XML 78 R35.htm IDEA: XBRL DOCUMENT v2.4.0.8
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
12 Months Ended
Dec. 31, 2013
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable
The table below summarizes loan balances by type.
 
December 31,
2013
 
December 31,
2012
Commercial:
 
 
 
Commercial real estate
$
670,084

 
$
392,955

Commercial and industrial
230,614

 
98,701

Construction and development
173,870

 
72,566

Consumer:
 
 
 
Residential real estate
190,344

 
125,277

Construction and development
22,520

 
6,203

Home equity
94,390

 
63,486

Other consumer
8,332

 
4,325

Gross loans
1,390,154

 
763,513

Less:
 

 
 

Deferred loan fees
(488
)
 
(97
)
Allowance for loan losses
(7,043
)
 
(3,998
)
Net loans
$
1,382,623

 
$
759,418

Schedule of Obligations Due From Directors, Executive Officers and Their Interests
A summary of contractual obligations due from directors and executive officers, and their related interests, follows.
 
Successor
Company
 
 
Predecessor
Company
 
Year Ended December 31, 2013
 
Period from February 1 to December 31, 2012
 
 
Period from January 1 to January 31, 2012
 
 
 
 
 
 
 
Loans to directors and officers at beginning of period
$
29,999

 
$
30,910

 
 
$
30,910

Additions for new directors
1,232

 

 
 

Reductions for retirement of directors
(1,816
)
 

 
 

New advances to directors and officers
8

 
1,027

 
 
714

Payoffs and principal reductions
(2,986
)
 
(1,938
)
 
 
(714
)
Loans to directors and officers at end of period
$
26,437

 
$
29,999

 
 
$
30,910

Schedule of Contractually Required Payments Including Principal and Interest, Expected Cash Flows to be Collected and Fair Values
The following table relates to PCI loans acquired in the ECB merger and summarizes the contractually required payments, which includes principal and interest, expected cash flows to be collected, and the fair value of acquired PCI loans at the ECB merger date of April 1, 2013.
Contractually required payments
$
61,801

Nonaccretable difference
(11,433
)
Cash flows expected to be collected at acquisition
50,368

Accretable yield
(4,242
)
Fair value of acquired loans at acquisition
$
46,126

Schedule of Accretable yield of Purchased Credit Impaired Loans Table
The following table summarizes changes in accretable yield, or income expected to be collected, related to all of the Company's PCI loans for the periods presented.
 
Successor
Company
 
 
Predecessor
Company
 
Year Ended December 31, 2013
 
Period from February 1 to December 31, 2012
 
 
Period from January 1 to January 31, 2012
 
 
 
 
 
 
 
Balance, beginning of period
$
27,632

 
$
28,144

 
 
$
29,645

Loans purchased
4,242

 

 
 

Accretion of income
(13,640
)
 
(13,863
)
 
 
(1,389
)
Reclassifications from nonaccretable difference
9,595

 
14,031

 
 

Other, net
(2,480
)
 
(680
)
 
 
(112
)
Balance, end of period
$
25,349

 
$
27,632

 
 
$
28,144

Schedule of activity in allowance for loan losses
The following table relates to purchased non-impaired loans acquired in the ECB merger and provides the contractually required payments, fair value, and estimate of contractual cash flows not expected to be collected at the ECB merger date of April 1, 2013.
Contractually required payments
$
499,963

 
 
Fair value of acquired loans at acquisition
$
406,928

 
 
Contractual cash flows not expected to be collected
$
10,098

Schedule Of Allowance For Loans Losses and Recorded Investment In Loans
The following tables summarize the activity in the allowance for loan losses for the periods presented as well as the ending recorded investment in loans by portfolio segment and impairment method.
 
Successor Company
 
Commercial
Real Estate
 
Commercial and Industrial
 
Commercial Construction
 
Residential
Real Estate
 
 Consumer Construction
 
Home Equity
 
Other Consumer
 
Total
Year Ended
December 31, 2013
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning allowance
$
1,524

 
$
798

 
$
597

 
$
940

 
$
18

 
$
85

 
$
36

 
$
3,998

Charge-offs
(20
)
 
(483
)
 
(723
)
 
(672
)
 

 
(558
)
 
(265
)
 
(2,721
)
Recoveries
26

 
23

 
47

 
146

 

 
39

 
16

 
297

Provision
889

 
467

 
1,479

 
1,259

 
169

 
910

 
296

 
5,469

Ending allowance
$
2,419

 
$
805

 
$
1,400

 
$
1,673

 
$
187

 
$
476

 
$
83

 
$
7,043

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending allowance attributable to loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
57

 
$
323

 
$

 
$

 
$

 
$
270

 
$
2

 
$
652

Collectively evaluated for impairment
1,322

 
482

 
1,139

 
688

 
187

 
153

 
59

 
4,030

Purchased credit-impaired
1,040

 

 
261

 
985

 

 
53

 
22

 
2,361

Ending allowance balance
$
2,419

 
$
805

 
$
1,400

 
$
1,673

 
$
187

 
$
476

 
$
83

 
$
7,043

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
4,590

 
$
343

 
$
2,609

 
$
695

 
$
242

 
$
424

 
$
13

 
$
8,916

Collectively evaluated for impairment
562,081

 
219,251

 
137,911

 
164,106

 
20,447

 
92,592

 
7,982

 
1,204,370

Purchased credit-impaired
103,413

 
11,020

 
33,350

 
25,543

 
1,831

 
1,374

 
337

 
176,868

Total loans
$
670,084

 
$
230,614

 
$
173,870

 
$
190,344

 
$
22,520

 
$
94,390

 
$
8,332

 
$
1,390,154


 
Predecessor Company
 
Commercial
Real Estate
 
Residential Real Estate
 
Construction
 
Commercial
 
Consumer
 
Total
2012 Predecessor Period
 
 
 
 
 
 
 
 
 
 
 
Beginning allowance
$
663

 
$
601

 
$
534

 
$
324

 
$
9

 
$
2,131

Charge-offs

 

 
(1
)
 

 

 
(1
)
Recoveries

 

 

 
2

 

 
2

Provision
48

 
26

 
98

 
21

 
2

 
195

Ending allowance
$
711

 
$
627

 
$
631

 
$
347

 
$
11

 
$
2,327

 
Successor Company
 
Commercial
Real Estate
 
Commercial and Industrial
 
Commercial Construction
 
Residential
Real Estate
 
 Consumer Construction
 
Home Equity
 
Other Consumer
 
Total
2012 Successor Period
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning allowance
$
505

 
$
218

 
$
305

 
$
154

 
$
28

 
51

 
15

 
$
1,276

Charge-offs

 
(249
)
 
(399
)
 
(341
)
 
(15
)
 
(1,596
)
 
(147
)
 
(2,747
)
Recoveries

 
17

 
125

 
153

 

 
6

 
9

 
310

Provision
1,019

 
812

 
566

 
974

 
5

 
1,624

 
159

 
5,159

Ending allowance
$
1,524

 
$
798

 
$
597

 
$
940

 
$
18

 
$
85

 
$
36

 
$
3,998

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending allowance attributable to loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
14

 
$

 
$
8

 
$
9

 
$

 
$
14

 
$
1

 
$
46

Collectively evaluated for impairment
1,067

 
798

 
322

 
379

 
18

 
71

 
19

 
2,674

Purchased credit-impaired
443

 

 
267

 
552

 

 

 
16

 
1,278

Ending allowance balance
$
1,524

 
$
798

 
$
597

 
$
940

 
$
18

 
$
85

 
$
36

 
$
3,998

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
1,697

 
$

 
$
415

 
$
1,452

 
$

 
$
1,342

 
$
224

 
$
5,130

Collectively evaluated for impairment
266,001

 
85,356

 
31,741

 
100,794

 
5,392

 
62,101

 
3,891

 
555,276

Purchased credit-impaired
125,257

 
13,345

 
40,410

 
23,031

 
811

 
43

 
210

 
203,107

Total loans
$
392,955

 
$
98,701

 
$
72,566

 
$
125,277

 
$
6,203

 
$
63,486

 
$
4,325

 
$
763,513

Schedule Of Carrying Value Of Loan Portfolio By Internal Risk Ratings Table
The following tables summarize the risk category of loans by class of loans.
 
December 31, 2013
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Total
Non-PCI Loans
 

 
 

 
 

 
 

 
 

Commercial:
 
 
 
 
 
 
 
 
 
Commercial real estate
$
532,669

 
$
24,245

 
$
9,757

 
$

 
$
566,671

Commercial and industrial
210,382

 
5,195

 
3,993

 
24

 
219,594

Construction and development
134,074

 
3,400

 
2,847

 
199

 
140,520

Consumer:
 
 
 
 
 
 
 
 


Residential real estate
153,123

 
7,812

 
3,866

 

 
164,801

Construction and development
19,566

 
921

 
202

 

 
20,689

Home equity
87,891

 
2,524

 
2,601

 

 
93,016

Other consumer
7,773

 
43

 
179

 

 
7,995

Total loans
$
1,145,478

 
$
44,140

 
$
23,445

 
$
223

 
$
1,213,286

 
 
 
 
 
 
 
 
 
 
PCI Loans
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
Commercial real estate
$
53,900

 
$
35,399

 
$
14,114

 
$

 
$
103,413

Commercial and industrial
7,921

 
2,382

 
669

 
48

 
11,020

Construction and development
9,666

 
17,408

 
5,200

 
1,076

 
33,350

Consumer:
 
 
 
 
 
 
 
 
 
Residential real estate
13,794

 
7,070

 
4,658

 
21

 
25,543

Construction and development
212

 
510

 
1,109

 

 
1,831

Home equity
28

 
850

 
496

 

 
1,374

Other consumer
21

 
281

 
35

 

 
337

Total loans
$
85,542

 
$
63,900

 
$
26,281

 
$
1,145

 
$
176,868


 
December 31, 2012
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Total
Non-PCI Loans
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 


Commercial real estate
$
261,039

 
$
4,417

 
$
2,241

 
$

 
$
267,697

Commercial and industrial
83,730

 
1,365

 
261

 

 
85,356

Construction and development
29,159

 
1,859

 
1,139

 

 
32,157

Consumer:
 
 
 
 
 
 
 
 
 
Residential real estate
96,246

 
3,835

 
2,165

 

 
102,246

Construction and development
4,845

 
463

 
84

 

 
5,392

Home equity
59,255

 
2,041

 
2,147

 

 
63,443

Other consumer
3,859

 
23

 
233

 

 
4,115

Total loans
$
538,133

 
$
14,003

 
$
8,270

 
$

 
$
560,406

 
 
 
 
 
 
 
 
 
 
PCI Loans
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 


Commercial real estate
$
74,599

 
$
37,294

 
$
13,365

 
$

 
$
125,258

Commercial and industrial
11,065

 
1,059

 
1,221

 

 
13,345

Construction and development
14,631

 
19,117

 
6,278

 
383

 
40,409

Consumer:
 
 
 
 
 
 
 
 
 
Residential real estate
13,982

 
3,741

 
5,270

 
38

 
23,031

Construction and development
278

 
163

 
370

 

 
811

Home equity

 

 
43

 

 
43

Other consumer
88

 
122

 

 

 
210

Total loans
$
114,643

 
$
61,496

 
$
26,547

 
$
421

 
$
203,107

Past Due Financing Receivables
The following tables summarize the past due status of the loan portfolio (excluding PCI loans) based on contractual terms.
 
December 31, 2013
 
30-89 Days
Past Due
 
90 Days or Greater
Past Due
 
Total
Past Due
 
Current
 
Total
Loans
Non-PCI Loans
 

 
 

 
 

 
 

 
 

Commercial:
 
 
 
 
 
 
 
 
 
Commercial real estate
$
2,419

 
$
2,142

 
$
4,561

 
$
562,110

 
$
566,671

Commercial and industrial
1,945

 
505

 
2,450

 
217,144

 
219,594

Construction and development
146

 
1,316

 
1,462

 
139,058

 
140,520

Consumer:
 
 
 
 


 
 
 
 
Residential real estate
5,097

 
1,365

 
6,462

 
158,339

 
164,801

Construction and development
603

 
237

 
840

 
19,849

 
20,689

Home equity
990

 
701

 
1,691

 
91,325

 
93,016

Other consumer
245

 
136

 
381

 
7,614

 
7,995

Total
$
11,445

 
$
6,402

 
$
17,847

 
$
1,195,439

 
$
1,213,286

 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2012
 
30-89 Days
Past Due
 
90 Days or Greater
Past Due
 
Total
Past Due
 
Current
 
Total
Loans
Non-PCI Loans
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 


 
 
 


Commercial real estate
$
2,198

 
$
1,457

 
$
3,655

 
$
264,043

 
$
267,698

Commercial and industrial
878

 
30

 
908

 
84,448

 
85,356

Construction and development
326

 
230

 
556

 
31,600

 
32,156

Consumer:
 
 
 
 
 
 
 
 
 
Residential real estate
1,595

 
1,075

 
2,670

 
99,576

 
102,246

Construction and development
83

 
70

 
153

 
5,239

 
5,392

Home equity
1,200

 
712

 
1,912

 
61,531

 
63,443

Other consumer
204

 
223

 
427

 
3,688

 
4,115

Total
$
6,484

 
$
3,797

 
$
10,281

 
$
550,125

 
$
560,406

 
 
 
 
 
 
 
 
 
 
 
Schedule of Financing Receivables, Non Accrual Status
The following table summarizes the recorded investment of loans on nonaccrual status and loans greater than 90 days past due and accruing (excluding PCI loans) by class.
 
December 31, 2013
 
December 31, 2012
 
Nonaccrual
 
Loans Greater Than 90 Days Past Due and Accruing
 
Nonaccrual
 
Loans Greater Than 90 Days Past Due and Accruing
Non-PCI Loans
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
Commercial real estate
$
4,747

 
$

 
$
1,763

 
$

Commercial and industrial
2,154

 

 
64

 

Construction and development
2,632

 

 
483

 

Consumer:
 
 
 
 
 
 
 
Residential real estate
2,450

 

 
1,842

 

Construction and development
653

 

 
70

 

Home equity
1,928

 

 
1,550

 

Other consumer
164

 

 
223

 

Total
$
14,728

 
$

 
$
5,995

 
$

 
 
 
 
 
 
 
 
Impaired Financing Receivables
The following table provides information on impaired loans, which excludes PCI loans and loans evaluated collectively as a homogeneous group.
 
December 31, 2013
 
Recorded Investment With a Recorded Allowance
 
Recorded Investment With no Recorded Allowance
 
Total
 
Related
Allowance
 
Unpaid Principal Balance
Non-PCI Loans
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
Commercial real estate
$
732

 
$
3,858

 
$
4,590

 
$
57

 
$
5,257

Commercial and industrial
323

 
20

 
343

 
323

 
343

Construction and development

 
2,609

 
2,609

 

 
3,042

Consumer:
 
 
 
 
 
 
 
 
 
Residential real estate

 
695

 
695

 

 
877

Construction and development

 
242

 
242

 

 
255

Home equity
334

 
90

 
424

 
270

 
442

Other consumer
13

 

 
13

 
2

 
13

Total
$
1,402

 
$
7,514

 
$
8,916

 
$
652

 
$
10,229

 
 
 
 
 
 
 
 
 
 

 
December 31, 2012
 
Recorded Investment With a Recorded Allowance
 
Recorded Investment With no Recorded Allowance
 
Total
 
Related
Allowance
 
Unpaid Principal Balance
Non-PCI Loans
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
Commercial real estate
$
208

 
$
1,489

 
$
1,697

 
$
14

 
$
1,702

Commercial and industrial

 

 

 

 

Construction and development
40

 
375

 
415

 
8

 
628

Consumer:
 
 
 
 
 
 
 
 
 
Residential real estate
756

 
696

 
1,452

 
9

 
1,605

Construction and development

 

 

 

 

Home equity
153

 
1,189

 
1,342

 
14

 
2,172

Other consumer
224

 

 
224

 
1

 
224

Total
$
1,381

 
$
3,749

 
$
5,130

 
$
46

 
$
6,331

 
 
 
 
 
 
 
 
 
 
The following table provides the average balance of impaired loans for each successor period presented and interest income recognized during the period in which the loans were considered impaired.
 
Year Ended December 31, 2013
 
Period from February 1 to December 31, 2012
 
Average Balance
 
Interest Income
 
Average Balance
 
Interest Income
Non-PCI Loans
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
Commercial real estate
$
2,964

 
$
22

 
$
1,076

 
$

Commercial and industrial
144

 

 

 

Construction and development
1,282

 

 
137

 

Consumer:
 
 
 
 
 
 
 
Residential real estate
1,029

 

 
766

 
4

Construction and development
48

 

 

 

Home equity
1,183

 

 
933

 
4

Other consumer
100

 

 
56

 

Total
$
6,750

 
$
22

 
$
2,968

 
$
8

 
 
 
 
 
 
 
 

Troubled Debt Restructurings on Financing Receivables
The following table provides the number and recorded investment of TDRs outstanding.
 
December 31, 2013
 
December 31, 2012
 
Recorded Investment
 
Number
 
Recorded Investment
 
Number
TDRs:
 
 
 
 
 
 
 
Commercial real estate
$
815

 
2

 
$
306

 
1

Commercial and industrial
20

 
1

 
20

 
1

Commercial construction
161

 
1

 
118

 
1

Residential real estate
133

 
2

 
209

 
2

Home equity
90

 
2

 
37

 
1

Consumer
13

 
1

 

 

Total
$
1,232

 
9

 
$
690

 
6


The following table provides the number and recorded investment of TDRs modified during the year ended December 31, 2013 and the number and recorded investment of those loans that subsequently defaulted.
 
TDRs Modified
 
TDRs Defaulted
 
Recorded Investment
 
Number
 
Recorded Investment
 
Number
TDRs:
 
 
 
 
 
 
 
Below market interest rate modifications:
 
 
 
 
 
 
 
Commercial real estate
$
534

 
1

 
$

 

Commercial construction
161

 
1

 

 

Residential real estate
47

 
1

 
47

 
1

Home equity
90

 
2

 

 

Consumer
13

 
1

 
13

 
1

Total
$
845

 
6

 
$
60

 
2