XML 59 R31.htm IDEA: XBRL DOCUMENT v2.4.1.9
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
12 Months Ended
Dec. 31, 2014
Receivables [Abstract]  
Schedule of loans by type
The following table summarizes the Company's loans by type.
 
 
December 31,
2014
 
December 31, 2013
Commercial:
 
 
 
 
Commercial real estate
 
$
1,355,536

 
$
670,293

Commercial and industrial
 
468,848

 
230,614

Construction and development
 
370,807

 
175,794

Consumer:
 
 
 
 
Residential real estate
 
360,249

 
191,378

Construction and development
 
30,061

 
22,520

Home equity
 
276,662

 
94,390

Other consumer
 
36,874

 
8,332

Gross loans
 
2,899,037

 
1,393,321

Less:
 
 

 
 

Deferred loan fees
 
(771
)
 
(488
)
Allowance for loan losses
 
(7,817
)
 
(7,043
)
Net loans
 
$
2,890,449

 
$
1,385,790

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.
 
 
Year ended December 31,
 
 
2014
 
2013
 
2012
 
 
 
 
 
 
 
Loans to directors and officers at beginning of period
 
$
26,437

 
$
29,999

 
$
30,910

Additions for new directors
 
5,850

 
1,232

 

Reductions for retirement of directors
 
(24,835
)
 
(1,816
)
 

New advances to directors and officers
 
1,092

 
8

 
1,741

Payoffs and principal reductions
 
(1,145
)
 
(2,986
)
 
(2,652
)
Loans to directors and officers at end of period
 
$
7,398

 
$
26,437

 
$
29,999

Schedule of contractually required payments
The following table relates to acquired Yadkin and ECB PCI loans 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 respective merger date.
 
Yadkin Merger July 4, 2014
 
ECB Merger April 1, 2013
 
 
 
 
Contractually required payments
$
110,365

 
$
61,801

Nonaccretable difference
(21,102
)
 
(11,433
)
Cash flows expected to be collected at acquisition
89,263

 
50,368

Accretable yield
(8,604
)
 
(4,242
)
Fair value of PCI loans at acquisition
$
80,659

 
$
46,126

Schedule of changes in accretable yield or income expected to be collected
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.
 
 
Year ended December 31,
 
 
2014
 
2013
 
2012
 
 
 
 
 
 
 
Balance, beginning of period
 
$
25,349

 
$
27,632

 
$
29,645

Loans purchased
 
8,604

 
4,242

 

Accretion of income
 
(13,764
)
 
(13,640
)
 
(15,252
)
Reclassifications from nonaccretable difference
 
4,091

 
9,595

 
14,031

Other, net
 
901

 
(2,480
)
 
(792
)
Balance, end of period
 
$
25,181

 
$
25,349

 
$
27,632

Schedule of activity in allowance for loan losses
The following table relates to acquired Yadkin and ECB purchased non-impaired loans and provides the contractually required payments, fair value, and estimate of contractual cash flows not expected to be collected at the respective merger date.
 
Yadkin Merger July 4, 2014
 
ECB Merger April 1, 2013
 
 
 
 
Contractually required payments
$
1,502,793

 
$
499,963

Fair value of acquired loans at acquisition
1,292,020

 
406,928

Contractual cash flows not expected to be collected
36,219

 
10,098

Schedule of purchased non-impaired loans
The following tables summarize the activity in the allowance for loan losses for the periods presented.
 
 
Commercial
Real Estate
 
Commercial and Industrial
 
Commercial Construction
 
Residential
Real Estate
 
 Consumer Construction
 
Home Equity
 
Other Consumer
 
Total
Year ended December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
 
$
2,419

 
$
805

 
$
1,400

 
$
1,673

 
$
187

 
$
476

 
$
83

 
$
7,043

Charge-offs
 
(366
)
 
(1,034
)
 
(367
)
 
(591
)
 

 
(429
)
 
(354
)
 
(3,141
)
Recoveries
 
46

 
88

 
69

 
131

 

 
123

 
45

 
502

Provision for loan losses
 
697

 
1,415

 
589

 
24

 
7

 
376

 
305

 
3,413

Ending balance
 
$
2,796

 
$
1,274

 
$
1,691

 
$
1,237

 
$
194

 
$
546

 
$
79

 
$
7,817

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year ended December 31, 2013
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
 
$
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 for loan losses
 
889

 
467

 
1,479

 
1,259

 
169

 
910

 
296

 
5,469

Ending balance
 
$
2,419

 
$
805

 
$
1,400

 
$
1,673

 
$
187

 
$
476

 
$
83

 
$
7,043

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year ended December 31, 2012
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
 
$
457

 
$
197

 
$
207

 
$
128

 
$
28

 
$
51

 
$
13

 
$
1,081

Charge-offs
 

 
(250
)
 
(400
)
 
(341
)
 
(15
)
 
(1,596
)
 
(147
)
 
(2,749
)
Recoveries
 

 
19

 
125

 
153

 

 
6

 
9

 
312

Provision for loan losses
 
1,067

 
832

 
665

 
1,000

 
5

 
1,624

 
161

 
5,354

Ending balance
 
$
1,524

 
$
798

 
$
597

 
$
940

 
$
18

 
$
85

 
$
36

 
$
3,998

 
The following tables summarize the ending allowance for loans losses and the recorded investment in loans by portfolio segment and impairment method.
 
 
December 31, 2014
 
 
Commercial
Real Estate
 
Commercial and Industrial
 
Commercial Construction
 
Residential
Real Estate
 
Consumer Construction
 
Home Equity
 
Other Consumer
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance:
 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Individually evaluated for impairment
 
$
158

 
$
229

 
$

 
$

 
$

 
$
3

 
$

 
$
390

Collectively evaluated for impairment
 
2,177

 
952

 
1,590

 
681

 
194

 
456

 
79

 
6,129

Purchased credit-impaired
 
461

 
93

 
101

 
556

 

 
87

 

 
1,298

Total
 
$
2,796

 
$
1,274

 
$
1,691

 
$
1,237

 
$
194

 
$
546

 
$
79

 
$
7,817

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Ending balance:
 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Individually evaluated for impairment
 
$
5,398

 
$
2,343

 
$
910

 
$
928

 
$

 
$
406

 
$

 
$
9,985

Collectively evaluated for impairment
 
1,227,597

 
452,487

 
337,540

 
328,693

 
28,436

 
271,928

 
36,244

 
2,682,925

Purchased credit-impaired
 
122,541

 
14,018

 
32,357

 
30,628

 
1,625

 
4,328

 
630

 
206,127

Total
 
$
1,355,536

 
$
468,848

 
$
370,807

 
$
360,249

 
$
30,061

 
$
276,662

 
$
36,874

 
$
2,899,037


 
 
December 31, 2013
 
 
Commercial
Real Estate
 
Commercial and Industrial
 
Commercial Construction
 
Residential
Real Estate
 
Consumer Construction
 
Home Equity
 
Other Consumer
 
Total
Allowance for loan losses:
 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Ending balance:
 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

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

Total
 
$
2,419

 
$
805

 
$
1,400

 
$
1,673

 
$
187

 
$
476

 
$
83

 
$
7,043

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Ending balance:
 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

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
 
103,622

 
11,020

 
35,274

 
26,577

 
1,831

 
1,374

 
337

 
180,035

Total
 
$
670,293

 
$
230,614

 
$
175,794

 
$
191,378

 
$
22,520

 
$
94,390

 
$
8,332

 
$
1,393,321

Schedule risk category of loans by class of loans
The following tables summarize the risk category of loans by class of loans.
 
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Total
December 31, 2014
 
 

 
 

 
 

 
 

 
 

Non-PCI Loans
 
 

 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

 
 

Real estate
 
$
1,187,938

 
$
32,142

 
$
12,915

 
$

 
$
1,232,995

Commercial and industrial
 
433,093

 
15,148

 
6,510

 
79

 
454,830

Construction and development
 
334,213

 
2,128

 
2,109

 

 
338,450

Consumer:
 
 

 
 

 
 

 
 

 
 

Residential real estate
 
316,743

 
4,527

 
8,351

 

 
329,621

Construction and development
 
27,447

 
735

 
254

 

 
28,436

Home equity
 
264,953

 
4,238

 
3,143

 

 
272,334

Other consumer
 
35,736

 
237

 
269

 
2

 
36,244

Total
 
$
2,600,123

 
$
59,155

 
$
33,551

 
$
81

 
$
2,692,910

 
 
 
 
 
 
 
 
 
 
 
PCI Loans
 
 

 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

 
 

Real estate
 
$
57,095

 
$
45,711

 
$
19,735

 
$

 
$
122,541

Commercial and industrial
 
7,408

 
2,936

 
3,674

 

 
14,018

Construction and development
 
6,857

 
16,374

 
9,126

 

 
32,357

Consumer:
 
 
 
 
 
 
 
 
 
 

Residential real estate
 
12,703

 
8,206

 
9,719

 

 
30,628

Construction and development
 
189

 
723

 
713

 

 
1,625

Home equity
 
143

 
2,827

 
1,358

 

 
4,328

Other consumer
 
2

 
488

 
140

 

 
630

Total
 
$
84,397

 
$
77,265

 
$
44,465

 
$

 
$
206,127


 
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Total
December 31, 2013
 
 

 
 

 
 

 
 

 
 

Non-PCI Loans
 
 
 
 
 
 
 
 
 
 
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
 
$
1,145,478

 
$
44,140

 
$
23,445

 
$
223

 
$
1,213,286

 
 
 
 
 
 
 
 
 
 
 
PCI Loans
 
 

 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

 
 

Real estate
 
$
53,900

 
$
35,399

 
$
14,323

 
$

 
$
103,622

Commercial and industrial
 
7,921

 
2,382

 
669

 
48

 
11,020

Construction and development
 
9,666

 
17,408

 
7,124

 
1,076

 
35,274

Consumer:
 
 

 
 

 
 

 
 

 
 

Residential real estate
 
13,794

 
7,070

 
5,692

 
21

 
26,577

Construction and development
 
212

 
510

 
1,109

 

 
1,831

Home equity
 
28

 
850

 
496

 

 
1,374

Other consumer
 
21

 
281

 
35

 

 
337

Total
 
$
85,542

 
$
63,900

 
$
29,448

 
$
1,145

 
$
180,035

Schedule of past due status of loan portfolio based on contractual terms
The following tables summarize the past due status of non-PCI loans based on contractual terms.
 
 
30-89 Days
Past Due
 
90 Days or Greater
Past Due
 
Total
Past Due
 
Current
 
Total
December 31, 2014
 
 

 
 

 
 

 
 

 
 

Non-PCI Loans
 
 

 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

 
 

Real estate
 
$
7,971

 
$
2,383

 
$
10,354

 
$
1,222,641

 
$
1,232,995

Commercial and industrial
 
5,612

 
1,707

 
7,319

 
447,511

 
454,830

Construction and development
 
1,162

 
369

 
1,531

 
336,919

 
338,450

Consumer:
 
 

 
 

 
 

 
 

 
 

Residential real estate
 
4,872

 
2,210

 
7,082

 
322,539

 
329,621

Construction and development
 
569

 
12

 
581

 
27,855

 
28,436

Home equity
 
3,985

 
395

 
4,380

 
267,954

 
272,334

Other consumer
 
797

 
70

 
867

 
35,377

 
36,244

Total
 
$
24,968

 
$
7,146

 
$
32,114

 
$
2,660,796

 
$
2,692,910

 
 
 
 
 
 
 
 
 
 
 
 
 
 
30-89 Days
Past Due
 
90 Days or Greater
Past Due
 
Total
Past Due
 
Current
 
Total
December 31, 2013
 
 

 
 

 
 

 
 

 
 

Non-PCI Loans
 
 

 
 

 
 

 
 

 
 

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

 
 
 
 
 
 
 
 
 
 
 
Schedule of recorded investment of loans on nonaccrual status and loans greater than 90 days past due
The following table summarizes the recorded investment of non-PCI loans on nonaccrual status and loans greater than 90 days past due and accruing by class.
 
December 31, 2014
 
December 31, 2013
 
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
$
5,685

 
$

 
$
4,747

 
$

Commercial and industrial
4,594

 
2

 
2,154

 

Construction and development
1,692

 

 
2,632

 

Consumer:
 
 
 
 
 
 
 
Residential real estate
3,755

 

 
2,450

 

Construction and development
254

 

 
653

 

Home equity
1,721

 

 
1,928

 

Other consumer
248

 

 
164

 

Total
$
17,949

 
$
2

 
$
14,728

 
$

 
 
 
 
 
 
 
 
Schedule of impairment loans
The following table provides information on impaired loans, which excludes PCI loans and loans evaluated collectively as a homogeneous group.
 
Recorded Investment With a Recorded Allowance
 
Recorded Investment With no Recorded Allowance
 
Total
 
Related
Allowance
 
Unpaid Principal Balance
December 31, 2014
 
 
 
 
 
 
 
 
 
Non-PCI Loans
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
Commercial real estate
$
885

 
$
4,513

 
$
5,398

 
$
158

 
$
5,330

Commercial and industrial
525

 
1,818

 
2,343

 
229

 
2,718

Construction and development

 
910

 
910

 

 
1,971

Consumer:
 
 
 
 
 
 
 
 
 
Residential real estate

 
928

 
928

 

 
3,863

Home equity
62

 
344

 
406

 
3

 
1,920

Total
$
1,472

 
$
8,513

 
$
9,985

 
$
390

 
$
15,802

 
 
 
 
 
 
 
 
 
 
December 31, 2013
 
 
 
 
 
 
 
 
 
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


Schedule of impaired financing receivables
 
2014
 
2013
 
2012
 
Average Balance
 
Interest Income
 
Average Balance
 
Interest Income
 
Average Balance
 
Interest Income
Non-PCI Loans
 
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
$
7,399

 
$
75

 
$
2,964

 
$
22

 
$
1,076

 
$

Commercial and industrial
2,599

 
1

 
144

 

 

 

Construction and development
2,509

 

 
1,282

 

 
137

 

Consumer:
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
2,616

 
27

 
1,029

 

 
766

 
4

Construction and development
214

 

 
48

 

 

 
 
Home equity
998

 

 
1,183

 

 
933

 
4

Other consumer
99

 

 
100

 

 
56

 

Total
$
16,434

 
$
103

 
$
6,750

 
$
22

 
$
2,968

 
$
8

Schedule of TDRs on financing receivables
The following table provides the number and recorded investment of TDRs outstanding.
 
December 31, 2014
 
December 31, 2013
 
Recorded Investment
 
Number
 
Recorded Investment
 
Number
TDRs:
 
 
 
 
 
 
 
Commercial real estate
$
4,215

 
7

 
$
815

 
2

Commercial and industrial
172

 
4

 
20

 
1

Commercial construction
131

 
2

 
161

 
1

Residential real estate
1,770

 
6

 
133

 
2

Home equity
83

 
2

 
90

 
2

Consumer

 

 
13

 
1

Total
$
6,371

 
21

 
$
1,232

 
9


The following tables provide the number and recorded investment of TDRs modified and defaulted during the years ended December 31, 2014 and 2013.
 
TDRs Modified
 
2014
 
2013
 
Recorded Investment
 
Number
 
Recorded Investment
 
Number
TDRs:
 
 
 
 
 
 
 
Below market interest rate modifications:
 
 
 
 
 
 
 
Commercial real estate
$
3,460

 
4

 
$
534

 
$
1

Commercial and industrial
105

 
2

 

 

Commercial construction

 

 
161

 
1

Residential real estate
1,658

 
4

 
47

 
1

Home equity

 

 
90

 
2

Consumer

 

 
13

 
1

Total
$
5,223

 
10

 
$
845

 
$
6