XML 48 R32.htm IDEA: XBRL DOCUMENT v3.3.1.900
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
12 Months Ended
Dec. 31, 2015
Receivables [Abstract]  
Schedule of loans by type
The following table summarizes the Company's loans by type.
 
 
December 31,
2015
 
December 31, 2014
Commercial:
 
 
 
 
Commercial real estate
 
$
1,451,176

 
$
1,355,536

Commercial and industrial
 
553,121

 
468,848

Construction and development
 
345,304

 
370,807

Consumer:
 
 
 
 
Residential real estate
 
343,648

 
360,249

Construction and development
 
46,263

 
30,061

Home equity
 
277,900

 
276,662

Other consumer
 
60,244

 
36,874

Gross loans
 
3,077,656

 
2,899,037

Less:
 
 

 
 

Deferred loan fees
 
(1,112
)
 
(771
)
Allowance for loan losses
 
(9,769
)
 
(7,817
)
Net loans
 
$
3,066,775

 
$
2,890,449

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,
 
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
Loans to directors and officers at beginning of period
 
$
7,398

 
$
26,437

 
$
29,999

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

Payoffs and principal reductions
 
(3,142
)
 
(1,145
)
 
(2,986
)
Loans to directors and officers at end of period
 
$
4,256

 
$
7,398

 
$
26,437

Commitments to directors and officers at December 31
 
$
1,027

 
$
2,024

 
$
96

Schedule of contractually required payments
The following table relates to acquired Yadkin 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 merger date.
 
Yadkin Merger July 4, 2014
 
 
Contractually required payments
$
110,365

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

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

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,
 
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
Balance, beginning of period
 
$
25,181

 
$
25,349

 
$
27,632

Loans purchased
 

 
8,604

 
4,242

Accretion of income
 
(13,333
)
 
(13,764
)
 
(13,640
)
Reclassifications from nonaccretable difference
 
5,749

 
4,091

 
9,595

Other, net
 
4,712

 
901

 
(2,480
)
Balance, end of period
 
$
22,309

 
$
25,181

 
$
25,349

Schedule of activity in allowance for loan losses
The following table relates to acquired Yadkin 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 merger date.
 
Yadkin Merger July 4, 2014
 
 
Contractually required payments
$
1,502,793

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

Contractual cash flows not expected to be collected
36,219

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, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
 
$
2,796

 
$
1,274

 
$
1,691

 
$
1,237

 
$
194

 
$
546

 
$
79

 
$
7,817

Charge-offs
 
(1,096
)
 
(2,337
)
 
(331
)
 
(509
)
 

 
(943
)
 
(407
)
 
(5,623
)
Recoveries
 
58

 
746

 

 
161

 
27

 
187

 
151

 
1,330

Provision for loan losses
 
1,924

 
2,748

 
(494
)
 
368

 
16

 
1,093

 
590

 
6,245

Ending balance
 
$
3,682

 
$
2,431

 
$
866

 
$
1,257

 
$
237

 
$
883

 
$
413

 
$
9,769

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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

 
The following tables summarize the ending allowance for loans losses and the recorded investment in loans by portfolio segment and impairment method.
 
 
December 31, 2015
 
 
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
 
$
314

 
$
106

 
$

 
$

 
$

 
$
67

 
$

 
$
487

Collectively evaluated for impairment
 
2,976

 
2,309

 
704

 
837

 
233

 
542

 
359

 
7,960

Purchased credit-impaired
 
392

 
16

 
162

 
420

 
4

 
274

 
54

 
1,322

Total
 
$
3,682

 
$
2,431

 
$
866

 
$
1,257

 
$
237

 
$
883

 
$
413

 
$
9,769

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Ending balance:
 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Individually evaluated for impairment
 
$
8,449

 
$
2,623

 
$
177

 
$
3,550

 
$
417

 
$
337

 
$

 
$
15,553

Collectively evaluated for impairment
 
1,354,977

 
540,685

 
330,714

 
315,030

 
44,630

 
274,042

 
59,983

 
2,920,061

Purchased credit-impaired
 
87,750

 
9,813

 
14,413

 
25,068

 
1,216

 
3,521

 
261

 
142,042

Total
 
$
1,451,176

 
$
553,121

 
$
345,304

 
$
343,648

 
$
46,263

 
$
277,900

 
$
60,244

 
$
3,077,656


 
 
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

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, 2015
 
 

 
 

 
 

 
 

 
 

Non-PCI Loans
 
 

 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

 
 

Real estate
 
$
1,308,789

 
$
32,525

 
$
22,112

 
$

 
$
1,363,426

Commercial and industrial
 
523,643

 
5,436

 
14,229

 

 
543,308

Construction and development
 
326,979

 
3,298

 
560

 
54

 
330,891

Consumer:
 
 

 
 

 
 

 
 

 
 

Residential real estate
 
305,046

 
5,682

 
7,852

 

 
318,580

Construction and development
 
43,274

 
666

 
1,107

 

 
45,047

Home equity
 
265,128

 
4,442

 
4,809

 

 
274,379

Other consumer
 
59,273

 
233

 
477

 

 
59,983

Total
 
$
2,832,132

 
$
52,282

 
$
51,146

 
$
54

 
$
2,935,614

 
 
 
 
 
 
 
 
 
 
 
PCI Loans
 
 

 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

 
 

Real estate
 
$
40,805

 
$
29,889

 
$
17,056

 
$

 
$
87,750

Commercial and industrial
 
7,913

 
630

 
1,270

 

 
9,813

Construction and development
 
5,975

 
3,022

 
5,416

 

 
14,413

Consumer:
 
 
 
 
 
 
 
 
 
 

Residential real estate
 
11,158

 
7,134

 
6,776

 

 
25,068

Construction and development
 
314

 
328

 
574

 

 
1,216

Home equity
 
264

 
2,016

 
1,059

 
182

 
3,521

Other consumer
 
8

 
200

 
53

 

 
261

Total
 
$
66,437

 
$
43,219

 
$
32,204

 
$
182

 
$
142,042


 
 
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

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, 2015
 
 

 
 

 
 

 
 

 
 

Non-PCI Loans
 
 

 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

 
 

Real estate
 
$
3,205

 
$
4,503

 
$
7,708

 
$
1,355,718

 
$
1,363,426

Commercial and industrial
 
6,004

 
2,599

 
8,603

 
534,705

 
543,308

Construction and development
 
68

 
414

 
482

 
330,409

 
330,891

Consumer:
 
 

 
 

 
 

 
 

 
 

Residential real estate
 
7,625

 
2,876

 
10,501

 
308,079

 
318,580

Construction and development
 
1,495

 
946

 
2,441

 
42,606

 
45,047

Home equity
 
3,857

 
1,877

 
5,734

 
268,645

 
274,379

Other consumer
 
1,015

 
208

 
1,223

 
58,760

 
59,983

Total
 
$
23,269

 
$
13,423

 
$
36,692

 
$
2,898,922

 
$
2,935,614

 
 
 
 
 
 
 
 
 
 
 
 
 
 
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

 
 
 
 
 
 
 
 
 
 
 
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, 2015
 
December 31, 2014
 
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
$
6,130

 
$

 
$
5,685

 
$

Commercial and industrial
4,126

 
552

 
4,594

 
2

Construction and development
468

 

 
1,692

 

Consumer:
 
 
 
 
 
 
 
Residential real estate
5,353

 

 
3,755

 

Construction and development
1,324

 

 
254

 

Home equity
3,245

 

 
1,721

 

Other consumer
548

 

 
248

 

Total
$
21,194

 
$
552

 
$
17,949

 
$
2

 
 
 
 
 
 
 
 
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, 2015
 
 
 
 
 
 
 
 
 
Non-PCI Loans
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
Commercial real estate
$
1,262

 
$
7,187

 
$
8,449

 
$
314

 
$
8,515

Commercial and industrial
531

 
2,092

 
2,623

 
106

 
2,695

Construction and development

 
177

 
177

 

 
180

Consumer:
 
 
 
 
 
 
 
 
 
Residential real estate
1,465

 
2,085

 
3,550

 

 
3,568

Construction and development

 
417

 
417

 

 
417

Home equity
20

 
317

 
337

 
67

 
359

Other consumer

 

 

 

 

Total
$
3,278

 
$
12,275

 
$
15,553

 
$
487

 
$
15,734

 
 
 
 
 
 
 
 
 
 
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


Schedule of impaired financing receivables
The following table provides the average balance of impaired loans for each period presented and interest income recognized during the period in which the loans were considered impaired.
 
2015
 
2014
 
2013
 
Average Balance
 
Interest Income
 
Average Balance
 
Interest Income
 
Average Balance
 
Interest Income
Non-PCI Loans
 
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
$
7,153

 
$
28

 
$
7,399

 
$
75

 
$
2,964

 
$
22

Commercial and industrial
2,287

 
5

 
2,599

 
1

 
144

 

Construction and development
545

 

 
2,509

 

 
1,282

 

Consumer:
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
2,249

 
83

 
2,616

 
27

 
1,029

 

Construction and development
209

 

 
214

 

 
48

 
 
Home equity
383

 

 
998

 

 
1,183

 

Other consumer

 

 
99

 

 
100

 

Total
$
12,826

 
$
116

 
$
16,434

 
$
103

 
$
6,750

 
$
22

Schedule of TDRs on financing receivables
The following table provides the number and recorded investment of TDRs outstanding.
 
December 31, 2015
 
December 31, 2014
 
Recorded Investment
 
Number
 
Recorded Investment
 
Number
TDRs:
 
 
 
 
 
 
 
Commercial real estate
$
4,684

 
7

 
$
4,215

 
7

Commercial and industrial
795

 
11

 
172

 
4

Commercial construction
177

 
2

 
131

 
2

Residential real estate
1,594

 
4

 
1,770

 
6

Home equity
20

 
1

 
83

 
2

Total
$
7,270

 
25

 
$
6,371

 
21


The following tables provide the number and recorded investment of TDRs modified and defaulted during the years ended December 31, 2015 and 2014.
 
TDRs Modified
 
2015
 
2014
 
Recorded Investment
 
Number
 
Recorded Investment
 
Number
TDRs:
 
 
 
 
 
 
 
Below market interest rate modifications:
 
 
 
 
 
 
 
Commercial real estate
$
1,626

 
4

 
$
3,460

 
$
4

Commercial and industrial
283

 
6

 
105

 
2

Commercial construction
56

 
1

 

 

Residential real estate

 

 
1,658

 
4

Home equity
20

 
1

 

 

Total
$
1,985

 
12

 
$
5,223

 
$
10



 
TDRs Defaulted
 
2015
 
2014
 
Recorded Investment
 
Number
 
Recorded Investment
 
Number
TDRs:
 
 
 
 
 
 
 
Below market interest rate modifications:
 
 
 
 
 
 
 
Commercial real estate
$
1,441

 
2

 
$
890

 
$
3

Commercial and industrial

 

 
212

 
2

Residential real estate
114

 
1

 

 

Total
$
1,555

 
3

 
$
1,102

 
$
5