XML 14 R48.htm IDEA: XBRL DOCUMENT v3.3.0.814
Segment Reporting (Details)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2015
USD ($)
Sep. 30, 2014
USD ($)
Dec. 31, 2013
USD ($)
item
Sep. 30, 2015
USD ($)
Sep. 30, 2014
USD ($)
Dec. 31, 2014
USD ($)
Information about the reportable segments and reconciliation to the consolidated financial statements            
Number of Reportable Segments | item     3      
Revenues:            
Interest income $ 11,416 $ 9,094   $ 31,748 $ 26,632  
Gain on loans held for sale 8,955 4,948   23,881 12,491  
Insurance and investment services income 1,142 909   3,805 2,745  
Other income (143) 723   4,213 4,166  
Total operating income 21,370 15,674   63,647 46,034  
Expenses:            
Interest expense 2,398 2,036   6,757 5,383  
Salary and employee benefits 10,203 7,598   30,131 22,327  
Provision for loan losses 636 783   1,856 2,192  
Other expense 6,221 4,617   16,971 12,912  
Total operating expenses 19,458 15,034   55,715 42,814  
Income before income taxes 1,912 640   7,932 3,220  
Income tax expense (benefit) 506 103   2,518 556  
Net Income 1,406 537   5,414 2,664  
Preferred dividends 145 144   430 187  
Net Income available to common shareholders 1,261 393   4,984 2,477  
Capital expenditures 543 3,023   1,648 7,985  
Total assets 1,306,529 1,086,814 $ 987,060 1,306,529 1,086,814 $ 1,110,459
Goodwill 18,480 17,779 17,779 18,480 17,779 17,779
Commercial & Retail Banking            
Revenues:            
Interest income       29,049 24,399  
Gain on loans held for sale       36 31  
Insurance and investment services income       276 192  
Other income       6,658 6,912  
Total operating income       36,019 31,534  
Expenses:            
Interest expense       6,568 5,276  
Salary and employee benefits       11,457 9,644  
Provision for loan losses       1,856 2,192  
Other expense       14,284 11,325  
Total operating expenses       34,165 28,437  
Income before income taxes       1,854 3,097  
Income tax expense (benefit)       188 490  
Net Income 646 432   1,666 2,607  
Preferred dividends       430 187  
Net Income available to common shareholders       1,236 2,420  
Capital expenditures       1,487 7,371  
Total assets 1,460,120 1,186,006 1,021,097 1,460,120 1,186,006 1,189,746
Goodwill 1,598 897 897 1,598 897 897
Increase (decrease) in net interest income 1,800     3,400    
Increase (decrease) in noninterest income 851     (165)    
Increase (decrease) in noninterest expense 2,600     4,800    
Increase (decrease) in interest expense 362     1,400    
Increase (decrease) in interest expense on subordinated debt       1,100    
Increase (decrease) in average subordinated debt 165,300     142,200    
Increase (decrease) in gain on sale of other real estate owned 618     597    
Increase (decrease) in swap fee income 382     382    
Increase (decrease) in other operating income 519     303    
Increase (decrease) in other operating expense 824          
Increase (decrease) in debit card income and interchange income       111    
Increase (decrease) in gain on sale of securities (267)          
Increase (decrease) in gain on sale of portfolio loans       266    
Increase (decrease) in derivative valuation (496)     430    
Increase (decrease) in professional fees 293     739    
Increase (decrease) in dividends on Preferred stock       243    
Increase (decrease) in occupancy and equipment expense 292     813    
Increase in data processing and communications expense 360     959    
Increase (decrease) in average loan balances 208,700     193,400    
Increase (decrease) in salaries expense 701     1,800    
Increase (decrease) in income from portfolio loans held for sale (104)          
Increase (decrease) in noninterest expense related merger and acquisition costs 502     359    
Mortgage Banking            
Revenues:            
Interest income       2,996 1,959  
Gain on loans held for sale       24,678 13,362  
Other income       1,056 548  
Total operating income       28,730 15,869  
Expenses:            
Interest expense       1,319 776  
Salary and employee benefits       15,967 10,105  
Other expense       5,474 4,225  
Total operating expenses       22,760 15,106  
Income before income taxes       5,970 763  
Income tax expense (benefit)       2,287 305  
Net Income       3,683 458 101
Net Income available to common shareholders       3,683 458  
Capital expenditures       152 262  
Total assets 110,119 82,648 92,290 110,119 82,648 101,791
Goodwill 16,882 16,882 16,882 16,882 16,882 16,882
Increase (decrease) in net interest income 176     494,000    
Increase (decrease) in noninterest income 2,900     11,800    
Increase (decrease) in noninterest expense 2,100     7,100    
Increase (decrease) in earnings 719,000     3,200    
Increase (decrease) in mortgage fee income 4,100     11,300    
Increase (decrease) in gain on derivative $ 1,200     $ 511,000    
Increase (decrease) loan origination volume (as a percent) 59.00%     82.00%    
Increase (decrease) in personnel expense $ 1,800     $ 5,900    
Decrease in loans held for sale 43,300          
Insurance            
Revenues:            
Insurance and investment services income       3,529 2,553  
Other income       6    
Total operating income       3,535 2,553  
Expenses:            
Salary and employee benefits       2,707 2,578  
Other expense       720 615  
Total operating expenses       3,427 3,193  
Income before income taxes       108 (640)  
Income tax expense (benefit)       43 (239)  
Net Income 104 (140)   65 (401)  
Net Income available to common shareholders       65 (401)  
Capital expenditures       9 352  
Total assets 2,944 2,804 3,012 2,944 2,804 4,031
Increase (decrease) in net interest income 199          
Increase (decrease) in noninterest income       982    
Increase (decrease) in noninterest expense (147)     234    
Increase (decrease) in income tax expense 16     282    
Operating segments | Commercial & Retail Banking            
Revenues:            
Interest income 10,427 8,277        
Gain on loans held for sale (28) 39        
Insurance and investment services income 98 63        
Other income 2,589 1,706        
Total operating income 13,086 10,085        
Expenses:            
Interest expense 2,333 1,999        
Salary and employee benefits 3,982 3,281        
Provision for loan losses 636 783        
Other expense 5,223 3,330        
Total operating expenses 12,174 9,393        
Income before income taxes 912 692        
Income tax expense (benefit) 121 116        
Net Income 791 576        
Preferred dividends 145 144        
Net Income available to common shareholders 646 432        
Capital expenditures 490 2,943        
Total assets 1,460,120 1,186,006 1,021,097 1,460,120 1,186,006 1,189,746
Goodwill 1,598 897 897 1,598 897 897
Operating segments | Mortgage Banking            
Revenues:            
Interest income 1,029 725        
Gain on loans held for sale 9,293 5,223        
Other income (1,544) (391)        
Total operating income 8,778 5,557        
Expenses:            
Interest expense 415 287        
Salary and employee benefits 5,302 3,473        
Other expense 1,894 1,630        
Total operating expenses 7,611 5,390        
Income before income taxes 1,167 167        
Income tax expense (benefit) 448 66        
Net Income 719 101        
Net Income available to common shareholders 719 101        
Capital expenditures 53 71        
Total assets 110,119 82,648 92,290 110,119 82,648 101,791
Goodwill 16,882 16,882 16,882 16,882 16,882 16,882
Operating segments | Insurance            
Revenues:            
Insurance and investment services income 1,044 846        
Other income 1          
Total operating income 1,045 846        
Expenses:            
Salary and employee benefits 919 844        
Other expense 293 221        
Total operating expenses 1,212 1,065        
Income before income taxes (167) (219)        
Income tax expense (benefit) (63) (79)        
Net Income (104) (140)        
Net Income available to common shareholders (104) (140)        
Capital expenditures   9        
Total assets 2,944 2,804 3,012 2,944 2,804 4,031
Intercompany Eliminations            
Revenues:            
Interest income (40) 92   (297) 274  
Gain on loans held for sale (310) (314)   (833) (902)  
Other income (1,189) (592)   (3,507) (3,294)  
Total operating income (1,539) (814)   (4,637) (3,922)  
Expenses:            
Interest expense (350) (250)   (1,130) (669)  
Other expense (1,189) (564)   (3,507) (3,253)  
Total operating expenses (1,539) (814)   (4,637) (3,922)  
Total assets $ (266,654) $ (184,644) $ (129,339) $ (266,654) $ (184,644) $ (185,109)