XML 55 R23.htm IDEA: XBRL DOCUMENT v3.3.0.814
LOANS (Tables)
9 Months Ended
Sep. 30, 2015
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
Information relating to portfolio loans, purchased credit impaired (PCI), and purchased unimpaired loans (PUL) is summarized as follows:
 
September 30, 2015
 
Portfolio Loans
 
PCI Loans
 
PUL's
 
Total
 
 
 
(Dollars in thousands)
 
Construction and land development
 
$
80,406
 
$
462
 
$
15,168
 
$
96,036
 
Commercial real estate
 
 
737,506
 
 
10,071
 
 
243,610
 
 
991,187
 
Residential real estate
 
 
671,530
 
 
1,008
 
 
50,395
 
 
722,933
 
Commercial and financial
 
 
166,059
 
 
1,132
 
 
43,144
 
 
210,335
 
Consumer
 
 
75,050
 
 
0
 
 
3,422
 
 
78,472
 
Other loans
 
 
484
 
 
0
 
 
0
 
 
484
 
NET LOAN BALANCES (1)
 
$
1,731,035
 
$
12,673
 
$
355,739
 
$
2,099,447
 
 
December 31, 2014
 
Portfolio Loans
 
PCI Loans
 
PUL's
 
Total
 
 
 
(Dollars in thousands)
 
Construction and land development
 
$
65,896
 
$
1,557
 
$
19,583
 
$
87,036
 
Commercial real estate
 
 
610,863
 
 
4,092
 
 
222,192
 
 
837,147
 
Residential real estate
 
 
639,428
 
 
851
 
 
46,618
 
 
686,897
 
Commercial and financial
 
 
120,763
 
 
1,312
 
 
35,321
 
 
157,396
 
Consumer
 
 
50,543
 
 
2
 
 
2,352
 
 
52,897
 
Other loans
 
 
512
 
 
0
 
 
0
 
 
512
 
NET LOAN BALANCES (1)
 
$
1,488,005
 
$
7,814
 
$
326,066
 
$
1,821,885
 
 
(1) Net loan balances as of September 30, 2015 and December 31, 2014 are net of deferred costs of $ 6.6 million and $3.6 million for each period, respectively.
Contractually Required Principal And Interest Cash Payments Changes [Table Text Block]
The table below summarizes the changes in total contractually required principal and interest cash payments, management’s estimate of expected total cash payments and carrying value of PCI loans during the three and nine month periods ending September 30, 2015. Contractually required principal and interest payments have been adjusted for estimated prepayments.
 
Three Months Ended September 30, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
Reclassifications
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
from
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
nonaccretable
 
September 30,
 
 
 
June 30, 2015
 
Additions
 
Deletions
 
Accretion
 
difference
 
2015
 
 
 
(In thousands)
 
Contractually required principal and interest
 
$
11,564
 
$
12,552
 
$
(609)
 
$
0
 
$
0
 
$
23,507
 
Nonaccretable difference
 
 
(3,901)
 
 
(4,249)
 
 
(1,656)
 
 
0
 
 
152
 
 
(9,654)
 
Cash flows expected to be collected
 
 
7,663
 
 
8,303
 
 
(2,265)
 
 
0
 
 
152
 
 
13,853
 
Accretable yield
 
 
(1,101)
 
 
(702)
 
 
610
 
 
165
 
 
(152)
 
 
(1,180)
 
Carrying value of acquired loans
 
 
6,562
 
$
7,601
 
$
(1,655)
 
$
165
 
$
0
 
 
12,673
 
Allowance for loan losses
 
 
(212)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(49)
 
Carrying value less allowance for loan losses
 
$
6,350
 
 
 
 
 
 
 
 
 
 
 
 
 
$
12,624
 
 
 
Nine Months Ended September 30, 2015
 
 
 
 
 
 
 
 
 
 
Reclassifications
 
 
 
 
 
 
 
 
 
 
 
 
 
 
from
 
 
 
 
 
December 31,
 
 
 
 
 
 
 
 
nonaccretable
 
September 30,
 
 
 
2014
 
Additions
 
Deletions
 
Accretion
 
difference
 
2015
 
 
 
(In thousands)
 
Contractually required principal and interest
 
$
14,831
 
$
12,552
 
$
(3,876)
 
$
0
 
$
0
 
$
23,507
 
Nonaccretable difference
 
 
(5,825)
 
 
(4,249)
 
 
7
 
 
0
 
 
413
 
 
(9,654)
 
Cash flows expected to be collected
 
 
9,006
 
 
8,303
 
 
(3,869)
 
 
0
 
 
413
 
 
13,853
 
Accretable yield
 
 
(1,192)
 
 
(702)
 
 
758
 
 
369
 
 
(413)
 
 
(1,180)
 
Carrying value of acquired loans
 
 
7,814
 
$
7,601
 
$
(3,111)
 
$
369
 
$
0
 
 
12,673
 
Allowance for loan losses
 
 
(64)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(49)
 
Carrying value less allowance for loan losses
 
$
7,750
 
 
 
 
 
 
 
 
 
 
 
 
 
$
12,624
 
Past Due Financing Receivables [Table Text Block]
The following tables present the contractual delinquency of the recorded investment in past due loans by class of loans as of September 30, 2015 and December 31, 2014:
 
 
 
 
 
 
 
Accruing
 
 
 
 
 
 
 
 
 
Accruing
 
Accruing
 
Greater
 
 
 
 
 
Total
 
September 30, 2015
 
30-59 Days
 
60-89 Days
 
Than
 
 
 
 
 
Financing
 
(Dollars in thousands)
 
Past Due
 
Past Due
 
90 Days
 
Nonaccrual
 
Current
 
Receivables
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Portfolio Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
 
$
16
 
$
0
 
$
0
 
$
809
 
$
79,581
 
$
80,406
 
Commercial real estate
 
 
165
 
 
0
 
 
0
 
 
2,557
 
 
734,784
 
 
737,506
 
Residential real estate
 
 
466
 
 
753
 
 
0
 
 
10,498
 
 
659,813
 
 
671,530
 
Commerical and financial
 
 
0
 
 
5
 
 
0
 
 
0
 
 
166,054
 
 
166,059
 
Consumer
 
 
0
 
 
0
 
 
0
 
 
267
 
 
74,783
 
 
75,050
 
Other
 
 
0
 
 
0
 
 
0
 
 
0
 
 
484
 
 
484
 
Total
 
 
647
 
 
758
 
 
0
 
 
14,131
 
 
1,715,499
 
$
1,731,035
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchased Unimpaired Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
 
 
0
 
 
0
 
 
0
 
 
42
 
 
15,126
 
$
15,168
 
Commercial real estate
 
 
522
 
 
0
 
 
0
 
 
1,716
 
 
241,372
 
 
243,610
 
Residential real estate
 
 
57
 
 
0
 
 
50
 
 
0
 
 
50,288
 
 
50,395
 
Commerical and financial
 
 
244
 
 
133
 
 
0
 
 
0
 
 
42,767
 
 
43,144
 
Consumer
 
 
0
 
 
0
 
 
0
 
 
0
 
 
3,422
 
 
3,422
 
Other
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
Total
 
 
823
 
 
133
 
 
50
 
 
1,758
 
 
352,975
 
$
355,739
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchased Credit Impaired Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
 
 
0
 
 
0
 
 
0
 
 
343
 
 
119
 
$
462
 
Commercial real estate
 
 
0
 
 
0
 
 
0
 
 
529
 
 
9,542
 
 
10,071
 
Residential real estate
 
 
0
 
 
0
 
 
0
 
 
349
 
 
659
 
 
1,008
 
Commerical and financial
 
 
0
 
 
0
 
 
0
 
 
0
 
 
1,132
 
 
1,132
 
Consumer
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
Other
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
Total
 
 
0
 
 
0
 
 
0
 
 
1,221
 
 
11,452
 
$
12,673
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Loans
 
$
1,470
 
$
891
 
$
50
 
$
17,110
 
$
2,079,926
 
$
2,099,447
 
 
 
 
 
 
 
 
Accruing
 
 
 
 
 
 
 
 
 
Accruing
 
Accruing
 
Greater
 
 
 
 
 
Total
 
December 31, 2014
 
30-59 Days
 
60-89 Days
 
Than
 
 
 
 
 
Financing
 
(Dollars in thousands)
 
Past Due
 
Past Due
 
90 Days
 
Nonaccrual
 
Current
 
Receivables
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Portfolio Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
 
$
0
 
$
0
 
$
0
 
$
534
 
$
65,362
 
$
65,896
 
Commercial real estate
 
 
764
 
 
0
 
 
0
 
 
3,457
 
 
606,642
 
 
610,863
 
Residential real estate
 
 
259
 
 
159
 
 
17
 
 
14,381
 
 
624,612
 
 
639,428
 
Commerical and financial
 
 
232
 
 
0
 
 
0
 
 
0
 
 
120,531
 
 
120,763
 
Consumer
 
 
256
 
 
25
 
 
0
 
 
191
 
 
50,071
 
 
50,543
 
Other
 
 
0
 
 
0
 
 
0
 
 
0
 
 
512
 
 
512
 
Total
 
$
1,511
 
$
184
 
$
17
 
$
18,563
 
$
1,467,730
 
$
1,488,005
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchased Unimpaired Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
 
$
303
 
$
0
 
$
0
 
$
0
 
$
19,280
 
$
19,583
 
Commercial real estate
 
 
2,318
 
 
0
 
 
41
 
 
0
 
 
219,833
 
 
222,192
 
Residential real estate
 
 
142
 
 
0
 
 
39
 
 
5
 
 
46,432
 
 
46,618
 
Commerical and financial
 
 
953
 
 
0
 
 
0
 
 
0
 
 
34,368
 
 
35,321
 
Consumer
 
 
0
 
 
0
 
 
0
 
 
0
 
 
2,352
 
 
2,352
 
Other
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
Total
 
$
3,716
 
$
0
 
$
80
 
$
5
 
$
322,265
 
$
326,066
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchased Impaired Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
 
$
0
 
$
0
 
$
0
 
$
1,428
 
$
129
 
$
1,557
 
Commercial real estate
 
 
7
 
 
359
 
 
0
 
 
733
 
 
2,993
 
 
4,092
 
Residential real estate
 
 
88
 
 
0
 
 
116
 
 
411
 
 
236
 
 
851
 
Commerical and financial
 
 
0
 
 
0
 
 
0
 
 
0
 
 
1,312
 
 
1,312
 
Consumer
 
 
0
 
 
0
 
 
0
 
 
0
 
 
2
 
 
2
 
Other
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
Total
 
$
95
 
$
359
 
$
116
 
$
2,572
 
$
4,672
 
$
7,814
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Loans
 
$
5,322
 
$
543
 
$
213
 
$
21,140
 
$
1,794,667
 
$
1,821,885
 
Financing Receivable Credit Quality Indicators [Table Text Block]
The following tables present the risk category of loans by class of loans based on the most recent analysis performed as of September 30, 2015 and December 31, 2014:
   
September 30, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
& Land
 
Commercial
 
Residential
 
and
 
Consumer
 
 
 
(Dollars in thousands)
 
Development
 
Real Estate
 
Real Estate
 
Financial
 
Loans
 
Total
 
Pass
 
$
88,273
 
$
958,777
 
$
695,872
 
$
209,087
 
$
77,407
 
$
2,029,416
 
Special mention
 
 
3,486
 
 
12,377
 
 
1,484
 
 
498
 
 
840
 
 
18,685
 
Substandard
 
 
2,368
 
 
8,011
 
 
2,527
 
 
732
 
 
55
 
 
13,693
 
Doubtful
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
Nonaccrual
 
 
1,194
 
 
4,802
 
 
10,847
 
 
0
 
 
267
 
 
17,110
 
Pass-Troubled debt restructures
 
 
347
 
 
5,948
 
 
24
 
 
18
 
 
387
 
 
6,724
 
Troubled debt restructures
 
 
368
 
 
1,272
 
 
12,179
 
 
0
 
 
0
 
 
13,819
 
 
 
$
96,036
 
$
991,187
 
$
722,933
 
$
210,335
 
$
78,956
 
$
2,099,447
 
 
December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
& Land
 
Commercial
 
Residential
 
and
 
Consumer
 
 
 
(Dollars in thousands)
 
Development
 
Real Estate
 
Real Estate
 
Financial
 
Loans
 
Total
 
Pass
 
$
79,397
 
$
797,934
 
$
655,518
 
$
155,281
 
$
51,764
 
$
1,739,894
 
Special mention
 
 
1,815
 
 
11,709
 
 
546
 
 
993
 
 
590
 
 
15,653
 
Substandard
 
 
1,685
 
 
15,325
 
 
1,733
 
 
1,002
 
 
456
 
 
20,201
 
Doubtful
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
Nonaccrual
 
 
1,963
 
 
4,189
 
 
14,797
 
 
0
 
 
191
 
 
21,140
 
Pass-Troubled debt restructures
 
 
1,672
 
 
2,332
 
 
17
 
 
0
 
 
0
 
 
4,021
 
Troubled debt restructures
 
 
504
 
 
5,658
 
 
14,286
 
 
120
 
 
408
 
 
20,976
 
 
 
$
87,036
 
$
837,147
 
$
686,897
 
$
157,396
 
$
53,409
 
$
1,821,885