|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
|
|||
|
|||
| | | December 31, 2014 | | ||||||||||
| | | Gross | | Gross | | Gross | | | | ||||
| | | Amortized | | Unrealized | | Unrealized | | Fair | | ||||
| | | Cost | | Gains | | Losses | | Value | | ||||
| | | (In thousands) | | ||||||||||
| SECURITIES AVAILABLE FOR SALE | | | | | | | | | | | | | |
| U.S. Treasury securities and obligations of U.S. Government Sponsored Entities | | $ | 3,876 | | $ | 23 | | $ | 0 | | $ | 3,899 | |
| Mortgage-backed securities of U.S. Government Sponsored Entities | | | 123,981 | | | 1,501 | | | (423) | | | 125,059 | |
| Collateralized mortgage obligations of U.S. Government Sponsored Entities | | | 352,483 | | | 1,075 | | | (6,077) | | | 347,481 | |
| Private mortgage-backed securities | | | 29,967 | | | 291 | | | 0 | | | 30,258 | |
| Private collateralized mortgage obligations | | | 85,175 | | | 688 | | | (728) | | | 85,135 | |
| Collateralized loan obligations | | | 127,397 | | | 0 | | | (2,172) | | | 125,225 | |
| Obligations of state and political subdivisions | | | 23,511 | | | 810 | | | (3) | | | 24,318 | |
| | | $ | 746,390 | | $ | 4,388 | | $ | (9,403) | | $ | 741,375 | |
| | | | | | | | | | | | | | |
| SECURITIES HELD FOR INVESTMENT | | | | | | | | | | | | | |
| Mortgage-backed securities of U.S. Government Sponsored Entities | | $ | 67,535 | | $ | 812 | | $ | 0 | | $ | 68,347 | |
| Collateralized mortgage obligations of U.S. Government Sponsored Entities | | | 114,541 | | | 695 | | | (280) | | | 114,956 | |
| Collateralized loan obligations | | | 25,828 | | | 0 | | | (343) | | | 25,485 | |
| | | $ | 207,904 | | $ | 1,507 | | $ | (623) | | $ | 208,788 | |
| | | December 31, 2013 | | ||||||||||
| | | Gross | | Gross | | Gross | | | | ||||
| | | Amortized | | Unrealized | | Unrealized | | Fair | | ||||
| | | Cost | | Gains | | Losses | | Value | | ||||
| | | (In thousands) | | ||||||||||
| SECURITIES AVAILABLE FOR SALE | | | | | | | | | | | | | |
| U.S. Treasury securities and obligations of U.S. Government Sponsored Entities | | $ | 100 | | $ | 0 | | $ | 0 | | $ | 100 | |
| Mortgage-backed securities of U.S. Government Sponsored Entities | | | 129,468 | | | 1,456 | | | (4,189) | | | 126,735 | |
| Collateralized mortgage obligations of U.S. Government Sponsored Entities | | | 383,392 | | | 776 | | | (14,747) | | | 369,421 | |
| Private mortgage-backed securities | | | 29,800 | | | 0 | | | (226) | | | 29,574 | |
| Private collateralized mortgage obligations | | | 76,520 | | | 731 | | | (413) | | | 76,838 | |
| Collateralized loan obligations | | | 32,592 | | | 0 | | | (413) | | | 32,179 | |
| Obligations of state and political subdivisions | | | 6,586 | | | 193 | | | (15) | | | 6,764 | |
| | | $ | 658,458 | | $ | 3,156 | | $ | (20,003) | | $ | 641,611 | |
| | | | | | | | | | | | | | |
| SECURITIES HELD FOR INVESTMENT | | | | | | | | | | | | | |
| Mortgage-backed securities of U.S. Government Sponsored Entities | | $ | 0 | | $ | 0 | | $ | 0 | | $ | 0 | |
| Collateralized mortgage obligations of U.S. Government Sponsored Entities | | | 0 | | | 0 | | | 0 | | | 0 | |
| Collateralized loan obligations | | | 0 | | | 0 | | | 0 | | | 0 | |
| | | $ | 0 | | $ | 0 | | $ | 0 | | $ | 0 | |
| | | Held for Investment | | Available for Sale | | ||||||||
| | | Amortized | | Fair | | Amortized | | Fair | | ||||
| | | Cost | | Value | | Cost | | Value | | ||||
| | | (In thousands) | | (In thousands) | | ||||||||
| Due in less than one year | | $ | 0 | | $ | 0 | | $ | 0 | | $ | 0 | |
| Due after one year through five years | | | 0 | | | 0 | | | 842 | | | 847 | |
| Due after five years through ten years | | | 0 | | | 0 | | | 24,239 | | | 24,178 | |
| Due after ten years | | | 0 | | | 0 | | | 129,703 | | | 128,417 | |
| | | | 0 | | | 0 | | | 154,784 | | | 153,442 | |
| Mortgage-backed securities of U.S. Government Sponsored Entities | | | 67,535 | | | 68,347 | | | 123,981 | | | 125,059 | |
| Collateralized mortgage obligations of U.S. Government Sponsored Entities | | | 114,541 | | | 114,956 | | | 352,483 | | | 347,481 | |
| Private mortgage-backed securities | | | 0 | | | 0 | | | 29,967 | | | 30,258 | |
| Collateralized loan obligations | | | 25,828 | | | 25,485 | | | 85,175 | | | 85,135 | |
| | | $ | 207,904 | | $ | 208,788 | | $ | 746,390 | | $ | 741,375 | |
| | | December 31, 2014 | | ||||||||||||||||
| | | Less than 12 months | | 12 months or longer | | Total | | ||||||||||||
| | | Fair | | Unrealized | | Fair | | Unrealized | | Fair | | Unrealized | | ||||||
| | | Value | | Losses | | Value | | Losses | | Value | | Losses | | ||||||
| | | (In thousands) | | ||||||||||||||||
| U.S. Treasury securities and obligations of U.S. Government Sponsored Entities | | $ | 100 | | $ | 0 | | $ | 0 | | $ | 0 | | $ | 100 | | $ | 0 | |
| Mortgage-backed securities of U.S. Government Sponsored Entities | | | 36,890 | | | (153) | | | 21,640 | | | (271) | | | 58,530 | | | (424) | |
| Collateralized mortgage obligations of U.S. Government Sponsored Entities | | | 100,148 | | | (833) | | | 170,400 | | | (5,523) | | | 270,548 | | | (6,356) | |
| Private collateralized mortgage obligations | | | 61,554 | | | (914) | | | 10,091 | | | (157) | | | 71,645 | | | (1,071) | |
| Collateralized loan obligations | | | 100,714 | | | (1,769) | | | 24,511 | | | (403) | | | 125,225 | | | (2,172) | |
| Obligations of state and political subdivisions | | | 1,734 | | | (3) | | | 0 | | | 0 | | | 1,734 | | | (3) | |
| Total temporarily impaired securities | | $ | 301,140 | | $ | (3,672) | | $ | 226,642 | | $ | (6,354) | | $ | 527,782 | | $ | (10,026) | |
| | | December 31, 2013 | | ||||||||||||||||
| | | Less than 12 months | | 12 months or longer | | Total | | ||||||||||||
| | | Fair | | Unrealized | | Fair | | Unrealized | | Fair | | Unrealized | | ||||||
| | | Value | | Losses | | Value | | Losses | | Value | | Losses | | ||||||
| | | (In thousands) | | ||||||||||||||||
| Mortgage-backed securities of U.S. Government Sponsored Entities | | $ | 33,425 | | $ | (2,045) | | $ | 35,043 | | $ | (2,144) | | $ | 68,468 | | $ | (4,189) | |
| Collateralized mortgage obligations of U.S. Government Sponsored Entities | | | 287,312 | | | (12,450) | | | 45,657 | | | (2,297) | | | 332,969 | | | (14,747) | |
| Private mortgage-backed securities | | | 29,574 | | | (226) | | | 0 | | | 0 | | | 29,574 | | | (226) | |
| Private collateralized mortgage obligations | | | 47,653 | | | (413) | | | 0 | | | 0 | | | 47,653 | | | (413) | |
| Collateralized loan obligations | | | 32,179 | | | (413) | | | 0 | | | 0 | | | 32,179 | | | (413) | |
| Obligations of state and political subdivisions | | | 502 | | | (14) | | | 125 | | | (1) | | | 627 | | | (15) | |
| Total temporarily impaired securities | | $ | 430,645 | | $ | (15,561) | | $ | 80,825 | | $ | (4,442) | | $ | 511,470 | | $ | (20,003) | |
|
|||
| | | 2014 | | ||||||||||
| | | Portfolio Loans | | PCI Loans | | PUL's | | Total | | ||||
| | | (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 | |
| Commerical and financial | | | 120,763 | | | 1,312 | | | 35,321 | | $ | 157,396 | |
| Consumer | | | 50,543 | | | 2 | | | 2,352 | | $ | 52,897 | |
| Other | | | 512 | | | 0 | | | 0 | | $ | 512 | |
| NET LOAN BALANCES | | $ | 1,488,005 | | $ | 7,814 | | $ | 326,066 | | $ | 1,821,885 | |
| | | 2013 | | ||||||||||
| | | (In thousands) | | ||||||||||
| Construction and land development | | $ | 67,450 | | $ | 0 | | $ | 0 | | $ | 67,450 | |
| Commercial real estate | | | 520,382 | | | 0 | | | 0 | | $ | 520,382 | |
| Residential real estate | | | 592,746 | | | 0 | | | 0 | | $ | 592,746 | |
| Commerical and financial | | | 78,636 | | | 0 | | | 0 | | $ | 78,636 | |
| Consumer | | | 44,713 | | | 0 | | | 0 | | $ | 44,713 | |
| Other | | | 280 | | | 0 | | | 0 | | $ | 280 | |
| NET LOAN BALANCES | | $ | 1,304,207 | | $ | 0 | | $ | 0 | | $ | 1,304,207 | |
| (1) | Net loan balances at December 31, 2014 and 2013 include deferred costs of $3,645,000 and $2,618,000, respectively. |
| October 1, 2014 | | PCI Loans | | PUL's | | Total | | |||
| | | (In thousands) | | |||||||
| Contractually required principal and interest | | $ | 17,169 | | $ | 367,881 | | $ | 385,050 | |
| Non-accretable difference | | | (7,196) | | | 0 | | | (7,196) | |
| Cash flows expected to be collected | | | 9,973 | | | 367,881 | | | 377,854 | |
| Accretable yield | | | (1,256) | | | (11,235) | | | (12,491) | |
| Total Acquired loans | | $ | 8,717 | | $ | 356,646 | | $ | 365,363 | |
| December 31, 2014 | | PCI | | PULs | | Total | | |||
| | | (In thousands) | | |||||||
| Construction and land development | | $ | 1,557 | | $ | 19,583 | | $ | 21,140 | |
| Commercial real estate | | | 4,092 | | | 222,192 | | | 226,284 | |
| Residential real estate | | | 851 | | | 46,618 | | | 47,469 | |
| Commercial and financial | | | 1,312 | | | 35,321 | | | 36,633 | |
| Consumer | | | 2 | | | 2,352 | | | 2,354 | |
| Other | | | 0 | | | 0 | | | 0 | |
| Carrying value of acquired loans | | $ | 7,814 | | $ | 326,066 | | $ | 333,880 | |
| | | | | | | | | | | |
| Carrying value , net of allowance of $64 | | $ | 7,750 | | $ | 326,066 | | $ | 333,816 | |
| | | | | | | | | | | | | | | Reclassifications from | | | | | |
| Activity during the three month period ending | | | | | | | | | | | | | | nonaccretable | | | | | |
| December 31, 2014 | | 30-Sep-14 | | Additions | | Deletions | | Accretion | | difference | | 31-Dec-14 | | ||||||
| | | (In thousands) | | ||||||||||||||||
| Contractually required principal and interest | | $ | 0 | | $ | 17,169 | | $ | (2,338) | | $ | 0 | | $ | 0 | | $ | 14,831 | |
| Non-accretable difference | | | 0 | | | (7,196) | | | 1,289 | | | 0 | | | 82 | | | (5,825) | |
| Cash flows expected to be collected | | | 0 | | | 9,973 | | | (1,049) | | | 0 | | | 82 | | | 9,006 | |
| Accretable yield | | | 0 | | | (1,256) | | | 50 | | | 96 | | | (82) | | | (1,192) | |
| Carrying value of acquired loans | | | 0 | | | 8,717 | | | (999) | | | 96 | | | 0 | | | 7,814 | |
| Allowance for loan losses | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | (64) | |
| Carrying value less allowance for loan losses | | $ | 0 | | $ | 8,717 | | $ | (999) | | $ | 96 | | $ | 0 | | $ | 7,750 | |
| | | | | | | | | Accruing | | | | | | | | | | | |
| | | Accruing | | Accruing | | Greater | | | | | | | | Total | | ||||
| | | 30-59 Days | | 60-89 Days | | Than | | | | | | | | Financing | | ||||
| December 31, 2014 | | Past Due | | Past Due | | 90 Days | | Nonaccrual | | Current | | Receivables | | ||||||
| | | | | | | | | (In thousands) | | | | | | | | ||||
| 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 | |
| | | | | | | | | Accruing | | | | | | | | | | | |
| | | Accruing | | Accruing | | Greater | | | | | | | | Total | | ||||
| | | 30-59 Days | | 60-89 Days | | Than | | | | | | | | Financing | | ||||
| December 31, 2013 (2) | | Past Due | | Past Due | | 90 Days | | Nonaccrual | | Current | | Receivables | | ||||||
| | | (In thousands) | | ||||||||||||||||
| Construction and land development | | $ | 3 | | $ | 0 | | $ | 0 | | $ | 1,302 | | $ | 66,145 | | $ | 67,450 | |
| Commercial real estate | | | 684 | | | 345 | | | 0 | | | 5,111 | | | 514,242 | | | 520,382 | |
| Residential real estate | | | 974 | | | 909 | | | 160 | | | 20,705 | | | 569,998 | | | 592,746 | |
| Commerical and financial | | | 353 | | | 0 | | | 0 | | | 13 | | | 78,270 | | | 78,636 | |
| Consumer | | | 33 | | | 27 | | | 0 | | | 541 | | | 44,112 | | | 44,713 | |
| Other | | | 0 | | | 0 | | | 0 | | | 0 | | | 280 | | | 280 | |
| Total | | $ | 2,047 | | $ | 1,281 | | $ | 160 | | $ | 27,672 | | $ | 1,273,047 | | $ | 1,304,207 | |
| (2) | All purchased loans disclosed were acquired in 2014 and were therefore not presented as part of this table. |
| | | Construction | | | | | | Commercial | | | | | | ||||||
| | | & Land | | Commercial | | Residential | | and | | | | | | ||||||
| December 31, 2014 | | Development | | Real Estate | | Real Estate | | Financial | | Consumer | | Total | | ||||||
| | | (In thousands) | | ||||||||||||||||
| 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 | |
| | | Construction | | | | | | Commercial | | | | | | ||||||
| | | & Land | | Commercial | | Residential | | and | | | | | | ||||||
| December 31, 2013 | | Development | | Real Estate | | Real Estate | | Financial | | Consumer | | Total | | ||||||
| | | (In thousands) | | ||||||||||||||||
| Pass | | $ | 63,186 | | $ | 485,268 | | $ | 554,681 | | $ | 77,840 | | $ | 43,267 | | $ | 1,224,242 | |
| Special mention | | | 583 | | | 6,810 | | | 824 | | | 382 | | | 300 | | | 8,899 | |
| Substandard | | | 0 | | | 15,886 | | | 1,670 | | | 248 | | | 453 | | | 18,257 | |
| Doubtful | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | |
| Nonaccrual | | | 1,302 | | | 5,111 | | | 20,705 | | | 13 | | | 541 | | | 27,672 | |
| Pass-Troubled debt restructures | | | 1,838 | | | 5,584 | | | 30 | | | 0 | | | 0 | | | 7,452 | |
| Troubled debt restructures | | | 541 | | | 1,723 | | | 14,836 | | | 153 | | | 432 | | | 17,685 | |
| | | $ | 67,450 | | $ | 520,382 | | $ | 592,746 | | $ | 78,636 | | $ | 44,993 | | $ | 1,304,207 | |
|
|||
| | | | | | Pre- | | Post- | | | | | | ||||
| | | | | | Modification | | Modification | | | | | | ||||
| | | Number | | Outstanding | | Outstanding | | Specific | | Valuation | | |||||
| | | of | | Recorded | | Recorded | | Reserve | | Allowance | | |||||
| | | Contracts | | Investment | | Investment | | Recorded | | Recorded | | |||||
| | | (In thousands) | | |||||||||||||
| Construction and land development | | $ | 1 | | $ | 72 | | $ | 71 | | $ | 0 | | $ | 1 | |
| Residential real estate | | | 6 | | | 687 | | | 638 | | | 0 | | | 49 | |
| Commercial real estate | | | 1 | | | 4,300 | | | 3,975 | | | 0 | | | 325 | |
| | | | 8 | | $ | 5,059 | | $ | 4,684 | | $ | 0 | | $ | 375 | |
| | | Impaired Loans | | |||||||||||||
| | | for the Year Ended December 31, 2014 | | |||||||||||||
| | | | | | Unpaid | | Related | | Average | | Interest | | ||||
| | | Recorded | | Principal | | Valuation | | Recorded | | Income | | |||||
| | | Investment | | Balance | | Allowance | | Investment | | Recognized | | |||||
| | | ( In thousands ) | | | | | ||||||||||
| With no related allowance recorded: | | | | | | | | | | | | | | | | |
| Construction and land development | | $ | 1,824 | | $ | 2,239 | | $ | 0 | | $ | 2,080 | | $ | 106 | |
| Commercial real estate | | | 3,087 | | | 4,600 | | | 0 | | | 2,713 | | | 20 | |
| Residential real estate | | | 11,898 | | | 16,562 | | | 0 | | | 11,366 | | | 198 | |
| Commercial and financial | | | 120 | | | 120 | | | 0 | | | 110 | | | 8 | |
| Consumer | | | 65 | | | 93 | | | 0 | | | 291 | | | 1 | |
| With an allowance recorded: | | | | | | | | | | | | | | | | |
| Construction and land development | | | 886 | | | 931 | | | 159 | | | 1,213 | | | 81 | |
| Commercial real estate | | | 8,359 | | | 8,469 | | | 529 | | | 10,446 | | | 461 | |
| Residential real estate | | | 16,804 | | | 17,693 | | | 2,741 | | | 20,793 | | | 445 | |
| Commercial and financial | | | 0 | | | 0 | | | 0 | | | 47 | | | 0 | |
| Consumer | | | 534 | | | 562 | | | 112 | | | 543 | | | 25 | |
| Total: | | | | | | | | | | | | | | | | |
| Construction and land development | | | 2,710 | | | 3,170 | | | 159 | | | 3,293 | | | 187 | |
| Commercial real estate | | | 11,446 | | | 13,069 | | | 529 | | | 13,159 | | | 481 | |
| Residential real estate | | | 28,702 | | | 34,255 | | | 2,741 | | | 32,159 | | | 643 | |
| Commercial and financial | | | 120 | | | 120 | | | 0 | | | 157 | | | 8 | |
| Consumer | | | 599 | | | 655 | | | 112 | | | 834 | | | 26 | |
| | | $ | 43,577 | | $ | 51,269 | | $ | 3,541 | | $ | 49,602 | | $ | 1,345 | |
| | | Impaired Loans | | |||||||||||||
| | | for the Year Ended December 31, 2013 | | |||||||||||||
| | | | | | Unpaid | | Related | | Average | | Interest | | ||||
| | | Recorded | | Principal | | Valuation | | Recorded | | Income | | |||||
| | | Investment | | Balance | | Allowance | | Investment | | Recognized | | |||||
| | | ( In thousands ) | | | | | ||||||||||
| With no related allowance recorded: | | | | | | | | | | | | | | | | |
| Construction and land development | | $ | 2,561 | | $ | 3,180 | | $ | 0 | | $ | 2,446 | | $ | 102 | |
| Commercial real estate | | | 4,481 | | | 6,577 | | | 0 | | | 7,382 | | | 28 | |
| Residential real estate | | | 12,366 | | | 17,372 | | | 0 | | | 14,512 | | | 81 | |
| Commercial and financial | | | 153 | | | 153 | | | 0 | | | 19 | | | 9 | |
| Consumer | | | 425 | | | 569 | | | 0 | | | 162 | | | 19 | |
| With an allowance recorded: | | | | | | | | | | | | | | | | |
| Construction and land development | | | 1,120 | | | 1,197 | | | 149 | | | 1,347 | | | 36 | |
| Commercial real estate | | | 7,937 | | | 8,046 | | | 638 | | | 17,264 | | | 395 | |
| Residential real estate | | | 23,365 | | | 24,766 | | | 4,528 | | | 22,899 | | | 566 | |
| Commercial and financial | | | 13 | | | 13 | | | 13 | | | 1 | | | 1 | |
| Consumer | | | 548 | | | 573 | | | 118 | | | 571 | | | 23 | |
| Total: | | | | | | | | | | | | | | | | |
| Construction and land development | | | 3,681 | | | 4,377 | | | 149 | | | 3,793 | | | 138 | |
| Commercial real estate | | | 12,418 | | | 14,623 | | | 638 | | | 24,646 | | | 423 | |
| Residential real estate | | | 35,731 | | | 42,138 | | | 4,528 | | | 37,411 | | | 647 | |
| Commercial and financial | | | 166 | | | 166 | | | 13 | | | 20 | | | 10 | |
| Consumer | | | 973 | | | 1,142 | | | 118 | | | 733 | | | 42 | |
| | | $ | 52,969 | | $ | 62,446 | | $ | 5,446 | | $ | 66,603 | | $ | 1,260 | |
| | | Beginning Balance | | Provision for Loan Losses | | Charge- Offs | | Recoveries | | Net (Charge- Offs) Recoveries | | Ending Balance | | ||||||
| | | (In thousands) | | ||||||||||||||||
| December 31 , 2014 | | | | | | | | | | | | | | | | | | | |
| Construction and land development | | $ | 808 | | $ | 139 | | $ | (640) | | $ | 415 | | $ | (225) | | $ | 722 | |
| Commercial real estate | | | 6,160 | | | (2,917) | | | (398) | | | 1,683 | | | 1,285 | | | 4,528 | |
| Residential real estate | | | 11,659 | | | (1,651) | | | (1,126) | | | 902 | | | (224) | | | 9,784 | |
| Commercial and financial | | | 710 | | | 697 | | | (398) | | | 170 | | | (228) | | | 1,179 | |
| Consumer | | | 731 | | | 182 | | | (193) | | | 74 | | | (119) | | | 794 | |
| | | $ | 20,068 | | $ | (3,550) | | $ | (2,755) | | $ | 3,244 | | $ | 489 | | $ | 17,007 | |
| December 31 , 2013 | | | | | | | | | | | | | | | | | | | |
| Construction and land development | | $ | 1,134 | | $ | 66 | | $ | (604) | | $ | 212 | | $ | (392) | | $ | 808 | |
| Commercial real estate | | | 8,849 | | | (522) | | | (2,714) | | | 547 | | | (2,167) | | | 6,160 | |
| Residential real estate | | | 11,090 | | | 3,273 | | | (3,153) | | | 449 | | | (2,704) | | | 11,659 | |
| Commercial and financial | | | 468 | | | (24) | | | (60) | | | 326 | | | 266 | | | 710 | |
| Consumer | | | 563 | | | 395 | | | (253) | | | 26 | | | (227) | | | 731 | |
| | | $ | 22,104 | | $ | 3,188 | | $ | (6,784) | | $ | 1,560 | | $ | (5,224) | | $ | 20,068 | |
| December 31, 2012 | | | | | | | | | | | | | | | | | | | |
| Construction and land development | | $ | 1,883 | | $ | (478) | | $ | (612) | | $ | 341 | | $ | (271) | | $ | 1,134 | |
| Commercial real estate | | | 11,477 | | | 3,209 | | | (8,539) | | | 2,702 | | | (5,837) | | | 8,849 | |
| Residential real estate | | | 10,966 | | | 7,767 | | | (8,381) | | | 738 | | | (7,643) | | | 11,090 | |
| Commercial and financial | | | 402 | | | 283 | | | (346) | | | 129 | | | (217) | | | 468 | |
| Consumer | | | 837 | | | 15 | | | (410) | | | 121 | | | (289) | | | 563 | |
| | | $ | 25,565 | | $ | 10,796 | | $ | (18,288) | | $ | 4,031 | | $ | (14,257) | | $ | 22,104 | |
| | | Individually Evaluated for Impairment | | Collectively Evaluated for Impairment | | Total | | ||||||||||||
| December 31, 2014 | | Carrying Value | | Associated Allowance | | Carrying Value | | Associated Allowance | | Carrying Value | | Associated Allowance | | ||||||
| | | (In thousands) | | ||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
| Construction and land development | | $ | 2,710 | | $ | 159 | | $ | 82,769 | | $ | 563 | | $ | 85,479 | | $ | 722 | |
| Commercial real estate | | | 11,446 | | | 529 | | | 821,609 | | | 3,999 | | | 833,055 | | | 4,528 | |
| Residential real estate | | | 28,702 | | | 2,741 | | | 657,344 | | | 7,043 | | | 686,046 | | | 9,784 | |
| Commercial and financial | | | 120 | | | 0 | | | 155,964 | | | 1,179 | | | 156,084 | | | 1,179 | |
| Consumer | | | 599 | | | 112 | | | 52,808 | | | 682 | | | 53,407 | | | 794 | |
| | | $ | 43,577 | | $ | 3,541 | | $ | 1,770,494 | | $ | 13,466 | | $ | 1,814,071 | | $ | 17,007 | |
| | | Individually Evaluated for | | Collectively Evaluated for | | | | | | | | ||||||||
| | | Impairment | | Impairment | | Total | | | | | |||||||||
| December 31, 2013 | | Carrying Value | | Associated Allowance | | Carrying Value | | Associated Allowance | | Carrying Value | | Associated Allowance | | ||||||
| | | | | | | | | | | | | | | | | | | | |
| | | (In thousands) | | ||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
| Construction and land development | | $ | 3,681 | | $ | 149 | | $ | 63,769 | | $ | 659 | | $ | 67,450 | | $ | 808 | |
| Commercial real estate | | | 12,418 | | | 638 | | | 507,964 | | | 5,522 | | | 520,382 | | | 6,160 | |
| Residential real estate | | | 35,731 | | | 4,528 | | | 557,015 | | | 7,131 | | | 592,746 | | | 11,659 | |
| Commercial and financial | | | 166 | | | 13 | | | 78,470 | | | 697 | | | 78,636 | | | 710 | |
| Consumer | | | 973 | | | 118 | | | 44,020 | | | 613 | | | 44,993 | | | 731 | |
| | | $ | 52,969 | | $ | 5,446 | | $ | 1,251,238 | | $ | 14,622 | | $ | 1,304,207 | | $ | 20,068 | |
| | | PCI Loans Individually Evaluated for Impairment | | ||||
| December 31, 2014 | | Carrying Value | | Associated Allowance | | ||
| | | | | | | | |
| Construction and land development | | $ | 1,557 | | $ | 43 | |
| Commercial real estate | | | 4,092 | | | 3 | |
| Residential real estate | | | 851 | | | 18 | |
| Commercial and financial | | | 1,312 | | | 0 | |
| Consumer | | | 2 | | | 0 | |
| | | $ | 7,814 | | $ | 64 | |
|
|||
| | | | | | Accumulated | | Net | | ||
| | | | | | Depreciation & | | Carrying | | ||
| | | Cost | | Amortization | | Value | | |||
| | | (In thousands) | | |||||||
| December 31, 2014 | | | | | | | | | | |
| Premises (including land of $13,594) | | $ | 59,471 | | $ | (20,260) | | $ | 39,211 | |
| Furniture and equipment | | | 21,924 | | | (16,049) | | | 5,875 | |
| | | $ | 81,395 | | $ | (36,309) | | $ | 45,086 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| December 31, 2013 | | | | | | | | | | |
| Premises (including land of $8,978) | | $ | 49,647 | | $ | (20,518) | | $ | 29,129 | |
| Furniture and equipment | | | 22,138 | | | (16,762) | | | 5,376 | |
| | | $ | 71,785 | | $ | (37,280) | | $ | 34,505 | |
|
|||
| | | 2014 | | 2013 | | 2012 | | |||
| | | (In thousands) | | |||||||
| Beginning of year | | $ | 718 | | $ | 1,501 | | $ | 2,289 | |
| Acquired CDI | | | 7,769 | | | 0 | | | 0 | |
| Amortization expense | | | (1,033) | | | (783) | | | (788) | |
| End of year | | $ | 7,454 | | $ | 718 | | $ | 1,501 | |
| | | 2014 | | 2013 | | ||||||||
| | | Gross | | | | Gross | | | | ||||
| | | Carrying | | Accumulated | | Carrying | | Accumulated | | ||||
| | | Amount | | Amortization | | Amount | | Amortization | | ||||
| | | (In thousands) | | ||||||||||
| Deposit base | | $ | 17,263 | | $ | (9,809) | | $ | 9,494 | | $ | (8,776) | |
| | | $ | 17,263 | | $ | (9,809) | | $ | 9,494 | | $ | (8,776) | |
|
|||
| Note I | Borrowings |
| | | 2014 | | | 2013 | | | 2012 | | |||
| | | (In thousands) | | |||||||||
| Maximum amount outstanding at any month end | | $ | 298,399 | | | $ | 165,770 | | | $ | 149,316 | |
| Weighted average interest rate at end of year | | | 0.19 | % | | | 0.17 | % | | | 0.21 | % |
| Average amount outstanding | | $ | 171,965 | | | $ | 155,222 | | | $ | 141,592 | |
| Weighted average interest rate during the year | | | 0.17 | % | | | 0.18 | % | | | 0.24 | % |
|
|||
| Note J | Employee Benefits and Stock Compensation |
| | | Number of Shares | | Option or SSAR Exercise Price Per Share | | Weighted Average Exercise Price | | Aggregate Intrinsic Value | | ||||
| Dec. 31, 2011 | | | 107,000 | | | 85.40 136.80 | | | 107.10 | | | 0 | |
| Granted | | | 0 | | | 0 | | | 0 | | | | |
| Exercised | | | 0 | | | 0 | | | 0 | | | | |
| Expired | | | 0 | | | 0 | | | 0 | | | | |
| Cancelled | | | (20,000) | | | 85.40 133.60 | | | 113.30 | | | | |
| Dec. 31, 2012 | | | 87,000 | | | 85.40 136.80 | | | 105.60 | | | 0 | |
| Granted | | | 49,000 | | | 11.00 | | | 11.00 | | | | |
| Exercised | | | 0 | | | 0 | | | 0 | | | | |
| Expired | | | (28,000) | | | 85.40 | | | 85.40 | | | | |
| Cancelled | | | (6,000) | | | 111.10 136.80 | | | 113.57 | | | | |
| Dec. 31, 2013 | | | 102,000 | | | 11.00 133.60 | | | 65.10 | | | 0 | |
| Granted | | | 413,000 | | | 10.54 10.97 | | | 10.67 | | | | |
| Exercised | | | 0 | | | 0 | | | 0 | | | | |
| Expired | | | (11,500) | | | 112.00 | | | 112.00 | | | | |
| Cancelled | | | (10,500) | | | 11.00 133.60 | | | 50.55 | | | | |
| Dec. 31, 2014 | | | 493,000 | | | 10.54 133.60 | | | 18.72 | | | 0 | |
| Options / SSARs Outstanding | | Options / SSARs Exercisable (Vested) | | ||||||||||||||
| Number of Shares Outstanding | | Weighted Average Remaining Contractual Life in Years | | Number of Shares Exercisable | | Weighted Average Exercise Price | | Weighted Average Remaining Contractual Life in Years | | Aggregate Intrinsic Value | | ||||||
| | 493,000 | | | 8.62 | | | 101,000 | | $ | 49.73 | | | 6.49 | | $ | 188,000 | |
| Number of Non-Vested Stock Options | | Weighted Average Remaining Contractual Life In Years | | Weighted Average Fair Value | | Remaining Unrecognized Compensation Cost | | Weighted Average Remaining Recognition Period in Years | | |||||
| | 392,000 | | | 9.17 | | $ | 2.32 | | $ | 774,244 | | | 2.34 | |
| Number of Non-Vested Restricted Stock Award Shares | | Remaining Unrecognized Compensation Cost | | Weighted Average Remaining Recognition Period in Years | | ||
| 170,000 | | $ | 1,114,000 | | | 2.85 | |
| Number of Non-Vested Restricted Stock Units | | Remaining Unrecognized Compensation Cost | | Weighted Average Remaining Recognition Period in Years | | ||
| 191,000 | | $ | 1,929,000 | | | 4.00 | |
|
|||
| | | (In thousands) | | |
| 2015 | | $ | 3,894 | |
| 2016 | | | 3,682 | |
| 2017 | | | 3,287 | |
| 2018 | | | 1,945 | |
| 2019 | | | 1,755 | |
| Thereafter | | | 11,499 | |
| | | $ | 26,062 | |
|
|||
| Note L | Income Taxes |
| | | Year Ended December 31 | | |||||||
| | | 2014 | | 2013 | | 2012 | | |||
| | | (In thousands) | | |||||||
| Current | | | | | | | | | | |
| Federal | | $ | 310 | | $ | 160 | | $ | 0 | |
| State | | | 12 | | | 7 | | | 7 | |
| | | | | | | | | | | |
| Deferred | | | | | | | | | | |
| Federal | | | 3,440 | | | (30,540) | | | 0 | |
| State | | | 782 | | | (10,012) | | | (7) | |
| | | | | | | | | | | |
| | | $ | 4,544 | | $ | (40,385) | | $ | 0 | |
| | | Year Ended December 31 | | |||||||
| | | 2014 | | 2013 | | 2012 | | |||
| | | (In thousands) | | |||||||
| Tax rate applied to income (loss) before income taxes | | $ | 3,583 | | $ | 4,061 | | $ | (249) | |
| Increase (decrease) resulting from the effects of: | | | | | | | | | | |
| Nondeductible acquisition costs | | | 554 | | | 0 | | | 0 | |
| Tax exempt interest on obligations of states and political subdivisions and bank owned life insurance | | | (293) | | | (148) | | | (118) | |
| State income taxes | | | (278) | | | (259) | | | (27) | |
| Stock compensation | | | 92 | | | 4 | | | 28 | |
| Expiration of capital loss carryforward | | | 0 | | | 0 | | | 354 | |
| Other | | | 92 | | | 38 | | | 53 | |
| Federal tax provision before valuation allowance | | | 3,750 | | | 3,696 | | | 41 | |
| State tax provision before valuation allowance | | | 794 | | | 740 | | | 76 | |
| Total income tax provision | | | 4,544 | | | 4,436 | | | 117 | |
| Change in valuation allowance | | | 0 | | | (44,821) | | | (117) | |
| Income tax provision (benefit) | | $ | 4,544 | | $ | (40,385) | | $ | 0 | |
| | | December 31 | | ||||
| | | 2014 | | 2013 | | ||
| | | (In thousands) | | ||||
| Allowance for loan losses | | $ | 6,926 | | $ | 8,139 | |
| Other real estate owned. | | | 1,562 | | | 899 | |
| Section 382 limitation | | | 1,383 | | | 0 | |
| Accrued stock compensation | | | 721 | | | 528 | |
| Federal tax loss carryforward | | | 38,703 | | | 42,776 | |
| State tax loss carryforward | | | 7,468 | | | 7,925 | |
| Alternative minimum tax carryforward | | | 2,136 | | | 1,304 | |
| Net unrealized securities losses | | | 3,035 | | | 6,503 | |
| Deferred compensation.. | | | 1,643 | | | 1,169 | |
| Accrued interest and fee income | | | 3,270 | | | 0 | |
| Other | | | 7,428 | | | 273 | |
| Gross deferred tax assets | | | 74,275 | | | 69,516 | |
| Less: Valuation allowance | | | 0 | | | 0 | |
| Deferred tax assets net of valuation allowance | | | 74,275 | | | 69,516 | |
| | | | | | | | |
| Depreciation | | | (1,334) | | | (1,365) | |
| Deposit base intangible | | | (2,976) | | | (233) | |
| Accrued interest and fee income | | | 0 | | | (1,060) | |
| Other | | | (3,165) | | | 0 | |
| Gross deferred tax liabilities | | | (7,475) | | | (2,658) | |
| | | | | | | | |
| Net deferred tax assets | | $ | 66,800 | | $ | 66,858 | |
| Jurisdiction | | Tax Year | |
| United States of America | | 2011 | |
| Florida | | 2011 | |
|
|||
| | | Year Ended December 31 | | |||||||
| | | 2014 | | 2013 | | 2012 | | |||
| | | (In thousands) | | |||||||
| Noninterest income | | | | | | | | | | |
| Service charges on deposit accounts | | $ | 6,952 | | $ | 6,711 | | $ | 6,245 | |
| Trust fees | | | 2,986 | | | 2,711 | | | 2,279 | |
| Mortgage banking fees | | | 3,057 | | | 4,173 | | | 3,710 | |
| Brokerage commissions and fees | | | 1,614 | | | 1,631 | | | 1,071 | |
| Marine finance fees | | | 1,320 | | | 1,189 | | | 1,111 | |
| Interchange income | | | 5,972 | | | 5,404 | | | 4,501 | |
| Other deposit based EFT fees | | | 343 | | | 342 | | | 336 | |
| BOLI Income | | | 252 | | | 0 | | | 0 | |
| Other | | | 2,248 | | | 2,158 | | | 2,191 | |
| | | | 24,744 | | | 24,319 | | | 21,444 | |
| Loss on sale of commercial loan | | | 0 | | | 0 | | | (1,238) | |
| Securities gains, net | | | 469 | | | 419 | | | 7,619 | |
| TOTAL | | $ | 25,213 | | $ | 24,738 | | $ | 27,825 | |
| | | | | | | | | | | |
| Noninterest expense | | | | | | | | | | |
| Salaries and wages | | $ | 35,132 | | $ | 31,006 | | $ | 29,935 | |
| Employee benefits | | | 8,773 | | | 7,327 | | | 7,710 | |
| Outsourced data processing costs | | | 8,781 | | | 6,372 | | | 7,382 | |
| Telephone / data lines | | | 1,331 | | | 1,253 | | | 1,178 | |
| Occupancy | | | 7,930 | | | 7,178 | | | 7,507 | |
| Furniture and equipment | | | 2,535 | | | 2,334 | | | 2,319 | |
| Marketing | | | 3,576 | | | 2,339 | | | 3,095 | |
| Legal and professional fees | | | 6,871 | | | 2,458 | | | 5,241 | |
| FDIC assessments | | | 1,660 | | | 2,601 | | | 2,805 | |
| Amortization of intangibles | | | 1,033 | | | 783 | | | 788 | |
| Asset dispositions expense | | | 488 | | | 740 | | | 1,459 | |
| Branch closures and new branding | | | 4,958 | | | 0 | | | 639 | |
| Net loss on other real estate owned and repossessed assets | | | 310 | | | 1,289 | | | 3,467 | |
| Other | | | 9,988 | | | 9,472 | | | 9,023 | |
| TOTAL | | $ | 93,366 | | $ | 75,152 | | $ | 82,548 | |
|
|||
| | | | | | | | | | Minimum for Capital Adequacy Purpose | | | Minimum To Be Well Capitalized Under Prompt Corrective Action Provisions | | ||||||||
| | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | | |||
| | | (Dollars in thousands) | | ||||||||||||||||||
| SEACOAST BANKING CORP | | | | | | | | | | | | | | | | | | | | | |
| (CONSOLIDATED) | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| At December 31, 2014: | | | | | | | | | | | | | | | | | | | | | |
| Total Capital (to risk-weighted assets) | | $ | 322,765 | | | 16.25 | % | | $ | 158,903 | | | ≥ 8.00 | % | | | N/A | | | N/A | |
| Tier 1 Capital (to risk-weighted assets) | | | 305,665 | | | 15.39 | | | | 79,452 | | | ≥ 4.00 | % | | | N/A | | | N/A | |
| Tier 1 Capital (to adjusted average assets) | | | 305,665 | | | 10.32 | | | | 124,731 | | | ≥ 4.00 | % | | | N/A | | | N/A | |
| At December 31, 2013: | | | | | | | | | | | | | | | | | | | | | |
| Total Capital (to risk-weighted assets) | | $ | 227,310 | | | 16.88 | % | | $ | 107,757 | | | ≥ 8.00 | % | | | N/A | | | N/A | |
| Tier 1 Capital (to risk-weighted assets) | | | 210,433 | | | 15.62 | | | | 53,878 | | | ≥ 4.00 | % | | | N/A | | | N/A | |
| Tier 1 Capital (to adjusted average assets) | | | 210,433 | | | 9.59 | | | | 92,234 | | | ≥ 4.00 | % | | | N/A | | | N/A | |
| | | | | | | | | | | | | | | | | | | | | | |
| SEACOAST NATIONAL BANK | | | | | | | | | | | | | | | | | | | | | |
| (A WHOLLY OWNED BANK SUBSIDIARY) | | | | | | | | | | | | | | | | | | | | | |
| At December 31, 2014: | | | | | | | | | | | | | | | | | | | | | |
| Total Capital (to risk-weighted assets) | | $ | 284,555 | | | 14.32 | % | | $ | 158,925 | | | ≥ 8.00 | % | | $ | 198,656 | | | ≥ 10.00 | % |
| Tier 1 Capital (to risk-weighted assets) | | | 267,455 | | | 13.46 | | | | 79,462 | | | ≥ 4.00 | % | | | 119,193 | | | ≥ 6.00 | % |
| Tier 1 Capital (to adjusted average assets) | | | 267,455 | | | 9.04 | | | | 118,409 | | | ≥ 4.00 | % | | | 148,011 | | | ≥ 5.00 | % |
| At December 31, 2013: | | | | | | | | | | | | | | | | | | | | | |
| Total Capital (to risk-weighted assets) | | $ | 225,102 | | | 16.74 | % | | $ | 107,571 | | | ≥ 8.00 | % | | $ | 134,463 | | | ≥ 10.00 | % |
| Tier 1 Capital (to risk-weighted assets) | | | 208,253 | | | 15.49 | | | | 53,785 | | | ≥ 4.00 | % | | | 80,678 | | | ≥ 6.00 | % |
| Tier 1 Capital (to adjusted average assets) | | | 208,253 | | | 9.51 | | | | 87,636 | | | ≥ 4.00 | % | | | 109,545 | | | ≥ 5.00 | % |
| | | | | | | | | | | | | | | | | | | | | | |
| N/A - Not Applicable | | | | | | | | | | | | | | | | | | | | | |
|
|||
| | | December 31 | | ||||
| | | 2014 | | 2013 | | ||
| | | | | | | | |
| | | (In thousands) | | ||||
| ASSETS | | | | | | | |
| Cash | | $ | 480 | | $ | 919 | |
| Securities purchased under agreement to resell with subsidiary bank, maturing within 30 days | | | 37,836 | | | 792 | |
| Investment in subsidiaries | | | 341,302 | | | 250,033 | |
| Other assets | | | 0 | | | 493 | |
| | | $ | 379,618 | | $ | 252,237 | |
| | | | | | | | |
| LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | |
| Subordinated debt | | $ | 64,584 | | $ | 53,610 | |
| Other liabilities | | | 2,383 | | | 23 | |
| Shareholders' equity | | | 312,651 | | | 198,604 | |
| | | $ | 379,618 | | $ | 252,237 | |
| | | Year Ended December 31 | | |||||||
| | | 2014 | | 2013 | | 2012 | | |||
| | | (In thousands) | | |||||||
| Income | | | | | | | | | | |
| Dividends from subsidiary Bank | | $ | 0 | | $ | 0 | | $ | 0 | |
| Interest/other | | | 43 | | | 28 | | | 29 | |
| | | | 43 | | | 28 | | | 29 | |
| | | | | | | | | | | |
| Interest expense | | | 1,053 | | | 958 | | | 1,057 | |
| Other expenses | | | 1,000 | | | 450 | | | 575 | |
| Loss before income tax benefit and equity in undistributed income of subsidiaries | | | (2,010) | | | (1,380) | | | (1,603) | |
| Income tax benefit | | | (704) | | | (2,281) | | | 0 | |
| | | | | | | | | | | |
| Income (loss) before equity in undistributed income of subsidiaries | | | (1,306) | | | 901 | | | (1,603) | |
| Equity in undistributed income of subsidiaries | | | 7,002 | | | 51,088 | | | 893 | |
| Net income (loss) | | $ | 5,696 | | $ | 51,989 | | $ | (710) | |
| | | Year Ended December 31 | | |||||||
| | | 2014 | | 2013 | | 2012 | | |||
| | | (In thousands) | | |||||||
| Cash flows from operating activities | | | | | | | | | | |
| Interest received | | $ | 43 | | $ | 5 | | $ | 7 | |
| Interest paid | | | (1,058) | | | (957) | | | (1,045) | |
| Dividends received | | | 24 | | | 23 | | | 22 | |
| Income taxes received (paid) | | | 573 | | | 1,797 | | | (32) | |
| Other | | | (964) | | | (494) | | | (703) | |
| Net cash provided by (used in) operating activities | | | (1,382) | | | 374 | | | (1,751) | |
| | | | | | | | | | | |
| Cash flows from investing activities | | | | | | | | | | |
| Decrease (increase) in securities purchased under agreement to resell, maturing within 30 days, net | | | (37,044) | | | 2,130 | | | 422 | |
| Net cash provided by (used in) investment activities | | | (37,044) | | | 2,130 | | | 422 | |
| | | | | | | | | | | |
| Cash flows from financing activities | | | | | | | | | | |
| Issuance of common stock, net of related expense | | | 24,637 | | | 46,977 | | | 0 | |
| Subordinated debt increase | | | 13,208 | | | 0 | | | 0 | |
| Repurchase of stock warrants, including related expense | | | 0 | | | 0 | | | (81) | |
| Stock based employment plans | | | 142 | | | 190 | | | 196 | |
| Redemption of preferred stock | | | 0 | | | (50,000) | | | 0 | |
| Dividends paid on preferred shares | | | 0 | | | (2,819) | | | (2,500) | |
| Net cash provided by (used in) financing activities | | | 37,987 | | | (5,652) | | | (2,385) | |
| | | | | | | | | | | |
| Net change in cash | | | (439) | | | (3,148) | | | (3,714) | |
| Cash at beginning of year | | | 919 | | | 4,067 | | | 7,781 | |
| Cash at end of year | | $ | 480 | | $ | 919 | | $ | 4,067 | |
| | | | | | | | | | | |
| RECONCILIATION OF INCOME (LOSS) TO CASH USED IN OPERATING ACTIVITIES | | | | | | | | | | |
| Net income (loss) | | $ | 5,696 | | $ | 51,989 | | $ | (710) | |
| Adjustments to reconcile net income (loss) to net cash used in operating activities: | | | | | | | | | | |
| Equity in undistributed income of subsidiaries | | | (7,002) | | | (51,088) | | | (893) | |
| Other, net | | | (76) | | | (527) | | | (148) | |
| Net cash provided by (used in) operating activities | | $ | (1,382) | | $ | 374 | | $ | (1,751) | |
|
|||
| | | December 31 | | ||||
| | | 2014 | | 2013 | | ||
| | | (In thousands) | | ||||
| | | | | | | | |
| Contract or Notional Amount | | | | | | | |
| Financial instruments whose contract amounts represent credit risk: | | | | | | | |
| Commitments to extend credit | | $ | 238,130 | | $ | 135,056 | |
| | | | | | | | |
| Standby letters of credit and financial guarantees written: | | | | | | | |
| Secured | | | 2,685 | | | 2,722 | |
| Unsecured | | | 200 | | | 8 | |
| | | | | | | | |
| Unfunded limited partner equity commitment | | | 3,715 | | | 3,746 | |
| Year Ended | | (In thousands) | | |
| 2014 | | $ | 11,821 | |
| 2015 | | | 8,444 | |
| 2016 | | | 5,066 | |
|
|||
| | | Year Ended December 31 | | |||||||
| | | 2014 | | 2013 | | 2012 | | |||
| | | (In thousands) | | |||||||
| | | | | | | | | | | |
| Net income (loss) | | $ | 5,696 | | $ | 51,989 | | $ | (710) | |
| Adjustments to reconcile net income (loss) to net cash (used) provided by operating activities | | | | | | | | | | |
| Depreciation | | | 3,268 | | | 2,776 | | | 2,827 | |
| Net amortization of premiums and discounts on securities | | | 2,353 | | | 3,882 | | | 4,740 | |
| Accretion of purchase accounting loan discount | | | (750) | | | 0 | | | 0 | |
| Other amortization and accretion | | | 494 | | | (172) | | | 20 | |
| Change in loans available for sale, net | | | 1,754 | | | 22,189 | | | (20,143) | |
| Provision (recpature) for loan losses, net | | | (3,486) | | | 3,188 | | | 10,796 | |
| Deferred tax benefit | | | 0 | | | (40,552) | | | (7) | |
| Gain on sale of securities | | | (469) | | | (419) | | | (7,619) | |
| Gain on sale of loans | | | (419) | | | (455) | | | (816) | |
| Loss on sale or write down of foreclosed assets | | | 310 | | | 1,295 | | | 3,548 | |
| Writedown on loan available for sale | | | 0 | | | 0 | | | 1,238 | |
| Loss on branch closures and disposition of equipment | | | 4,493 | | | 1 | | | 774 | |
| Stock based employee benefit expense | | | 1,299 | | | 246 | | | 796 | |
| Earnings on bank owned lif insurance | | | (219) | | | 0 | | | 0 | |
| Change in interest receivable | | | (2,763) | | | 160 | | | 861 | |
| Change in interest payable | | | 847 | | | (27) | | | (524) | |
| Change in prepaid expenses | | | (591) | | | 4,562 | | | 2,601 | |
| Change in accrued taxes | | | 4,294 | | | (102) | | | (190) | |
| Change in other assets | | | 3,175 | | | 792 | | | (835) | |
| Change in other liabilities | | | 2,660 | | | 499 | | | 581 | |
| Net cash provided (used) by operating activities | | $ | 21,946 | | $ | 49,852 | | $ | (2,062) | |
| | | | | | | | | | | |
| Supplemental disclosure of non cash investing activities | | | | | | | | | | |
| Fair value adjustment to securities | | $ | 8,985 | | $ | (21,957) | | $ | (3,405) | |
| Transfers from loans to other real estate owned | | | 4,789 | | | 5,087 | | | 14,067 | |
| Transfers from loans to loans available for sale | | | 0 | | | 379 | | | 10,321 | |
| Matured securities recorded as a recievable | | | 0 | | | 0 | | | 3,100 | |
| Securities principal receivable recorded in other assets | | | 101 | | | 159 | | | 0 | |
| Transfer from securities held for investment to available for sale | | | 0 | | | 13,818 | | | 0 | |
| Transfer from securities available for sale to held for investment | | | 158,781 | | | 0 | | | 0 | |
|
|||
| | | | | Quoted Prices in | | Significant Other | | Significant Other | | ||||
| | | Fair Value | | Active Markets for | | Observable | | Unobservable | | ||||
| | | Measurements | | Identical Assets | | Inputs | | Inputs | | ||||
| (Dollars in thousands) | | December 31, 2014 | | Level 1 | | Level 2 | | Level 3 | | ||||
| | | | | | | | | | | | | | |
| Available for sale securities (3) | | $ | 741,375 | | $ | 3,899 | | $ | 737,476 | | $ | 0 | |
| Loans available for sale (4) | | | 12,078 | | | 0 | | | 12,078 | | | 0 | |
| Loans (1) | | | 10,409 | | | 0 | | | 8,324 | | | 2,085 | |
| OREO (2) | | | 7,462 | | | 0 | | | 1,468 | | | 5,994 | |
| | | | | Quoted Prices in | | Significant Other | | Significant Other | | ||||
| | | Fair Value | | Active Markets for | | Observable | | Unobservable | | ||||
| | | Measurements | | Identical Assets | | Inputs | | Inputs | | ||||
| (Dollars in thousands) | | December 31, 2013 | | Level 1 | | Level 2 | | Level 3 | | ||||
| | | | | | | | | | | | | | |
| Available for sale securities (3) | | $ | 641,611 | | $ | 100 | | $ | 641,511 | | $ | 0 | |
| Loans available for sale (4) | | | 13,832 | | | 0 | | | 13,832 | | | 0 | |
| Loans (1) | | | 17,323 | | | 0 | | | 10,325 | | | 6,998 | |
| OREO (2) | | | 6,860 | | | 0 | | | 1,301 | | | 5,559 | |
| | | | | Quoted Prices in | | Significant Other | | Significant Other | | ||||
| | | Carrying | | Active Markets for | | Observable | | Unobservable | | ||||
| | | Amount | | Identical Assets | | Inputs | | Inputs | | ||||
| | | December 31, 2014 | | Level 1 | | Level 2 | | Level 3 | | ||||
| | | | | | | | | | | | | | |
| (In Thousands) | | | | | | | | | | | | | |
| Financial Assets | | | | | | | | | | | | | |
| Securities held to maturity | | $ | 207,904 | | $ | 0 | | $ | 207,904 | | $ | 0 | |
| Loans, net | | | 1,794,405 | | | 0 | | | 0 | | | 1,814,746 | |
| | | | | | | | | | | | | | |
| Financial Liabilities | | | | | | | | | | | | | |
| Deposits | | | 2,416,534 | | | 0 | | | 0 | | | 2,417,355 | |
| Borrowings | | | 50,000 | | | 0 | | | 52,735 | | | 0 | |
| Subordinated debt | | | 64,583 | | | 0 | | | 53,861 | | | 0 | |
| | | | | Quoted Prices in | | Significant Other | | Significant Other | | ||||
| | | Carrying | | Active Markets for | | Observable | | Unobservable | | ||||
| | | Amount | | Identical Assets | | Inputs | | Inputs | | ||||
| | | December 31, 2013 | | Level 1 | | Level 2 | | Level 3 | | ||||
| | | | | | | | | | | | | | |
| (In Thousands) | | | | | | | | | | | | | |
| Financial Assets | | | | | | | | | | | | | |
| Securities held to maturity | | $ | 0 | | $ | 0 | | $ | 0 | | $ | 0 | |
| Loans, net | | | 1,266,816 | | | 0 | | | 0 | | | 1,272,893 | |
| | | | | | | | | | | | | | |
| Financial Liabilities | | | | | | | | | | | | | |
| Deposits | | | 1,806,045 | | | 0 | | | 0 | | | 1,807,183 | |
| Borrowings | | | 50,000 | | | 0 | | | 53,856 | | | 0 | |
| Subordinated debt | | | 53,610 | | | 0 | | | 42,888 | | | 0 | |
|
|||
| | | Year Ended December 31 | | |||||||
| | | Net Income | | | | | Per Share | | ||
| | | (Loss) | | Shares | | Amount | | |||
| | | (Dollars in thousands, | | |||||||
| | | except per share data) | | |||||||
| 2014 | | | | | | | | | | |
| Basic Earnings Per Share | | | | | | | | | | |
| Income available to common shareholders | | $ | 5,696 | | | 27,538,955 | | $ | 0.21 | |
| Diluted Earnings Per Share | | | | | | | | | | |
| Employee restricted stock (See Note J) | | | | | | 177,940 | | | | |
| Income available to common shareholders plus assumed conversions | | $ | 5,696 | | | 27,716,895 | | $ | 0.21 | |
| | | | | | | | | | | |
| 2013 | | | | | | | | | | |
| Basic Earnings Per Share | | | | | | | | | | |
| Income available to common shareholders | | $ | 47,916 | | | 19,449,560 | | $ | 2.46 | |
| Diluted Earnings Per Share | | | | | | | | | | |
| Employee restricted stock (See Note J) | | | | | | 200,445 | | | | |
| Income available to common shareholders plus assumed conversions | | $ | 47,916 | | | 19,650,005 | | $ | 2.44 | |
| | | | | | | | | | | |
| 2012 | | | | | | | | | | |
| Basic and diluted Earnings Per Share | | | | | | | | | | |
| Loss available to common shareholders | | $ | (4,458) | | | 18,748,757 | | $ | (0.24) | |
|
|||
| | | September 30, | | |
| | | 2014 | | |
| Number of shares of BANKshares common stock outstanding | | | 12,644,763 | |
| BANKshares preferred shares that convert to BANKshares common shares upon a change in control | | | 1,476,660 | |
| Total BANKshares common shares including conversion of preferred shares | | | 14,121,423 | |
| Per share exchange ratio | | | 0.4975 | |
| Number of shares of common stock issued | | | 7,025,408 | |
| Multiplied by common stock price per share on September 30, 2014 | | $ | 10.93 | |
| Total purchase price | | | 76,787,709 | |
| | | Oct. 1, 2014 | | ||||
| (Dollars in thousands) | | Book Balance | | Fair Value | | ||
| Loans: | | | | | | | |
| Single family residential real estate | | $ | 50,768 | | $ | 49,184 | |
| Commercial real estate | | | 229,859 | | | 224,837 | |
| Construction/development/land | | | 30,994 | | | 27,578 | |
| Commercial loans | | | 52,458 | | | 51,479 | |
| Consumer and other loans | | | 3,647 | | | 3,568 | |
| Purchased credit-impaired | | | 11,087 | | | 8,717 | |
| | | | | | | | |
| Total loans | | $ | 378,813 | | $ | 365,363 | |
| | | Year ended December 31, | | ||||
| (Dollars in thousands, except per share amounts) | | 2014 | | 2013 | | ||
| Net interest income | | $ | 91,382 | | $ | 86,401 | |
| Net income available to common shareholders | | | 9,893 | | | 54,099 | |
| EPS - basic | | $ | 0.30 | | $ | 2.04 | |
| EPS - diluted | | $ | 0.30 | | $ | 2.03 | |
| | | October 1, | | |
| Date of acquisition | | 2014 | | |
| | | (in thousands) | | |
| Assets: | | | | |
| Cash and cash equivalents | | $ | 110,996 | |
| Loans | | | 365,363 | |
| Securities available for sale | | | 85,355 | |
| Bank premises | | | 12,259 | |
| Other real estate owned | | | 2,199 | |
| Core deposit intangible | | | 7,769 | |
| Goodwill | | | 25,309 | |
| Other assets | | | 17,641 | |
| Total assets acquired | | $ | 626,891 | |
| | | | | |
| Liabilities: | | | | |
| Deposits | | $ | 516,297 | |
| Subordinated debt | | | 10,930 | |
| Repurchase agreements | | | 18,478 | |
| Other liabilities | | | 4,398 | |
| Total liabilities assumed | | $ | 550,103 | |
|
|||
|
|||
| | | December 31, 2014 | | ||||||||||
| | | Gross | | Gross | | Gross | | | | ||||
| | | Amortized | | Unrealized | | Unrealized | | Fair | | ||||
| | | Cost | | Gains | | Losses | | Value | | ||||
| | | (In thousands) | | ||||||||||
| SECURITIES AVAILABLE FOR SALE | | | | | | | | | | | | | |
| U.S. Treasury securities and obligations of U.S. Government Sponsored Entities | | $ | 3,876 | | $ | 23 | | $ | 0 | | $ | 3,899 | |
| Mortgage-backed securities of U.S. Government Sponsored Entities | | | 123,981 | | | 1,501 | | | (423) | | | 125,059 | |
| Collateralized mortgage obligations of U.S. Government Sponsored Entities | | | 352,483 | | | 1,075 | | | (6,077) | | | 347,481 | |
| Private mortgage-backed securities | | | 29,967 | | | 291 | | | 0 | | | 30,258 | |
| Private collateralized mortgage obligations | | | 85,175 | | | 688 | | | (728) | | | 85,135 | |
| Collateralized loan obligations | | | 127,397 | | | 0 | | | (2,172) | | | 125,225 | |
| Obligations of state and political subdivisions | | | 23,511 | | | 810 | | | (3) | | | 24,318 | |
| | | $ | 746,390 | | $ | 4,388 | | $ | (9,403) | | $ | 741,375 | |
| | | | | | | | | | | | | | |
| SECURITIES HELD FOR INVESTMENT | | | | | | | | | | | | | |
| Mortgage-backed securities of U.S. Government Sponsored Entities | | $ | 67,535 | | $ | 812 | | $ | 0 | | $ | 68,347 | |
| Collateralized mortgage obligations of U.S. Government Sponsored Entities | | | 114,541 | | | 695 | | | (280) | | | 114,956 | |
| Collateralized loan obligations | | | 25,828 | | | 0 | | | (343) | | | 25,485 | |
| | | $ | 207,904 | | $ | 1,507 | | $ | (623) | | $ | 208,788 | |
| | | December 31, 2013 | | ||||||||||
| | | Gross | | Gross | | Gross | | | | ||||
| | | Amortized | | Unrealized | | Unrealized | | Fair | | ||||
| | | Cost | | Gains | | Losses | | Value | | ||||
| | | (In thousands) | | ||||||||||
| SECURITIES AVAILABLE FOR SALE | | | | | | | | | | | | | |
| U.S. Treasury securities and obligations of U.S. Government Sponsored Entities | | $ | 100 | | $ | 0 | | $ | 0 | | $ | 100 | |
| Mortgage-backed securities of U.S. Government Sponsored Entities | | | 129,468 | | | 1,456 | | | (4,189) | | | 126,735 | |
| Collateralized mortgage obligations of U.S. Government Sponsored Entities | | | 383,392 | | | 776 | | | (14,747) | | | 369,421 | |
| Private mortgage-backed securities | | | 29,800 | | | 0 | | | (226) | | | 29,574 | |
| Private collateralized mortgage obligations | | | 76,520 | | | 731 | | | (413) | | | 76,838 | |
| Collateralized loan obligations | | | 32,592 | | | 0 | | | (413) | | | 32,179 | |
| Obligations of state and political subdivisions | | | 6,586 | | | 193 | | | (15) | | | 6,764 | |
| | | $ | 658,458 | | $ | 3,156 | | $ | (20,003) | | $ | 641,611 | |
| | | | | | | | | | | | | | |
| SECURITIES HELD FOR INVESTMENT | | | | | | | | | | | | | |
| Mortgage-backed securities of U.S. Government Sponsored Entities | | $ | 0 | | $ | 0 | | $ | 0 | | $ | 0 | |
| Collateralized mortgage obligations of U.S. Government Sponsored Entities | | | 0 | | | 0 | | | 0 | | | 0 | |
| Collateralized loan obligations | | | 0 | | | 0 | | | 0 | | | 0 | |
| | | $ | 0 | | $ | 0 | | $ | 0 | | $ | 0 | |
| | | Held for Investment | | Available for Sale | | ||||||||
| | | Amortized | | Fair | | Amortized | | Fair | | ||||
| | | Cost | | Value | | Cost | | Value | | ||||
| | | (In thousands) | | (In thousands) | | ||||||||
| Due in less than one year | | $ | 0 | | $ | 0 | | $ | 0 | | $ | 0 | |
| Due after one year through five years | | | 0 | | | 0 | | | 842 | | | 847 | |
| Due after five years through ten years | | | 0 | | | 0 | | | 24,239 | | | 24,178 | |
| Due after ten years | | | 0 | | | 0 | | | 129,703 | | | 128,417 | |
| | | | 0 | | | 0 | | | 154,784 | | | 153,442 | |
| Mortgage-backed securities of U.S. Government Sponsored Entities | | | 67,535 | | | 68,347 | | | 123,981 | | | 125,059 | |
| Collateralized mortgage obligations of U.S. Government Sponsored Entities | | | 114,541 | | | 114,956 | | | 352,483 | | | 347,481 | |
| Private mortgage-backed securities | | | 0 | | | 0 | | | 29,967 | | | 30,258 | |
| Collateralized loan obligations | | | 25,828 | | | 25,485 | | | 85,175 | | | 85,135 | |
| | | $ | 207,904 | | $ | 208,788 | | $ | 746,390 | | $ | 741,375 | |
| | | December 31, 2014 | | ||||||||||||||||
| | | Less than 12 months | | 12 months or longer | | Total | | ||||||||||||
| | | Fair | | Unrealized | | Fair | | Unrealized | | Fair | | Unrealized | | ||||||
| | | Value | | Losses | | Value | | Losses | | Value | | Losses | | ||||||
| | | (In thousands) | | ||||||||||||||||
| U.S. Treasury securities and obligations of U.S. Government Sponsored Entities | | $ | 100 | | $ | 0 | | $ | 0 | | $ | 0 | | $ | 100 | | $ | 0 | |
| Mortgage-backed securities of U.S. Government Sponsored Entities | | | 36,890 | | | (153) | | | 21,640 | | | (271) | | | 58,530 | | | (424) | |
| Collateralized mortgage obligations of U.S. Government Sponsored Entities | | | 100,148 | | | (833) | | | 170,400 | | | (5,523) | | | 270,548 | | | (6,356) | |
| Private collateralized mortgage obligations | | | 61,554 | | | (914) | | | 10,091 | | | (157) | | | 71,645 | | | (1,071) | |
| Collateralized loan obligations | | | 100,714 | | | (1,769) | | | 24,511 | | | (403) | | | 125,225 | | | (2,172) | |
| Obligations of state and political subdivisions | | | 1,734 | | | (3) | | | 0 | | | 0 | | | 1,734 | | | (3) | |
| Total temporarily impaired securities | | $ | 301,140 | | $ | (3,672) | | $ | 226,642 | | $ | (6,354) | | $ | 527,782 | | $ | (10,026) | |
| | | December 31, 2013 | | ||||||||||||||||
| | | Less than 12 months | | 12 months or longer | | Total | | ||||||||||||
| | | Fair | | Unrealized | | Fair | | Unrealized | | Fair | | Unrealized | | ||||||
| | | Value | | Losses | | Value | | Losses | | Value | | Losses | | ||||||
| | | (In thousands) | | ||||||||||||||||
| Mortgage-backed securities of U.S. Government Sponsored Entities | | $ | 33,425 | | $ | (2,045) | | $ | 35,043 | | $ | (2,144) | | $ | 68,468 | | $ | (4,189) | |
| Collateralized mortgage obligations of U.S. Government Sponsored Entities | | | 287,312 | | | (12,450) | | | 45,657 | | | (2,297) | | | 332,969 | | | (14,747) | |
| Private mortgage-backed securities | | | 29,574 | | | (226) | | | 0 | | | 0 | | | 29,574 | | | (226) | |
| Private collateralized mortgage obligations | | | 47,653 | | | (413) | | | 0 | | | 0 | | | 47,653 | | | (413) | |
| Collateralized loan obligations | | | 32,179 | | | (413) | | | 0 | | | 0 | | | 32,179 | | | (413) | |
| Obligations of state and political subdivisions | | | 502 | | | (14) | | | 125 | | | (1) | | | 627 | | | (15) | |
| Total temporarily impaired securities | | $ | 430,645 | | $ | (15,561) | | $ | 80,825 | | $ | (4,442) | | $ | 511,470 | | $ | (20,003) | |
|
|||
| | | 2014 | | ||||||||||
| | | Portfolio Loans | | PCI Loans | | PUL's | | Total | | ||||
| | | (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 | |
| Commerical and financial | | | 120,763 | | | 1,312 | | | 35,321 | | $ | 157,396 | |
| Consumer | | | 50,543 | | | 2 | | | 2,352 | | $ | 52,897 | |
| Other | | | 512 | | | 0 | | | 0 | | $ | 512 | |
| NET LOAN BALANCES | | $ | 1,488,005 | | $ | 7,814 | | $ | 326,066 | | $ | 1,821,885 | |
| | | 2013 | | ||||||||||
| | | (In thousands) | | ||||||||||
| Construction and land development | | $ | 67,450 | | $ | 0 | | $ | 0 | | $ | 67,450 | |
| Commercial real estate | | | 520,382 | | | 0 | | | 0 | | $ | 520,382 | |
| Residential real estate | | | 592,746 | | | 0 | | | 0 | | $ | 592,746 | |
| Commerical and financial | | | 78,636 | | | 0 | | | 0 | | $ | 78,636 | |
| Consumer | | | 44,713 | | | 0 | | | 0 | | $ | 44,713 | |
| Other | | | 280 | | | 0 | | | 0 | | $ | 280 | |
| NET LOAN BALANCES | | $ | 1,304,207 | | $ | 0 | | $ | 0 | | $ | 1,304,207 | |
| (1) | Net loan balances at December 31, 2014 and 2013 include deferred costs of $3,645,000 and $2,618,000, respectively. |
| October 1, 2014 | | PCI Loans | | PUL's | | Total | | |||
| | | (In thousands) | | |||||||
| Contractually required principal and interest | | $ | 17,169 | | $ | 367,881 | | $ | 385,050 | |
| Non-accretable difference | | | (7,196) | | | 0 | | | (7,196) | |
| Cash flows expected to be collected | | | 9,973 | | | 367,881 | | | 377,854 | |
| Accretable yield | | | (1,256) | | | (11,235) | | | (12,491) | |
| Total Acquired loans | | $ | 8,717 | | $ | 356,646 | | $ | 365,363 | |
| December 31, 2014 | | PCI | | PULs | | Total | | |||
| | | (In thousands) | | |||||||
| Construction and land development | | $ | 1,557 | | $ | 19,583 | | $ | 21,140 | |
| Commercial real estate | | | 4,092 | | | 222,192 | | | 226,284 | |
| Residential real estate | | | 851 | | | 46,618 | | | 47,469 | |
| Commercial and financial | | | 1,312 | | | 35,321 | | | 36,633 | |
| Consumer | | | 2 | | | 2,352 | | | 2,354 | |
| Other | | | 0 | | | 0 | | | 0 | |
| Carrying value of acquired loans | | $ | 7,814 | | $ | 326,066 | | $ | 333,880 | |
| | | | | | | | | | | |
| Carrying value , net of allowance of $64 | | $ | 7,750 | | $ | 326,066 | | $ | 333,816 | |
| | | | | | | | | | | | | | | Reclassifications from | | | | | |
| Activity during the three month period ending | | | | | | | | | | | | | | nonaccretable | | | | | |
| December 31, 2014 | | 30-Sep-14 | | Additions | | Deletions | | Accretion | | difference | | 31-Dec-14 | | ||||||
| | | (In thousands) | | ||||||||||||||||
| Contractually required principal and interest | | $ | 0 | | $ | 17,169 | | $ | (2,338) | | $ | 0 | | $ | 0 | | $ | 14,831 | |
| Non-accretable difference | | | 0 | | | (7,196) | | | 1,289 | | | 0 | | | 82 | | | (5,825) | |
| Cash flows expected to be collected | | | 0 | | | 9,973 | | | (1,049) | | | 0 | | | 82 | | | 9,006 | |
| Accretable yield | | | 0 | | | (1,256) | | | 50 | | | 96 | | | (82) | | | (1,192) | |
| Carrying value of acquired loans | | | 0 | | | 8,717 | | | (999) | | | 96 | | | 0 | | | 7,814 | |
| Allowance for loan losses | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | (64) | |
| Carrying value less allowance for loan losses | | $ | 0 | | $ | 8,717 | | $ | (999) | | $ | 96 | | $ | 0 | | $ | 7,750 | |
| | | | | | | | | Accruing | | | | | | | | | | | |
| | | Accruing | | Accruing | | Greater | | | | | | | | Total | | ||||
| | | 30-59 Days | | 60-89 Days | | Than | | | | | | | | Financing | | ||||
| December 31, 2014 | | Past Due | | Past Due | | 90 Days | | Nonaccrual | | Current | | Receivables | | ||||||
| | | | | | | | | (In thousands) | | | | | | | | ||||
| 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 | |
| | | | | | | | | Accruing | | | | | | | | | | | |
| | | Accruing | | Accruing | | Greater | | | | | | | | Total | | ||||
| | | 30-59 Days | | 60-89 Days | | Than | | | | | | | | Financing | | ||||
| December 31, 2013 (2) | | Past Due | | Past Due | | 90 Days | | Nonaccrual | | Current | | Receivables | | ||||||
| | | (In thousands) | | ||||||||||||||||
| Construction and land development | | $ | 3 | | $ | 0 | | $ | 0 | | $ | 1,302 | | $ | 66,145 | | $ | 67,450 | |
| Commercial real estate | | | 684 | | | 345 | | | 0 | | | 5,111 | | | 514,242 | | | 520,382 | |
| Residential real estate | | | 974 | | | 909 | | | 160 | | | 20,705 | | | 569,998 | | | 592,746 | |
| Commerical and financial | | | 353 | | | 0 | | | 0 | | | 13 | | | 78,270 | | | 78,636 | |
| Consumer | | | 33 | | | 27 | | | 0 | | | 541 | | | 44,112 | | | 44,713 | |
| Other | | | 0 | | | 0 | | | 0 | | | 0 | | | 280 | | | 280 | |
| Total | | $ | 2,047 | | $ | 1,281 | | $ | 160 | | $ | 27,672 | | $ | 1,273,047 | | $ | 1,304,207 | |
| (2) | All purchased loans disclosed were acquired in 2014 and were therefore not presented as part of this table. |
| | | Construction | | | | | | Commercial | | | | | | ||||||
| | | & Land | | Commercial | | Residential | | and | | | | | | ||||||
| December 31, 2014 | | Development | | Real Estate | | Real Estate | | Financial | | Consumer | | Total | | ||||||
| | | (In thousands) | | ||||||||||||||||
| 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 | |
| | | Construction | | | | | | Commercial | | | | | | ||||||
| | | & Land | | Commercial | | Residential | | and | | | | | | ||||||
| December 31, 2013 | | Development | | Real Estate | | Real Estate | | Financial | | Consumer | | Total | | ||||||
| | | (In thousands) | | ||||||||||||||||
| Pass | | $ | 63,186 | | $ | 485,268 | | $ | 554,681 | | $ | 77,840 | | $ | 43,267 | | $ | 1,224,242 | |
| Special mention | | | 583 | | | 6,810 | | | 824 | | | 382 | | | 300 | | | 8,899 | |
| Substandard | | | 0 | | | 15,886 | | | 1,670 | | | 248 | | | 453 | | | 18,257 | |
| Doubtful | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | |
| Nonaccrual | | | 1,302 | | | 5,111 | | | 20,705 | | | 13 | | | 541 | | | 27,672 | |
| Pass-Troubled debt restructures | | | 1,838 | | | 5,584 | | | 30 | | | 0 | | | 0 | | | 7,452 | |
| Troubled debt restructures | | | 541 | | | 1,723 | | | 14,836 | | | 153 | | | 432 | | | 17,685 | |
| | | $ | 67,450 | | $ | 520,382 | | $ | 592,746 | | $ | 78,636 | | $ | 44,993 | | $ | 1,304,207 | |
|
|||
| | | | | | Pre- | | Post- | | | | | | ||||
| | | | | | Modification | | Modification | | | | | | ||||
| | | Number | | Outstanding | | Outstanding | | Specific | | Valuation | | |||||
| | | of | | Recorded | | Recorded | | Reserve | | Allowance | | |||||
| | | Contracts | | Investment | | Investment | | Recorded | | Recorded | | |||||
| | | (In thousands) | | |||||||||||||
| Construction and land development | | $ | 1 | | $ | 72 | | $ | 71 | | $ | 0 | | $ | 1 | |
| Residential real estate | | | 6 | | | 687 | | | 638 | | | 0 | | | 49 | |
| Commercial real estate | | | 1 | | | 4,300 | | | 3,975 | | | 0 | | | 325 | |
| | | | 8 | | $ | 5,059 | | $ | 4,684 | | $ | 0 | | $ | 375 | |
| | | Impaired Loans | | |||||||||||||
| | | for the Year Ended December 31, 2014 | | |||||||||||||
| | | | | | Unpaid | | Related | | Average | | Interest | | ||||
| | | Recorded | | Principal | | Valuation | | Recorded | | Income | | |||||
| | | Investment | | Balance | | Allowance | | Investment | | Recognized | | |||||
| | | ( In thousands ) | | |||||||||||||
| With no related allowance recorded: | | | | | | | | | | | | | | | | |
| Construction and land development | | $ | 1,824 | | $ | 2,239 | | $ | 0 | | $ | 2,080 | | $ | 106 | |
| Commercial real estate | | | 3,087 | | | 4,600 | | | 0 | | | 2,713 | | | 20 | |
| Residential real estate | | | 11,898 | | | 16,562 | | | 0 | | | 11,366 | | | 198 | |
| Commercial and financial | | | 120 | | | 120 | | | 0 | | | 110 | | | 8 | |
| Consumer | | | 65 | | | 93 | | | 0 | | | 291 | | | 1 | |
| With an allowance recorded: | | | | | | | | | | | | | | | | |
| Construction and land development | | | 886 | | | 931 | | | 159 | | | 1,213 | | | 81 | |
| Commercial real estate | | | 8,359 | | | 8,469 | | | 529 | | | 10,446 | | | 461 | |
| Residential real estate | | | 16,804 | | | 17,693 | | | 2,741 | | | 20,793 | | | 445 | |
| Commercial and financial | | | 0 | | | 0 | | | 0 | | | 47 | | | 0 | |
| Consumer | | | 534 | | | 562 | | | 112 | | | 543 | | | 25 | |
| Total: | | | | | | | | | | | | | | | | |
| Construction and land development | | | 2,710 | | | 3,170 | | | 159 | | | 3,293 | | | 187 | |
| Commercial real estate | | | 11,446 | | | 13,069 | | | 529 | | | 13,159 | | | 481 | |
| Residential real estate | | | 28,702 | | | 34,255 | | | 2,741 | | | 32,159 | | | 643 | |
| Commercial and financial | | | 120 | | | 120 | | | 0 | | | 157 | | | 8 | |
| Consumer | | | 599 | | | 655 | | | 112 | | | 834 | | | 26 | |
| | | $ | 43,577 | | $ | 51,269 | | $ | 3,541 | | $ | 49,602 | | $ | 1,345 | |
| | | Impaired Loans | | |||||||||||||
| | | for the Year Ended December 31, 2013 | | |||||||||||||
| | | | | | Unpaid | | Related | | Average | | Interest | | ||||
| | | Recorded | | Principal | | Valuation | | Recorded | | Income | | |||||
| | | Investment | | Balance | | Allowance | | Investment | | Recognized | | |||||
| | | ( In thousands ) | | |||||||||||||
| With no related allowance recorded: | | | | | | | | | | | | | | | | |
| Construction and land development | | $ | 2,561 | | $ | 3,180 | | $ | 0 | | $ | 2,446 | | $ | 102 | |
| Commercial real estate | | | 4,481 | | | 6,577 | | | 0 | | | 7,382 | | | 28 | |
| Residential real estate | | | 12,366 | | | 17,372 | | | 0 | | | 14,512 | | | 81 | |
| Commercial and financial | | | 153 | | | 153 | | | 0 | | | 19 | | | 9 | |
| Consumer | | | 425 | | | 569 | | | 0 | | | 162 | | | 19 | |
| With an allowance recorded: | | | | | | | | | | | | | | | | |
| Construction and land development | | | 1,120 | | | 1,197 | | | 149 | | | 1,347 | | | 36 | |
| Commercial real estate | | | 7,937 | | | 8,046 | | | 638 | | | 17,264 | | | 395 | |
| Residential real estate | | | 23,365 | | | 24,766 | | | 4,528 | | | 22,899 | | | 566 | |
| Commercial and financial | | | 13 | | | 13 | | | 13 | | | 1 | | | 1 | |
| Consumer | | | 548 | | | 573 | | | 118 | | | 571 | | | 23 | |
| Total: | | | | | | | | | | | | | | | | |
| Construction and land development | | | 3,681 | | | 4,377 | | | 149 | | | 3,793 | | | 138 | |
| Commercial real estate | | | 12,418 | | | 14,623 | | | 638 | | | 24,646 | | | 423 | |
| Residential real estate | | | 35,731 | | | 42,138 | | | 4,528 | | | 37,411 | | | 647 | |
| Commercial and financial | | | 166 | | | 166 | | | 13 | | | 20 | | | 10 | |
| Consumer | | | 973 | | | 1,142 | | | 118 | | | 733 | | | 42 | |
| | | $ | 52,969 | | $ | 62,446 | | $ | 5,446 | | $ | 66,603 | | $ | 1,260 | |
| | | Beginning Balance | | Provision for Loan Losses | | Charge- Offs | | Recoveries | | Net (Charge- Offs) Recoveries | | Ending Balance | | ||||||
| | | (In thousands) | | ||||||||||||||||
| December 31 , 2014 | | | | | | | | | | | | | | | | | | | |
| Construction and land development | | $ | 808 | | $ | 139 | | $ | (640) | | $ | 415 | | $ | (225) | | $ | 722 | |
| Commercial real estate | | | 6,160 | | | (2,917) | | | (398) | | | 1,683 | | | 1,285 | | | 4,528 | |
| Residential real estate | | | 11,659 | | | (1,651) | | | (1,126) | | | 902 | | | (224) | | | 9,784 | |
| Commercial and financial | | | 710 | | | 697 | | | (398) | | | 170 | | | (228) | | | 1,179 | |
| Consumer | | | 731 | | | 182 | | | (193) | | | 74 | | | (119) | | | 794 | |
| | | $ | 20,068 | | $ | (3,550) | | $ | (2,755) | | $ | 3,244 | | $ | 489 | | $ | 17,007 | |
| December 31 , 2013 | | | | | | | | | | | | | | | | | | | |
| Construction and land development | | $ | 1,134 | | $ | 66 | | $ | (604) | | $ | 212 | | $ | (392) | | $ | 808 | |
| Commercial real estate | | | 8,849 | | | (522) | | | (2,714) | | | 547 | | | (2,167) | | | 6,160 | |
| Residential real estate | | | 11,090 | | | 3,273 | | | (3,153) | | | 449 | | | (2,704) | | | 11,659 | |
| Commercial and financial | | | 468 | | | (24) | | | (60) | | | 326 | | | 266 | | | 710 | |
| Consumer | | | 563 | | | 395 | | | (253) | | | 26 | | | (227) | | | 731 | |
| | | $ | 22,104 | | $ | 3,188 | | $ | (6,784) | | $ | 1,560 | | $ | (5,224) | | $ | 20,068 | |
| December 31, 2012 | | | | | | | | | | | | | | | | | | | |
| Construction and land development | | $ | 1,883 | | $ | (478) | | $ | (612) | | $ | 341 | | $ | (271) | | $ | 1,134 | |
| Commercial real estate | | | 11,477 | | | 3,209 | | | (8,539) | | | 2,702 | | | (5,837) | | | 8,849 | |
| Residential real estate | | | 10,966 | | | 7,767 | | | (8,381) | | | 738 | | | (7,643) | | | 11,090 | |
| Commercial and financial | | | 402 | | | 283 | | | (346) | | | 129 | | | (217) | | | 468 | |
| Consumer | | | 837 | | | 15 | | | (410) | | | 121 | | | (289) | | | 563 | |
| | | $ | 25,565 | | $ | 10,796 | | $ | (18,288) | | $ | 4,031 | | $ | (14,257) | | $ | 22,104 | |
| | | Individually Evaluated for Impairment | | Collectively Evaluated for Impairment | | Total | | ||||||||||||
| December 31, 2014 | | Carrying Value | | Associated Allowance | | Carrying Value | | Associated Allowance | | Carrying Value | | Associated Allowance | | ||||||
| | | (In thousands) | | ||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
| Construction and land development | | $ | 2,710 | | $ | 159 | | $ | 82,769 | | $ | 563 | | $ | 85,479 | | $ | 722 | |
| Commercial real estate | | | 11,446 | | | 529 | | | 821,609 | | | 3,999 | | | 833,055 | | | 4,528 | |
| Residential real estate | | | 28,702 | | | 2,741 | | | 657,344 | | | 7,043 | | | 686,046 | | | 9,784 | |
| Commercial and financial | | | 120 | | | 0 | | | 155,964 | | | 1,179 | | | 156,084 | | | 1,179 | |
| Consumer | | | 599 | | | 112 | | | 52,808 | | | 682 | | | 53,407 | | | 794 | |
| | | $ | 43,577 | | $ | 3,541 | | $ | 1,770,494 | | $ | 13,466 | | $ | 1,814,071 | | $ | 17,007 | |
| | | Individually Evaluated for | | Collectively Evaluated for | | | | | | | | ||||||||
| | | Impairment | | Impairment | | Total | | | | | |||||||||
| December 31, 2013 | | Carrying Value | | Associated Allowance | | Carrying Value | | Associated Allowance | | Carrying Value | | Associated Allowance | | ||||||
| | | | | | | | | | | | | | | | | | | | |
| | | (In thousands) | | ||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
| Construction and land development | | $ | 3,681 | | $ | 149 | | $ | 63,769 | | $ | 659 | | $ | 67,450 | | $ | 808 | |
| Commercial real estate | | | 12,418 | | | 638 | | | 507,964 | | | 5,522 | | | 520,382 | | | 6,160 | |
| Residential real estate | | | 35,731 | | | 4,528 | | | 557,015 | | | 7,131 | | | 592,746 | | | 11,659 | |
| Commercial and financial | | | 166 | | | 13 | | | 78,470 | | | 697 | | | 78,636 | | | 710 | |
| Consumer | | | 973 | | | 118 | | | 44,020 | | | 613 | | | 44,993 | | | 731 | |
| | | $ | 52,969 | | $ | 5,446 | | $ | 1,251,238 | | $ | 14,622 | | $ | 1,304,207 | | $ | 20,068 | |
| | | PCI Loans Individually Evaluated for Impairment | | ||||
| December 31, 2014 | | Carrying Value | | Associated Allowance | | ||
| | | | | | | | |
| Construction and land development | | $ | 1,557 | | $ | 43 | |
| Commercial real estate | | | 4,092 | | | 3 | |
| Residential real estate | | | 851 | | | 18 | |
| Commercial and financial | | | 1,312 | | | 0 | |
| Consumer | | | 2 | | | 0 | |
| | | $ | 7,814 | | $ | 64 | |
|
|||
| | | | | | Accumulated | | Net | | ||
| | | | | | Depreciation & | | Carrying | | ||
| | | Cost | | Amortization | | Value | | |||
| | | (In thousands) | | |||||||
| December 31, 2014 | | | | | | | | | | |
| Premises (including land of $13,594) | | $ | 59,471 | | $ | (20,260) | | $ | 39,211 | |
| Furniture and equipment | | | 21,924 | | | (16,049) | | | 5,875 | |
| | | $ | 81,395 | | $ | (36,309) | | $ | 45,086 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| December 31, 2013 | | | | | | | | | | |
| Premises (including land of $8,978) | | $ | 49,647 | | $ | (20,518) | | $ | 29,129 | |
| Furniture and equipment | | | 22,138 | | | (16,762) | | | 5,376 | |
| | | $ | 71,785 | | $ | (37,280) | | $ | 34,505 | |
|
|||
| | | 2014 | | 2013 | | 2012 | | |||
| | | (In thousands) | | |||||||
| Beginning of year | | $ | 718 | | $ | 1,501 | | $ | 2,289 | |
| Acquired CDI | | | 7,769 | | | 0 | | | 0 | |
| Amortization expense | | | (1,033) | | | (783) | | | (788) | |
| End of year | | $ | 7,454 | | $ | 718 | | $ | 1,501 | |
| | | 2014 | | 2013 | | ||||||||
| | | Gross | | | | Gross | | | | ||||
| | | Carrying | | Accumulated | | Carrying | | Accumulated | | ||||
| | | Amount | | Amortization | | Amount | | Amortization | | ||||
| | | (In thousands) | | ||||||||||
| Deposit base | | $ | 17,263 | | $ | (9,809) | | $ | 9,494 | | $ | (8,776) | |
| | | $ | 17,263 | | $ | (9,809) | | $ | 9,494 | | $ | (8,776) | |
|
|||
| | | 2014 | | | 2013 | | | 2012 | | |||
| | | (In thousands) | | |||||||||
| Maximum amount outstanding at any month end | | $ | 298,399 | | | $ | 165,770 | | | $ | 149,316 | |
| Weighted average interest rate at end of year | | | 0.19 | % | | | 0.17 | % | | | 0.21 | % |
| Average amount outstanding | | $ | 171,965 | | | $ | 155,222 | | | $ | 141,592 | |
| Weighted average interest rate during the year | | | 0.17 | % | | | 0.18 | % | | | 0.24 | % |
|
|||
| | | Number of Shares | | Option or SSAR Exercise Price Per Share | | Weighted Average Exercise Price | | Aggregate Intrinsic Value | | ||||
| Dec. 31, 2011 | | | 107,000 | | | 85.40 136.80 | | | 107.10 | | | 0 | |
| Granted | | | 0 | | | 0 | | | 0 | | | | |
| Exercised | | | 0 | | | 0 | | | 0 | | | | |
| Expired | | | 0 | | | 0 | | | 0 | | | | |
| Cancelled | | | (20,000) | | | 85.40 133.60 | | | 113.30 | | | | |
| Dec. 31, 2012 | | | 87,000 | | | 85.40 136.80 | | | 105.60 | | | 0 | |
| Granted | | | 49,000 | | | 11.00 | | | 11.00 | | | | |
| Exercised | | | 0 | | | 0 | | | 0 | | | | |
| Expired | | | (28,000) | | | 85.40 | | | 85.40 | | | | |
| Cancelled | | | (6,000) | | | 111.10 136.80 | | | 113.57 | | | | |
| Dec. 31, 2013 | | | 102,000 | | | 11.00 133.60 | | | 65.10 | | | 0 | |
| Granted | | | 413,000 | | | 10.54 10.97 | | | 10.67 | | | | |
| Exercised | | | 0 | | | 0 | | | 0 | | | | |
| Expired | | | (11,500) | | | 112.00 | | | 112.00 | | | | |
| Cancelled | | | (10,500) | | | 11.00 133.60 | | | 50.55 | | | | |
| Dec. 31, 2014 | | | 493,000 | | | 10.54 133.60 | | | 18.72 | | | 0 | |
| Options / SSARs Outstanding | | Options / SSARs Exercisable (Vested) | | ||||||||||||||
| Number of Shares Outstanding | | Weighted Average Remaining Contractual Life in Years | | Number of Shares Exercisable | | Weighted Average Exercise Price | | Weighted Average Remaining Contractual Life in Years | | Aggregate Intrinsic Value | | ||||||
| | 493,000 | | | 8.62 | | | 101,000 | | $ | 49.73 | | | 6.49 | | $ | 188,000 | |
| Number of Non-Vested Restricted Stock Units | | Remaining Unrecognized Compensation Cost | | Weighted Average Remaining Recognition Period in Years | | ||
| 191,000 | | $ | 1,929,000 | | | 4.00 | |
| Number of Non-Vested Stock Options | | Weighted Average Remaining Contractual Life In Years | | Weighted Average Fair Value | | Remaining Unrecognized Compensation Cost | | Weighted Average Remaining Recognition Period in Years | | |||||
| | 392,000 | | | 9.17 | | $ | 2.32 | | $ | 774,244 | | | 2.34 | |
| Number of Non-Vested Restricted Stock Award Shares | | Remaining Unrecognized Compensation Cost | | Weighted Average Remaining Recognition Period in Years | | ||
| 170,000 | | $ | 1,114,000 | | | 2.85 | |
|
|||
| | | (In thousands) | | |
| 2015 | | $ | 3,894 | |
| 2016 | | | 3,682 | |
| 2017 | | | 3,287 | |
| 2018 | | | 1,945 | |
| 2019 | | | 1,755 | |
| Thereafter | | | 11,499 | |
| | | $ | 26,062 | |
|
|||
| | | Year Ended December 31 | | |||||||
| | | 2014 | | 2013 | | 2012 | | |||
| | | (In thousands) | | |||||||
| Current | | | | | | | | | | |
| Federal | | $ | 310 | | $ | 160 | | $ | 0 | |
| State | | | 12 | | | 7 | | | 7 | |
| | | | | | | | | | | |
| Deferred | | | | | | | | | | |
| Federal | | | 3,440 | | | (30,540) | | | 0 | |
| State | | | 782 | | | (10,012) | | | (7) | |
| | | | | | | | | | | |
| | | $ | 4,544 | | $ | (40,385) | | $ | 0 | |
| | | Year Ended December 31 | | |||||||
| | | 2014 | | 2013 | | 2012 | | |||
| | | (In thousands) | | |||||||
| Tax rate applied to income (loss) before income taxes | | $ | 3,583 | | $ | 4,061 | | $ | (249) | |
| Increase (decrease) resulting from the effects of: | | | | | | | | | | |
| Nondeductible acquisition costs | | | 554 | | | 0 | | | 0 | |
| Tax exempt interest on obligations of states and political subdivisions and bank owned life insurance | | | (293) | | | (148) | | | (118) | |
| State income taxes | | | (278) | | | (259) | | | (27) | |
| Stock compensation | | | 92 | | | 4 | | | 28 | |
| Expiration of capital loss carryforward | | | 0 | | | 0 | | | 354 | |
| Other | | | 92 | | | 38 | | | 53 | |
| Federal tax provision before valuation allowance | | | 3,750 | | | 3,696 | | | 41 | |
| State tax provision before valuation allowance | | | 794 | | | 740 | | | 76 | |
| Total income tax provision | | | 4,544 | | | 4,436 | | | 117 | |
| Change in valuation allowance | | | 0 | | | (44,821) | | | (117) | |
| Income tax provision (benefit) | | $ | 4,544 | | $ | (40,385) | | $ | 0 | |
| | | December 31 | | ||||
| | | 2014 | | 2013 | | ||
| | | (In thousands) | | ||||
| Allowance for loan losses | | $ | 6,926 | | $ | 8,139 | |
| Other real estate owned. | | | 1,562 | | | 899 | |
| Section 382 limitation | | | 1,383 | | | 0 | |
| Accrued stock compensation | | | 721 | | | 528 | |
| Federal tax loss carryforward | | | 38,703 | | | 42,776 | |
| State tax loss carryforward | | | 7,468 | | | 7,925 | |
| Alternative minimum tax carryforward | | | 2,136 | | | 1,304 | |
| Net unrealized securities losses | | | 3,035 | | | 6,503 | |
| Deferred compensation.. | | | 1,643 | | | 1,169 | |
| Accrued interest and fee income | | | 3,270 | | | 0 | |
| Other | | | 7,428 | | | 273 | |
| Gross deferred tax assets | | | 74,275 | | | 69,516 | |
| Less: Valuation allowance | | | 0 | | | 0 | |
| Deferred tax assets net of valuation allowance | | | 74,275 | | | 69,516 | |
| | | | | | | | |
| Depreciation | | | (1,334) | | | (1,365) | |
| Deposit base intangible | | | (2,976) | | | (233) | |
| Accrued interest and fee income | | | 0 | | | (1,060) | |
| Other | | | (3,165) | | | 0 | |
| Gross deferred tax liabilities | | | (7,475) | | | (2,658) | |
| | | | | | | | |
| Net deferred tax assets | | $ | 66,800 | | $ | 66,858 | |
| Jurisdiction | | Tax Year | |
| United States of America | | 2011 | |
| Florida | | 2011 | |
|
|||
| | | Year Ended December 31 | | |||||||
| | | 2014 | | 2013 | | 2012 | | |||
| | | (In thousands) | | |||||||
| Noninterest income | | | | | | | | | | |
| Service charges on deposit accounts | | $ | 6,952 | | $ | 6,711 | | $ | 6,245 | |
| Trust fees | | | 2,986 | | | 2,711 | | | 2,279 | |
| Mortgage banking fees | | | 3,057 | | | 4,173 | | | 3,710 | |
| Brokerage commissions and fees | | | 1,614 | | | 1,631 | | | 1,071 | |
| Marine finance fees | | | 1,320 | | | 1,189 | | | 1,111 | |
| Interchange income | | | 5,972 | | | 5,404 | | | 4,501 | |
| Other deposit based EFT fees | | | 343 | | | 342 | | | 336 | |
| BOLI Income | | | 252 | | | 0 | | | 0 | |
| Other | | | 2,248 | | | 2,158 | | | 2,191 | |
| | | | 24,744 | | | 24,319 | | | 21,444 | |
| Loss on sale of commercial loan | | | 0 | | | 0 | | | (1,238) | |
| Securities gains, net | | | 469 | | | 419 | | | 7,619 | |
| TOTAL | | $ | 25,213 | | $ | 24,738 | | $ | 27,825 | |
| | | | | | | | | | | |
| Noninterest expense | | | | | | | | | | |
| Salaries and wages | | $ | 35,132 | | $ | 31,006 | | $ | 29,935 | |
| Employee benefits | | | 8,773 | | | 7,327 | | | 7,710 | |
| Outsourced data processing costs | | | 8,781 | | | 6,372 | | | 7,382 | |
| Telephone / data lines | | | 1,331 | | | 1,253 | | | 1,178 | |
| Occupancy | | | 7,930 | | | 7,178 | | | 7,507 | |
| Furniture and equipment | | | 2,535 | | | 2,334 | | | 2,319 | |
| Marketing | | | 3,576 | | | 2,339 | | | 3,095 | |
| Legal and professional fees | | | 6,871 | | | 2,458 | | | 5,241 | |
| FDIC assessments | | | 1,660 | | | 2,601 | | | 2,805 | |
| Amortization of intangibles | | | 1,033 | | | 783 | | | 788 | |
| Asset dispositions expense | | | 488 | | | 740 | | | 1,459 | |
| Branch closures and new branding | | | 4,958 | | | 0 | | | 639 | |
| Net loss on other real estate owned and repossessed assets | | | 310 | | | 1,289 | | | 3,467 | |
| Other | | | 9,988 | | | 9,472 | | | 9,023 | |
| TOTAL | | $ | 93,366 | | $ | 75,152 | | $ | 82,548 | |
|
|||
| | | | | | | | | | Minimum for Capital Adequacy Purpose | | | Minimum To Be Well Capitalized Under Prompt Corrective Action Provisions | | ||||||||
| | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | | |||
| | | (Dollars in thousands) | | ||||||||||||||||||
| SEACOAST BANKING CORP | | | | | | | | | | | | | | | | | | | | | |
| (CONSOLIDATED) | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| At December 31, 2014: | | | | | | | | | | | | | | | | | | | | | |
| Total Capital (to risk-weighted assets) | | $ | 322,765 | | | 16.25 | % | | $ | 158,903 | | | ≥ 8.00 | % | | | N/A | | | N/A | |
| Tier 1 Capital (to risk-weighted assets) | | | 305,665 | | | 15.39 | | | | 79,452 | | | ≥ 4.00 | % | | | N/A | | | N/A | |
| Tier 1 Capital (to adjusted average assets) | | | 305,665 | | | 10.32 | | | | 124,731 | | | ≥ 4.00 | % | | | N/A | | | N/A | |
| At December 31, 2013: | | | | | | | | | | | | | | | | | | | | | |
| Total Capital (to risk-weighted assets) | | $ | 227,310 | | | 16.88 | % | | $ | 107,757 | | | ≥ 8.00 | % | | | N/A | | | N/A | |
| Tier 1 Capital (to risk-weighted assets) | | | 210,433 | | | 15.62 | | | | 53,878 | | | ≥ 4.00 | % | | | N/A | | | N/A | |
| Tier 1 Capital (to adjusted average assets) | | | 210,433 | | | 9.59 | | | | 92,234 | | | ≥ 4.00 | % | | | N/A | | | N/A | |
| | | | | | | | | | | | | | | | | | | | | | |
| SEACOAST NATIONAL BANK | | | | | | | | | | | | | | | | | | | | | |
| (A WHOLLY OWNED BANK SUBSIDIARY) | | | | | | | | | | | | | | | | | | | | | |
| At December 31, 2014: | | | | | | | | | | | | | | | | | | | | | |
| Total Capital (to risk-weighted assets) | | $ | 284,555 | | | 14.32 | % | | $ | 158,925 | | | ≥ 8.00 | % | | $ | 198,656 | | | ≥ 10.00 | % |
| Tier 1 Capital (to risk-weighted assets) | | | 267,455 | | | 13.46 | | | | 79,462 | | | ≥ 4.00 | % | | | 119,193 | | | ≥ 6.00 | % |
| Tier 1 Capital (to adjusted average assets) | | | 267,455 | | | 9.04 | | | | 118,409 | | | ≥ 4.00 | % | | | 148,011 | | | ≥ 5.00 | % |
| At December 31, 2013: | | | | | | | | | | | | | | | | | | | | | |
| Total Capital (to risk-weighted assets) | | $ | 225,102 | | | 16.74 | % | | $ | 107,571 | | | ≥ 8.00 | % | | $ | 134,463 | | | ≥ 10.00 | % |
| Tier 1 Capital (to risk-weighted assets) | | | 208,253 | | | 15.49 | | | | 53,785 | | | ≥ 4.00 | % | | | 80,678 | | | ≥ 6.00 | % |
| Tier 1 Capital (to adjusted average assets) | | | 208,253 | | | 9.51 | | | | 87,636 | | | ≥ 4.00 | % | | | 109,545 | | | ≥ 5.00 | % |
| | | | | | | | | | | | | | | | | | | | | | |
| N/A - Not Applicable | | | | | | | | | | | | | | | | | | | | | |
|
|||
| | | December 31 | | ||||
| | | 2014 | | 2013 | | ||
| | | | | | | | |
| | | (In thousands) | | ||||
| ASSETS | | | | | | | |
| Cash | | $ | 480 | | $ | 919 | |
| Securities purchased under agreement to resell with subsidiary bank, maturing within 30 days | | | 37,836 | | | 792 | |
| Investment in subsidiaries | | | 341,302 | | | 250,033 | |
| Other assets | | | 0 | | | 493 | |
| | | $ | 379,618 | | $ | 252,237 | |
| | | | | | | | |
| LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | |
| Subordinated debt | | $ | 64,584 | | $ | 53,610 | |
| Other liabilities | | | 2,383 | | | 23 | |
| Shareholders' equity | | | 312,651 | | | 198,604 | |
| | | $ | 379,618 | | $ | 252,237 | |
| | | Year Ended December 31 | | |||||||
| | | 2014 | | 2013 | | 2012 | | |||
| | | (In thousands) | | |||||||
| Income | | | | | | | | | | |
| Dividends from subsidiary Bank | | $ | 0 | | $ | 0 | | $ | 0 | |
| Interest/other | | | 43 | | | 28 | | | 29 | |
| | | | 43 | | | 28 | | | 29 | |
| | | | | | | | | | | |
| Interest expense | | | 1,053 | | | 958 | | | 1,057 | |
| Other expenses | | | 1,000 | | | 450 | | | 575 | |
| Loss before income tax benefit and equity in undistributed income of subsidiaries | | | (2,010) | | | (1,380) | | | (1,603) | |
| Income tax benefit | | | (704) | | | (2,281) | | | 0 | |
| | | | | | | | | | | |
| Income (loss) before equity in undistributed income of subsidiaries | | | (1,306) | | | 901 | | | (1,603) | |
| Equity in undistributed income of subsidiaries | | | 7,002 | | | 51,088 | | | 893 | |
| Net income (loss) | | $ | 5,696 | | $ | 51,989 | | $ | (710) | |
| | | Year Ended December 31 | | |||||||
| | | 2014 | | 2013 | | 2012 | | |||
| | | (In thousands) | | |||||||
| Cash flows from operating activities | | | | | | | | | | |
| Interest received | | $ | 43 | | $ | 5 | | $ | 7 | |
| Interest paid | | | (1,058) | | | (957) | | | (1,045) | |
| Dividends received | | | 24 | | | 23 | | | 22 | |
| Income taxes received (paid) | | | 573 | | | 1,797 | | | (32) | |
| Other | | | (964) | | | (494) | | | (703) | |
| Net cash provided by (used in) operating activities | | | (1,382) | | | 374 | | | (1,751) | |
| | | | | | | | | | | |
| Cash flows from investing activities | | | | | | | | | | |
| Decrease (increase) in securities purchased under agreement to resell, maturing within 30 days, net | | | (37,044) | | | 2,130 | | | 422 | |
| Net cash provided by (used in) investment activities | | | (37,044) | | | 2,130 | | | 422 | |
| | | | | | | | | | | |
| Cash flows from financing activities | | | | | | | | | | |
| Issuance of common stock, net of related expense | | | 24,637 | | | 46,977 | | | 0 | |
| Subordinated debt increase | | | 13,208 | | | 0 | | | 0 | |
| Repurchase of stock warrants, including related expense | | | 0 | | | 0 | | | (81) | |
| Stock based employment plans | | | 142 | | | 190 | | | 196 | |
| Redemption of preferred stock | | | 0 | | | (50,000) | | | 0 | |
| Dividends paid on preferred shares | | | 0 | | | (2,819) | | | (2,500) | |
| Net cash provided by (used in) financing activities | | | 37,987 | | | (5,652) | | | (2,385) | |
| | | | | | | | | | | |
| Net change in cash | | | (439) | | | (3,148) | | | (3,714) | |
| Cash at beginning of year | | | 919 | | | 4,067 | | | 7,781 | |
| Cash at end of year | | $ | 480 | | $ | 919 | | $ | 4,067 | |
| | | | | | | | | | | |
| RECONCILIATION OF INCOME (LOSS) TO CASH USED IN OPERATING ACTIVITIES | | | | | | | | | | |
| Net income (loss) | | $ | 5,696 | | $ | 51,989 | | $ | (710) | |
| Adjustments to reconcile net income (loss) to net cash used in operating activities: | | | | | | | | | | |
| Equity in undistributed income of subsidiaries | | | (7,002) | | | (51,088) | | | (893) | |
| Other, net | | | (76) | | | (527) | | | (148) | |
| Net cash provided by (used in) operating activities | | $ | (1,382) | | $ | 374 | | $ | (1,751) | |
|
|||
| | | December 31 | | ||||
| | | 2014 | | 2013 | | ||
| | | (In thousands) | | ||||
| | | | | | | | |
| Contract or Notional Amount | | | | | | | |
| Financial instruments whose contract amounts represent credit risk: | | | | | | | |
| Commitments to extend credit | | $ | 238,130 | | $ | 135,056 | |
| | | | | | | | |
| Standby letters of credit and financial guarantees written: | | | | | | | |
| Secured | | | 2,685 | | | 2,722 | |
| Unsecured | | | 200 | | | 8 | |
| | | | | | | | |
| Unfunded limited partner equity commitment | | | 3,715 | | | 3,746 | |
| Year Ended | | (In thousands) | | |
| 2014 | | $ | 11,821 | |
| 2015 | | | 8,444 | |
| 2016 | | | 5,066 | |
|
|||
| | | Year Ended December 31 | | |||||||
| | | 2014 | | 2013 | | 2012 | | |||
| | | (In thousands) | | |||||||
| | | | | | | | | | | |
| Net income (loss) | | $ | 5,696 | | $ | 51,989 | | $ | (710) | |
| Adjustments to reconcile net income (loss) to net cash (used) provided by operating activities | | | | | | | | | | |
| Depreciation | | | 3,268 | | | 2,776 | | | 2,827 | |
| Net amortization of premiums and discounts on securities | | | 2,353 | | | 3,882 | | | 4,740 | |
| Accretion of purchase accounting loan discount | | | (750) | | | 0 | | | 0 | |
| Other amortization and accretion | | | 494 | | | (172) | | | 20 | |
| Change in loans available for sale, net | | | 1,754 | | | 22,189 | | | (20,143) | |
| Provision (recpature) for loan losses, net | | | (3,486) | | | 3,188 | | | 10,796 | |
| Deferred tax benefit | | | 0 | | | (40,552) | | | (7) | |
| Gain on sale of securities | | | (469) | | | (419) | | | (7,619) | |
| Gain on sale of loans | | | (419) | | | (455) | | | (816) | |
| Loss on sale or write down of foreclosed assets | | | 310 | | | 1,295 | | | 3,548 | |
| Writedown on loan available for sale | | | 0 | | | 0 | | | 1,238 | |
| Loss on branch closures and disposition of equipment | | | 4,493 | | | 1 | | | 774 | |
| Stock based employee benefit expense | | | 1,299 | | | 246 | | | 796 | |
| Earnings on bank owned lif insurance | | | (219) | | | 0 | | | 0 | |
| Change in interest receivable | | | (2,763) | | | 160 | | | 861 | |
| Change in interest payable | | | 847 | | | (27) | | | (524) | |
| Change in prepaid expenses | | | (591) | | | 4,562 | | | 2,601 | |
| Change in accrued taxes | | | 4,294 | | | (102) | | | (190) | |
| Change in other assets | | | 3,175 | | | 792 | | | (835) | |
| Change in other liabilities | | | 2,660 | | | 499 | | | 581 | |
| Net cash provided (used) by operating activities | | $ | 21,946 | | $ | 49,852 | | $ | (2,062) | |
| | | | | | | | | | | |
| Supplemental disclosure of non cash investing activities | | | | | | | | | | |
| Fair value adjustment to securities | | $ | 8,985 | | $ | (21,957) | | $ | (3,405) | |
| Transfers from loans to other real estate owned | | | 4,789 | | | 5,087 | | | 14,067 | |
| Transfers from loans to loans available for sale | | | 0 | | | 379 | | | 10,321 | |
| Matured securities recorded as a recievable | | | 0 | | | 0 | | | 3,100 | |
| Securities principal receivable recorded in other assets | | | 101 | | | 159 | | | 0 | |
| Transfer from securities held for investment to available for sale | | | 0 | | | 13,818 | | | 0 | |
| Transfer from securities available for sale to held for investment | | | 158,781 | | | 0 | | | 0 | |
|
|||
| | | | | Quoted Prices in | | Significant Other | | Significant Other | | ||||
| | | Fair Value | | Active Markets for | | Observable | | Unobservable | | ||||
| | | Measurements | | Identical Assets | | Inputs | | Inputs | | ||||
| (Dollars in thousands) | | December 31, 2014 | | Level 1 | | Level 2 | | Level 3 | | ||||
| | | | | | | | | | | | | | |
| Available for sale securities (3) | | $ | 741,375 | | $ | 3,899 | | $ | 737,476 | | $ | 0 | |
| Loans available for sale (4) | | | 12,078 | | | 0 | | | 12,078 | | | 0 | |
| Loans (1) | | | 10,409 | | | 0 | | | 8,324 | | | 2,085 | |
| OREO (2) | | | 7,462 | | | 0 | | | 1,468 | | | 5,994 | |
| | | | | Quoted Prices in | | Significant Other | | Significant Other | | ||||
| | | Fair Value | | Active Markets for | | Observable | | Unobservable | | ||||
| | | Measurements | | Identical Assets | | Inputs | | Inputs | | ||||
| (Dollars in thousands) | | December 31, 2013 | | Level 1 | | Level 2 | | Level 3 | | ||||
| | | | | | | | | | | | | | |
| Available for sale securities (3) | | $ | 641,611 | | $ | 100 | | $ | 641,511 | | $ | 0 | |
| Loans available for sale (4) | | | 13,832 | | | 0 | | | 13,832 | | | 0 | |
| Loans (1) | | | 17,323 | | | 0 | | | 10,325 | | | 6,998 | |
| OREO (2) | | | 6,860 | | | 0 | | | 1,301 | | | 5,559 | |
| | | | | Quoted Prices in | | Significant Other | | Significant Other | | ||||
| | | Carrying | | Active Markets for | | Observable | | Unobservable | | ||||
| | | Amount | | Identical Assets | | Inputs | | Inputs | | ||||
| | | December 31, 2014 | | Level 1 | | Level 2 | | Level 3 | | ||||
| | | | | | | | | | | | | | |
| (In Thousands) | | | | | | | | | | | | | |
| Financial Assets | | | | | | | | | | | | | |
| Securities held to maturity | | $ | 207,904 | | $ | 0 | | $ | 207,904 | | $ | 0 | |
| Loans, net | | | 1,794,405 | | | 0 | | | 0 | | | 1,814,746 | |
| | | | | | | | | | | | | | |
| Financial Liabilities | | | | | | | | | | | | | |
| Deposits | | | 2,416,534 | | | 0 | | | 0 | | | 2,417,355 | |
| Borrowings | | | 50,000 | | | 0 | | | 52,735 | | | 0 | |
| Subordinated debt | | | 64,583 | | | 0 | | | 53,861 | | | 0 | |
| | | | | Quoted Prices in | | Significant Other | | Significant Other | | ||||
| | | Carrying | | Active Markets for | | Observable | | Unobservable | | ||||
| | | Amount | | Identical Assets | | Inputs | | Inputs | | ||||
| | | December 31, 2013 | | Level 1 | | Level 2 | | Level 3 | | ||||
| | | | | | | | | | | | | | |
| (In Thousands) | | | | | | | | | | | | | |
| Financial Assets | | | | | | | | | | | | | |
| Securities held to maturity | | $ | 0 | | $ | 0 | | $ | 0 | | $ | 0 | |
| Loans, net | | | 1,266,816 | | | 0 | | | 0 | | | 1,272,893 | |
| | | | | | | | | | | | | | |
| Financial Liabilities | | | | | | | | | | | | | |
| Deposits | | | 1,806,045 | | | 0 | | | 0 | | | 1,807,183 | |
| Borrowings | | | 50,000 | | | 0 | | | 53,856 | | | 0 | |
| Subordinated debt | | | 53,610 | | | 0 | | | 42,888 | | | 0 | |
|
|||
| | | Year Ended December 31 | | |||||||
| | | Net Income | | | | | Per Share | | ||
| | | (Loss) | | Shares | | Amount | | |||
| | | (Dollars in thousands, | | |||||||
| | | except per share data) | | |||||||
| 2014 | | | | | | | | | | |
| Basic Earnings Per Share | | | | | | | | | | |
| Income available to common shareholders | | $ | 5,696 | | | 27,538,955 | | $ | 0.21 | |
| Diluted Earnings Per Share | | | | | | | | | | |
| Employee restricted stock (See Note J) | | | | | | 177,940 | | | | |
| Income available to common shareholders plus assumed conversions | | $ | 5,696 | | | 27,716,895 | | $ | 0.21 | |
| | | | | | | | | | | |
| 2013 | | | | | | | | | | |
| Basic Earnings Per Share | | | | | | | | | | |
| Income available to common shareholders | | $ | 47,916 | | | 19,449,560 | | $ | 2.46 | |
| Diluted Earnings Per Share | | | | | | | | | | |
| Employee restricted stock (See Note J) | | | | | | 200,445 | | | | |
| Income available to common shareholders plus assumed conversions | | $ | 47,916 | | | 19,650,005 | | $ | 2.44 | |
| | | | | | | | | | | |
| 2012 | | | | | | | | | | |
| Basic and diluted Earnings Per Share | | | | | | | | | | |
| Loss available to common shareholders | | $ | (4,458) | | | 18,748,757 | | $ | (0.24) | |
|
|||
| | | September 30, | | |
| | | 2014 | | |
| Number of shares of BANKshares common stock outstanding | | | 12,644,763 | |
| BANKshares preferred shares that convert to BANKshares common shares upon a change in control | | | 1,476,660 | |
| Total BANKshares common shares including conversion of preferred shares | | | 14,121,423 | |
| Per share exchange ratio | | | 0.4975 | |
| Number of shares of common stock issued | | | 7,025,408 | |
| Multiplied by common stock price per share on September 30, 2014 | | $ | 10.93 | |
| Total purchase price | | | 76,787,709 | |
| | | Oct. 1, 2014 | | ||||
| (Dollars in thousands) | | Book Balance | | Fair Value | | ||
| Loans: | | | | | | | |
| Single family residential real estate | | $ | 50,768 | | $ | 49,184 | |
| Commercial real estate | | | 229,859 | | | 224,837 | |
| Construction/development/land | | | 30,994 | | | 27,578 | |
| Commercial loans | | | 52,458 | | | 51,479 | |
| Consumer and other loans | | | 3,647 | | | 3,568 | |
| Purchased credit-impaired | | | 11,087 | | | 8,717 | |
| | | | | | | | |
| Total loans | | $ | 378,813 | | $ | 365,363 | |
| | | Year ended December 31, | | ||||
| (Dollars in thousands, except per share amounts) | | 2014 | | 2013 | | ||
| Net interest income | | $ | 91,382 | | $ | 86,401 | |
| Net income available to common shareholders | | | 9,893 | | | 54,099 | |
| EPS - basic | | $ | 0.30 | | $ | 2.04 | |
| EPS - diluted | | $ | 0.30 | | $ | 2.03 | |
| | | October 1, | | |
| Date of acquisition | | 2014 | | |
| | | (in thousands) | | |
| Assets: | | | | |
| Cash and cash equivalents | | $ | 110,996 | |
| Loans | | | 365,363 | |
| Securities available for sale | | | 85,355 | |
| Bank premises | | | 12,259 | |
| Other real estate owned | | | 2,199 | |
| Core deposit intangible | | | 7,769 | |
| Goodwill | | | 25,309 | |
| Other assets | | | 17,641 | |
| Total assets acquired | | $ | 626,891 | |
| | | | | |
| Liabilities: | | | | |
| Deposits | | $ | 516,297 | |
| Subordinated debt | | | 10,930 | |
| Repurchase agreements | | | 18,478 | |
| Other liabilities | | | 4,398 | |
| Total liabilities assumed | | $ | 550,103 | |
|
|
|||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||