraft — — — Construction equipment 344 344 108 Commercial real estate 971 971 181 Residential real estate and home equity 352 354 134 Consumer — — — Total with a reserve recorded 9,447 9,449 666 Total impaired loans $ 17,117 $ 17,119 $ 666 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 |
Schedule of average recorded investment and interest income recognized on impaired loans and leases, segregated by class | The following table shows average recorded investment and interest income recognized on impaired loans and leases, segregated by class, for years ending December 31, 2017 , 2016 and 2015 . 2017 2016 2015 (Dollars in thousands) Average Recorded Investment Interest Income Average Recorded Investment Interest Income Average Recorded Investment Interest Income Commercial and agricultural $ 4,526 $ 1 $ 3,484 $ 6 $ 5,362 $ 32 Auto and light truck 766 — 10 — — — Medium and heavy duty truck 658 — — — — — Aircraft 4,873 5 6,291 2 7,285 6 Construction equipment 1,011 — 766 — 695 — Commercial real estate 3,220 2 5,417 123 10,126 518 Residential real estate and home equity 355 15 415 15 370 16 Consumer loans — — — — — — Total $ 15,409 $ 23 $ 16,383 $ 146 $ 23,838 $ 572 |
Schedule of loans and leases classified as troubled debt restructuring and number of modifications | The following table shows the number of loans and leases classified as troubled debt restructuring (TDR) during 2017 , 2016 and 2015 , segregated by class, as well as the recorded investment as of December 31. The classification between nonperforming and performing is shown at the time of modification. Modification programs focused on extending maturity dates or modifying payment patterns with most TDRs experiencing a combination of concessions. The modifications did not result in the contractual forgiveness of principal or interest. There were one modification during 2017 , one modification during 2016 , and no modifications during 2015 that resulted in an interest rate reduction below market rate. Consequently, the financial impact of the modifications was immaterial. 2017 2016 2015 (Dollars in thousands) Number of Modifications Recorded Investment Number of Modifications Recorded Investment Number of Modifications Recorded Investment Performing TDRs: Commercial and agricultural — $ — — $ — 2 $ 218 Auto and light truck — — — — — — Medium and heavy duty truck — — — — — — Aircraft — — — — — — Construction equipment — — — — — — Commercial real estate — — — — — — Residential real estate and home equity — — — — — — Consumer — — — — — — Total performing TDR modifications — — — — 2 218 Nonperforming TDRs: Commercial and agricultural 1 — — — — — Auto and light truck — — — — — — Medium and heavy duty truck — — — — — — Aircraft — — — — — — Construction equipment — — 1 562 — — Commercial real estate — — — — — — Residential real estate and home equity — — 1 314 — — Consumer — — — — — — Total nonperforming TDR modifications 1 — 2 876 — — Total TDR modifications 1 $ — 2 $ 876 2 $ 218 |
Schedule of recorded investment in loans and leases classified as troubled debt restructuring | The following table shows the recorded investment of loans and leases classified as troubled debt restructurings as of December 31. Year Ended December 31 (Dollars in thousands) 2017 2016 Performing TDRs $ 352 $ 360 Nonperforming TDRs 537 1,642 Total TDRs $ 889 $ 2,002 |
Reserve for Loan and Lease Lo34
Reserve for Loan and Lease Losses (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Financing Receivable, Allowance for Credit Loss, Additional Information [Abstract] | |
Schedule of changes in reserve for loan and lease losses, segregated by class | The following table shows the changes in the reserve for loan and lease losses, segregated by class, for each of the three years ended December 31. (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 2017 Balance, beginning of year $ 14,668 $ 8,064 $ 4,740 $ 34,352 $ 8,207 $ 13,677 $ 3,550 $ 1,285 $ 88,543 Charge-offs 2,415 774 — 1,872 164 344 124 836 6,529 Recoveries 984 1,153 — 227 298 851 109 267 3,889 Net charge-offs (recoveries) 1,431 (379 ) — 1,645 (134 ) (507 ) 15 569 2,640 Provision (recovery of provision) 2,991 1,660 104 1,912 1,002 608 131 572 8,980 Balance, end of year $ 16,228 $ 10,103 $ 4,844 $ 34,619 $ 9,343 $ 14,792 $ 3,666 $ 1,288 $ 94,883 2016 Balance, beginning of year $ 15,456 $ 9,269 $ 4,699 $ 32,373 $ 7,592 $ 13,762 $ 3,662 $ 1,299 $ 88,112 Charge-offs 547 4 — 6,123 128 32 219 888 7,941 Recoveries 509 253 10 528 461 469 31 278 2,539 Net charge-offs (recoveries) 38 (249 ) (10 ) 5,595 (333 ) (437 ) 188 610 5,402 Provision (recovery of provision) (750 ) (1,454 ) 31 7,574 282 (522 ) 76 596 5,833 Balance, end of year $ 14,668 $ 8,064 $ 4,740 $ 34,352 $ 8,207 $ 13,677 $ 3,550 $ 1,285 $ 88,543 2015 Balance, beginning of year $ 11,760 $ 10,326 $ 4,500 $ 32,234 $ 7,008 $ 13,270 $ 4,504 $ 1,466 $ 85,068 Charge-offs 3,489 24 — 244 — — 295 658 4,710 Recoveries 851 380 28 802 434 2,807 34 258 5,594 Net charge-offs (recoveries) 2,638 (356 ) (28 ) (558 ) (434 ) (2,807 ) 261 400 (884 ) Provision (recovery of provision) 6,334 (1,413 ) 171 (419 ) 150 (2,315 ) (581 ) 233 2,160 Balance, end of year $ 15,456 $ 9,269 $ 4,699 $ 32,373 $ 7,592 $ 13,762 $ 3,662 $ 1,299 $ 88,112 The following table shows the reserve for loan and lease losses and recorded investment in loans and leases, segregated by class, separated by individually and collectively evaluated for impairment as of December 31, 2017 and 2016 . (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 December 31, 2017 Reserve for loan and lease losses Ending balance, individually evaluated for impairment $ — $ 243 $ — $ — $ 108 $ 181 $ 134 $ — $ 666 Ending balance, collectively evaluated for impairment 16,228 9,860 4,844 34,619 9,235 14,611 3,532 1,288 94,217 Total reserve for loan and lease losses $ 16,228 $ 10,103 $ 4,844 $ 34,619 $ 9,343 $ 14,792 $ 3,666 $ 1,288 $ 94,883 Recorded investment in loans Ending balance, individually evaluated for impairment $ 2,439 $ 7,780 $ 371 $ 1,901 $ 928 $ 3,346 $ 352 $ — $ 17,117 Ending balance, collectively evaluated for impairment 927,558 489,036 296,564 842,756 562,509 738,222 525,770 128,146 4,510,561 Total recorded investment in loans $ 929,997 $ 496,816 $ 296,935 $ 844,657 $ 563,437 $ 741,568 $ 526,122 $ 128,146 $ 4,527,678 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 |
Premises and Equipment (Tables)
Premises and Equipment (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Property, Plant and Equipment [Abstract] | |
Schedule of premises and equipment | The following table shows premises and equipment as of December 31. (Dollars in thousands) 2017 2016 Land $ 15,413 $ 16,127 Buildings and improvements 58,981 59,027 Furniture and equipment 39,978 37,604 Total premises and equipment 114,372 112,758 Accumulated depreciation and amortization (59,760 ) (56,050 ) Net premises and equipment $ 54,612 $ 56,708 |
Mortgage Servicing Rights (Tabl
Mortgage Servicing Rights (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Transfers and Servicing of Financial Assets [Abstract] | |
Schedule of changes in carrying value of mortgage servicing rights and the associated valuation allowance | The following table shows changes in the carrying value of MSRs and the associated valuation allowance. (Dollars in thousands) 2017 2016 Mortgage servicing rights: Balance at beginning of year $ 4,297 $ 4,608 Additions 1,144 1,167 Amortization (1,092 ) (1,478 ) Sales — — Carrying value before valuation allowance at end of year 4,349 4,297 Valuation allowance: Balance at beginning of year — — Impairment recoveries — — Balance at end of year $ — $ — Net carrying value of mortgage servicing rights at end of year $ 4,349 $ 4,297 Fair value of mortgage servicing rights at end of year $ 7,187 $ 7,484 |
Intangible Assets and Goodwill
Intangible Assets and Goodwill (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Summary of core deposit intangible and other intangible assets | The following table shows a summary of core deposit intangible and other intangible assets as of December 31. (Dollars in thousands) 2017 2016 Core deposit intangibles: Gross carrying amount $ 9,546 $ 9,566 Less: accumulated amortization (9,484 ) (9,143 ) Net carrying amount $ 62 $ 423 Other intangibles: Gross carrying amount $ — $ — Less: accumulated amortization — — Net carrying amount $ — $ — |
Deposits (Tables)
Deposits (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Banking and Thrift [Abstract] | |
Schedule of certificates of deposit of $250,000 or more and other time deposits of $250,000 or more by time remaining until maturity | The following table shows the amount of certificates of deposit of $250,000 or more and other time deposits of $250,000 or more outstanding at December 31, 2017 , by time remaining until maturity. (Dollars in thousands) Under 3 months $ 107,747 4 – 6 months 75,414 7 – 12 months 109,311 Over 12 months 261,330 Total $ 553,802 |
Schedule of maturities of time deposits, including both private and public funds | The following table shows scheduled maturities of time deposits, including both private and public funds, at December 31, 2017 . (Dollars in thousands) 2018 $ 612,866 2019 385,988 2020 205,651 2021 45,726 2022 16,415 Thereafter 3,327 Total $ 1,269,973 |
Borrowed Funds and Mandatoril39
Borrowed Funds and Mandatorily Redeemable Securities (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Debt Disclosure [Abstract] | |
Schedule of long-term debt and mandatorily redeemable securities | The following table shows the details of long-term debt and mandatorily redeemable securities as of December 31, 2017 and 2016 . (Dollars in thousands) 2017 2016 Federal Home Loan Bank borrowings (1.04% – 5.86%) $ 47,114 $ 53,075 Mandatorily redeemable securities 18,948 19,177 Other long-term debt 3,998 2,056 Total long-term debt and mandatorily redeemable securities $ 70,060 $ 74,308 |
Schedule of short-term borrowings | The following table shows the details of short-term borrowings as of December 31, 2017 and 2016 . 2017 2016 (Dollars in thousands) Amount Weighted Average Rate Amount Weighted Average Rate Federal funds purchased $ 56,000 1.63 % $ — — % Security repurchase agreements 149,834 0.20 162,913 0.17 Commercial paper 6,115 0.27 5,761 0.27 Other short-term borrowings 2,646 — 123,269 0.57 Total short-term borrowings $ 214,595 0.57 % $ 291,943 0.34 % |
Subordinated Notes (Tables)
Subordinated Notes (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Subordinated Notes | |
Summary of subordinated notes | The following table shows subordinated notes at December 31, 2017 . (Dollars in thousands) Amount of Subordinated Notes Interest Rate Maturity Date June 2007 issuance (1) $ 41,238 7.22 % 6/15/2037 August 2007 issuance (2) 17,526 3.07 % 9/15/2037 Total $ 58,764 (1) Fixed rate through life of debt. (2) 3-Month LIBOR + 1.48% through remaining life of debt. |
Earnings Per Share (Tables)
Earnings Per Share (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Earnings Per Share [Abstract] | |
Schedule of reconciliation of the number of shares used in the calculation of basic and diluted earnings per common share | The following table presents a reconciliation of the number of shares used in the calculation of basic and diluted earnings per common share for the three years ending December 31. (Dollars in thousands - except per share amounts) 2017 2016 2015 Distributed earnings allocated to common stock $ 19,701 $ 18,707 $ 17,582 Undistributed earnings allocated to common stock 47,830 38,670 39,336 Net earnings allocated to common stock 67,531 57,377 56,918 Net earnings allocated to participating securities 520 409 568 Net income allocated to common stock and participating securities $ 68,051 $ 57,786 $ 57,486 Weighted average shares outstanding for basic earnings per common share 25,925,820 25,879,397 26,173,351 Dilutive effect of stock compensation — — — Weighted average shares outstanding for diluted earnings per common share 25,925,820 25,879,397 26,173,351 Basic earnings per common share $ 2.60 $ 2.22 $ 2.17 Diluted earnings per common share $ 2.60 $ 2.22 $ 2.17 |
Accumulated Other Comprehensi42
Accumulated Other Comprehensive Income (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Accumulated Other Comprehensive Income (Loss), Net of Tax [Abstract] | |
Schedule of reclassifications out of accumulated other comprehensive income | The following table presents reclassifications out of accumulated other comprehensive income related to unrealized gains and losses on available-for-sale securities for the two years ending December 31. (Dollars in thousands) 2017 2016 Affected Line Item in the Statements of Income Realized gains included in net income $ 4,340 $ 1,796 Gains on investment securities available-for-sale 4,340 1,796 Income before income taxes Tax effect (1,629 ) (674 ) Income tax expense Net of tax $ 2,711 $ 1,122 Net income |
Employee Stock Benefit Plans (T
Employee Stock Benefit Plans (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Summary of activity regarding active stock option and stock award plans | The following table shows the combined summary of activity regarding active stock option and stock award plans. Non-Vested Stock Awards Outstanding Shares Available for Grant Number of Shares Weighted-Average Grant-Date Fair Value Balance, January 1, 2015 2,460,208 440,035 $ 20.60 Shares authorized - 2015 EIP 70,202 — — Granted (81,591 ) 81,591 24.44 Stock awards vested — (159,381 ) 19.51 Forfeited 1,980 (3,384 ) 23.85 Balance, December 31, 2015 2,450,799 358,861 21.93 Shares authorized - 2016 EIP 59,342 — — Shares authorized - Restricted Stock Award Plan (1) 229,439 — — Granted (79,118 ) 79,118 26.19 Stock awards vested — (155,981 ) 20.47 Forfeited 3,543 (5,383 ) 23.39 Canceled (1,950,000 ) — — Balance, December 31, 2016 714,005 276,615 23.94 Shares authorized - 2017 EIP 59,064 — — Granted (98,625 ) 98,625 33.54 Stock awards vested — (76,858 ) 22.71 Forfeited 2,000 (2,456 ) 29.93 Balance, December 31, 2017 676,444 295,926 $ 27.41 (1) Shares issuable under the Plan, after taking into account previously granted and forfeited shares, were adjusted to 250,000 shares effective November 9, 2016. |
Income Taxes (Tables)
Income Taxes (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Income Tax Disclosure [Abstract] | |
Schedule of income tax expense | The following table shows the composition of income tax expense. Year Ended December 31 (Dollars in thousands) 2017 2016 2015 Current: Federal $ 26,012 $ 25,479 $ 26,092 State 4,530 3,005 3,365 Total current 30,542 28,484 29,457 Deferred: Federal 5,869 2,530 1,577 State (488 ) 326 43 Deferred tax liability remeasurement (2,614 ) — — Total deferred 2,767 2,856 1,620 Total provision $ 33,309 $ 31,340 $ 31,077 |
Schedule of reasons for the difference between income tax expense and the amount computed by applying the statutory federal income tax rate | The following table shows the reasons for the difference between income tax expense and the amount computed by applying the statutory federal income tax rate ( 35% ) to income before income taxes. 2017 2016 2015 Year Ended December 31 (Dollars in thousands) Amount Percent of Pretax Income Amount Percent of Pretax Income Amount Percent of Pretax Income Statutory federal income tax $ 35,476 35.0 % $ 31,194 35.0 % $ 30,997 35.0 % (Decrease) increase in income taxes resulting from: Tax-exempt interest income (1,197 ) (1.2 ) (1,235 ) (1.4 ) (1,152 ) (1.3 ) State taxes, net of federal income tax benefit 2,627 2.6 2,165 2.4 2,215 2.5 Deferred tax liability remeasurement (2,614 ) (2.6 ) — — — — Other (983 ) (0.9 ) (784 ) (0.8 ) (983 ) (1.1 ) Total $ 33,309 32.9 % $ 31,340 35.2 % $ 31,077 35.1 % |
Schedule of deferred tax assets and liabilities | The following table shows the composition of deferred tax assets and liabilities as of December 31, 2017 and 2016 . (Dollars in thousands) 2017 2016 Deferred tax assets: Reserve for loan and lease losses $ 23,791 $ 34,663 Accruals for employee benefits 2,369 3,948 Tax advantaged partnerships — 1,411 Net unrealized losses on securities available-for-sale 1,285 — Other 622 477 Total deferred tax assets 28,067 40,499 Deferred tax liabilities: Differing depreciable bases in premises and leased equipment 22,641 31,449 Net unrealized gains on securities available-for-sale — 807 Differing bases in assets related to acquisitions 3,954 6,170 Tax advantaged partnerships 1,921 — Mortgage servicing 745 1,540 Capitalized loan costs 867 1,463 Prepaid expenses 387 646 Other 222 419 Total deferred tax liabilities 30,737 42,494 Net deferred tax liability $ (2,670 ) $ (1,995 ) |
Schedule of reconciliation of the beginning and ending amounts of unrecognized tax benefits | The following table shows a reconciliation of the beginning and ending amounts of unrecognized tax benefits. (Dollars in thousands) 2017 2016 2015 Balance, beginning of year $ 762 $ 380 $ — Additions based on tax positions related to the current year 350 382 380 Additions for tax positions of prior years — — — Reductions for tax positions of prior years — — — Reductions due to lapse in statute of limitations — — — Settlements — — — Balance, end of year $ 1,112 $ 762 $ 380 |
Contingent Liabilities, Commi45
Contingent Liabilities, Commitments, and Financial Instruments with Off-Balance-Sheet Risk (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Commitments and Contingencies Disclosure [Abstract] | |
Schedule of rental expense of office premises and equipment and rental income from owned premises | The following table shows rental expense of office premises and equipment and rental income from owned premises. Year Ended December 31 (Dollars in thousands) 2017 2016 2015 Gross rental expense $ 4,183 $ 3,995 $ 3,889 Gross rental income (856 ) (921 ) (914 ) Net rental expense $ 3,327 $ 3,074 $ 2,975 |
Schedule of financial instruments whose contract amounts represent credit risk | Financial instruments, whose contract amounts represent credit risk as of December 31, were as follows: (Dollars in thousands) 2017 2016 Amounts of commitments: Loan commitments to extend credit $ 1,030,334 $ 868,267 Standby letters of credit $ 29,961 $ 33,397 Commercial and similar letters of credit $ 1,837 $ 1,704 |
Derivative Financial Instrume46
Derivative Financial Instruments (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Schedule of amounts of non-hedging derivative financial instruments | The following table shows the amounts of non-hedging derivative financial instruments at December 31, 2017 and 2016 . 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 Interest rate swap contracts $ 756,550 Other assets $ 5,167 Other liabilities $ 5,262 Loan commitments 8,504 Mortgages held for sale 66 N/A — Forward contracts - mortgage loan 19,390 N/A — Mortgages held for sale 10 Total - December 31, 2017 $ 784,444 $ 5,233 $ 5,272 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 - December 31, 2016 $ 592,056 $ 6,886 $ 6,743 |
Schedule of amounts included in the consolidated statements of income for non-hedging derivative financial instruments | The following table shows the amounts included in the Statements of Income for non-hedging derivative financial instruments at December 31, 2017 , 2016 and 2015 . Gain (loss) (Dollars in thousands) Statement of Income classification 2017 2016 2015 Interest rate swap contracts Other expense $ 26 $ 64 $ (8 ) Interest rate swap contracts Other income 1,585 730 1,045 Loan commitments Mortgage banking 23 (4 ) 45 Forward contracts - mortgage loan Mortgage banking (232 ) 209 155 Total $ 1,402 $ 999 $ 1,237 |
Schedule of offsetting of financial assets and derivative assets | The following table shows the offsetting of financial assets and derivative assets at December 31, 2017 and 2016 . 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 December 31, 2017 Interest rate swaps $ 5,194 $ 27 $ 5,167 $ — $ — $ 5,167 December 31, 2016 Interest rate swaps $ 6,681 $ 60 $ 6,621 $ — $ — $ 6,621 |
Schedule of offsetting of financial liabilities and derivative liabilities | The following table shows the offsetting of financial liabilities and derivative liabilities at December 31, 2017 and 2016 . 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 December 31, 2017 Interest rate swaps $ 5,289 $ 27 $ 5,262 $ — $ 2,705 $ 2,557 Repurchase agreements 149,835 — 149,835 149,835 — — Total $ 155,124 $ 27 $ 155,097 $ 149,835 $ 2,705 $ 2,557 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 |
Regulatory Matters (Tables)
Regulatory Matters (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Regulatory Capital Requirements [Abstract] | |
Schedule of actual and required capital amounts and ratios | The following table shows the actual and required capital amounts and ratios for 1st Source Corporation and 1st Source Bank as of December 31, 2017 and 2016 . 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 2017 Total Capital (to Risk-Weighted Assets): 1st Source Corporation $ 764,853 14.70 % $ 416,174 8.00 % $ 481,201 9.25 % $ 520,218 10.00 % 1st Source Bank 696,248 13.36 416,902 8.00 482,043 9.25 521,127 10.00 Tier 1 Capital (to Risk-Weighted Assets): 1st Source Corporation 699,420 13.44 312,131 6.00 377,158 7.25 416,174 8.00 1st Source Bank 630,702 12.10 312,676 6.00 377,817 7.25 416,902 8.00 Common Equity Tier 1 Capital (to Risk-Weighted Assets): 1st Source Corporation 642,420 12.35 234,098 4.50 299,125 5.75 338,142 6.50 1st Source Bank 630,702 12.10 234,507 4.50 299,648 5.75 338,733 6.50 Tier 1 Capital (to Average Assets): 1st Source Corporation 699,420 12.17 229,890 4.00 N/A N/A 287,362 5.00 1st Source Bank 630,702 10.98 229,789 4.00 N/A N/A 287,236 5.00 2016 Total Capital (to Risk-Weighted Assets): 1st Source Corporation $ 713,498 15.12 % $ 377,432 8.00 % $ 406,919 8.625 % $ 471,791 10.00 % 1st Source Bank 662,531 14.06 377,014 8.00 406,468 8.625 471,267 10.00 Tier 1 Capital (to Risk-Weighted Assets): 1st Source Corporation 651,006 13.80 283,074 6.00 312,561 6.625 377,432 8.00 1st Source Bank 603,022 12.80 282,760 6.00 312,214 6.625 377,014 8.00 Common Equity Tier 1 Capital (to Risk-Weighted Assets): 1st Source Corporation 594,006 12.59 212,306 4.50 241,793 5.125 306,664 6.50 1st Source Bank 603,022 12.80 212,070 4.50 241,524 5.125 306,324 6.50 Tier 1 Capital (to Average Assets): 1st Source Corporation 651,006 12.11 215,115 4.00 N/A N/A 268,893 5.00 1st Source Bank 603,022 11.22 214,949 4.00 N/A N/A 268,686 5.00 (1) The capital conservation buffer requirement will be phased in over three years beginning in 2016. The capital buffer requirement effectively raises the minimum required common equity Tier 1 capital ratio to 7.0% , the Tier 1 capital ratio to 8.5% , and the total capital ratio to 10.5% on a fully phased-in basis. |
Fair Value Measurements (Tables
Fair Value Measurements (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Fair value measurements | |
Schedule of differences between the fair value carrying amount of mortgages held for sale measured at fair value and the aggregate unpaid principal amount | The following table shows the differences between fair value carrying amount of mortgages held for sale measured at fair value and the aggregate unpaid principal amount the Company is contractually entitled to receive at maturity on December 31, 2017 and 2016 . (Dollars in thousands) Fair value carrying amount Aggregate unpaid principal Excess of fair value carrying amount over (under) unpaid principal December 31, 2017 Mortgages held for sale reported at fair value: Total Loans $ 13,123 $ 12,967 $ 156 (1) December 31, 2016 Mortgages held for sale reported at fair value: Total Loans $ 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. |
Schedule of assets and liabilities measured at fair value on a recurring basis | The following table shows the balance of assets and liabilities measured at fair value on a recurring basis. (Dollars in thousands) Level 1 Level 2 Level 3 Total December 31, 2017 Assets: Investment securities available-for-sale: U.S. Treasury and Federal agencies securities $ 27,971 $ 440,148 $ — $ 468,119 U.S. States and political subdivisions securities — 113,845 2,155 116,000 Mortgage-backed securities - Federal agencies — 287,910 — 287,910 Corporate debt securities — 31,294 — 31,294 Foreign government and other securities — — 710 710 Total investment securities available-for-sale 27,971 873,197 2,865 904,033 Mortgages held for sale — 13,123 — 13,123 Accrued income and other assets (interest rate swap agreements) — 5,167 — 5,167 Total $ 27,971 $ 891,487 $ 2,865 $ 922,323 Liabilities: Accrued expenses and other liabilities (interest rate swap agreements) $ — $ 5,262 $ — $ 5,262 Total $ — $ 5,262 $ — $ 5,262 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 |
Schedule of changes in Level 3 assets and liabilities measured at fair value on a recurring basis | The following table shows the changes in Level 3 assets and liabilities measured at fair value on a recurring basis. (Dollars in thousands) U.S. States and political subdivisions securities Foreign government and other securities Investment securities available-for-sale Beginning balance January 1, 2017 $ 2,699 $ 807 $ 3,506 Total gains or losses (realized/unrealized): Included in earnings — — — Included in other comprehensive income 31 3 34 Purchases 1,437 500 1,937 Issuances — — — Sales — — — Settlements — — — Maturities (2,012 ) (600 ) (2,612 ) Transfers into Level 3 — — — Transfers out of Level 3 — — — Ending balance December 31, 2017 $ 2,155 $ 710 $ 2,865 Beginning balance January 1, 2016 $ 4,528 $ 809 $ 5,337 Total gains or losses (realized/unrealized): Included in earnings — — — Included in other comprehensive income (24 ) (2 ) (26 ) Purchases 1,100 — 1,100 Issuances — — — Sales — — — Settlements — — — Maturities (2,905 ) — (2,905 ) Transfers into Level 3 — — — Transfers out of Level 3 — — — Ending balance December 31, 2016 $ 2,699 $ 807 $ 3,506 |
Schedule of carrying value of assets measured at fair value on a non-recurring basis | The following table shows the carrying value of assets measured at fair value on a non-recurring basis. (Dollars in thousands) Level 1 Level 2 Level 3 Total December 31, 2017 Impaired loans - collateral based $ — $ — $ 7,994 $ 7,994 Accrued income and other assets (partnership investments) — — 1,000 1,000 Accrued income and other assets (mortgage servicing rights) — — 4,349 4,349 Accrued income and other assets (repossessions) — — 10,114 10,114 Accrued income and other assets (other real estate) — — 1,312 1,312 Total $ — $ — $ 24,769 $ 24,769 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 |
Schedule of fair values of financial instruments | The following table shows the fair values of the Company’s financial instruments. (Dollars in thousands) Carrying or Contract Value Fair Value Level 1 Level 2 Level 3 December 31, 2017 Assets: Cash and due from banks $ 73,635 $ 73,635 $ 73,635 $ — $ — Federal funds sold and interest bearing deposits with other banks 4,398 4,398 4,398 — — Investment securities, available-for-sale 904,033 904,033 27,971 873,197 2,865 Other investments 25,953 25,953 25,953 — — Mortgages held for sale 13,123 13,123 — 13,123 — Loans and leases, net of reserve for loan and lease losses 4,432,795 4,428,848 — — 4,428,848 Mortgage servicing rights 4,349 7,187 — — 7,187 Interest rate swaps 5,167 5,167 — 5,167 — Liabilities: Deposits $ 4,752,730 $ 4,745,111 $ 3,482,757 $ 1,262,354 $ — Short-term borrowings 214,595 214,595 206,862 7,733 — Long-term debt and mandatorily redeemable securities 70,060 67,857 — 67,857 — Subordinated notes 58,764 57,103 — 57,103 — Interest rate swaps 5,262 5,262 — 5,262 — Off-balance-sheet instruments * — 286 — 286 — 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 and trading account securities 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 — * Represents estimated cash outflows required to currently settle the obligations at current market rates. |
Recurring | |
Fair value measurements | |
Schedule of valuation methodology and unobservable inputs for Level 3 assets and liabilities measured at fair value on a recurring and non-recurring basis | The following table shows the valuation methodology and unobservable inputs for Level 3 assets and liabilities measured at fair value on a recurring basis. (Dollars in thousands) Fair value Valuation Methodology Unobservable Inputs Range of Inputs December 31, 2017 Investment securities available-for-sale Direct placement municipal securities $ 2,155 Discounted cash flows Credit spread assumption 2.21% - 2.93% Foreign government $ 710 Discounted cash flows Market yield assumption 0.35% - 1.23% 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% |
Non-recurring | |
Fair value measurements | |
Schedule of valuation methodology and unobservable inputs for Level 3 assets and liabilities measured at fair value on a recurring and non-recurring basis | The following table shows the valuation methodology and unobservable inputs for Level 3 assets and liabilities measured at fair value on a non-recurring basis. (Dollars in thousands) Carrying Value Fair value Valuation Methodology Unobservable Inputs Range of Inputs December 31, 2017 Impaired loans $ 7,994 $ 7,994 Collateral based measurements including appraisals, trade publications, and auction values Discount for lack of marketability and current conditions 3% - 20% Mortgage servicing rights 4,349 7,187 Discounted cash flows Constant prepayment rate (CPR) 8.6% - 20.7% Discount rate 9.6% - 12.5% Repossessions 10,114 10,493 Appraisals, trade publications and auction values Discount for lack of marketability 3% - 10% Other real estate 1,312 1,441 Appraisals Discount for lack of marketability 7% - 9% 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% |
1st Source Corporation (Paren49
1st Source Corporation (Parent Company Only) Financial Information (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Condensed Financial Information of Parent Company Only Disclosure [Abstract] | |
Schedule of statements of financial condition | STATEMENTS OF FINANCIAL CONDITION December 31 (Dollars in thousands) 2017 2016 ASSETS Cash and cash equivalents $ 100,155 $ 73,324 Short-term investments with bank subsidiary 500 500 Investment securities available-for-sale — 7,369 Investments in: Bank subsidiaries 706,119 676,915 Non-bank subsidiaries 1 1,812 Other assets 2,696 4,013 Total assets $ 809,471 $ 763,933 LIABILITIES AND SHAREHOLDERS’ EQUITY Commercial paper $ 6,115 $ 5,761 Long-term debt and mandatorily redeemable securities 22,942 21,228 Subordinated notes 58,764 58,764 Other liabilities 3,113 5,530 Total liabilities 90,934 91,283 Total shareholders’ equity 718,537 672,650 Total liabilities and shareholders’ equity $ 809,471 $ 763,933 |
Schedule of statements of income | STATEMENTS OF INCOME AND COMPREHENSIVE INCOME Year Ended December 31 (Dollars in thousands) 2017 2016 2015 Income: Dividends from bank subsidiary $ 38,317 $ 36,064 $ 36,064 Dividends from non-bank subsidiary 958 — — Rental income from subsidiaries 2,354 2,363 2,342 Other 422 444 426 Investment securities and other investment gains 6,431 3,901 26 Total income 48,482 42,772 38,858 Expenses: Interest on subordinated notes 4,002 4,220 4,220 Interest on long-term debt and mandatorily redeemable securities 1,685 1,454 1,375 Interest on commercial paper and other short-term borrowings 17 20 30 Rent 2,070 1,739 1,737 Other 1,733 1,179 351 Total expenses 9,507 8,612 7,713 Income before income tax benefit and equity in undistributed income of subsidiaries 38,975 34,160 31,145 Income tax benefit 204 741 1,721 Income before equity in undistributed income of subsidiaries 39,179 34,901 32,866 Equity in undistributed income of subsidiaries: Bank subsidiaries 28,872 22,569 24,289 Non-bank subsidiaries — 316 331 Net income $ 68,051 $ 57,786 $ 57,486 Comprehensive income $ 63,375 $ 52,575 $ 54,634 |
Schedule of statements of cash flow | STATEMENTS OF CASH FLOWS Year Ended December 31 (Dollars in thousands) 2017 2016 2015 Operating activities: Net income $ 68,051 $ 57,786 $ 57,486 Adjustments to reconcile net income to net cash provided by operating activities: Equity (undistributed) distributed in excess of income of subsidiaries (28,872 ) (22,885 ) (24,620 ) Depreciation of premises and equipment 2 4 9 Stock-based compensation 48 52 64 Realized/unrealized investment securities and other investment gains (6,431 ) (3,901 ) (26 ) Change in trading account securities — — 205 Other 4,122 3,132 2,585 Net change in operating activities 36,920 34,188 35,703 Investing activities: Proceeds from sales and maturities of investment securities 6,327 1,795 1,470 Net change in partnership investments (62 ) 2,903 423 Return of capital from subsidiaries 854 — — Net change in investing activities 7,119 4,698 1,893 Financing activities: Net change in commercial paper 354 (2,281 ) (4,126 ) Proceeds from issuance of long-term debt and mandatorily redeemable securities 1,248 1,607 1,520 Payments on long-term debt and mandatorily redeemable securities (667 ) (627 ) (712 ) Stock issued under stock purchase plans 153 120 149 Net proceeds from issuance of treasury stock 2,176 2,636 2,373 Acquisition of treasury stock (41 ) (8,030 ) (9,970 ) Cash dividends paid on common stock (20,431 ) (19,416 ) (18,126 ) Net change in financing activities (17,208 ) (25,991 ) (28,892 ) Net change in cash and cash equivalents 26,831 12,895 8,704 Cash and cash equivalents, beginning of year 73,324 60,429 51,725 Cash and cash equivalents, end of year $ 100,155 $ 73,324 $ 60,429 |
Accounting Policies (Details)
Accounting Policies (Details) | 12 Months Ended | |
Dec. 31, 2017USD ($)unitclasssegment | Dec. 31, 2016USD ($) | |
Securities | ||
Held-to-maturity investment securities | $ 0 | $ 0 |
Loans and leases | ||
Percentage of the principal balance that may be repurchased of a delinquent Ginnie Mae (GNMA) mortgage loan (as a percent) | 100.00% | |
Reserve for loan and lease losses | ||
Number of classes within loan and lease portfolio | class | 8 | |
Other real estate | ||
Carrying value of other real estate | $ 1,310,000 | 700,000 |
Repossessed assets | ||
Repossessed assets value | $ 10,110,000 | 9,370,000 |
Goodwill and intangibles | ||
Number of reportable units used in goodwill allocation | unit | 2 | |
Partnership investment | ||
Minimum percentage of partnership accounted for as equity investment | 3.00% | |
Investment in partnership | $ 23,760,000 | 12,170,000 |
Segment reporting | ||
Number of business segments aggregated as reportable operating segments | segment | 1 | |
Residential real estate portfolio | ||
Loans and leases | ||
Loans available for repurchase | $ 2,650,000 | $ 3,270,000 |
Minimum | ||
Loans and leases | ||
Period of sustained performance required to change from non-performing to performing status | 6 months | |
Amount necessary for impairment evaluation | $ 100,000 | |
Reserve for loan and lease losses | ||
Threshold value of loan or lease for evaluation of the appropriateness of the impairment reserve | $ 100,000 | |
Equipment owned under operating lease | ||
Lease term | 3 years | |
Premises and equipment | ||
Useful life of premises and equipment | 3 years | |
Income taxes | ||
Tax benefit realized on settlement, percentage | 50.00% | |
Minimum | Federal funds purchased | ||
Short-term borrowings: | ||
Term of short-term debt | 1 day | |
Minimum | Security repurchase agreements | ||
Short-term borrowings: | ||
Term of short-term debt | 1 day | |
Minimum | Other short-term borrowings | ||
Short-term borrowings: | ||
Term of short-term debt | 1 day | |
Minimum | Commercial paper | ||
Short-term borrowings: | ||
Term of short-term debt | 7 days | |
Maximum | ||
Equipment owned under operating lease | ||
Lease term | 7 years | |
Premises and equipment | ||
Useful life of premises and equipment | 31 years 6 months | |
Goodwill and intangibles | ||
Useful life of finite lived assets | 25 years | |
Maximum | Federal funds purchased | ||
Short-term borrowings: | ||
Term of short-term debt | 365 days | |
Maximum | Security repurchase agreements | ||
Short-term borrowings: | ||
Term of short-term debt | 365 days | |
Maximum | Other short-term borrowings | ||
Short-term borrowings: | ||
Term of short-term debt | 365 days | |
Maximum | Commercial paper | ||
Short-term borrowings: | ||
Term of short-term debt | 270 days |
Recent Accounting Pronounceme51
Recent Accounting Pronouncements (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Item Effected | ||
Assets | $ 5,887,284 | $ 5,486,268 |
Liabilities and shareholers' equity | 5,887,284 | $ 5,486,268 |
Minimum | Accounting Standards Update 2016-02 | ||
Item Effected | ||
Assets | 7,000 | |
Liabilities and shareholers' equity | 7,000 | |
Maximum | Accounting Standards Update 2016-02 | ||
Item Effected | ||
Assets | 10,000 | |
Liabilities and shareholers' equity | $ 10,000 |
Investment Securities (Details)
Investment Securities (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Investment Securities | ||
Available-for-sale Securities, Amortized Cost Basis | $ 909,368 | $ 848,316 |
Available-for-sale Securities, Gross Unrealized Gain | 2,176 | 11,145 |
Available-for-sale Securities, Gross Unrealized Loss | (7,511) | (8,994) |
Investment securities, available-for-sale | 904,033 | 850,467 |
Contractual maturities of debt securities available-for-sale, Amortized Cost | ||
Due in one year or less | 94,929 | |
Due after one year through five years | 493,262 | |
Due after five years through ten years | 31,850 | |
Due after ten years | 0 | |
Mortgage-backed securities | 289,327 | |
Total debt securities available-for-sale | 909,368 | |
Contractual maturities of debt securities available-for-sale, Fair Value | ||
Due in one year or less | 95,016 | |
Due after one year through five years | 489,615 | |
Due after five years through ten years | 31,492 | |
Due after ten years | 0 | |
Mortgage-backed securities | 287,910 | |
Total debt securities available-for-sale | 904,033 | |
U.S. Treasury and Federal agencies securities | ||
Investment Securities | ||
Available-for-sale Securities, Amortized Cost Basis | 471,508 | 424,495 |
Available-for-sale Securities, Gross Unrealized Gain | 57 | 809 |
Available-for-sale Securities, Gross Unrealized Loss | (3,446) | (4,471) |
Investment securities, available-for-sale | 468,119 | 420,833 |
U.S. States and political subdivisions securities | ||
Investment Securities | ||
Available-for-sale Securities, Amortized Cost Basis | 116,260 | 133,509 |
Available-for-sale Securities, Gross Unrealized Gain | 648 | 1,036 |
Available-for-sale Securities, Gross Unrealized Loss | (908) | (1,570) |
Investment securities, available-for-sale | 116,000 | 132,975 |
Mortgage-backed securities - Federal agencies | ||
Investment Securities | ||
Available-for-sale Securities, Amortized Cost Basis | 289,327 | 252,981 |
Available-for-sale Securities, Gross Unrealized Gain | 1,456 | 2,175 |
Available-for-sale Securities, Gross Unrealized Loss | (2,873) | (2,582) |
Investment securities, available-for-sale | 287,910 | 252,574 |
Corporate debt securities | ||
Investment Securities | ||
Available-for-sale Securities, Amortized Cost Basis | 31,573 | 35,266 |
Available-for-sale Securities, Gross Unrealized Gain | 5 | 111 |
Available-for-sale Securities, Gross Unrealized Loss | (284) | (301) |
Investment securities, available-for-sale | 31,294 | 35,076 |
Foreign government and other securities | ||
Investment Securities | ||
Available-for-sale Securities, Amortized Cost Basis | 700 | 800 |
Available-for-sale Securities, Gross Unrealized Gain | 10 | 7 |
Available-for-sale Securities, Gross Unrealized Loss | 0 | 0 |
Investment securities, available-for-sale | $ 710 | 807 |
Total debt securities | ||
Investment Securities | ||
Available-for-sale Securities, Amortized Cost Basis | 847,051 | |
Available-for-sale Securities, Gross Unrealized Gain | 4,138 | |
Available-for-sale Securities, Gross Unrealized Loss | (8,924) | |
Investment securities, available-for-sale | 842,265 | |
Marketable equity securities | ||
Investment Securities | ||
Available-for-sale Securities, Amortized Cost Basis | 1,265 | |
Available-for-sale Securities, Gross Unrealized Gain | 7,007 | |
Available-for-sale Securities, Gross Unrealized Loss | (70) | |
Investment securities, available-for-sale | $ 8,202 |
Investment Securities (Details
Investment Securities (Details 2) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Fair Value | |||
Less than 12 Months | $ 497,752 | $ 519,955 | |
12 months or Longer | 184,736 | 8,443 | |
Total | 682,488 | 528,398 | |
Unrealized Losses | |||
Less than 12 Months | (2,841) | (8,698) | |
12 months or Longer | (4,670) | (296) | |
Total | (7,511) | (8,994) | |
Gross realized gains and losses | |||
Gross realized gains | 7,425 | 2,090 | $ 4 |
Gross realized losses | (2,895) | 0 | 0 |
OTTI losses | (190) | (294) | 0 |
Net realized gains (losses) | 4,340 | 1,796 | $ 4 |
Investment securities pledged as collateral | 289,050 | 276,290 | |
U.S. Treasury and Federal agencies securities | |||
Fair Value | |||
Less than 12 Months | 311,865 | 263,680 | |
12 months or Longer | 89,617 | 0 | |
Total | 401,482 | 263,680 | |
Unrealized Losses | |||
Less than 12 Months | (1,161) | (4,471) | |
12 months or Longer | (2,285) | 0 | |
Total | (3,446) | (4,471) | |
U.S. States and political subdivisions securities | |||
Fair Value | |||
Less than 12 Months | 34,971 | 74,129 | |
12 months or Longer | 24,909 | 3,337 | |
Total | 59,880 | 77,466 | |
Unrealized Losses | |||
Less than 12 Months | (287) | (1,515) | |
12 months or Longer | (621) | (55) | |
Total | (908) | (1,570) | |
Mortgage-backed securities - Federal agencies | |||
Fair Value | |||
Less than 12 Months | 137,169 | 168,554 | |
12 months or Longer | 60,162 | 5,102 | |
Total | 197,331 | 173,656 | |
Unrealized Losses | |||
Less than 12 Months | (1,336) | (2,341) | |
12 months or Longer | (1,537) | (241) | |
Total | (2,873) | (2,582) | |
Corporate debt securities | |||
Fair Value | |||
Less than 12 Months | 13,747 | 13,312 | |
12 months or Longer | 10,048 | 0 | |
Total | 23,795 | 13,312 | |
Unrealized Losses | |||
Less than 12 Months | (57) | (301) | |
12 months or Longer | (227) | 0 | |
Total | (284) | (301) | |
Foreign government and other securities | |||
Fair Value | |||
Less than 12 Months | 0 | 0 | |
12 months or Longer | 0 | 0 | |
Total | 0 | 0 | |
Unrealized Losses | |||
Less than 12 Months | 0 | 0 | |
12 months or Longer | 0 | 0 | |
Total | $ 0 | 0 | |
Total debt securities | |||
Fair Value | |||
Less than 12 Months | 519,675 | ||
12 months or Longer | 8,439 | ||
Total | 528,114 | ||
Unrealized Losses | |||
Less than 12 Months | (8,628) | ||
12 months or Longer | (296) | ||
Total | (8,924) | ||
Marketable equity securities | |||
Fair Value | |||
Less than 12 Months | 280 | ||
12 months or Longer | 4 | ||
Total | 284 | ||
Unrealized Losses | |||
Less than 12 Months | (70) | ||
12 months or Longer | 0 | ||
Total | $ (70) |
Loan and Lease Financings (Deta
Loan and Lease Financings (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2017 | Dec. 31, 2016 | |
Receivables [Abstract] | ||
Total loans and leases | $ 4,527,678 | $ 4,188,071 |
Deferred loan and lease costs | 3,850 | 3,780 |
Direct finance leases: | ||
Rentals receivable | 208,295 | 218,543 |
Estimated residual value of leased assets | 29,638 | 21,992 |
Gross investment in lease financing | 237,933 | 240,535 |
Unearned income | (37,851) | (35,751) |
Net investment in lease financing | 200,082 | 204,784 |
Minimum future lease payments receivable | ||
2,018 | 51,170 | |
2,019 | 44,040 | |
2,020 | 39,030 | |
2,021 | 30,450 | |
2,022 | 27,830 | |
Loans to certain directors, executive officers, and principal shareholders of equity securities of the entity and to their affiliates | ||
Loan to related parties | 14,610 | $ 31,460 |
New loans and other additions to related parties | 2,300 | |
Repayments and other reductions of loan given to related parties | $ 19,150 |
Loan and Lease Financings (De55
Loan and Lease Financings (Details 2) | 12 Months Ended | |
Dec. 31, 2017USD ($)method | Dec. 31, 2016USD ($) | |
Receivables [Abstract] | ||
Number of methods to assess credit risk | method | 2 | |
Loan and Lease Financings | ||
Recorded investment in loans and leases | $ 4,527,678,000 | $ 4,188,071,000 |
Loan and lease financings excluding residential real estate and consumer loans | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 3,873,410,000 | 3,536,327,000 |
Commercial and agricultural | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 929,997,000 | 812,264,000 |
Auto and light truck | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 496,816,000 | 411,764,000 |
Medium and heavy duty truck | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 296,935,000 | 294,790,000 |
Aircraft | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 844,657,000 | 802,414,000 |
Construction equipment | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 563,437,000 | 495,925,000 |
Commercial real estate | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 741,568,000 | 719,170,000 |
Credit Quality Grades 1-6 | Loan and lease financings excluding residential real estate and consumer loans | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 3,776,621,000 | 3,451,277,000 |
Credit Quality Grades 1-6 | Commercial and agricultural | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 906,074,000 | 784,811,000 |
Credit Quality Grades 1-6 | Auto and light truck | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 482,455,000 | 407,931,000 |
Credit Quality Grades 1-6 | Medium and heavy duty truck | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 293,318,000 | 291,558,000 |
Credit Quality Grades 1-6 | Aircraft | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 815,956,000 | 772,802,000 |
Credit Quality Grades 1-6 | Construction equipment | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 552,684,000 | 486,923,000 |
Credit Quality Grades 1-6 | Commercial real estate | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 726,134,000 | 707,252,000 |
Credit Quality Grades 7-12 | ||
Loan and Lease Financings | ||
Threshold value of loan or lease for evaluation of the appropriateness of the impairment reserve | 100,000 | |
Credit Quality Grades 7-12 | Loan and lease financings excluding residential real estate and consumer loans | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 96,789,000 | 85,050,000 |
Credit Quality Grades 7-12 | Commercial and agricultural | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 23,923,000 | 27,453,000 |
Credit Quality Grades 7-12 | Auto and light truck | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 14,361,000 | 3,833,000 |
Credit Quality Grades 7-12 | Medium and heavy duty truck | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 3,617,000 | 3,232,000 |
Credit Quality Grades 7-12 | Aircraft | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 28,701,000 | 29,612,000 |
Credit Quality Grades 7-12 | Construction equipment | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 10,753,000 | 9,002,000 |
Credit Quality Grades 7-12 | Commercial real estate | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | $ 15,434,000 | $ 11,918,000 |
Loan and Lease Financings (De56
Loan and Lease Financings (Details 3) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2017 | Dec. 31, 2016 | |
Loan and Lease Financings | ||
Recorded investment in loans and leases | $ 4,527,678 | $ 4,188,071 |
Residential real estate and consumer loans | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 654,268 | 651,744 |
Residential real estate and home equity | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 526,122 | 521,931 |
Consumer | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 128,146 | 129,813 |
Performing | Residential real estate and consumer loans | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 651,785 | 648,481 |
Performing | Residential real estate and home equity | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 523,803 | 518,896 |
Performing | Consumer | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | $ 127,982 | 129,585 |
Nonperforming | ||
Loan and Lease Financings | ||
Classification of nonperforming loans, threshold period past due | 90 days | |
Nonperforming | Residential real estate and consumer loans | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | $ 2,483 | 3,263 |
Nonperforming | Residential real estate and home equity | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | 2,319 | 3,035 |
Nonperforming | Consumer | ||
Loan and Lease Financings | ||
Recorded investment in loans and leases | $ 164 | $ 228 |
Loan and Lease Financings (De57
Loan and Lease Financings (Details 4) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Current | $ 4,481,921 | $ 4,158,757 | |
90 Days or More Past Due and Accruing | 459 | 416 | |
Total Accruing Loans | 4,508,273 | 4,168,164 | |
Nonaccrual | 19,405 | 19,907 | |
Total loans and leases | 4,527,678 | 4,188,071 | |
Increase in interest income | 1,140 | 1,110 | $ 1,030 |
Commercial and agricultural | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Current | 927,113 | 808,283 | |
Total Accruing Loans | 927,394 | 808,283 | |
Nonaccrual | 2,603 | 3,981 | |
Total loans and leases | 929,997 | 812,264 | |
Auto and light truck | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Current | 485,885 | 411,300 | |
Total Accruing Loans | 488,775 | 411,598 | |
Nonaccrual | 8,041 | 166 | |
Total loans and leases | 496,816 | 411,764 | |
Medium and heavy duty truck | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Current | 296,564 | 294,790 | |
Total Accruing Loans | 296,564 | 294,790 | |
Nonaccrual | 371 | 0 | |
Total loans and leases | 296,935 | 294,790 | |
Aircraft | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Current | 823,638 | 791,559 | |
Total Accruing Loans | 842,700 | 796,304 | |
Nonaccrual | 1,957 | 6,110 | |
Total loans and leases | 844,657 | 802,414 | |
Construction equipment | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Current | 561,665 | 493,131 | |
Total Accruing Loans | 562,446 | 494,677 | |
Nonaccrual | 991 | 1,248 | |
Total loans and leases | 563,437 | 495,925 | |
Commercial real estate | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Current | 738,006 | 713,482 | |
Total Accruing Loans | 738,150 | 713,615 | |
Nonaccrual | 3,418 | 5,555 | |
Total loans and leases | 741,568 | 719,170 | |
Residential real estate and home equity | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Current | 521,943 | 517,212 | |
90 Days or More Past Due and Accruing | 429 | 394 | |
Total Accruing Loans | 524,232 | 519,290 | |
Nonaccrual | 1,890 | 2,641 | |
Total loans and leases | 526,122 | 521,931 | |
Consumer | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Current | 127,107 | 129,000 | |
90 Days or More Past Due and Accruing | 30 | 22 | |
Total Accruing Loans | 128,012 | 129,607 | |
Nonaccrual | 134 | 206 | |
Total loans and leases | 128,146 | 129,813 | |
30 to 59 Days Past Due | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Past Due | 20,360 | 5,169 | |
30 to 59 Days Past Due | Commercial and agricultural | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Past Due | 281 | 0 | |
30 to 59 Days Past Due | Auto and light truck | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Past Due | 2,869 | 298 | |
30 to 59 Days Past Due | Medium and heavy duty truck | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Past Due | 0 | 0 | |
30 to 59 Days Past Due | Aircraft | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Past Due | 14,570 | 1,429 | |
30 to 59 Days Past Due | Construction equipment | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Past Due | 333 | 1,546 | |
30 to 59 Days Past Due | Commercial real estate | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Past Due | 23 | 133 | |
30 to 59 Days Past Due | Residential real estate and home equity | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Past Due | 1,508 | 1,310 | |
30 to 59 Days Past Due | Consumer | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Past Due | 776 | 453 | |
60 to 89 Days Past Due | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Past Due | 5,533 | 3,822 | |
60 to 89 Days Past Due | Commercial and agricultural | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Past Due | 0 | 0 | |
60 to 89 Days Past Due | Auto and light truck | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Past Due | 21 | 0 | |
60 to 89 Days Past Due | Medium and heavy duty truck | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Past Due | 0 | 0 | |
60 to 89 Days Past Due | Aircraft | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Past Due | 4,492 | 3,316 | |
60 to 89 Days Past Due | Construction equipment | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Past Due | 448 | 0 | |
60 to 89 Days Past Due | Commercial real estate | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Past Due | 121 | 0 | |
60 to 89 Days Past Due | Residential real estate and home equity | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Past Due | 352 | 374 | |
60 to 89 Days Past Due | Consumer | |||
Recorded investment of loans and leases, segregated by class, with delinquency aging and nonaccrual status | |||
Past Due | $ 99 | $ 132 |
Loan and Lease Financings (De58
Loan and Lease Financings (Details 5) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Impaired loans and leases | |||
Recorded Investment, With no related allowance recorded | $ 7,670 | $ 7,945 | |
Unpaid Principal Balance, With no related allowance recorded | 7,670 | 7,945 | |
Recorded Investment, With an allowance recorded | 9,447 | 9,083 | |
Unpaid Principal Balance, With an allowance recorded | 9,449 | 9,085 | |
Total Recorded Investment | 17,117 | 17,028 | |
Total Unpaid Principal Balance | 17,119 | 17,030 | |
Total Related Allowance | 666 | 1,878 | |
Average Recorded Investment | 15,409 | 16,383 | $ 23,838 |
Interest Income | 23 | 146 | 572 |
Commercial and agricultural | |||
Impaired loans and leases | |||
Recorded Investment, With no related allowance recorded | 2,439 | 1,700 | |
Unpaid Principal Balance, With no related allowance recorded | 2,439 | 1,700 | |
Recorded Investment, With an allowance recorded | 0 | 1,890 | |
Unpaid Principal Balance, With an allowance recorded | 0 | 1,890 | |
Total Related Allowance | 0 | 297 | |
Average Recorded Investment | 4,526 | 3,484 | 5,362 |
Interest Income | 1 | 6 | 32 |
Auto and light truck | |||
Impaired loans and leases | |||
Recorded Investment, With no related allowance recorded | 0 | 115 | |
Unpaid Principal Balance, With no related allowance recorded | 0 | 115 | |
Recorded Investment, With an allowance recorded | 7,780 | 0 | |
Unpaid Principal Balance, With an allowance recorded | 7,780 | 0 | |
Total Related Allowance | 243 | 0 | |
Average Recorded Investment | 766 | 10 | 0 |
Interest Income | 0 | 0 | 0 |
Medium and heavy duty truck | |||
Impaired loans and leases | |||
Recorded Investment, With no related allowance recorded | 371 | 0 | |
Unpaid Principal Balance, With no related allowance recorded | 371 | 0 | |
Recorded Investment, With an allowance recorded | 0 | 0 | |
Unpaid Principal Balance, With an allowance recorded | 0 | 0 | |
Total Related Allowance | 0 | 0 | |
Average Recorded Investment | 658 | 0 | 0 |
Interest Income | 0 | 0 | 0 |
Aircraft | |||
Impaired loans and leases | |||
Recorded Investment, With no related allowance recorded | 1,901 | 2,918 | |
Unpaid Principal Balance, With no related allowance recorded | 1,901 | 2,918 | |
Recorded Investment, With an allowance recorded | 0 | 3,192 | |
Unpaid Principal Balance, With an allowance recorded | 0 | 3,192 | |
Total Related Allowance | 0 | 1,076 | |
Average Recorded Investment | 4,873 | 6,291 | 7,285 |
Interest Income | 5 | 2 | 6 |
Construction equipment | |||
Impaired loans and leases | |||
Recorded Investment, With no related allowance recorded | 584 | 605 | |
Unpaid Principal Balance, With no related allowance recorded | 584 | 605 | |
Recorded Investment, With an allowance recorded | 344 | 562 | |
Unpaid Principal Balance, With an allowance recorded | 344 | 562 | |
Total Related Allowance | 108 | 35 | |
Average Recorded Investment | 1,011 | 766 | 695 |
Interest Income | 0 | 0 | 0 |
Commercial real estate | |||
Impaired loans and leases | |||
Recorded Investment, With no related allowance recorded | 2,375 | 2,607 | |
Unpaid Principal Balance, With no related allowance recorded | 2,375 | 2,607 | |
Recorded Investment, With an allowance recorded | 971 | 2,765 | |
Unpaid Principal Balance, With an allowance recorded | 971 | 2,765 | |
Total Related Allowance | 181 | 322 | |
Average Recorded Investment | 3,220 | 5,417 | 10,126 |
Interest Income | 2 | 123 | 518 |
Residential real estate and home equity | |||
Impaired loans and leases | |||
Recorded Investment, With no related allowance recorded | 0 | 0 | |
Unpaid Principal Balance, With no related allowance recorded | 0 | 0 | |
Recorded Investment, With an allowance recorded | 352 | 674 | |
Unpaid Principal Balance, With an allowance recorded | 354 | 676 | |
Total Related Allowance | 134 | 148 | |
Average Recorded Investment | 355 | 415 | 370 |
Interest Income | 15 | 15 | 16 |
Consumer | |||
Impaired loans and leases | |||
Recorded Investment, With no related allowance recorded | 0 | 0 | |
Unpaid Principal Balance, With no related allowance recorded | 0 | 0 | |
Recorded Investment, With an allowance recorded | 0 | 0 | |
Unpaid Principal Balance, With an allowance recorded | 0 | 0 | |
Total Related Allowance | 0 | 0 | |
Average Recorded Investment | 0 | 0 | 0 |
Interest Income | $ 0 | $ 0 | $ 0 |
Loan and Lease Financings (De59
Loan and Lease Financings (Details 6) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017USD ($)defaultmodification | Dec. 31, 2016USD ($)defaultmodification | Dec. 31, 2015USD ($)defaultmodification | |
Loans and leases classified as TDR | |||
Financing Receivable, Modifications, Recorded Investment | $ 889 | $ 2,002 | |
Financing Receivable, Modifications, Number of Contracts | modification | 1 | 2 | 2 |
Financing Receivable, Modifications, Post-Modification Recorded Investment | $ 0 | $ 876 | $ 218 |
Troubled debt restructured loans and leases which had payment defaults within twelve months following modification | |||
Default threshold | 90 days | ||
Interest Rate Below Market Reduction | |||
Loans and leases classified as TDR | |||
Financing Receivable, Modifications, Number of Contracts | 1 | 1 | 0 |
Performing | |||
Loans and leases classified as TDR | |||
Financing Receivable, Modifications, Recorded Investment | $ 352 | $ 360 | |
Financing Receivable, Modifications, Number of Contracts | modification | 0 | 0 | 2 |
Financing Receivable, Modifications, Post-Modification Recorded Investment | $ 0 | $ 0 | $ 218 |
Financing Receivable, Modifications, Subsequent Default, Number of Contracts | default | 0 | 0 | 0 |
Nonperforming | |||
Loans and leases classified as TDR | |||
Financing Receivable, Modifications, Recorded Investment | $ 537 | $ 1,642 | |
Financing Receivable, Modifications, Number of Contracts | modification | 1 | 2 | 0 |
Financing Receivable, Modifications, Post-Modification Recorded Investment | $ 0 | $ 876 | $ 0 |
Financing Receivable, Modifications, Subsequent Default, Number of Contracts | default | 1 | 0 | 0 |
Commercial and agricultural | Performing | |||
Loans and leases classified as TDR | |||
Financing Receivable, Modifications, Number of Contracts | modification | 0 | 0 | 2 |
Financing Receivable, Modifications, Post-Modification Recorded Investment | $ 0 | $ 0 | $ 218 |
Commercial and agricultural | Nonperforming | |||
Loans and leases classified as TDR | |||
Financing Receivable, Modifications, Number of Contracts | modification | 1 | 0 | 0 |
Financing Receivable, Modifications, Post-Modification Recorded Investment | $ 0 | $ 0 | $ 0 |
Auto and light truck | Performing | |||
Loans and leases classified as TDR | |||
Financing Receivable, Modifications, Number of Contracts | modification | 0 | 0 | 0 |
Financing Receivable, Modifications, Post-Modification Recorded Investment | $ 0 | $ 0 | $ 0 |
Auto and light truck | Nonperforming | |||
Loans and leases classified as TDR | |||
Financing Receivable, Modifications, Number of Contracts | modification | 0 | 0 | 0 |
Financing Receivable, Modifications, Post-Modification Recorded Investment | $ 0 | $ 0 | $ 0 |
Medium and heavy duty truck | Performing | |||
Loans and leases classified as TDR | |||
Financing Receivable, Modifications, Number of Contracts | modification | 0 | 0 | 0 |
Financing Receivable, Modifications, Post-Modification Recorded Investment | $ 0 | $ 0 | $ 0 |
Medium and heavy duty truck | Nonperforming | |||
Loans and leases classified as TDR | |||
Financing Receivable, Modifications, Number of Contracts | modification | 0 | 0 | 0 |
Financing Receivable, Modifications, Post-Modification Recorded Investment | $ 0 | $ 0 | $ 0 |
Aircraft | Performing | |||
Loans and leases classified as TDR | |||
Financing Receivable, Modifications, Number of Contracts | modification | 0 | 0 | 0 |
Financing Receivable, Modifications, Post-Modification Recorded Investment | $ 0 | $ 0 | $ 0 |
Aircraft | Nonperforming | |||
Loans and leases classified as TDR | |||
Financing Receivable, Modifications, Number of Contracts | modification | 0 | 0 | 0 |
Financing Receivable, Modifications, Post-Modification Recorded Investment | $ 0 | $ 0 | $ 0 |
Construction equipment | Performing | |||
Loans and leases classified as TDR | |||
Financing Receivable, Modifications, Number of Contracts | modification | 0 | 0 | 0 |
Financing Receivable, Modifications, Post-Modification Recorded Investment | $ 0 | $ 0 | $ 0 |
Construction equipment | Nonperforming | |||
Loans and leases classified as TDR | |||
Financing Receivable, Modifications, Number of Contracts | modification | 0 | 1 | 0 |
Financing Receivable, Modifications, Post-Modification Recorded Investment | $ 0 | $ 562 | $ 0 |
Financing Receivable, Modifications, Subsequent Default, Recorded Investment | $ 410 | ||
Commercial real estate | Performing | |||
Loans and leases classified as TDR | |||
Financing Receivable, Modifications, Number of Contracts | modification | 0 | 0 | 0 |
Financing Receivable, Modifications, Post-Modification Recorded Investment | $ 0 | $ 0 | $ 0 |
Commercial real estate | Nonperforming | |||
Loans and leases classified as TDR | |||
Financing Receivable, Modifications, Number of Contracts | modification | 0 | 0 | 0 |
Financing Receivable, Modifications, Post-Modification Recorded Investment | $ 0 | $ 0 | $ 0 |
Residential real estate and home equity | Performing | |||
Loans and leases classified as TDR | |||
Financing Receivable, Modifications, Number of Contracts | modification | 0 | 0 | 0 |
Financing Receivable, Modifications, Post-Modification Recorded Investment | $ 0 | $ 0 | $ 0 |
Residential real estate and home equity | Nonperforming | |||
Loans and leases classified as TDR | |||
Financing Receivable, Modifications, Number of Contracts | modification | 0 | 1 | 0 |
Financing Receivable, Modifications, Post-Modification Recorded Investment | $ 0 | $ 314 | $ 0 |
Consumer | Performing | |||
Loans and leases classified as TDR | |||
Financing Receivable, Modifications, Number of Contracts | modification | 0 | 0 | 0 |
Financing Receivable, Modifications, Post-Modification Recorded Investment | $ 0 | $ 0 | $ 0 |
Consumer | Nonperforming | |||
Loans and leases classified as TDR | |||
Financing Receivable, Modifications, Number of Contracts | modification | 0 | 0 | 0 |
Financing Receivable, Modifications, Post-Modification Recorded Investment | $ 0 | $ 0 | $ 0 |
Reserve for Loan and Lease Lo60
Reserve for Loan and Lease Losses (Details) - USD ($) $ in Thousands | 12 Months Ended | ||||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2017 | Dec. 31, 2016 | |
Changes in reserve for loan and lease losses | |||||
Balance at the beginning of the period | $ 88,543 | $ 88,112 | $ 85,068 | ||
Charge-offs | 6,529 | 7,941 | 4,710 | ||
Recoveries | 3,889 | 2,539 | 5,594 | ||
Net charge-offs (recoveries) | 2,640 | 5,402 | (884) | ||
Provision (recovery of provision) | 8,980 | 5,833 | 2,160 | ||
Balance at the end of the period | 94,883 | 88,543 | 88,112 | ||
Reserve for loan and lease losses | |||||
Ending balance, individually evaluated for impairment | $ 666 | $ 1,878 | |||
Ending balance, collectively evaluated for impairment | 94,217 | 86,665 | |||
Total reserve for loan and lease losses | 88,543 | 88,112 | 85,068 | 94,883 | 88,543 |
Recorded investment in loans | |||||
Ending balance, individually evaluated for impairment | 17,117 | 17,028 | |||
Ending balance, collectively evaluated for impairment | 4,510,561 | 4,171,043 | |||
Total loans and leases | 4,527,678 | 4,188,071 | |||
Commercial and agricultural | |||||
Changes in reserve for loan and lease losses | |||||
Balance at the beginning of the period | 14,668 | 15,456 | 11,760 | ||
Charge-offs | 2,415 | 547 | 3,489 | ||
Recoveries | 984 | 509 | 851 | ||
Net charge-offs (recoveries) | 1,431 | 38 | 2,638 | ||
Provision (recovery of provision) | 2,991 | (750) | 6,334 | ||
Balance at the end of the period | 16,228 | 14,668 | 15,456 | ||
Reserve for loan and lease losses | |||||
Ending balance, individually evaluated for impairment | 0 | 297 | |||
Ending balance, collectively evaluated for impairment | 16,228 | 14,371 | |||
Total reserve for loan and lease losses | 14,668 | 15,456 | 11,760 | 16,228 | 14,668 |
Recorded investment in loans | |||||
Ending balance, individually evaluated for impairment | 2,439 | 3,590 | |||
Ending balance, collectively evaluated for impairment | 927,558 | 808,674 | |||
Total loans and leases | 929,997 | 812,264 | |||
Auto and light truck | |||||
Changes in reserve for loan and lease losses | |||||
Balance at the beginning of the period | 8,064 | 9,269 | 10,326 | ||
Charge-offs | 774 | 4 | 24 | ||
Recoveries | 1,153 | 253 | 380 | ||
Net charge-offs (recoveries) | (379) | (249) | (356) | ||
Provision (recovery of provision) | 1,660 | (1,454) | (1,413) | ||
Balance at the end of the period | 10,103 | 8,064 | 9,269 | ||
Reserve for loan and lease losses | |||||
Ending balance, individually evaluated for impairment | 243 | 0 | |||
Ending balance, collectively evaluated for impairment | 9,860 | 8,064 | |||
Total reserve for loan and lease losses | 8,064 | 9,269 | 10,326 | 10,103 | 8,064 |
Recorded investment in loans | |||||
Ending balance, individually evaluated for impairment | 7,780 | 115 | |||
Ending balance, collectively evaluated for impairment | 489,036 | 411,649 | |||
Total loans and leases | 496,816 | 411,764 | |||
Medium and heavy duty truck | |||||
Changes in reserve for loan and lease losses | |||||
Balance at the beginning of the period | 4,740 | 4,699 | 4,500 | ||
Charge-offs | 0 | 0 | 0 | ||
Recoveries | 0 | 10 | 28 | ||
Net charge-offs (recoveries) | 0 | (10) | (28) | ||
Provision (recovery of provision) | 104 | 31 | 171 | ||
Balance at the end of the period | 4,844 | 4,740 | 4,699 | ||
Reserve for loan and lease losses | |||||
Ending balance, individually evaluated for impairment | 0 | 0 | |||
Ending balance, collectively evaluated for impairment | 4,844 | 4,740 | |||
Total reserve for loan and lease losses | 4,740 | 4,699 | 4,500 | 4,844 | 4,740 |
Recorded investment in loans | |||||
Ending balance, individually evaluated for impairment | 371 | 0 | |||
Ending balance, collectively evaluated for impairment | 296,564 | 294,790 | |||
Total loans and leases | 296,935 | 294,790 | |||
Aircraft | |||||
Changes in reserve for loan and lease losses | |||||
Balance at the beginning of the period | 34,352 | 32,373 | 32,234 | ||
Charge-offs | 1,872 | 6,123 | 244 | ||
Recoveries | 227 | 528 | 802 | ||
Net charge-offs (recoveries) | 1,645 | 5,595 | (558) | ||
Provision (recovery of provision) | 1,912 | 7,574 | (419) | ||
Balance at the end of the period | 34,619 | 34,352 | 32,373 | ||
Reserve for loan and lease losses | |||||
Ending balance, individually evaluated for impairment | 0 | 1,076 | |||
Ending balance, collectively evaluated for impairment | 34,619 | 33,276 | |||
Total reserve for loan and lease losses | 34,352 | 32,373 | 32,234 | 34,619 | 34,352 |
Recorded investment in loans | |||||
Ending balance, individually evaluated for impairment | 1,901 | 6,110 | |||
Ending balance, collectively evaluated for impairment | 842,756 | 796,304 | |||
Total loans and leases | 844,657 | 802,414 | |||
Construction equipment | |||||
Changes in reserve for loan and lease losses | |||||
Balance at the beginning of the period | 8,207 | 7,592 | 7,008 | ||
Charge-offs | 164 | 128 | 0 | ||
Recoveries | 298 | 461 | 434 | ||
Net charge-offs (recoveries) | (134) | (333) | (434) | ||
Provision (recovery of provision) | 1,002 | 282 | 150 | ||
Balance at the end of the period | 9,343 | 8,207 | 7,592 | ||
Reserve for loan and lease losses | |||||
Ending balance, individually evaluated for impairment | 108 | 35 | |||
Ending balance, collectively evaluated for impairment | 9,235 | 8,172 | |||
Total reserve for loan and lease losses | 8,207 | 7,592 | 7,008 | 9,343 | 8,207 |
Recorded investment in loans | |||||
Ending balance, individually evaluated for impairment | 928 | 1,167 | |||
Ending balance, collectively evaluated for impairment | 562,509 | 494,758 | |||
Total loans and leases | 563,437 | 495,925 | |||
Commercial real estate | |||||
Changes in reserve for loan and lease losses | |||||
Balance at the beginning of the period | 13,677 | 13,762 | 13,270 | ||
Charge-offs | 344 | 32 | 0 | ||
Recoveries | 851 | 469 | 2,807 | ||
Net charge-offs (recoveries) | (507) | (437) | (2,807) | ||
Provision (recovery of provision) | 608 | (522) | (2,315) | ||
Balance at the end of the period | 14,792 | 13,677 | 13,762 | ||
Reserve for loan and lease losses | |||||
Ending balance, individually evaluated for impairment | 181 | 322 | |||
Ending balance, collectively evaluated for impairment | 14,611 | 13,355 | |||
Total reserve for loan and lease losses | 13,677 | 13,762 | 13,270 | 14,792 | 13,677 |
Recorded investment in loans | |||||
Ending balance, individually evaluated for impairment | 3,346 | 5,372 | |||
Ending balance, collectively evaluated for impairment | 738,222 | 713,798 | |||
Total loans and leases | 741,568 | 719,170 | |||
Residential real estate and home equity | |||||
Changes in reserve for loan and lease losses | |||||
Balance at the beginning of the period | 3,550 | 3,662 | 4,504 | ||
Charge-offs | 124 | 219 | 295 | ||
Recoveries | 109 | 31 | 34 | ||
Net charge-offs (recoveries) | 15 | 188 | 261 | ||
Provision (recovery of provision) | 131 | 76 | (581) | ||
Balance at the end of the period | 3,666 | 3,550 | 3,662 | ||
Reserve for loan and lease losses | |||||
Ending balance, individually evaluated for impairment | 134 | 148 | |||
Ending balance, collectively evaluated for impairment | 3,532 | 3,402 | |||
Total reserve for loan and lease losses | 3,550 | 3,662 | 4,504 | 3,666 | 3,550 |
Recorded investment in loans | |||||
Ending balance, individually evaluated for impairment | 352 | 674 | |||
Ending balance, collectively evaluated for impairment | 525,770 | 521,257 | |||
Total loans and leases | 526,122 | 521,931 | |||
Consumer | |||||
Changes in reserve for loan and lease losses | |||||
Balance at the beginning of the period | 1,285 | 1,299 | 1,466 | ||
Charge-offs | 836 | 888 | 658 | ||
Recoveries | 267 | 278 | 258 | ||
Net charge-offs (recoveries) | 569 | 610 | 400 | ||
Provision (recovery of provision) | 572 | 596 | 233 | ||
Balance at the end of the period | 1,288 | 1,285 | 1,299 | ||
Reserve for loan and lease losses | |||||
Ending balance, individually evaluated for impairment | 0 | 0 | |||
Ending balance, collectively evaluated for impairment | 1,288 | 1,285 | |||
Total reserve for loan and lease losses | $ 1,285 | $ 1,299 | $ 1,466 | 1,288 | 1,285 |
Recorded investment in loans | |||||
Ending balance, individually evaluated for impairment | 0 | 0 | |||
Ending balance, collectively evaluated for impairment | 128,146 | 129,813 | |||
Total loans and leases | $ 128,146 | $ 129,813 |
Operating Leases (Details)
Operating Leases (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Leases, Operating [Abstract] | |||
Carrying value of operating lease equipment after depreciation | $ 139,581 | $ 118,793 | |
Accumulated depreciation | 49,740 | 42,230 | |
Minimum future lease rental payments due from clients | |||
Total | 108,840 | ||
2,018 | 28,810 | ||
2,019 | 26,880 | ||
2,020 | 28,520 | ||
2,021 | 14,620 | ||
2,022 | 7,050 | ||
Thereafter | 2,960 | ||
Depreciation expense related to operating lease equipment | $ 25,215 | $ 21,678 | $ 18,280 |
Premises and Equipment (Details
Premises and Equipment (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Premises and equipment | |||
Total premises and equipment | $ 114,372,000 | $ 112,758,000 | |
Accumulated depreciation and amortization | (59,760,000) | (56,050,000) | |
Net premises and equipment | 54,612,000 | 56,708,000 | |
Long-lived asset impairment charges | 410,000 | 0 | $ 150,000 |
Depreciation and amortization of properties and equipment | 5,658,000 | 5,245,000 | $ 4,780,000 |
Land | |||
Premises and equipment | |||
Total premises and equipment | 15,413,000 | 16,127,000 | |
Buildings and improvements | |||
Premises and equipment | |||
Total premises and equipment | 58,981,000 | 59,027,000 | |
Furniture and equipment | |||
Premises and equipment | |||
Total premises and equipment | $ 39,978,000 | $ 37,604,000 |
Mortgage Servicing Rights (Deta
Mortgage Servicing Rights (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Expected amortization expense on mortgage servicing rights | |||
2,018 | $ 660 | ||
2,019 | 570 | ||
2,020 | 490 | ||
2,021 | 420 | ||
2,022 | 360 | ||
Residential mortgage loans | |||
Mortgage Servicing Rights | |||
Unpaid principal balance | $ 752,990 | $ 761,850 | $ 798,510 |
Mortgage Servicing Rights (De64
Mortgage Servicing Rights (Details 2) - Residential mortgage loans - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Changes in mortgage servicing rights | |||
Balance at the beginning of the period | $ 4,297 | $ 4,608 | |
Additions | 1,144 | 1,167 | |
Amortization | (1,092) | (1,478) | |
Sales | 0 | 0 | |
Carrying value before valuation allowance at end of year | 4,349 | 4,297 | $ 4,608 |
Changes in valuation allowance | |||
Balance at the beginning of the period | 0 | 0 | |
Impairment (charges) recoveries | 0 | 0 | |
Balance at the end of the period | 0 | 0 | 0 |
Net carrying value of mortgage servicing rights at end of period | 4,349 | 4,297 | |
Fair value of mortgage servicing rights at end of period | 7,187 | 7,484 | |
Fair value of mortgage servicing rights exceeding the carrying value | 2,840 | ||
Funds held in trust | 10,420 | 12,620 | |
Mortgage loan contractual servicing fees | $ 2,700 | $ 2,690 | $ 2,840 |
Intangible Assets and Goodwil65
Intangible Assets and Goodwill (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |||
Goodwill | $ 83,680 | $ 83,680 | |
Other intangible assets | 60 | 420 | |
Accumulated amortization on intangible assets | 9,480 | 9,140 | |
Intangible asset amortization | 360 | $ 580 | $ 690 |
Expected amortization on other intangible assets | |||
2,018 | 50 | ||
2,019 | $ 10 |
Intangible Assets and Goodwil66
Intangible Assets and Goodwill (Details 2) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Core deposit intangibles and other intangible assets | ||
Less: accumulated amortization | $ (9,480) | $ (9,140) |
Net carrying amount | 60 | 420 |
Core deposit intangibles | ||
Core deposit intangibles and other intangible assets | ||
Gross carrying amount | 9,546 | 9,566 |
Less: accumulated amortization | (9,484) | (9,143) |
Net carrying amount | 62 | 423 |
Other intangibles | ||
Core deposit intangibles and other intangible assets | ||
Gross carrying amount | 0 | 0 |
Less: accumulated amortization | 0 | 0 |
Net carrying amount | $ 0 | $ 0 |
Deposits (Details)
Deposits (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Amount of certificates of deposit and other time deposits of $250,000 or more outstanding | ||
Under 3 months | $ 107,747 | |
4-6 months | 75,414 | |
7-12 months | 109,311 | |
Over 12 months | 261,330 | |
Total | 553,802 | $ 348,300 |
Maturities of time deposits, including both private and public funds | ||
2,018 | 612,866 | |
2,019 | 385,988 | |
2,020 | 205,651 | |
2,021 | 45,726 | |
2,022 | 16,415 | |
Thereafter | 3,327 | |
Total | $ 1,269,973 | $ 1,056,652 |
Borrowed Funds and Mandatoril68
Borrowed Funds and Mandatorily Redeemable Securities (Details) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017USD ($)note | Dec. 31, 2016USD ($) | Dec. 31, 2015USD ($) | |
Borrowed funds and mandatorily redeemable securities | |||
Total long-term debt and mandatorily redeemable securities | $ 70,060 | $ 74,308 | |
Annual maturities of long-term debt | |||
2,018 | 1,634 | ||
2,019 | 1,545 | ||
2,020 | 1,440 | ||
2,021 | 1,728 | ||
2,022 | 3,390 | ||
Thereafter | 60,323 | ||
Mandatorily redeemable securities | |||
Interest expense | 1,680 | 1,450 | $ 1,370 |
Securities subject to mandatory redemption | |||
Borrowed funds and mandatorily redeemable securities | |||
Mandatorily redeemable securities | 18,948 | 19,177 | |
Federal Home Loan Bank borrowings | |||
Borrowed funds and mandatorily redeemable securities | |||
Long-term debt | $ 47,114 | 53,075 | |
Annual maturities of long-term debt | |||
Number of Federal Home Loan Bank borrowings, fixed rate notes | note | 18 | ||
Collateral security | $ 58,880 | ||
Other long-term debt | |||
Borrowed funds and mandatorily redeemable securities | |||
Long-term debt | $ 3,998 | $ 2,056 | |
Minimum | Federal Home Loan Bank borrowings | |||
Borrowed funds and mandatorily redeemable securities | |||
Interest rate on Federal Home Loan Bank borrowings (as a percent) | 1.04% | ||
Maximum | Federal Home Loan Bank borrowings | |||
Borrowed funds and mandatorily redeemable securities | |||
Interest rate on Federal Home Loan Bank borrowings (as a percent) | 5.86% |
Borrowed Funds and Mandatoril69
Borrowed Funds and Mandatorily Redeemable Securities (Details 2) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Short-term borrowings: | ||
Short-term borrowings | $ 214,595 | $ 291,943 |
Short-term borrowings, weighted average interest rate | 0.57% | 0.34% |
Federal funds purchased | ||
Short-term borrowings: | ||
Short-term borrowings | $ 56,000 | $ 0 |
Short-term borrowings, weighted average interest rate | 1.63% | 0.00% |
Security repurchase agreements | ||
Short-term borrowings: | ||
Short-term borrowings | $ 149,834 | $ 162,913 |
Short-term borrowings, weighted average interest rate | 0.20% | 0.17% |
Commercial paper | ||
Short-term borrowings: | ||
Short-term borrowings | $ 6,115 | $ 5,761 |
Short-term borrowings, weighted average interest rate | 0.27% | 0.27% |
Other short-term borrowings | ||
Short-term borrowings: | ||
Short-term borrowings | $ 2,646 | $ 123,269 |
Short-term borrowings, weighted average interest rate | 0.00% | 0.57% |
Subordinated Notes (Details)
Subordinated Notes (Details) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017USD ($)trust | Dec. 31, 2016USD ($) | ||
Subordinated Notes | |||
Number of trusts sponsored | trust | 1 | ||
Percentage of ownership interest | 100.00% | ||
Subordinated notes | |||
Amount of subordinated notes | $ 58,764 | $ 58,764 | |
June 2007 issuance | |||
Subordinated notes | |||
Amount of subordinated notes | $ 41,238 | ||
Interest Rate (as a percent) | [1] | 7.22% | |
Maturity date of subordinated notes | Jun. 15, 2037 | ||
August 2007 issuance | |||
Subordinated notes | |||
Amount of subordinated notes | $ 17,526 | ||
Interest Rate (as a percent) | [2] | 3.07% | |
Maturity date of subordinated notes | Sep. 15, 2037 | ||
London Interbank Offered Rate (LIBOR) | August 2007 issuance | |||
Subordinated notes | |||
Basis Spread on Variable Rate (as a percent) | [2] | 1.48% | |
[1] | Fixed rate through life of debt. | ||
[2] | 3-Month LIBOR +1.48% through remaining life of debt. |
Earnings Per Share (Details)
Earnings Per Share (Details) - shares | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Stock options | |||
Earnings Per Share | |||
Antidilutive securities (in shares) | 0 | 0 | 0 |
Earnings Per Share (Details 2)
Earnings Per Share (Details 2) - USD ($) $ / shares in Units, $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Earnings Per Share [Abstract] | |||
Distributed earnings allocated to common stock | $ 19,701 | $ 18,707 | $ 17,582 |
Undistributed earnings allocated to common stock | 47,830 | 38,670 | 39,336 |
Net earnings allocated to common stock | 67,531 | 57,377 | 56,918 |
Net earnings allocated to participating securities | 520 | 409 | 568 |
Net income available to common shareholders | $ 68,051 | $ 57,786 | $ 57,486 |
Weighted average shares outstanding for basic earnings per common share | 25,925,820 | 25,879,397 | 26,173,351 |
Dilutive effect of stock compensation (in shares) | 0 | 0 | 0 |
Weighted average shares outstanding for diluted earnings per common share | 25,925,820 | 25,879,397 | 26,173,351 |
Basic earnings per common share (in dollars per share) | $ 2.60 | $ 2.22 | $ 2.17 |
Diluted earnings per common share (in dollars per share) | $ 2.60 | $ 2.22 | $ 2.17 |
Accumulated Other Comprehensi73
Accumulated Other Comprehensive Income (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Reclassification Adjustment out of Accumulated Other Comprehensive Income [Line Items] | |||
Gains on investment securities available-for-sale | $ 4,340 | $ 1,796 | $ 4 |
Income before income taxes | 101,360 | 89,126 | 88,563 |
Income tax expense | (33,309) | (31,340) | (31,077) |
Net income | 68,051 | 57,786 | $ 57,486 |
Unrealized gains and losses on available-for-sale securities | Amount reclassified from Accumulated Other Comprehensive Income | |||
Reclassification Adjustment out of Accumulated Other Comprehensive Income [Line Items] | |||
Gains on investment securities available-for-sale | 4,340 | 1,796 | |
Income before income taxes | 4,340 | 1,796 | |
Income tax expense | (1,629) | (674) | |
Net income | $ 2,711 | $ 1,122 |
Employee Benefit Plans (Details
Employee Benefit Plans (Details) | 12 Months Ended | ||
Dec. 31, 2017USD ($)hshares | Dec. 31, 2016USD ($)shares | Dec. 31, 2015USD ($) | |
Life insurance plan | Maximum | Retiree | |||
Employee benefit plans | |||
Benefits payable | $ 3,000 | ||
Medical plan | Maximum | Retiree | |||
Employee benefit plans | |||
Benefits payable | $ 15,000 | ||
Post retirement plan | |||
Employee benefit plans | |||
Minimum age required prior to amendment | 55 years | ||
Term of credited service before becoming eligible for retirement benefits before plan amendment | 20 years | ||
Net periodic post retirement benefit cost (recovery) recognized | $ (10,000) | $ (10,000) | $ (20,000) |
Employee Stock Ownership and Profit Sharing Plan | |||
Employee benefit plans | |||
Minimum service period required to participate in Plan | 90 days | ||
Percentage of employee's deferred compensation up to which the employer matches (as a percent) | 4.00% | ||
Employer's matching contribution on the next 2% of employee contribution (as a percent) | 50.00% | ||
Employee contribution after matching contribution of employer (as a percent) | 2.00% | ||
Employee's eligible compensation on which employer pays fixed contribution (as a percent) | 2.00% | ||
Common stock held in relation to employee benefit plans (in shares) | shares | 1,126,939 | 1,252,417 | |
Minimum service period required to be eligible to get employer's contribution | 5 years | ||
Minimum working hours required per year to be eligible to get employer's contribution | h | 1,000 | ||
Employee deferral that is always vested (as a percent) | 100.00% | ||
Contribution expense | $ 4,880,000 | $ 4,710,000 | $ 4,570,000 |
Employee Stock Benefit Plans (D
Employee Stock Benefit Plans (Details) | 12 Months Ended | ||||
Dec. 31, 2017USD ($)plan$ / sharesshares | Dec. 31, 2016USD ($)$ / sharesshares | Dec. 31, 2015USD ($)$ / sharesshares | Nov. 09, 2016shares | Nov. 08, 2016shares | |
Stock-based compensation | |||||
Number of stock-based employee compensation plans | plan | 4 | ||||
Number of executive stock award plans | plan | 3 | ||||
Total fair value of share awards vested | $ | $ 2,370,000 | $ 4,530,000 | $ 4,370,000 | ||
Shares Available for Grant | |||||
Balance at the beginning of the period (in shares) | 714,005 | 2,450,799 | 2,460,208 | ||
Granted (in shares) | (98,625) | (79,118) | (81,591) | ||
Forfeited (in shares) | 2,000 | 3,543 | 1,980 | ||
Canceled (in shares) | (1,950,000) | ||||
Balance at the end of the period (in shares) | 676,444 | 714,005 | 2,450,799 | ||
2011 Stock Option Plan | |||||
Shares Available for Grant | |||||
Shares authorized | 250,000 | 2,200,000 | |||
Stock award plans | |||||
Additional disclosures | |||||
Stock-based compensation expense | $ | $ 2,960,000 | $ 2,880,000 | $ 3,840,000 | ||
Income tax benefit due to stock-based compensation expenses | $ | 1,110,000 | $ 1,070,000 | $ 1,450,000 | ||
Unrecognized stock-based compensation expense | $ | $ 5,970,000 | ||||
Weighted-average period for unrecognized compensation cost to recognize | 3 years 1 month 11 days | ||||
Executive Incentive Plan | |||||
Shares Available for Grant | |||||
Shares authorized | 59,064 | 59,342 | 70,202 | ||
Additional disclosures | |||||
Vesting period | 5 years | ||||
1982 Restricted Stock Plan | |||||
Shares Available for Grant | |||||
Shares authorized | 229,439 | 250,000 | |||
1982 Restricted Stock Plan | Minimum | |||||
Additional disclosures | |||||
Vesting period | 2 years | ||||
1982 Restricted Stock Plan | Maximum | |||||
Additional disclosures | |||||
Vesting period | 10 years | ||||
Strategic Deployment Incentive Plan | |||||
Additional disclosures | |||||
Vesting period | 5 years | ||||
Stock options | |||||
Additional disclosures | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercises in Period | 0 | 0 | 0 | ||
Stock-based compensation expense | $ | $ 0 | $ 0 | $ 0 | ||
Stock options | Maximum | |||||
Additional disclosures | |||||
Contractual life | 10 years | ||||
Non-vested stock awards outstanding | |||||
Number of Shares | |||||
Stock awards outstanding at the beginning of the period (in shares) | 276,615 | 358,861 | 440,035 | ||
Granted (in shares) | 98,625 | 79,118 | 81,591 | ||
Vested (in shares) | (76,858) | (155,981) | (159,381) | ||
Forfeited (in shares) | (2,456) | (5,383) | (3,384) | ||
Stock awards outstanding at the end of the period (in shares) | 295,926 | 276,615 | 358,861 | ||
Weighted-Average Grant-Date Fair Value | |||||
Stock awards outstanding at the beginning of the period (in dollars per share) | $ / shares | $ 23.94 | $ 21.93 | $ 20.60 | ||
Granted (in dollars per share) | $ / shares | 33.54 | 26.19 | 24.44 | ||
Vested (in dollars per share) | $ / shares | 22.71 | 20.47 | 19.51 | ||
Forfeited (in dollars per share) | $ / shares | 29.93 | 23.39 | 23.85 | ||
Stock awards outstanding at the end of the period (in dollars per share) | $ / shares | $ 27.41 | 23.94 | 21.93 | ||
Employee Stock Purchase Plan | |||||
Additional disclosures | |||||
Required period of service | 2 years | ||||
Maximum base rate of employee basic pay to purchase any dollar amount of stock (as a percent) | 25.00% | ||||
Maximum stock which can be purchased by employee per year | $ | $ 25,000 | ||||
Purchases price (in dollars per share) | $ / shares | $ 46.18 | $ 33.87 | $ 28.80 | ||
Percentage of the premium fair market value of common stock as on the offering date or the market value as on the purchase date (as a percent) | 0.23% | ||||
Percentage of the discount fair market value of common stock as on the offering date or the market value as on the purchase date (as a percent) | (1.32%) | (0.29%) | |||
ESPP offering through May 2019 | |||||
Additional disclosures | |||||
Value of shares to be purchased | $ | $ 152,786 | ||||
Stock value of most recent offering (in dollars per share ) | $ / shares | $ 46.18 |
Income Taxes (Details)
Income Taxes (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Current: | |||
Federal | $ 26,012 | $ 25,479 | $ 26,092 |
State | 4,530 | 3,005 | 3,365 |
Total current | 30,542 | 28,484 | 29,457 |
Deferred: | |||
Federal | 5,869 | 2,530 | 1,577 |
State | (488) | 326 | 43 |
Deferred tax liability remeasurement | (2,614) | 0 | 0 |
Total deferred | 2,767 | 2,856 | 1,620 |
Total provision | $ 33,309 | $ 31,340 | $ 31,077 |
Income Taxes (Details 2)
Income Taxes (Details 2) - USD ($) | Dec. 22, 2017 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 |
Reasons for the difference between income tax expense and statutory federal income tax | ||||
Statutory federal income tax | $ 35,476,000 | $ 31,194,000 | $ 30,997,000 | |
Tax-exempt interest income | (1,197,000) | (1,235,000) | (1,152,000) | |
State taxes, net of federal income tax benefit | 2,627,000 | 2,165,000 | 2,215,000 | |
Deferred tax liability remeasurement | (2,614,000) | 0 | 0 | |
Other | (983,000) | (784,000) | (983,000) | |
Total provision | $ 33,309,000 | $ 31,340,000 | $ 31,077,000 | |
Reasons for the difference between income tax expense rate and statutory federal income tax rate | ||||
Statutory federal income tax (as a percent) | 21.00% | 35.00% | 35.00% | 35.00% |
Tax-exempt interest income (as a percent) | (1.20%) | (1.40%) | (1.30%) | |
State taxes, net of federal income tax benefit (as a percent) | 2.60% | 2.40% | 2.50% | |
Deferred tax liability remeasurement (as a percent) | (2.60%) | 0.00% | 0.00% | |
Other (as a percent) | (0.90%) | (0.80%) | (1.10%) | |
Total income tax expense (benefit) (as a percent) | 32.90% | 35.20% | 35.10% | |
Deferred tax assets: | ||||
Reserve for loan and lease losses | $ 23,791,000 | $ 34,663,000 | ||
Accruals for employee benefits | 2,369,000 | 3,948,000 | ||
Tax advantaged partnerships | 0 | 1,411,000 | ||
Net unrealized losses on securities available-for-sale | 1,285,000 | 0 | ||
Other | 622,000 | 477,000 | ||
Total deferred tax assets | 28,067,000 | 40,499,000 | ||
Deferred tax liabilities: | ||||
Differing depreciable bases in premises and leased equipment | 22,641,000 | 31,449,000 | ||
Net unrealized gains on securities available-for-sale | 0 | 807,000 | ||
Differing bases in assets related to acquisitions | 3,954,000 | 6,170,000 | ||
Tax advantaged partnerships | 1,921,000 | 0 | ||
Mortgage servicing | 745,000 | 1,540,000 | ||
Capitalized loan costs | 867,000 | 1,463,000 | ||
Prepaid expenses | 387,000 | 646,000 | ||
Other | 222,000 | 419,000 | ||
Total deferred tax liabilities | 30,737,000 | 42,494,000 | ||
Net deferred tax liability | (2,670,000) | (1,995,000) | ||
Reconciliation of the beginning and ending amounts of unrecognized tax benefits | ||||
Balance, at beginning of the period | 762,000 | 380,000 | $ 0 | |
Additions based on tax positions related to the current year | 350,000 | 382,000 | 380,000 | |
Additions for tax positions of prior years | 0 | 0 | 0 | |
Reductions for tax positions of prior years | 0 | 0 | 0 | |
Reductions due to lapse in statute of limitations | 0 | 0 | 0 | |
Settlements | 0 | 0 | 0 | |
Balance at end of the period | 1,112,000 | 762,000 | 380,000 | |
Valuation allowance for deferred tax assets | 0 | 0 | ||
Unrecognized tax benefits that would affect the effective tax rate if recognized | 720,000 | 500,000 | 250,000 | |
Interest and penalties net of tax recognized | 50,000 | 40,000 | 0 | |
Accrued interest and penalties | 90,000 | 40,000 | 0 | |
Investment securities available-for-sale | ||||
Reasons for the difference between income tax expense and statutory federal income tax | ||||
Total provision | $ 1,629,000 | $ 674,000 | $ 2,000 |
Contingent Liabilities, Commi78
Contingent Liabilities, Commitments, and Financial Instruments with Off-Balance-Sheet Risk (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Commitments and Contingencies Disclosure [Abstract] | |||
Liability for repurchases | $ 390 | $ 420 | |
Future minimum rental commitments for all noncancellable operating leases | |||
2,018 | 3,300 | ||
2,019 | 3,070 | ||
2,020 | 2,740 | ||
2,021 | 1,600 | ||
2,022 | 430 | ||
Thereafter | 1,860 | ||
Rental expense of office premises and equipment and rental income from owned premises | |||
Gross rental expense | 4,183 | 3,995 | $ 3,889 |
Gross rental income | (856) | (921) | (914) |
Net rental expense | $ 3,327 | $ 3,074 | $ 2,975 |
Contingent Liabilities, Commi79
Contingent Liabilities, Commitments, and Financial Instruments with Off-Balance-Sheet Risk (Details 2) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Commitments and Contingencies Disclosure [Abstract] | ||
Investments in tax-advantaged and other operating partnerships | $ 23,760 | $ 11,140 |
Tax-advantaged and other operating partnerships commitment | $ 15,710 | $ 4,950 |
Contingent Liabilities, Commi80
Contingent Liabilities, Commitments, and Financial Instruments with Off-Balance-Sheet Risk (Details 3) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2017 | Dec. 31, 2016 | |
Commitments to extend credit | ||
Fair Value, Off-balance Sheet Risks, Disclosure Information | ||
Off-balance-sheet instruments | $ 1,030,334 | $ 868,267 |
Standby letters of credit | ||
Fair Value, Off-balance Sheet Risks, Disclosure Information | ||
Off-balance-sheet instruments | 29,961 | 33,397 |
Commercial and similar letters of credit | ||
Fair Value, Off-balance Sheet Risks, Disclosure Information | ||
Off-balance-sheet instruments | $ 1,837 | $ 1,704 |
Minimum | Standby letters of credit | ||
Fair Value, Off-balance Sheet Risks, Disclosure Information | ||
Letter of Credit Term | 6 months | |
Minimum | Commercial and similar letters of credit | ||
Fair Value, Off-balance Sheet Risks, Disclosure Information | ||
Letter of Credit Term | 3 months | |
Maximum | Standby letters of credit | ||
Fair Value, Off-balance Sheet Risks, Disclosure Information | ||
Letter of Credit Term | 1 year | |
Maximum | Commercial and similar letters of credit | ||
Fair Value, Off-balance Sheet Risks, Disclosure Information | ||
Letter of Credit Term | 6 months |
Derivative Financial Instrume81
Derivative Financial Instruments (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Non-hedging derivative financial instruments | ||
Derivative Financial Instruments | ||
Notional or contractual amount | $ 784,444 | $ 592,056 |
Asset derivatives, Fair value | 5,233 | 6,886 |
Liability derivatives, Fair value | 5,272 | 6,743 |
Interest rate swap contracts | ||
Derivative Financial Instruments | ||
Asset derivatives, Fair value | 5,194 | 6,681 |
Interest rate swap contracts | Non-hedging derivative financial instruments | ||
Derivative Financial Instruments | ||
Notional or contractual amount | 756,550 | 570,004 |
Asset derivatives, Fair value | 5,167 | 6,621 |
Liability derivatives, Fair value | 5,262 | 6,743 |
Loan commitments | Non-hedging derivative financial instruments | ||
Derivative Financial Instruments | ||
Notional or contractual amount | 8,504 | 5,527 |
Asset derivatives, Fair value | 66 | 43 |
Liability derivatives, Fair value | 0 | 0 |
Forward contracts - mortgage loan | Non-hedging derivative financial instruments | ||
Derivative Financial Instruments | ||
Notional or contractual amount | 19,390 | 16,525 |
Asset derivatives, Fair value | 0 | 222 |
Liability derivatives, Fair value | $ 10 | $ 0 |
Derivative Financial Instrume82
Derivative Financial Instruments (Details 2) - Non-hedging derivative financial instruments - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Derivative Financial Instruments | |||
Gain (loss) | $ 1,402 | $ 999 | $ 1,237 |
Interest rate swap contracts | Other expense | |||
Derivative Financial Instruments | |||
Gain (loss) | 26 | 64 | (8) |
Interest rate swap contracts | Other income | |||
Derivative Financial Instruments | |||
Gain (loss) | 1,585 | 730 | 1,045 |
Loan commitments | Mortgage banking income | |||
Derivative Financial Instruments | |||
Gain (loss) | 23 | (4) | 45 |
Forward contracts - mortgage loan | Mortgage banking income | |||
Derivative Financial Instruments | |||
Gain (loss) | $ (232) | $ 209 | $ 155 |
Derivative Financial Instrume83
Derivative Financial Instruments (Details 3) - Interest rate swap contracts - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Offsetting Assets | ||
Gross Amounts of Recognized Assets | $ 5,194 | $ 6,681 |
Gross Amounts Offset in the Statement of Financial Condition | 27 | 60 |
Net Amounts of Assets Presented in the Statement of Financial Condition | 5,167 | 6,621 |
Net Amount | $ 5,167 | $ 6,621 |
Derivative Financial Instrume84
Derivative Financial Instruments (Details 4) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Offsetting Liabilities | ||
Gross Amounts of Recognized Liabilities | $ 155,124 | $ 169,716 |
Gross Amounts Offset in the Statement of Financial Condition | 27 | 60 |
Net Amounts Offset in the Statement of Financial Condition | 155,097 | 169,656 |
Gross Amounts Not Offset in the Statement of Financial Condition | ||
Financial Instruments | 149,835 | 162,913 |
Cash Collateral Pledge | 2,705 | 3,794 |
Net Amount | 2,557 | 2,949 |
Interest rate swap contracts | ||
Offsetting Liabilities | ||
Gross Amounts of Recognized Liabilities | 5,289 | 6,803 |
Gross Amounts Offset in the Statement of Financial Condition | 27 | 60 |
Net Amounts Offset in the Statement of Financial Condition | 5,262 | 6,743 |
Gross Amounts Not Offset in the Statement of Financial Condition | ||
Cash Collateral Pledge | 2,705 | 3,794 |
Net Amount | 2,557 | 2,949 |
Repurchase agreements | ||
Offsetting Liabilities | ||
Gross Amounts of Recognized Liabilities | 149,835 | 162,913 |
Gross Amounts Offset in the Statement of Financial Condition | 0 | 0 |
Net Amounts Offset in the Statement of Financial Condition | 149,835 | 162,913 |
Gross Amounts Not Offset in the Statement of Financial Condition | ||
Financial Instruments | 149,835 | 162,913 |
Net Amount | $ 0 | $ 0 |
Derivative Financial Instrume85
Derivative Financial Instruments (Details 5) - U.S. Treasury and Federal agencies securities - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Overnight and Continuous | ||
Transfer of Certain Financial Assets Accounted for as Secured Borrowings [Line Items] | ||
Repurchase agreements | $ 148,220 | $ 160,380 |
Up to 30 Days | ||
Transfer of Certain Financial Assets Accounted for as Secured Borrowings [Line Items] | ||
Repurchase agreements | 1,320 | 2,230 |
Greater than 90 Days | ||
Transfer of Certain Financial Assets Accounted for as Secured Borrowings [Line Items] | ||
Repurchase agreements | $ 300 | $ 300 |
Regulatory Matters (Details)
Regulatory Matters (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 | |
Total Capital (to Risk-Weighted Assets): | |||
Actual Amount | $ 764,853 | $ 713,498 | |
Actual Ratio (as a percent) | 14.70% | 15.12% | |
Minimum Capital Adequacy Amount | $ 416,174 | $ 377,432 | |
Minimum Capital Adequacy Ratio (as a percent) | 8.00% | 8.00% | |
Capital Required For Capital Adequacy With Capital Buffer | $ 481,201 | $ 406,919 | |
Capital Required for Capital Adequacy with Capital Buffer to Risk Weighted Assets | [1] | 9.25% | 8.625% |
Capital Required for Capital Adequacy with Capital Buffer to Risk Weighted Assets Fully Phased In | 10.50% | ||
To Be Well Capitalized Under Prompt Corrective Action Provisions Amount | $ 520,218 | $ 471,791 | |
To Be Well Capitalized Under Prompt Corrective Action Provisions Ratio (as a percent) | 10.00% | 10.00% | |
Tier I Capital (to Risk-Weighted Assets): | |||
Actual Amount | $ 699,420 | $ 651,006 | |
Actual Ratio (as a percent) | 13.44% | 13.80% | |
Minimum Capital Adequacy Amount | $ 312,131 | $ 283,074 | |
Minimum Capital Adequacy Ratio (as a percent) | 6.00% | 6.00% | |
Tier One Risk Based Capital Required for Capital Adequacy with Capital Buffer | $ 377,158 | $ 312,561 | |
Tier One Risk Based Capital Required for Capital Adequacy with Capital Buffer to Risk Weighted Assets | [1] | 7.25% | 6.625% |
Tier One Risk Based Capital Required For Capital Adequacy With Capital Buffer To Risk Weighted Assets Fully Phased In | 8.50% | ||
To Be Well Capitalized Under Prompt Corrective Action Provisions Amount | $ 416,174 | $ 377,432 | |
To Be Well Capitalized Under Prompt Corrective Action Provisions Ratio (as a percent) | 8.00% | 8.00% | |
Common Equity Tier 1 Capital (to Risk-Weighted Assets): | |||
Actual Amount | $ 642,420 | $ 594,006 | |
Actual Ratio (as a percent) | 12.35% | 12.59% | |
Minimum Capital Adequacy Amount | $ 234,098 | $ 212,306 | |
Minimum Capital Adequacy Ratio (as a percent) | 4.50% | 4.50% | |
Common Equity Tier 1 Capita Required Form Minimum Capital Adequacy With Capital Buffer | $ 299,125 | $ 241,793 | |
Common Equity Tier 1 Capital Required For Capital Adequacy With Capital Buffer to Risk Weighted Assets | [1] | 5.75% | 5.125% |
Common Equity Tier 1 Capital Required For Capital Adequacy With Capital Buffer to Risk Weighted Assets Fully Phased In | 7.00% | ||
To Be Well Capitalized Under Prompt Corrective Action Provisions Amount | $ 338,142 | $ 306,664 | |
To Be Well Capitalized Under Prompt Corrective Action Provisions Ratio (as a percent) | 6.50% | 6.50% | |
Tier I Capital (to Average Assets): | |||
Actual Amount | $ 699,420 | $ 651,006 | |
Actual Ratio (as a percent) | 12.17% | 12.11% | |
Minimum Capital Adequacy Amount | $ 229,890 | $ 215,115 | |
Minimum Capital Adequacy Ratio (as a percent) | 4.00% | 4.00% | |
To Be Well Capitalized Under Prompt Corrective Action Provisions Amount | $ 287,362 | $ 268,893 | |
To Be Well Capitalized Under Prompt Corrective Action Provisions Ratio (as a percent) | 5.00% | 5.00% | |
1st Source Bank | |||
Total Capital (to Risk-Weighted Assets): | |||
Actual Amount | $ 696,248 | $ 662,531 | |
Actual Ratio (as a percent) | 13.36% | 14.06% | |
Minimum Capital Adequacy Amount | $ 416,902 | $ 377,014 | |
Minimum Capital Adequacy Ratio (as a percent) | 8.00% | 8.00% | |
Capital Required For Capital Adequacy With Capital Buffer | $ 482,043 | $ 406,468 | |
Capital Required for Capital Adequacy with Capital Buffer to Risk Weighted Assets | [1] | 9.25% | 8.625% |
To Be Well Capitalized Under Prompt Corrective Action Provisions Amount | $ 521,127 | $ 471,267 | |
To Be Well Capitalized Under Prompt Corrective Action Provisions Ratio (as a percent) | 10.00% | 10.00% | |
Tier I Capital (to Risk-Weighted Assets): | |||
Actual Amount | $ 630,702 | $ 603,022 | |
Actual Ratio (as a percent) | 12.10% | 12.80% | |
Minimum Capital Adequacy Amount | $ 312,676 | $ 282,760 | |
Minimum Capital Adequacy Ratio (as a percent) | 6.00% | 6.00% | |
Tier One Risk Based Capital Required for Capital Adequacy with Capital Buffer | $ 377,817 | $ 312,214 | |
Tier One Risk Based Capital Required for Capital Adequacy with Capital Buffer to Risk Weighted Assets | [1] | 7.25% | 6.625% |
To Be Well Capitalized Under Prompt Corrective Action Provisions Amount | $ 416,902 | $ 377,014 | |
To Be Well Capitalized Under Prompt Corrective Action Provisions Ratio (as a percent) | 8.00% | 8.00% | |
Common Equity Tier 1 Capital (to Risk-Weighted Assets): | |||
Actual Amount | $ 630,702 | $ 603,022 | |
Actual Ratio (as a percent) | 12.10% | 12.80% | |
Minimum Capital Adequacy Amount | $ 234,507 | $ 212,070 | |
Minimum Capital Adequacy Ratio (as a percent) | 4.50% | 4.50% | |
Common Equity Tier 1 Capita Required Form Minimum Capital Adequacy With Capital Buffer | $ 299,648 | $ 241,524 | |
Common Equity Tier 1 Capital Required For Capital Adequacy With Capital Buffer to Risk Weighted Assets | [1] | 5.75% | 5.125% |
To Be Well Capitalized Under Prompt Corrective Action Provisions Amount | $ 338,733 | $ 306,324 | |
To Be Well Capitalized Under Prompt Corrective Action Provisions Ratio (as a percent) | 6.50% | 6.50% | |
Tier I Capital (to Average Assets): | |||
Actual Amount | $ 630,702 | $ 603,022 | |
Actual Ratio (as a percent) | 10.98% | 11.22% | |
Minimum Capital Adequacy Amount | $ 229,789 | $ 214,949 | |
Minimum Capital Adequacy Ratio (as a percent) | 4.00% | 4.00% | |
To Be Well Capitalized Under Prompt Corrective Action Provisions Amount | $ 287,236 | $ 268,686 | |
To Be Well Capitalized Under Prompt Corrective Action Provisions Ratio (as a percent) | 5.00% | 5.00% | |
[1] | (1) The capital conservation buffer requirement will be phased in over three years beginning in 2016. The capital buffer requirement effectively raises the minimum required common equity Tier 1 capital ratio to 7.0%, the Tier 1 capital ratio to 8.5%, and the total capital ratio to 10.5% on a fully phased-in basis. |
Fair Value Measurements (Detail
Fair Value Measurements (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 | |
Fair value measurements | |||
Fair value carrying amount | $ 13,123 | $ 15,849 | |
Mortgages held for sale reported at fair value | |||
Fair value measurements | |||
Fair value carrying amount | 13,123 | 15,849 | |
Aggregate unpaid principal | 12,967 | 15,809 | |
Excess of fair value carrying amount over (under) unpaid principal | [1] | $ 156 | $ 40 |
[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. |
Fair Value Measurements (Deta88
Fair Value Measurements (Details 2) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Assets: | ||
Investment securities, available-for-sale | $ 904,033 | $ 850,467 |
Mortgages held for sale | 13,123 | 15,849 |
U.S. Treasury and Federal agencies securities | ||
Assets: | ||
Investment securities, available-for-sale | 468,119 | 420,833 |
U.S. States and political subdivisions securities | ||
Assets: | ||
Investment securities, available-for-sale | 116,000 | 132,975 |
Mortgage-backed securities - Federal agencies | ||
Assets: | ||
Investment securities, available-for-sale | 287,910 | 252,574 |
Corporate debt securities | ||
Assets: | ||
Investment securities, available-for-sale | 31,294 | 35,076 |
Foreign government and other securities | ||
Assets: | ||
Investment securities, available-for-sale | 710 | 807 |
Total debt securities | ||
Assets: | ||
Investment securities, available-for-sale | 842,265 | |
Marketable equity securities | ||
Assets: | ||
Investment securities, available-for-sale | 8,202 | |
Total | ||
Assets: | ||
Investment securities, available-for-sale | 904,033 | 850,467 |
Mortgages held for sale | 13,123 | 15,849 |
Level 1 | ||
Assets: | ||
Investment securities, available-for-sale | 27,971 | 28,366 |
Mortgages held for sale | 0 | 0 |
Level 2 | ||
Assets: | ||
Investment securities, available-for-sale | 873,197 | 818,595 |
Mortgages held for sale | 13,123 | 15,849 |
Level 3 | ||
Assets: | ||
Investment securities, available-for-sale | 2,865 | 3,506 |
Mortgages held for sale | 0 | 0 |
Recurring | Total | ||
Assets: | ||
Investment securities, available-for-sale | 904,033 | 850,467 |
Mortgages held for sale | 13,123 | 15,849 |
Total | 922,323 | 872,937 |
Liabilities: | ||
Total | 5,262 | 6,743 |
Recurring | Total | Interest rate swap contracts | ||
Assets: | ||
Accrued income and other assets | 5,167 | 6,621 |
Liabilities: | ||
Accrued expenses and other liabilities | 5,262 | 6,743 |
Recurring | Total | U.S. Treasury and Federal agencies securities | ||
Assets: | ||
Investment securities, available-for-sale | 468,119 | 420,833 |
Recurring | Total | U.S. States and political subdivisions securities | ||
Assets: | ||
Investment securities, available-for-sale | 116,000 | 132,975 |
Recurring | Total | Mortgage-backed securities - Federal agencies | ||
Assets: | ||
Investment securities, available-for-sale | 287,910 | 252,574 |
Recurring | Total | Corporate debt securities | ||
Assets: | ||
Investment securities, available-for-sale | 31,294 | 35,076 |
Recurring | Total | Foreign government and other securities | ||
Assets: | ||
Investment securities, available-for-sale | 710 | 807 |
Recurring | Total | Total debt securities | ||
Assets: | ||
Investment securities, available-for-sale | 842,265 | |
Recurring | Total | Marketable equity securities | ||
Assets: | ||
Investment securities, available-for-sale | 8,202 | |
Recurring | Level 1 | ||
Assets: | ||
Investment securities, available-for-sale | 27,971 | 28,366 |
Mortgages held for sale | 0 | 0 |
Total | 27,971 | 28,366 |
Liabilities: | ||
Total | 0 | 0 |
Recurring | Level 1 | Interest rate swap contracts | ||
Assets: | ||
Accrued income and other assets | 0 | 0 |
Liabilities: | ||
Accrued expenses and other liabilities | 0 | 0 |
Recurring | Level 1 | U.S. Treasury and Federal agencies securities | ||
Assets: | ||
Investment securities, available-for-sale | 27,971 | 20,164 |
Recurring | Level 1 | U.S. States and political subdivisions securities | ||
Assets: | ||
Investment securities, available-for-sale | 0 | 0 |
Recurring | Level 1 | Mortgage-backed securities - Federal agencies | ||
Assets: | ||
Investment securities, available-for-sale | 0 | 0 |
Recurring | Level 1 | Corporate debt securities | ||
Assets: | ||
Investment securities, available-for-sale | 0 | 0 |
Recurring | Level 1 | Foreign government and other securities | ||
Assets: | ||
Investment securities, available-for-sale | 0 | 0 |
Recurring | Level 1 | Total debt securities | ||
Assets: | ||
Investment securities, available-for-sale | 20,164 | |
Recurring | Level 1 | Marketable equity securities | ||
Assets: | ||
Investment securities, available-for-sale | 8,202 | |
Recurring | Level 2 | ||
Assets: | ||
Investment securities, available-for-sale | 873,197 | 818,595 |
Mortgages held for sale | 13,123 | 15,849 |
Total | 891,487 | 841,065 |
Liabilities: | ||
Total | 5,262 | 6,743 |
Recurring | Level 2 | Interest rate swap contracts | ||
Assets: | ||
Accrued income and other assets | 5,167 | 6,621 |
Liabilities: | ||
Accrued expenses and other liabilities | 5,262 | 6,743 |
Recurring | Level 2 | U.S. Treasury and Federal agencies securities | ||
Assets: | ||
Investment securities, available-for-sale | 440,148 | 400,669 |
Recurring | Level 2 | U.S. States and political subdivisions securities | ||
Assets: | ||
Investment securities, available-for-sale | 113,845 | 130,276 |
Recurring | Level 2 | Mortgage-backed securities - Federal agencies | ||
Assets: | ||
Investment securities, available-for-sale | 287,910 | 252,574 |
Recurring | Level 2 | Corporate debt securities | ||
Assets: | ||
Investment securities, available-for-sale | 31,294 | 35,076 |
Recurring | Level 2 | Foreign government and other securities | ||
Assets: | ||
Investment securities, available-for-sale | 0 | 0 |
Recurring | Level 2 | Total debt securities | ||
Assets: | ||
Investment securities, available-for-sale | 818,595 | |
Recurring | Level 2 | Marketable equity securities | ||
Assets: | ||
Investment securities, available-for-sale | 0 | |
Recurring | Level 3 | ||
Assets: | ||
Investment securities, available-for-sale | 2,865 | 3,506 |
Mortgages held for sale | 0 | 0 |
Total | 2,865 | 3,506 |
Liabilities: | ||
Total | 0 | 0 |
Recurring | Level 3 | Interest rate swap contracts | ||
Assets: | ||
Accrued income and other assets | 0 | 0 |
Liabilities: | ||
Accrued expenses and other liabilities | 0 | 0 |
Recurring | Level 3 | U.S. Treasury and Federal agencies securities | ||
Assets: | ||
Investment securities, available-for-sale | 0 | 0 |
Recurring | Level 3 | U.S. States and political subdivisions securities | ||
Assets: | ||
Investment securities, available-for-sale | 2,155 | 2,699 |
Recurring | Level 3 | Mortgage-backed securities - Federal agencies | ||
Assets: | ||
Investment securities, available-for-sale | 0 | 0 |
Recurring | Level 3 | Corporate debt securities | ||
Assets: | ||
Investment securities, available-for-sale | 0 | 0 |
Recurring | Level 3 | Foreign government and other securities | ||
Assets: | ||
Investment securities, available-for-sale | $ 710 | 807 |
Recurring | Level 3 | Total debt securities | ||
Assets: | ||
Investment securities, available-for-sale | 3,506 | |
Recurring | Level 3 | Marketable equity securities | ||
Assets: | ||
Investment securities, available-for-sale | $ 0 |
Fair Value Measurements (Deta89
Fair Value Measurements (Details 3) | 12 Months Ended | |
Dec. 31, 2017USD ($)item | Dec. 31, 2016USD ($)item | |
Changes in the fair value of Level 3 assets measured on a recurring basis | ||
Total gains or losses (unrealized): included in earnings | $ 0 | $ 0 |
Number of transfers between Level 1 and Level 2 | item | 0 | 0 |
Number of transfers between Level 2 and Level 3 | item | 0 | 0 |
U.S. States and political subdivisions securities | ||
Changes in the fair value of Level 3 assets measured on a recurring basis | ||
Balance at the beginning of the period | $ 2,699,000 | $ 4,528,000 |
Total gains or losses (realized/unrealized): included in earnings | 0 | 0 |
Total gains or losses (realized/unrealized): included in other comprehensive income | 31,000 | (24,000) |
Purchases | 1,437,000 | 1,100,000 |
Issuances | 0 | 0 |
Sales | 0 | 0 |
Settlements | 0 | 0 |
Maturities | (2,012,000) | (2,905,000) |
Transfers into Level 3 | 0 | 0 |
Transfers out of Level 3 | 0 | 0 |
Balance at the end of the period | 2,155,000 | 2,699,000 |
Foreign government and other securities | ||
Changes in the fair value of Level 3 assets measured on a recurring basis | ||
Balance at the beginning of the period | 807,000 | 809,000 |
Total gains or losses (realized/unrealized): included in earnings | 0 | 0 |
Total gains or losses (realized/unrealized): included in other comprehensive income | 3,000 | (2,000) |
Purchases | 500,000 | 0 |
Issuances | 0 | 0 |
Sales | 0 | 0 |
Settlements | 0 | 0 |
Maturities | (600,000) | 0 |
Transfers into Level 3 | 0 | 0 |
Transfers out of Level 3 | 0 | 0 |
Balance at the end of the period | 710,000 | 807,000 |
Investment securities available-for-sale | ||
Changes in the fair value of Level 3 assets measured on a recurring basis | ||
Balance at the beginning of the period | 3,506,000 | 5,337,000 |
Total gains or losses (realized/unrealized): included in earnings | 0 | 0 |
Total gains or losses (realized/unrealized): included in other comprehensive income | 34,000 | (26,000) |
Purchases | 1,937,000 | 1,100,000 |
Issuances | 0 | 0 |
Sales | 0 | 0 |
Settlements | 0 | 0 |
Maturities | (2,612,000) | (2,905,000) |
Transfers into Level 3 | 0 | 0 |
Transfers out of Level 3 | 0 | 0 |
Balance at the end of the period | $ 2,865,000 | $ 3,506,000 |
Fair Value Measurements (Deta90
Fair Value Measurements (Details 4) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2017 | Dec. 31, 2016 | |
Valuation Methodology | ||
Investment securities, available-for-sale | $ 904,033 | $ 850,467 |
Level 3 | ||
Valuation Methodology | ||
Investment securities, available-for-sale | 2,865 | 3,506 |
Recurring | Level 3 | ||
Valuation Methodology | ||
Investment securities, available-for-sale | 2,865 | 3,506 |
Recurring | Level 3 | Discounted cash flows | Direct placement municipal securities | ||
Valuation Methodology | ||
Investment securities, available-for-sale | $ 2,155 | $ 2,699 |
Recurring | Level 3 | Discounted cash flows | Direct placement municipal securities | Minimum | ||
Unobservable Inputs | ||
Credit spread assumption (as a percent) | 2.21% | 0.92% |
Recurring | Level 3 | Discounted cash flows | Direct placement municipal securities | Maximum | ||
Unobservable Inputs | ||
Credit spread assumption (as a percent) | 2.93% | 3.17% |
Recurring | Level 3 | Discounted cash flows | Foreign government | ||
Valuation Methodology | ||
Investment securities, available-for-sale | $ 710 | $ 807 |
Recurring | Level 3 | Discounted cash flows | Foreign government | Minimum | ||
Unobservable Inputs | ||
Market yield assumption (as a percent) | 0.35% | 0.28% |
Recurring | Level 3 | Discounted cash flows | Foreign government | Maximum | ||
Unobservable Inputs | ||
Market yield assumption (as a percent) | 1.23% | 1.12% |
Non-recurring | Level 3 | Commercial loans | ||
Unobservable Inputs | ||
Discount rate (as a percent) | 20.00% | |
Non-recurring | Level 3 | Minimum | Commercial loans | ||
Unobservable Inputs | ||
Discount rate (as a percent) | 40.00% | 40.00% |
Non-recurring | Level 3 | Maximum | Commercial loans | ||
Unobservable Inputs | ||
Discount rate (as a percent) | 75.00% | 75.00% |
Non-recurring | Level 3 | Trade publications | Aircraft | ||
Unobservable Inputs | ||
Discount rate (as a percent) | 10.00% | |
Non-recurring | Level 3 | Auction values | Autos | ||
Unobservable Inputs | ||
Discount rate (as a percent) | 10.00% | |
Non-recurring | Level 3 | Trade publications and auction values | Medium and heavy duty trucks | ||
Unobservable Inputs | ||
Discount rate (as a percent) | 15.00% | |
Non-recurring | Level 3 | Trade publications and auction values | Construction equipment | ||
Unobservable Inputs | ||
Discount rate (as a percent) | 20.00% | |
Non-recurring | Level 3 | Appraisals | Real estate | ||
Unobservable Inputs | ||
Discount rate (as a percent) | 20.00% |
Fair Value Measurements (Deta91
Fair Value Measurements (Details 5) - Non-recurring - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2017 | Dec. 31, 2016 | |
Impaired loans | ||
Fair value measurements | ||
Impairment charges (recoveries) | $ 500 | $ 0 |
Partnership investments | ||
Fair value measurements | ||
Impairment charges (recoveries) | 0 | 0 |
Mortgage servicing rights | ||
Fair value measurements | ||
Impairment charges (recoveries) | 0 | 0 |
Repossessions | ||
Fair value measurements | ||
Impairment charges (recoveries) | 790 | 580 |
Other real estate | ||
Fair value measurements | ||
Impairment charges (recoveries) | 50 | 0 |
Total | ||
Fair value measurements | ||
Impaired loans - collateral based | 7,994 | 6,280 |
Assets measured at fair value | 24,769 | 21,686 |
Total | Partnership investments | ||
Fair value measurements | ||
Accrued income and other assets | 1,000 | 1,032 |
Total | Mortgage servicing rights | ||
Fair value measurements | ||
Accrued income and other assets | 4,349 | 4,297 |
Total | Repossessions | ||
Fair value measurements | ||
Accrued income and other assets | 10,114 | 9,373 |
Total | Other real estate | ||
Fair value measurements | ||
Accrued income and other assets | 1,312 | 704 |
Level 3 | ||
Fair value measurements | ||
Impaired loans - collateral based | 7,994 | 6,280 |
Assets measured at fair value | 24,769 | 21,686 |
Level 3 | Partnership investments | ||
Fair value measurements | ||
Accrued income and other assets | 1,000 | 1,032 |
Level 3 | Mortgage servicing rights | ||
Fair value measurements | ||
Accrued income and other assets | 4,349 | 4,297 |
Level 3 | Repossessions | ||
Fair value measurements | ||
Accrued income and other assets | 10,114 | 9,373 |
Level 3 | Other real estate | ||
Fair value measurements | ||
Accrued income and other assets | $ 1,312 | $ 704 |
Fair Value Measurements (Deta92
Fair Value Measurements (Details 6) - Non-recurring - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2017 | Dec. 31, 2016 | |
Level 3 | ||
Valuation Methodology | ||
Assets measured at fair value | $ 24,769 | $ 21,686 |
Level 3 | Collateral based measurements | Impaired loans | Minimum | ||
Unobservable Inputs | ||
Discount for lack of marketability and current conditions (as a percent) | 3.00% | 0.00% |
Level 3 | Collateral based measurements | Impaired loans | Maximum | ||
Unobservable Inputs | ||
Discount for lack of marketability and current conditions (as a percent) | 20.00% | 100.00% |
Level 3 | Discounted cash flows | Mortgage servicing rights | Minimum | ||
Unobservable Inputs | ||
Constant prepayment rate (CPR) (as a percent) | 8.60% | 8.60% |
Discount rate (as a percent) | 9.60% | 9.60% |
Level 3 | Discounted cash flows | Mortgage servicing rights | Maximum | ||
Unobservable Inputs | ||
Constant prepayment rate (CPR) (as a percent) | 20.70% | 15.00% |
Discount rate (as a percent) | 12.50% | 12.50% |
Level 3 | Appraisals trade publications and auction values | Repossessions | Minimum | ||
Unobservable Inputs | ||
Discount for lack of marketability (as a percent) | 3.00% | 0.00% |
Level 3 | Appraisals trade publications and auction values | Repossessions | Maximum | ||
Unobservable Inputs | ||
Discount for lack of marketability (as a percent) | 10.00% | 4.00% |
Level 3 | Appraisals | Other real estate | Minimum | ||
Unobservable Inputs | ||
Discount for lack of marketability (as a percent) | 7.00% | 0.00% |
Level 3 | Appraisals | Other real estate | Maximum | ||
Unobservable Inputs | ||
Discount for lack of marketability (as a percent) | 9.00% | 16.00% |
Carrying Value | Level 3 | Collateral based measurements | Impaired loans | ||
Valuation Methodology | ||
Assets measured at fair value | $ 7,994 | $ 6,280 |
Carrying Value | Level 3 | Discounted cash flows | Mortgage servicing rights | ||
Valuation Methodology | ||
Assets measured at fair value | 4,349 | 4,297 |
Carrying Value | Level 3 | Appraisals trade publications and auction values | Repossessions | ||
Valuation Methodology | ||
Assets measured at fair value | 10,114 | 9,373 |
Carrying Value | Level 3 | Appraisals | Other real estate | ||
Valuation Methodology | ||
Assets measured at fair value | 1,312 | 704 |
Fair Value | ||
Valuation Methodology | ||
Assets measured at fair value | 24,769 | 21,686 |
Fair Value | Level 3 | Collateral based measurements | Impaired loans | ||
Valuation Methodology | ||
Assets measured at fair value | 7,994 | 6,280 |
Fair Value | Level 3 | Discounted cash flows | Mortgage servicing rights | ||
Valuation Methodology | ||
Assets measured at fair value | 7,187 | 7,484 |
Fair Value | Level 3 | Appraisals trade publications and auction values | Repossessions | ||
Valuation Methodology | ||
Assets measured at fair value | 10,493 | 9,452 |
Fair Value | Level 3 | Appraisals | Other real estate | ||
Valuation Methodology | ||
Assets measured at fair value | $ 1,441 | $ 752 |
Fair Value Measurements (Deta93
Fair Value Measurements (Details 7) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 | |
Assets: | |||
Cash and due from banks | $ 73,635 | $ 58,578 | |
Federal funds sold and interest bearing deposits with other banks | 4,398 | 49,726 | |
Investment securities, available-for-sale | 904,033 | 850,467 | |
Mortgages held for sale | 13,123 | 15,849 | |
Loans and leases, net of reserve for loan and lease losses | 4,432,795 | 4,099,528 | |
Liabilities: | |||
Long-term debt and mandatorily redeemable securities | 70,060 | 74,308 | |
Subordinated notes | 58,764 | 58,764 | |
Carrying or Contract Value | |||
Assets: | |||
Cash and due from banks | 73,635 | 58,578 | |
Federal funds sold and interest bearing deposits with other banks | 4,398 | 49,726 | |
Investment securities, available-for-sale | 904,033 | 850,467 | |
Other investments and trading account securities | 25,953 | 22,458 | |
Mortgages held for sale | 13,123 | 15,849 | |
Loans and leases, net of reserve for loan and lease losses | 4,432,795 | 4,099,528 | |
Mortgage servicing rights | 4,349 | 4,297 | |
Interest rate swaps | 5,167 | 6,621 | |
Liabilities: | |||
Deposits | 4,752,730 | 4,333,760 | |
Short-term borrowings | 214,595 | 291,943 | |
Long-term debt and mandatorily redeemable securities | 70,060 | 74,308 | |
Subordinated notes | 58,764 | 58,764 | |
Interest rate swaps | 5,262 | 6,743 | |
Off-balance-sheet instruments | [1] | 0 | 0 |
Fair Value | |||
Assets: | |||
Cash and due from banks | 73,635 | 58,578 | |
Federal funds sold and interest bearing deposits with other banks | 4,398 | 49,726 | |
Investment securities, available-for-sale | 904,033 | 850,467 | |
Other investments and trading account securities | 25,953 | 22,458 | |
Mortgages held for sale | 13,123 | 15,849 | |
Loans and leases, net of reserve for loan and lease losses | 4,428,848 | 4,107,079 | |
Mortgage servicing rights | 7,187 | 7,484 | |
Interest rate swaps | 5,167 | 6,621 | |
Liabilities: | |||
Deposits | 4,745,111 | 4,332,744 | |
Short-term borrowings | 214,595 | 291,943 | |
Long-term debt and mandatorily redeemable securities | 67,857 | 73,149 | |
Subordinated notes | 57,103 | 51,031 | |
Interest rate swaps | 5,262 | 6,743 | |
Off-balance-sheet instruments | [1] | 286 | 382 |
Level 1 | |||
Assets: | |||
Cash and due from banks | 73,635 | 58,578 | |
Federal funds sold and interest bearing deposits with other banks | 4,398 | 49,726 | |
Investment securities, available-for-sale | 27,971 | 28,366 | |
Other investments and trading account securities | 25,953 | 22,458 | |
Mortgages held for sale | 0 | 0 | |
Loans and leases, net of reserve for loan and lease losses | 0 | 0 | |
Mortgage servicing rights | 0 | 0 | |
Interest rate swaps | 0 | 0 | |
Liabilities: | |||
Deposits | 3,482,757 | 3,277,108 | |
Short-term borrowings | 206,862 | 163,652 | |
Long-term debt and mandatorily redeemable securities | 0 | 0 | |
Subordinated notes | 0 | 0 | |
Interest rate swaps | 0 | 0 | |
Off-balance-sheet instruments | [1] | 0 | 0 |
Level 2 | |||
Assets: | |||
Cash and due from banks | 0 | 0 | |
Federal funds sold and interest bearing deposits with other banks | 0 | 0 | |
Investment securities, available-for-sale | 873,197 | 818,595 | |
Other investments and trading account securities | 0 | 0 | |
Mortgages held for sale | 13,123 | 15,849 | |
Loans and leases, net of reserve for loan and lease losses | 0 | 0 | |
Mortgage servicing rights | 0 | 0 | |
Interest rate swaps | 5,167 | 6,621 | |
Liabilities: | |||
Deposits | 1,262,354 | 1,055,636 | |
Short-term borrowings | 7,733 | 128,291 | |
Long-term debt and mandatorily redeemable securities | 67,857 | 73,149 | |
Subordinated notes | 57,103 | 51,031 | |
Interest rate swaps | 5,262 | 6,743 | |
Off-balance-sheet instruments | [1] | 286 | 382 |
Level 3 | |||
Assets: | |||
Cash and due from banks | 0 | 0 | |
Federal funds sold and interest bearing deposits with other banks | 0 | 0 | |
Investment securities, available-for-sale | 2,865 | 3,506 | |
Other investments and trading account securities | 0 | 0 | |
Mortgages held for sale | 0 | 0 | |
Loans and leases, net of reserve for loan and lease losses | 4,428,848 | 4,107,079 | |
Mortgage servicing rights | 7,187 | 7,484 | |
Interest rate swaps | 0 | 0 | |
Liabilities: | |||
Deposits | 0 | 0 | |
Short-term borrowings | 0 | 0 | |
Long-term debt and mandatorily redeemable securities | 0 | 0 | |
Subordinated notes | 0 | 0 | |
Interest rate swaps | 0 | 0 | |
Off-balance-sheet instruments | [1] | $ 0 | $ 0 |
[1] | Represents estimated cash outflows required to currently settle the obligations at current market rates. |
1st Source Corporation (Paren94
1st Source Corporation (Parent Company Only) Financial Information (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 |
ASSETS | ||||
Cash and cash equivalents | $ 78,033 | $ 108,304 | $ 79,721 | $ 66,190 |
Investment securities, available-for-sale (amortized cost of $0 at December 31, 2017 and $884 at December 31, 2016) | 904,033 | 850,467 | ||
Other assets | 155,412 | 130,059 | ||
Total assets | 5,887,284 | 5,486,268 | ||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||
Long-term debt and mandatorily redeemable securities | 70,060 | 74,308 | ||
Subordinated notes | 58,764 | 58,764 | ||
Other liabilities | 72,598 | 54,843 | ||
Total liabilities | 5,168,747 | 4,813,618 | ||
Total shareholders’ equity | 718,537 | 672,650 | 644,053 | 614,473 |
Total liabilities and shareholders’ equity | 5,887,284 | 5,486,268 | ||
Available-for-sale Securities, Amortized Cost | 909,368 | 848,316 | ||
Parent | ||||
ASSETS | ||||
Cash and cash equivalents | 100,155 | 73,324 | $ 60,429 | $ 51,725 |
Investment securities, available-for-sale (amortized cost of $0 at December 31, 2017 and $884 at December 31, 2016) | 0 | 7,369 | ||
Other assets | 2,696 | 4,013 | ||
Total assets | 809,471 | 763,933 | ||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||
Commercial paper | 6,115 | 5,761 | ||
Long-term debt and mandatorily redeemable securities | 22,942 | 21,228 | ||
Subordinated notes | 58,764 | 58,764 | ||
Other liabilities | 3,113 | 5,530 | ||
Total liabilities | 90,934 | 91,283 | ||
Total shareholders’ equity | 718,537 | 672,650 | ||
Total liabilities and shareholders’ equity | 809,471 | 763,933 | ||
Available-for-sale Securities, Amortized Cost | 0 | 884 | ||
Parent | Bank subsidiaries | ||||
ASSETS | ||||
Short-term investments with bank subsidiary | 500 | 500 | ||
Investments in subsidiary | 706,119 | 676,915 | ||
Parent | Non-bank subsidiaries | ||||
ASSETS | ||||
Investments in subsidiary | $ 1 | $ 1,812 |
1st Source Corporation (Paren95
1st Source Corporation (Parent Company Only) Financial Information (Details 2) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Income: | |||
Rental income from subsidiaries | $ 30,381 | $ 25,863 | $ 22,302 |
Other | 10,947 | 12,081 | 12,319 |
Expenses: | |||
Interest on subordinated notes | 4,002 | 4,220 | 4,220 |
Interest on long-term debt and mandatorily redeemable securities | 2,435 | 2,089 | 1,970 |
Interest on commercial paper and other short-term borrowings | 1,115 | 525 | 484 |
Other | 5,574 | 5,856 | 6,976 |
Income before income taxes | 101,360 | 89,126 | 88,563 |
Income tax benefit | (33,309) | (31,340) | (31,077) |
Net income | 68,051 | 57,786 | 57,486 |
Comprehensive income | 63,375 | 52,575 | 54,634 |
Parent | |||
Income: | |||
Rental income from subsidiaries | 2,354 | 2,363 | 2,342 |
Other | 422 | 444 | 426 |
Investment securities and other investment gains | 6,431 | 3,901 | 26 |
Total income | 48,482 | 42,772 | 38,858 |
Expenses: | |||
Interest on subordinated notes | 4,002 | 4,220 | 4,220 |
Interest on long-term debt and mandatorily redeemable securities | 1,685 | 1,454 | 1,375 |
Interest on commercial paper and other short-term borrowings | 17 | 20 | 30 |
Rent | 2,070 | 1,739 | 1,737 |
Other | 1,733 | 1,179 | 351 |
Total expenses | 9,507 | 8,612 | 7,713 |
Income before income taxes | 38,975 | 34,160 | 31,145 |
Income tax benefit | 204 | 741 | 1,721 |
Income before equity in undistributed income of subsidiaries | 39,179 | 34,901 | 32,866 |
Equity in undistributed income of subsidiaries | 28,872 | 22,885 | 24,620 |
Net income | 68,051 | 57,786 | 57,486 |
Comprehensive income | 63,375 | 52,575 | 54,634 |
Parent | Bank subsidiaries | |||
Income: | |||
Dividends from bank subsidiary | 38,317 | 36,064 | 36,064 |
Expenses: | |||
Equity in undistributed income of subsidiaries | 28,872 | 22,569 | 24,289 |
Parent | Non-bank subsidiaries | |||
Income: | |||
Dividends from bank subsidiary | 958 | 0 | 0 |
Expenses: | |||
Equity in undistributed income of subsidiaries | $ 0 | $ 316 | $ 331 |
1st Source Corporation (Paren96
1st Source Corporation (Parent Company Only) Financial Information (Details 3) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Operating activities: | |||
Net income | $ 68,051 | $ 57,786 | $ 57,486 |
Adjustments to reconcile net income to net cash provided by operating activities: | |||
Depreciation of premises and equipment | 5,658 | 5,245 | 4,780 |
Stock-based compensation | 2,963 | 2,884 | 3,843 |
Change in trading account securities | 0 | 0 | 205 |
Other | 4,550 | 450 | 3,168 |
Net change in operating activities | 117,261 | 98,060 | 100,608 |
Investing activities: | |||
Net change in investing activities | (462,206) | (309,847) | (381,613) |
Financing activities: | |||
Proceeds from issuance of long-term debt and mandatorily redeemable securities | 19,999 | 20,837 | 0 |
Payments on long-term debt and mandatorily redeemable securities | (26,628) | (6,429) | (1,250) |
Stock issued under stock purchase plans | 153 | 120 | 149 |
Acquisition of treasury stock | (41) | (8,030) | (9,970) |
Cash dividends paid on common stock | (20,431) | (19,416) | (18,126) |
Net change in financing activities | 314,674 | 240,370 | 294,536 |
Net change in cash and cash equivalents | (30,271) | 28,583 | 13,531 |
Cash and cash equivalents, beginning of year | 108,304 | 79,721 | 66,190 |
Cash and cash equivalents, end of year | 78,033 | 108,304 | 79,721 |
Parent Company | |||
Operating activities: | |||
Net income | 68,051 | 57,786 | 57,486 |
Adjustments to reconcile net income to net cash provided by operating activities: | |||
Equity (undistributed) distributed in excess of income of subsidiaries | (28,872) | (22,885) | (24,620) |
Depreciation of premises and equipment | 2 | 4 | 9 |
Stock-based compensation | 48 | 52 | 64 |
Realized/unrealized investment securities and other investment gains | (6,431) | (3,901) | (26) |
Change in trading account securities | 0 | 0 | 205 |
Other | 4,122 | 3,132 | 2,585 |
Net change in operating activities | 36,920 | 34,188 | 35,703 |
Investing activities: | |||
Proceeds from sales and maturities of investment securities | 6,327 | 1,795 | 1,470 |
Net change in partnership investments | (62) | 2,903 | 423 |
Return of capital from subsidiaries | 854 | 0 | 0 |
Net change in investing activities | 7,119 | 4,698 | 1,893 |
Financing activities: | |||
Net change in commercial paper | 354 | (2,281) | (4,126) |
Proceeds from issuance of long-term debt and mandatorily redeemable securities | 1,248 | 1,607 | 1,520 |
Payments on long-term debt and mandatorily redeemable securities | (667) | (627) | (712) |
Stock issued under stock purchase plans | 153 | 120 | 149 |
Net proceeds from issuance of treasury stock | 2,176 | 2,636 | 2,373 |
Acquisition of treasury stock | (41) | (8,030) | (9,970) |
Cash dividends paid on common stock | (20,431) | (19,416) | (18,126) |
Net change in financing activities | (17,208) | (25,991) | (28,892) |
Net change in cash and cash equivalents | 26,831 | 12,895 | 8,704 |
Cash and cash equivalents, beginning of year | 73,324 | 60,429 | 51,725 |
Cash and cash equivalents, end of year | $ 100,155 | $ 73,324 | $ 60,429 |