XML 89 R64.htm IDEA: XBRL DOCUMENT v3.8.0.1
Regulatory Matters (Q3) (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2017
Dec. 31, 2016
REGULATORY MATTERS [Abstract]    
Actual capital amounts and ratios

Our actual capital amounts and ratios follow:

Actual
Minimum for
Adequately Capitalized
Institutions
Minimum for
Well-Capitalized
Institutions
Amount
Ratio
Amount
Ratio
Amount
Ratio
(Dollars in thousands)
September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total capital to risk-weighted assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated
$
307,278
 
 
15.14
%
$
162,315
 
 
8.00
%
 
NA
 
 
NA
 
Independent Bank
 
281,228
 
 
13.87
 
 
162,210
 
 
8.00
 
$
202,763
 
 
10.00
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tier 1 capital to risk-weighted assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated
$
284,818
 
 
14.04
%
$
121,737
 
 
6.00
%
 
NA
 
 
NA
 
Independent Bank
 
258,768
 
 
12.76
 
 
121,658
 
 
6.00
 
$
162,210
 
 
8.00
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common equity tier 1 capital to risk-weighted assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated
$
253,101
 
 
12.47
%
$
91,302
 
 
4.50
%
 
NA
 
 
NA
 
Independent Bank
 
258,768
 
 
12.76
 
 
91,243
 
 
4.50
 
$
131,796
 
 
6.50
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tier 1 capital to average assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated
$
284,818
 
 
10.63
%
$
107,154
 
 
4.00
%
 
NA
 
 
NA
 
Independent Bank
 
258,768
 
 
9.67
 
 
107,022
 
 
4.00
 
$
133,778
 
 
5.00
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Actual
Minimum for
Adequately Capitalized
Institutions
Minimum for
Well-Capitalized
Institutions
Amount
Ratio
Amount
Ratio
Amount
Ratio
(Dollars in thousands)
December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total capital to risk-weighted assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated
$
286,289
 
 
15.86
%
$
144,413
 
 
8.00
%
 
NA
 
 
NA
 
Independent Bank
 
270,855
 
 
15.02
 
 
144,223
 
 
8.00
 
$
180,279
 
 
10.00
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tier 1 capital to risk-weighted assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated
$
265,405
 
 
14.70
%
$
108,309
 
 
6.00
%
 
NA
 
 
NA
 
Independent Bank
 
249,971
 
 
13.87
 
 
108,167
 
 
6.00
 
$
144,223
 
 
8.00
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common equity tier 1 capital to risk-weighted assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated
$
238,996
 
 
13.24
%
$
81,232
 
 
4.50
%
 
NA
 
 
NA
 
Independent Bank
 
249,971
 
 
13.87
 
 
81,126
 
 
4.50
 
$
117,181
 
 
6.50
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tier 1 capital to average assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated
$
265,405
 
 
10.50
%
$
101,112
 
 
4.00
%
 
NA
 
 
NA
 
Independent Bank
 
249,971
 
 
9.90
 
 
101,019
 
 
4.00
 
$
126,274
 
 
5.00
%

NA - Not applicable

Our actual capital amounts and ratios at December 31 follow:

Actual
Minimum for
Adequately Capitalized
Institutions
Minimum for
Well-Capitalized
Institutions
Amount
Ratio
Amount
Ratio
Amount
Ratio
(Dollars in thousands)
2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total capital to risk-weighted assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated
$
286,289
 
 
15.86
%
$
144,413
 
 
8.00
%
 
NA
 
 
NA
 
Independent Bank
 
270,855
 
 
15.02
 
 
144,223
 
 
8.00
 
$
180,279
 
 
10.00
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tier 1 capital to risk-weighted assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated
$
265,405
 
 
14.70
%
$
108,309
 
 
6.00
%
 
NA
 
 
NA
 
Independent Bank
 
249,971
 
 
13.87
 
 
108,167
 
 
6.00
 
$
144,223
 
 
8.00
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common equity tier 1 capital to risk-weighted assets
Consolidated
$
238,996
 
 
13.24
%
$
81,232
 
 
4.50
%
 
NA
 
 
NA
 
Independent Bank
 
249,971
 
 
13.87
 
 
81,126
 
 
4.50
 
$
117,181
 
 
6.50
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tier 1 capital to average assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated
$
265,405
 
 
10.50
%
$
101,112
 
 
4.00
%
 
NA
 
 
NA
 
Independent Bank
 
249,971
 
 
9.90
 
 
101,019
 
 
4.00
 
$
126,274
 
 
5.00
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total capital to risk-weighted assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated
$
278,170
 
 
16.65
%
$
133,668
 
 
8.00
%
 
NA
 
 
NA
 
Independent Bank
 
261,894
 
 
15.69
 
 
133,514
 
 
8.00
 
$
166,893
 
 
10.00
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tier 1 capital to risk-weighted assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated
$
257,050
 
 
15.38
%
$
100,251
 
 
6.00
%
 
NA
 
 
NA
 
Independent Bank
 
240,867
 
 
14.43
 
 
100,136
 
 
6.00
 
$
133,514
 
 
8.00
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common equity tier 1 capital to risk-weighted assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated
$
239,271
 
 
14.32
%
$
75,188
 
 
4.50
%
 
NA
 
 
NA
 
Independent Bank
 
240,867
 
 
14.43
 
 
75,102
 
 
4.50
 
$
108,480
 
 
6.50
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tier 1 capital to average assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated
$
257,050
 
 
10.91
%
$
94,217
 
 
4.00
%
 
NA
 
 
NA
 
Independent Bank
 
240,867
 
 
10.23
 
 
94,145
 
 
4.00
 
$
117,682
 
 
5.00
%

NA - Not applicable

Components of regulatory capital

The components of our regulatory capital are as follows:

Consolidated
Independent Bank
September 30,
2017
December 31,
2016
September 30,
2017
December 31,
2016
(In thousands)
Total shareholders' equity
$
267,710
 
$
248,980
 
$
267,406
 
$
258,814
 
Add (deduct)
 
 
 
 
 
 
 
 
 
 
 
 
Accumulated other comprehensive (gain) loss for regulatory purposes
 
(2,140
)
 
3,310
 
 
(2,140
)
 
3,310
 
Intangible assets
 
(1,338
)
 
(1,159
)
 
(1,338
)
 
(1,159
)
Disallowed deferred tax assets
 
(11,131
)
 
(12,135
)
 
(5,160
)
 
(10,994
)
Common equity tier 1 capital
 
253,101
 
 
238,996
 
 
258,768
 
 
249,971
 
Qualifying trust preferred securities
 
34,500
 
 
34,500
 
 
 
 
 
Disallowed deferred tax assets
 
(2,783
)
 
(8,091
)
 
 
 
 
Tier 1 capital
 
284,818
 
 
265,405
 
 
258,768
 
 
249,971
 
Allowance for loan losses and allowance for unfunded lending commitments limited to 1.25% of total risk-weighted assets
 
22,460
 
 
20,884
 
 
22,460
 
 
20,884
 
Total risk-based capital
$
307,278
 
$
286,289
 
$
281,228
 
$
270,855
 

The components of our regulatory capital are as follows:

Consolidated
Independent Bank
December 31,
December 31,
2016
2015
2016
2015
(In thousands)
Total shareholders' equity
$
248,980
 
$
251,092
 
$
258,814
 
$
259,947
 
Add (deduct)
 
 
 
 
 
 
 
 
 
 
 
 
Accumulated other comprehensive loss for regulatory purposes
 
3,310
 
 
238
 
 
3,310
 
 
238
 
Intangible assets
 
(1,159
)
 
(912
)
 
(1,159
)
 
(912
)
Disallowed deferred tax assets
 
(12,135
)
 
(11,147
)
 
(10,994
)
 
(18,406
)
Common equity tier 1 capital
 
238,996
 
 
239,271
 
 
249,971
 
 
240,867
 
Qualifying trust preferred securities
 
34,500
 
 
34,500
 
 
 
 
 
Disallowed deferred tax assets
 
(8,091
)
 
(16,721
)
 
 
 
 
Tier 1 capital
 
265,405
 
 
257,050
 
 
249,971
 
 
240,867
 
Allowance for loan losses and allowance for unfunded lending commitments limited to 1.25% of total risk-weighted assets
 
20,884
 
 
21,120
 
 
20,884
 
 
21,027
 
Total risk-based capital
$
286,289
 
$
278,170
 
$
270,855
 
$
261,894