XML 35 R23.htm IDEA: XBRL DOCUMENT v3.5.0.2
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
9 Months Ended
Sep. 30, 2016
Receivables [Abstract]  
Schedule of loans by type
The following table summarizes the Company's loans by type.
 
 
September 30,
2016
 
December 31, 2015
Commercial:
 
 
 
 
Commercial real estate
 
$
2,504,456

 
$
1,451,176

Commercial and industrial
 
764,320

 
553,121

Construction and development
 
439,090

 
345,304

Consumer:
 
 
 
 
Residential real estate
 
665,085

 
343,648

Construction and development
 
289,515

 
46,263

Home equity
 
526,782

 
277,900

Other consumer
 
65,532

 
60,244

Gross loans
 
5,254,780

 
3,077,656

Less:
 
 

 
 

Deferred loan fees
 
(1,471
)
 
(1,112
)
Allowance for loan losses
 
(12,142
)
 
(9,769
)
Net loans
 
$
5,241,167

 
$
3,066,775

Schedule of contractually required payments
The following table relates to NewBridge 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.
 
NewBridge Merger on March 1, 2016
 
 
Contractually required payments
$
124,808

Nonaccretable difference
(14,878
)
Cash flows expected to be collected at acquisition
109,930

Accretable yield
(13,995
)
Fair value of PCI loans at acquisition
$
95,935

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.
 
Three months ended September 30,
 
Nine months ended September 30,
 
2016
 
2015
 
2016
 
2015
 
 
 
 
 
 
 
 
Balance, beginning of period
$
36,756

 
$
24,100

 
$
22,309

 
$
25,181

Additions resulting from acquisitions

 

 
13,995

 

Accretion of income
(3,850
)
 
(3,246
)
 
(11,078
)
 
(10,164
)
Reclassifications from nonaccretable difference
941

 
606

 
5,851

 
4,661

Other, net
684

 
2,100

 
3,454

 
3,882

Balance, end of period
$
34,531

 
$
23,560

 
$
34,531

 
$
23,560

Schedule of activity in allowance for loan losses
The following table relates to acquired NewBridge 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.
 
NewBridge Merger on March 1, 2016
 
 
Contractually required payments
$
2,257,195

Fair value of acquired loans at acquisition
1,965,201

Contractual cash flows not expected to be collected
26,370

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
Three months ended September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
 
$
4,525

 
$
3,057

 
$
1,282

 
$
985

 
$
289

 
$
1,119

 
$
376

 
$
11,633

Charge-offs
 
(171
)
 
(1,661
)
 
(32
)
 
(292
)
 

 
(325
)
 
(266
)
 
(2,747
)
Recoveries
 
33

 
81

 
12

 
74

 
1

 
29

 
29

 
259

Provision for loan losses
 
152

 
1,974

 
134

 
296

 
32

 
174

 
235

 
2,997

Ending balance
 
$
4,539

 
$
3,451

 
$
1,396

 
$
1,063

 
$
322

 
$
997

 
$
374

 
$
12,142

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine months ended September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
 
$
3,682

 
$
2,431

 
$
866

 
$
1,257

 
$
237

 
$
883

 
$
413

 
$
9,769

Charge-offs
 
(262
)
 
(3,096
)
 
(147
)
 
(509
)
 

 
(667
)
 
(711
)
 
(5,392
)
Recoveries
 
39

 
158

 
40

 
267

 
1

 
31

 
59

 
595

Provision for loan losses
 
1,080

 
3,958

 
637

 
48

 
84

 
750

 
613

 
7,170

Ending balance
 
$
4,539

 
$
3,451

 
$
1,396

 
$
1,063

 
$
322

 
$
997

 
$
374

 
$
12,142

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended September 30, 2015
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
 
$
3,137

 
$
1,960

 
$
665

 
$
1,327

 
$
269

 
$
775

 
$
225

 
$
8,358

Charge-offs
 
(103
)
 
(406
)
 
(134
)
 
(312
)
 

 
(475
)
 
(101
)
 
(1,531
)
Recoveries
 
44

 
429

 
10

 
57

 

 
9

 
48

 
597

Provision for loan losses
 
319

 
185

 
201

 
232

 
(15
)
 
593

 
61

 
1,576

Ending balance
 
$
3,397

 
$
2,168

 
$
742

 
$
1,304

 
$
254

 
$
902

 
$
233

 
$
9,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine months ended September 30, 2015
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
 
$
2,796

 
$
1,274

 
$
1,691

 
$
1,237

 
$
194

 
$
546

 
$
79

 
$
7,817

Charge-offs
 
(359
)
 
(1,377
)
 
(201
)
 
(442
)
 

 
(793
)
 
(349
)
 
(3,521
)
Recoveries
 
56

 
679

 
20

 
109

 
27

 
163

 
119

 
1,173

Provision for loan losses
 
904

 
1,592

 
(768
)
 
400

 
33

 
986

 
384

 
3,531

Ending balance
 
$
3,397

 
$
2,168

 
$
742

 
$
1,304

 
$
254

 
$
902

 
$
233

 
$
9,000

 
The following tables summarize the ending allowance for loans losses and the recorded investment in loans by portfolio segment and impairment method.
 
 
September 30, 2016
 
 
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
 
$
154

 
$
41

 
$
5

 
$
34

 
$

 
$

 
$

 
$
234

Collectively evaluated for impairment
 
4,127

 
3,216

 
1,391

 
903

 
322

 
954

 
363

 
11,276

Purchased credit-impaired
 
258

 
194

 

 
126

 

 
43

 
11

 
632

Total
 
$
4,539

 
$
3,451

 
$
1,396

 
$
1,063

 
$
322

 
$
997

 
$
374

 
$
12,142

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Ending balance:
 
 

 
 

 
 
 
 

 
 

 
 
 
 

 
 

Individually evaluated for impairment
 
$
7,461

 
$
3,015

 
$
370

 
$
888

 
$

 
$
583

 
$

 
$
12,317

Collectively evaluated for impairment
 
2,416,454

 
753,235

 
422,112

 
605,924

 
287,561

 
508,888

 
65,029

 
5,059,203

Purchased credit-impaired
 
80,541

 
8,070

 
16,608

 
58,273

 
1,954

 
17,311

 
503

 
183,260

Total
 
$
2,504,456

 
$
764,320

 
$
439,090

 
$
665,085

 
$
289,515

 
$
526,782

 
$
65,532

 
$
5,254,780


 
 
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

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
September 30, 2016
 
 

 
 

 
 

 
 

 
 

Non-PCI Loans
 
 

 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

 
 

Real estate
 
$
2,354,425

 
$
45,136

 
$
24,354

 
$

 
$
2,423,915

Commercial and industrial
 
699,009

 
31,208

 
26,033

 

 
756,250

Construction and development
 
417,174

 
3,702

 
1,606

 

 
422,482

Consumer:
 
 

 
 

 
 

 
 

 
 

Residential real estate
 
591,160

 
8,674

 
6,978

 

 
606,812

Construction and development
 
281,562

 
5,941

 
58

 

 
287,561

Home equity
 
497,646

 
4,423

 
7,402

 

 
509,471

Other consumer
 
64,295

 
315

 
412

 
7

 
65,029

Total
 
$
4,905,271

 
$
99,399

 
$
66,843

 
$
7

 
$
5,071,520

 
 
 
 
 
 
 
 
 
 
 
PCI Loans
 
 

 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

 
 

Real estate
 
$
29,382

 
$
36,483

 
$
14,676

 
$

 
$
80,541

Commercial and industrial
 
2,351

 
625

 
5,091

 
3

 
8,070

Construction and development
 
10,350

 
2,424

 
3,834

 

 
16,608

Consumer:
 
 
 
 
 
 
 
 
 
 

Residential real estate
 
39,809

 
10,069

 
8,395

 

 
58,273

Construction and development
 
532

 
306

 
1,116

 

 
1,954

Home equity
 
13,017

 
2,452

 
1,839

 
3

 
17,311

Other consumer
 
383

 
98

 
22

 

 
503

Total
 
$
95,824

 
$
52,457

 
$
34,973

 
$
6

 
$
183,260


 
 
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

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
September 30, 2016
 
 

 
 

 
 

 
 

 
 

Non-PCI Loans
 
 

 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

 
 

Real estate
 
$
12,174

 
$
3,905

 
$
16,079

 
$
2,407,836

 
$
2,423,915

Commercial and industrial
 
6,346

 
11,321

 
17,667

 
738,583

 
756,250

Construction and development
 
345

 
1,318

 
1,663

 
420,819

 
422,482

Consumer:
 
 

 
 

 
 

 
 

 
 

Residential real estate
 
5,259

 
2,449

 
7,708

 
599,104

 
606,812

Construction and development
 
1,459

 

 
1,459

 
286,102

 
287,561

Home equity
 
7,336

 
1,718

 
9,054

 
500,417

 
509,471

Other consumer
 
665

 
165

 
830

 
64,199

 
65,029

Total
 
$
33,584

 
$
20,876

 
$
54,460

 
$
5,017,060

 
$
5,071,520

 
 
 
 
 
 
 
 
 
 
 
 
 
 
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

 
 
 
 
 
 
 
 
 
 
 
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.
 
September 30, 2016
 
December 31, 2015
 
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
$
6,903

 
$

 
$
6,130

 
$

Commercial and industrial
12,916

 
187

 
4,126

 
552

Construction and development
805

 
691

 
468

 

Consumer:
 
 
 
 
 
 
 
Residential real estate
5,499

 

 
5,353

 

Construction and development
58

 

 
1,324

 

Home equity
4,731

 

 
3,245

 

Other consumer
288

 
42

 
548

 

Total
$
31,200

 
$
920

 
$
21,194

 
$
552

 
 
 
 
 
 
 
 
Schedule of impairment loans
The following table provides information on impaired loans. This table 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
September 30, 2016
 
 
 
 
 
 
 
 
 
Non-PCI Loans
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
Commercial real estate
$
988

 
$
6,473

 
$
7,461

 
$
154

 
$
7,187

Commercial and industrial
130

 
2,885

 
3,015

 
41

 
9,064

Construction and development

 
370

 
370

 
5

 
175

Consumer:
 
 
 
 
 
 
 
 
 
Residential real estate
888

 

 
888

 
34

 
888

Home equity

 
583

 
583

 

 
571

Total
$
2,006

 
$
10,311

 
$
12,317

 
$
234

 
$
17,885

 
 
 
 
 
 
 
 
 
 
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

Total
$
3,278

 
$
12,275

 
$
15,553

 
$
487

 
$
15,734


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.
 
Three months ended September 30,
 
Nine months ended September 30,
 
2016
 
2015
 
2016
 
2015
 
Average Balance
 
Interest Income
 
Average Balance
 
Interest Income
 
Average Balance
 
Interest Income
 
Average Balance
 
Interest Income
Non-PCI Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
$
11,154

 
$
39

 
$
12,915

 
$
8

 
$
9,817

 
$
124

 
$
9,734

 
$
33

Commercial and industrial
3,134

 
3

 
3,113

 
2

 
2,798

 
11

 
2,732

 
3

Construction and development
628

 

 
320

 

 
417

 

 
686

 

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
941

 
9

 
3,276

 
22

 
1,778

 
37

 
2,184

 
65

Construction and development

 

 

 

 
104

 

 

 

Home equity
292

 

 
20

 

 
230

 

 
213

 

Total
$
16,149

 
$
51

 
$
19,644

 
$
32

 
$
15,144

 
$
172

 
$
15,549

 
$
101

Schedule of recorded investment of TDRs outstanding and modified during the period
The following table provides the number and recorded investment of TDRs outstanding.
 
September 30, 2016
 
December 31, 2015
 
Recorded Investment
 
Number
 
Recorded Investment
 
Number
TDRs:
 
 
 
 
 
 
 
Commercial real estate
$
4,472

 
5

 
$
4,684

 
7

Commercial and industrial
1,907

 
13

 
795

 
11

Commercial construction
172

 
2

 
177

 
2

Residential real estate
885

 
1

 
1,594

 
4

Home equity

 

 
20

 
1

Total
$
7,436

 
21

 
$
7,270

 
25


The following tables provide the number and recorded investment of TDRs modified during the periods presented.
 
Three months ended September 30,
 
2016
 
2015
 
Recorded Investment
 
Number
 
Recorded Investment
 
Number
TDRs:
 
 
 
 
 
 
 
Below market interest rate modifications:
 
 
 
 
 
 
 
Commercial real estate
$
439

 
1

 
$
255

 
5

Commercial and industrial

 

 
196

 
1

Total
$
439

 
1

 
$
451

 
$
6


 
Nine months ended September 30,
 
2016
 
2015
 
Recorded Investment
 
Number
 
Recorded Investment
 
Number
TDRs:
 
 
 
 
 
 
 
Below market interest rate modifications:
 
 
 
 
 
 
 
Commercial real estate
$
1,160

 
3

 
$
902

 
7

Commercial and industrial

 

 
196

 
1

Residential real estate

 

 
398

 
1

Total
$
1,160

 
3

 
$
1,496

 
$
9