x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
TEXAS | 75-1848732 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
1201 S. Beckham Avenue, Tyler, Texas | 75701 | |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer x | Accelerated filer o |
Non-accelerated filer o | (Do not check if a smaller reporting company) |
Smaller reporting company o | |
Emerging growth company o | |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o |
PART I. FINANCIAL INFORMATION | |
PART II. OTHER INFORMATION | |
SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (UNAUDITED) (in thousands, except share amounts) | ||||||||
June 30, 2017 | December 31, 2016 | |||||||
ASSETS | ||||||||
Cash and due from banks | $ | 56,033 | $ | 59,363 | ||||
Interest earning deposits | 175,039 | 102,251 | ||||||
Federal funds sold | 4,760 | 8,040 | ||||||
Total cash and cash equivalents | 235,832 | 169,654 | ||||||
Securities available for sale, at estimated fair value | 1,397,811 | 1,479,600 | ||||||
Securities held to maturity, at carrying value (estimated fair value of $943,776 and $944,282, respectively) | 925,538 | 937,487 | ||||||
FHLB stock, at cost | 61,561 | 61,084 | ||||||
Other investments | 5,424 | 5,508 | ||||||
Loans held for sale | 3,036 | 7,641 | ||||||
Loans: | ||||||||
Loans | 2,610,198 | 2,556,537 | ||||||
Less: Allowance for loan losses | (19,241 | ) | (17,911 | ) | ||||
Net Loans | 2,590,957 | 2,538,626 | ||||||
Premises and equipment, net | 105,938 | 106,003 | ||||||
Goodwill | 91,520 | 91,520 | ||||||
Other intangible assets, net | 3,767 | 4,608 | ||||||
Interest receivable | 23,220 | 25,183 | ||||||
Deferred tax asset, net | 22,428 | 28,891 | ||||||
Bank owned life insurance | 99,011 | 97,775 | ||||||
Other assets | 12,439 | 10,187 | ||||||
Total assets | $ | 5,578,482 | $ | 5,563,767 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
Deposits: | ||||||||
Noninterest bearing | $ | 757,353 | $ | 704,013 | ||||
Interest bearing | 2,866,720 | 2,829,063 | ||||||
Total deposits | 3,624,073 | 3,533,076 | ||||||
Short-term obligations: | ||||||||
Federal funds purchased and repurchase agreements | 8,424 | 7,097 | ||||||
FHLB advances | 1,015,833 | 866,518 | ||||||
Total short-term obligations | 1,024,257 | 873,615 | ||||||
Long-term obligations: | ||||||||
FHLB advances | 162,249 | 443,128 | ||||||
Subordinated notes, net of unamortized debt issuance costs | 98,171 | 98,100 | ||||||
Long-term debt, net of unamortized debt issuance costs | 60,238 | 60,236 | ||||||
Total long-term obligations | 320,658 | 601,464 | ||||||
Unsettled trades to purchase securities | 24,883 | 160 | ||||||
Other liabilities | 37,546 | 37,178 | ||||||
Total liabilities | 5,031,417 | 5,045,493 | ||||||
Off-balance-sheet arrangements, commitments and contingencies (Note 13) | ||||||||
Shareholders’ equity: | ||||||||
Common stock ($1.25 par value, 40,000,000 shares authorized, 32,245,251 shares issued at June 30, 2017 and 31,455,951 shares issued at December 31, 2016) | 40,306 | 39,320 | ||||||
Paid-in capital | 561,728 | 535,240 | ||||||
Retained earnings | 19,408 | 30,098 | ||||||
Treasury stock, at cost (2,901,297 shares at June 30, 2017 and 2,913,064 shares at December 31, 2016) | (47,832 | ) | (47,891 | ) | ||||
Accumulated other comprehensive loss | (26,545 | ) | (38,493 | ) | ||||
Total shareholders’ equity | 547,065 | 518,274 | ||||||
Total liabilities and shareholders’ equity | $ | 5,578,482 | $ | 5,563,767 |
SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) (in thousands, except per share data) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Interest income | |||||||||||||||
Loans | $ | 28,090 | $ | 26,233 | $ | 55,344 | $ | 53,998 | |||||||
Investment securities – taxable | 267 | 107 | 644 | 321 | |||||||||||
Investment securities – tax-exempt | 6,157 | 5,137 | 12,711 | 10,492 | |||||||||||
Mortgage-backed securities | 10,818 | 9,366 | 20,863 | 18,757 | |||||||||||
FHLB stock and other investments | 299 | 185 | 597 | 402 | |||||||||||
Other interest earning assets | 378 | 61 | 738 | 131 | |||||||||||
Total interest income | 46,009 | 41,089 | 90,897 | 84,101 | |||||||||||
Interest expense | |||||||||||||||
Deposits | 5,138 | 3,515 | 9,419 | 6,771 | |||||||||||
Short-term obligations | 2,480 | 906 | 4,545 | 1,602 | |||||||||||
Long-term obligations | 2,967 | 2,290 | 6,229 | 4,734 | |||||||||||
Total interest expense | 10,585 | 6,711 | 20,193 | 13,107 | |||||||||||
Net interest income | 35,424 | 34,378 | 70,704 | 70,994 | |||||||||||
Provision for loan losses | 1,346 | 3,768 | 2,444 | 6,084 | |||||||||||
Net interest income after provision for loan losses | 34,078 | 30,610 | 68,260 | 64,910 | |||||||||||
Noninterest income | |||||||||||||||
Deposit services | 5,255 | 5,099 | 10,369 | 10,184 | |||||||||||
Net (loss) gain on sale of securities available for sale | (75 | ) | 728 | 247 | 3,169 | ||||||||||
Gain on sale of loans | 505 | 873 | 1,206 | 1,516 | |||||||||||
Trust income | 899 | 869 | 1,789 | 1,724 | |||||||||||
Bank owned life insurance income | 635 | 647 | 1,269 | 1,321 | |||||||||||
Brokerage services | 682 | 535 | 1,229 | 1,110 | |||||||||||
Other | 1,392 | 619 | 2,857 | 1,942 | |||||||||||
Total noninterest income | 9,293 | 9,370 | 18,966 | 20,966 | |||||||||||
Noninterest expense | |||||||||||||||
Salaries and employee benefits | 14,915 | 14,849 | 30,834 | 32,581 | |||||||||||
Occupancy expense | 2,897 | 2,993 | 5,760 | 6,328 | |||||||||||
Advertising, travel & entertainment | 548 | 722 | 1,131 | 1,407 | |||||||||||
ATM and debit card expense | 889 | 736 | 1,816 | 1,448 | |||||||||||
Professional fees | 1,050 | 1,478 | 1,989 | 2,816 | |||||||||||
Software and data processing expense | 688 | 739 | 1,413 | 1,488 | |||||||||||
Telephone and communications | 476 | 468 | 1,002 | 952 | |||||||||||
FDIC insurance | 445 | 645 | 886 | 1,283 | |||||||||||
FHLB prepayment fees | — | 148 | — | 148 | |||||||||||
Other | 3,629 | 3,035 | 6,564 | 6,769 | |||||||||||
Total noninterest expense | 25,537 | 25,813 | 51,395 | 55,220 | |||||||||||
Income before income tax expense | 17,834 | 14,167 | 35,831 | 30,656 | |||||||||||
Income tax expense | 3,353 | 2,772 | 6,361 | 5,745 | |||||||||||
Net income | $ | 14,481 | $ | 11,395 | $ | 29,470 | $ | 24,911 | |||||||
Earnings per common share – basic | $ | 0.49 | $ | 0.42 | $ | 1.01 | $ | 0.92 | |||||||
Earnings per common share – diluted | $ | 0.49 | $ | 0.42 | $ | 1.00 | $ | 0.92 | |||||||
Dividends paid per common share | $ | 0.28 | $ | 0.24 | $ | 0.53 | $ | 0.47 |
SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) (in thousands) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income | $ | 14,481 | $ | 11,395 | $ | 29,470 | $ | 24,911 | |||||||
Other comprehensive income: | |||||||||||||||
Securities available for sale and transferred securities: | |||||||||||||||
Change in net unrealized holding gains on available for sale securities during the period | 13,221 | 16,247 | 18,106 | 43,991 | |||||||||||
Reclassification adjustment for amortization of unrealized losses on securities transferred to held to maturity | 213 | 87 | 701 | 144 | |||||||||||
Reclassification adjustment for net loss (gain) on sale of available for sale securities, included in net income | 75 | (728 | ) | (247 | ) | (3,169 | ) | ||||||||
Derivatives: | |||||||||||||||
Change in net unrealized loss on effective cash flow hedge interest rate swap derivatives | (1,768 | ) | (3,594 | ) | (1,848 | ) | (6,195 | ) | |||||||
Change in net unrealized gains on interest rate swap derivatives terminated during the period | — | — | 273 | — | |||||||||||
Reclassification adjustment for net loss on interest rate swap derivatives, included in net income | 245 | 460 | 624 | 817 | |||||||||||
Reclassification adjustment for amortization of unrealized gains on terminated interest rate swap derivatives | (22 | ) | — | (31 | ) | — | |||||||||
Pension plans: | |||||||||||||||
Amortization of net actuarial loss, included in net periodic benefit cost | 416 | 502 | 807 | 913 | |||||||||||
Amortization of prior service (credit) cost, included in net periodic benefit cost | (2 | ) | 8 | (4 | ) | 4 | |||||||||
Other comprehensive income, before tax | 12,378 | 12,982 | 18,381 | 36,505 | |||||||||||
Income tax expense related to items of other comprehensive income | (4,332 | ) | (4,544 | ) | (6,433 | ) | (12,777 | ) | |||||||
Other comprehensive income, net of tax | 8,046 | 8,438 | 11,948 | 23,728 | |||||||||||
Comprehensive income | $ | 22,527 | $ | 19,833 | $ | 41,418 | $ | 48,639 |
SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (UNAUDITED) (in thousands, except share and per share data) | |||||||||||||||||||||||
Common Stock | Paid In Capital | Retained Earnings | Treasury Stock | Accumulated Other Comprehensive Income (Loss) | Total Shareholders’ Equity | ||||||||||||||||||
Balance at December 31, 2015 | $ | 34,832 | $ | 424,078 | $ | 41,527 | $ | (37,692 | ) | $ | (18,683 | ) | $ | 444,062 | |||||||||
Net income | — | — | 24,911 | — | — | 24,911 | |||||||||||||||||
Other comprehensive income | — | — | — | — | 23,728 | 23,728 | |||||||||||||||||
Issuance of common stock for dividend reinvestment plan (23,015 shares) | 29 | 619 | — | — | — | 648 | |||||||||||||||||
Purchase of common stock (443,426 shares) | — | — | — | (10,199 | ) | — | (10,199 | ) | |||||||||||||||
Stock compensation expense | — | 758 | — | — | — | 758 | |||||||||||||||||
Tax benefits related to stock awards | — | 17 | — | — | — | 17 | |||||||||||||||||
Net issuance of common stock under employee stock plans (23,168 shares) | 29 | 145 | (31 | ) | — | — | 143 | ||||||||||||||||
Cash dividends paid on common stock ($0.47 per share) | — | — | (11,768 | ) | — | — | (11,768 | ) | |||||||||||||||
Stock dividend declared (1,252,353 shares) | 1,565 | 33,200 | (34,765 | ) | — | — | — | ||||||||||||||||
Balance at June 30, 2016 | $ | 36,455 | $ | 458,817 | $ | 19,874 | $ | (47,891 | ) | $ | 5,045 | $ | 472,300 | ||||||||||
Balance at December 31, 2016 | $ | 39,320 | $ | 535,240 | $ | 30,098 | $ | (47,891 | ) | $ | (38,493 | ) | $ | 518,274 | |||||||||
Net income | — | — | 29,470 | — | — | 29,470 | |||||||||||||||||
Other comprehensive income | — | — | — | — | 11,948 | 11,948 | |||||||||||||||||
Issuance of common stock for dividend reinvestment plan (21,474 shares) | 27 | 694 | — | — | — | 721 | |||||||||||||||||
Stock compensation expense | — | 913 | — | — | — | 913 | |||||||||||||||||
Net issuance of common stock under employee stock plans (60,078 shares) | 60 | 820 | (49 | ) | 59 | — | 890 | ||||||||||||||||
Cash dividends paid on common stock ($0.53 per share) | — | — | (15,151 | ) | — | — | (15,151 | ) | |||||||||||||||
Stock dividend declared (719,515 shares) | 899 | 24,061 | (24,960 | ) | — | — | — | ||||||||||||||||
Balance at June 30, 2017 | $ | 40,306 | $ | 561,728 | $ | 19,408 | $ | (47,832 | ) | $ | (26,545 | ) | $ | 547,065 |
SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOW (UNAUDITED) (in thousands) | |||||||
Six Months Ended | |||||||
June 30, | |||||||
2017 | 2016 | ||||||
OPERATING ACTIVITIES: | |||||||
Net income | $ | 29,470 | $ | 24,911 | |||
Adjustments to reconcile net income to net cash provided by operations: | |||||||
Depreciation and net amortization | 4,846 | 4,328 | |||||
Securities premium amortization (discount accretion), net | 8,756 | 9,366 | |||||
Loan (discount accretion) premium amortization, net | (677 | ) | (1,680 | ) | |||
Provision for loan losses | 2,444 | 6,084 | |||||
Stock compensation expense | 913 | 758 | |||||
Deferred tax expense | 17 | 506 | |||||
Net tax benefit related to stock awards | — | (17 | ) | ||||
Net gain on sale of securities available for sale | (247 | ) | (3,169 | ) | |||
Net loss (gain) on premises and equipment | 55 | (19 | ) | ||||
Gross proceeds from sales of loans held for sale | 39,582 | 42,602 | |||||
Gross originations of loans held for sale | (34,977 | ) | (44,674 | ) | |||
Net (gain) loss on other real estate owned | (1 | ) | 147 | ||||
Net change in: | |||||||
Interest receivable | 1,963 | 506 | |||||
Other assets | 2,479 | (2,599 | ) | ||||
Interest payable | 60 | 378 | |||||
Other liabilities | (5,935 | ) | (1,872 | ) | |||
Net cash provided by operating activities | 48,748 | 35,556 | |||||
INVESTING ACTIVITIES: | |||||||
Securities available for sale: | |||||||
Purchases | (272,410 | ) | (355,720 | ) | |||
Sales | 328,854 | 352,299 | |||||
Maturities, calls and principal repayments | 62,242 | 97,816 | |||||
Securities held to maturity: | |||||||
Purchases | (1,521 | ) | (23,542 | ) | |||
Maturities, calls and principal repayments | 11,316 | 9,206 | |||||
Proceeds from redemption of FHLB stock and other investments | 114 | 3,644 | |||||
Purchases of FHLB stock and other investments | (477 | ) | (235 | ) | |||
Net loans paydowns (originations) | (54,362 | ) | 37,446 | ||||
Purchases of premises and equipment | (3,926 | ) | (3,327 | ) | |||
Proceeds from sales of premises and equipment | 5 | 51 | |||||
Proceeds from sales of other real estate owned | 134 | 587 | |||||
Proceeds from sales of repossessed assets | 272 | 568 | |||||
Net cash provided by investing activities | 70,241 | 118,793 | |||||
(continued) |
SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOW (UNAUDITED) (continued) (in thousands) | |||||||
Six Months Ended | |||||||
June 30, | |||||||
2017 | 2016 | ||||||
FINANCING ACTIVITIES: | |||||||
Net change in deposits | $ | 90,953 | $ | 115,428 | |||
Net increase in federal funds purchased and repurchase agreements | 1,327 | 8,636 | |||||
Proceeds from FHLB advances | 1,631,476 | 3,815,906 | |||||
Repayment of FHLB advances | (1,763,027 | ) | (4,090,022 | ) | |||
Tax benefit related to stock awards | — | 17 | |||||
Proceeds from stock option exercises | 1,022 | 194 | |||||
Cash paid to tax authority from stock option exercises | (132 | ) | (51 | ) | |||
Purchase of common stock | — | (10,199 | ) | ||||
Proceeds from the issuance of common stock for dividend reinvestment plan | 721 | 648 | |||||
Cash dividends paid | (15,151 | ) | (11,768 | ) | |||
Net cash used in financing activities | (52,811 | ) | (171,211 | ) | |||
Net increase (decrease) in cash and cash equivalents | 66,178 | (16,862 | ) | ||||
Cash and cash equivalents at beginning of period | 169,654 | 80,975 | |||||
Cash and cash equivalents at end of period | $ | 235,832 | $ | 64,113 | |||
SUPPLEMENTAL DISCLOSURES FOR CASH FLOW INFORMATION: | |||||||
Interest paid | $ | 20,134 | $ | 12,727 | |||
Income taxes paid | $ | 5,500 | $ | 5,500 | |||
SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND FINANCING ACTIVITIES: | |||||||
Loans transferred to other repossessed assets and real estate through foreclosure | $ | 263 | $ | 764 | |||
Adjustment to pension liability | $ | (803 | ) | $ | (917 | ) | |
Stock dividend (2.5% and 5%, respectively) | $ | 24,960 | $ | 34,765 | |||
Unsettled trades to purchase securities | $ | (24,883 | ) | $ | (11,793 | ) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Basic and Diluted Earnings: | |||||||||||||||
Net income | $ | 14,481 | $ | 11,395 | $ | 29,470 | $ | 24,911 | |||||||
Basic weighted-average shares outstanding | 29,318 | 26,890 | 29,303 | 27,002 | |||||||||||
Add: Stock awards | 201 | 123 | 208 | 97 | |||||||||||
Diluted weighted-average shares outstanding | 29,519 | 27,013 | 29,511 | 27,099 | |||||||||||
Basic Earnings Per Share: | |||||||||||||||
Net Income | $ | 0.49 | $ | 0.42 | $ | 1.01 | $ | 0.92 | |||||||
Diluted Earnings Per Share: | |||||||||||||||
Net Income | $ | 0.49 | $ | 0.42 | $ | 1.00 | $ | 0.92 |
Three Months Ended June 30, 2017 | |||||||||||||||||||
Pension Plans | |||||||||||||||||||
Unrealized Gains (Losses) on Securities | Unrealized Gains (Losses) on Derivatives | Net Prior Service (Cost) Credit | Net Gain (Loss) | Total | |||||||||||||||
Beginning balance, net of tax | $ | (20,425 | ) | $ | 4,961 | $ | (134 | ) | $ | (18,993 | ) | $ | (34,591 | ) | |||||
Other comprehensive income (loss): | |||||||||||||||||||
Other comprehensive income (loss) before reclassifications | 13,221 | (1,768 | ) | — | — | 11,453 | |||||||||||||
Reclassified from accumulated other comprehensive income (loss) | 288 | 223 | (2 | ) | 416 | 925 | |||||||||||||
Income tax (expense) benefit | (4,728 | ) | 541 | — | (145 | ) | (4,332 | ) | |||||||||||
Net current-period other comprehensive income (loss), net of tax | 8,781 | (1,004 | ) | (2 | ) | 271 | 8,046 | ||||||||||||
Ending balance, net of tax | $ | (11,644 | ) | $ | 3,957 | $ | (136 | ) | $ | (18,722 | ) | $ | (26,545 | ) | |||||
Six Months Ended June 30, 2017 | |||||||||||||||||||
Pension Plans | |||||||||||||||||||
Unrealized Gains (Losses) on Securities | Unrealized Gains (Losses) on Derivatives | Net Prior Service (Cost) Credit | Net Gain (Loss) | Total | |||||||||||||||
Beginning balance, net of tax | $ | (23,708 | ) | $ | 4,595 | $ | (133 | ) | $ | (19,247 | ) | $ | (38,493 | ) | |||||
Other comprehensive income (loss): | |||||||||||||||||||
Other comprehensive income (loss) before reclassifications | 18,106 | (1,575 | ) | — | — | 16,531 | |||||||||||||
Reclassified from accumulated other comprehensive income (loss) | 454 | 593 | (4 | ) | 807 | 1,850 | |||||||||||||
Income tax (expense) benefit | (6,496 | ) | 344 | 1 | (282 | ) | (6,433 | ) | |||||||||||
Net current-period other comprehensive income (loss), net of tax | 12,064 | (638 | ) | (3 | ) | 525 | 11,948 | ||||||||||||
Ending balance, net of tax | $ | (11,644 | ) | $ | 3,957 | $ | (136 | ) | $ | (18,722 | ) | $ | (26,545 | ) |
Three Months Ended June 30, 2016 | |||||||||||||||||||
Pension Plans | |||||||||||||||||||
Unrealized Gains (Losses) on Securities | Unrealized Gains (Losses) on Derivatives | Net Prior Service (Cost) Credit | Net Gain (Loss) | Total | |||||||||||||||
Beginning balance, net of tax | $ | 16,245 | $ | (1,459 | ) | $ | (47 | ) | $ | (18,132 | ) | $ | (3,393 | ) | |||||
Other comprehensive income (loss): | |||||||||||||||||||
Other comprehensive income (loss) before reclassifications | 16,247 | (3,594 | ) | — | — | 12,653 | |||||||||||||
Reclassified from accumulated other comprehensive income (loss) | (641 | ) | 460 | 8 | 502 | 329 | |||||||||||||
Income tax (expense) benefit | (5,462 | ) | 1,097 | (3 | ) | (176 | ) | (4,544 | ) | ||||||||||
Net current-period other comprehensive income (loss), net of tax | 10,144 | (2,037 | ) | 5 | 326 | 8,438 | |||||||||||||
Ending balance, net of tax | $ | 26,389 | $ | (3,496 | ) | $ | (42 | ) | $ | (17,806 | ) | $ | 5,045 | ||||||
Six Months Ended June 30, 2016 | |||||||||||||||||||
Pension Plans | |||||||||||||||||||
Unrealized Gains (Losses) on Securities | Unrealized Gains (Losses) on Derivatives | Net Prior Service (Cost) Credit | Net Gain (Loss) | Total | |||||||||||||||
Beginning balance, net of tax | $ | (239 | ) | $ | — | $ | (44 | ) | $ | (18,400 | ) | $ | (18,683 | ) | |||||
Other comprehensive income (loss): | |||||||||||||||||||
Other comprehensive income (loss) before reclassifications | 43,991 | (6,195 | ) | — | — | 37,796 | |||||||||||||
Reclassified from accumulated other comprehensive income (loss) | (3,025 | ) | 817 | 4 | 913 | (1,291 | ) | ||||||||||||
Income tax (expense) benefit | (14,338 | ) | 1,882 | (2 | ) | (319 | ) | (12,777 | ) | ||||||||||
Net current-period other comprehensive income (loss), net of tax | 26,628 | (3,496 | ) | 2 | 594 | 23,728 | |||||||||||||
Ending balance, net of tax | $ | 26,389 | $ | (3,496 | ) | $ | (42 | ) | $ | (17,806 | ) | $ | 5,045 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Unrealized losses on securities transferred to held to maturity: | |||||||||||||||
Amortization of unrealized losses (1) | $ | (213 | ) | $ | (87 | ) | $ | (701 | ) | $ | (144 | ) | |||
Tax benefit | 75 | 30 | 245 | 50 | |||||||||||
Net of tax | $ | (138 | ) | $ | (57 | ) | $ | (456 | ) | $ | (94 | ) | |||
Unrealized gains and losses on available for sale securities: | |||||||||||||||
Realized net (loss) gain on sale of securities (2) | $ | (75 | ) | $ | 728 | $ | 247 | $ | 3,169 | ||||||
Tax benefit (expense) | 26 | (255 | ) | (86 | ) | (1,109 | ) | ||||||||
Net of tax | $ | (49 | ) | $ | 473 | $ | 161 | $ | 2,060 | ||||||
Derivatives: | |||||||||||||||
Realized net loss on interest rate swap derivatives (3) | $ | (245 | ) | $ | (460 | ) | $ | (624 | ) | $ | (817 | ) | |||
Tax benefit | 86 | 161 | 218 | 286 | |||||||||||
Net of tax | $ | (159 | ) | $ | (299 | ) | $ | (406 | ) | $ | (531 | ) | |||
Amortization of unrealized gains on terminated interest rate swap derivatives (3) | $ | 22 | $ | — | $ | 31 | $ | — | |||||||
Tax expense | (8 | ) | — | (11 | ) | — | |||||||||
Net of tax | $ | 14 | $ | — | $ | 20 | $ | — | |||||||
Amortization of pension plan: | |||||||||||||||
Net actuarial loss (4) | $ | (416 | ) | $ | (502 | ) | $ | (807 | ) | $ | (913 | ) | |||
Prior service credit (cost) (4) | 2 | (8 | ) | 4 | (4 | ) | |||||||||
Total before tax | (414 | ) | (510 | ) | (803 | ) | (917 | ) | |||||||
Tax benefit | 145 | 179 | 281 | 321 | |||||||||||
Net of tax | (269 | ) | (331 | ) | (522 | ) | (596 | ) | |||||||
Total reclassifications for the period, net of tax | $ | (601 | ) | $ | (214 | ) | $ | (1,203 | ) | $ | 839 |
(4) | These accumulated other comprehensive income components are included in the computation of net periodic pension cost (income) presented in “Note 8 - Employee Benefit Plans.” |
June 30, 2017 | ||||||||||||||||||||||||||||
Recognized in OCI | Not recognized in OCI | |||||||||||||||||||||||||||
Amortized | Gross Unrealized | Gross Unrealized | Carrying | Gross Unrealized | Gross Unrealized | Estimated | ||||||||||||||||||||||
AVAILABLE FOR SALE | Cost | Gains | Losses | Value | Gains | Losses | Fair Value | |||||||||||||||||||||
Investment Securities: | ||||||||||||||||||||||||||||
State and Political Subdivisions | $ | 330,155 | $ | 3,047 | $ | 7,043 | $ | 326,159 | $ | — | $ | — | $ | 326,159 | ||||||||||||||
Other Stocks and Bonds | 5,059 | 85 | — | 5,144 | — | — | 5,144 | |||||||||||||||||||||
Other Equity Securities | 6,034 | — | 80 | 5,954 | — | — | 5,954 | |||||||||||||||||||||
Mortgage-backed Securities: (1) | ||||||||||||||||||||||||||||
Residential | 651,291 | 7,376 | 4,563 | 654,104 | — | — | 654,104 | |||||||||||||||||||||
Commercial | 405,217 | 2,467 | 1,234 | 406,450 | — | — | 406,450 | |||||||||||||||||||||
Total | $ | 1,397,756 | $ | 12,975 | $ | 12,920 | $ | 1,397,811 | $ | — | $ | — | $ | 1,397,811 | ||||||||||||||
HELD TO MATURITY | ||||||||||||||||||||||||||||
Investment Securities: | ||||||||||||||||||||||||||||
State and Political Subdivisions | $ | 429,146 | $ | 3,196 | $ | 12,517 | $ | 419,825 | $ | 12,529 | $ | 2,199 | $ | 430,155 | ||||||||||||||
Mortgage-backed Securities: (1) | ||||||||||||||||||||||||||||
Residential | 135,110 | — | 5,328 | 129,782 | 2,587 | 249 | 132,120 | |||||||||||||||||||||
Commercial | 379,250 | 983 | 4,302 | 375,931 | 6,364 | 794 | 381,501 | |||||||||||||||||||||
Total | $ | 943,506 | $ | 4,179 | $ | 22,147 | $ | 925,538 | $ | 21,480 | $ | 3,242 | $ | 943,776 |
December 31, 2016 | ||||||||||||||||||||||||||||
Recognized in OCI | Not recognized in OCI | |||||||||||||||||||||||||||
Amortized | Gross Unrealized | Gross Unrealized | Carrying | Gross Unrealized | Gross Unrealized | Estimated | ||||||||||||||||||||||
AVAILABLE FOR SALE | Cost | Gains | Losses | Value | Gains | Losses | Fair Value | |||||||||||||||||||||
Investment Securities: | ||||||||||||||||||||||||||||
U.S. Treasury | $ | 74,016 | $ | — | $ | 3,947 | $ | 70,069 | $ | — | $ | — | $ | 70,069 | ||||||||||||||
State and Political Subdivisions | 394,050 | 3,217 | 12,070 | 385,197 | — | — | 385,197 | |||||||||||||||||||||
Other Stocks and Bonds | 6,587 | 64 | — | 6,651 | — | — | 6,651 | |||||||||||||||||||||
Other Equity Securities | 6,039 | — | 119 | 5,920 | — | — | 5,920 | |||||||||||||||||||||
Mortgage-backed Securities: (1) | ||||||||||||||||||||||||||||
Residential | 630,603 | 6,434 | 9,529 | 627,508 | — | — | 627,508 | |||||||||||||||||||||
Commercial | 386,109 | 1,201 | 3,055 | 384,255 | — | — | 384,255 | |||||||||||||||||||||
Total | $ | 1,497,404 | $ | 10,916 | $ | 28,720 | $ | 1,479,600 | $ | — | $ | — | $ | 1,479,600 | ||||||||||||||
HELD TO MATURITY | ||||||||||||||||||||||||||||
Investment Securities: | ||||||||||||||||||||||||||||
State and Political Subdivisions | $ | 435,080 | $ | 3,987 | $ | 13,257 | $ | 425,810 | $ | 7,595 | $ | 3,493 | $ | 429,912 | ||||||||||||||
Mortgage-backed Securities: (1) | ||||||||||||||||||||||||||||
Residential | 142,060 | — | 5,748 | 136,312 | 1,534 | 950 | 136,896 | |||||||||||||||||||||
Commercial | 379,016 | 1,067 | 4,718 | 375,365 | 4,372 | 2,263 | 377,474 | |||||||||||||||||||||
Total | $ | 956,156 | $ | 5,054 | $ | 23,723 | $ | 937,487 | $ | 13,501 | $ | 6,706 | $ | 944,282 |
(1) | All mortgage-backed securities issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterprises. |
As of June 30, 2017 | |||||||||||||||||||||||
Less Than 12 Months | More Than 12 Months | Total | |||||||||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
AVAILABLE FOR SALE | |||||||||||||||||||||||
Investment Securities: | |||||||||||||||||||||||
State and Political Subdivisions | $ | 211,790 | $ | 6,653 | $ | 8,285 | $ | 390 | $ | 220,075 | $ | 7,043 | |||||||||||
Other Equity Securities | 5,954 | 80 | — | — | 5,954 | 80 | |||||||||||||||||
Mortgage-backed Securities: | |||||||||||||||||||||||
Residential | 232,169 | 3,391 | 22,832 | 1,172 | 255,001 | 4,563 | |||||||||||||||||
Commercial | 98,096 | 1,234 | — | — | 98,096 | 1,234 | |||||||||||||||||
Total | $ | 548,009 | $ | 11,358 | $ | 31,117 | $ | 1,562 | $ | 579,126 | $ | 12,920 | |||||||||||
HELD TO MATURITY | |||||||||||||||||||||||
Investment Securities: | |||||||||||||||||||||||
State and Political Subdivisions | $ | 59,673 | $ | 706 | $ | 32,490 | $ | 1,493 | $ | 92,163 | $ | 2,199 | |||||||||||
Mortgage-backed Securities: | |||||||||||||||||||||||
Residential | 18,607 | 249 | — | — | 18,607 | 249 | |||||||||||||||||
Commercial | 49,291 | 794 | — | — | 49,291 | 794 | |||||||||||||||||
Total | $ | 127,571 | $ | 1,749 | $ | 32,490 | $ | 1,493 | $ | 160,061 | $ | 3,242 | |||||||||||
As of December 31, 2016 | |||||||||||||||||||||||
Less Than 12 Months | More Than 12 Months | Total | |||||||||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
AVAILABLE FOR SALE | |||||||||||||||||||||||
Investment Securities: | |||||||||||||||||||||||
U.S. Treasury | $ | 70,069 | $ | 3,947 | $ | — | $ | — | $ | 70,069 | $ | 3,947 | |||||||||||
State and Political Subdivisions | 264,485 | 12,069 |