INDEPENDENT BANK CORP - Quarter Report: 2017 March (Form 10-Q)

Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

___________________________________________________

FORM 10-Q

___________________________________________________

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2017

Commission File Number: 1-9047

___________________________________________________

Independent Bank Corp.

(Exact name of registrant as specified in its charter)

___________________________________________________



Massachusetts	04-2870273
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

Office Address: 2036 Washington Street, Hanover Massachusetts 02339

Mailing Address: 288 Union Street, Rockland, Massachusetts 02370

(Address of principal executive offices, including zip code)

(781) 878-6100

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and emerging growth company" in Rule 12b-2 of the Exchange Act.



Large Accelerated Filer	x	Accelerated Filer	o

Non-accelerated Filer	o	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 Acts. o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x

As of May 1, 2017, there were 27,051,479 shares of the issuer’s common stock outstanding, par value $0.01 per share.

Table of Contents

Table of Contents

	PAGE
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements (unaudited)
Consolidated Balance Sheets - March 31, 2017 and December 31, 2016	4
Consolidated Statements of Income - Three months ended March 31, 2017 and 2016	6
Consolidated Statements of Comprehensive Income -Three months ended March 31, 2017 and 2016	7
Consolidated Statements of Stockholders’ Equity - Three months ended March 31, 2017 and 2016	8
Consolidated Statements of Cash Flows - Three months ended March 31, 2017 and 2016	9

Condensed Notes to Consolidated Financial Statements - March 31, 2017

Note 1 - Basis of Presentation	11
Note 2 - Recent Accounting Standards Updates	11
Note 3 - Securities	14
Note 4 - Loans, Allowance for Loan Losses, and Credit Quality	17
Note 5 - Earnings Per Share	29
Note 6 - Stock Based Compensation	30
Note 7 - Repurchase Agreements	30
Note 8 - Derivative and Hedging Activities	31
Note 9 - Balance Sheet Offsetting	35
Note 10 - Fair Value Measurements	36
Note 11 - Comprehensive Income (Loss)	44
Note 12 - Commitments and Contingencies	45
Note 13 - Low Income Housing Project Investments	46

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	47
Table 1 - Closed Residential Real Estate Loans	57
Table 2 - Residential Mortgage Loan Sales	57
Table 3 - Mortgage Servicing Asset	58
Table 4 - Nonperforming Assets	62
Table 5 - Activity in Nonperforming Assets	62
Table 6 - Troubled Debt Restructurings	63
Table 7 - Activity in Troubled Debt Restructurings	63
Table 8 - Interest Income - Nonaccrual Loans and Troubled Debt Restructurings	63
Table 9 - Summary of Changes in the Allowance for Loan Losses	65
Table 10 - Summary of Allocation of the Allowance for Loan Losses	66
Table 11 - Borrowings	67
Table 12 - Company and Bank’s Capital Amounts and Ratios	68
Table 13 - Summary of Results of Operations	70
Table 14 - Average Balance, Interest Earned/Paid & Average Yields Quarter-to-Date	71
Table 15 - Volume Rate Analysis	73
Table 16 - Noninterest Income - Three Months Ended	75

Table of Contents

Table of Contents

Table 17 - Noninterest Expense - Three Months Ended	76
Table 18 - Tax Provision and Applicable Tax Rates	77
Table 19 - New Markets Tax Credit Recognition Schedule	77
Table 20 - Interest Rate Sensitivity	79
Table 21 - Sources of Liquidity	81



Item 3. Quantitative and Qualitative Disclosures About Market Risk	81
Item 4. Controls and Procedures	82

PART II. OTHER INFORMATION	82
Item 1. Legal Proceedings	82
Item 1A. Risk Factors	82
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	82
Item 3. Defaults Upon Senior Securities	82
Item 4. Mine Safety Disclosures	82
Item 5. Other Information	82
Item 6. Exhibits	83
Signatures	84

Exhibit 10.1 - Independent Bank Corp. 2017 Executive Incentive Plan
Exhibit 31.1 – Certification 302
Exhibit 31.2 – Certification 302
Exhibit 32.1 – Certification 906
Exhibit 32.2 – Certification 906

Table of Contents

PART 1. FINANCIAL INFORMATION

Item 1. Financial Statements

INDEPENDENT BANK CORP.

CONSOLIDATED BALANCE SHEETS

(Unaudited—Dollars in thousands)



	March 31, 2017			December 31, 2016
Assets
Cash and due from banks	$	94,662		$	97,196
Interest-earning deposits with banks	125,411			191,899
Securities
Securities - trading	1,289			804
Securities - available for sale	401,837			363,644
Securities - held to maturity (fair value $500,917 and $485,650)	502,123			487,076
Total securities	905,249			851,524
Loans held for sale (at fair value)	3,398			6,139
Loans
Commercial and industrial	881,329			902,053
Commercial real estate	3,027,305			3,010,798
Commercial construction	356,173			320,391
Small business	126,374			122,726
Residential real estate	653,999			644,426
Home equity - first position	595,828			577,006
Home equity - subordinate positions	412,943			411,141
Other consumer	10,415			11,064
Total loans	6,064,366			5,999,605
Less: allowance for loan losses	(62,318		)	(61,566		)
Net loans	6,002,048			5,938,039
Federal Home Loan Bank stock	11,497			11,497
Bank premises and equipment, net	82,027			78,480
Goodwill	221,526			221,526
Other intangible assets	9,087			9,848
Cash surrender value of life insurance policies	145,560			144,503
Other real estate owned and other foreclosed assets	3,404			4,173
Other assets	134,245			154,551
Total assets	$	7,738,114		$	7,709,375
Liabilities and Stockholders' Equity
Deposits
Demand deposits	$	2,043,359		$	2,057,086
Savings and interest checking accounts	2,542,667			2,469,237
Money market	1,268,796			1,236,778
Time certificates of deposit of $100,000 and over	242,562			266,190
Other time certificates of deposits	373,290			382,962
Total deposits	6,470,674			6,412,253
Borrowings
Federal Home Loan Bank borrowings	50,811			50,819

Table of Contents



Customer repurchase agreements	145,772			176,913
Junior subordinated debentures (less unamortized debt issuance costs of $131 and $136)	73,067			73,107
Subordinated debentures (less unamortized debt issuance costs of $353 and $365)	34,647			34,635
Total borrowings	304,297			335,474
Other liabilities	85,663			96,958
Total liabilities	6,860,634			6,844,685
Commitments and contingencies	—			—
Stockholders' equity
Preferred stock, $.01 par value, authorized: 1,000,000 shares, outstanding: none	—			—
Common stock, $.01 par value, authorized: 75,000,000 shares, issued and outstanding: 27,046,768 shares at March 31, 2017 and 27,005,813 shares at December 31, 2016 (includes 191,181 and 212,698 shares of unvested participating restricted stock awards, respectively)	269			268
Value of shares held in rabbi trust at cost: 161,156 shares at March 31, 2017 and 170,036 shares at December 31, 2016	(4,330		)	(4,277		)
Deferred compensation and other retirement benefit obligations	4,330			4,277
Additional paid in capital	452,048			451,664
Retained earnings	425,802			414,095
Accumulated other comprehensive loss, net of tax	(639		)	(1,337		)
Total stockholders’ equity	877,480			864,690
Total liabilities and stockholders' equity	$	7,738,114		$	7,709,375

The accompanying condensed notes are an integral part of these unaudited consolidated financial statements.

Table of Contents

INDEPENDENT BANK CORP.

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited—Dollars in thousands, except per share data)



	Three Months Ended
	March 31
	2017		2016
Interest income
Interest and fees on loans	$	58,793	$	54,269
Taxable interest and dividends on securities	5,367		5,197
Nontaxable interest and dividends on securities	26		32
Interest on loans held for sale	14		32
Interest on federal funds sold and short-term investments	207		211
Total interest and dividend income	64,407		59,741
Interest expense
Interest on deposits	2,767		2,868
Interest on borrowings	1,440		1,982
Total interest expense	4,207		4,850
Net interest income	60,200		54,891
Provision for loan losses	600		525
Net interest income after provision for loan losses	59,600		54,366
Noninterest income
Deposit account fees	4,544		4,595
Interchange and ATM fees	3,922		3,724
Investment management	5,614		5,003
Mortgage banking income	957		1,132
Gain on sale of equity securities	4		—
Increase in cash surrender value of life insurance policies	964		1,014
Loan level derivative income	606		1,722
Other noninterest income	2,301		1,965
Total noninterest income	18,912		19,155
Noninterest expenses
Salaries and employee benefits	28,324		27,189
Occupancy and equipment expenses	6,158		5,827
Data processing and facilities management	1,272		1,206
FDIC assessment	783		1,010
Advertising expense	1,294		1,257
Loss on extinguishment of debt	—		437
Loss on sale of equity securities	3		29
Merger and acquisition expense	484		334
Software maintenance	930		754
Other noninterest expenses	9,525		8,439
Total noninterest expenses	48,773		46,482
Income before income taxes	29,739		27,039
Provision for income taxes	9,014		8,428
Net income	$	20,725	$	18,611
Basic earnings per share	$	0.77	$	0.71
Diluted earnings per share	$	0.76	$	0.71
Weighted average common shares (basic)	27,029,640		26,275,323
Common share equivalents	81,283		43,409
Weighted average common shares (diluted)	27,110,923		26,318,732
Cash dividends declared per common share	$	0.32	$	0.29

The accompanying condensed notes are an integral part of these unaudited consolidated financial statements.

Table of Contents

INDEPENDENT BANK CORP.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited—Dollars in thousands)



	Three Months Ended
	March 31
	2017		2016
Net income	$	20,725	$	18,611
Other comprehensive income, net of tax
Net change in fair value of securities available for sale	531		4,081
Net change in fair value of cash flow hedges	89		123
Net change in other comprehensive income for defined benefit postretirement plans	78		60
Total other comprehensive income	698		4,264
Total comprehensive income	$	21,423	$	22,875

The accompanying condensed notes are an integral part of these unaudited consolidated financial statements.

Table of Contents

INDEPENDENT BANK CORP.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

(Unaudited—Dollars in thousands, except per share data)



	Common Stock Outstanding	Common Stock		Value of Shares Held in Rabbi Trust at Cost			Deferred Compensation and Other Retirement Benefit Obligations		Additional Paid in Capital			Retained Earnings			Accumulated Other Comprehensive Income (Loss)			Total
Balance December 31, 2016	27,005,813	$	268	$	(4,277	)	$	4,277	$	451,664		$	414,095		$	(1,337	)	$	864,690
Cumulative effect accounting adjustment (1)	—	—		—			—		542			(365		)	—			177
Net income	—	—		—			—		—			20,725			—			20,725
Other comprehensive income	—	—		—			—		—			—			698			698
Common dividend declared ($0.32 per share)	—	—		—			—		—			(8,653		)	—			(8,653		)
Proceeds from exercise of stock options, net of cash paid	7,688	—		—			—		143			—			—			143
Stock based compensation	—	—		—			—		643			—			—			643
Restricted stock awards issued, net of awards surrendered	27,534	1		—			—		(1,337		)	—			—			(1,336		)
Shares issued under direct stock purchase plan	5,733	—		—			—		393			—			—			393
Deferred compensation and other retirement benefit obligations	—	—		(53		)	53		—			—			—			—
Balance March 31, 2017	27,046,768	$	269	$	(4,330	)	$	4,330	$	452,048		$	425,802		$	(639	)	$	877,480

Balance December 31, 2015	26,236,352	$	260	$	(3,958	)	$	3,958	$	405,486		$	368,169		$	(2,452	)	$	771,463
Net income	—	—		—			—		—			18,611			—			18,611
Other comprehensive income	—	—		—			—		—			—			4,264			4,264
Common dividend declared ($0.29 per share)	—	—		—			—		—			(7,627		)	—			(7,627		)
Proceeds from exercise of stock options, net of cash paid	5,000	—		—			—		149			—			—			149
Tax benefit related to equity award activity	—	—		—			—		235			—			—			235
Stock based compensation	—	—		—			—		865			—			—			865
Restricted stock awards issued, net of awards surrendered	36,887	1		—			—		(672		)	—			—			(671		)
Shares issued under direct stock purchase plan	15,326	—		—			—		679			—			—			679
Deferred compensation and other retirement benefit obligations	—	—		(73		)	73		—			—			—			—
Tax benefit related to deferred compensation distributions	—	—		—			—		179			—			—			179
Balance March 31, 2016	26,293,565	$	261	$	(4,031	)	$	4,031	$	406,921		$	379,153		$	1,812		$	788,147

(1)

Represents adjustment needed to reflect the cumulative impact on retained earnings for previously recognized stock based compensation, which included an adjustment for estimated forfeitures. Pursuant to the Company's adoption of Accounting Standards Update 2016-09, the Company has elected to recognize stock based compensation without inclusion of a forfeiture estimate, and as such has recognized this adjustment to present retained earnings consistent with this election.

The accompanying condensed notes are an integral part of these unaudited consolidated financial statements.

Table of Contents

INDEPENDENT BANK CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited—Dollars in thousands)



	Three Months Ended
	March 31
	2017			2016
Cash flow from operating activities
Net income	$	20,725		$	18,611
Adjustments to reconcile net income to net cash provided by operating activities
Depreciation and amortization	3,557			2,905
Provision for loan losses	600			525
Deferred income tax expense	709			462
Net (gain) loss on sale of securities	(1		)	29
Net loss on bank premises and equipment	4			—
Loss on extinguishment of debt	—			437
Net gain on other real estate owned and foreclosed assets	(29		)	(86		)
Realized gain on sale leaseback transaction	(258		)	(258		)
Stock based compensation	643			865
Excess tax benefit related to equity award activity	—			(235		)
Increase in cash surrender value of life insurance policies	(964		)	(1,014		)
Change in fair value on loans held for sale	147			(54		)
Net change in:
Trading assets	(485		)	(407		)
Loans held for sale	2,594			(1,544		)
Other assets	18,384			(30,455		)
Other liabilities	(8,192		)	11,762
Total adjustments	16,709			(17,068		)
Net cash provided by operating activities	37,434			1,543
Cash flows used in investing activities
Proceeds from sales of securities available for sale	16			266
Proceeds from maturities and principal repayments of securities available for sale	12,107			11,575
Purchases of securities available for sale	(49,617		)	(16,469		)
Proceeds from maturities and principal repayments of securities held to maturity	19,101			19,942
Purchases of securities held to maturity	(34,090		)	—
Redemption of Federal Home Loan Bank stock	—			2,624
Investments in low income housing projects	(3,437		)	(2,648		)
Purchases of life insurance policies	(93		)	(93		)
Net increase in loans	(64,997		)	(40,895		)
Purchases of bank premises and equipment	(5,457		)	(2,750		)
Proceeds from the sale of bank premises and equipment	27			—
Proceeds from the sale of other real estate owned and foreclosed assets	1,255			724
Net payments relating to other real estate owned and foreclosed assets	—			(113		)
Net cash used in investing activities	(125,185		)	(27,837		)
Cash flows provided by (used in) financing activities
Net decrease in time deposits	(33,219		)	(27,633		)
Net increase in other deposits	91,721			32,177

Table of Contents



Repayments of long-term Federal Home Loan Bank borrowings	—			(51,641		)
Net increase (decrease) in customer repurchase agreements	(31,141		)	610
Net proceeds from exercise of stock options	143			149
Restricted stock awards issued, net of awards surrendered	(1,336		)	(671		)
Excess tax benefit from stock based compensation	—			235
Tax benefit from deferred compensation distribution	—			179
Proceeds from shares issued under direct stock purchase plan	393			679
Common dividends paid	(7,832		)	(6,823		)
Net cash provided by (used in) financing activities	18,729			(52,739		)
Net decrease in cash and cash equivalents	(69,022		)	(79,033		)
Cash and cash equivalents at beginning of year	289,095			275,765
Cash and cash equivalents at end of period	$	220,073		$	196,732
Supplemental schedule of noncash investing and financing activities
Transfer of loans to other real estate owned & foreclosed assets	$	457		$	86
Net increase in capital commitments relating to low income housing project investments	$	60		$	37

The accompanying condensed notes are an integral part of these unaudited consolidated financial statements.

Table of Contents

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - BASIS OF PRESENTATION

Independent Bank Corp. (the “Company”) is a state chartered, federally registered bank holding company, incorporated in 1985. The Company is the sole stockholder of Rockland Trust Company (“Rockland Trust” or the “Bank”), a Massachusetts trust company chartered in 1907.

All material intercompany balances and transactions have been eliminated in consolidation. Certain previously reported amounts may have been reclassified to conform to the current year’s presentation.

The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and notes required by GAAP for complete financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation of the financial statements, primarily consisting of normal recurring adjustments, have been included. Results for the quarter ended March 31, 2017 are not necessarily indicative of the results that may be expected for the year ending December 31, 2017 or any other interim period.

For further information, refer to the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016, filed with the Securities and Exchange Commission.

NOTE 2 - RECENT ACCOUNTING STANDARDS UPDATES

Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") Topic 718 "Compensation - Stock Compensation" Update No. 2016-09. Update No. 2016-09 was issued in March 2016 and affects all entities that issue share-based awards to their employees. This update was issued as part of the FASB’s simplification initiative. The areas for simplification in this update involve several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. The amendments in this update are effective for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years. The Company adopted this standard effective January 1, 2017. Upon adoption, the Company elected to no longer estimate forfeitures on stock compensation and instead recognize forfeitures when they occur. The election required a cumulative effect adjustment to retained earnings which did not materially impact the Company's consolidated financial position. Additionally, the disclosure requirements of this standard will be applied on a prospective basis.

FASB ASC Topic 310-20 "Receivables - Nonrefundable fees and Other Costs" Update No. 2017-08. Update No. 2017-08 was issued in March 2017 to 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 amendments in this update are effective 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. The Company early adopted this standard effective January 1, 2017 and the impact on the Company's consolidated financial position was immaterial.

FASB ASC Topic 715 "Compensation - Retirement Benefits" Update No. 2017-07. Update No. 2017-07 was issued in March 2017 to improve the presentation of net periodic pension cost and net periodic postretirement benefit costs. This update requires that an employer report the service cost component in the same line item or items as other compensation costs arising from services rendered by the pertinent employees during the period. The other components of net benefit cost are required to be presented in the income statement separately from the service cost component and outside a subtotal of income from operations, if one is presented. If a separate line item or items are used to present the other components of net benefit cost, that line item or items must be appropriately described. If a separate line item or items are not used, the line item or items used in the income statement to present the other components of net benefit cost must be disclosed. The amendments in this update also allow only the service cost component to be eligible for capitalization when applicable. The amendments in this update are effective for annual periods beginning after December 15, 2017, including interim periods within those annual periods. Early adoption is permitted as of the beginning of an annual period for which the financial statements (interim or annual) have not been issued or made available for issuance. That is, early adoption should be within the first interim period if an employer issues interim financial statements. Disclosures of the nature of and reason for the change in accounting principle are required in the first interim and annual periods of adoption. The adoption of this standard is not expected to have a material impact on the Company's consolidated financial position.

Table of Contents

FASB ASC Subtopic 610-20 "Other Income - Gains and Losses from the Derecognition of Nonfinancial Assets" Update No. 2017-05. Update No. 2017-05 was issued in February 2017 to 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 define the term in substance nonfinancial asset, in part, as a financial asset promised to a counterparty in a contract if substantially all of the fair value of the assets (recognized and unrecognized) that are promised to the counterparty in the contract is concentrated in nonfinancial assets. The amendments in this update also clarify that nonfinancial assets within the scope of Subtopic 610-20 may include nonfinancial assets transferred within a legal entity to a counterparty. 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. For purposes of that evaluation, the amendments require an entity to evaluate the underlying assets in consolidated subsidiaries to determine whether those assets are within the scope of Subtopic 610-20. The amendments are effective for annual reporting periods beginning after December 15, 2017, including interim reporting periods within that reporting period. The guidance may be applied earlier but only as of annual reporting periods beginning after December 15, 2016, including interim reporting periods in that reporting period. The adoption of this standard is not expected to have a material impact on the Company's consolidated financial position.

FASB ASC Topic 350 "Intangibles - Goodwill and Other " Update No. 2017-04. Update No. 2017-04 was issued in January 2017 to simplify the subsequent measurement of goodwill, by eliminating Step 2 for the goodwill impairment test. The amendments in this update modify the concept of impairment from the condition that exists when the carrying amount of a reporting unit exceeds its fair value. An entity is no longer required to determine goodwill impairment by calculating the implied fair value of goodwill by assigning the fair value of a reporting unit to all of its assets and liabilities as if that reporting unit has been acquired in a business combination. An entity should apply the amendments in this update on a prospective basis. An entity is required to disclose the nature of and reason for the change in accounting principle upon transition. That disclosure should be provided in the first annual period and in the interim period within the first annual period when the entity initially adopts the amendments in this update. Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The adoption of this standard is not expected to have a material impact on the Company's consolidated financial position.

FASB ASC Topic 606 "Revenue from Contracts with Customers" Update No. 2014-09. Update No. 2014-09 was issued in May 2014 to address the previous revenue recognition requirements in GAAP that differ from those in International Financial Reporting Standards (IFRS). Accordingly, the FASB and the International Accounting Standards Board (IASB) initiated a joint project to clarify the principles for recognizing revenue and to develop a common revenue standard for U.S. GAAP and IFRS. The largely converged revenue recognition standards will supersede virtually all revenue recognition guidance in GAAP and IFRS. 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 or services. Since the issuance of Update 2014-09, the FASB has finalized various amendments to the standard as summarized below:

FASB ASC Topic 606 "Revenue from Contracts with Customers" Update No. 2016-20

FASB ASC Topic 606 "Revenue from Contracts with Customers" Update No. 2016-12

FASB ASC Topic 606 "Revenue from Contracts with Customers" Update No. 2016-10

FASB ASC Topic 606 "Revenue from Contracts with Customers" Update No. 2016-08.

FASB ASC Topic 606 "Revenue from Contracts with Customers" Update No. 2015-14.

The amendments in Update 2016-20 make minor corrections or minor improvements to the codification that are not expected to have a significant effect on current accounting practice or create a significant administrative cost to most entities.

Through Updates 2016-12, 2016-10 and 2016-08, the FASB amended its new revenue guidance on licenses of intellectual property, identification of performance obligations, collectability, noncash consideration and the presentation of sales and other similar taxes. The FASB also clarified the definition of a completed contract at transition and added a practical expedient to ease transition for contracts that were modified prior to adoption. The FASB also amended the new revenue recognition guidance on determining whether an entity is a principal or an agent in an arrangement which affects whether revenue should be reported gross or net.

Following the issuance of Update 2015-14, Update 2014-09, as amended, is effective for the Company for annual reporting periods beginning after December 15, 2017, including interim reporting periods within that reporting period. Earlier adoption is permitted only as of annual reporting periods beginning after December 15, 2016, including interim reporting periods within that reporting period. A full or modified retrospective transition method is required. The Company's revenue is comprised of net interest income on financial assets and liabilities, which is explicitly excluded from the scope of the new guidance, and noninterest income.

Table of Contents

The Company plans to adopt the revenue recognition guidance in the first quarter of 2018 and is currently evaluating the potential impact on noninterest income on the Company's consolidated financial position, other presentation and disclosure issues. Additionally, the Company anticipates using the modified retrospective transition method upon adoption.

Table of Contents

NOTE 3 - SECURITIES

Trading Securities

The Company had trading securities of $1.3 million and $804,000 as of March 31, 2017 and December 31, 2016, respectively. These securities are held in a rabbi trust and will be used for future payments associated with the Company’s non-qualified

401(k) Restoration Plan and Non-Qualified Deferred Compensation Plan.

Available for Sale and Held to Maturity Securities

The following table presents a summary of the amortized cost, gross unrealized gains and losses and fair value of securities available for sale and securities held to maturity for the periods indicated:



	March 31, 2017									December 31, 2016
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value		Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
	(Dollars in thousands)
Available for sale securities
U.S. government agency securities	$	24,007	$	262	$	—		$	24,269	$	24,006	$	238	$	—		$	24,244
Agency mortgage-backed securities	186,103		2,729		(498		)	188,334		173,268		2,852		(736		)	175,384
Agency collateralized mortgage obligations	126,017		182		(1,331		)	124,868		101,094		106		(1,332		)	99,868
State, county, and municipal securities	3,733		54		—			3,787		3,743		50		—			3,793
Single issuer trust preferred securities issued by banks	2,298		22		—			2,320		2,311		3		(3		)	2,311
Pooled trust preferred securities issued by banks and insurers	2,201		—		(605		)	1,596		2,200		—		(616		)	1,584
Small business administration pooled securities	37,140		28		(166		)	37,002		37,561		—		(372		)	37,189
Equity securities	19,166		964		(469		)	19,661		19,183		641		(553		)	19,271
Total available for sale securities	$	400,665	$	4,241	$	(3,069	)	$	401,837	$	363,366	$	3,890	$	(3,612	)	$	363,644
Held to maturity securities
U.S. Treasury securities	$	1,007	$	45	$	—		$	1,052	$	1,007	$	47	$	—		$	1,054
Agency mortgage-backed securities	184,317		2,283		(1,024		)	185,576		156,088		2,274		(858		)	157,504
Agency collateralized mortgage obligations	284,716		1,065		(3,657		)	282,124		297,445		1,002		(3,797		)	294,650
Single issuer trust preferred securities issued by banks	1,500		38		—			1,538		1,500		44		—			1,544
Small business administration pooled securities	30,583		228		(184		)	30,627		31,036		189		(327		)	30,898
Total held to maturity securities	$	502,123	$	3,659	$	(4,865	)	$	500,917	$	487,076	$	3,556	$	(4,982	)	$	485,650
Total	$	902,788	$	7,900	$	(7,934	)	$	902,754	$	850,442	$	7,446	$	(8,594	)	$	849,294

When securities are sold, the adjusted cost of the specific security sold is used to compute the gain or loss on the sale.

The actual maturities of certain securities may differ from the contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. A schedule of the contractual maturities of securities available for sale and securities held to maturity as of March 31, 2017 is presented below:



	Available for Sale				Held to Maturity
	Amortized Cost		Fair Value		Amortized Cost		Fair Value
	(Dollars in thousands)
Due in one year or less	$	1,232	$	1,239	$	—	$	—
Due after one year to five years	38,912		39,410		15,915		16,092
Due after five to ten years	87,856		88,207		21,090		21,643
Due after ten years	253,499		253,320		465,118		463,182
Total debt securities	$	381,499	$	382,176	$	502,123	$	500,917
Equity securities	$	19,166	$	19,661	$	—	$	—
Total	$	400,665	$	401,837	$	502,123	$	500,917

Table of Contents

Inclusive in the table above is $10.9 million of callable securities in the Company’s investment portfolio at March 31, 2017.

The carrying value of securities pledged to secure public funds, trust deposits, repurchase agreements and for other purposes, as required or permitted by law, was $498.6 million and $482.1 million at March 31, 2017 and December 31, 2016, respectively.

At March 31, 2017 and December 31, 2016, the Company had no investments in obligations of individual states, counties, or municipalities which exceeded 10% of stockholders’ equity.

Other-Than-Temporary Impairment ("OTTI")

The Company continually reviews investment securities for the existence of OTTI, taking into consideration current market conditions, the extent and nature of changes in fair value, issuer rating changes and trends, the credit worthiness of the obligor of the security, volatility of earnings, current analysts’ evaluations, the Company’s intent to sell the security, whether it is more likely than not that the Company will be required to sell the debt security before its anticipated recovery, as well as other qualitative factors. The term “other-than-temporary” is not intended to indicate that the decline is permanent, but indicates that the prospects for a near-term recovery of value is not necessarily favorable, or that there is a lack of evidence to support a realizable value equal to or greater than the carrying value of the investment.

The following tables show the gross unrealized losses and fair value of the Company’s investments in an unrealized loss position, which the Company has not deemed to be OTTI, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position:



	March 31, 2017
		Less than 12 months					12 months or longer					Total
	# of holdings	Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses
	(Dollars in thousands)
Agency mortgage-backed securities	42	$	145,227	$	(1,522	)	$	—	$	—		$	145,227	$	(1,522	)
Agency collateralized mortgage obligations	33	247,688		(3,003		)	45,458		(1,985		)	293,146		(4,988		)
Pooled trust preferred securities issued by banks and insurers	1	—		—			1,596		(605		)	1,596		(605		)
Small business administration pooled securities	4	46,217		(350		)	—		—			46,217		(350		)
Equity securities	22	1,706		(53		)	5,928		(416		)	7,634		(469		)
Total temporarily impaired securities	102	$	440,838	$	(4,928	)	$	52,982	$	(3,006	)	$	493,820	$	(7,934	)



	December 31, 2016
		Less than 12 months					12 months or longer					Total
	# of holdings	Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses
	(Dollars in thousands)
Agency mortgage-backed securities	57	$	137,949	$	(1,594	)	$	—	$	—		$	137,949	$	(1,594	)
Agency collateralized mortgage obligations	32	243,051		(3,140		)	47,403		(1,989		)	290,454		(5,129		)
Single issuer trust preferred securities issued by banks and insurers	1	—		—			1,036		(3		)	1,036		(3		)
Pooled trust preferred securities issued by banks and insurers	1	—		—			1,583		(616		)	1,583		(616		)
Small business administration pooled securities	5	59,846		(699		)	—		—			59,846		(699		)
Equity securities	25	3,625		(77		)	6,334		(476		)	9,959		(553		)
Total temporarily impaired securities	121	$	444,471	$	(5,510	)	$	56,356	$	(3,084	)	$	500,827	$	(8,594	)

The Company does not intend to sell these investments and has determined based upon available evidence that it is more likely than not that the Company will not be required to sell the security before the recovery of its amortized cost basis. As a result, the Company does not consider these investments to be OTTI. The Company made this determination by reviewing various

Table of Contents

qualitative and quantitative factors regarding each investment category, such as current market conditions, extent and nature of changes in fair value, issuer rating changes and trends, volatility of earnings, and current analysts’ evaluations.

As a result of the Company’s review of these qualitative and quantitative factors, the causes of the impairments listed in the table above by category are as follows at March 31, 2017:

•

Agency Mortgage-Backed Securities, Agency Collateralized Mortgage Obligations and Small Business Administration Pooled Securities: These portfolios have contractual terms that generally do not permit the issuer to settle the securities at a price less than the current par value of the investment. The decline in market value of these securities is attributable to changes in interest rates and not credit quality. Additionally, these securities are either implicitly or explicitly guaranteed by the U.S. Government or one of its agencies.

•

Pooled Trust Preferred Securities: This portfolio consists of one below investment grade security which is performing. The unrealized loss on this security is attributable to the illiquid nature of the trust preferred market in the current economic and regulatory environment. Management evaluates collateral credit and instrument structure, including current and expected deferral and default rates and timing. In addition, discount rates are determined by evaluating comparable spreads observed currently in the market for similar instruments.

•

Equity Securities: This portfolio consists of mutual funds and other equity investments. During some periods, the mutual funds in the Company’s investment portfolio may have unrealized losses resulting from market fluctuations, as well as the risk premium associated with that particular asset class. For example, emerging market equities tend to trade at a higher risk premium than U.S. government bonds and thus, will fluctuate to a greater degree on both the upside and the downside. In the context of a well-diversified portfolio, however, the correlation amongst the various asset classes represented by the funds serves to minimize downside risk. The Company evaluates each mutual fund in the portfolio regularly and measures performance on both an absolute and relative basis. A reasonable recovery period for positions with an unrealized loss is based on management’s assessment of general economic data, trends within a particular asset class, valuations, earnings forecasts and bond durations. The Company has the ability and intent to hold these equity securities until a recovery of fair value.

For the three months ended March 31, 2017 and 2016 there was no OTTI recorded and no cumulative credit related component of OTTI.

Table of Contents

NOTE 4 - LOANS, ALLOWANCE FOR LOAN LOSSES, AND CREDIT QUALITY

The following tables bifurcate the amount of loans and the allowance allocated to each loan category based on the type of impairment analysis as of the periods indicated:



	March 31, 2017
	(Dollars in thousands)
	Commercial and Industrial		Commercial Real Estate		Commercial Construction		Small Business		Residential Real Estate		Home Equity		Other Consumer		Total
Financing receivables ending balance:
Collectively evaluated for impairment	$	842,891	$	3,002,407	$	356,173	$	125,628	$	632,634	$	1,002,898	$	10,057	$	5,972,688
Individually evaluated for impairment	$	38,438	$	14,766	$	—	$	746	$	13,674	$	5,685	$	358	$	73,667
Purchased credit impaired loans	$	—	$	10,132	$	—	$	—	$	7,691	$	188	$	—	$	18,011
Total loans by group	$	881,329	$	3,027,305	$	356,173	$	126,374	$	653,999	$	1,008,771	$	10,415	$	6,064,366	(1	)



	December 31, 2016
	(Dollars in thousands)
	Commercial and Industrial		Commercial Real Estate		Commercial Construction		Small Business		Residential Real Estate		Home Equity		Other Consumer		Total
Financing receivables ending balance:
Collectively evaluated for impairment	$	862,875	$	2,983,642	$	320,391	$	121,855	$	622,392	$	982,095	$	10,666	$	5,903,916
Individually evaluated for impairment	$	39,178	$	16,813	$	—	$	871	$	14,175	$	5,863	$	397	$	77,297
Purchased credit impaired loans	$	—	$	10,343	$	—	$	—	$	7,859	$	189	$	1	$	18,392
Total loans by group	$	902,053	$	3,010,798	$	320,391	$	122,726	$	644,426	$	988,147	$	11,064	$	5,999,605	(1	)


(1)	The amount of net deferred costs on originated loans included in the ending balance was $5.5 million and $5.1 million at March 31, 2017 and December 31, 2016 respectively. Net unamortized discounts on acquired loans not deemed to be purchased credit impaired ("PCI") included in the ending balance was $8.3 million and $8.6 million at March 31, 2017 and December 31, 2016, respectively.

Table of Contents

The following tables summarize changes in allowance for loan losses by loan category for the periods indicated:



	Three Months Ended March 31, 2017
	(Dollars in thousands)
	Commercial and Industrial			Commercial Real Estate		Commercial Construction			Small Business			Residential Real Estate			Home Equity			Other Consumer			Total
Allowance for loan losses
Beginning balance	$	16,921		$	30,369	$	4,522		$	1,502		$	2,621		$	5,238		$	393		$	61,566
Charge-offs	—			—		—			(70		)	(23		)	(14		)	(401		)	(508		)
Recoveries	187			31		—			66			12			76			288			660
Provision (benefit)	(590		)	343		501			35			106			45			160			600
Ending balance	$	16,518		$	30,743	$	5,023		$	1,533		$	2,716		$	5,345		$	440		$	62,318
Ending balance: collectively evaluated for impairment	$	12,960		$	30,570	$	5,023		$	1,531		$	1,650		$	5,110		$	419		$	57,263
Ending balance: individually evaluated for impairment	$	3,558		$	173	$	—		$	2		$	1,066		$	235		$	21		$	5,055
	Three Months Ended March 31, 2016
	(Dollars in thousands)
	Commercial and Industrial			Commercial Real Estate		Commercial Construction			Small Business			Residential Real Estate			Home Equity			Other Consumer			Total
Allowance for loan losses
Beginning balance	$	13,802		$	27,327	$	5,366		$	1,264		$	2,590		$	4,889		$	587		$	55,825
Charge-offs	(2		)	—		—			(63		)	(19		)	(147		)	(306		)	(537		)
Recoveries	138			189		—			21			—			27			244			619
Provision (benefit)	(453		)	1,079		(266		)	119			(4		)	146			(96		)	525
Ending balance	$	13,485		$	28,595	$	5,100		$	1,341		$	2,567		$	4,915		$	429		$	56,432
Ending balance: individually evaluated for impairment	$	222		$	802	$	—		$	3		$	1,223		$	231		$	26		$	2,507
Ending balance: collectively evaluated for impairment	$	13,263		$	27,793	$	5,100		$	1,338		$	1,344		$	4,684		$	403		$	53,925

For the purpose of estimating the allowance for loan losses, management segregates the loan portfolio into the portfolio segments detailed in the above tables. Each of these loan categories possesses unique risk characteristics that are considered when determining the appropriate level of allowance for each segment. Some of the risk characteristics unique to each loan category include:

Commercial Portfolio

•

Commercial and Industrial: Loans in this category consist of revolving and term loan obligations extended to business and corporate enterprises for the purpose of financing working capital and/or capital investment. Collateral generally consists of pledges of business assets including, but not limited to: accounts receivable, inventory, plant and equipment, or real estate, if applicable. Repayment sources consist of primarily, operating cash flow, and secondarily, liquidation of assets.

•

Commercial Real Estate: Loans in this category consist of mortgage loans to finance investment in real property such as multi-family residential, commercial/retail, office, industrial, hotels, educational and healthcare facilities and other specific use properties. Loans are typically written with amortizing payment structures. Collateral values are determined based upon third party appraisals and evaluations. Loan to value ratios at origination are governed by established policy and regulatory guidelines. Repayment sources consist of, primarily, cash flow from operating leases and rents and, secondarily, liquidation of assets.

•

Commercial Construction: Loans in this category consist of short-term construction loans, revolving and nonrevolving credit lines and construction/permanent loans to finance the acquisition, development and construction or rehabilitation of real property. Project types include residential 1-4 family, condominium and multi-family homes, commercial/retail, office, industrial, hotels, educational and healthcare facilities and other specific use properties. Loans may be written with nonamortizing or hybrid payment structures depending upon the type of project. Collateral values are determined based upon third party appraisals and evaluations. Loan to value ratios at origination are governed by established policy and regulatory

Table of Contents

guidelines. Repayment sources vary depending upon the type of project and may consist of sale or lease of units, operating cash flows or liquidation of other assets.

•

Small Business: Loans in this category consist of revolving, term loan and mortgage obligations extended to sole proprietors and small businesses for purposes of financing working capital and/or capital investment. Collateral generally consists of pledges of business assets including, but not limited to, accounts receivable, inventory, plant and equipment, or real estate if applicable. Repayment sources consist primarily of operating cash flows and, secondarily, liquidation of assets.

For the commercial portfolio it is the Company’s policy to obtain personal guarantees for payment from individuals holding material ownership interests of the borrowing entities.

Consumer Portfolio

•

Residential Real Estate: Residential mortgage loans held in the Company’s portfolio are made to borrowers who demonstrate the ability to make scheduled payments with full consideration to underwriting factors such as current and expected income, employment status, current assets, other financial resources, credit history and the value of the collateral. Collateral consists of mortgage liens on 1-4 family residential properties. The Company does not originate or purchase sub-prime loans.

•

Home Equity: Home equity loans and credit lines are made to qualified individuals and are primarily secured by senior or junior mortgage liens on owner-occupied 1-4 family homes, condominiums or vacation homes. Each home equity loan has a fixed rate and is billed in equal payments comprised of principal and interest. Each home equity line of credit has a variable rate and is billed in interest-only payments during the draw period. At the end of the draw period, each home equity line of credit is billed as a percentage of the principal balance plus all accrued interest. Additionally, the Company has the option of renewing each line of credit for additional draw periods. Borrower qualifications include favorable credit history combined with supportive income requirements and combined loan to value ratios within established policy guidelines.

•

Other Consumer: Other consumer loan products include personal lines of credit and amortizing loans made to qualified individuals for various purposes such as education, debt consolidation, personal expenses or overdraft protection. Borrower qualifications include favorable credit history combined with supportive income and collateral requirements within established policy guidelines. These loans may be secured or unsecured.

Credit Quality

The Company continually monitors the asset quality of the loan portfolio using all available information. Based on this information, loans demonstrating certain payment issues or other weaknesses may be categorized as delinquent, impaired, nonperforming and/or put on nonaccrual status. Additionally, in the course of resolving such loans, the Company may choose to restructure the contractual terms of certain loans to match the borrower’s ability to repay the loan based on their current financial condition. If a restructured loan meets certain criteria, it may be categorized as a troubled debt restructuring (“TDR”).

The Company reviews numerous credit quality indicators when assessing the risk in its loan portfolio. For the commercial portfolio, the Company utilizes a 10-point commercial risk-rating system, which assigns a risk-grade to each borrower based on a number of quantitative and qualitative factors associated with a commercial loan transaction. Factors considered include industry and market conditions, position within the industry, earnings trends, operating cash flow, asset/liability values, debt capacity, guarantor strength, management and controls, financial reporting, collateral, and other considerations. The risk-ratings categories are defined as follows:

•

1- 6 Rating — Pass: Risk-rating grades “1” through “6” comprise those loans ranging from ‘Substantially Risk Free’ which indicates borrowers are of unquestioned credit standing and the pinnacle of credit quality, well established companies with a very strong financial condition, and loans fully secured by cash collateral, through ‘Acceptable Risk’, which indicates borrowers may exhibit declining earnings, strained cash flow, increasing or above average leverage and/or weakening market fundamentals that indicate below average asset quality, margins and market share. Collateral coverage is protective.


•	7 Rating — Potential Weakness: Borrowers exhibit potential credit weaknesses or downward trends deserving management’s close attention. If not checked or corrected, these trends will weaken the Company’s asset and position. While potentially weak, currently these borrowers are marginally acceptable; no loss of principal or interest is envisioned.

•

8 Rating — Definite Weakness Loss Unlikely: Borrowers exhibit well defined weaknesses that jeopardize the orderly liquidation of debt. Loan may be inadequately protected by the current net worth and paying capacity of the obligor or by the collateral pledged, if any. Normal repayment from the borrower is in jeopardy, although no loss of principal is envisioned. However, there is a distinct possibility that a partial loss of interest and/or principal will occur if the deficiencies are not corrected. Collateral coverage may be inadequate to cover the principal obligation.

Table of Contents


•	9 Rating — Partial Loss Probable: Borrowers exhibit well defined weaknesses that jeopardize the orderly liquidation of debt with the added provision that the weaknesses make collection of the debt in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. Serious problems exist to the point where partial loss of principal is likely.


•	10 Rating — Definite Loss: Borrowers deemed incapable of repayment. Loans to such borrowers are considered uncollectible and of such little value that continuation as active assets of the Company is not warranted.

The credit quality of the commercial loan portfolio is actively monitored and any changes in credit quality are reflected in risk-rating changes. Risk-ratings are assigned or reviewed for all new loans, when advancing significant additions to existing relationships (over $50,000), at least quarterly for all actively managed loans, and any time a significant event occurs, including at renewal of the loan.

The Company utilizes a comprehensive strategy for monitoring commercial credit quality. Borrowers are required to provide updated financial information at least annually which is carefully evaluated for any changes in credit quality. Larger loan relationships are subject to a full annual credit review by an experienced credit analysis group. Additionally, the Company retains an independent loan review firm to evaluate the credit quality of the commercial loan portfolio. The independent loan review process achieves significant penetration into the commercial loan portfolio and reports the results of these reviews to the Audit Committee of the Board of Directors on a quarterly basis.

The following table details the amount of outstanding principal balances relative to each of the risk-rating categories for the Company’s commercial portfolio:



		March 31, 2017
Category	Risk Rating	Commercial and Industrial		Commercial Real Estate		Commercial Construction		Small Business		Total
		(Dollars in thousands)
Pass	1 - 6	$	782,142	$	2,900,222	$	354,245	$	123,998	$	4,160,607
Potential weakness	7	36,868		89,588		1,096		1,542		129,094
Definite weakness-loss unlikely	8	62,219		35,079		832		828		98,958
Partial loss probable	9	100		2,416		—		6		2,522
Definite loss	10	—		—		—		—		—
Total		$	881,329	$	3,027,305	$	356,173	$	126,374	$	4,391,181



		December 31, 2016
Category	Risk Rating	Commercial and Industrial		Commercial Real Estate		Commercial Construction		Small Business		Total
		(Dollars in thousands)
Pass	1 - 6	$	783,825	$	2,876,570	$	317,099	$	120,304	$	4,097,798
Potential weakness	7	46,176		84,641		1,363		1,859		134,039
Definite weakness-loss unlikely	8	71,991		47,164		1,929		556		121,640
Partial loss probable	9	61		2,423		—		7		2,491
Definite loss	10	—		—		—		—		—
Total		$	902,053	$	3,010,798	$	320,391	$	122,726	$	4,355,968

Table of Contents

For the Company’s consumer portfolio, the quality of the loan is best indicated by the repayment performance of an individual borrower. However, the Company does supplement performance data with current Fair Isaac Corporation (“FICO”) scores and Loan to Value (“LTV”) estimates. Current FICO data is purchased and appended to all consumer loans on a regular basis. In addition, automated valuation services and broker opinions of value are used to supplement original value data for the residential and home equity portfolios, periodically. The following table shows the weighted average FICO scores and the weighted average combined LTV ratios as of the periods indicated below:



	March 31, 2017		December 31, 2016
Residential portfolio
FICO score (re-scored)(1)	744		743
LTV (re-valued)(2)	63.4	%	63.2	%
Home equity portfolio
FICO score (re-scored)(1)	767		767
LTV (re-valued)(2)	54.9	%	55.9	%


(1)	The average FICO scores for March 31, 2017 and December 31, 2016 are based upon rescores available from November 30, 2016 and origination score data for loans booked between December 1, 2016 and the dates indicated.


(2)	The combined LTV ratios for March 31, 2017 and December 31, 2016 are based upon updated automated valuations as of March 31, 2015 and origination value data for loans booked between April 1, 2015 and through the dates indicated. For home equity loans and lines in a subordinate lien position, the LTV data represents a combined LTV, taking into account the senior lien data for loans and lines.

Asset Quality

The Company’s philosophy toward managing its loan portfolios is predicated upon careful monitoring, which stresses early detection and response to delinquent and default situations. Delinquent loans are managed by a team of seasoned collection specialists and the Company seeks to make arrangements to resolve any delinquent or default situation over the shortest possible time frame. As a general rule, loans more than 90 days past due with respect to principal or interest are classified as nonaccrual loans. The Company also may use discretion regarding other loans over 90 days delinquent if the loan is well secured and/or in process of collection.

Table of Contents

The following table shows information regarding nonaccrual loans at the dates indicated:



	March 31, 2017		December 31, 2016
	(Dollars in thousands)
Commercial and industrial	$	36,877	$	37,455
Commercial real estate	4,792		6,266
Small business	207		302
Residential real estate	7,139		7,782
Home equity	5,987		5,553
Other consumer	48		47
Total nonaccrual loans (1)	$	55,050	$	57,405


(1)	Included in these amounts were $5.4 million and $5.2 million of nonaccruing TDRs at March 31, 2017 and December 31, 2016, respectively.

The following table shows information regarding foreclosed residential real estate property at the dates indicated:



	March 31, 2017		December 31, 2016
	(Dollars in thousands)
Foreclosed residential real estate property held by the creditor	$	3,006	$	3,775
Recorded investment in mortgage loans collateralized by residential real estate property that are in the process of foreclosure	$	2,277	$	1,715

The following table shows the age analysis of past due financing receivables as of the dates indicated:



	March 31, 2017
	30-59 days			60-89 days			90 days or more			Total Past Due					Total Financing Receivables		Recorded Investment >90 Days and Accruing
	Number of Loans	Principal Balance		Number of Loans	Principal Balance		Number of Loans	Principal Balance		Number of Loans	Principal Balance		Current		Total Financing Receivables		Recorded Investment >90 Days and Accruing
	(Dollars in thousands)
Loan Portfolio
Commercial and industrial	10	$	3,089	6	$	14,666	34	$	1,123	50	$	18,878	$	862,451	$	881,329	$	—
Commercial real estate	15	3,158		—	—		9	3,141		24	6,299		3,021,006		3,027,305		—
Commercial construction	—	—		—	—		—	—		—	—		356,173		356,173		—
Small business	9	331		8	108		13	120		30	559		125,815		126,374		—
Residential real estate	11	1,867		6	968		23	3,258		40	6,093		647,906		653,999		—
Home equity	14	1,156		6	460		18	1,417		38	3,033		1,005,738		1,008,771		—
Other consumer (1)	226	151		14	42		17	16		257	209		10,206		10,415		2
Total	285	$	9,752	40	$	16,244	114	$	9,075	439	$	35,071	$	6,029,295	$	6,064,366	$	2

Table of Contents



	December 31, 2016
	30-59 days			60-89 days			90 days or more			Total Past Due					Total Financing Receivables		Recorded Investment >90 Days and Accruing
	Number of Loans	Principal Balance		Number of Loans	Principal Balance		Number of Loans	Principal Balance		Number of Loans	Principal Balance		Current		Total Financing Receivables		Recorded Investment >90 Days and Accruing
	(Dollars in thousands)
Loan Portfolio
Commercial and industrial	8	$	100	32	$	253	6	$	2,480	46	$	2,833	$	899,220	$	902,053	$	—
Commercial real estate	5	1,518		8	1,957		8	3,105		21	6,580		3,004,218		3,010,798		—
Commercial construction	—	—		—	—		—	—		—	—		320,391		320,391		—
Small business	9	323		—	—		19	140		28	463		122,263		122,726		—
Residential real estate	11	1,277		9	1,950		27	3,507		47	6,734		637,692		644,426		—
Home equity	19	1,117		11	767		16	1,209		46	3,093		985,054		988,147		—
Other consumer (1)	249	184		12	17		15	7		276	208		10,856		11,064		2
Total	301	$	4,519	72	$	4,944	91	$	10,448	464	$	19,911	$	5,979,694	$	5,999,605	$	2

(1) Other consumer portfolio is inclusive of deposit account overdrafts recorded as loan balances.

Troubled Debt Restructurings

In the course of resolving nonperforming loans, the Bank may choose to restructure the contractual terms of certain loans. The Bank attempts to work out an alternative payment schedule with the borrower in order to avoid foreclosure actions. Any loans that are modified are reviewed by the Bank to identify if a TDR has occurred, which is when, for economic or legal reasons related to a borrower’s financial difficulties, the Bank grants a concession to the borrower that it would not otherwise consider. Terms may be modified to fit the ability of the borrower to repay in line with its current financial status and the restructuring of the loan may include the transfer of assets from the borrower to satisfy the debt, a modification of loan terms, or a combination of the two.

The following table shows the Company’s total TDRs and other pertinent information as of the dates indicated:



	March 31, 2017		December 31, 2016
	(Dollars in thousands)
TDRs on accrual status	$	25,575	$	27,093
TDRs on nonaccrual	5,439		5,199
Total TDRs	$	31,014	$	32,292
Amount of specific reserves included in the allowance for loan losses associated with TDRs	$	1,439	$	1,417
Additional commitments to lend to a borrower who has been a party to a TDR	$	2,116	$	1,378

The Company’s policy is to have any restructured loan which is on nonaccrual status prior to being modified remain on nonaccrual status for six months subsequent to being modified before management considers its return to accrual status. If the restructured loan is on accrual status prior to being modified, it is reviewed to determine if the modified loan should remain on accrual status. Additionally, loans classified as TDRs are adjusted to reflect the changes in value of the recorded investment in the loan, if any, resulting from the granting of a concession. For all residential loan modifications, the borrower must perform during a 90 day trial period before the modification is finalized.

Table of Contents

The following table shows the modifications which occurred during the periods indicated and the change in the recorded investment subsequent to the modifications occurring:



	Three Months Ended
	March 31, 2017
	Number of Contracts	Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment (1)
	(Dollars in thousands)
Troubled debt restructurings
Commercial and industrial	2	$	80	$	80
Commercial real estate	4	934		934
Small business	4	143		143
Home equity	2	140		140
Total	12	$	1,297	$	1,297



	Three Months Ended
	March 31, 2016
	Number of Contracts	Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment (1)
	(Dollars in thousands)
Troubled debt restructurings
Commercial and industrial	3	$	277	$	277
Commercial real estate	2	424		424
Residential real estate	2	423		465
Home equity	1	182		182
Other consumer	4	85		85
Total	12	$	1,391	$	1,433


(1)	The post-modification balances represent the legal principal balance of the loan on the date of modification. These amounts may show an increase when modifications include a capitalization of interest.

The following table shows the Company’s post-modification balance of TDRs listed by type of modification as of the periods indicated:



	Three Months Ended March 31
	2017		2016
	(Dollars in thousands)
Extended maturity	$	1,207	$	1,195
Combination rate and maturity	—		238
Court ordered concession	90		—
Total	$	1,297	$	1,433

The Company considers a loan to have defaulted when it reaches 90 days past due. There were no loans modified during the past twelve months which have subsequently defaulted during the three months ended March 31, 2017 and 2016.

All TDR loans are considered impaired and therefore are subject to a specific review for impairment. The impairment analysis appropriately discounts the present value of the anticipated cash flows by the loan’s contractual rate of interest in effect prior to the loan’s modification. The amount of impairment, if any, is recorded as a specific loss allocation to each individual loan in the allowance for loan losses. Commercial loans (commercial and industrial, commercial construction, commercial real estate and small business loans), residential loans, and home equity loans that have been classified as TDRs and which subsequently default are reviewed to determine if the loan should be deemed collateral dependent. In such an instance, any shortfall between the value of the collateral and the carrying value of the loan is determined by measuring the recorded investment in the loan against

Table of Contents

the fair value of the collateral less costs to sell. The Company charges off the amount of any confirmed loan loss in the period when the loans, or portion of loans, are deemed uncollectible. Smaller balance consumer TDR loans are reviewed for performance to determine when a charge-off is appropriate.

Impaired Loans

A loan is considered impaired when, based on current information and events, 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 agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed.

Table of Contents

The tables below set forth information regarding the Company’s impaired loans by loan portfolio at the dates indicated:



	March 31, 2017
	Recorded Investment		Unpaid Principal Balance		Related Allowance
	(Dollars in thousands)
With no related allowance recorded
Commercial and industrial	$	28,319	$	29,280	$	—
Commercial real estate	9,596		10,742		—
Small business	300		359		—
Residential real estate	3,640		3,858		—
Home equity	4,289		4,378		—
Other consumer	117		118		—
Subtotal	46,261		48,735		—
With an allowance recorded
Commercial and industrial	$	10,119	$	10,220	$	3,558
Commercial real estate	5,170		5,516		173
Small business	446		462		2
Residential real estate	10,034		10,626		1,066
Home equity	1,396		1,568		235
Other consumer	241		242		21
Subtotal	27,406		28,634		5,055
Total	$	73,667	$	77,369	$	5,055



	December 31, 2016
	Recorded Investment		Unpaid Principal Balance		Related Allowance
	(Dollars in thousands)
With no related allowance recorded
Commercial and industrial	$	28,776	$	29,772	$	—
Commercial real estate	11,628		12,891		—
Commercial construction	—		—		—
Small business	494		569		—
Residential real estate	4,216		4,427		—
Home equity	4,485		4,572		—
Other consumer	146		146		—
Subtotal	49,745		52,377		—
With an allowance recorded
Commercial and industrial	$	10,402	$	10,440	$	3,661
Commercial real estate	5,185		5,533		196
Small business	377		392		8
Residential real estate	9,959		10,530		1,086
Home equity	1,378		1,547		242
Other consumer	251		252		21
Subtotal	27,552		28,694		5,214
Total	$	77,297	$	81,071	$	5,214

Table of Contents

The following tables set forth information regarding interest income recognized on impaired loans, by portfolio, for the periods indicated:



	Three Months Ended
	March 31, 2017
	Average Recorded Investment		Interest Income Recognized
	(Dollars in thousands)
With no related allowance recorded
Commercial and industrial	$	39,193	$	208
Commercial real estate	9,678		91
Small business	304		3
Residential real estate	3,671		43
Home equity	4,323		44
Other consumer	120		2
Subtotal	57,289		391
With an allowance recorded
Commercial and industrial	$	10,178	$	4
Commercial real estate	5,189		50
Small business	457		5
Residential real estate	10,057		85
Home equity	1,402		13
Other consumer	245		2
Subtotal	27,528		159
Total	$	84,817	$	550

Table of Contents



	Three Months Ended
	March 31, 2016
	Average Recorded Investment		Interest Income Recognized
	(Dollars in thousands)
With no related allowance recorded
Commercial and industrial	$	2,871	$	17
Commercial real estate	15,093		137
Small business	478		4
Residential real estate	3,639		43
Home equity	4,718		48
Other consumer	146		3
Subtotal	26,945		252
With an allowance recorded
Commercial and industrial	$	2,090	$	4
Commercial real estate	8,024		69
Small business	484		8
Residential real estate	10,528		94
Home equity	1,323		10
Other consumer	398		3
Subtotal	22,847		188
Total	$	49,792	$	440

Purchased Credit Impaired Loans

Certain loans acquired by the Company may have shown evidence of deterioration of credit quality since origination and it was therefore deemed unlikely that the Company would be able to collect all contractually required payments. As such, these loans were deemed to be PCI loans and the carrying value and prospective income recognition are predicated upon future cash flows expected to be collected. The following table displays certain information pertaining to PCI loans at the dates indicated:



	March 31, 2017		December 31, 2016
	(Dollars in thousands)
Outstanding balance	$	20,034	$	20,477
Carrying amount	$	18,011	$	18,392

The following table summarizes activity in the accretable yield for the PCI loan portfolio:



	Three Months Ended March 31
	2017			2016
	(Dollars in thousands)
Beginning balance	$	2,370		$	2,827
Acquisition	—			—
Accretion	(307		)	(409		)
Other change in expected cash flows (1)	216			297
Reclassification from nonaccretable difference for loans which have paid off (2)	—			64
Ending balance	$	2,279		$	2,779

(1) Represents changes in cash flows expected to be collected and resulting in increased interest income as a prospective yield adjustment over the remaining life of the loan(s).

(2) Results in increased interest income during the period in which the loan paid off at amount greater than originally expected.

Table of Contents

NOTE 5 -EARNINGS PER SHARE

Earnings per share consisted of the following components for the periods indicated:



	Three Months Ended
	March 31
	2017			2016
	(Dollars in thousands, except per share data)
Net income	$	20,725		$	18,611

Weighted Average Shares
Basic shares	27,029,640			26,275,323
Effect of dilutive securities	81,283			43,409
Diluted shares	27,110,923			26,318,732

Net income per share
Basic EPS	$	0.77		$	0.71
Effect of dilutive securities	(0.01		)	—
Diluted EPS	$	0.76		$	0.71

The following table illustrates the options to purchase common stock or shares of performance-based restricted stock that were excluded from the calculation of diluted earnings per share because they were anti-dilutive for the periods indicated:



	Three Months Ended
	March 31
	2017	2016
Stock options	—	2,252
Performance-based restricted stock	127	—

Table of Contents

NOTE 6 - STOCK BASED COMPENSATION

Time Vested Restricted Stock Awards

During the three months ended March 31, 2017, the Company made the following awards of restricted stock:



Date	Shares Granted	Plan	Grant Date Fair Value Per Share		Vesting Period
2/13/2017	1,200	2005 Employee Stock Plan	$	62.53	Ratably over 5 years from grant date
2/16/2017	34,150	2005 Employee Stock Plan	$	63.10	Ratably over 5 years from grant date
3/31/2017	500	2005 Employee Stock Plan	$	65.63	Ratably over 5 years from grant date

The fair value of the restricted stock awards is based upon the average of the high and low price at which the Company’s common stock traded on the date of grant. The holders of restricted stock awards participate fully in the rewards of stock ownership of the Company, including voting and dividend rights.

Performance-Based Restricted Stock Awards

On February 16, 2017, the Company granted 14,400 performance-based restricted stock awards to certain executive level employees. These performance-based restricted stock awards were issued from the 2005 Employee Stock Plan and were determined to have a grant date fair value per share of $63.10, determined by the average of the high and low price at which the Company's common stock traded on the date of grant. The number of shares to be vested will be contingent upon the Company's attainment of certain performance measures outlined in the award agreement and will be measured as of the end of the three year performance period, which includes January 1, 2017 through December 31, 2019. The awards will vest upon the earlier of the date on which it is determined if the performance goal is achieved, subsequent to the performance period; or, March 31, 2020. These awards will be accounted for as equity awards due to the nature of these awards and the fact that these shares will not be settled in cash.

The holders of these awards are not entitled to receive dividends or vote until the shares are vested.

On February 28, 2017, the performance-based restricted stock awards that were awarded on March 20, 2014 vested at 94% of the maximum target shares awarded, or 15,289 shares.

Stock Options

The Company did not grant any awards of options to purchase shares of common stock during the three months ended March 31, 2017.

NOTE 7 - REPURCHASE AGREEMENTS

The Company can raise additional liquidity by entering into repurchase agreements at its discretion. These repurchases are accounted for as a secured borrowing transaction for accounting purposes. Payments on such borrowings are interest only until the scheduled repurchase date. In a repurchase agreement the Company is subject to the risk that the purchaser may default at maturity and not return the securities underlying the agreements. In order to minimize this potential risk, the Company enters into repurchase agreements that stipulate that the securities underlying the agreement are not delivered to the customer and instead are held in segregated safekeeping accounts by the Company's safekeeping agents.

Table of Contents

The table below sets forth information regarding the Company’s repurchase agreements allocated by source of collateral at the dates indicated:



	March 31, 2017
	Remaining Contractual Maturity of the Agreements
	Overnight and Continuous		Up to 30 Days		30-90 Days		Greater than 90 Days		Total
	(Dollars in thousands)
Sources of collateral
U.S. government agency securities	$	16,762	$	—	$	—	$	—	$	16,762
Agency mortgage-backed securities	56,837		—		—		—		56,837
Agency collateralized mortgage obligations	72,173		—		—		—		72,173
Total borrowings	$	145,772	$	—	$	—	$	—	$	145,772



	December 31, 2016
	Remaining Contractual Maturity of the Agreements
	Overnight and Continuous		Up to 30 Days		30-90 Days		Greater than 90 Days		Total
	(Dollars in thousands)
Sources of Collateral
U.S. government agency securities	$	20,233	$	—	$	—	$	—	$	20,233
Agency mortgage-backed securities	79,079		—		—		—		79,079
Agency collateralized mortgage obligations	77,601		—		—		—		77,601
Total borrowings	$	176,913	$	—	$	—	$	—	$	176,913

Certain counterparties monitor collateral, and may request additional collateral to be posted from time to time. For further information regarding the Company's repurchase agreements see Note 9 - Balance Sheet Offsetting.

NOTE 8 - DERIVATIVE AND HEDGING ACTIVITIES

The Company’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the Company’s known or expected cash receipts and its known or expected cash payments principally to manage the Company’s interest rate risk. Additionally, the Company enters into interest rate derivatives and foreign exchange contracts to accommodate the business requirements of its customers (“customer related positions”). The Company minimizes the market and liquidity risks of customer related positions by entering into similar offsetting positions with broker-dealers. Derivative instruments are carried at fair value in the Company’s financial statements. The accounting for changes in the fair value of a derivative instrument is dependent upon whether or not it qualifies as a hedge for accounting purposes, and further, by the type of hedging relationship.

The Company does not enter into proprietary trading positions for any derivatives.

Interest Rate Positions

The Company currently utilizes interest rate swap agreements as hedging instruments against interest rate risk associated with the Company’s borrowings. An interest rate swap is an agreement whereby one party agrees to pay a floating rate of interest on a notional principal amount in exchange for receiving a fixed rate of interest on the same notional amount, for a predetermined period of time, from a second party. The amounts relating to the notional principal amount are not actually exchanged. The maximum length of time over which the Company is currently hedging its exposure to the variability in future cash flows for forecasted transactions related to the payment of variable interest on existing financial instruments is five years.

Table of Contents

The following table reflects the Company’s derivative positions for the periods indicated below for interest rate swaps which qualify as cash flow hedges for accounting purposes:



March 31, 2017
Notional Amount		Trade Date	Effective Date	Maturity Date	Receive (Variable) Index	Current Rate Received		Pay Fixed Swap Rate		Fair Value
(Dollars in thousands)
$	25,000	9-Dec-08	10-Dec-08	10-Dec-18	3 Month LIBOR	1.11	%	2.94	%	$	(600	)
25,000		1-Apr-16	17-Jan-17	15-Dec-21	3 Month LIBOR	1.13	%	1.36	%	726
25,000		1-Apr-16	17-Jan-17	15-Dec-21	3 Month LIBOR	1.13	%	1.36	%	710
$	75,000									$	836
December 31, 2016
Notional Amount		Trade Date	Effective Date	Maturity Date	Receive (Variable) Index	Current Rate Received		Pay Fixed Swap Rate		Fair Value
				(Dollars in thousands)
$	25,000	9-Dec-08	10-Dec-08	10-Dec-18	3 Month LIBOR	0.95	%	2.94	%	$	(740	)
25,000		1-Apr-16	17-Jan-17	15-Dec-21	3 Month LIBOR	N/A		1.36	%	689
25,000		1-Apr-16	17-Jan-17	15-Dec-21	3 Month LIBOR	N/A		1.36	%	675
$	75,000									$	624

For derivative instruments that are designated and qualify as cash flow hedging instruments, the effective portion of the gains or losses is reported as a component of other comprehensive income ("OCI"), and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. The Company expects approximately $153,000 (pre-tax) to be reclassified to interest expense from OCI related to the Company’s cash flow hedges in the next twelve months. This reclassification is due to anticipated payments that will be made and/or received on the swaps based upon the forward curve as of March 31, 2017.

The Company recognized $61,000 of net amortization income that was an offset to interest expense related to previously terminated swaps for the three month periods ended March 31, 2017 and 2016.

The Company had no fair value hedges as of March 31, 2017 or December 31, 2016.

Customer Related Positions

Loan level derivatives, primarily interest rate swaps, offered to commercial borrowers through the Company’s loan level derivative program do not qualify as hedges for accounting purposes. The Company believes that its exposure to commercial customer derivatives is limited because these contracts are simultaneously matched at inception with an offsetting dealer transaction. The commercial customer derivative program allows the Company to retain variable-rate commercial loans while allowing the customer to synthetically fix the loan rate by entering into a variable-to-fixed interest rate swap.

Foreign exchange contracts offered to commercial borrowers through the Company’s derivative program do not qualify as hedges for accounting purposes. The Company acts as a seller and buyer of foreign exchange contracts to accommodate its customers. To mitigate the market and liquidity risk associated with these derivatives, the Company enters into similar offsetting positions.

Table of Contents

The following table reflects the Company’s customer related derivative positions for the periods indicated below for those derivatives not designated as hedging:



		Notional Amount Maturing
	Number of Positions (1)	Less than 1 year		Less than 2 years		Less than 3 years		Less than 4 years		Thereafter		Total		Fair Value
	March 31, 2017
	(Dollars in thousands)
Loan level swaps
Receive fixed, pay variable	226	$	31,782	$	19,558	$	106,647	$	188,536	$	519,949	$	866,472	$	8,608
Pay fixed, receive variable	211	$	31,782	$	19,558	$	106,647	$	188,536	$	519,949	$	866,472	$	(8,617	)
Foreign exchange contracts
Buys foreign currency, sells U.S. currency	22	$	52,619	$	—	$	—	$	—	$	—	$	52,619	$	(1,432	)
Buys U.S. currency, sells foreign currency	22	$	52,619	$	—	$	—	$	—	$	—	$	52,619	$	1,452
	December 31, 2016
	(Dollars in thousands)
Loan level swaps
Receive fixed, pay variable	222	$	30,245	$	21,708	$	63,771	$	165,783	$	567,897	$	849,404	$	12,005
Pay fixed, receive variable	207	$	30,245	$	21,708	$	63,771	$	165,783	$	567,897	$	849,404	$	(12,008	)
Foreign exchange contracts
Buys foreign currency, sells U.S. currency	33	$	45,711	$	—	$	—	$	—	$	—	$	45,711	$	(2,250	)
Buys U.S. currency, sells foreign currency	33	$	45,711	$	—	$	—	$	—	$	—	$	45,711	$	2,277


(1)	The Company may enter into one dealer swap agreement which offsets multiple commercial borrower swap agreements.

Mortgage Derivatives

Prior to closing and funding certain 1- 4 family residential mortgage loans, an interest rate lock commitment is generally extended to the borrower. During the period from commitment date to closing date, the Company is subject to the risk that market rates of interest may change. If market rates rise, investors generally will pay less to purchase such loans resulting in a reduction in the gain on sale of the loans or, possibly, a loss. In an effort to mitigate such risk, forward delivery sales commitments are executed, under which the Company agrees to deliver whole mortgage loans to various investors. These forward commitments carry a market price that has a strong inverse relationship to that of mortgage prices. Certain assumptions, including pull through rates and rate lock periods, are used in managing the existing and future hedges. The effectiveness of the economic hedges rely on the accuracy of these assumptions.

The change in fair value on the interest rate lock commitments and forward delivery sale commitments are recorded in current period earnings as a component of mortgage banking income. In addition, the Company has elected the fair value option to carry loans held for sale at fair value. The change in fair value of loans held for sale is recorded in current period earnings as a component of mortgage banking income in accordance with the Company's fair value election. The change in fair value associated with loans held for sale was a decrease of $147,000 and an increase of $54,000 for the three month periods ended March 31, 2017 and 2016, respectively. These amounts were offset in earnings by the change in the fair value of mortgage derivatives. Additionally, the aggregate amount of net realized gains or losses on sales of such loans included within mortgage banking income amounted to $980,000 and $894,000 for the three month periods ended March 31, 2017 and 2016, respectively.

Table of Contents

The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the balance sheet at the periods indicated:



	Asset Derivatives					Liability Derivatives
		Fair Value at		Fair Value at			Fair Value at		Fair Value at
	Balance Sheet Location	March 31 2017		December 31 2016		Balance Sheet Location	March 31 2017		December 31 2016
	(Dollars in thousands)
Derivatives designated as hedges
Interest rate derivatives	Other assets	$	1,436	$	1,364	Other liabilities	$	600	$	740
Derivatives not designated as hedges
Customer Related Positions
Loan level derivatives	Other assets	$	16,697	$	18,629	Other liabilities	$	16,706	$	18,632
Foreign exchange contracts	Other assets	1,739		2,338		Other liabilities	1,719		2,311
Mortgage Derivatives
Interest rate lock commitments	Other assets	212		430		Other liabilities	—		—
Forward sales agreements	Other assets	35		—		Other liabilities	—		233
		$	18,683	$	21,397		$	18,425	$	21,176
Total		$	20,119	$	22,761		$	19,025	$	21,916

The table below presents the effect of the Company’s derivative financial instruments included in OCI and current earnings for the periods indicated:



	Three Months Ended
	March 31
	2017			2016
	(Dollars in thousands)
Derivatives designated as hedges
Gain in OCI on derivatives (effective portion), net of tax	$	89		$	123
Loss reclassified from OCI into interest expense (effective portion)	$	(93	)	$	(661	)
Loss recognized in income on derivatives (ineffective portion and amount excluded from effectiveness testing)
Interest expense	$	—		$	—
Other expense	—			—
Total	$	—		$	—
Derivatives not designated as hedges
Changes in fair value of customer related positions
Other income	$	(7	)	$	72
Other expense	(6		)	(16		)
Changes in fair value of mortgage derivatives
Mortgage banking income	50			114
Total	$	37		$	170

By using derivatives, the Company is exposed to credit risk to the extent that counterparties to the derivative contracts do not perform as required. Should a counterparty fail to perform under the terms of a derivative contract, the Company's credit exposure on interest rate swaps is limited to the net positive fair value and accrued interest of all swaps with each counterparty. The Company seeks to minimize counterparty credit risk through credit approvals, limits, monitoring procedures, and obtaining

Table of Contents

collateral, where appropriate. Institutional counterparties must have an investment grade credit rating and be approved by the Company's Board of Directors. As such, management believes the risk of incurring credit losses on derivative contracts with those counterparties is remote and losses, if any, would be immaterial. The Company's exposure relating to institutional counterparties was $5.5 million and $4.7 million at March 31, 2017 and December 31, 2016, respectively. The Company’s exposure relating to customer counterparties was approximately $13.4 million and $16.1 million at March 31, 2017 and December 31, 2016, respectively. Credit exposure may be reduced by the amount of collateral pledged by the counterparty.

NOTE 9 - BALANCE SHEET OFFSETTING

The Company does not offset fair value amounts recognized for derivative instruments or repurchase agreements. The Company does net the amount recognized for the right to reclaim cash collateral against the obligation to return cash collateral arising from derivative instruments executed with the same counterparty under a master netting arrangement. Collateral legally required to be maintained at dealer banks by the Company is monitored and adjusted as necessary. At March 31, 2017, it was determined that no additional collateral would have to be posted to immediately settle these instruments.

The following tables present the Company's asset and liability derivative positions and the potential effect of netting arrangements on its financial position, as of the periods indicated:



							Gross Amounts Not Offset in the Statement of Financial Position
	Gross Amounts Recognized in the Statement of Financial Position		Gross Amounts Offset in the Statement of Financial Position		Net Amounts Presented in the Statement of Financial Position		Financial Instruments (1)		Collateral Pledged (Received)		Net Amount
	March 31, 2017
	(Dollars in thousands)
Derivative Assets
Interest rate swaps	$	1,436	$	—	$	1,436	$	710	$	—	$	726
Loan level derivatives	16,697		—		16,697		3,676		—		13,021
Customer foreign exchange contracts	1,739		—		1,739		—		—		1,739
	$	19,872	$	—	$	19,872	$	4,386	$	—	$	15,486

Derivative Liabilities
Interest rate swaps	$	600	$	—	$	600	$	—	$	600	$	—
Loan level derivatives	16,706		—		16,706		4,386		8,176		4,144
Customer foreign exchange contracts	1,719		—		1,719		—		—		1,719
Repurchase agreements
Customer repurchase agreements	145,772		—		145,772		—		145,772		—
	$	164,797	$	—	$	164,797	$	4,386	$	154,548	$	5,863


(1)	Reflects offsetting derivative positions with the same counterparty.

Table of Contents



							Gross Amounts Not Offset in the Statement of Financial Position
	Gross Amounts Recognized in the Statement of Financial Position		Gross Amounts Offset in the Statement of Financial Position		Net Amounts Presented in the Statement of Financial Position		Financial Instruments (1)		Collateral Pledged (Received)		Net Amount
	December 31, 2016
	(Dollars in thousands)
Derivative Assets
Interest rate swaps	$	1,364	$	—	$	1,364	$	961	$	—	$	403
Loan level derivatives	18,629		—		18,629		3,261		—		15,368
Customer foreign exchange contracts	2,338		—		2,338		—		—		2,338
	$	22,331	$	—	$	22,331	$	4,222	$	—	$	18,109

Derivative Liabilities
Interest rate swaps	$	740	$	—	$	740	$	—	$	740	$	—
Loan level derivatives	18,632		—		18,632		4,222		11,106		3,304
Customer foreign exchange contracts	2,311		—		2,311		—		—		2,311
Repurchase agreements
Customer repurchase agreements	176,913		—		176,913		—		176,913		—
	$	198,596	$	—	$	198,596	$	4,222	$	188,759	$	5,615


(1)	Reflects offsetting derivative positions with the same counterparty.

The Company has agreements with certain of its derivative counterparties that contain a provision where if the Company fails to maintain its status as a well capitalized institution, then the Company could be required to terminate any outstanding derivatives with the counterparty. All liability position interest rate swap and customer loan level swap counterparties have credit-risk contingent features as of the dates indicated in the table above. In addition, derivative instruments that contain credit-risk related contingent features that are in a net liability position require the Company to assign collateral as noted in the table above.

NOTE 10 - FAIR VALUE MEASUREMENTS

Fair value is a market-based measure considered from the perspective of a market participant rather than an entity-specific measure. Therefore, even when market assumptions are not readily available, the Company’s own assumptions are set to reflect those that market participants would use in pricing the asset or liability at the measurement date. If there has been a significant decrease in the volume and level of activity for the asset or liability, regardless of the valuation technique(s) used, the objective of a fair value measurement remains the same. Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction (that is, not a forced liquidation or distressed sale) between market participants at the measurement date under current market conditions. The Company uses prices and inputs that are current as of the measurement date. In periods of market dislocation, the observability of prices and inputs may be reduced for many instruments. This condition could cause an instrument to be reclassified from one level to another.

The Fair Value Measurements and Disclosures Topic of the FASB ASC defines fair value and establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy under the Fair Value Measurements and Disclosures Topic of the FASB ASC are described below:

Level 1 – Inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.

Level 2 – Valuations based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly.

Level 3 – Prices or valuations that require inputs that are both significant to the fair value measurement and unobservable.

Table of Contents

To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. Accordingly, the degree of judgment exercised by the Company in determining fair value is greatest for instruments categorized in Level 3. A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement.

Valuation Techniques

There have been no changes in the valuation techniques used during the current period.

Securities:

Trading and Equity Securities

These equity securities are valued based on market quoted prices. These securities are categorized in Level 1 as they are actively traded and no valuation adjustments have been applied.

U.S. Government Agency Securities

Fair value is estimated using either multi-dimensional spread tables or benchmarks. The inputs used include benchmark yields, reported trades, and broker/dealer quotes. These securities are classified as Level 2.

Agency Mortgage-Backed Securities

Fair value is estimated using either a matrix or benchmarks. The inputs used include benchmark yields, reported trades, broker/dealer quotes, and issuer spreads. These securities are categorized as Level 2.

Agency Collateralized Mortgage Obligations and Small Business Administration Pooled Securities

The valuation model for these securities is volatility-driven and ratings based, and uses multi-dimensional spread tables. The inputs used include benchmark yields, reported trades, new issue data, broker dealer quotes, and collateral performance. If there is at least one significant model assumption or input that is not observable, these securities are categorized as Level 3 within the fair value hierarchy; otherwise, they are classified as Level 2.

State, County, and Municipal Securities

The fair value is estimated using a valuation matrix with inputs including bond interest rate tables, recent transaction, and yield relationships. These securities are categorized as Level 2.

Single and Pooled Issuer Trust Preferred Securities

The fair value of trust preferred securities, including pooled and single issuer preferred securities, is estimated using external pricing models, discounted cash flow methodologies or similar techniques. The inputs used in these valuations include benchmark yields, reported trades, new issue data, broker dealer quotes, and collateral performance. If there is at least one significant model assumption or input that is not observable, these securities are classified as Level 3 within the fair value hierarchy; otherwise, they are classified as Level 2.

Loans Held for Sale

The Company has elected the fair value option to account for originated closed loans intended for sale. The fair value is measured on an individual loan basis using quoted market prices and when not available, comparable market value or discounted cash flow analysis may be utilized. These assets are typically classified as Level 2.

Derivative Instruments

Derivatives

The valuation of these instruments is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities. The Company incorporates credit valuation adjustments to appropriately reflect nonperformance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company has considered the impact of netting and any applicable credit enhancements, such as collateral postings. Additionally, in conjunction with fair value measurement guidance, the Company has made an accounting policy election to measure the credit risk of its derivative financial instruments that are subject to master netting agreements on a net basis by counterparty portfolio. Although the Company has determined that the majority of the inputs used to value its interest rate derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by the Company and its counterparties. However, as of March 31, 2017 and December 31,

Table of Contents

2016, the Company has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustments are not significant to the overall valuation of its derivatives. As a result, the Company has determined that its derivative valuations in their entirety are classified as Level 2.

Mortgage Derivatives

The fair value of mortgage derivatives is determined based on current market prices for similar assets in the secondary market and, therefore, classified as Level 2 within the fair value hierarchy.

Impaired Loans

Collateral dependent loans that are deemed to be impaired are valued based upon the lower of cost or fair value of the underlying collateral less costs to sell. The inputs used in the appraisals of the collateral are not always observable, and therefore the loans may be classified as Level 3 within the fair value hierarchy; otherwise, they are classified as Level 2.

Other Real Estate Owned and Other Foreclosed Assets

The fair values are generally estimated based upon recent appraisal values of the property less costs to sell the property, as Other Real Estate Owned ("OREO") and Other Foreclosed Assets are valued at the lower of cost or fair value of the property, less estimated costs to sell. Certain inputs used in appraisals are not always observable, and therefore OREO and Other Foreclosed Assets may be classified as Level 3 within the fair value hierarchy.

Goodwill and Other Intangible Assets

Goodwill and other intangible assets are subject to impairment testing. The Company conducts an annual impairment test of goodwill in the third quarter of each year, or more frequently if necessary, and other intangible assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable. To estimate the fair value of goodwill and, if necessary, other intangible assets, the Company utilizes both a comparable analysis of relevant price multiples in recent market transactions and discounted cash flow analysis. Both valuation models require a significant degree of management judgment. In the event the fair value as determined by the valuation model is less than the carrying value, the intangibles may be impaired. If the impairment testing resulted in impairment, the Company would classify the impaired goodwill and other intangible assets subjected to nonrecurring fair value adjustments as Level 3.

Table of Contents

Assets and liabilities measured at fair value on a recurring and nonrecurring basis were as follows as of the dates indicated:



			Fair Value Measurements at Reporting Date Using
	Balance		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
	March 31, 2017
	(Dollars in thousands)
Recurring fair value measurements
Assets
Trading securities	$	1,289	$	1,289	$	—	$	—
Securities available for sale
U.S. Government agency securities	24,269		—		24,269		$	—
Agency mortgage-backed securities	188,334		—		188,334		—
Agency collateralized mortgage obligations	124,868		—		124,868		—
State, county, and municipal securities	3,787		—		3,787		—
Single issuer trust preferred securities issued by banks and insurers	2,320		—		2,320		—
Pooled trust preferred securities issued by banks and insurers	1,596		—		—		1,596
Small business administration pooled securities	37,002		—		37,002		—
Equity securities	19,661		19,661		—		—
Loans held for sale	3,398		—		3,398		—
Derivative instruments	20,119		—		20,119		—
Liabilities
Derivative instruments	19,025		—		19,025		—
Total recurring fair value measurements	$	407,618	$	20,950	$	385,072	$	1,596

Nonrecurring fair value measurements
Assets
Collateral dependent impaired loans	$	35,247	$	—	$	—	$	35,247
Other real estate owned and other foreclosed assets	3,404		—		—		3,404
Total nonrecurring fair value measurements	$	38,651	$	—	$	—	$	38,651

Table of Contents



			Fair Value Measurements at Reporting Date Using
	Balance		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
	December 31, 2016
	(Dollars in thousands)
Recurring fair value measurements
Assets
Trading securities	$	804	$	804	$	—	$	—
Securities available for sale
U.S. Government agency securities	$	24,244	$	—	$	24,244	$	—
Agency mortgage-backed securities	175,384		—		175,384		—
Agency collateralized mortgage obligations	99,868		—		99,868		—
State, county, and municipal securities	3,793		—		3,793		—
Single issuer trust preferred securities issued by banks and insurers	2,311		—		2,311		—
Pooled trust preferred securities issued by banks and insurers	1,584		—		—		1,584
Small business administration pooled securities	37,189		—		37,189		—
Equity securities	19,271		19,271		—		—
Loans held for sale	6,139		—		6,139		—
Derivative instruments	22,761		—		22,761		—
Liabilities
Derivative instruments	21,916		—		21,916		—
Total recurring fair value measurements	$	371,432	$	20,075	$	349,773	$	1,584

Nonrecurring fair value measurements:
Assets
Collateral dependent impaired loans	$	33,974	$	—	$	—	$	33,974
Other real estate owned and other foreclosed assets	4,173		—		—		4,173
Total nonrecurring fair value measurements	$	38,147	$	—	$	—	$	38,147

The table below presents a reconciliation for all assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3), which were valued using pricing models and discounted cash flow methodologies, as of the dates indicated:



	Three Months Ended
	March 31
	2017		2016
	(Dollars in thousands)
Pooled Trust Preferred Securities
Beginning balance	$	1,584	$	1,572
Gains and (losses) (realized/unrealized)
Included in other comprehensive income	11		(71		)
Settlements	1		(1		)
Ending balance	$	1,596	$	1,500

It is the Company’s policy to recognize the transfers between levels of the fair value hierarchy as of the end of the reporting period. There were no transfers between the levels of the fair value hierarchy for any assets or liabilities measured at fair value on a recurring basis during the three month periods ended March 31, 2017 or 2016.

Table of Contents

The following table sets forth certain unobservable inputs regarding the Company’s investment in securities that are classified as Level 3 for the periods indicated:



	March 31 2017		December 31 2016			March 31 2017	December 31 2016	March 31 2017	December 31 2016
Valuation Technique	Fair Value				Unobservable Inputs	Range		Weighted Average
	(Dollars in thousands)
Discounted cash flow methodology
Pooled trust preferred securities	$	1,596	$	1,584	Cumulative prepayment	0% - 62%	0% - 62%	2.5%	2.5%
					Cumulative default	5% - 100%	5% - 100%	12.8%	12.8%
					Loss given default	85% - 100%	85% - 100%	94.3%	94.2%
					Cure given default	0% - 75%	0% - 75%	60.9%	60.9%
Appraisals of collateral(1)
Collateral dependent impaired loans	$	35,247	$	33,974
Other real estate owned and foreclosed assets	$	3,404	$	4,173


(1)	Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various Level 3 inputs which are not identifiable. Appraisals may be adjusted by management for qualitative factors such as economic factors and estimated liquidation expenses. The range of these possible adjustments may vary.

For the fair value measurements in the table above, which are classified as Level 3 within the fair value hierarchy, the Company’s Treasury and Finance groups determine the valuation policies and procedures. For the pricing of the securities, the Company uses third-party pricing information, without adjustment. Depending on the type of the security, management employs various techniques to analyze the pricing it receives from third parties, such as analyzing changes in market yields and in certain instances reviewing the underlying collateral of the security. Management reviews changes in fair value from period to period and performs testing to ensure that prices received from the third parties are consistent with their expectation of the market. For the securities whose market is deemed to be inactive and which are categorized as Level 3, the fair value models are calibrated and significant inputs are back tested on a quarterly basis, to the extent possible. This testing is done by the third party service provider, who performs this testing by comparing anticipated inputs to actual results. Significant changes in fair value from period to period are closely scrutinized to ensure fair value models are not flawed. The driver(s) of the respective change in fair value and the method for forecasting the driver(s) is closely considered by management.

The significant unobservable inputs used in the fair value measurement of the Company’s pooled trust preferred securities are cumulative prepayment rates, cumulative default rates, loss given default rates and cure given default rates. Significant increases (decreases) in deferrals or defaults, in isolation, would result in a significantly lower (higher) fair value measurement. Alternatively, significant increases (decreases) in cure rates, in isolation, would result in a significantly higher (lower) fair value measurement.

Additionally, the Company has certain assets which are marked to fair value on a nonrecurring basis which are categorized within Level 3. These assets include collateral dependent impaired loans and OREO. The determination of the fair value amount is derived from the use of independent third party appraisals and evaluations, prepared by firms from a predetermined list of qualified and approved appraisers or evaluators. Upon receipt of an appraisal or evaluation, the Company's Commercial Real Estate Appraisal Department will review the report for compliance with regulatory and Company standards, as well as reasonableness and acceptance of the value conclusions. Any issues or concerns regarding compliance or value conclusions will be addressed with the engaged firm and the report may be adjusted or revised. If a disagreement cannot be resolved, the Commercial Real Estate Appraisal Department will either address the key issues and modify the report for acceptance or reject the report and re-order a new report. Ultimately, the Company’s Commercial Real Estate Appraisal Department will confirm the collateral value as part of its review process.

The estimated fair values and related carrying amounts for assets and liabilities for which fair value is only disclosed are shown below as of the periods indicated:

Table of Contents



					Fair Value Measurements at Reporting Date Using
	Carrying Value		Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
	March 31, 2017
	(Dollars in thousands)
Financial assets
Securities held to maturity(a)
U.S. Treasury securities	$	1,007	$	1,052	$	—	$	1,052	$	—
Agency mortgage-backed securities	184,317		185,576		—		185,576		—
Agency collateralized mortgage obligations	284,716		282,124		—		282,124		—
Single issuer trust preferred securities issued by banks	1,500		1,538		—		1,538		—
Small business administration pooled securities	30,583		30,627		—		30,627		—
Loans, net of allowance for loan losses(b)	5,966,801		5,839,125		—		—		5,839,125
Federal Home Loan Bank stock(c)	11,497		11,497		—		11,497		—
Cash surrender value of life insurance policies(d)	145,560		145,560		—		145,560		—
Financial liabilities
Deposit liabilities, other than time deposits(e)	$	5,854,822	5,854,822		—		5,854,822		—
Time certificates of deposits(f)	$	615,852	613,566		—		613,566		—
Federal Home Loan Bank borrowings(f)	50,811		50,831		—		50,831		—
Customer repurchase agreements and other short-term borrowings(f)	145,772		145,772		—		—		145,772
Junior subordinated debentures(g)	73,067		73,611		—		73,611		—
Subordinated debentures(f)	34,647		33,034		—		—		33,034

Table of Contents



					Fair Value Measurements at Reporting Date Using
	Carrying Value		Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
	December 31, 2016
	(Dollars in thousands)
Financial assets
Securities held to maturity(a)
U.S. Treasury securities	$	1,007	$	1,054	$	—	$	1,054	$	—
Agency mortgage-backed securities	156,088		157,504		—		157,504		—
Agency collateralized mortgage obligations	297,445		294,650		—		294,650		—
Single issuer trust preferred securities issued by banks	1,500		1,544		—		1,544		—
Small business administration pooled securities	31,036		30,898		—		30,898		—
Loans, net of allowance for loan losses(b)	5,904,065		5,784,778		—		—		5,784,778
Federal Home Loan Bank stock(c)	11,497		11,497		—		11,497		—
Cash surrender value of life insurance policies(d)	144,503		144,503		—		144,503		—
Financial liabilities
Deposit liabilities, other than time deposits(e)	5,763,101		5,763,101		—		5,763,101		—
Time certificates of deposits(f)	649,152		647,038		—		647,038		—
Federal Home Loan Bank borrowings(f)	50,819		50,898		—		50,898		—
Customer repurchase agreements and other short-term borrowings(f)	176,913		176,913		—		—		176,913
Junior subordinated debentures(g)	73,107		72,510		—		72,510		—
Subordinated debentures(f)	34,635		34,241		—		—		34,241


(a)	The fair values presented are based on quoted market prices, where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable instruments and/or discounted cash flow analysis.


(b)	Fair value is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities or cash flows. Additionally, this amount excludes collateral dependent impaired loans, which are deemed to be marked to fair value on a nonrecurring basis.


(c)	FHLB stock has no quoted market value and is carried at cost, therefore the carrying amount approximates fair value.


(d)	Cash surrender value of life insurance is recorded at its cash surrender value (or the amount that can be realized upon surrender of the policy), therefore carrying amount approximates fair value.


(e)	Fair value of demand deposits, savings and interest checking accounts and money market deposits is the amount payable on demand at the reporting date.


(f)	Fair value was determined by discounting anticipated future cash payments using rates currently available for instruments with similar remaining maturities.


(g)	Fair value was determined based upon market prices of securities with similar terms and maturities.

This summary excludes financial assets and liabilities for which the carrying value approximates fair value. For financial assets, these may include cash and due from banks, federal funds sold and short-term investments. For financial liabilities, these may include federal funds purchased. These instruments would all be considered to be classified as Level 1 within the fair value hierarchy. Also excluded from the summary are financial instruments measured at fair value on a recurring and nonrecurring basis, as previously described.

The Company considers its financial instruments' current use to be the highest and best use of the instruments.

Table of Contents

NOTE 11 - COMPREHENSIVE INCOME (LOSS)

The following table presents a reconciliation of the changes in the components of other comprehensive income (loss) for the dates indicated, including the amount of income tax (expense) benefit allocated to each component of other comprehensive income (loss):



	Three Months Ended March 31, 2017
	Pre Tax Amount			Tax (Expense) Benefit			After Tax Amount
	(Dollars in thousands)
Change in fair value of securities available for sale	$	896		$	(364	)	$	532
Less: net security gains reclassified into other noninterest income (expense)	1			—			1
Net change in fair value of securities available for sale	895			(364		)	531

Change in fair value of cash flow hedges	58			(24		)	34
Less: net cash flow hedge losses reclassified into interest on borrowings expense (1)	(93		)	38			(55		)
Net change in fair value of cash flow hedges	151			(62		)	89

Net unamortized loss related to defined benefit pension and other postretirement adjustments arising during the period	(7		)	3			(4		)
Amortization of net actuarial losses	70			(29		)	41
Amortization of net prior service costs	69			(28		)	41
Net change in other comprehensive income for defined benefit postretirement plans (2)	132			(54		)	78
Total other comprehensive income	$	1,178		$	(480	)	$	698



	Three Months Ended March 31, 2016
	Pre Tax Amount			Tax (Expense) Benefit			After Tax Amount
	(Dollars in thousands)
Change in fair value of securities available for sale	$	6,708		$	(2,610	)	$	4,098
Less: net security losses reclassified into other noninterest income	(29		)	12			(17		)
Net change in fair value of securities available for sale	6,679			(2,598		)	4,081

Change in fair value of cash flow hedges	(456		)	188			(268		)
Less: net cash flow hedge losses reclassified into interest on borrowings expense (1)	(661		)	270			(391		)
Net change in fair value of cash flow hedges	205			(82		)	123

Net unamortized loss related to defined benefit pension and other postretirement adjustments arising during the period	(28		)	11			(17		)
Amortization of net actuarial losses	61			(25		)	36
Amortization of net prior service credits	69			(28		)	41
Net change in other comprehensive income for defined benefit postretirement plans (2)	102			(42		)	60
Total other comprehensive income	$	6,986		$	(2,722	)	$	4,264

(1)

Includes the amortization of the remaining balance of a realized but unrecognized gain, net of tax, from the termination of interest rate swaps in 2009. The original gain of $1.4 million, net of tax, is being recognized in earnings through December 2018, the original maturity date of the swap. The balance of this gain has amortized to $245,000 and $281,000 at March 31, 2017 and December 31, 2016, respectively.


(2)	The amortization of prior service costs is included in the computation of net periodic pension cost as disclosed in the Employee Benefit Plans footnote in the Company's Annual Report on Form 10-K for the year ended December 31, 2016, filed with the Securities and Exchange Commission.

Table of Contents

Information on the Company’s accumulated other comprehensive income (loss), net of tax, is comprised of the following components as of the periods indicated:



	Unrealized Gain on Securities		Unrealized Gain (Loss) on Cash Flow Hedge			Deferred Gain on Hedge Transactions			Defined Benefit Postretirement Plans			Accumulated Other Comprehensive Income (Loss)
	(Dollars in thousands)
	2017
Beginning balance: January 1, 2017	$	173	$	361		$	281		$	(2,152	)	$	(1,337	)
Net change in other comprehensive income (loss)	531		125			(36		)	78			698
Ending balance: March 31, 2017	$	704	$	486		$	245		$	(2,074	)	$	(639	)
	2016
Beginning balance: January 1, 2016	$	1,306	$	(1,955	)	$	427		$	(2,230	)	$	(2,452	)
Net change in other comprehensive income (loss)	4,081		161			(38		)	60			4,264
Ending balance: March 31, 2016	$	5,387	$	(1,794	)	$	389		$	(2,170	)	$	1,812

NOTE 12 - COMMITMENTS AND CONTINGENCIES

Financial Instruments with Off-Balance Sheet Risk

In the normal course of business, the Company enters into various transactions to meet the financing needs of its customers, which, in accordance with GAAP, are not included in its consolidated balance sheets. These transactions include commitments to extend credit and standby letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in the consolidated balance sheets. The Company minimizes its exposure to loss under these commitments by subjecting them to credit approval and monitoring procedures.

The Company enters into contractual commitments to extend credit, normally with fixed expiration dates or termination clauses, at specified rates and for specific purposes. Substantially all of these commitments to extend credit are contingent upon customers maintaining specific credit standards at the time of loan funding.

Standby letters of credit are written conditional commitments issued to guarantee the performance of a customer to a third party. In the event the customer does not perform in accordance with the terms of the agreement with the third party, the Company would be required to fund the commitment. The maximum potential amount of future payments the Company could be required to make is represented by the contractual amount of the commitment. If the commitment were funded, the Company would be entitled to seek recovery from the customer. The Company’s policies generally require that standby letter of credit arrangements contain security and debt covenants similar to those contained in loan agreements.

The fees collected in connection with the issuance of standby letters of credit are representative of the fair value of its obligation undertaken in issuing the guarantee. In accordance with applicable accounting standards related to guarantees, fees collected in connection with the issuance of standby letters of credit are deferred. The fees are then recognized in income proportionately over the life of the standby letter of credit agreement. The deferred standby letter of credit fees represent the fair value of the Company's potential obligations under the standby letter of credit guarantees.

The following table summarizes the above financial instruments at the dates indicated:



	March 31, 2017		December 31, 2016
	(Dollars in thousands)
Commitments to extend credit	$	2,283,475	$	2,227,955
Standby letters of credit	17,359		18,190
Deferred standby letter of credit fees	114		108

Lease Commitments

The Company leases office space, space for ATM locations, and certain branch locations under noncancelable operating leases.

Rent expense incurred under operating leases was approximately $2.0 million and $2.2 million the three months ended March 31, 2017 and 2016, respectively. Renewal options ranging from 4 months to 10 years exist for several of these leases.

Table of Contents

There has been no significant change in the future minimum lease payments payable by the Company since December 31, 2016. See the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2016 for information regarding our leases and other commitments.

Other Contingencies

At March 31, 2017, Rockland Trust was involved in pending lawsuits that arose in the ordinary course of business. Management has reviewed these pending lawsuits with legal counsel and has taken into consideration the view of counsel as to their outcome. In the opinion of management, the final disposition of pending lawsuits is not expected to have a material adverse effect on the Company’s financial position or results of operations.

The Bank is required to maintain certain reserve requirements of vault cash and/or deposits with the Federal Reserve Bank of Boston. The amount of this reserve requirement was $27.7 million and $31.8 million at March 31, 2017 and December 31, 2016, respectively.

NOTE 13 - LOW INCOME HOUSING PROJECT INVESTMENTS

The Company has invested in low income housing projects that generate Low Income Housing Tax Credits (“LIHTC”) which provide the Company with tax credits and operating loss tax benefits over a period of approximately 15 years. None of the original investment is expected to be repaid.

The following table presents certain information related to Company's investments in low income housing projects as of the dates indicated:



	March 31, 2017			December 31, 2016
	(Dollars in thousands)
Original investment value	$	47,439		$	47,379
Current recorded investment	38,685			39,606
Unfunded liability obligation	8,784			12,161
Tax credits and benefits	5,745		(1)	5,366
Amortization of investments	4,008		(2)	3,725
Net income tax benefit	1,737		(3)	1,641

(1) This amount reflects anticipated tax credits and tax benefits for the full year ended December 31, 2017.

(2) The amortization amount reduces the tax credits and benefits anticipated for the full year ended December 31, 2017.

(3) This amount represents the net tax benefit expected to be realized for the full year ended December 31, 2017 in determining the Company's effective tax rate.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion should be read in conjunction with the consolidated financial statements, notes and tables included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2016, filed with the Securities and Exchange Commission.

Cautionary Statement Regarding Forward-Looking Statements

This Quarterly Report on Form 10-Q, both in the Management's Discussion and Analysis of Financial Condition and Results of Operations and elsewhere, contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are not historical facts and include expressions about management’s confidence and strategies and management’s expectations about new and existing programs and products, acquisitions, relationships, opportunities, taxation, technology, market conditions and economic expectations. These statements may be identified by forward-looking terminology such as “should,” “expect,” “believe,” “view,” “opportunity,” “allow,” “continues,” “reflects,” “typically,” “usually,” “anticipate,” or similar statements or variations of such terms. Such forward-looking statements involve certain risks and uncertainties and our actual results may differ materially from such forward-looking statements. Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements, in addition to those risk factors listed under the “Risk Factors” section of the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2016, include, but are not limited to:


•	a weakening in the United States economy in general and the regional and local economies within the New England region and the Company’s market area;


•	adverse changes in the local real estate market;


•	adverse changes in asset quality including an unanticipated credit deterioration in our loan portfolio, including those related to one or more large commercial relationships;


•	acquisitions may not produce results at levels or within time frames originally anticipated and may result in unforeseen integration issues or impairment of goodwill and/or other intangibles;


•	changes in trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System;


•	higher than expected tax expense, resulting from failure to comply with general tax laws, changes in tax laws, or failure to comply with requirements of the federal New Markets Tax Credit program;


•	unexpected changes in market interest rates for interest earning assets and/or interest bearing liabilities;


•	unexpected increased competition in our market area;


•	unanticipated loan delinquencies, loss of collateral, decreased service revenues, and other potential negative effects on our business caused by severe weather or other external events;


•	a deterioration in the conditions of the securities markets;


•	a deterioration of the credit rating for U.S. long-term sovereign debt;


•	our inability to adapt to changes in information technology;


•	electronic fraudulent activity within the financial services industry, especially in the commercial banking sector;


•	adverse changes in consumer spending and savings habits;


•	failure to consummate or delay in consummating the acquisition of Island Bancorp, which is subject to certain standard conditions;


•	the inability to realize expected cost savings from business acquisitions in the amounts or in the timeframe anticipated;


•	inability to retain customers and employees, including those of previous acquisitions;


•	the effect of laws and regulations regarding the financial services industry including, but not limited to, the Dodd-Frank Wall Street Reform and Consumer Protection Act;


•	changes in laws and regulations (including laws and regulations concerning taxes, banking, securities and insurance) generally applicable to our business;


•	changes in accounting policies, practices and standards, as may be adopted by the regulatory agencies as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board, and other accounting standard setters;


•	cyber security attacks or intrusions that could adversely impact our businesses; and


•	other unexpected material adverse changes in our operations or earnings.

Except as required by law, the Company disclaims any intent or obligation to update publicly any such forward-looking statements, whether in response to new information, future events or otherwise. Any public statements or disclosures by the Company following this Quarterly Report on Form 10-Q which modify or impact any of the forward-looking statements contained

Table of Contents

in this Quarterly Report on Form 10-Q will be deemed to modify or supersede such statements in this Quarterly Report on Form 10-Q.

Selected Quarterly Financial Data

The selected consolidated financial and other data of the Company set forth below does not purport to be complete and should be read in conjunction with, and is qualified in its entirety by, the more detailed information, including the Consolidated Financial Statements and related notes, appearing elsewhere in this Quarterly Report on Form 10-Q.



				Three Months Ended
	March 31, 2017			December 31, 2016			September 30, 2016			June 30, 2016			March 31, 2016
	(Dollars in thousands, except per share data)
Financial condition data
Securities available for sale	$	401,837		$	363,644		$	387,008		$	389,824		$	378,227
Securities held to maturity	502,123			487,076			430,763			438,656			457,641
Loans	6,064,366			5,999,605			5,746,133			5,674,253			5,589,231
Allowance for loan losses	(62,318		)	(61,566		)	(58,205		)	(57,727		)	(56,432		)
Goodwill and other intangible assets	230,613			231,374			210,834			211,526			212,218
Total assets	7,738,114			7,709,375			7,502,009			7,418,866			7,189,268
Total deposits	6,470,674			6,412,253			6,269,460			6,197,892			5,995,247
Total borrowings	304,297			335,474			299,521			298,368			293,265
Stockholders’ equity	877,480			864,690			818,242			803,897			788,147
Nonperforming loans	55,052			57,407			24,793			25,628			25,499
Nonperforming assets	58,456			61,580			26,591			27,473			27,219
Income statement
Interest income	$	64,407		$	63,428		$	62,308		$	61,160		$	59,741
Interest expense	4,207			4,676			4,640			4,627			4,850
Net interest income	60,200			58,752			57,668			56,533			54,891
Provision for loan losses	600			4,000			950			600			525
Noninterest income	18,912			21,762			20,416			21,095			19,155
Noninterest expenses	48,773			51,637			46,857			47,146			46,482
Net income	20,725			17,179			20,484			20,374			18,611
Per share data
Net income—basic	$	0.77		$	0.64		$	0.78		$	0.77		$	0.71
Net income—diluted	0.76			0.64			0.78			0.77			0.71
Cash dividends declared	0.32			0.29			0.29			0.29			0.29
Book value per share	32.44			32.02			31.09			30.55			29.97
Tangible book value per share (1)	23.92			23.45			23.08			22.52			21.90
Performance ratios
Return on average assets	1.10		%	0.89		%	1.09		%	1.13		%	1.04		%
Return on average common equity	9.59		%	8.07		%	9.98		%	10.24		%	9.52		%
Net interest margin (on a fully tax equivalent basis)	3.51		%	3.36		%	3.40		%	3.47		%	3.39		%
Equity to assets	11.34		%	11.22		%	10.91		%	10.84		%	10.96		%
Dividend payout ratio	37.79		%	44.43		%	37.25		%	37.43		%	36.66		%
Asset Quality Ratios
Nonperforming loans as a percent of gross loans	0.91		%	0.96		%	0.43		%	0.45		%	0.46		%

Table of Contents



Nonperforming assets as a percent of total assets	0.76	%	0.80	%	0.35	%	0.37	%	0.38	%
Allowance for loan losses as a percent of total loans	1.03	%	1.03	%	1.01	%	1.02	%	1.01	%
Allowance for loan losses as a percent of nonperforming loans	113.20	%	107.24	%	234.76	%	225.25	%	221.31	%
Capital ratios
Tier 1 leverage capital ratio	9.92	%	9.77	%	9.59	%	9.66	%	9.53	%
Common equity tier 1 capital ratio	10.89	%	10.82	%	10.78	%	10.64	%	10.64	%
Tier 1 risk-based capital ratio	12.05	%	11.99	%	12.01	%	11.88	%	11.90	%
Total risk-based capital ratio	13.66	%	13.60	%	13.63	%	13.51	%	13.56	%


(1)	Represents a non-GAAP measure. For reconciliation to GAAP book value per share, see Item 2 "Management's Discussion and Analysis of Financial Condition and Results of Operations - Executive Level Overview - Non-GAAP Measures" below.

Table of Contents

Executive Level Overview

Management evaluates the Company's operating results and financial condition using measures that include net income, earnings per share, return on assets and equity, return on tangible common equity, net interest margin, tangible book value per share, asset quality indicators, and many others. These metrics are used by management to make key decisions regarding the Company's balance sheet, liquidity, interest rate sensitivity, and capital resources and assist with identifying opportunities for improving the Company's financial position or operating results. The Company is focused on organic growth, but will also consider acquisition opportunities that can provide a satisfactory financial return. The Company recently completed the acquisition of New England Bancorp, Inc. ("NEB") in the fourth quarter of 2016 and has previously announced the acquisition of Island Bancorp Inc. ("Island Bancorp"), which is expected to close in the second quarter of 2017. The closing of the Island Bancorp acquisition is subject to certain standard conditions.

Loans and Asset Quality

Management’s balance sheet strategy emphasizes commercial and home equity lending. The results depicted in the following table reflect an overall increase in total loans over the past five quarters due to the results of that strategy, as well as the impact from the 2016 Q4 NEB acquisition. Growth in the quarter was driven primarily by increases in total commercial, home equity and residential categories.

Management strives to be disciplined about loan pricing and considers interest rate sensitivity when generating loan assets. The Company has gradually and intentionally shifted its balance sheet composition so that its interest-rate risk position is fundamentally asset-sensitive.

Management takes a disciplined approach to credit underwriting, seeking to avoid undue credit risk and loan losses.

Table of Contents

Funding and the Net Interest Margin

The Company's overall sources of funding reflect strong business and retail deposit growth, supporting management's emphasis on core deposit growth to fund loans, as depicted by the following chart:

As of March 31, 2017, core deposits comprised 90.4% of total deposits. The continued emphasis on core deposits has resulted in a cost of deposits of 0.18% for the 2017 first quarter, a one basis point increase when compared to the fourth quarter of 2016.

The Company's net interest margin was 3.51% for the quarter ended March 31, 2017, reflecting a 15 basis point increase from the fourth quarter of 2016, driven primarily by increased market rates on short-term indexed assets, lower borrowing costs, and the reinvestment of excess liquidity.

Noninterest Income

Management continues to focus on noninterest income growth, which can often experience volatility due to seasonality and overall economic related conditions. Noninterest income is primarily comprised of deposit account fees, interchange and ATM fees, investment management fees and mortgage banking income. The following chart shows the components of noninterest income over the past five quarters:

Table of Contents

Expense Control

Management takes a balanced approach to noninterest expense control by monitoring the management of ongoing operating expenses while making needed capital expenditures and prudently investing in growth initiatives. The Company’s primary expenses arise from Rockland Trust’s employee salaries and benefits and expenses associated with buildings and equipment. The following chart depicts the Company's efficiency ratio on a GAAP basis (calculated by dividing noninterest expense by the sum of noninterest income and net interest income), as well as its efficiency ratio on an operating basis (calculated by dividing noninterest expense, excluding certain noncore items, by the sum of noninterest income, excluding certain noncore items, and net interest income) over the past five quarters:

*See "Non-GAAP Measures" below for a reconciliation to GAAP financial measures.

The results shown in the graph above reflects increases for benefits related expenses in the first quarter of each year, along with increased merger related expenses in both Q4 2016 and Q1 2017 associated with the NEB and Island Bancorp acquisitions.

Tax Effectiveness

The Company participates in federal and state tax credit programs designed to promote economic development, affordable housing, and job creation. The Company continues to participate in the federal New Markets Tax Credit program and has also made low-income housing tax credit investments. The Company has also established security corporation subsidiaries and, through its subsidiaries, purchased tax-exempt bonds. Federal and state tax credit program participation and other tax strategies help the Company operate in a more tax effective manner and sometimes also creates a competitive advantage for Rockland Trust and its community development subsidiaries. During the first quarter of 2017, the Company’s effective tax rate was 30.31%. The effective tax rate for the first quarter of 2017 reflects the adoption of ASU 2016-09, effective January 1, 2017. This guidance requires the excess tax benefit associated with stock compensation transactions to be recorded through earnings as a discrete item within the Company's effective tax rate during the period of the transaction. Prior accounting guidance required the excess tax benefit be recognized through additional paid in capital. The Company's effective tax rate without the impact of these discrete items, which totaled approximately $920,000, would have been 33.4%, reflecting the Company's reduced levels of new market tax credits as compared to the prior year same period.

Table of Contents

Capital

The Company's disciplined approach with respect to revenue, expense, and tax effectiveness is designed to promote long-term earnings growth. Strong earnings growth has resulted in healthy capital growth. Book value per share increased 1.3% in the first quarter of 2017 and 8.2% over the past four quarters. In addition, tangible book value per share increased 2.0% in the first quarter of 2017 and has increased by 9.2% over the past four quarters. Stockholders' equity as a percentage of total assets was 11.34% for the first quarter of 2017, compared to 11.22% in the fourth quarter of 2016. Tangible common equity as a percentage of tangible assets increased to 8.62% for the first quarter of 2017, as compared to 8.47% in the in the fourth quarter of 2016 (see "Non-GAAP Measures" below for a reconciliation of non-GAAP Measures). The following chart shows the Company's book value and tangible book value per share over the past five quarters:

*See "Non-GAAP Measures" below for a reconciliation to GAAP financial measures.

This strong growth in capital enables the payment of cash dividends. The Company increased the quarterly cash dividend to $0.32 per share in the first quarter of 2017, representing an 10.3% increase over the prior quarterly dividend of $0.29 per share.

First Quarter 2017 Results

Net income for the first quarter of 2017 was $20.7 million, or $0.76 on a diluted earnings per share basis, as compared to $18.6 million, or $0.71 per diluted share, for the prior year first quarter. First quarter 2017 net operating earnings were $21.1 million, or $0.78 on a diluted earnings per share basis, an increase of 10.4% and 8.3%, respectively, when compared to net operating earnings of $19.1 million, or $0.72 per diluted share, for the first quarter of 2016. See "Non-GAAP Measures" below for a reconciliation of non-GAAP Measures.

2017 Outlook

During the Company’s first quarter 2017 earnings call, the Company stated that it anticipates the following for the full year ending December 31, 2017 (as compared with the year ending December 31, 2016 and as of December 31, 2016, as applicable):

•Total organic loan growth in the mid-single digits;

•Total organic deposit growth in the mid-single digits;

•Net interest margin improvement of 10-15 basis points;

•Fee income growth in the low to mid-single digits;

•Operating efficiency ratio at year end below 60%; and

•An effective tax rate of approximately 34%.

Table of Contents

Non-GAAP Measures

When management assesses the Company’s financial performance for purposes of making day-to-day and strategic decisions, it does so based upon the performance of its core banking business, which is primarily derived from the combination of net interest income and noninterest or fee income, reduced by operating expenses, the provision for loan losses, and the impact of income taxes and other noncore items shown in the table that follows. There are items that impact the Company's results that management believes are unrelated to its core banking business such as gains or losses on the sales of securities, merger and acquisition expenses, loss on extinguishment of debt, impairment and other items. Management, therefore, computes the Company’s non-GAAP operating earnings and operating EPS, noninterest income on an operating basis and the efficiency ratio on an operating basis, which exclude items management considers to be noncore. Management believes excluding these items facilitates greater visibility into the strength of the Company’s core banking business and trends that may to some extent be obscured by such items.

Management also supplements its evaluation of financial performance with analysis of tangible book value per share (which is computed by dividing stockholders' equity less goodwill and identifiable intangible assets, or "tangible common equity", by common shares outstanding) and with the tangible common equity ratio (which is computed by dividing tangible common equity by tangible assets). The Company has included information on these tangible ratios because management believes that investors may find it useful to have access to the same analytical tools used by management. As a result of merger and acquisition activity, the Company has recognized goodwill and other intangible assets in conjunction with business combinations. Excluding the impact of goodwill and other intangibles in measuring asset and capital values for the ratios provided, along with other bank standard capital ratios, facilitates comparison of the capital adequacy of the Company to other companies in the financial services industry.

These non-GAAP measures should not be viewed as a substitute for financial results determined in accordance with GAAP. An item which management deems to be noncore and excludes when computing these non-GAAP measures can be of substantial importance to the Company’s results for any particular period. The Company’s non-GAAP performance measures are not necessarily comparable to non-GAAP performance measures which may be presented by other companies.

The following tables summarize adjustments for noncore items for the time periods indicated below and reconciles non-GAAP measures:



	Three Months Ended March 31
	Net Income						Diluted Earnings Per Share
	2017			2016			2017		2016
	(Dollars in thousands, except per share data)
Net income available to common shareholders (GAAP)	$	20,725		$	18,611		$	0.76	$	0.71
Non-GAAP adjustments
Noninterest expense components
Merger and acquisition expenses	484			334			0.02		0.01
Loss on extinguishment of debt	—			437			-		0.01
Total impact of noncore items	484			771			0.02		0.02
Net tax benefit associated with noncore items (1)	(153		)	(315		)	—		(0.01		)
Net operating earnings (Non-GAAP)	$	21,056		$	19,067		$	0.78	$	0.72


(1)	The net tax benefit associated with noncore items is determined by assessing whether each noncore item is included or excluded from net taxable income and applying the Company's combined marginal tax rate to only those items included in net taxable income.

Table of Contents



	Three Months Ended
	March 31 2017			December 31 2016			September 30 2016			June 30 2016			March 31 2016
	(Dollars in thousands)
Net interest income (GAAP)	$	60,200		$	58,752		$	57,668		$	56,533		$	54,891		(a)

Noninterest income (GAAP)	$	18,912		$	21,762		$	20,416		$	21,095		$	19,155		(b)
Noninterest income on an operating basis (Non-GAAP)	$	18,912		$	21,762		$	20,416		$	21,095		$	19,155		(c)

Noninterest expense (GAAP)	$	48,773		$	51,637		$	46,857		$	47,146		$	46,482		(d)
Less:
Merger and acquisition expense	484			4,764			151			206			334
Loss on extinguishment of debt	—			—			—			—			437
Noninterest expense on an operating basis (Non-GAAP)	$	48,289		$	46,873		$	46,706		$	46,940		$	45,711		(e)

Total revenue (GAAP)	$	79,112		$	80,514		$	78,084		$	77,628		$	74,046		(a+b)
Total operating revenue (Non-GAAP)	$	79,112		$	80,514		$	78,084		$	77,628		$	74,046		(a+c)

Ratios
Noninterest income as a % of revenue (GAAP based)	23.91		%	27.03		%	26.15		%	27.17		%	25.87		%	(b/(a+b))
Noninterest income as a % of revenue on an operating basis (Non-GAAP)	23.91		%	27.03		%	26.15		%	27.17		%	25.87		%	(c/(a+c))
Efficiency ratio (GAAP based)	61.65		%	64.13		%	60.01		%	60.73		%	62.77		%	(d/(a+b))
Efficiency ratio on an operating basis (Non-GAAP)	61.04		%	58.22		%	59.82		%	60.47		%	61.73		%	(e/(a+c))

Table of Contents

The following table summarizes the calculation of the Company's tangible common equity ratio and tangible book value per share for the periods indicated:



	March 31, 2017			December 31 2016			September 30 2016			June 30 2016			March 31, 2016
	(Dollars in thousands, except share and per share data)
Tangible common equity
Stockholders' equity (GAAP)	$	877,480		$	864,690		$	818,242		$	803,897		$	788,147		(a)
Less: Goodwill and other intangibles	230,613			231,374			210,834			211,526			212,218
Tangible common equity (Non-GAAP)	646,867			633,316			607,408			592,371			575,929			(b)
Tangible assets
Assets (GAAP)	7,738,114			7,709,375			7,502,009			7,418,866			7,189,268			(c)
Less: Goodwill and other intangibles	230,613			231,374			210,834			211,526			212,218
Tangible assets (Non-GAAP)	7,507,501			7,478,001			7,291,175			7,207,340			6,977,050			(d)
Common shares	27,046,768			27,005,813			26,320,467			26,309,887			26,293,565			(e)

Common equity to assets ratio (GAAP)	11.34		%	11.22		%	10.91		%	10.84		%	10.96		%	(a/c)
Tangible common equity to tangible assets ratio (Non-GAAP)	8.62		%	8.47		%	8.33		%	8.22		%	8.25		%	(b/d)
Book value per share (GAAP)	$	32.44		$	32.02		$	31.09		$	30.55		$	29.97		(a/e)
Tangible book value per share (Non-GAAP)	$	23.92		$	23.45		$	23.08		$	22.52		$	21.90		(b/e)

Critical Accounting Policies

Critical accounting policies are defined as those that are reflective of significant judgments and uncertainties, and could potentially result in materially different results under different assumptions and conditions. The Company believes that the most critical accounting policies are those which the Company’s financial condition depends upon, and which involve the most complex or subjective decisions or assessments.

There have been no material changes in critical accounting policies during the first three months of 2017. Please refer to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2016 for a complete listing of critical accounting policies.

Table of Contents

FINANCIAL POSITION

Securities Portfolio The Company’s securities portfolio consists of trading securities, securities available for sale, and securities which management intends to hold until maturity. Securities increased by $53.7 million, or 6.3%, at March 31, 2017 as compared to at December 31, 2016 reflecting new purchases made during the three month period, partially offset by paydowns on existing securities. The ratio of securities to total assets was 11.7% and 11.0% at March 31, 2017 and December 31, 2016, respectively.

The Company monitors investment securities for the presence of other-than-temporary impairment (“OTTI”). For debt securities, the primary consideration in determining whether impairment is OTTI is whether or not the Bank expects to collect all contractual cash flows. Further details regarding the Company's analysis of potential OTTI can be found in Note 3 “Securities” within Condensed Notes to Consolidated Financial Statements included in Item 1 hereof.

Residential Mortgage Loan Sales The Company’s primary loan sale activity arises from the sale of government sponsored enterprise eligible residential mortgage loans. During the three months ended March 31, 2017 and 2016, the Bank originated residential loans with the intention of selling them in the secondary market or to hold in the Company's residential portfolio. When a loan is sold, the Company enters into agreements that contain representations and warranties about the characteristics of the loans sold and their origination. The Company may be required to either repurchase mortgage loans or to indemnify the purchaser from losses if representations and warranties are breached. The Company incurred minimal losses during the three months ended March 31, 2017 and March 31, 2016 related to these activities.

The following table shows the total residential loans that were closed and whether the amounts were held in the portfolio or sold/held for sale in the secondary market during the period indicated:

Table 1 - Closed Residential Real Estate Loans



	Three Months Ended March 31
	2017		2016
	(Dollars in thousands)
Held in portfolio	$	42,580	$	21,709
Sold or held for sale in the secondary market	45,457		45,807
Total closed loans	$	88,037	$	67,516

The table below reflects additional information related to the loans which were sold during the periods indicated:

Table 2 - Residential Mortgage Loan Sales



	Three Months Ended March 31
	2017		2016
	(Dollars in thousands)
Sold with servicing rights released	$	49,554	$	44,468
Sold with servicing rights retained	—		—
Total loans sold	$	49,554	$	44,468

Table of Contents

Currently, the Bank sells the servicing of sold loans for a servicing release premium, simultaneous with the sale of the loan. In the past, the Bank may have opted to sell loans and retain the servicing. In the event of a sale with servicing rights retained, a mortgage servicing asset is established, which represents the then current estimated fair value based on market prices for comparable mortgage servicing contracts, when available, or alternatively is based on a valuation model that calculates the present value of estimated future net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income, such as the cost to service, the discount rate, an inflation rate, ancillary income, prepayment speeds and default rates and losses. Servicing rights are recorded in other assets in the consolidated balance sheets, are amortized in proportion to and over the period of estimated net servicing income, and are assessed for impairment based on fair value at each reporting date. Impairment is determined by stratifying the rights based on predominant characteristics, such as interest rate, loan type and investor type. Impairment is recognized through a valuation allowance, to the extent that fair value is less than the capitalized amount. If the Company later determines that all or a portion of the impairment no longer exists, a reduction of the allowance may be recorded as an increase to income. The principal balance of loans serviced by the Bank on behalf of investors amounted to $299.8 million, $311.3 million, and $359.0 million at March 31, 2017, December 31, 2016, and March 31, 2016, respectively. The following table shows the adjusted cost of the servicing rights associated with these loans and the changes for the periods indicated:

Table 3 - Mortgage Servicing Asset



	Three Months Ended March 31
	2017			2016
	(Dollars in thousands)
Balance at beginning of period	$	2,048		$	2,581
Amortization	(101		)	(138		)
Change in valuation allowance	11			(25		)
Balance at end of period	$	1,958		$	2,418

Forward sale contracts of mortgage loans, considered derivative instruments for accounting purposes, may be utilized by the Company in its efforts to manage risk of loss associated with its mortgage loan commitments and mortgage loans held for sale. Prior to closing and funding certain one-to-four family residential mortgage loans, an interest rate lock commitment is generally extended to the borrower. During the period from commitment date to closing date, the Company is subject to the risk that market rates of interest may change. If market rates rise, investors generally will pay less to purchase such loans, resulting in a reduction in the gain on sale of the loans or, possibly, a loss. In an effort to mitigate such risk, forward delivery sales commitments are executed, under which the Company agrees to deliver whole mortgage loans to investors which economically hedges this market risk. See Note 8, “Derivative and Hedging Activities” within Condensed Notes to Consolidated Financial Statements included in Item 1 hereof for more information on mortgage activity and mortgage related derivatives.

Loan Portfolio Management continues to focus on growth in the commercial and home equity lending categories. Management believes this emphasis is prudent, given the prevailing interest rate and economic environment, as well as strategic priorities. The Company’s loan portfolio increased by $64.8 million during the first three months of 2017.

Table of Contents

Management considers the Company’s commercial and industrial portfolio to be well-diversified with loans to various types of industries. The following pie chart shows the diversification of the commercial and industrial portfolio as of March 31, 2017:



	(Dollars in thousands)
Average loan size	$	229
Largest individual commercial and industrial loan outstanding	$	21,000
Commercial and industrial nonperforming loans/commercial and industrial loans	4.18		%

The Company’s commercial real estate portfolio, inclusive of commercial construction, is the Company’s largest loan type concentration. The Company believes that this portfolio is also well-diversified with loans secured by a variety of property types, such as owner-occupied and nonowner-occupied commercial, retail, office, industrial, warehouse, industrial development bonds, and other special purpose properties, such as hotels, motels, nursing homes, restaurants, churches, recreational facilities, marinas, and golf courses. Commercial real estate also includes loans secured by certain residential-related property types including multi-family apartment buildings, residential development tracts and condominiums. The following pie chart shows the diversification of the commercial real estate portfolio as of March 31, 2017:

Table of Contents



	(Dollars in thousands)
Average loan size	$	843
Largest individual commercial real estate mortgage outstanding	$	27,801
Commercial real estate nonperforming loans/commercial real estate loans	0.14		%
Owner occupied commercial real estate loans/commercial real estate loans	15.8		%

In addition to the commercial portfolios, the Company also originates both fixed-rate and adjustable-rate residential real estate loans as well as residential construction lending related to single-home residential development within the Company's market area. The Company also provides home equity loans and lines that may be made as a fixed rate term loan or under a variable rate revolving line of credit secured by a first or junior mortgage on the borrower's residence or second home. Additionally, the Company makes loans for a wide variety of other personal needs. Consumer loans primarily consist of installment loans and overdraft protections. The residential, home equity and other consumer portfolios totaled $1.7 billion at March 31, 2017.

Asset Quality The Company continually monitors the asset quality of the loan portfolio using all available information. Based on this assessment, loans demonstrating certain payment issues or other weaknesses may be categorized as delinquent, impaired, nonperforming and/or put on nonaccrual status. Additionally, in the course of resolving such loans, the Company may choose to restructure the contractual terms of certain loans to match the borrower’s ability to repay the loan based on their current financial condition. If a restructured loan meets certain criteria, it may be categorized as a troubled debt restructuring ("TDR").

Delinquency The Company’s philosophy toward managing its loan portfolios is predicated upon careful monitoring, which stresses early detection and response to delinquent and default situations. The Company seeks to make arrangements to resolve any delinquent or default situation over the shortest possible time frame. Generally, the Company requires that a delinquency notice be mailed to a borrower upon expiration of a grace period (typically no longer than 15 days beyond the due date). Reminder notices may be sent and telephone calls may be made prior to the expiration of the grace period. If the delinquent status is not resolved within a reasonable time frame following the mailing of a delinquency notice, the Bank’s personnel charged with managing its loan portfolios contacts the borrower to ascertain the reasons for delinquency and the prospects for payment. Any subsequent actions taken to resolve the delinquency will depend upon the nature of the loan and the length of time that the loan has been delinquent. The borrower’s needs are considered as much as reasonably possible without jeopardizing the Bank’s position. A late charge is usually assessed on loans upon expiration of the grace period.

Nonaccrual Loans As a general rule, loans more than 90 days past due with respect to principal or interest are classified as nonaccrual loans. However, certain loans that are more than 90 days past due may be kept on an accruing status if the loans are well secured and/or in the process of collection. The Company may also put a junior lien mortgage on nonaccrual status as a

result of delinquency with respect to the first position, which is held by another financial institution, while the junior lien is currently performing. Income accruals are suspended on all nonaccrual loans and all previously accrued and uncollected interest is reversed against current income. A loan remains on nonaccrual status until it becomes current with respect to principal and interest (and in certain instances remains current for up to six months), the loan is liquidated, or when the loan is determined to be uncollectible and is charged-off against the allowance for loan losses.

Troubled Debt Restructurings In the course of resolving problem loans, the Company may choose to restructure the contractual terms of certain loans. The Company attempts to work out an alternative payment schedule with the borrower in order to avoid or cure a default. Loans that are modified are reviewed by the Company to identify if a TDR has occurred, which is when, for economic or legal reasons related to a borrower’s financial difficulties, the Bank grants a concession to the borrower that it would not otherwise consider. Terms may be modified to fit the ability of the borrower to repay in line with its current financial status and the restructuring of the loan may include adjustments to interest rates, extensions of maturity, consumer loans where the borrower's obligations have been effectively discharged through Chapter 7 Bankruptcy and the borrower has not reaffirmed the debt to the Bank, and other actions intended to minimize economic loss and avoid foreclosure or repossession of collateral. If such efforts by the Bank do not result in satisfactory performance, the loan is referred to legal counsel, at which time foreclosure proceedings are initiated. At any time prior to a sale of the property at foreclosure, the Bank may terminate foreclosure proceedings if the borrower is able to work out a satisfactory payment plan.

It is the Company’s policy to have any restructured loans which are on nonaccrual status prior to being modified remain on nonaccrual status for six months, subsequent to being modified, before management considers its return to accrual status. If the restructured loan is on accrual status prior to being modified, it is reviewed to determine if the modified loan should remain on accrual status. Loans that are considered TDRs are classified as performing, unless they are on nonaccrual status or greater than 90 days delinquent. Loans classified as TDRs remain classified as such for the life of the loan, except in limited circumstances, when it may be determined that the borrower is performing under modified terms and the restructuring agreement specified an interest rate greater than or equal to an acceptable market rate for a comparable new loan at the time of the restructuring.

Purchased Credit Impaired Loans Purchased Credit Impaired (“PCI”) loans are acquired loans which had evidence of deterioration in credit quality at the purchase date and for which it is probable that all contractually required payments will not be collected. PCI loans are recorded at fair value without any carryover of the allowance for loan losses. The excess cash flows expected to be collected over the carrying amount of the loans, referred to as the "accretable yield," is accreted into interest income over the life of the loans using the effective yield method. Accordingly, PCI loans are not subject to classification as nonaccrual in the same manner as originated loans, rather they are generally considered to be accruing loans because their interest income recognized relates to the accretable yield and not to contractual interest payments. See Note 4, "Loans, Allowance for Loan Losses, and Credit Quality" within Condensed Notes to Consolidated Financial Statements included in Item 1 hereof for more information.

Nonperforming Assets Nonperforming assets are comprised of nonperforming loans, nonperforming securities, other real estate owned (“OREO”), and other assets in possession. Nonperforming loans consist of nonaccrual loans and loans that are more than 90 days past due but still accruing interest.

OREO consists of real estate properties, which have primarily served as collateral to secure loans, that are controlled or owned by the Bank. These properties are recorded at fair value less estimated costs to sell at the date control is established, resulting in a new cost basis. The amount by which the recorded investment in the loan exceeds the fair value (net of estimated costs to sell) of the foreclosed asset is charged to the allowance for loan losses. Subsequent declines in the fair value of the foreclosed asset below the new cost basis are recorded through the use of a valuation allowance. Subsequent increases in the fair value are recorded as reductions in the valuation allowance, but not below zero. All costs incurred thereafter in maintaining the property are generally charged to noninterest expense. In the event the real estate is utilized as a rental property, net rental income and expenses are recorded as incurred within noninterest expense.

Other assets in possession typically consist of foreclosed non-real estate assets deemed to be in control of the Company.

Table of Contents

The following table sets forth information regarding nonperforming assets held by the Company at the dates indicated:

Table 4 - Nonperforming Assets



	March 31, 2017			December 31, 2016			March 31, 2016
	(Dollars in thousands)
Loans accounted for on a nonaccrual basis
Commercial and industrial	$	36,877		$	37,455		$	3,195
Commercial real estate	4,792			6,266			8,027
Small business	207			302			189
Residential real estate	7,139			7,782			7,510
Home equity	5,987			5,553			6,508
Other consumer	48			47			70
Total (1)	$	55,050		$	57,405		$	25,499
Loans past due 90 days or more but still accruing
Other consumer	2			2			—
Total	$	2		$	2		$	—
Total nonperforming loans	$	55,052		$	57,407		$	25,499
Other real estate owned	3,404			4,173			1,720
Total nonperforming assets	$	58,456		$	61,580		$	27,219
Nonperforming loans as a percent of gross loans	0.91		%	0.96		%	0.46		%
Nonperforming assets as a percent of total assets	0.76		%	0.80		%	0.38		%


(1)	Inclusive of TDRs on nonaccrual status of $5.4 million, $5.2 million, and $4.4 million at March 31, 2017, December 31, 2016, and March 31, 2016, respectively.

The following table summarizes the changes in nonperforming assets for the periods indicated:

Table 5 - Activity in Nonperforming Assets



	Three Months Ended
	March 31, 2017			March 31, 2016
	(Dollars in thousands)
Nonperforming assets beginning balance	$	61,580		$	29,849
New to nonperforming	3,948			3,159
Loans charged-off	(508		)	(537		)
Loans paid-off	(4,745		)	(3,694		)
Loans transferred to other real estate owned and foreclosed assets	(457		)	(86		)
Loans restored to performing status	(629		)	(1,104		)
New to other real estate owned	457			86
Sale of other real estate owned	(1,226		)	(638		)
Capital improvements to other real estate owned	—			113
Other	36			71
Nonperforming assets ending balance	$	58,456		$	27,219

Table of Contents

The following table sets forth information regarding troubled debt restructured loans as of the dates indicated:

Table 6 - Troubled Debt Restructurings



	March 31, 2017			December 31, 2016			March 31, 2016
	(Dollars in thousands)
Performing troubled debt restructurings	$	25,575		$	27,093		$	32,182
Nonaccrual troubled debt restructurings	5,439			5,199			4,368
Total	$	31,014		$	32,292		$	36,550
Performing troubled debt restructurings as a % of total loans	0.42		%	0.45		%	0.57		%
Nonaccrual troubled debt restructurings as a % of total loans	0.09		%	0.09		%	0.08		%
Total troubled debt restructurings as a % of total loans	0.51		%	0.54		%	0.65		%

The following table summarizes changes in TDRs for the periods indicated:

Table 7 - Activity in Troubled Debt Restructurings



	Three Months Ended
	March 31 2017			March 31 2016
	(Dollars in thousands)
TDRs beginning balance	$	32,292		$	38,074
New to TDR status	231			844
Transfer to OREO	(215		)	—
Paydowns	(1,277		)	(2,368		)
Charge-offs	(17		)	—
TDRs ending balance	$	31,014		$	36,550

Income accruals are suspended on all nonaccrual loans and all previously accrued and uncollected interest is reversed against current income. The table below shows interest income that was recognized or collected on all nonaccrual loans and TDRs as of the dates indicated:

Table 8 - Interest Income - Nonaccrual Loans and Troubled Debt Restructurings



	Three Months Ended
	March 31
	2017		2016
	(Dollars in thousands)
The amount of incremental gross interest income that would have been recorded if nonaccrual loans had been current in accordance with their original terms	$	571	$	288
The amount of interest income on nonaccrual loans and performing TDRs that was included in net income	$	523	$	591

A loan is considered impaired when, based on current information and events, it is probable that the Bank will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower's prior payment record, and the amount of the shortfall in relation to the principal and interest owed.

Table of Contents

Impaired loans include all commercial and industrial loans, commercial real estate loans, commercial construction and small business loans that are on nonaccrual status, TDRs, and other loans that have been categorized as impaired. Impairment is measured on a loan by loan basis by comparing the loan’s value to either the present value of expected future cash flows discounted at the loan's effective interest rate, the loan's obtainable market price, or the fair value of the collateral if the loan is collateral dependent. For impaired loans deemed collateral dependent, where impairment is measured using the fair value of the collateral, the Bank will either order a new appraisal or use another available source of collateral assessment such as a broker’s opinion of value to determine a reasonable estimate of the fair value of the collateral.

Total impaired loans at March 31, 2017 and December 31, 2016 were $73.7 million and $77.3 million, respectively. For additional information regarding the Company’s asset quality, including delinquent loans, nonaccruals, TDRs, and impaired loans, see Note 4, “Loans, Allowance for Loan Losses, and Credit Quality” within Condensed Notes to Consolidated Financial Statements included in Item 1 hereof.

Potential problem loans are any loans which are not included in nonaccrual or nonperforming loans, where known information about possible credit problems of the borrowers causes management to have concerns as to the ability of such borrowers to comply with present loan repayment terms. At March 31, 2017, there were 51 relationships, with an aggregate balance of $76.1 million, deemed to be potential problem loans. These potential problem loans continued to perform with respect to payments. Management actively monitors these loans and strives to minimize any possible adverse impact to the Company.

Allowance for Loan Losses The allowance for loan losses is maintained at a level that management considers appropriate to provide for probable loan losses based upon evaluation of known and inherent risks in the loan portfolio. The allowance is increased by providing for loan losses through a charge to expense and by credits for recoveries of loans previously charged-off and is reduced by loans being charged-off.

While management uses available information to recognize losses on loans, future additions to the allowance may be necessary based on increases in nonperforming loans, changes in economic conditions, or for other reasons. Additionally, various regulatory agencies, as an integral part of the Bank's examination process, periodically assess the adequacy of the allowance for loan losses to ensure its accordance with GAAP and applicable guidance.

The allowance for loan losses is allocated to loan types using both a formula-based approach applied to groups of loans and an analysis of certain individual loans for impairment. The formula-based approach emphasizes loss factors derived from actual historical portfolio loss rates, which are combined with an assessment of certain qualitative factors to determine the allowance amounts allocated to the various loan categories. Allowance amounts are determined based on an estimate of the historical average annual percentage rate of loan loss for each loan category, an estimate of the incurred loss emergence and confirmation period for each loan category, and certain qualitative risk factors considered in the computation of the allowance for loan losses. Additionally, the Company reviews numerous credit quality indicators when assessing the risk in its loan portfolio. For the commercial portfolio, the Company utilizes a 10-point commercial risk-rating system, which assigns a risk-grade to each borrower based on a number of quantitative and qualitative factors associated with a commercial loan transaction. Factors considered include industry and market conditions, position within the industry, earnings trends, operating cash flow, asset/liability values, debt capacity, guarantor strength, management and controls, financial reporting, collateral and other considerations.

As of March 31, 2017, the allowance for loan losses totaled $62.3 million, or 1.03% of total loans, as compared to $61.6 million, or 1.03% of total loans, at December 31, 2016.

Table of Contents

The following table summarizes changes in the allowance for loan losses and other selected statistics for the periods presented:

Table 9 - Summary of Changes in the Allowance for Loan Losses



	Three Months Ended
	March 31, 2017			December 31, 2016			September 30, 2016			June 30, 2016			March 31, 2016
	(Dollars in thousands)
Average total loans	$	6,017,713		$	5,841,546		$	5,660,271		$	5,629,745		$	5,548,377
Allowance for loan losses, beginning of period	$	61,566		$	58,205		$	57,727		$	56,432		$	55,825
Charged-off loans
Commercial and industrial	—			562			27			2			2
Commercial real estate	—			49			341			25			—
Small business	70			37			98			30			63
Residential real estate	23			1			—			8			19
Home equity	14			111			154			190			147
Other consumer	401			455			523			322			306
Total charged-off loans	508			1,215			1,143			577			537
Recoveries on loans previously charged-off
Commercial and industrial	187			9			63			649			138
Commercial real estate	31			29			124			223			189
Small business	66			73			28			73			21
Residential real estate	12			117			130			51			—
Home equity	76			64			24			26			27
Other consumer	288			284			302			250			244
Total recoveries	660			576			671			1,272			619
Net loans charged-off (recovered)
Commercial and industrial	(187		)	553			(36		)	(647		)	(136		)
Commercial real estate	(31		)	20			217			(198		)	(189		)
Small business	4			(36		)	70			(43		)	42
Residential real estate	11			(116		)	(130		)	(43		)	19
Home equity	(62		)	47			130			164			120
Other consumer	113			171			221			72			62
Total net loans charged-off (recovered)	(152		)	639			472			(695		)	(82		)
Provision for loan losses	600			4,000			950			600			525
Total allowance for loan losses, end of period	$	62,318		$	61,566		$	58,205		$	57,727		$	56,432
Net loans charged-off (recovered) as a percent of average total loans (annualized)	(0.01		)%	0.04		%	0.03		%	(0.05		)%	(0.01		)%
Allowance for loan losses as a percent of total loans	1.03		%	1.03		%	1.01		%	1.02		%	1.01		%
Allowance for loan losses as a percent of nonperforming loans	113.20		%	107.24		%	234.76		%	225.25		%	221.31		%
Net loans charged-off (recovered) as a percent of allowance for loan losses (annualized)	(0.97		)%	4.13		%	3.23		%	(4.84		)%	(0.58		)%
Recoveries as a percent of charge-offs	129.92		%	47.41		%	58.71		%	220.45		%	115.27		%

Table of Contents

For purposes of the allowance for loan losses, management segregates the loan portfolio into the portfolio segments detailed in the table below. The allocation of the allowance for loan losses is made to each loan category using the analytical techniques and estimation methods described herein. While these amounts represent management’s best estimate of the distribution of probable losses at the evaluation dates, they are not necessarily indicative of either the categories in which actual losses may occur or the extent of such actual losses that may be recognized within each category. Each of these loan categories possess unique risk characteristics that are considered when determining the appropriate level of allowance for each segment. The total allowance is available to absorb losses from any segment of the loan portfolio.

The following table sets forth the allocation of the allowance for loan losses by loan category at the dates indicated:

Table 10 - Summary of Allocation of Allowance for Loan Losses



	March 31, 2017				December 31, 2016
	Allowance Amount		Percent of Loans In Category To Total Loans		Allowance Amount		Percent of Loans In Category To Total Loans
	(Dollars in thousands)
Commercial and industrial	$	16,518	14.5	%	$	16,921	15.0	%
Commercial real estate	30,743		49.9	%	30,369		50.2	%
Commercial construction	5,023		5.9	%	4,522		5.3	%
Small business	1,533		2.1	%	1,502		2.1	%
Residential real estate	2,716		10.8	%	2,621		10.7	%
Home equity	5,345		16.6	%	5,238		16.5	%
Other consumer	440		0.2	%	393		0.2	%
Total allowance for loan losses	$	62,318	100.0	%	$	61,566	100.0	%

To determine if a loan should be charged-off, all possible sources of repayment are analyzed. Possible sources of repayment include the potential for future cash flows, the value of the Bank’s collateral, and the strength of co-makers or guarantors. When available information confirms that specific loans or portions thereof are uncollectible, these amounts are promptly charged-off against the allowance for loan losses and any recoveries of such previously charged-off amounts are credited to the allowance.

Regardless of whether a loan is unsecured or collateralized, the Company charges off the amount of any confirmed loan loss in the period when the loans, or portions of loans, are deemed uncollectible. For troubled, collateral-dependent loans, loss-confirming events may include an appraisal or other valuation that reflects a shortfall between the value of the collateral and the carrying value of the loan or receivable, or a deficiency balance following the sale of the collateral.

For additional information regarding the Company’s allowance for loan losses, see Note 4, “Loans, Allowance for Loan Losses, and Credit Quality” within Condensed Notes to Consolidated Financial Statements included in Item 1 hereof.

Federal Home Loan Bank Stock The Bank held an investment in Federal Home Loan Bank (“FHLB”) of Boston of $11.5 million at both March 31, 2017 and December 31, 2016, respectively. The FHLB is a cooperative that provides services to its member banking institutions. The primary reason for the FHLB of Boston membership is to gain access to a reliable source of wholesale funding, particularly term funding, as a tool to manage interest rate risk. The purchase of stock in the FHLB is a requirement for a member to gain access to funding. The Company purchases FHLB stock proportional to the volume of funding received and views the purchases as a necessary long-term investment for the purposes of balance sheet liquidity and not for investment return.

Goodwill and Other Intangible Assets Goodwill and other intangible assets were $230.6 million and $231.4 million as of March 31, 2017 and December 31, 2016, respectively. The decrease in 2017 was due to amortization of definite-lived intangibles.

The Company typically performs its annual goodwill impairment testing during the third quarter of the year, unless certain indicators suggest earlier testing to be warranted. The Company performed its annual goodwill impairment testing during the third quarter of 2016 and determined that the Company's goodwill was not impaired. Other intangible assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable. There were no events or changes that indicated impairment of other intangible assets.

Table of Contents

Cash Surrender Value of Life Insurance Policies The Bank holds life insurance policies for the purpose of offsetting its future obligations to its employees under its retirement and benefits plans. The cash surrender value of life insurance policies was $145.6 million and $144.5 million at March 31, 2017 and December 31, 2016, respectively. The Company recorded tax exempt income from the life insurance policies of $964,000 and $1.0 million for the three months ended March 31, 2017 and 2016, respectively.

Deposits As of March 31, 2017, total deposits were $6.5 billion, representing a $58.4 million, or 0.9%, increase from December 31, 2016. The increase continues to be fueled by core deposits, which represent 90.4% of total deposits as of March 31, 2017. Total cost of deposits increased modestly by one basis point to 0.18% for the first quarter of 2017 when compared to the prior quarter.

The Bank also participates in the Certificate of Deposit Account Registry Service (“CDARS”) program, allowing the Bank to provide easy access to multi-million dollar Federal Deposit Insurance Corporation ("FDIC") deposit insurance protection on certificate of deposit investments for consumers, businesses and public entities. In addition, the Company may occasionally raise funds through brokered certificates of deposit. This channel allows the Company to seek additional funding in potentially large quantities by attracting deposits from outside the Bank’s core market. At March 31, 2017 and December 31, 2016, the Company had $7.6 million and $14.7 million, respectively, of brokered deposits of which $2.7 million and $13.7 million, respectively, were part of the CDARS program.

Borrowings The Company’s borrowings consist of both short-term and long-term borrowings and provide the Bank with one of its primary sources of funding. Maintaining available borrowing capacity provides the Bank with a contingent source of liquidity.

The Company’s borrowings, net of applicable debt issuance costs, consisted of the following as of the periods indicated:

Table 11 - Borrowings



	March 31, 2017		December 31, 2016
	(Dollars in thousands)
Federal Home Loan Bank borrowings	$	50,811	$	50,819
Short-term borrowings - one year and under (1)
Customer repurchase agreements and other short-term borrowings	145,772		176,913
Long-term borrowings - over one year (1)
Junior subordinated debentures:
Capital Trust V	51,501		51,500
Slades Ferry Trust I	10,225		10,224
Central Trust I	5,258		5,256
Central Trust II	6,083		6,127
Subordinated debentures	34,647		34,635
Total long-term borrowings	$	107,714	$	107,742
Total borrowings	$	304,297	$	335,474

(1) Classification is based upon duration at origination and not predicated upon remaining time to maturity.

The Bank had $2.8 billion of assets pledged as collateral against borrowings as of March 31, 2017 and December 31, 2016. These assets are primarily pledged to the FHLB of Boston and the Federal Reserve Bank of Boston. Assets are also pledged as collateral for customer repurchase agreements.

Table of Contents

Capital Resources On March 16, 2017, the Company’s Board of Directors declared a cash dividend of $0.32 per share to stockholders of record as of the close of business on March 27, 2017. This dividend was paid on April 7, 2017.

The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of the Company’s and the Bank’s assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also 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 and the Bank to maintain minimum amounts and ratios (set forth in the table below) of Total, Tier 1 Capital and Common Equity Tier 1 Capital (as defined for regulatory purposes) to risk weighted assets (as defined for regulatory purposes) and Tier 1 Capital to average assets (as defined for regulatory purposes). At March 31, 2017 and December 31, 2016, the Company and the Bank exceeded the minimum requirements for all applicable ratios that were in effect during the respective periods. The Company’s and the Bank’s capital amounts and ratios are presented in the following table, along with the applicable minimum requirements for each period indicated:

Table 12 - Company and Bank's Capital Amounts and Ratios



	Actual				For Capital Adequacy Purposes					To Be Well Capitalized Under Prompt Corrective Action Provisions
	Amount		Ratio		Amount			Ratio		Amount			Ratio
	March 31, 2017
	(Dollars in thousands)
Company (consolidated)
Total capital (to risk weighted assets)	$	836,520	13.66	%	$	489,951	≥	8.0	%	N/A			N/A
Common equity tier 1 capital (to risk weighted assets)	667,225		10.89	%	275,598		≥	4.5	%	N/A			N/A
Tier 1 capital (to risk weighted assets)	738,222		12.05	%	367,463		≥	6.0	%	N/A			N/A
Tier 1 capital (to average assets)	738,222		9.92	%	297,777		≥	4.0	%	N/A			N/A
Bank
Total capital (to risk weighted assets)	$	799,108	13.05	%	$	489,830	≥	8.0	%	$	612,287	≥	10.00	%
Common equity tier 1 capital (to risk weighted assets)	735,456		12.01	%	275,529		≥	4.5	%	397,987		≥	6.50	%
Tier 1 capital (to risk weighted assets)	735,456		12.01	%	367,372		≥	6.0	%	489,830		≥	8.00	%
Tier 1 capital (to average assets)	735,456		9.88	%	297,656		≥	4.0	%	372,070		≥	5.00	%
	December 31, 2016
	(Dollars in thousands)
Company (consolidated)
Total capital (to risk weighted assets)	$	824,265	13.60	%	$	484,942	≥	8.0	%	N/A			N/A
Common equity tier 1 capital (to risk weighted assets)	656,080		10.82	%	272,780		≥	4.5	%	N/A			N/A
Tier 1 capital (to risk weighted assets)	727,070		11.99	%	363,706		≥	6.0	%	N/A			N/A
Tier 1 capital (to average assets)	727,070		9.77	%	297,748		≥	4.0	%	N/A			N/A
Bank
Total capital (to risk weighted assets)	$	788,320	13.01	%	$	484,834	≥	8.0	%	$	606,042	≥	10.00	%
Common equity tier 1 capital (to risk weighted assets)	725,760		11.98	%	272,719		≥	4.5	%	393,927		≥	6.50	%
Tier 1 capital (to risk weighted assets)	725,760		11.98	%	363,625		≥	6.0	%	484,834		≥	8.00	%
Tier 1 capital (to average assets)	725,760		9.76	%	297,589		≥	4.0	%	371,986		≥	5.00	%

Table of Contents

In addition to the minimum risk-based capital requirements outlined in the table above, the Company is required to maintain a minimum capital conservation buffer, in the form of common equity, in order to avoid restrictions on capital distributions and discretionary bonuses. The required amount of the capital conservation buffer is being phased-in, beginning at 0.625% on January 1, 2016 and ultimately increasing to 2.5% on January 1, 2019. At March 31, 2017 the Company's capital levels exceeded the required buffer of 2.5%.

Dividend Restrictions In the ordinary course of business, the Company is dependent upon dividends from the Bank to provide funds for the payment of dividends to shareholders and to provide for other cash requirements. Banking regulations may limit the amount of dividends that may be paid. Approval by regulatory authorities is required if the effect of dividends declared would cause the regulatory capital of the Bank to fall below specified minimum levels. Approval is also required if dividends declared exceed the net profits for that year combined with the retained net profits for the preceding two years. Under the foregoing dividend restrictions and while maintaining its "well capitalized" status, dividends paid by the Bank to the Company totaled $11.7 million and $11.1 million for the three months ended March 31, 2017 and 2016, respectively.

Trust Preferred Securities In accordance with the applicable accounting standard related to variable interest entities, the common stock of trusts which have issued trust preferred securities have not been included in the consolidated financial statements of the Company. At both March 31, 2017 and 2016, $71.0 million in trust preferred securities have been included in the Tier 1 capital of the Company for regulatory reporting purposes pursuant to the Federal Reserve's capital adequacy guidelines.

Investment Management As of March 31, 2017, the Rockland Trust Investment Management Group had assets under administration of $3.0 billion, representing approximately 5,506 trust, fiduciary, and agency accounts. At December 31, 2016, assets under administration were $2.9 billion, representing approximately 5,431 trust, fiduciary, and agency accounts. Included in these amounts as of March 31, 2017 and December 31, 2016 are assets under administration of $275.4 million and $266.5 million, respectively, relating to the Company’s registered investment advisor, Bright Rock Capital Management, LLC, which provides institutional quality investment management services to institutional and high net worth clients. Revenue from the Investment Management Group amounted to $5.1 million and $4.5 million for the three months ended March 31, 2017 and 2016, respectively.

Retail investments and insurance revenue was $477,000 and $506,000 for the three months ended March 31, 2017 and 2016, respectively. Retail investments and insurance revenue includes commission revenue from LPL Financial and its affiliates, LPL Insurance Associates, Inc., Savings Bank Life Insurance of Massachusetts, Highland Capital Brokerage, and Smith Companies LTD, a division of Capitas Financial, LLC.

Table of Contents

RESULTS OF OPERATIONS

The following table provides a summary of results of operations for the three months ended March 31, 2017 and 2016:

Table 13 - Summary of Results of Operations



	Three Months Ended March 31
	2017			2016
	(Dollars in thousands, except per share data)
Net Income	$	20,725		$	18,611
Diluted earnings per share	$	0.76		$	0.71
Return on average assets	1.10		%	1.04		%
Return on average equity	9.59		%	9.52		%
Net interest margin	3.51		%	3.39		%

Net Interest Income The amount of net interest income is affected by changes in interest rates and by the volume, mix, and interest rate sensitivity of interest-earning assets and interest-bearing liabilities.

On a fully tax equivalent basis, net interest income for the first quarter of 2017 was $60.6 million, representing an increase of $5.3 million, or 9.6%, when compared to the first quarter of 2016, driven by an overall increase in interest earning assets, increased market rates on short-term indexed assets, lower borrowings cost, and the reinvestment of excess liquidity.

Table of Contents

The following tables present the Company’s average balances, net interest income, interest rate spread, and net interest margin for the three months ending March 31, 2017 and 2016. Nontaxable income from loans and securities is presented on a fully tax-equivalent basis ("FTE") by adjusting tax-exempt income upward by an amount equivalent to the prevailing income taxes that would have been paid if the income had been fully taxable.

Table 14 - Average Balance, Interest Earned/Paid & Average Yields Quarter-to-Date



	Three Months Ended March 31
	2017						2016
	Average Balance		Interest Earned/ Paid		Average Yield		Average Balance		Interest Earned/ Paid		Average Yield
	(Dollars in thousands)
Interest-earning assets
Interest-earning deposits with banks, federal funds sold, and short term investments	$	105,007	$	207	0.80	%	$	164,563	$	211	0.52	%
Securities
Securities - trading	999		—		—	%	420		—		—	%
Securities - taxable investments	875,417		5,367		2.49	%	831,170		5,197		2.51	%
Securities - nontaxable investments (1)	3,793		40		4.28	%	4,894		49		4.03	%
Total securities	880,209		5,407		2.49	%	836,484		5,246		2.52	%
Loans held for sale	2,725		14		2.08	%	4,246		32		3.03	%
Loans (2)
Commercial and industrial	880,765		8,642		3.98	%	831,349		7,972		3.86	%
Commercial real estate (1)	3,029,344		30,215		4.05	%	2,659,591		26,770		4.05	%
Commercial construction	331,285		3,577		4.38	%	379,860		3,819		4.04	%
Small business	124,374		1,680		5.48	%	99,012		1,332		5.41	%
Total commercial	4,365,768		44,114		4.10	%	3,969,812		39,893		4.04	%
Residential real estate	643,672		6,099		3.84	%	633,590		6,381		4.05	%
Home equity	996,940		8,708		3.54	%	930,579		8,031		3.47	%
Total consumer real estate	1,640,612		14,807		3.66	%	1,564,169		14,412		3.71	%
Other consumer	11,333		241		8.62	%	14,396		336		9.39	%
Total loans	6,017,713		59,162		3.99	%	5,548,377		54,641		3.96	%
Total interest-earning assets	$	7,005,654	$	64,790	3.75	%	$	6,553,670	$	60,130	3.69	%
Cash and due from banks	94,955						85,792
Federal Home Loan Bank stock	13,108						13,599
Other assets	540,411						534,946
Total assets	$	7,654,128					$	7,188,007
Interest-bearing liabilities
Deposits
Savings and interest checking accounts	$	2,479,373	$	763	0.12	%	$	2,354,982	$	883	0.15	%
Money market	1,258,466		857		0.28	%	1,128,446		701		0.25	%
Time deposits	634,947		1,147		0.73	%	670,393		1,284		0.77	%
Total interest-bearing deposits	$	4,372,786	$	2,767	0.26	%	$	4,153,821	$	2,868	0.28	%
Borrowings
Federal Home Loan Bank borrowings	$	66,556	$	403	2.46	%	$	80,991	$	490	2.43	%
Customer repurchase agreements and other short-term borrowings	157,305		56		0.14	%	140,863		49		0.14	%
Junior subordinated debentures	73,085		554		3.07	%	73,283		1,016		5.58	%
Subordinated debentures	34,641		427		5.00	%	34,594		427		4.96	%

Table of Contents



Total borrowings	$	331,587	$	1,440	1.76	%	$	329,731	$	1,982	2.34	%
Total interest-bearing liabilities	$	4,704,373	$	4,207	0.36	%	$	4,483,552	$	4,850	0.44	%
Demand deposits	1,987,579						1,811,873
Other liabilities	85,691						106,281
Total liabilities	$	6,777,643					$	6,401,706
Stockholders' equity	876,485						786,301
Total liabilities and stockholders' equity	$	7,654,128					$	7,188,007
Net interest income (1)			$	60,583					$	55,280
Interest rate spread (3)					3.39	%					3.25	%
Net interest margin (4)					3.51	%					3.39	%
Supplemental information
Total deposits, including demand deposits	$	6,360,365	$	2,767			$	5,965,694	$	2,868
Cost of total deposits					0.18	%					0.19	%
Total funding liabilities, including demand deposits	$	6,691,952	$	4,207			$	6,295,425	$	4,850
Cost of total funding liabilities					0.25	%					0.31	%

(1)

The total amount of adjustment to present interest income and yield on a FTE basis is $383,000 and $389,000 for three months ended March 31, 2017 and 2016, respectively. The FTE adjustment relates to nontaxable investment securities with average balances of $3.8 million and $4.9 million and nontaxable industrial development bonds recorded within commercial real estate with average balances of $73.8 million and $70.0 million, for the three months ended March 31, 2017 and 2016, respectively.


(2)	Average nonaccruing loans are included in loans.


(3)	Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.


(4)	Net interest margin represents annualized net interest income as a percentage of average interest-earning assets.

Table of Contents

The following table presents certain information on a FTE basis regarding changes in the Company’s interest income and interest expense for the periods indicated. For each category of interest-earning assets and interest-bearing liabilities, information is provided with respect to changes attributable to: (1) changes in rate (change in rate multiplied by old volume), (2) changes in volume (change in volume multiplied by old rate), and (3) changes in volume/rate (change in volume multiplied by change in rate) which is allocated to the change due to rate column:

Table of Contents

Table 15 - Volume Rate Analysis



	Three Months Ended March 31									Three Months Ended March 31
	2017 Compared To 2016									2016 Compared To 2015
	Change Due to Rate			Change Due to Volume			Total Change			Change Due to Rate			Change Due to Volume			Total Change
	(Dollars in thousands)
Income on interest-earning assets
Interest earning deposits, federal funds sold and short term investments	$	72		$	(76	)	$	(4	)	$	110		$	71		$	181
Securities
Securities - taxable investments	(107		)	277			170			36			534			570
Securities - nontaxable investments (1)	2			(11		)	(9		)	3			(6		)	(3		)
Total securities							161									567
Loans held for sale	(7		)	(11		)	(18		)	4			(23		)	(19		)
Loans
Commercial and industrial	196			474			670			(4		)	(231		)	(235		)
Commercial real estate (1)	(277		)	3,722			3,445			(1,098		)	2,148			1,050
Commercial construction	246			(488		)	(242		)	(115		)	1,034			919
Small business	7			341			348			(10		)	170			160
Total commercial							4,221									1,894
Residential real estate	(384		)	102			(282		)	(151		)	321			170
Home equity	104			573			677			93			519			612
Total consumer real estate							395									782
Other consumer	(24		)	(71		)	(95		)	5			(81		)	(76		)
Total loans (1)(2)							4,521									2,600
Total income of interest-earning assets							$	4,660								$	3,329
Expense of interest-bearing liabilities
Deposits
Savings and interest checking accounts	$	(167	)	$	47		$	(120	)	$	(68	)	$	89		$	21
Money market	75			81			156			(26		)	51			25
Time certificates of deposits	(69		)	(68		)	(137		)	93			(34		)	59
Total interest bearing deposits							(101		)							105
Borrowings
Federal Home Loan Bank borrowings	—			(87		)	(87		)	73			(85		)	(12		)
Customer repurchase agreements and other short-term borrowings	1			6			7			(15		)	1			(14		)
Wholesale repurchase agreements	—			—			—			—			(286		)	(286		)
Junior subordinated debentures	(459		)	(3		)	(462		)	27			(3		)	24
Subordinated debentures	(1		)	1			—			40			(187		)	(147		)
Total borrowings							(542		)							(435		)
Total expense of interest-bearing liabilities							(643		)							(330		)
Change in net interest income							$	5,303								$	3,659


(1)	The table above reflects income determined on a FTE basis. See footnote (1) to table 14 above for the related adjustments.


(2)	Loans include portfolio loans and nonaccrual loans; however, unpaid interest on nonaccrual loans has not been included for purposes of determining interest income.

Table of Contents

Provision For Loan Losses The provision for loan losses represents the charge to expense that is required to maintain an appropriate level of allowance for loan losses. The provision for loan losses totaled $600,000 for the three months ended March 31, 2017, as compared to $525,000 for the comparable year-ago period. The Company’s allowance for loan losses, as a percentage of total loans, was 1.03% at both March 31, 2017, and December 31, 2016, and 1.01% at March 31, 2016. Additionally, the Company continued to experience relatively low charge-offs combined with strong recoveries during the first quarter of 2017, as evidenced by net recoveries of $152,000 for the three months ended March 31, 2017 and net charge-offs of $82,000 for the three months ended March 31, 2016, respectively.

Overall economic conditions remained strong within the New England region with continued strengthening in certain sectors. A tight labor market has kept wages strong and unemployment levels low. Energy prices, despite some fluctuations, have remained relatively low, benefiting consumers and many businesses. Retail prices were up slightly in the first quarter of 2017 while many vendors and businesses cited relatively little pressure with respect to prices from suppliers. As a result, retail spending year-over-year increased as of February 2017. Commercial real estate fundamentals were little changed through February 2017 versus a year ago. Valuations remain at or near record levels for most property types and vacancy levels have remained relatively low, although some slight increases in office space vacancy has been experienced in the region as businesses seek to reduce their square footage per employee ratios. Most construction activity continues to be focused on multifamily projects and some investors have expressed caution with respect to the higher valuations of these projects in recent quarters. Residential real estate metrics also remain strong with median sales prices rising year-over-year for single-family homes and condos throughout New England. Continued strength in most economic fundamentals is generally expected throughout 2017, however geopolitical uncertainty and potentially volatile real estate valuations remain as key risks which may have significant impact upon the New England region.

Management’s periodic evaluation of the appropriate allowance for loan losses considers past loan loss experience, known and inherent risks within the loan portfolio, adverse situations which may affect the borrowers’ ability to repay, the estimated value of the underlying collateral, if any, and current economic conditions. Substantial portions of the Bank’s loans are secured by real estate in Massachusetts and Rhode Island. Accordingly, the ultimate collectability of a substantial portion of the Bank’s loan portfolio is susceptible to changes in property values within those states.

Noninterest Income The following table sets forth information regarding noninterest income for the periods shown:

Table 16 - Noninterest Income



	Three Months Ended
	March 31				Change
	2017		2016		Amount			%
	(Dollars in thousands)
Deposit account fees	$	4,544	$	4,595	$	(51	)	(1.11	)%
Interchange and ATM fees	3,922		3,724		198			5.32	%
Investment management	5,614		5,003		611			12.21	%
Mortgage banking income	957		1,132		(175		)	(15.46	)%
Gain on sale of equity securities	4		—		4			100.00%
Increase in cash surrender value of life insurance policies	964		1,014		(50		)	(4.93	)%
Loan level derivative income	606		1,722		(1,116		)	(64.81	)%
Other noninterest income	2,301		1,965		336			17.10	%
Total	$	18,912	$	19,155	$	(243	)	(1.27	)%

The primary reasons for the significant variances in the noninterest income category shown in the preceding tables are noted below:

Interchange and ATM fees have increased as compared to the prior year periods as a result of successful growth of new accounts and increased volume resulting from the 2016 fourth quarter NEB acquisition.

Investment management income growth is driven primarily from growth in overall assets under administration, which were $3.0 billion as of March 31, 2017, an increase of $295.8 million, or 10.8%, compared to March 31, 2016.

Mortgage banking income decreased primarily due to lower sold loan volume.

Loan level derivative income decreased due to lower customer demand.

Table of Contents

Other noninterest income increased in the current period mainly due to a gain recognized on the sale of loans.

Noninterest Expense The following table sets forth information regarding non-interest expense for the periods shown:

Table 17 - Noninterest Expense



	Three Months Ended
	March 31				Change
	2017		2016		Amount			%
	(Dollars in thousands)
Salaries and employee benefits	$	28,324	$	27,189	$	1,135		4.17	%
Occupancy and equipment expenses	6,158		5,827		331			5.68	%
Data processing & facilities management	1,272		1,206		66			5.47	%
FDIC assessment	783		1,010		(227		)	(22.48	)%
Advertising expense	1,294		1,257		37			2.94	%
Loss on extinguishment of debt	—		437		(437		)	(100.00	)%
Loss on sale of equity securities	3		29		(26		)	(89.66	)%
Merger and acquisition expenses	484		334		150			44.91	%
Software maintenance	930		754		176			23.34	%
Other noninterest expenses	9,525		8,439		1,086			12.87	%
Total	$	48,773	$	46,482	$	2,291		4.93	%

The primary reasons for the significant variances in the noninterest expense category shown in the preceding tables are noted below:

The increase in salaries and employee benefits reflects overall increases in the employee base due to the 2016 fourth quarter NEB acquisition, along with an increase in expenses associated with merit and incentive compensation and medical insurance expenses.

Occupancy and equipment expense increases were attributable to snow removal costs and equipment maintenance and repairs.

FDIC assessment decreased due to a reduction in assessment rates effective July 1, 2016.

The Company recognized a $437,000 loss in conjunction with its payoff of approximately $49.0 million in Federal Home Loan Bank borrowings in the first quarter of 2016. There were no such losses during the first quarter of 2017.

Merger and acquisition expense in 2017 is primarily related to the pending Island Bancorp acquisition which is expected to close in the second quarter of 2017. The prior year expense is related to the 2016 NEB acquisition.

Software maintenance increases reflect additional server licenses purchased and other related costs.

Other noninterest expenses increased in the current period due primarily to increases in the provision for unfunded commitments, mortgage operations expense, subscription fees, internet banking expenses and debit card expenses.

Table of Contents

Income Taxes The tax effect of all income and expense transactions is recognized by the Company in each year’s consolidated statements of income, regardless of the year in which the transactions are reported for income tax purposes. The following table sets forth information regarding the Company’s tax provision and applicable tax rates for the periods indicated:

Table 18 - Tax Provision and Applicable Tax Rates



	Three Months Ended
	March 31
	2017			2016
	(Dollars in thousands)
Combined federal and state income tax provision	$	9,014		$	8,428
Effective income tax rate	30.31		%	31.17		%

The Company's blended statutory tax rate was 40.86% for the three month periods ended March 31, 2017 and March 31, 2016. The effective income tax rates noted in the table above are lower than the blended statutory tax rate due to certain tax preference assets such as life insurance policies and tax exempt bonds, as well as federal tax credits recognized primarily in connection with the New Markets Tax Credit program and investments in low income housing project investments. The effective tax rate when compared to the year ago period was impacted by a reduction in the benefits recognized from the New Markets Tax Credit program, partially offset by discrete benefits recognized as a result of the Company’s adoption of ASU 2016-09 effective January 1, 2017. This guidance requires that recognition of excess tax benefits on certain stock compensation transactions be recorded through earnings as a discrete item within the Company’s effective tax rate during the period of the transaction. The Company realized a discrete tax benefit of approximately $920,000, during the first quarter of 2017 related to this guidance. The accounting treatment in prior years required recognition of the excess tax benefit through additional paid in capital.

The Company's subsidiaries have received several awards of tax credit allocation authority under the federal New Markets Tax Credit program which enable the Company to recognize federal tax credits over a seven year period totaling 39.0% of the total award. The Company recognizes federal tax credits as capital investments are made into its subsidiaries to fund below market interest rate loans to qualifying businesses in low income communities. The following table details the remaining tax credit recognition by year associated with this program:

Table 19 - New Markets Tax Credit Recognition Schedule



Year of Investment			2017		2018		2019		Total Remaining Credits

2012	$	21,400	$	1,285	$	1,285	$	—	$	2,570
2013	44,600		2,675		2,675		2,675		8,025
Total	$	66,000	$	3,960	$	3,960	$	2,675	$	10,595

The Company invests in various low income housing projects which are real estate limited partnerships that acquire, develop, own and operate low and moderate-income housing developments. As a limited partner in these operating partnerships, the Company will receive tax credits and tax deductions for losses incurred by the underlying properties. The investments are accounted for using the proportional amortization method and will be amortized over various periods through 2032, which represents the period that the tax credits and other tax benefits will be utilized. The total committed investment in these partnerships is $47.4 million, of which $38.7 million has been funded. It is expected that the limited partnership investments will generate a net tax benefit of approximately $1.7 million for the full calendar year of 2017 and a total of $12.3 million over the remaining life of the investments from the combination of the tax credits and operating losses.

Risk Management

The Company’s Board of Directors and Executive Management have identified significant risk categories which affect the Company. The risk categories include: credit risk, operations risk, compliance risk, strategic and reputation risk, market risk and liquidity risk. The Board of Directors has approved an Enterprise Risk Management Policy that addresses each category of risk. The Senior Portfolio Risk Officer, Chief Financial Officer, Chief Information Officer, Director of Residential Lending, Compliance Officer, Executive Vice President of Commercial Lending and other members of management provide regular reports to the Board of Directors, identifying key risk issues and plans to address these issues. The Board of Directors will ensure the level of risk is within limits established by both the Risk Management Policy and other previously approved policies.

Table of Contents

Credit Risk Credit risk represents the possibility that the Company's borrowing customers or other counterparties may not repay loans or other contractual obligations according to their terms due to changes in the financial capacity and ability of such borrowing customers or counterparties to meet their obligations. In some cases, the collateral securing the payment of the loans may be sufficient to assure repayment, but in other cases the Company may experience significant credit losses which could have an adverse effect on its operating results. The Company makes various assumptions and judgments about the collectability of its loan portfolio, including the creditworthiness of its borrowers and counterparties and the value of the real estate and other assets serving as collateral for the repayment of loans. For further discussion regarding the credit risk and the credit quality of the Company’s loan portfolio, see Note 4, “Loans, Allowance for Loan Losses, and Credit Quality” within Condensed Notes to Consolidated Financial Statements included in Item 1 hereof.

Operations Risk Operations risk is the risk of loss due to human behavior, inadequate or failed internal systems and controls, and external influences such as market conditions, fraudulent activities, natural disasters and security risks. The potential for operational risk exposure exists throughout the organization. Integral to the Company's performance is the continued efficiency of the Company's technical systems, operational infrastructure, relationships with third parties and the associates and key executives in day-to-day and ongoing operations. Failure by any or all of these resources subjects the Company to risks that may vary in size, scale and scope. These risks include, but are not limited to, operational or technical failures, unlawful tampering with technical systems, cyber security, terrorist activities, ineffectiveness or exposure due to interruption in third party support, as well as the loss of key individuals or failure on the part of the key individuals to perform properly. The Bank has an Operations Risk Management Committee that meets monthly and reports to the Board quarterly or more frequently if warranted. The Committee is chaired by the Director of Risk Management and members of the Committee include representatives from Audit, Finance, Technology, Operations, Information Security, Compliance and periodic attendance from business units throughout the organization. An operations risk management dashboard is updated quarterly and reviewed with the Board.

Compliance Risk Compliance risk represents the risk of regulatory sanctions or financial loss resulting from the Company’s failure to comply with rules and regulations issued by the various banking agencies, the U.S. Securities and Exchange Commission, the NASDAQ Stock Market, and standards of good banking practice. Activities which may expose the Company to compliance risk include, but are not limited to, those dealing with the prevention of money laundering, privacy and data protection, adherence to all applicable laws and regulations, community reinvestment initiatives and employment and tax matters. Compliance risk is mitigated through the use of written policies and procedures, training of staff, and monitoring of activities for adherence to those procedures. The Bank has a Compliance Committee that meets quarterly and updates the Board and Management quarterly or more frequently if warranted. The Committee is chaired by the Director of Compliance, and members of the Committee include representatives from each of the principal business lines as well as Enterprise Risk Management, Audit, Finance, Technology and Information Security.

Strategic and Reputation Risk Strategic and reputation risk represent the risk of loss due to impairment of reputation, failure to fully develop and execute business plans, and failure to assess current and new opportunities and threats in business, markets, and products. Management mitigates strategic and reputational risk through robust annual strategic planning, frequent executive strategic reviews, ongoing competitive and technological observation, rigorous assessment processes of new product, new branch, and new business initiatives, adherence to ethical standards, a philosophy of customer advocacy, a structured process of customer complaint resolution, and ongoing reputational monitoring, crisis management plan, and management tools.

Market Risk Market risk is the sensitivity of income to changes in interest rates, foreign exchange rates, commodity prices and other market-driven rates or prices. Interest rate sensitivity is the most significant market risk to which the Company is exposed.

Interest rate risk is the sensitivity of income to changes in interest rates. Changes in interest rates, as well as fluctuations in the level and duration of assets and liabilities, affect net interest income, the Company’s primary source of revenue. Interest rate risk arises directly from the Company’s core banking activities. In addition to directly impacting net interest income, changes in the level of interest rates can also affect the amount of loans originated, the timing of cash flows on loans and securities, and the fair value of securities and derivatives, as well as other effects.

The primary goal of interest rate risk management is to control this risk within limits approved by the Board of Directors. These limits reflect the Company’s tolerance for interest rate risk over both short-term and long-term horizons. The Company attempts to control interest rate risk by identifying, quantifying, and where appropriate, hedging its exposure. If assets and liabilities do not re-price simultaneously and in equal volume, the potential for interest rate exposure exists. It is management’s objective to maintain stability in the growth of net interest income through the maintenance of an appropriate mix of interest-earning assets and interest-bearing liabilities and, when necessary, within prudent limits, through the use of off-balance sheet hedging instruments such as interest rate swaps, floors and caps.

Table of Contents

The Company quantifies its interest rate exposures using net interest income simulation models, as well as simpler gap analysis, and Economic Value of Equity analysis. Key assumptions in these simulation analyses relate to behavior of interest rates and behavior of the Company’s deposit and loan customers. The most material assumptions relate to the prepayment of mortgage assets (including mortgage loans and mortgage-backed securities) and the life and sensitivity of nonmaturity deposits (e.g. DDA, NOW, savings and money market). In the case of prepayment of mortgage assets, assumptions are derived from published dealer median prepayment estimates for comparable mortgage loans. The risk of prepayment tends to increase when interest rates fall. Since future prepayment behavior of loan customers is uncertain, the resultant interest rate sensitivity of loans cannot be determined exactly.

The Company’s policy on interest-rate risk simulation specifies that for all "core" interest rate scenarios, estimated net interest income for the subsequent one-year period should not decline by more than 10%. The Company's core scenarios for March 31, 2017 included five instantaneous parallel shifts (“shocks”) to market interest rates and four gradual (12 to 24 months) shifts in interest. The Company also regularly analyzes other "noncore" scenarios as it deems appropriate.

The results of all scenarios and the impact to net interest income are outlined in the table below:

Table 20 - Interest Rate Sensitivity



	March 31
	2017				2016
	Year 1		Year 2		Year 1		Year 2
Parallel rate shocks (basis points)
-100	(7.8	)%	(10.6	)%	(2.7	)%	(7.1	)%
+100	5.8	%	9.5	%	5.8	%	7.9	%
+200	11.3	%	17.6	%	11.5	%	16.4	%
+300	16.8	%	25.8	%	17.0	%	24.7	%
+400	22.2	%	33.8	%	22.4	%	32.8	%

Gradual rate shifts (basis points)
-100 over 12 months	(4.0	)%	(9.3	)%	(1.1	)%	(5.6	)%
+200 over 12 months	5.4	%	15.6	%	5.2	%	14.1	%
+400 over 24 months	5.4	%	21.0	%	5.2	%	19.4	%
Flat +500 over 12 months	6.8	%	25.6	%	6.7	%	24.2	%

Alternative scenarios
Flat up 200 basis points scenario	5.5	%	14.9	%	5.5	%	13.5	%

In addition, the Company's policy on interest rate risk simulation specifies that estimated net interest income for the second year of all “core scenarios” should not decline by more than 15.0%. The Company was within policy limits at March 31, 2017 and 2016. It should be emphasized, however, that the results are dependent on material assumptions such as those discussed above. For instance, asymmetrical rate behavior can have a material impact on the simulation results. If competition for deposits forced the Company to raise rates on those liabilities more quickly than is assumed in the simulation analysis without a corresponding increase in asset yields, net interest income may be negatively impacted. Alternatively, if the Company is able to lag increases in deposit rates as loans re-price upward, net interest income would be positively impacted.

The most significant factors affecting market risk exposure of the Company’s net interest income during the three months ended March 31, 2017 were the shape of the U.S. Government securities and interest rate swap yield curve, the level of U.S. prime interest rate and LIBOR rates, and the level of interest rates being offered on long-term fixed rate loans.

The Company manages the interest rate risk inherent in both its loan and borrowing portfolios by utilizing interest rate swap agreements and interest rate caps and floors. An interest rate swap is an agreement whereby one party agrees to pay a floating rate of interest on a notional principal amount in exchange for receiving a fixed rate of interest on the same notional amount for a predetermined period of time from a second party. Interest rate caps and floors are agreements whereby one party agrees to pay a floating rate of interest on a notional principal amount for a predetermined period of time to a second party if certain market interest rate thresholds are realized. The amounts relating to the notional principal amount are not actually exchanged. Additionally, the Company may manage the interest rate risk inherent in its mortgage banking operations by entering into forward sales contracts.

Table of Contents

Prior to closing and funding certain 1- 4 family residential mortgage loans, an interest rate lock commitment is generally extended to the borrower. During the period from commitment date to closing date, the Company is subject to the risk that market rates of interest may change. If market rates rise, investors generally will pay less to purchase such loans resulting in a reduction in the gain on sale of the loans or, possibly, a loss. In an effort to mitigate such risk, forward delivery sales commitments are executed, under which the Company agrees to deliver whole mortgage loans to various investors. See Note 8, “Derivative and Hedging Activities” within Condensed Notes to Consolidated Financial Statements included in Item 1 hereof for additional information regarding the Company’s Derivative Financial Instruments.

The Company’s earnings are not directly or materially impacted by movements in foreign currency rates or commodity prices. Movements in equity prices may have a modest impact on earnings by affecting the volume of activity or the amount of fees from investment-related business lines. See Note 3, “Securities” within Condensed Notes to Consolidated Financial Statements included in Item 1 hereof.

Liquidity Risk Liquidity risk is the risk that the Company will not have the ability to generate adequate amounts of cash in the most economical way for the institution to meet its ongoing obligations to pay deposit withdrawals, service borrowings, and to fund loan commitments. The Company’s primary sources of funds are deposits, borrowings, and the amortization, prepayment and maturities of loans and securities. The Bank utilizes its extensive branch network to access retail customers who provide a stable base of in-market core deposits. These funds are principally comprised of demand deposits, interest checking accounts, savings accounts, and money market accounts. Deposit levels are greatly influenced by interest rates, economic conditions, and competitive factors.

The Company actively manages its liquidity position under the direction of the Asset-Liability Committee of the Bank ("ALCO"). The Company’s primary measure of short-term liquidity is the Total Basic Surplus/Deficit as a percentage of assets. This ratio, which is an analysis of the relationship between liquid assets plus available funding at the FHLB less short-term liabilities relative to total assets, was within policy limits at March 31, 2017. The Total Basic Surplus/Deficit measure is affected primarily by changes in deposits, securities and short-term investments, loans and borrowings. An increase in deposits, without a corresponding increase in nonliquid assets, will improve the Total Basic Surplus/Deficit measure, whereas, an increase in loans, with no increase in deposits, will decrease the measure. Other factors affecting the Total Basic Surplus/Deficit measure include collateral requirements at the FHLB, changes in the securities portfolio, and the mix of deposits.

The Bank is careful to increase deposits without adversely impacting the weighted average cost of those funds. As part of a prudent liquidity risk management practice, the Company maintains various liquidity sources, some of which are only accessed on a contingency basis. Accordingly, management has implemented funding strategies that include FHLB advances, Federal Reserve Bank borrowing capacity and repurchase agreement lines. These nondeposit funds are also viewed as a contingent source of liquidity and, when profitable lending and investment opportunities exist, access to such funds provides a means to grow the balance sheet.

Borrowing capacity at the FHLB and the Federal Reserve is impacted by the amount and type of assets available to be pledged. For example, a prime, one-to-four family, residential loan, may provide 75 cents of borrowing capacity for every $1.00 pledged, whereas, a commercial loan may provide a lower amount. As a result, the Company’s strategic lending decisions can also affect its liquidity position.

The Company can raise additional liquidity through the issuance of equity or unsecured debt privately or publicly. Additionally, the Company is able to enter into additional repurchase agreements or acquire brokered deposits at its discretion. The availability and cost of equity or debt on an unsecured basis is dependent on many factors. Some factors that will impact this source of liquidity are the Company’s financial position, the market environment, and the Company’s credit rating. As such, the Company is careful to monitor the various factors that could impact its ability to raise liquidity through these channels.

Table of Contents

The table below shows current and unused liquidity capacity from various sources as of the dates indicated:

Table 21 - Sources of Liquidity



	March 31, 2017						December 31, 2016
	Outstanding		Additional Borrowing Capacity				Outstanding		Additional Borrowing Capacity
	(Dollars in thousands)
Federal Home Loan Bank of Boston	$	50,811	$	889,701	(3	)	$	50,819	$	793,118	(3	)
Federal Reserve Bank of Boston	—		718,187		(4	)	—		696,085		(4	)
Unpledged Securities	—		405,394				—		368,585
Customer repurchase agreements	145,772		—		(5	)	176,913		—		(5	)
Junior subordinated debentures (1)	73,067		—		(5	)	73,107		—		(5	)
Subordinated debt	34,647		—		(5	)	34,635		—		(5	)
Brokered deposits (2)	7,597		—		(5	)	14,724		—		(5	)
	$	311,894	$	2,013,282			$	350,198	$	1,857,788


(1)	Amounts shown are inclusive of fair value marks associated with previous acquisitions.


(2)	Inclusive of $2.7 million and $13.7 million of brokered deposits acquired through participation in the CDARS program as of March 31, 2017 and December 31, 2016, respectively.


(3)	Loans with a carrying value of $1.4 billion at both March 31, 2017 and December 31, 2016 have been pledged to the Federal Home Loan Bank of Boston resulting in this additional unused borrowing capacity.


(4)	Loans with a carrying value of $1.2 billion at both March 31, 2017 and December 31, 2016 have been pledged to the Federal Reserve Bank of Boston resulting in this additional unused borrowing capacity.


(5)	The additional borrowing capacity has not been assessed for these categories.

In addition to policies used for managing operational liquidity, the Board of Directors and the ALCO recognize the need to establish reasonable guidelines for managing through an environment of heightened liquidity risk. Catalysts for elevated liquidity risk can be Bank-specific issues and/or systemic industry-wide events. It is therefore the responsibility of the Board and the ALCO to institute systems and controls to provide advanced detection of potentially significant funding shortages, establish methods for assessing and monitoring risk levels, and institute prompt responses that may alleviate/circumvent a potential liquidity crisis. As such, the Board of Directors and the ALCO have put a Liquidity Contingency Plan in place. The overall goal of this plan is to provide a framework for the Bank to help detect liquidity problems promptly and appropriately address potential liquidity problems in a timely manner. In a period of perceived heightened liquidity risk, the Liquidity Contingency Plan provides for the establishment of a Liquidity Crisis Task Force. The Liquidity Crisis Task Force is responsible for monitoring the potential for a liquidity crisis and for establishing and executing an appropriate response.

Off-Balance Sheet Arrangements There have been no material changes in off-balance sheet financial instruments during the three months ended March 31, 2017. See Note 8, "Derivative and Hedging Activities" and Note 12, "Commitments and Contingencies" within Condensed Notes to Consolidated Financial Statements included in Item 1 hereof for more information relating to the Company's off-balance sheet financial instruments.

Contractual Obligations, Commitments, and Contingencies There have been no material changes in contractual obligations, commitments, or contingencies during the three months ended March 31, 2017. Please refer to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2016 for a complete table of contractual obligations, commitments and contingencies.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Information required by this Item 3 is included in the "Risk Management" section of Item 2 of Part I of this Form 10-Q, “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

Table of Contents

Item 4. Controls and Procedures

Conclusion Regarding the Effectiveness of Disclosure Controls and Procedures. The Company carried out an evaluation, under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer along with the Company’s Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures, as such term is defined under Rules 13a-15(e) and 15d-15(e) promulgated under the Securities Exchange Act of 1934, as amended. Based upon that evaluation, the Company’s Chief Executive Officer along with the Company’s Chief Financial Officer concluded that the Company’s disclosure controls and procedures are effective as of the end of the period covered by this quarterly report.

Changes in Internal Controls over Financial Reporting. There were no changes in our internal control over financial reporting that occurred during the first quarter of 2017 that have materially affected or are reasonably likely to materially affect the Company’s internal controls over financial reporting.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

At March 31, 2017, the Bank was involved in pending lawsuits that arose in the ordinary course of business. Management has reviewed these pending lawsuits with legal counsel and has taken into consideration the view of counsel as to their outcome. In the opinion of management, the final disposition of pending lawsuits is not expected to have a material adverse effect on the Company’s financial position or results of operations.

Item 1A. Risk Factors

As of the date of this report, there have been no material changes with regard to the Risk Factors disclosed in Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 31, 2016, which are incorporated herein by reference.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

(a) Not applicable.

(b) Not applicable.

(c) The following table sets forth information regarding the Company’s repurchases of its common stock during the three months ended March 31, 2017:



	Issuer Purchases of Equity Securities
	Total Number of Shares Purchased (1)	Average Price Paid Per Share		Total Number of Shares Purchased as Part of Publicly Announced Plan or Program (2)	Maximum Number of Shares That May Yet Be Purchased Under the Plan or Program
Period
January 1 to January 31, 2017	—	$	—	—	—
February 1 to February 28, 2017	20,443	$	62.56	—	—
March 1 to March 31, 2017	3,735	$	65.66	—	—
Total	24,178			—	—


(1)	Shares repurchased relate to the surrendering of mature shares for the exercise and/or vesting of stock compensation grants.


(2)	The Company does not currently have a stock repurchase program or plan in place.

Item 3. Defaults Upon Senior Securities—None

Item 4. Mine Safety Disclosures - Not Applicable

Item 5. Other Information—None

Table of Contents

Item 6. Exhibits

Exhibit Index



No.	Exhibit



10.1	Independent Bank Corp. 2017 Executive Incentive Plan is attached hereto*
31.1	Section 302 Certification of Sarbanes-Oxley Act of 2002 is attached hereto.*
31.2	Section 302 Certification of Sarbanes-Oxley Act of 2002 is attached hereto.*
32.1	Section 906 Certification of Sarbanes-Oxley Act of 2002 is attached hereto.+
32.2	Section 906 Certification of Sarbanes-Oxley Act of 2002 is attached hereto.+
101	Interactive Data File *



*	Filed herewith



+	Furnished herewith

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

INDEPENDENT BANK CORP.

(registrant)



May 4, 2017		/s/ Christopher Oddleifson
		Christopher Oddleifson President and Chief Executive Officer (Principal Executive Officer)



May 4, 2017		/s/ Robert D. Cozzone
		Robert D. Cozzone Chief Financial Officer and Treasurer (Principal Financial Officer)