These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
VIRGINIA
|
54-1598552
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
incorporation or organization)
|
Identification No.)
|
|
|
Yes
x
No
¨
|
|
|
Yes
x
No
¨
|
|
Large accelerated filer
|
ý
|
Accelerated filer
|
¨
|
|
Non-accelerated filer
|
¨
|
Smaller reporting company
|
¨
|
|
|
Yes
¨
No
x
|
|
ITEM
|
|
|
PAGE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 1.
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
Item 2.
|
|
||
|
|
|
|
|
|
Item 3.
|
|
||
|
|
|
|
|
|
Item 4.
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 1.
|
|
||
|
|
|
|
|
|
Item 1A.
|
|
||
|
|
|
|
|
|
Item 2.
|
|
||
|
|
|
|
|
|
Item 6.
|
|
||
|
|
|
|
|
|
|
|
||
|
AFS
|
–
|
Available for sale
|
|
ALCO
|
–
|
Asset Liability Committee
|
|
ALL
|
–
|
Allowance for loan losses
|
|
ASC
|
–
|
Accounting Standards Codification
|
|
ASU
|
–
|
Accounting Standards Update
|
|
ATM
|
–
|
Automated teller machine
|
|
the Bank
|
–
|
Union Bank & Trust
|
|
bps
|
–
|
Basis points
|
|
the Company
|
–
|
Union Bankshares Corporation
|
|
Dodd-Frank Act
|
–
|
Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010
|
|
EPS
|
–
|
Earnings per share
|
|
Exchange Act
|
–
|
Securities Exchange Act of 1934
|
|
FASB
|
–
|
Financial Accounting Standards Board
|
|
FDIC
|
–
|
Federal Deposit Insurance Corporation
|
|
Federal Reserve
|
–
|
Board of Governors of the Federal Reserve System
|
|
Federal Reserve Bank
|
–
|
Federal Reserve Bank of Richmond
|
|
FHLB
|
–
|
Federal Home Loan Bank of Atlanta
|
|
U.S. GAAP or GAAP
|
–
|
Accounting principles generally accepted in the United States
|
|
HELOC
|
–
|
Home equity line of credit
|
|
HTM
|
–
|
Held to maturity
|
|
LIBOR
|
–
|
London Interbank Offered Rate
|
|
NPA
|
–
|
Nonperforming assets
|
|
ODCM
|
–
|
Old Dominion Capital Management, Inc.
|
|
OREO
|
–
|
Other real estate owned
|
|
OTTI
|
–
|
Other than temporary impairment
|
|
PCI
|
–
|
Purchased credit impaired
|
|
StellarOne
|
–
|
StellarOne Corporation
|
|
TDR
|
–
|
Troubled debt restructuring
|
|
UMG
|
–
|
Union Mortgage Group, Inc.
|
|
|
June 30,
2016 |
|
December 31,
2015 |
||||
|
|
(Unaudited)
|
|
(Audited)
|
||||
|
ASSETS
|
|
|
|
|
|
||
|
Cash and cash equivalents:
|
|
|
|
|
|
||
|
Cash and due from banks
|
$
|
128,896
|
|
|
$
|
111,323
|
|
|
Interest-bearing deposits in other banks
|
87,887
|
|
|
29,670
|
|
||
|
Federal funds sold
|
251
|
|
|
1,667
|
|
||
|
Total cash and cash equivalents
|
217,034
|
|
|
142,660
|
|
||
|
Securities available for sale, at fair value
|
949,663
|
|
|
903,292
|
|
||
|
Securities held to maturity, at carrying value
|
202,917
|
|
|
205,374
|
|
||
|
Restricted stock, at cost
|
62,206
|
|
|
51,828
|
|
||
|
Loans held for sale
|
38,114
|
|
|
36,030
|
|
||
|
Loans held for investment, net of deferred fees and costs
|
5,941,098
|
|
|
5,671,462
|
|
||
|
Less allowance for loan losses
|
35,074
|
|
|
34,047
|
|
||
|
Net loans held for investment
|
5,906,024
|
|
|
5,637,415
|
|
||
|
Premises and equipment, net
|
124,032
|
|
|
126,028
|
|
||
|
Other real estate owned, net of valuation allowance
|
13,381
|
|
|
15,299
|
|
||
|
Core deposit intangibles, net
|
19,685
|
|
|
23,310
|
|
||
|
Goodwill
|
297,659
|
|
|
293,522
|
|
||
|
Bank owned life insurance
|
176,413
|
|
|
173,687
|
|
||
|
Other assets
|
93,433
|
|
|
84,846
|
|
||
|
Total assets
|
$
|
8,100,561
|
|
|
$
|
7,693,291
|
|
|
LIABILITIES
|
|
|
|
|
|
||
|
Noninterest-bearing demand deposits
|
$
|
1,392,734
|
|
|
$
|
1,372,937
|
|
|
Interest-bearing deposits
|
4,703,092
|
|
|
4,590,999
|
|
||
|
Total deposits
|
6,095,826
|
|
|
5,963,936
|
|
||
|
Securities sold under agreements to repurchase
|
121,262
|
|
|
84,977
|
|
||
|
Other short-term borrowings
|
557,000
|
|
|
304,000
|
|
||
|
Long-term borrowings
|
274,547
|
|
|
291,198
|
|
||
|
Other liabilities
|
62,725
|
|
|
53,813
|
|
||
|
Total liabilities
|
7,111,360
|
|
|
6,697,924
|
|
||
|
Commitments and contingencies (Note 6)
|
|
|
|
|
|
||
|
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
||
|
Common stock, $1.33 par value, shares authorized 100,000,000; issued and outstanding, 43,619,867 shares and 44,785,674 shares, respectively.
|
57,537
|
|
|
59,159
|
|
||
|
Additional paid-in capital
|
605,018
|
|
|
631,822
|
|
||
|
Retained earnings
|
317,747
|
|
|
298,134
|
|
||
|
Accumulated other comprehensive income
|
8,899
|
|
|
6,252
|
|
||
|
Total stockholders' equity
|
989,201
|
|
|
995,367
|
|
||
|
Total liabilities and stockholders' equity
|
$
|
8,100,561
|
|
|
$
|
7,693,291
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
2016 |
|
June 30,
2015 |
|
June 30,
2016 |
|
June 30,
2015 |
||||||||
|
Interest and dividend income:
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest and fees on loans
|
$
|
64,747
|
|
|
$
|
62,604
|
|
|
$
|
127,694
|
|
|
$
|
123,057
|
|
|
Interest on deposits in other banks
|
65
|
|
|
24
|
|
|
112
|
|
|
41
|
|
||||
|
Interest and dividends on securities:
|
|
|
|
|
|
|
|
|
|
||||||
|
Taxable
|
4,510
|
|
|
3,860
|
|
|
8,826
|
|
|
7,667
|
|
||||
|
Nontaxable
|
3,459
|
|
|
3,366
|
|
|
6,898
|
|
|
6,690
|
|
||||
|
Total interest and dividend income
|
72,781
|
|
|
69,854
|
|
|
143,530
|
|
|
137,455
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest on deposits
|
4,197
|
|
|
3,680
|
|
|
8,393
|
|
|
7,000
|
|
||||
|
Interest on federal funds purchased
|
2
|
|
|
4
|
|
|
3
|
|
|
5
|
|
||||
|
Interest on short-term borrowings
|
708
|
|
|
255
|
|
|
1,329
|
|
|
505
|
|
||||
|
Interest on long-term borrowings
|
2,098
|
|
|
2,099
|
|
|
4,298
|
|
|
4,160
|
|
||||
|
Total interest expense
|
7,005
|
|
|
6,038
|
|
|
14,023
|
|
|
11,670
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net interest income
|
65,776
|
|
|
63,816
|
|
|
129,507
|
|
|
125,785
|
|
||||
|
Provision for credit losses
|
2,300
|
|
|
3,749
|
|
|
4,904
|
|
|
5,499
|
|
||||
|
Net interest income after provision for credit losses
|
63,476
|
|
|
60,067
|
|
|
124,603
|
|
|
120,286
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
||||||
|
Service charges on deposit accounts
|
4,754
|
|
|
4,622
|
|
|
9,488
|
|
|
8,835
|
|
||||
|
Other service charges and fees
|
4,418
|
|
|
4,051
|
|
|
8,574
|
|
|
7,634
|
|
||||
|
Fiduciary and asset management fees
|
2,333
|
|
|
2,312
|
|
|
4,471
|
|
|
4,531
|
|
||||
|
Mortgage banking income, net
|
2,972
|
|
|
2,574
|
|
|
5,117
|
|
|
4,952
|
|
||||
|
Gains on securities transactions, net
|
3
|
|
|
404
|
|
|
146
|
|
|
597
|
|
||||
|
Bank owned life insurance income
|
1,361
|
|
|
1,134
|
|
|
2,734
|
|
|
2,269
|
|
||||
|
Other operating income
|
2,152
|
|
|
1,115
|
|
|
3,377
|
|
|
2,448
|
|
||||
|
Total noninterest income
|
17,993
|
|
|
16,212
|
|
|
33,907
|
|
|
31,266
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Noninterest expenses:
|
|
|
|
|
|
|
|
|
|
||||||
|
Salaries and benefits
|
28,519
|
|
|
25,561
|
|
|
56,567
|
|
|
53,052
|
|
||||
|
Occupancy expenses
|
4,809
|
|
|
5,173
|
|
|
9,785
|
|
|
10,305
|
|
||||
|
Furniture and equipment expenses
|
2,595
|
|
|
2,989
|
|
|
5,232
|
|
|
5,803
|
|
||||
|
Printing, postage, and supplies
|
1,280
|
|
|
1,408
|
|
|
2,419
|
|
|
2,779
|
|
||||
|
Communications expense
|
927
|
|
|
1,143
|
|
|
2,016
|
|
|
2,322
|
|
||||
|
Technology and data processing
|
3,608
|
|
|
3,216
|
|
|
7,422
|
|
|
6,471
|
|
||||
|
Professional services
|
2,548
|
|
|
1,669
|
|
|
4,537
|
|
|
3,017
|
|
||||
|
Marketing and advertising expense
|
1,924
|
|
|
2,372
|
|
|
3,863
|
|
|
4,060
|
|
||||
|
FDIC assessment premiums and other insurance
|
1,379
|
|
|
1,280
|
|
|
2,741
|
|
|
2,679
|
|
||||
|
Other taxes
|
1,607
|
|
|
1,554
|
|
|
3,225
|
|
|
3,105
|
|
||||
|
Loan-related expenses
|
855
|
|
|
687
|
|
|
1,454
|
|
|
1,371
|
|
||||
|
OREO and credit-related expenses
|
894
|
|
|
1,965
|
|
|
1,463
|
|
|
3,152
|
|
||||
|
Amortization of intangible assets
|
1,745
|
|
|
2,138
|
|
|
3,625
|
|
|
4,361
|
|
||||
|
Training and other personnel costs
|
905
|
|
|
912
|
|
|
1,649
|
|
|
1,633
|
|
||||
|
Other expenses
|
1,656
|
|
|
3,174
|
|
|
3,525
|
|
|
4,971
|
|
||||
|
Total noninterest expenses
|
55,251
|
|
|
55,241
|
|
|
109,523
|
|
|
109,081
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income before income taxes
|
26,218
|
|
|
21,038
|
|
|
48,987
|
|
|
42,471
|
|
||||
|
Income tax expense
|
6,881
|
|
|
5,690
|
|
|
12,689
|
|
|
11,422
|
|
||||
|
Net income
|
$
|
19,337
|
|
|
$
|
15,348
|
|
|
$
|
36,298
|
|
|
$
|
31,049
|
|
|
Basic earnings per common share
|
$
|
0.44
|
|
|
$
|
0.34
|
|
|
$
|
0.82
|
|
|
$
|
0.69
|
|
|
Diluted earnings per common share
|
$
|
0.44
|
|
|
$
|
0.34
|
|
|
$
|
0.82
|
|
|
$
|
0.69
|
|
|
Dividends declared per common share
|
$
|
0.19
|
|
|
$
|
0.17
|
|
|
$
|
0.38
|
|
|
$
|
0.32
|
|
|
Basic weighted average number of common shares outstanding
|
43,746,583
|
|
|
45,128,698
|
|
|
43,998,929
|
|
|
45,117,396
|
|
||||
|
Diluted weighted average number of common shares outstanding
|
43,824,183
|
|
|
45,209,814
|
|
|
44,075,706
|
|
|
45,198,727
|
|
||||
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
19,337
|
|
|
$
|
15,348
|
|
|
$
|
36,298
|
|
|
$
|
31,049
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Change in fair value of cash flow hedges
|
(1,007
|
)
|
|
1,809
|
|
|
(3,688
|
)
|
|
319
|
|
||||
|
Reclassification adjustment for losses (gains) included in net income (net of tax, $74 and $22 for the three months and $150 and $169 for the six months ended June 30, 2016 and 2015, respectively)
|
138
|
|
|
41
|
|
|
279
|
|
|
313
|
|
||||
|
AFS securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Unrealized holding gains (losses) arising during period (net of tax, $1,991 and $3,686 for the three months and $3,624 and $1,649 for the six months ended June 30, 2016 and 2015, respectively)
|
3,698
|
|
|
(6,845
|
)
|
|
6,730
|
|
|
(3,062
|
)
|
||||
|
Reclassification adjustment for losses (gains) included in net income (net of tax, $1 and $142 for the three months and $51 and $209 for the six months ended June 30, 2016 and 2015, respectively)
|
(2
|
)
|
|
(263
|
)
|
|
(95
|
)
|
|
(388
|
)
|
||||
|
HTM securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Accretion of unrealized gain for AFS securities transferred to HTM (net of tax, $155 and $112 for the three months and $312 and $112 for the six months ended June 30, 2016 and 2015, respectively)
|
(287
|
)
|
|
(208
|
)
|
|
(579
|
)
|
|
(208
|
)
|
||||
|
Other comprehensive income (loss)
|
2,540
|
|
|
(5,466
|
)
|
|
2,647
|
|
|
(3,026
|
)
|
||||
|
Comprehensive income
|
$
|
21,877
|
|
|
$
|
9,882
|
|
|
$
|
38,945
|
|
|
$
|
28,023
|
|
|
|
Common
Stock
|
|
Additional
Paid-In
Capital
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Total
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance - December 31, 2014
|
$
|
59,795
|
|
|
$
|
643,443
|
|
|
$
|
261,676
|
|
|
$
|
12,255
|
|
|
$
|
977,169
|
|
|
Net income - 2015
|
|
|
|
|
|
|
31,049
|
|
|
|
|
|
31,049
|
|
|||||
|
Other comprehensive income (net of taxes of $1,801)
|
|
|
|
|
|
|
|
|
|
(3,026
|
)
|
|
(3,026
|
)
|
|||||
|
Dividends on common stock ($0.32 per share)
|
|
|
|
|
|
|
(13,727
|
)
|
|
|
|
|
(13,727
|
)
|
|||||
|
Stock purchased under stock repurchase plan (181,356 shares)
|
(240
|
)
|
|
(3,890
|
)
|
|
|
|
|
|
|
|
(4,130
|
)
|
|||||
|
Issuance of common stock under Dividend Reinvestment Plan (33,710 shares)
|
45
|
|
|
656
|
|
|
(701
|
)
|
|
|
|
|
—
|
|
|||||
|
Issuance of common stock under Equity Compensation Plans (25,873 shares)
|
34
|
|
|
386
|
|
|
|
|
|
|
|
|
420
|
|
|||||
|
Issuance of common stock for services rendered (9,200 shares)
|
12
|
|
|
188
|
|
|
|
|
|
|
|
|
200
|
|
|||||
|
Vesting of restricted stock, including tax effects, under Equity Compensation Plans (20,049 shares)
|
26
|
|
|
(250
|
)
|
|
|
|
|
|
|
|
(224
|
)
|
|||||
|
Stock-based compensation expense
|
|
|
|
403
|
|
|
|
|
|
|
|
|
403
|
|
|||||
|
Balance - June 30, 2015
|
$
|
59,672
|
|
|
$
|
640,936
|
|
|
$
|
278,297
|
|
|
$
|
9,229
|
|
|
$
|
988,134
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance - December 31, 2015
|
$
|
59,159
|
|
|
$
|
631,822
|
|
|
$
|
298,134
|
|
|
$
|
6,252
|
|
|
$
|
995,367
|
|
|
Net income - 2016
|
|
|
|
|
|
|
36,298
|
|
|
|
|
|
36,298
|
|
|||||
|
Other comprehensive income (net of taxes of $3,411)
|
|
|
|
|
|
|
|
|
|
2,647
|
|
|
2,647
|
|
|||||
|
Issuance of common stock in regard to acquisition (17,232 shares)
|
23
|
|
|
430
|
|
|
|
|
|
|
453
|
|
|||||||
|
Dividends on common stock ($0.38 per share)
|
|
|
|
|
|
|
(16,685
|
)
|
|
|
|
|
(16,685
|
)
|
|||||
|
Stock purchased under stock repurchase plan (1,312,556 shares)
|
(1,747
|
)
|
|
(28,943
|
)
|
|
|
|
|
|
|
|
(30,690
|
)
|
|||||
|
Issuance of common stock under Equity Compensation Plans (34,227 shares)
|
46
|
|
|
436
|
|
|
|
|
|
|
|
|
482
|
|
|||||
|
Issuance of common stock for services rendered (9,552 shares)
|
13
|
|
|
227
|
|
|
|
|
|
|
|
|
240
|
|
|||||
|
Vesting of restricted stock, including tax effects, under Equity Compensation Plans (31,993 shares)
|
43
|
|
|
(441
|
)
|
|
|
|
|
|
|
|
(398
|
)
|
|||||
|
Stock-based compensation expense
|
|
|
|
1,487
|
|
|
|
|
|
|
|
|
1,487
|
|
|||||
|
Balance - June 30, 2016
|
$
|
57,537
|
|
|
$
|
605,018
|
|
|
$
|
317,747
|
|
|
$
|
8,899
|
|
|
$
|
989,201
|
|
|
|
2016
|
|
2015
|
||||
|
Operating activities:
|
|
|
|
|
|
||
|
Net income
|
$
|
36,298
|
|
|
$
|
31,049
|
|
|
Adjustments to reconcile net income to net cash and cash equivalents provided by (used in) operating activities:
|
|
|
|
|
|
||
|
Depreciation of premises and equipment
|
4,983
|
|
|
5,374
|
|
||
|
Writedown of OREO
|
400
|
|
|
1,300
|
|
||
|
Amortization, net
|
5,915
|
|
|
6,946
|
|
||
|
Amortization (accretion) related to acquisition, net
|
1,077
|
|
|
705
|
|
||
|
Provision for credit losses
|
4,904
|
|
|
5,499
|
|
||
|
Losses (gains) on securities transactions, net
|
(146
|
)
|
|
(597
|
)
|
||
|
Bank owned life insurance income
|
(2,734
|
)
|
|
(2,269
|
)
|
||
|
Decrease (increase) in loans held for sale, net
|
(2,084
|
)
|
|
3,069
|
|
||
|
Losses (gains) on sales of other real estate owned, net
|
(1
|
)
|
|
100
|
|
||
|
Losses (gains) on sales of premises, net
|
72
|
|
|
74
|
|
||
|
Stock-based compensation expenses
|
1,487
|
|
|
403
|
|
||
|
Issuance of common stock for services
|
240
|
|
|
200
|
|
||
|
Net decrease (increase) in other assets
|
(8,549
|
)
|
|
(530
|
)
|
||
|
Net increase (decrease) in other liabilities
|
1,796
|
|
|
(11,213
|
)
|
||
|
Net cash and cash equivalents provided by (used in) operating activities
|
43,658
|
|
|
40,110
|
|
||
|
Investing activities:
|
|
|
|
|
|
||
|
Purchases of securities available for sale
|
(122,690
|
)
|
|
(122,049
|
)
|
||
|
Proceeds from sales of securities available for sale
|
15,424
|
|
|
58,157
|
|
||
|
Proceeds from maturities, calls and paydowns of securities available for sale
|
56,414
|
|
|
70,086
|
|
||
|
Proceeds from maturities, calls and paydowns of securities held to maturity
|
610
|
|
|
—
|
|
||
|
Net decrease (increase) in loans held for investment
|
(271,689
|
)
|
|
(168,449
|
)
|
||
|
Net decrease (increase) in premises and equipment
|
(3,059
|
)
|
|
(3,284
|
)
|
||
|
Proceeds from sales of other real estate owned
|
2,138
|
|
|
5,609
|
|
||
|
Improvements to other real estate owned
|
—
|
|
|
(299
|
)
|
||
|
Cash paid for equity-method investments
|
—
|
|
|
(355
|
)
|
||
|
Cash paid in acquisition
|
(4,077
|
)
|
|
—
|
|
||
|
Cash acquired in acquisitions
|
207
|
|
|
—
|
|
||
|
Net cash and cash equivalents provided by (used in) investing activities
|
(326,722
|
)
|
|
(160,584
|
)
|
||
|
Financing activities:
|
|
|
|
|
|
||
|
Net increase (decrease) in noninterest-bearing deposits
|
19,797
|
|
|
90,298
|
|
||
|
Net increase (decrease) in interest-bearing deposits
|
112,093
|
|
|
57,096
|
|
||
|
Net increase (decrease) in short-term borrowings
|
289,285
|
|
|
(6,713
|
)
|
||
|
Net increase (decrease) in long-term borrowings
|
(16,446
|
)
|
|
1,027
|
|
||
|
Cash dividends paid - common stock
|
(16,685
|
)
|
|
(13,727
|
)
|
||
|
Repurchase of common stock
|
(30,690
|
)
|
|
(4,130
|
)
|
||
|
Issuance of common stock
|
482
|
|
|
420
|
|
||
|
Vesting of restricted stock, including tax effects
|
(398
|
)
|
|
(224
|
)
|
||
|
Net cash and cash equivalents provided by (used in) financing activities
|
357,438
|
|
|
124,047
|
|
||
|
Increase (decrease) in cash and cash equivalents
|
74,374
|
|
|
3,573
|
|
||
|
Cash and cash equivalents at beginning of the period
|
142,660
|
|
|
133,260
|
|
||
|
Cash and cash equivalents at end of the period
|
$
|
217,034
|
|
|
$
|
136,833
|
|
|
Supplemental Disclosure of Cash Flow Information
|
|
|
|
|
|
||
|
Cash payments for:
|
|
|
|
|
|
||
|
Interest
|
$
|
14,212
|
|
|
$
|
13,784
|
|
|
Income taxes
|
15,800
|
|
|
12,400
|
|
||
|
Supplemental schedule of noncash investing and financing activities
|
|
|
|
|
|
||
|
Unrealized (losses) gains on securities available for sale
|
$
|
10,208
|
|
|
$
|
(5,308
|
)
|
|
Transfer from securities available for sale to securities held to maturity
|
—
|
|
|
201,822
|
|
||
|
Changes in fair value of interest rate swap loss
|
(3,409
|
)
|
|
632
|
|
||
|
Transfers between loans and other real estate owned
|
619
|
|
|
412
|
|
||
|
Transfers from bank premises to other real estate owned
|
—
|
|
|
402
|
|
||
|
Issuance of common stock in exchange for net assets in acquisition
|
453
|
|
|
—
|
|
||
|
|
Amortized
|
|
Gross Unrealized
|
|
Estimated
|
||||||||||
|
|
Cost
|
|
Gains
|
|
(Losses)
|
|
Fair Value
|
||||||||
|
June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Obligations of states and political subdivisions
|
$
|
258,968
|
|
|
$
|
13,848
|
|
|
$
|
(30
|
)
|
|
$
|
272,786
|
|
|
Corporate bonds
|
109,757
|
|
|
506
|
|
|
(1,684
|
)
|
|
108,579
|
|
||||
|
Mortgage-backed securities
|
545,428
|
|
|
10,165
|
|
|
(629
|
)
|
|
554,964
|
|
||||
|
Other securities
|
13,285
|
|
|
49
|
|
|
—
|
|
|
13,334
|
|
||||
|
Total available for sale securities
|
$
|
927,438
|
|
|
$
|
24,568
|
|
|
$
|
(2,343
|
)
|
|
$
|
949,663
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Obligations of states and political subdivisions
|
$
|
257,740
|
|
|
$
|
10,479
|
|
|
$
|
(140
|
)
|
|
$
|
268,079
|
|
|
Corporate bonds
|
77,628
|
|
|
55
|
|
|
(1,704
|
)
|
|
75,979
|
|
||||
|
Mortgage-backed securities
|
544,823
|
|
|
6,127
|
|
|
(2,779
|
)
|
|
548,171
|
|
||||
|
Other securities
|
11,085
|
|
|
—
|
|
|
(22
|
)
|
|
11,063
|
|
||||
|
Total available for sale securities
|
$
|
891,276
|
|
|
$
|
16,661
|
|
|
$
|
(4,645
|
)
|
|
$
|
903,292
|
|
|
|
Less than 12 months
|
|
More than 12 months
|
|
Total
|
||||||||||||||||||
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
||||||||||||
|
June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Obligations of states and political subdivisions
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
631
|
|
|
$
|
(30
|
)
|
|
$
|
631
|
|
|
$
|
(30
|
)
|
|
Mortgage-backed securities
|
67,843
|
|
|
(266
|
)
|
|
42,840
|
|
|
(363
|
)
|
|
110,683
|
|
|
(629
|
)
|
||||||
|
Corporate bonds and other securities
|
11,242
|
|
|
(331
|
)
|
|
36,250
|
|
|
(1,353
|
)
|
|
47,492
|
|
|
(1,684
|
)
|
||||||
|
Total available for sale
|
$
|
79,085
|
|
|
$
|
(597
|
)
|
|
$
|
79,721
|
|
|
$
|
(1,746
|
)
|
|
$
|
158,806
|
|
|
$
|
(2,343
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Obligations of states and political subdivisions
|
$
|
8,114
|
|
|
$
|
(70
|
)
|
|
$
|
4,950
|
|
|
$
|
(70
|
)
|
|
$
|
13,064
|
|
|
$
|
(140
|
)
|
|
Mortgage-backed securities
|
287,113
|
|
|
(2,442
|
)
|
|
21,660
|
|
|
(337
|
)
|
|
308,773
|
|
|
(2,779
|
)
|
||||||
|
Corporate bonds and other securities
|
36,157
|
|
|
(751
|
)
|
|
19,558
|
|
|
(975
|
)
|
|
55,715
|
|
|
(1,726
|
)
|
||||||
|
Total available for sale
|
$
|
331,384
|
|
|
$
|
(3,263
|
)
|
|
$
|
46,168
|
|
|
$
|
(1,382
|
)
|
|
$
|
377,552
|
|
|
$
|
(4,645
|
)
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||||||||||||
|
|
Amortized
Cost
|
|
Estimated
Fair Value
|
|
Amortized
Cost
|
|
Estimated
Fair Value
|
||||||||
|
Due in one year or less
|
$
|
11,376
|
|
|
$
|
11,512
|
|
|
$
|
8,380
|
|
|
$
|
8,370
|
|
|
Due after one year through five years
|
101,658
|
|
|
104,839
|
|
|
65,326
|
|
|
66,996
|
|
||||
|
Due after five years through ten years
|
318,124
|
|
|
326,477
|
|
|
296,864
|
|
|
301,920
|
|
||||
|
Due after ten years
|
496,280
|
|
|
506,835
|
|
|
520,706
|
|
|
526,006
|
|
||||
|
Total securities available for sale
|
$
|
927,438
|
|
|
$
|
949,663
|
|
|
$
|
891,276
|
|
|
$
|
903,292
|
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||||
|
Public deposits
|
$
|
183,813
|
|
|
$
|
184,635
|
|
|
Repurchase agreements
|
122,562
|
|
|
126,120
|
|
||
|
Other purposes
(1)
|
23,540
|
|
|
26,546
|
|
||
|
Total pledged securities
|
$
|
329,915
|
|
|
$
|
337,301
|
|
|
|
Carrying
|
|
Gross Unrealized
|
|
Estimated
|
||||||||||
|
|
Value
|
|
Gains
|
|
(Losses)
|
|
Fair Value
|
||||||||
|
June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Obligations of states and political subdivisions
(1)
|
$
|
202,917
|
|
|
$
|
9,153
|
|
|
$
|
(121
|
)
|
|
$
|
211,949
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Obligations of states and political subdivisions
|
$
|
205,374
|
|
|
$
|
5,748
|
|
|
$
|
(1,685
|
)
|
|
$
|
209,437
|
|
|
|
Less than 12 months
|
|
More than 12 months
|
|
Total
|
||||||||||||||||||
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
||||||||||||
|
June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Obligations of states and political subdivisions
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,148
|
|
|
$
|
(121
|
)
|
|
$
|
1,148
|
|
|
$
|
(121
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Obligations of states and political subdivisions
|
$
|
7,056
|
|
|
$
|
(1,685
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,056
|
|
|
$
|
(1,685
|
)
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||||||||||||
|
|
Carrying
Value
(1)
|
|
Estimated
Fair Value
|
|
Carrying
Value
|
|
Estimated
Fair Value
|
||||||||
|
Due in one year or less
|
$
|
857
|
|
|
$
|
857
|
|
|
$
|
1,488
|
|
|
$
|
1,491
|
|
|
Due after one year through five years
|
18,122
|
|
|
18,564
|
|
|
4,294
|
|
|
4,348
|
|
||||
|
Due after five years through ten years
|
45,802
|
|
|
47,469
|
|
|
44,736
|
|
|
45,501
|
|
||||
|
Due after ten years
|
138,136
|
|
|
145,059
|
|
|
154,856
|
|
|
158,097
|
|
||||
|
Total securities held to maturity
|
$
|
202,917
|
|
|
$
|
211,949
|
|
|
$
|
205,374
|
|
|
$
|
209,437
|
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||||
|
Public deposits
|
$
|
211,949
|
|
|
$
|
207,140
|
|
|
Total pledged securities
|
$
|
211,949
|
|
|
$
|
207,140
|
|
|
|
Three Months Ended
June 30, 2016 |
|
Six Months Ended
June 30, 2016 |
||||
|
Realized gains (losses):
|
|
|
|
|
|
||
|
Gross realized gains
|
$
|
3
|
|
|
$
|
242
|
|
|
Gross realized losses
|
—
|
|
|
(96
|
)
|
||
|
Net realized gains
|
$
|
3
|
|
|
$
|
146
|
|
|
|
|
|
|
||||
|
Proceeds from sales of securities
|
$
|
892
|
|
|
$
|
15,424
|
|
|
|
Three Months Ended
June 30, 2015 |
|
Six Months Ended
June 30, 2015 |
||||
|
Realized gains (losses):
|
|
|
|
|
|
||
|
Gross realized gains
|
$
|
491
|
|
|
$
|
684
|
|
|
Gross realized losses
|
(87
|
)
|
|
(87
|
)
|
||
|
Net realized gains
|
$
|
404
|
|
|
$
|
597
|
|
|
|
|
|
|
||||
|
Proceeds from sales of securities
|
$
|
45,658
|
|
|
$
|
58,157
|
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||||
|
Construction and Land Development
|
$
|
765,997
|
|
|
$
|
749,720
|
|
|
Commercial Real Estate - Owner Occupied
|
831,880
|
|
|
860,086
|
|
||
|
Commercial Real Estate - Non-Owner Occupied
|
1,370,745
|
|
|
1,270,480
|
|
||
|
Multifamily Real Estate
|
337,723
|
|
|
322,528
|
|
||
|
Commercial & Industrial
|
469,054
|
|
|
435,365
|
|
||
|
Residential 1-4 Family
|
992,457
|
|
|
978,469
|
|
||
|
Auto
|
244,575
|
|
|
234,061
|
|
||
|
HELOC
|
519,196
|
|
|
516,726
|
|
||
|
Consumer and all other
|
409,471
|
|
|
304,027
|
|
||
|
Total loans held for investment, net
(1)
|
$
|
5,941,098
|
|
|
$
|
5,671,462
|
|
|
|
30-59 Days
Past Due
|
|
60-89 Days
Past Due
|
|
Greater than 90
Days and still
Accruing
|
|
PCI
|
|
Nonaccrual
|
|
Current
|
|
Total Loans
|
||||||||||||||
|
Construction and Land Development
|
$
|
402
|
|
|
$
|
1,177
|
|
|
$
|
116
|
|
|
$
|
5,013
|
|
|
$
|
1,604
|
|
|
$
|
757,685
|
|
|
$
|
765,997
|
|
|
Commercial Real Estate - Owner Occupied
|
912
|
|
|
—
|
|
|
439
|
|
|
20,692
|
|
|
1,661
|
|
|
808,176
|
|
|
831,880
|
|
|||||||
|
Commercial Real Estate - Non-Owner Occupied
|
267
|
|
|
—
|
|
|
723
|
|
|
18,297
|
|
|
—
|
|
|
1,351,458
|
|
|
1,370,745
|
|
|||||||
|
Multifamily Real Estate
|
—
|
|
|
—
|
|
|
—
|
|
|
2,092
|
|
|
—
|
|
|
335,631
|
|
|
337,723
|
|
|||||||
|
Commercial & Industrial
|
2,464
|
|
|
62
|
|
|
117
|
|
|
1,354
|
|
|
263
|
|
|
464,794
|
|
|
469,054
|
|
|||||||
|
Residential 1-4 Family
|
5,476
|
|
|
5,033
|
|
|
1,302
|
|
|
17,805
|
|
|
5,448
|
|
|
957,393
|
|
|
992,457
|
|
|||||||
|
Auto
|
1,282
|
|
|
377
|
|
|
144
|
|
|
—
|
|
|
140
|
|
|
242,632
|
|
|
244,575
|
|
|||||||
|
HELOC
|
1,347
|
|
|
1,228
|
|
|
642
|
|
|
1,517
|
|
|
1,495
|
|
|
512,967
|
|
|
519,196
|
|
|||||||
|
Consumer and all other
|
1,364
|
|
|
412
|
|
|
50
|
|
|
400
|
|
|
250
|
|
|
406,995
|
|
|
409,471
|
|
|||||||
|
Total Loans Held For Investment
|
$
|
13,514
|
|
|
$
|
8,289
|
|
|
$
|
3,533
|
|
|
$
|
67,170
|
|
|
$
|
10,861
|
|
|
$
|
5,837,731
|
|
|
$
|
5,941,098
|
|
|
|
30-59 Days
Past Due
|
|
60-89 Days
Past Due
|
|
Greater than 90
Days and still
Accruing
|
|
PCI
|
|
Nonaccrual
|
|
Current
|
|
Total Loans
|
||||||||||||||
|
Construction and Land Development
|
$
|
3,155
|
|
|
$
|
380
|
|
|
$
|
128
|
|
|
$
|
5,986
|
|
|
$
|
2,113
|
|
|
$
|
737,958
|
|
|
$
|
749,720
|
|
|
Commercial Real Estate - Owner Occupied
|
1,714
|
|
|
118
|
|
|
103
|
|
|
27,388
|
|
|
3,904
|
|
|
826,859
|
|
|
860,086
|
|
|||||||
|
Commercial Real Estate - Non-Owner Occupied
|
771
|
|
|
—
|
|
|
723
|
|
|
13,519
|
|
|
100
|
|
|
1,255,367
|
|
|
1,270,480
|
|
|||||||
|
Multifamily Real Estate
|
—
|
|
|
—
|
|
|
272
|
|
|
1,555
|
|
|
—
|
|
|
320,701
|
|
|
322,528
|
|
|||||||
|
Commercial & Industrial
|
1,056
|
|
|
27
|
|
|
124
|
|
|
1,813
|
|
|
429
|
|
|
431,916
|
|
|
435,365
|
|
|||||||
|
Residential 1-4 Family
|
15,023
|
|
|
6,774
|
|
|
3,638
|
|
|
21,159
|
|
|
3,563
|
|
|
928,312
|
|
|
978,469
|
|
|||||||
|
Auto
|
2,312
|
|
|
233
|
|
|
60
|
|
|
—
|
|
|
192
|
|
|
231,264
|
|
|
234,061
|
|
|||||||
|
HELOC
|
2,589
|
|
|
1,112
|
|
|
762
|
|
|
1,791
|
|
|
1,348
|
|
|
509,124
|
|
|
516,726
|
|
|||||||
|
Consumer and all other
|
1,167
|
|
|
689
|
|
|
19
|
|
|
526
|
|
|
287
|
|
|
301,339
|
|
|
304,027
|
|
|||||||
|
Total Loans Held For Investment
|
$
|
27,787
|
|
|
$
|
9,333
|
|
|
$
|
5,829
|
|
|
$
|
73,737
|
|
|
$
|
11,936
|
|
|
$
|
5,542,840
|
|
|
$
|
5,671,462
|
|
|
|
30-89 Days Past
Due
|
|
Greater than 90
Days
|
|
Current
|
|
Total
|
||||||||
|
Construction and Land Development
|
$
|
3
|
|
|
$
|
361
|
|
|
$
|
4,649
|
|
|
$
|
5,013
|
|
|
Commercial Real Estate - Owner Occupied
|
1,098
|
|
|
1,495
|
|
|
18,099
|
|
|
20,692
|
|
||||
|
Commercial Real Estate - Non-Owner Occupied
|
795
|
|
|
171
|
|
|
17,331
|
|
|
18,297
|
|
||||
|
Multifamily Real Estate
|
—
|
|
|
—
|
|
|
2,092
|
|
|
2,092
|
|
||||
|
Commercial & Industrial
|
149
|
|
|
—
|
|
|
1,205
|
|
|
1,354
|
|
||||
|
Residential 1-4 Family
|
1,014
|
|
|
1,213
|
|
|
15,578
|
|
|
17,805
|
|
||||
|
HELOC
|
137
|
|
|
510
|
|
|
870
|
|
|
1,517
|
|
||||
|
Consumer and all other
|
—
|
|
|
—
|
|
|
400
|
|
|
400
|
|
||||
|
Total
|
$
|
3,196
|
|
|
$
|
3,750
|
|
|
$
|
60,224
|
|
|
$
|
67,170
|
|
|
|
30-89 Days Past
Due
|
|
Greater than 90
Days
|
|
Current
|
|
Total
|
||||||||
|
Construction and Land Development
|
$
|
369
|
|
|
$
|
241
|
|
|
$
|
5,376
|
|
|
$
|
5,986
|
|
|
Commercial Real Estate - Owner Occupied
|
1,139
|
|
|
1,412
|
|
|
24,837
|
|
|
27,388
|
|
||||
|
Commercial Real Estate - Non-Owner Occupied
|
755
|
|
|
202
|
|
|
12,562
|
|
|
13,519
|
|
||||
|
Multifamily Real Estate
|
—
|
|
|
—
|
|
|
1,555
|
|
|
1,555
|
|
||||
|
Commercial & Industrial
|
209
|
|
|
21
|
|
|
1,583
|
|
|
1,813
|
|
||||
|
Residential 1-4 Family
|
2,143
|
|
|
1,923
|
|
|
17,093
|
|
|
21,159
|
|
||||
|
HELOC
|
410
|
|
|
458
|
|
|
923
|
|
|
1,791
|
|
||||
|
Consumer and all other
|
—
|
|
|
—
|
|
|
526
|
|
|
526
|
|
||||
|
Total
|
$
|
5,025
|
|
|
$
|
4,257
|
|
|
$
|
64,455
|
|
|
$
|
73,737
|
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
|
|
Recorded
Investment
|
|
Unpaid
Principal
Balance
|
|
Related
Allowance
|
|
Recorded
Investment
|
|
Unpaid
Principal
Balance
|
|
Related
Allowance
|
||||||||||||
|
Loans without a specific allowance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Construction and Land Development
|
$
|
29,877
|
|
|
$
|
30,354
|
|
|
$
|
—
|
|
|
$
|
33,250
|
|
|
$
|
33,731
|
|
|
$
|
—
|
|
|
Commercial Real Estate - Owner Occupied
|
11,201
|
|
|
11,317
|
|
|
—
|
|
|
7,781
|
|
|
8,983
|
|
|
—
|
|
||||||
|
Commercial Real Estate - Non-Owner Occupied
|
3,993
|
|
|
3,993
|
|
|
—
|
|
|
5,328
|
|
|
5,325
|
|
|
—
|
|
||||||
|
Multifamily Real Estate
|
3,777
|
|
|
3,777
|
|
|
—
|
|
|
3,828
|
|
|
3,828
|
|
|
—
|
|
||||||
|
Commercial & Industrial
|
1,154
|
|
|
1,572
|
|
|
—
|
|
|
711
|
|
|
951
|
|
|
—
|
|
||||||
|
Residential 1-4 Family
|
10,065
|
|
|
11,024
|
|
|
—
|
|
|
7,564
|
|
|
8,829
|
|
|
—
|
|
||||||
|
Auto
|
—
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
7
|
|
|
—
|
|
||||||
|
HELOC
|
1,900
|
|
|
2,046
|
|
|
—
|
|
|
1,786
|
|
|
2,028
|
|
|
—
|
|
||||||
|
Consumer and all other
|
247
|
|
|
297
|
|
|
—
|
|
|
211
|
|
|
211
|
|
|
—
|
|
||||||
|
Total impaired loans without a specific allowance
|
$
|
62,214
|
|
|
$
|
64,380
|
|
|
$
|
—
|
|
|
$
|
60,466
|
|
|
$
|
63,893
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Loans with a specific allowance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Construction and Land Development
|
$
|
1,833
|
|
|
$
|
2,234
|
|
|
$
|
64
|
|
|
$
|
3,167
|
|
|
$
|
3,218
|
|
|
$
|
538
|
|
|
Commercial Real Estate - Owner Occupied
|
2,291
|
|
|
2,320
|
|
|
49
|
|
|
3,237
|
|
|
3,239
|
|
|
358
|
|
||||||
|
Commercial Real Estate - Non-Owner Occupied
|
267
|
|
|
267
|
|
|
1
|
|
|
907
|
|
|
907
|
|
|
75
|
|
||||||
|
Commercial & Industrial
|
1,334
|
|
|
1,456
|
|
|
47
|
|
|
1,952
|
|
|
1,949
|
|
|
441
|
|
||||||
|
Residential 1-4 Family
|
3,880
|
|
|
3,978
|
|
|
345
|
|
|
6,065
|
|
|
6,153
|
|
|
418
|
|
||||||
|
Auto
|
140
|
|
|
188
|
|
|
1
|
|
|
192
|
|
|
199
|
|
|
1
|
|
||||||
|
HELOC
|
437
|
|
|
491
|
|
|
81
|
|
|
769
|
|
|
925
|
|
|
76
|
|
||||||
|
Consumer and all other
|
79
|
|
|
446
|
|
|
1
|
|
|
363
|
|
|
512
|
|
|
95
|
|
||||||
|
Total impaired loans with a specific allowance
|
$
|
10,261
|
|
|
$
|
11,380
|
|
|
$
|
589
|
|
|
$
|
16,652
|
|
|
$
|
17,102
|
|
|
$
|
2,002
|
|
|
Total impaired loans
|
$
|
72,475
|
|
|
$
|
75,760
|
|
|
$
|
589
|
|
|
$
|
77,118
|
|
|
$
|
80,995
|
|
|
$
|
2,002
|
|
|
|
Three Months Ended
June 30, 2016 |
|
Six Months Ended
June 30, 2016 |
||||||||||||
|
|
Average
Investment
|
|
Interest Income
Recognized
|
|
Average
Investment
|
|
Interest Income
Recognized
|
||||||||
|
Construction and Land Development
|
$
|
30,524
|
|
|
$
|
495
|
|
|
$
|
30,174
|
|
|
$
|
962
|
|
|
Commercial Real Estate - Owner Occupied
|
13,567
|
|
|
148
|
|
|
13,719
|
|
|
292
|
|
||||
|
Commercial Real Estate - Non-Owner Occupied
|
4,215
|
|
|
43
|
|
|
4,216
|
|
|
79
|
|
||||
|
Multifamily Real Estate
|
3,791
|
|
|
60
|
|
|
3,804
|
|
|
120
|
|
||||
|
Commercial & Industrial
|
2,622
|
|
|
31
|
|
|
2,861
|
|
|
61
|
|
||||
|
Residential 1-4 Family
|
14,189
|
|
|
90
|
|
|
14,365
|
|
|
183
|
|
||||
|
Auto
|
162
|
|
|
—
|
|
|
183
|
|
|
—
|
|
||||
|
HELOC
|
2,492
|
|
|
11
|
|
|
2,519
|
|
|
29
|
|
||||
|
Consumer and all other
|
374
|
|
|
1
|
|
|
572
|
|
|
4
|
|
||||
|
Total impaired loans without a specific allowance
|
$
|
71,936
|
|
|
$
|
879
|
|
|
$
|
72,413
|
|
|
$
|
1,730
|
|
|
|
Three Months Ended
June 30, 2015 |
|
Six Months Ended
June 30, 2015 |
||||||||||||
|
|
Average
Investment
|
|
Interest Income
Recognized
|
|
Average
Investment
|
|
Interest Income
Recognized
|
||||||||
|
Construction and Land Development
|
$
|
40,026
|
|
|
$
|
838
|
|
|
$
|
48,772
|
|
|
$
|
1,366
|
|
|
Commercial Real Estate - Owner Occupied
|
17,871
|
|
|
169
|
|
|
18,007
|
|
|
341
|
|
||||
|
Commercial Real Estate - Non-Owner Occupied
|
8,736
|
|
|
125
|
|
|
8,750
|
|
|
181
|
|
||||
|
Multifamily Real Estate
|
4,597
|
|
|
85
|
|
|
4,600
|
|
|
147
|
|
||||
|
Commercial & Industrial
|
4,525
|
|
|
60
|
|
|
4,659
|
|
|
102
|
|
||||
|
Residential 1-4 Family
|
10,924
|
|
|
105
|
|
|
10,989
|
|
|
202
|
|
||||
|
Auto
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
|
HELOC
|
1,240
|
|
|
6
|
|
|
1,244
|
|
|
11
|
|
||||
|
Consumer and all other
|
460
|
|
|
4
|
|
|
518
|
|
|
9
|
|
||||
|
Total impaired loans without a specific allowance
|
$
|
88,380
|
|
|
$
|
1,392
|
|
|
$
|
97,540
|
|
|
$
|
2,359
|
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||
|
|
No. of
Loans
|
|
Recorded
Investment
|
|
Outstanding
Commitment
|
|
No. of
Loans
|
|
Recorded
Investment
|
|
Outstanding
Commitment
|
||||||||||
|
Performing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Construction and Land Development
|
5
|
|
|
$
|
3,788
|
|
|
$
|
—
|
|
|
6
|
|
|
$
|
3,349
|
|
|
$
|
—
|
|
|
Commercial Real Estate - Owner Occupied
|
5
|
|
|
2,091
|
|
|
—
|
|
|
5
|
|
|
1,530
|
|
|
—
|
|
||||
|
Commercial Real Estate - Non-Owner Occupied
|
2
|
|
|
2,390
|
|
|
—
|
|
|
2
|
|
|
2,390
|
|
|
—
|
|
||||
|
Commercial & Industrial
|
4
|
|
|
218
|
|
|
—
|
|
|
5
|
|
|
261
|
|
|
—
|
|
||||
|
Residential 1-4 Family
|
27
|
|
|
3,323
|
|
|
—
|
|
|
27
|
|
|
3,173
|
|
|
—
|
|
||||
|
Consumer and all other
|
1
|
|
|
75
|
|
|
—
|
|
|
1
|
|
|
77
|
|
|
—
|
|
||||
|
Total performing
|
44
|
|
|
$
|
11,885
|
|
|
$
|
—
|
|
|
46
|
|
|
$
|
10,780
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Nonperforming
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Construction and Land Development
|
2
|
|
|
$
|
215
|
|
|
$
|
—
|
|
|
2
|
|
|
$
|
321
|
|
|
$
|
—
|
|
|
Commercial Real Estate - Owner Occupied
|
2
|
|
|
167
|
|
|
—
|
|
|
1
|
|
|
137
|
|
|
—
|
|
||||
|
Commercial & Industrial
|
1
|
|
|
135
|
|
|
—
|
|
|
1
|
|
|
2
|
|
|
—
|
|
||||
|
Residential 1-4 Family
|
7
|
|
|
1,141
|
|
|
—
|
|
|
6
|
|
|
1,142
|
|
|
—
|
|
||||
|
HELOC
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
319
|
|
|
—
|
|
||||
|
Total nonperforming
|
12
|
|
|
$
|
1,658
|
|
|
$
|
—
|
|
|
11
|
|
|
$
|
1,921
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total performing and nonperforming
|
56
|
|
|
$
|
13,543
|
|
|
$
|
—
|
|
|
57
|
|
|
$
|
12,701
|
|
|
$
|
—
|
|
|
|
Three Months Ended
June 30, 2016 |
|
Six Months Ended
June 30, 2016 |
||||||||||
|
|
No. of
Loans
|
|
Recorded
Investment at
Period End
|
|
No. of
Loans
|
|
Recorded
Investment at
Period End
|
||||||
|
Term modification, at a market rate
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Construction and Land Development
|
1
|
|
|
$
|
1,193
|
|
|
1
|
|
|
$
|
1,193
|
|
|
Commercial Real Estate - Owner Occupied
|
1
|
|
|
38
|
|
|
2
|
|
|
743
|
|
||
|
Residential 1-4 Family
|
1
|
|
|
100
|
|
|
2
|
|
|
476
|
|
||
|
Total loan term extended at a market rate
|
3
|
|
|
$
|
1,331
|
|
|
5
|
|
|
$
|
2,412
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Term modification, below market rate
|
|
|
|
|
|
|
|
||||||
|
Residential 1-4 Family
|
1
|
|
|
$
|
37
|
|
|
1
|
|
|
$
|
37
|
|
|
Total loan term extended at a below market rate
|
1
|
|
|
$
|
37
|
|
|
1
|
|
|
$
|
37
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest rate modification, below market rate
|
|
|
|
|
|
|
|
||||||
|
Commercial & Industrial
|
1
|
|
|
$
|
135
|
|
|
1
|
|
|
$
|
135
|
|
|
Total interest only at below market rate of interest
|
1
|
|
|
$
|
135
|
|
|
1
|
|
|
$
|
135
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total
|
5
|
|
|
$
|
1,503
|
|
|
7
|
|
|
$
|
2,584
|
|
|
|
Three Months Ended
June 30, 2015 |
|
Six Months Ended
June 30, 2015 |
||||||||||
|
|
No. of
Loans |
|
Recorded
Investment at Period End |
|
No. of
Loans |
|
Recorded
Investment at Period End |
||||||
|
Term modification, at a market rate
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Commercial Real Estate - Owner Occupied
|
1
|
|
|
$
|
120
|
|
|
1
|
|
|
$
|
120
|
|
|
Commercial & Industrial
|
—
|
|
|
—
|
|
|
1
|
|
|
18
|
|
||
|
Total loan term extended at a market rate
|
1
|
|
|
120
|
|
|
2
|
|
|
138
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Term modification, below market rate
|
|
|
|
|
|
|
|
||||||
|
Commercial Real Estate - Owner Occupied
|
1
|
|
|
$
|
873
|
|
|
1
|
|
|
$
|
873
|
|
|
Total loan term extended at a below market rate
|
1
|
|
|
$
|
873
|
|
|
1
|
|
|
$
|
873
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total
|
2
|
|
|
$
|
993
|
|
|
3
|
|
|
$
|
1,011
|
|
|
|
Allowance for loan losses
|
||||||||||||||||||
|
|
Balance,
beginning of the
year
|
|
Recoveries
credited to
allowance
|
|
Loans charged
off
|
|
Provision
charged to
operations
|
|
Balance, end of
period
|
||||||||||
|
Construction and Land Development
|
$
|
6,040
|
|
|
$
|
97
|
|
|
$
|
(859
|
)
|
|
$
|
5,030
|
|
|
$
|
10,308
|
|
|
Commercial Real Estate - Owner Occupied
|
4,614
|
|
|
62
|
|
|
(772
|
)
|
|
129
|
|
|
4,033
|
|
|||||
|
Commercial Real Estate - Non-Owner Occupied
|
6,929
|
|
|
—
|
|
|
—
|
|
|
(1,536
|
)
|
|
5,393
|
|
|||||
|
Multifamily Real Estate
|
1,606
|
|
|
—
|
|
|
—
|
|
|
(697
|
)
|
|
909
|
|
|||||
|
Commercial & Industrial
|
3,163
|
|
|
355
|
|
|
(1,285
|
)
|
|
1,793
|
|
|
4,026
|
|
|||||
|
Residential 1-4 Family
|
5,414
|
|
|
381
|
|
|
(295
|
)
|
|
600
|
|
|
6,100
|
|
|||||
|
Auto
|
1,703
|
|
|
131
|
|
|
(525
|
)
|
|
(470
|
)
|
|
839
|
|
|||||
|
HELOC
|
2,934
|
|
|
132
|
|
|
(800
|
)
|
|
(948
|
)
|
|
1,318
|
|
|||||
|
Consumer and all other
|
1,644
|
|
|
330
|
|
|
(729
|
)
|
|
903
|
|
|
2,148
|
|
|||||
|
Total
|
$
|
34,047
|
|
|
$
|
1,488
|
|
|
$
|
(5,265
|
)
|
|
$
|
4,804
|
|
|
$
|
35,074
|
|
|
|
Loans individually evaluated
for impairment
|
|
Loans collectively evaluated for
impairment
|
|
Loans acquired with
deteriorated credit quality
|
|
Total
|
||||||||||||||||||||||||
|
|
Loans
|
|
ALL
|
|
Loans
|
|
ALL
|
|
Loans
|
|
ALL
|
|
Loans
|
|
ALL
|
||||||||||||||||
|
Construction and Land Development
|
$
|
31,710
|
|
|
$
|
64
|
|
|
$
|
729,274
|
|
|
$
|
10,244
|
|
|
$
|
5,013
|
|
|
$
|
—
|
|
|
$
|
765,997
|
|
|
$
|
10,308
|
|
|
Commercial Real Estate - Owner Occupied
|
13,492
|
|
|
49
|
|
|
797,696
|
|
|
3,984
|
|
|
20,692
|
|
|
—
|
|
|
831,880
|
|
|
4,033
|
|
||||||||
|
Commercial Real Estate - Non-Owner Occupied
|
4,260
|
|
|
1
|
|
|
1,348,188
|
|
|
5,392
|
|
|
18,297
|
|
|
—
|
|
|
1,370,745
|
|
|
5,393
|
|
||||||||
|
Multifamily Real Estate
|
3,777
|
|
|
—
|
|
|
331,854
|
|
|
909
|
|
|
2,092
|
|
|
—
|
|
|
337,723
|
|
|
909
|
|
||||||||
|
Commercial & Industrial
|
2,488
|
|
|
47
|
|
|
465,212
|
|
|
3,979
|
|
|
1,354
|
|
|
—
|
|
|
469,054
|
|
|
4,026
|
|
||||||||
|
Residential 1-4 Family
|
13,945
|
|
|
345
|
|
|
960,707
|
|
|
5,755
|
|
|
17,805
|
|
|
—
|
|
|
992,457
|
|
|
6,100
|
|
||||||||
|
Auto
|
140
|
|
|
1
|
|
|
244,435
|
|
|
838
|
|
|
—
|
|
|
—
|
|
|
244,575
|
|
|
839
|
|
||||||||
|
HELOC
|
2,337
|
|
|
81
|
|
|
515,342
|
|
|
1,237
|
|
|
1,517
|
|
|
—
|
|
|
519,196
|
|
|
1,318
|
|
||||||||
|
Consumer and all other
|
326
|
|
|
1
|
|
|
408,745
|
|
|
2,147
|
|
|
400
|
|
|
—
|
|
|
409,471
|
|
|
2,148
|
|
||||||||
|
Total loans held for investment, net
|
$
|
72,475
|
|
|
$
|
589
|
|
|
$
|
5,801,453
|
|
|
$
|
34,485
|
|
|
$
|
67,170
|
|
|
$
|
—
|
|
|
$
|
5,941,098
|
|
|
$
|
35,074
|
|
|
|
Allowance for loan losses
|
||||||||||||||||||
|
|
Balance,
beginning of the
year
|
|
Recoveries
credited to
allowance
|
|
Loans charged
off
|
|
Provision
charged to
operations
|
|
Balance, end of
period
|
||||||||||
|
Construction and Land Development
|
$
|
4,856
|
|
|
$
|
345
|
|
|
$
|
(68
|
)
|
|
$
|
(205
|
)
|
|
$
|
4,928
|
|
|
Commercial Real Estate - Owner Occupied
|
4,640
|
|
|
8
|
|
|
(481
|
)
|
|
697
|
|
|
4,864
|
|
|||||
|
Commercial Real Estate - Non-Owner Occupied
|
7,256
|
|
|
55
|
|
|
(2,765
|
)
|
|
1,760
|
|
|
6,306
|
|
|||||
|
Multifamily Real Estate
|
1,374
|
|
|
—
|
|
|
—
|
|
|
261
|
|
|
1,635
|
|
|||||
|
Commercial & Industrial
|
2,610
|
|
|
217
|
|
|
(1,693
|
)
|
|
1,958
|
|
|
3,092
|
|
|||||
|
Residential 1-4 Family
|
5,607
|
|
|
469
|
|
|
(715
|
)
|
|
(75
|
)
|
|
5,286
|
|
|||||
|
Auto
|
1,297
|
|
|
162
|
|
|
(382
|
)
|
|
318
|
|
|
1,395
|
|
|||||
|
HELOC
|
2,675
|
|
|
146
|
|
|
(288
|
)
|
|
179
|
|
|
2,712
|
|
|||||
|
Consumer and all other
|
2,069
|
|
|
294
|
|
|
(643
|
)
|
|
406
|
|
|
2,126
|
|
|||||
|
Total
|
$
|
32,384
|
|
|
$
|
1,696
|
|
|
$
|
(7,035
|
)
|
|
$
|
5,299
|
|
|
$
|
32,344
|
|
|
|
Loans individually evaluated
for impairment
|
|
Loans collectively evaluated for
impairment
|
|
Loans acquired with
deteriorated credit quality
|
|
Total
|
||||||||||||||||||||||||
|
|
Loans
|
|
ALL
|
|
Loans
|
|
ALL
|
|
Loans
|
|
ALL
|
|
Loans
|
|
ALL
|
||||||||||||||||
|
Construction and Land Development
|
$
|
48,184
|
|
|
$
|
145
|
|
|
$
|
614,653
|
|
|
$
|
4,783
|
|
|
$
|
8,397
|
|
|
$
|
—
|
|
|
$
|
671,234
|
|
|
$
|
4,928
|
|
|
Commercial Real Estate - Owner Occupied
|
18,079
|
|
|
657
|
|
|
826,665
|
|
|
4,207
|
|
|
29,838
|
|
|
—
|
|
|
874,582
|
|
|
4,864
|
|
||||||||
|
Commercial Real Estate - Non-Owner Occupied
|
8,438
|
|
|
81
|
|
|
1,192,226
|
|
|
6,225
|
|
|
16,982
|
|
|
—
|
|
|
1,217,646
|
|
|
6,306
|
|
||||||||
|
Multifamily Real Estate
|
4,621
|
|
|
—
|
|
|
308,849
|
|
|
1,635
|
|
|
3,004
|
|
|
—
|
|
|
316,474
|
|
|
1,635
|
|
||||||||
|
Commercial & Industrial
|
4,427
|
|
|
460
|
|
|
418,826
|
|
|
2,632
|
|
|
2,940
|
|
|
—
|
|
|
426,193
|
|
|
3,092
|
|
||||||||
|
Residential 1-4 Family
|
10,024
|
|
|
256
|
|
|
957,411
|
|
|
5,030
|
|
|
24,157
|
|
|
—
|
|
|
991,592
|
|
|
5,286
|
|
||||||||
|
Auto
|
—
|
|
|
—
|
|
|
216,420
|
|
|
1,395
|
|
|
—
|
|
|
—
|
|
|
216,420
|
|
|
1,395
|
|
||||||||
|
HELOC
|
1,058
|
|
|
4
|
|
|
509,225
|
|
|
2,708
|
|
|
1,840
|
|
|
—
|
|
|
512,123
|
|
|
2,712
|
|
||||||||
|
Consumer and all other
|
384
|
|
|
7
|
|
|
283,054
|
|
|
2,119
|
|
|
683
|
|
|
—
|
|
|
284,121
|
|
|
2,126
|
|
||||||||
|
Total loans held for investment, net
|
$
|
95,215
|
|
|
$
|
1,610
|
|
|
$
|
5,327,329
|
|
|
$
|
30,734
|
|
|
$
|
87,841
|
|
|
$
|
—
|
|
|
$
|
5,510,385
|
|
|
$
|
32,344
|
|
|
|
Pass
|
|
Special Mention
|
|
Substandard
|
|
Doubtful
|
|
Total
|
||||||||||
|
Construction and Land Development
|
$
|
684,002
|
|
|
$
|
47,592
|
|
|
$
|
29,274
|
|
|
$
|
116
|
|
|
$
|
760,984
|
|
|
Commercial Real Estate - Owner Occupied
|
779,574
|
|
|
25,352
|
|
|
6,262
|
|
|
—
|
|
|
811,188
|
|
|||||
|
Commercial Real Estate - Non-Owner Occupied
|
1,317,192
|
|
|
30,997
|
|
|
4,259
|
|
|
—
|
|
|
1,352,448
|
|
|||||
|
Multifamily Real Estate
|
324,718
|
|
|
7,136
|
|
|
3,777
|
|
|
—
|
|
|
335,631
|
|
|||||
|
Commercial & Industrial
|
449,708
|
|
|
15,953
|
|
|
2,039
|
|
|
—
|
|
|
467,700
|
|
|||||
|
Residential 1-4 Family
|
943,154
|
|
|
22,467
|
|
|
6,876
|
|
|
2,155
|
|
|
974,652
|
|
|||||
|
Auto
|
242,596
|
|
|
1,698
|
|
|
103
|
|
|
178
|
|
|
244,575
|
|
|||||
|
HELOC
|
511,936
|
|
|
3,718
|
|
|
1,438
|
|
|
587
|
|
|
517,679
|
|
|||||
|
Consumer and all other
|
405,742
|
|
|
3,083
|
|
|
37
|
|
|
209
|
|
|
409,071
|
|
|||||
|
Total
|
$
|
5,658,622
|
|
|
$
|
157,996
|
|
|
$
|
54,065
|
|
|
$
|
3,245
|
|
|
$
|
5,873,928
|
|
|
|
Pass
|
|
Special Mention
|
|
Substandard
|
|
Doubtful
|
|
Total
|
||||||||||
|
Construction and Land Development
|
$
|
663,067
|
|
|
$
|
52,650
|
|
|
$
|
27,980
|
|
|
$
|
37
|
|
|
$
|
743,734
|
|
|
Commercial Real Estate - Owner Occupied
|
800,979
|
|
|
20,856
|
|
|
8,931
|
|
|
1,932
|
|
|
832,698
|
|
|||||
|
Commercial Real Estate - Non-Owner Occupied
|
1,228,956
|
|
|
22,341
|
|
|
5,664
|
|
|
—
|
|
|
1,256,961
|
|
|||||
|
Multifamily Real Estate
|
315,128
|
|
|
2,017
|
|
|
3,828
|
|
|
—
|
|
|
320,973
|
|
|||||
|
Commercial & Industrial
|
414,333
|
|
|
16,724
|
|
|
2,396
|
|
|
99
|
|
|
433,552
|
|
|||||
|
Residential 1-4 Family
|
912,839
|
|
|
34,728
|
|
|
8,037
|
|
|
1,706
|
|
|
957,310
|
|
|||||
|
Auto
|
230,670
|
|
|
3,109
|
|
|
194
|
|
|
88
|
|
|
234,061
|
|
|||||
|
HELOC
|
507,514
|
|
|
4,801
|
|
|
1,611
|
|
|
1,009
|
|
|
514,935
|
|
|||||
|
Consumer and all other
|
299,014
|
|
|
3,996
|
|
|
231
|
|
|
260
|
|
|
303,501
|
|
|||||
|
Total
|
$
|
5,372,500
|
|
|
$
|
161,222
|
|
|
$
|
58,872
|
|
|
$
|
5,131
|
|
|
$
|
5,597,725
|
|
|
|
Pass
|
|
Special Mention
|
|
Substandard
|
|
Doubtful
|
|
Total
|
||||||||||
|
Construction and Land Development
|
$
|
1,071
|
|
|
$
|
2,432
|
|
|
$
|
1,269
|
|
|
$
|
241
|
|
|
$
|
5,013
|
|
|
Commercial Real Estate - Owner Occupied
|
5,407
|
|
|
9,813
|
|
|
5,472
|
|
|
—
|
|
|
20,692
|
|
|||||
|
Commercial Real Estate - Non-Owner Occupied
|
5,335
|
|
|
12,400
|
|
|
562
|
|
|
—
|
|
|
18,297
|
|
|||||
|
Multifamily Real Estate
|
350
|
|
|
1,742
|
|
|
—
|
|
|
—
|
|
|
2,092
|
|
|||||
|
Commercial & Industrial
|
104
|
|
|
434
|
|
|
816
|
|
|
—
|
|
|
1,354
|
|
|||||
|
Residential 1-4 Family
|
8,677
|
|
|
5,224
|
|
|
3,285
|
|
|
619
|
|
|
17,805
|
|
|||||
|
HELOC
|
861
|
|
|
146
|
|
|
79
|
|
|
431
|
|
|
1,517
|
|
|||||
|
Consumer and all other
|
181
|
|
|
195
|
|
|
24
|
|
|
—
|
|
|
400
|
|
|||||
|
Total
|
$
|
21,986
|
|
|
$
|
32,386
|
|
|
$
|
11,507
|
|
|
$
|
1,291
|
|
|
$
|
67,170
|
|
|
|
Pass
|
|
Special Mention
|
|
Substandard
|
|
Doubtful
|
|
Total
|
||||||||||
|
Construction and Land Development
|
$
|
2,059
|
|
|
$
|
1,778
|
|
|
$
|
1,908
|
|
|
$
|
241
|
|
|
$
|
5,986
|
|
|
Commercial Real Estate - Owner Occupied
|
5,260
|
|
|
15,530
|
|
|
6,598
|
|
|
—
|
|
|
27,388
|
|
|||||
|
Commercial Real Estate - Non-Owner Occupied
|
4,442
|
|
|
7,827
|
|
|
1,250
|
|
|
—
|
|
|
13,519
|
|
|||||
|
Multifamily Real Estate
|
356
|
|
|
1,199
|
|
|
—
|
|
|
—
|
|
|
1,555
|
|
|||||
|
Commercial & Industrial
|
144
|
|
|
359
|
|
|
1,289
|
|
|
21
|
|
|
1,813
|
|
|||||
|
Residential 1-4 Family
|
9,098
|
|
|
6,380
|
|
|
4,605
|
|
|
1,076
|
|
|
21,159
|
|
|||||
|
HELOC
|
923
|
|
|
410
|
|
|
20
|
|
|
438
|
|
|
1,791
|
|
|||||
|
Consumer and all other
|
57
|
|
|
379
|
|
|
90
|
|
|
—
|
|
|
526
|
|
|||||
|
Total
|
$
|
22,339
|
|
|
$
|
33,862
|
|
|
$
|
15,760
|
|
|
$
|
1,776
|
|
|
$
|
73,737
|
|
|
|
For the Six Months Ended
June 30, |
||||||
|
|
2016
|
|
2015
|
||||
|
Balance at beginning of period
|
$
|
22,139
|
|
|
$
|
28,956
|
|
|
Additions
|
—
|
|
|
—
|
|
||
|
Accretion
|
(2,792
|
)
|
|
(3,106
|
)
|
||
|
Reclass of nonaccretable difference due to improvement in expected cash flows
|
3,450
|
|
|
2,976
|
|
||
|
Other, net
(1)
|
(2,139
|
)
|
|
(4,784
|
)
|
||
|
Balance at end of period
|
$
|
20,658
|
|
|
$
|
24,042
|
|
|
For the remaining six months of 2016
|
$
|
3,495
|
|
|
For the year ending December 31, 2017
|
5,966
|
|
|
|
For the year ending December 31, 2018
|
4,520
|
|
|
|
For the year ending December 31, 2019
|
3,469
|
|
|
|
For the year ending December 31, 2020
|
2,404
|
|
|
|
For the year ending December 31, 2021
|
1,411
|
|
|
|
Thereafter
|
2,184
|
|
|
|
Total estimated amortization expense
|
$
|
23,449
|
|
|
|
June 30,
2016 |
|
December 31,
2015 |
||||
|
Securities sold under agreements to repurchase
|
$
|
121,262
|
|
|
$
|
84,977
|
|
|
Other short-term borrowings
|
557,000
|
|
|
304,000
|
|
||
|
Total short-term borrowings
|
$
|
678,262
|
|
|
$
|
388,977
|
|
|
|
|
|
|
||||
|
Maximum month-end outstanding balance
|
$
|
678,262
|
|
|
$
|
445,761
|
|
|
Average outstanding balance during the period
|
564,443
|
|
|
379,783
|
|
||
|
Average interest rate during the period
|
0.47
|
%
|
|
0.25
|
%
|
||
|
Average interest rate at end of period
|
0.48
|
%
|
|
0.27
|
%
|
||
|
|
|
|
|
||||
|
Other short-term borrowings:
|
|
|
|
|
|
||
|
Federal funds purchased
|
$
|
—
|
|
|
$
|
—
|
|
|
FHLB
|
$
|
541,000
|
|
|
$
|
304,000
|
|
|
Other lines of credit
|
16,000
|
|
|
—
|
|
||
|
|
Trust
Preferred
Capital
Securities
(1)
|
|
Investment
(1)
|
|
Spread to
3-Month LIBOR
|
|
Rate
|
|
Maturity
|
||||||
|
Trust Preferred Capital Note - Statutory Trust I
|
$
|
22,500,000
|
|
|
$
|
696,000
|
|
|
2.75
|
%
|
|
3.40
|
%
|
|
6/17/2034
|
|
Trust Preferred Capital Note - Statutory Trust II
|
36,000,000
|
|
|
1,114,000
|
|
|
1.40
|
%
|
|
2.05
|
%
|
|
6/15/2036
|
||
|
VFG Limited Liability Trust I Indenture
|
20,000,000
|
|
|
619,000
|
|
|
2.73
|
%
|
|
3.38
|
%
|
|
3/18/2034
|
||
|
FNB Statutory Trust II Indenture
|
12,000,000
|
|
|
372,000
|
|
|
3.10
|
%
|
|
3.75
|
%
|
|
6/26/2033
|
||
|
Total
|
$
|
90,500,000
|
|
|
$
|
2,801,000
|
|
|
|
|
|
|
|
|
|
|
Long-term Type
|
Spread to
3-Month LIBOR
|
|
Interest Rate
|
|
Maturity Date
|
|
Advance Amount
|
||||
|
Adjustable Rate Credit
|
0.44
|
%
|
|
1.09
|
%
|
|
8/23/2022
|
|
$
|
55,000
|
|
|
Adjustable Rate Credit
|
0.45
|
%
|
|
1.11
|
%
|
|
11/23/2022
|
|
65,000
|
|
|
|
Adjustable Rate Credit
|
0.45
|
%
|
|
1.11
|
%
|
|
11/23/2022
|
|
10,000
|
|
|
|
Adjustable Rate Credit
|
0.45
|
%
|
|
1.11
|
%
|
|
11/23/2022
|
|
10,000
|
|
|
|
Fixed Rate
|
—
|
|
|
3.62
|
%
|
|
11/28/2017
|
|
10,000
|
|
|
|
Fixed Rate
|
—
|
|
|
3.75
|
%
|
|
7/30/2018
|
|
5,000
|
|
|
|
Fixed Rate
|
—
|
|
|
3.97
|
%
|
|
7/30/2018
|
|
5,000
|
|
|
|
Fixed Rate Hybrid
|
—
|
|
|
2.11
|
%
|
|
10/5/2016
|
|
25,000
|
|
|
|
Fixed Rate Hybrid
|
—
|
|
|
0.91
|
%
|
|
7/25/2016
|
|
15,000
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
200,000
|
|
|
Long-term Type
|
Spread to
3-Month LIBOR
|
|
Interest Rate
|
|
Maturity Date
|
|
Advance Amount
|
||||
|
|
|
|
|
|
|
|
|
||||
|
Adjustable Rate Credit
|
0.44
|
%
|
|
1.05
|
%
|
|
8/23/2022
|
|
$
|
55,000
|
|
|
Adjustable Rate Credit
|
0.45
|
%
|
|
1.07
|
%
|
|
11/23/2022
|
|
65,000
|
|
|
|
Adjustable Rate Credit
|
0.45
|
%
|
|
1.07
|
%
|
|
11/23/2022
|
|
10,000
|
|
|
|
Adjustable Rate Credit
|
0.45
|
%
|
|
1.07
|
%
|
|
11/23/2022
|
|
10,000
|
|
|
|
Fixed Rate
|
—
|
|
|
3.62
|
%
|
|
11/28/2017
|
|
10,000
|
|
|
|
Fixed Rate
|
—
|
|
|
3.75
|
%
|
|
7/30/2018
|
|
5,000
|
|
|
|
Fixed Rate
|
—
|
|
|
3.97
|
%
|
|
7/30/2018
|
|
5,000
|
|
|
|
Fixed Rate Hybrid
|
—
|
|
|
2.11
|
%
|
|
10/5/2016
|
|
25,000
|
|
|
|
Fixed Rate Hybrid
|
—
|
|
|
0.91
|
%
|
|
7/25/2016
|
|
15,000
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
200,000
|
|
|
|
Trust
Preferred
Capital
Notes
|
|
FHLB
Advances
|
|
Fair Value
Premium
(Discount)
|
|
Prepayment
Penalty
|
|
Total Long-term
Borrowings
|
||||||||||
|
For the remaining six months of 2016
|
$
|
—
|
|
|
$
|
40,000
|
|
|
$
|
190
|
|
|
$
|
(952
|
)
|
|
$
|
39,238
|
|
|
2017
|
—
|
|
|
10,000
|
|
|
170
|
|
|
(1,922
|
)
|
|
8,248
|
|
|||||
|
2018
|
—
|
|
|
10,000
|
|
|
(143
|
)
|
|
(1,970
|
)
|
|
7,887
|
|
|||||
|
2019
|
—
|
|
|
—
|
|
|
(286
|
)
|
|
(2,018
|
)
|
|
(2,304
|
)
|
|||||
|
2020
|
—
|
|
|
—
|
|
|
(301
|
)
|
|
(2,074
|
)
|
|
(2,375
|
)
|
|||||
|
2021
|
—
|
|
|
—
|
|
|
(316
|
)
|
|
(2,119
|
)
|
|
(2,435
|
)
|
|||||
|
Thereafter
|
93,301
|
|
|
140,000
|
|
|
(5,306
|
)
|
|
(1,707
|
)
|
|
226,288
|
|
|||||
|
Total Long-term borrowings
|
$
|
93,301
|
|
|
$
|
200,000
|
|
|
$
|
(5,992
|
)
|
|
$
|
(12,762
|
)
|
|
$
|
274,547
|
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||||
|
Commitments with off-balance sheet risk:
|
|
|
|
|
|
||
|
Commitments to extend credit
(1)
|
$
|
1,606,131
|
|
|
$
|
1,557,350
|
|
|
Standby letters of credit
|
80,593
|
|
|
139,371
|
|
||
|
Mortgage loan rate lock commitments
|
71,861
|
|
|
50,369
|
|
||
|
Total commitments with off-balance sheet risk
|
$
|
1,758,585
|
|
|
$
|
1,747,090
|
|
|
Commitments with balance sheet risk:
|
|
|
|
|
|
||
|
Loans held for sale
|
$
|
38,114
|
|
|
$
|
36,030
|
|
|
Total other commitments
|
$
|
1,796,699
|
|
|
$
|
1,783,120
|
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||||||||||
|
|
|
|
Derivative
(2)
|
|
|
|
Derivative
(2)
|
|
|||||||||||||||||||||||
|
|
Notional or
Contractual
Amount
(1)
|
|
Assets
|
|
Liabilities
|
|
Collateral
Pledged
(3)
|
|
Notional or
Contractual
Amount
(1)
|
|
Assets
|
|
Liabilities
|
|
Collateral
Pledged
(3)
|
||||||||||||||||
|
Derivatives designated as accounting hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate contracts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash flow hedges
|
$
|
220,500
|
|
|
$
|
382
|
|
|
$
|
17,263
|
|
|
$
|
21,774
|
|
|
$
|
263,000
|
|
|
$
|
946
|
|
|
$
|
10,352
|
|
|
$
|
14,449
|
|
|
Fair value hedges
|
43,845
|
|
|
—
|
|
|
3,816
|
|
|
—
|
|
|
61,150
|
|
|
—
|
|
|
888
|
|
|
—
|
|
||||||||
|
Derivatives not designated as accounting hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Loan Swaps
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Pay fixed - receive floating interest rate swaps
|
218,614
|
|
|
11,948
|
|
|
—
|
|
|
—
|
|
|
138,969
|
|
|
3,758
|
|
|
—
|
|
|
—
|
|
||||||||
|
Pay floating - receive fixed interest rate swaps
|
218,614
|
|
|
—
|
|
|
11,948
|
|
|
15,885
|
|
|
138,969
|
|
|
—
|
|
|
3,758
|
|
|
5,983
|
|
||||||||
|
Other contracts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate lock commitments
|
71,861
|
|
|
1,712
|
|
|
—
|
|
|
—
|
|
|
50,369
|
|
|
701
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
Unrealized
Gains (Losses)
on AFS
Securities
|
|
Unrealized Gain
for AFS
Securities
Transferred to
HTM
|
|
Change in Fair
Value of Cash
Flow Hedge
|
|
Total
|
||||||||
|
Balance - March 31, 2016
|
$
|
10,716
|
|
|
$
|
4,140
|
|
|
$
|
(8,497
|
)
|
|
$
|
6,359
|
|
|
Other comprehensive income (loss)
|
3,698
|
|
|
(287
|
)
|
|
(1,007
|
)
|
|
2,404
|
|
||||
|
Amounts reclassified from accumulated other comprehensive income
|
(2
|
)
|
|
—
|
|
|
138
|
|
|
136
|
|
||||
|
Net current period other comprehensive income (loss)
|
3,696
|
|
|
(287
|
)
|
|
(869
|
)
|
|
2,540
|
|
||||
|
Balance - June 30, 2016
|
$
|
14,412
|
|
|
$
|
3,853
|
|
|
$
|
(9,366
|
)
|
|
$
|
8,899
|
|
|
|
Unrealized
Gains (Losses)
on AFS
Securities
|
|
Unrealized Gain
for AFS
Securities
Transferred to
HTM
|
|
Change in Fair
Value of Cash
Flow Hedge
|
|
Total
|
||||||||
|
Balance - December 31, 2015
|
$
|
7,777
|
|
|
$
|
4,432
|
|
|
$
|
(5,957
|
)
|
|
$
|
6,252
|
|
|
Other comprehensive income (loss)
|
6,730
|
|
|
(579
|
)
|
|
(3,688
|
)
|
|
2,463
|
|
||||
|
Amounts reclassified from accumulated other comprehensive income
|
(95
|
)
|
|
—
|
|
|
279
|
|
|
184
|
|
||||
|
Net current period other comprehensive income (loss)
|
6,635
|
|
|
(579
|
)
|
|
(3,409
|
)
|
|
2,647
|
|
||||
|
Balance - June 30, 2016
|
$
|
14,412
|
|
|
$
|
3,853
|
|
|
$
|
(9,366
|
)
|
|
$
|
8,899
|
|
|
|
Unrealized Gains
(Losses) on AFS
Securities
|
|
Unrealized Gain
for AFS
Securities
Transferred to
HTM
|
|
Change in Fair
Value of Cash
Flow Hedge
|
|
Total
|
||||||||
|
Balance - March 31, 2015
|
$
|
21,097
|
|
|
$
|
—
|
|
|
$
|
(6,402
|
)
|
|
$
|
14,695
|
|
|
Unrealized gain transferred from AFS to HTM
|
(5,251
|
)
|
|
5,251
|
|
|
—
|
|
|
—
|
|
||||
|
Other comprehensive income (loss)
|
(6,845
|
)
|
|
(208
|
)
|
|
1,809
|
|
|
(5,244
|
)
|
||||
|
Amounts reclassified from accumulated other comprehensive income
|
(263
|
)
|
|
—
|
|
|
41
|
|
|
(222
|
)
|
||||
|
Net current period other comprehensive income (loss)
|
(7,108
|
)
|
|
(208
|
)
|
|
1,850
|
|
|
(5,466
|
)
|
||||
|
Balance - June 30, 2015
|
$
|
8,738
|
|
|
$
|
5,043
|
|
|
$
|
(4,552
|
)
|
|
$
|
9,229
|
|
|
|
Unrealized Gains
(Losses) on AFS
Securities
|
|
Unrealized Gain
for AFS
Securities
Transferred to
HTM
|
|
Change in Fair
Value of Cash
Flow Hedge
|
|
Total
|
||||||||
|
Balance - December 31, 2014
|
$
|
17,439
|
|
|
$
|
—
|
|
|
$
|
(5,184
|
)
|
|
$
|
12,255
|
|
|
Unrealized gain transferred from AFS to HTM
|
(5,251
|
)
|
|
5,251
|
|
|
—
|
|
|
—
|
|
||||
|
Other comprehensive income (loss)
|
(3,062
|
)
|
|
(208
|
)
|
|
319
|
|
|
(2,951
|
)
|
||||
|
Amounts reclassified from accumulated other comprehensive income
|
(388
|
)
|
|
—
|
|
|
313
|
|
|
(75
|
)
|
||||
|
Net current period other comprehensive income (loss)
|
(3,450
|
)
|
|
(208
|
)
|
|
632
|
|
|
(3,026
|
)
|
||||
|
Balance - June 30, 2015
|
$
|
8,738
|
|
|
$
|
5,043
|
|
|
$
|
(4,552
|
)
|
|
$
|
9,229
|
|
|
Level 1
|
|
Valuation is based on quoted prices in active markets for identical assets and liabilities.
|
|
|
|
|
|
Level 2
|
|
Valuation is based on observable inputs including quoted prices in active markets for similar assets and liabilities, quoted prices for identical or similar assets and liabilities in less active markets, and model-based valuation techniques for which significant assumptions can be derived primarily from or corroborated by observable data in the markets.
|
|
|
|
|
|
Level 3
|
|
Valuation is based on model-based techniques that use one or more significant inputs or assumptions that are unobservable in the market. These unobservable inputs reflect the Company’s assumptions about what market participants would use and information that is reasonably available under the circumstances without undue cost and effort.
|
|
|
Fair Value Measurements at June 30, 2016 using
|
||||||||||||||
|
|
Quoted Prices in
Active Markets for
Identical Assets
|
|
Significant
Other
Observable
Inputs
|
|
Significant
Unobservable
Inputs
|
|
|
||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Balance
|
||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Obligations of states and political subdivisions
|
$
|
—
|
|
|
$
|
272,786
|
|
|
$
|
—
|
|
|
$
|
272,786
|
|
|
Corporate and other bonds
|
—
|
|
|
108,579
|
|
|
—
|
|
|
108,579
|
|
||||
|
Mortgage-backed securities
|
—
|
|
|
554,964
|
|
|
—
|
|
|
554,964
|
|
||||
|
Other securities
|
—
|
|
|
13,334
|
|
|
—
|
|
|
13,334
|
|
||||
|
Loans held for sale
|
—
|
|
|
38,114
|
|
|
—
|
|
|
38,114
|
|
||||
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest rate swap
|
—
|
|
|
11,948
|
|
|
—
|
|
|
11,948
|
|
||||
|
Cash flow hedges
|
—
|
|
|
382
|
|
|
—
|
|
|
382
|
|
||||
|
Interest rate lock commitments
|
—
|
|
|
—
|
|
|
1,712
|
|
|
1,712
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest rate swap
|
$
|
—
|
|
|
$
|
11,948
|
|
|
$
|
—
|
|
|
$
|
11,948
|
|
|
Cash flow hedges
|
—
|
|
|
17,263
|
|
|
—
|
|
|
17,263
|
|
||||
|
Fair value hedges
|
—
|
|
|
3,816
|
|
|
—
|
|
|
3,816
|
|
||||
|
|
Fair Value Measurements at December 31, 2015 using
|
||||||||||||||
|
|
Quoted Prices in
Active Markets for
Identical Assets
|
|
Significant
Other
Observable
Inputs
|
|
Significant
Unobservable
Inputs
|
|
|
||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Balance
|
||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Obligations of states and political subdivisions
|
$
|
—
|
|
|
$
|
268,079
|
|
|
$
|
—
|
|
|
$
|
268,079
|
|
|
Corporate and other bonds
|
—
|
|
|
75,979
|
|
|
—
|
|
|
75,979
|
|
||||
|
Mortgage-backed securities
|
—
|
|
|
548,171
|
|
|
—
|
|
|
548,171
|
|
||||
|
Other securities
|
—
|
|
|
11,063
|
|
|
—
|
|
|
11,063
|
|
||||
|
Loans held for sale
|
—
|
|
|
36,030
|
|
|
—
|
|
|
36,030
|
|
||||
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest rate swap
|
—
|
|
|
3,758
|
|
|
—
|
|
|
3,758
|
|
||||
|
Cash flow hedges
|
—
|
|
|
946
|
|
|
—
|
|
|
946
|
|
||||
|
Interest rate lock commitments
|
—
|
|
|
—
|
|
|
701
|
|
|
701
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest rate swap
|
$
|
—
|
|
|
$
|
3,758
|
|
|
$
|
—
|
|
|
$
|
3,758
|
|
|
Cash flow hedges
|
—
|
|
|
10,352
|
|
|
—
|
|
|
10,352
|
|
||||
|
Fair value hedges
|
—
|
|
|
888
|
|
|
—
|
|
|
888
|
|
||||
|
|
Fair Value Measurements at June 30, 2016 using
|
||||||||||||||
|
|
Quoted Prices in
Active Markets for
Identical Assets
|
|
Significant
Other
Observable
Inputs
|
|
Significant
Unobservable
Inputs
|
|
|
||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Balance
|
||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Impaired loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,585
|
|
|
$
|
3,585
|
|
|
Other real estate owned
|
—
|
|
|
—
|
|
|
13,381
|
|
|
13,381
|
|
||||
|
|
Fair Value Measurements at December 31, 2015 using
|
||||||||||||||
|
|
Quoted Prices in
Active Markets for
Identical Assets
|
|
Significant
Other
Observable
Inputs
|
|
Significant
Unobservable
Inputs
|
|
|
||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Balance
|
||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Impaired loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,214
|
|
|
$
|
2,214
|
|
|
Other real estate owned
|
—
|
|
|
—
|
|
|
15,299
|
|
|
15,299
|
|
||||
|
|
|
|
Fair Value Measurements at June 30, 2016 using
|
||||||||||||||||
|
|
|
|
Quoted Prices
in Active
Markets for
Identical Assets
|
|
Significant
Other
Observable
Inputs
|
|
Significant
Unobservable
Inputs
|
|
Total Fair
Value
|
||||||||||
|
|
Carrying Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Balance
|
||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash and cash equivalents
|
$
|
217,034
|
|
|
$
|
217,034
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
217,034
|
|
|
Securities available for sale
|
949,663
|
|
|
—
|
|
|
949,663
|
|
|
—
|
|
|
949,663
|
|
|||||
|
Held to maturity securities
|
202,917
|
|
|
—
|
|
|
211,949
|
|
|
—
|
|
|
211,949
|
|
|||||
|
Restricted stock
|
62,206
|
|
|
—
|
|
|
62,206
|
|
|
—
|
|
|
62,206
|
|
|||||
|
Loans held for sale
|
38,114
|
|
|
—
|
|
|
38,114
|
|
|
—
|
|
|
38,114
|
|
|||||
|
Net loans
|
5,906,024
|
|
|
—
|
|
|
—
|
|
|
5,938,305
|
|
|
5,938,305
|
|
|||||
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest rate lock commitments
|
1,712
|
|
|
—
|
|
|
—
|
|
|
1,712
|
|
|
1,712
|
|
|||||
|
Interest rate swap
|
11,948
|
|
|
—
|
|
|
11,948
|
|
|
—
|
|
|
11,948
|
|
|||||
|
Cash flow hedges
|
382
|
|
|
—
|
|
|
382
|
|
|
—
|
|
|
382
|
|
|||||
|
Accrued interest receivable
|
21,664
|
|
|
—
|
|
|
21,664
|
|
|
—
|
|
|
21,664
|
|
|||||
|
Bank owned life insurance
|
176,413
|
|
|
—
|
|
|
176,413
|
|
|
—
|
|
|
176,413
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Deposits
|
$
|
6,095,826
|
|
|
$
|
—
|
|
|
$
|
6,098,700
|
|
|
$
|
—
|
|
|
$
|
6,098,700
|
|
|
Borrowings
|
952,809
|
|
|
—
|
|
|
932,278
|
|
|
—
|
|
|
932,278
|
|
|||||
|
Accrued interest payable
|
1,595
|
|
|
—
|
|
|
1,595
|
|
|
—
|
|
|
1,595
|
|
|||||
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest rate swap
|
11,948
|
|
|
—
|
|
|
11,948
|
|
|
—
|
|
|
11,948
|
|
|||||
|
Cash flow hedges
|
17,263
|
|
|
—
|
|
|
17,263
|
|
|
—
|
|
|
17,263
|
|
|||||
|
Fair value hedges
|
3,816
|
|
|
—
|
|
|
3,816
|
|
|
—
|
|
|
3,816
|
|
|||||
|
|
|
|
Fair Value Measurements at December 31, 2015 using
|
||||||||||||||||
|
|
|
|
Quoted Prices
in Active
Markets for
Identical Assets
|
|
Significant
Other
Observable
Inputs
|
|
Significant
Unobservable
Inputs
|
|
Total Fair
Value
|
||||||||||
|
|
Carrying Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Balance
|
||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash and cash equivalents
|
$
|
142,660
|
|
|
$
|
142,660
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
142,660
|
|
|
Securities available for sale
|
903,292
|
|
|
—
|
|
|
903,292
|
|
|
—
|
|
|
903,292
|
|
|||||
|
Held to maturity securities
|
205,374
|
|
|
—
|
|
|
209,437
|
|
|
—
|
|
|
209,437
|
|
|||||
|
Restricted stock
|
51,828
|
|
|
—
|
|
|
51,828
|
|
|
—
|
|
|
51,828
|
|
|||||
|
Loans held for sale
|
36,030
|
|
|
—
|
|
|
36,030
|
|
|
—
|
|
|
36,030
|
|
|||||
|
Net loans
|
5,637,415
|
|
|
—
|
|
|
—
|
|
|
5,671,155
|
|
|
5,671,155
|
|
|||||
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest rate lock commitments
|
701
|
|
|
—
|
|
|
—
|
|
|
701
|
|
|
701
|
|
|||||
|
Interest rate swap
|
3,758
|
|
|
—
|
|
|
3,758
|
|
|
—
|
|
|
3,758
|
|
|||||
|
Cash flow hedges
|
946
|
|
|
—
|
|
|
946
|
|
|
—
|
|
|
946
|
|
|||||
|
Accrued interest receivable
|
20,760
|
|
|
—
|
|
|
20,760
|
|
|
—
|
|
|
20,760
|
|
|||||
|
Bank owned life insurance
|
173,687
|
|
|
—
|
|
|
173,687
|
|
|
—
|
|
|
173,687
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Deposits
|
$
|
5,963,936
|
|
|
$
|
—
|
|
|
$
|
5,957,484
|
|
|
$
|
—
|
|
|
$
|
5,957,484
|
|
|
Borrowings
|
680,175
|
|
|
—
|
|
|
659,364
|
|
|
—
|
|
|
659,364
|
|
|||||
|
Accrued interest payable
|
1,578
|
|
|
—
|
|
|
1,578
|
|
|
—
|
|
|
1,578
|
|
|||||
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest rate swap
|
3,758
|
|
|
—
|
|
|
3,758
|
|
|
—
|
|
|
3,758
|
|
|||||
|
Cash flow hedges
|
10,352
|
|
|
—
|
|
|
10,352
|
|
|
—
|
|
|
10,352
|
|
|||||
|
Fair value hedges
|
888
|
|
|
—
|
|
|
888
|
|
|
—
|
|
|
888
|
|
|||||
|
|
Net Income Available to
Common Shareholders
(Numerator)
|
|
Weighted
Average
Common Shares
(Denominator)
|
|
Per Share
Amount
|
|||||
|
Three months ended June 30, 2016
|
|
|
|
|
|
|
|
|
||
|
Net income, basic
|
$
|
19,337
|
|
|
43,747
|
|
|
$
|
0.44
|
|
|
Add: potentially dilutive common shares - stock awards
|
—
|
|
|
77
|
|
|
—
|
|
||
|
Diluted
|
$
|
19,337
|
|
|
43,824
|
|
|
$
|
0.44
|
|
|
Three months ended June 30, 2015
|
|
|
|
|
|
|
|
|
||
|
Net income, basic
|
$
|
15,348
|
|
|
45,129
|
|
|
$
|
0.34
|
|
|
Add: potentially dilutive common shares - stock awards
|
—
|
|
|
81
|
|
|
—
|
|
||
|
Diluted
|
$
|
15,348
|
|
|
45,210
|
|
|
$
|
0.34
|
|
|
Six months ended June 30, 2016
|
|
|
|
|
|
|||||
|
Net income, basic
|
$
|
36,298
|
|
|
43,999
|
|
|
$
|
0.82
|
|
|
Add: potentially dilutive common shares - stock awards
|
—
|
|
|
77
|
|
|
—
|
|
||
|
Diluted
|
$
|
36,298
|
|
|
44,076
|
|
|
$
|
0.82
|
|
|
Six months ended June 30, 2015
|
|
|
|
|
|
|||||
|
Net income, basic
|
$
|
31,049
|
|
|
45,117
|
|
|
$
|
0.69
|
|
|
Add: potentially dilutive common shares - stock awards
|
—
|
|
|
82
|
|
|
—
|
|
||
|
Diluted
|
$
|
31,049
|
|
|
45,199
|
|
|
$
|
0.69
|
|
|
|
Community Bank
|
|
Mortgage
|
|
Eliminations
|
|
Consolidated
|
||||||||
|
Three Months Ended June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net interest income
|
$
|
65,478
|
|
|
$
|
298
|
|
|
$
|
—
|
|
|
$
|
65,776
|
|
|
Provision for credit losses
|
2,260
|
|
|
40
|
|
|
—
|
|
|
2,300
|
|
||||
|
Net interest income after provision for credit losses
|
63,218
|
|
|
258
|
|
|
—
|
|
|
63,476
|
|
||||
|
Noninterest income
|
14,940
|
|
|
3,207
|
|
|
(154
|
)
|
|
17,993
|
|
||||
|
Noninterest expenses
|
52,766
|
|
|
2,639
|
|
|
(154
|
)
|
|
55,251
|
|
||||
|
Income before income taxes
|
25,392
|
|
|
826
|
|
|
—
|
|
|
26,218
|
|
||||
|
Income tax expense
|
6,594
|
|
|
287
|
|
|
—
|
|
|
6,881
|
|
||||
|
Net income
|
$
|
18,798
|
|
|
$
|
539
|
|
|
$
|
—
|
|
|
$
|
19,337
|
|
|
Total assets
|
$
|
8,094,176
|
|
|
$
|
75,802
|
|
|
$
|
(69,417
|
)
|
|
$
|
8,100,561
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended June 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net interest income
|
$
|
63,441
|
|
|
$
|
375
|
|
|
$
|
—
|
|
|
$
|
63,816
|
|
|
Provision for credit losses
|
3,700
|
|
|
49
|
|
|
—
|
|
|
3,749
|
|
||||
|
Net interest income after provision for credit losses
|
59,741
|
|
|
326
|
|
|
—
|
|
|
60,067
|
|
||||
|
Noninterest income
|
13,523
|
|
|
2,860
|
|
|
(171
|
)
|
|
16,212
|
|
||||
|
Noninterest expenses
|
52,365
|
|
|
3,047
|
|
|
(171
|
)
|
|
55,241
|
|
||||
|
Income before income taxes
|
20,899
|
|
|
139
|
|
|
—
|
|
|
21,038
|
|
||||
|
Income tax expense
|
5,646
|
|
|
44
|
|
|
—
|
|
|
5,690
|
|
||||
|
Net income
|
$
|
15,253
|
|
|
$
|
95
|
|
|
$
|
—
|
|
|
$
|
15,348
|
|
|
Total assets
|
$
|
7,495,564
|
|
|
$
|
55,563
|
|
|
$
|
(53,421
|
)
|
|
$
|
7,497,706
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Six Months Ended June 30, 2016
|
|
|
|
|
|
|
|
||||||||
|
Net interest income
|
$
|
128,903
|
|
|
$
|
604
|
|
|
$
|
—
|
|
|
$
|
129,507
|
|
|
Provision for credit losses
|
4,760
|
|
|
144
|
|
|
—
|
|
|
4,904
|
|
||||
|
Net interest income after provision for credit losses
|
124,143
|
|
|
460
|
|
|
—
|
|
|
124,603
|
|
||||
|
Noninterest income
|
28,548
|
|
|
5,684
|
|
|
(325
|
)
|
|
33,907
|
|
||||
|
Noninterest expenses
|
104,610
|
|
|
5,238
|
|
|
(325
|
)
|
|
109,523
|
|
||||
|
Income before income taxes
|
48,081
|
|
|
906
|
|
|
—
|
|
|
48,987
|
|
||||
|
Income tax expense
|
12,376
|
|
|
313
|
|
|
—
|
|
|
12,689
|
|
||||
|
Net income
|
$
|
35,705
|
|
|
$
|
593
|
|
|
$
|
—
|
|
|
$
|
36,298
|
|
|
Total assets
|
$
|
8,094,176
|
|
|
$
|
75,802
|
|
|
$
|
(69,417
|
)
|
|
$
|
8,100,561
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Six Months Ended June 30, 2015
|
|
|
|
|
|
|
|
||||||||
|
Net interest income
|
$
|
125,164
|
|
|
$
|
621
|
|
|
$
|
—
|
|
|
$
|
125,785
|
|
|
Provision for credit losses
|
5,450
|
|
|
49
|
|
|
—
|
|
|
5,499
|
|
||||
|
Net interest income after provision for credit losses
|
119,714
|
|
|
572
|
|
|
—
|
|
|
120,286
|
|
||||
|
Noninterest income
|
26,371
|
|
|
5,236
|
|
|
(341
|
)
|
|
31,266
|
|
||||
|
Noninterest expenses
|
103,337
|
|
|
6,085
|
|
|
(341
|
)
|
|
109,081
|
|
||||
|
Income (loss) before income taxes
|
42,748
|
|
|
(277
|
)
|
|
—
|
|
|
42,471
|
|
||||
|
Income tax expense (benefit)
|
11,527
|
|
|
(105
|
)
|
|
—
|
|
|
11,422
|
|
||||
|
Net income (loss)
|
$
|
31,221
|
|
|
$
|
(172
|
)
|
|
$
|
—
|
|
|
$
|
31,049
|
|
|
Total assets
|
$
|
7,495,564
|
|
|
$
|
55,563
|
|
|
$
|
(53,421
|
)
|
|
$
|
7,497,706
|
|
|
•
|
Return on Average Tangible Common Equity (“ROTCE”) was 11.60% for the quarter ended June 30, 2016 compared to 9.20% for the second quarter of 2015; ROTCE was 10.86% for the six months ended June 30, 2016 compared to 9.43% for first six months of 2015.
|
|
•
|
Return on Average Assets (“ROA”) was 0.98% for the quarter ended June 30,2016 compared to 0.83% for the second quarter of 2015; ROA was 0.93% for the six months ended June 30, 2016 compared to 0.84% for first six months of 2015.
|
|
•
|
Net income for the second quarter of 2016 for the community bank segment was $18.8 million, or $0.43 per share, compared to $15.3 million, or $0.34 per share, in the second quarter of 2015. Net income for the community bank segment for the six months ended June 30, 2016 was $35.7 million, or $0.81 per share.
|
|
•
|
The mortgage segment reported net income of $539,000 for the second quarter of 2016, an improvement of $444,000 from $95,000 in the second quarter of 2015. The mortgage segment had net income of $593,000 in the first six months of 2016, an improvement of $765,000 from a loss of $172,000 in the first six months of 2015. The improvement was largely a result of higher gain on sale margins and cost control initiatives in personnel costs.
|
|
•
|
On May 31, 2016, Union Bank & Trust completed its acquisition of ODCM, a Charlottesville, Virginia based registered investment advisor with nearly $300.0 million in assets under management.
|
|
•
|
During the second quarter of 2016, the Company closed five branches and opened a new stand-alone branch as part of its continuing efforts to become more efficient. The Company plans to close an additional five in-store branches in the Richmond market on September 30, 2016, in relation to which the Company anticipates incurring approximately $400,000 in closure costs in the third quarter of 2016.
|
|
•
|
Loans held for investment grew $457.5 million, or 8.3%, from the second quarter of 2015, while average loan balances increased $441.4 million, or 8.1%, from the same quarter in the prior year, adjusting for the sale of the credit card portfolio in the third quarter of 2015. Period end loan balances grew $269.6 million, or 9.6% (annualized), from December 31, 2015.
|
|
•
|
Deposits grew $311.4 million, or 5.4%, from June 30, 2015, while average deposit balances increased $315.6 million, or 5.5%, from the same quarter in the prior year. Period end deposit balances increased $131.9 million, or 4.4% (annualized), from December 31, 2015.
|
|
•
|
Asset quality continued to improve as nonperforming assets and past due loan levels continued to decline.
|
|
|
For the Three Months Ended
June 30,
|
|
|
|
|
||||||||
|
|
2016
|
|
2015
|
|
Change
|
|
|
||||||
|
|
(Dollars in thousands)
|
|
|
||||||||||
|
Average interest-earning assets
|
$
|
7,153,627
|
|
|
$
|
6,676,440
|
|
|
$
|
477,187
|
|
|
|
|
Interest income (FTE)
|
$
|
75,232
|
|
|
$
|
72,145
|
|
|
$
|
3,087
|
|
|
|
|
Yield on interest-earning assets
|
4.23
|
%
|
|
4.33
|
%
|
|
(10
|
)
|
|
bps
|
|||
|
Core yield on interest-earning assets (1)
|
4.16
|
%
|
|
4.27
|
%
|
|
(11
|
)
|
|
bps
|
|||
|
Average interest-bearing liabilities
|
$
|
5,523,926
|
|
|
$
|
5,134,310
|
|
|
$
|
389,616
|
|
|
|
|
Interest expense
|
$
|
7,005
|
|
|
$
|
6,038
|
|
|
$
|
967
|
|
|
|
|
Cost of interest-bearing liabilities
|
0.51
|
%
|
|
0.47
|
%
|
|
4
|
|
|
bps
|
|||
|
Core cost of interest-bearing liabilities (1)
|
0.52
|
%
|
|
0.53
|
%
|
|
(1
|
)
|
|
bps
|
|||
|
Cost of funds
|
0.39
|
%
|
|
0.36
|
%
|
|
3
|
|
|
bps
|
|||
|
Core cost of funds (1)
|
0.40
|
%
|
|
0.41
|
%
|
|
(1
|
)
|
|
bps
|
|||
|
Net Interest Income (FTE)
|
$
|
68,227
|
|
|
$
|
66,107
|
|
|
$
|
2,120
|
|
|
|
|
Net Interest Margin (FTE)
|
3.84
|
%
|
|
3.97
|
%
|
|
(13
|
)
|
|
bps
|
|||
|
Core Net Interest Margin (FTE) (1)
|
3.76
|
%
|
|
3.86
|
%
|
|
(10
|
)
|
|
bps
|
|||
|
|
For the Six Months Ended
June 30, |
|
|
|
|
||||||||
|
|
2016
|
|
2015
|
|
Change
|
|
|
||||||
|
|
(Dollars in thousands)
|
|
|
||||||||||
|
Average interest-earning assets
|
$
|
7,061,307
|
|
|
$
|
6,626,704
|
|
|
$
|
434,603
|
|
|
|
|
Interest income (FTE)
|
$
|
148,471
|
|
|
$
|
141,907
|
|
|
$
|
6,564
|
|
|
|
|
Yield on interest-earning assets
|
4.23
|
%
|
|
4.32
|
%
|
|
(9
|
)
|
|
bps
|
|||
|
Core yield on interest-earning assets (1)
|
4.16
|
%
|
|
4.27
|
%
|
|
(11
|
)
|
|
bps
|
|||
|
Average interest-bearing liabilities
|
$
|
5,451,862
|
|
|
$
|
5,115,281
|
|
|
$
|
336,581
|
|
|
|
|
Interest expense
|
$
|
14,023
|
|
|
$
|
11,670
|
|
|
$
|
2,353
|
|
|
|
|
Cost of interest-bearing liabilities
|
0.52
|
%
|
|
0.46
|
%
|
|
6
|
|
|
bps
|
|||
|
Core cost of interest-bearing liabilities (1)
|
0.52
|
%
|
|
0.54
|
%
|
|
(2
|
)
|
|
bps
|
|||
|
Cost of funds
|
0.40
|
%
|
|
0.36
|
%
|
|
4
|
|
|
bps
|
|||
|
Core cost of funds (1)
|
0.40
|
%
|
|
0.42
|
%
|
|
(2
|
)
|
|
bps
|
|||
|
Net Interest Income (FTE)
|
$
|
134,448
|
|
|
$
|
130,237
|
|
|
$
|
4,211
|
|
|
|
|
Net Interest Margin (FTE)
|
3.83
|
%
|
|
3.96
|
%
|
|
(13
|
)
|
|
bps
|
|||
|
Core Net Interest Margin (FTE) (1)
|
3.76
|
%
|
|
3.85
|
%
|
|
(9
|
)
|
|
bps
|
|||
|
|
For the Three Months Ended June 30,
|
||||||||||||||||||||
|
|
2016
|
|
2015
|
||||||||||||||||||
|
|
Average
Balance |
|
Interest
Income /
Expense
|
|
Yield /
Rate (1)
|
|
Average
Balance
|
|
Interest
Income /
Expense
|
|
Yield /
Rate (1)
|
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Taxable
|
$
|
755,655
|
|
|
$
|
4,510
|
|
|
2.40
|
%
|
|
$
|
720,939
|
|
|
$
|
3,860
|
|
|
2.15
|
%
|
|
Tax-exempt
|
447,117
|
|
|
5,321
|
|
|
4.79
|
%
|
|
422,404
|
|
|
5,179
|
|
|
4.92
|
%
|
||||
|
Total securities
|
1,202,772
|
|
|
9,831
|
|
|
3.29
|
%
|
|
1,143,343
|
|
|
9,039
|
|
|
3.17
|
%
|
||||
|
Loans, net (2) (3)
|
5,863,007
|
|
|
65,115
|
|
|
4.47
|
%
|
|
5,448,126
|
|
|
62,687
|
|
|
4.62
|
%
|
||||
|
Loans held for sale
|
30,698
|
|
|
220
|
|
|
2.88
|
%
|
|
43,307
|
|
|
395
|
|
|
3.66
|
%
|
||||
|
Federal funds sold
|
906
|
|
|
1
|
|
|
0.47
|
%
|
|
572
|
|
|
—
|
|
|
0.17
|
%
|
||||
|
Money market investments
|
—
|
|
|
—
|
|
|
—
|
%
|
|
1
|
|
|
—
|
|
|
—
|
%
|
||||
|
Interest-bearing deposits in other banks
|
56,244
|
|
|
65
|
|
|
0.47
|
%
|
|
41,091
|
|
|
24
|
|
|
0.23
|
%
|
||||
|
Total earning assets
|
7,153,627
|
|
|
$
|
75,232
|
|
|
4.23
|
%
|
|
6,676,440
|
|
|
$
|
72,145
|
|
|
4.33
|
%
|
||
|
Allowance for loan losses
|
(35,282
|
)
|
|
|
|
|
|
|
|
(31,675
|
)
|
|
|
|
|
|
|
||||
|
Total non-earning assets
|
831,231
|
|
|
|
|
|
|
|
|
814,681
|
|
|
|
|
|
|
|
||||
|
Total assets
|
$
|
7,949,576
|
|
|
|
|
|
|
|
|
$
|
7,459,446
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Liabilities and Stockholders' Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Transaction and money market accounts
|
$
|
2,882,468
|
|
|
$
|
1,448
|
|
|
0.20
|
%
|
|
$
|
2,632,835
|
|
|
$
|
1,201
|
|
|
0.18
|
%
|
|
Regular savings
|
595,870
|
|
|
224
|
|
|
0.15
|
%
|
|
564,348
|
|
|
262
|
|
|
0.19
|
%
|
||||
|
Time deposits (4)
|
1,164,561
|
|
|
2,525
|
|
|
0.87
|
%
|
|
1,233,904
|
|
|
2,217
|
|
|
0.72
|
%
|
||||
|
Total interest-bearing deposits
|
4,642,899
|
|
|
4,197
|
|
|
0.36
|
%
|
|
4,431,087
|
|
|
3,680
|
|
|
0.33
|
%
|
||||
|
Other borrowings (5)
|
881,027
|
|
|
2,808
|
|
|
1.28
|
%
|
|
703,223
|
|
|
2,358
|
|
|
1.34
|
%
|
||||
|
Total interest-bearing liabilities
|
5,523,926
|
|
|
$
|
7,005
|
|
|
0.51
|
%
|
|
$
|
5,134,310
|
|
|
$
|
6,038
|
|
|
0.47
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Noninterest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Demand deposits
|
1,382,646
|
|
|
|
|
|
|
|
1,278,876
|
|
|
|
|
|
|
|
|||||
|
Other liabilities
|
55,857
|
|
|
|
|
|
|
|
55,167
|
|
|
|
|
|
|
|
|||||
|
Total liabilities
|
6,962,429
|
|
|
|
|
|
|
|
6,468,353
|
|
|
|
|
|
|
|
|||||
|
Stockholders' equity
|
987,147
|
|
|
|
|
|
|
|
991,093
|
|
|
|
|
|
|
|
|||||
|
Total liabilities and stockholders' equity
|
$
|
7,949,576
|
|
|
|
|
|
|
|
$
|
7,459,446
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income
|
|
|
|
$
|
68,227
|
|
|
|
|
|
|
|
$
|
66,107
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest rate spread (6)
|
|
|
|
|
|
|
3.72
|
%
|
|
|
|
|
|
|
|
3.86
|
%
|
||||
|
Cost of funds
|
|
|
|
|
|
|
0.39
|
%
|
|
|
|
|
|
|
|
0.36
|
%
|
||||
|
Net interest margin (7)
|
|
|
|
|
|
|
3.84
|
%
|
|
|
|
|
|
|
|
3.97
|
%
|
||||
|
|
For the Six Months Ended June 30,
|
||||||||||||||||||||
|
|
2016
|
|
2015
|
||||||||||||||||||
|
|
Average
Balance |
|
Interest
Income / Expense |
|
Yield /
Rate (1) |
|
Average
Balance |
|
Interest
Income / Expense |
|
Yield /
Rate (1) |
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Taxable
|
$
|
749,690
|
|
|
$
|
8,826
|
|
|
2.37
|
%
|
|
$
|
725,646
|
|
|
$
|
7,667
|
|
|
2.13
|
%
|
|
Tax-exempt
|
445,271
|
|
|
10,612
|
|
|
4.79
|
%
|
|
417,841
|
|
|
10,293
|
|
|
4.97
|
%
|
||||
|
Total securities
|
1,194,961
|
|
|
19,438
|
|
|
3.27
|
%
|
|
1,143,487
|
|
|
17,960
|
|
|
3.17
|
%
|
||||
|
Loans, net (2) (3)
|
5,786,502
|
|
|
128,442
|
|
|
4.46
|
%
|
|
5,404,643
|
|
|
123,214
|
|
|
4.60
|
%
|
||||
|
Loans held for sale
|
29,001
|
|
|
477
|
|
|
3.31
|
%
|
|
40,901
|
|
|
691
|
|
|
3.41
|
%
|
||||
|
Federal funds sold
|
859
|
|
|
2
|
|
|
0.47
|
%
|
|
681
|
|
|
1
|
|
|
0.19
|
%
|
||||
|
Money market investments
|
—
|
|
|
—
|
|
|
—
|
%
|
|
1
|
|
|
—
|
|
|
—
|
%
|
||||
|
Interest-bearing deposits in other banks
|
49,984
|
|
|
112
|
|
|
0.45
|
%
|
|
36,991
|
|
|
41
|
|
|
0.22
|
%
|
||||
|
Total earning assets
|
7,061,307
|
|
|
$
|
148,471
|
|
|
4.23
|
%
|
|
6,626,704
|
|
|
$
|
141,907
|
|
|
4.32
|
%
|
||
|
Allowance for loan losses
|
(35,158
|
)
|
|
|
|
|
|
(32,330
|
)
|
|
|
|
|
||||||||
|
Total non-earning assets
|
831,054
|
|
|
|
|
|
|
816,958
|
|
|
|
|
|
||||||||
|
Total assets
|
$
|
7,857,203
|
|
|
|
|
|
|
$
|
7,411,332
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Liabilities and Stockholders' Equity:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Transaction and money market accounts
|
$
|
2,846,214
|
|
|
$
|
2,841
|
|
|
0.20
|
%
|
|
$
|
2,612,526
|
|
|
$
|
2,361
|
|
|
0.18
|
%
|
|
Regular savings
|
588,397
|
|
|
442
|
|
|
0.15
|
%
|
|
559,876
|
|
|
529
|
|
|
0.19
|
%
|
||||
|
Time deposits (4)
|
1,168,267
|
|
|
5,110
|
|
|
0.88
|
%
|
|
1,251,531
|
|
|
4,110
|
|
|
0.66
|
%
|
||||
|
Total interest-bearing deposits
|
4,602,878
|
|
|
8,393
|
|
|
0.37
|
%
|
|
4,423,933
|
|
|
7,000
|
|
|
0.32
|
%
|
||||
|
Other borrowings (5)
|
848,984
|
|
|
5,630
|
|
|
1.33
|
%
|
|
691,348
|
|
|
4,670
|
|
|
1.36
|
%
|
||||
|
Total interest-bearing liabilities
|
5,451,862
|
|
|
$
|
14,023
|
|
|
0.52
|
%
|
|
$
|
5,115,281
|
|
|
$
|
11,670
|
|
|
0.46
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Noninterest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Demand deposits
|
1,359,597
|
|
|
|
|
|
|
1,251,201
|
|
|
|
|
|
||||||||
|
Other liabilities
|
57,463
|
|
|
|
|
|
|
58,006
|
|
|
|
|
|
||||||||
|
Total liabilities
|
6,868,922
|
|
|
|
|
|
|
6,424,488
|
|
|
|
|
|
||||||||
|
Stockholders' equity
|
988,281
|
|
|
|
|
|
|
986,844
|
|
|
|
|
|
||||||||
|
Total liabilities and stockholders' equity
|
$
|
7,857,203
|
|
|
|
|
|
|
$
|
7,411,332
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income
|
|
|
|
$
|
134,448
|
|
|
|
|
|
|
$
|
130,237
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest rate spread (6)
|
|
|
|
|
|
|
3.71
|
%
|
|
|
|
|
|
|
|
3.86
|
%
|
||||
|
Cost of funds
|
|
|
|
|
|
|
0.40
|
%
|
|
|
|
|
|
|
|
0.36
|
%
|
||||
|
Net interest margin (7)
|
|
|
|
|
|
|
3.83
|
%
|
|
|
|
|
|
|
|
3.96
|
%
|
||||
|
|
Three Months Ended
June 30, 2016 vs. June 30, 2015
Increase (Decrease) Due to Change in:
|
|
Six Months Ended
June 30, 2016 vs. June 30, 2015 Increase (Decrease) Due to Change in: |
||||||||||||||||||||
|
|
Volume
|
|
Rate
|
|
Total
|
|
Volume
|
|
Rate
|
|
Total
|
||||||||||||
|
Earning Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Taxable
|
$
|
192
|
|
|
$
|
458
|
|
|
$
|
650
|
|
|
$
|
261
|
|
|
$
|
898
|
|
|
$
|
1,159
|
|
|
Tax-exempt
|
296
|
|
|
(154
|
)
|
|
142
|
|
|
661
|
|
|
(342
|
)
|
|
319
|
|
||||||
|
Total securities
|
488
|
|
|
304
|
|
|
792
|
|
|
922
|
|
|
556
|
|
|
1,478
|
|
||||||
|
Loans, net (1)
|
4,659
|
|
|
(2,231
|
)
|
|
2,428
|
|
|
8,538
|
|
|
(3,310
|
)
|
|
5,228
|
|
||||||
|
Loans held for sale
|
(100
|
)
|
|
(75
|
)
|
|
(175
|
)
|
|
(196
|
)
|
|
(18
|
)
|
|
(214
|
)
|
||||||
|
Federal funds sold
|
—
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
1
|
|
||||||
|
Interest-bearing deposits in other banks
|
11
|
|
|
30
|
|
|
41
|
|
|
18
|
|
|
53
|
|
|
71
|
|
||||||
|
Total earning assets
|
$
|
5,058
|
|
|
$
|
(1,971
|
)
|
|
$
|
3,087
|
|
|
$
|
9,282
|
|
|
$
|
(2,718
|
)
|
|
$
|
6,564
|
|
|
Interest-Bearing Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Transaction and money market accounts
|
$
|
120
|
|
|
$
|
127
|
|
|
$
|
247
|
|
|
$
|
221
|
|
|
$
|
259
|
|
|
$
|
480
|
|
|
Regular savings
|
13
|
|
|
(51
|
)
|
|
(38
|
)
|
|
26
|
|
|
(113
|
)
|
|
(87
|
)
|
||||||
|
Time Deposits (2)
|
(130
|
)
|
|
438
|
|
|
308
|
|
|
(289
|
)
|
|
1,289
|
|
|
1,000
|
|
||||||
|
Total interest-bearing deposits
|
3
|
|
|
514
|
|
|
517
|
|
|
(42
|
)
|
|
1,435
|
|
|
1,393
|
|
||||||
|
Other borrowings (3)
|
572
|
|
|
(122
|
)
|
|
450
|
|
|
1,047
|
|
|
(87
|
)
|
|
960
|
|
||||||
|
Total interest-bearing liabilities
|
575
|
|
|
392
|
|
|
967
|
|
|
1,005
|
|
|
1,348
|
|
|
2,353
|
|
||||||
|
Change in net interest income
|
$
|
4,483
|
|
|
$
|
(2,363
|
)
|
|
$
|
2,120
|
|
|
$
|
8,277
|
|
|
$
|
(4,066
|
)
|
|
$
|
4,211
|
|
|
|
Loan Accretion
|
|
Borrowings Accretion (Amortization)
|
|
Total
|
||||||
|
For the quarter ended March 31, 2016
|
$
|
1,084
|
|
|
$
|
62
|
|
|
$
|
1,146
|
|
|
For the quarter ended June 30, 2016
|
1,259
|
|
|
143
|
|
|
1,402
|
|
|||
|
For the remaining six months of 2016
|
2,195
|
|
|
190
|
|
|
2,385
|
|
|||
|
For the years ending:
|
|
|
|
|
|
|
|
|
|||
|
2017
|
4,285
|
|
|
170
|
|
|
4,455
|
|
|||
|
2018
|
3,815
|
|
|
(143
|
)
|
|
3,672
|
|
|||
|
2019
|
3,018
|
|
|
(286
|
)
|
|
2,732
|
|
|||
|
2020
|
2,477
|
|
|
(301
|
)
|
|
2,176
|
|
|||
|
2021
|
2,112
|
|
|
(316
|
)
|
|
1,796
|
|
|||
|
Thereafter
|
8,766
|
|
|
(5,306
|
)
|
|
3,460
|
|
|||
|
|
For the Three Months Ended
|
|
|
|
|
|||||||||
|
|
June 30,
|
|
Change
|
|||||||||||
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||
|
|
(Dollars in thousands)
|
|||||||||||||
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Service charges on deposit accounts
|
$
|
4,754
|
|
|
$
|
4,622
|
|
|
$
|
132
|
|
|
2.9
|
%
|
|
Other service charges and fees
|
4,418
|
|
|
4,051
|
|
|
367
|
|
|
9.1
|
%
|
|||
|
Fiduciary and asset management fees
|
2,333
|
|
|
2,312
|
|
|
21
|
|
|
0.9
|
%
|
|||
|
Mortgage banking income, net
|
2,972
|
|
|
2,574
|
|
|
398
|
|
|
15.5
|
%
|
|||
|
Gains on securities transactions, net
|
3
|
|
|
404
|
|
|
(401
|
)
|
|
(99.3
|
)%
|
|||
|
Bank owned life insurance income
|
1,361
|
|
|
1,134
|
|
|
227
|
|
|
20.0
|
%
|
|||
|
Other operating income
|
2,152
|
|
|
1,115
|
|
|
1,037
|
|
|
93.0
|
%
|
|||
|
Total noninterest income
|
17,993
|
|
|
16,212
|
|
|
$
|
1,781
|
|
|
11.0
|
%
|
||
|
|
|
|
|
|
|
|
|
|||||||
|
Mortgage segment operations
|
$
|
(3,207
|
)
|
|
(2,860
|
)
|
|
$
|
(347
|
)
|
|
12.1
|
%
|
|
|
Intercompany eliminations
|
154
|
|
|
171
|
|
|
(17
|
)
|
|
(9.9
|
)%
|
|||
|
Community Bank segment
|
$
|
14,940
|
|
|
$
|
13,523
|
|
|
$
|
1,417
|
|
|
10.5
|
%
|
|
|
For the Six Months Ended
|
|
|
|
|
|||||||||
|
|
June 30,
|
|
Change
|
|||||||||||
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||
|
|
(Dollars in thousands)
|
|||||||||||||
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Service charges on deposit accounts
|
$
|
9,488
|
|
|
$
|
8,835
|
|
|
$
|
653
|
|
|
7.4
|
%
|
|
Other service charges and fees
|
8,574
|
|
|
7,634
|
|
|
940
|
|
|
12.3
|
%
|
|||
|
Fiduciary and asset management fees
|
4,471
|
|
|
4,531
|
|
|
(60
|
)
|
|
(1.3
|
)%
|
|||
|
Mortgage banking income, net
|
5,117
|
|
|
4,952
|
|
|
165
|
|
|
3.3
|
%
|
|||
|
Gains on securities transactions, net
|
146
|
|
|
597
|
|
|
(451
|
)
|
|
(75.5
|
)%
|
|||
|
Bank owned life insurance income
|
2,734
|
|
|
2,269
|
|
|
465
|
|
|
20.5
|
%
|
|||
|
Other operating income
|
3,377
|
|
|
2,448
|
|
|
929
|
|
|
37.9
|
%
|
|||
|
Total noninterest income
|
33,907
|
|
|
31,266
|
|
|
$
|
2,641
|
|
|
8.4
|
%
|
||
|
|
|
|
|
|
|
|
|
|||||||
|
Mortgage segment operations
|
$
|
(5,684
|
)
|
|
(5,236
|
)
|
|
$
|
(448
|
)
|
|
8.6
|
%
|
|
|
Intercompany eliminations
|
325
|
|
|
341
|
|
|
(16
|
)
|
|
(4.7
|
)%
|
|||
|
Community Bank segment
|
$
|
28,548
|
|
|
$
|
26,371
|
|
|
$
|
2,177
|
|
|
8.3
|
%
|
|
|
For the Three Months Ended
|
|
|
|
|
|||||||||
|
|
June 30,
|
|
Change
|
|||||||||||
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||
|
|
(Dollars in thousands)
|
|||||||||||||
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Salaries and benefits
|
$
|
28,519
|
|
|
$
|
25,561
|
|
|
$
|
2,958
|
|
|
11.6
|
%
|
|
Occupancy expenses
|
4,809
|
|
|
5,173
|
|
|
(364
|
)
|
|
(7.0
|
)%
|
|||
|
Furniture and equipment expenses
|
2,595
|
|
|
2,989
|
|
|
(394
|
)
|
|
(13.2
|
)%
|
|||
|
Technology and data processing
|
3,608
|
|
|
3,216
|
|
|
392
|
|
|
12.2
|
%
|
|||
|
Professional services
|
2,548
|
|
|
1,669
|
|
|
879
|
|
|
52.7
|
%
|
|||
|
Marketing and advertising expense
|
1,924
|
|
|
2,372
|
|
|
(448
|
)
|
|
(18.9
|
)%
|
|||
|
OREO and credit-related expenses
(1)
|
894
|
|
|
1,965
|
|
|
(1,071
|
)
|
|
(54.5
|
)%
|
|||
|
Other operating expenses
|
10,354
|
|
|
12,296
|
|
|
(1,942
|
)
|
|
(15.8
|
)%
|
|||
|
Total noninterest expense
|
$
|
55,251
|
|
|
$
|
55,241
|
|
|
$
|
10
|
|
|
—
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Mortgage segment operations
|
$
|
(2,639
|
)
|
|
$
|
(3,047
|
)
|
|
$
|
408
|
|
|
(13.4
|
)%
|
|
Intercompany eliminations
|
154
|
|
|
171
|
|
|
(17
|
)
|
|
(9.9
|
)%
|
|||
|
Community Bank segment
|
$
|
52,766
|
|
|
$
|
52,365
|
|
|
$
|
401
|
|
|
0.8
|
%
|
|
|
For the Six Months Ended
|
|
|
|
|
|||||||||
|
|
June 30,
|
|
Change
|
|||||||||||
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||
|
|
(Dollars in thousands)
|
|||||||||||||
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Salaries and benefits
|
$
|
56,567
|
|
|
$
|
53,052
|
|
|
$
|
3,515
|
|
|
6.6
|
%
|
|
Occupancy expenses
|
9,785
|
|
|
10,305
|
|
|
(520
|
)
|
|
(5.0
|
)%
|
|||
|
Furniture and equipment expenses
|
5,232
|
|
|
5,803
|
|
|
(571
|
)
|
|
(9.8
|
)%
|
|||
|
Technology and data processing
|
7,422
|
|
|
6,471
|
|
|
951
|
|
|
14.7
|
%
|
|||
|
Professional services
|
4,537
|
|
|
3,017
|
|
|
1,520
|
|
|
50.4
|
%
|
|||
|
Marketing and advertising expense
|
3,863
|
|
|
4,060
|
|
|
(197
|
)
|
|
(4.9
|
)%
|
|||
|
OREO and credit-related expenses
(1)
|
1,463
|
|
|
3,152
|
|
|
(1,689
|
)
|
|
(53.6
|
)%
|
|||
|
Other operating expenses
|
20,654
|
|
|
23,221
|
|
|
(2,567
|
)
|
|
(11.1
|
)%
|
|||
|
Total noninterest expense
|
$
|
109,523
|
|
|
$
|
109,081
|
|
|
$
|
442
|
|
|
0.4
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Mortgage segment operations
|
$
|
(5,238
|
)
|
|
$
|
(6,085
|
)
|
|
$
|
847
|
|
|
(13.9
|
)%
|
|
Intercompany eliminations
|
325
|
|
|
341
|
|
|
(16
|
)
|
|
(4.7
|
)%
|
|||
|
Community Bank segment
|
$
|
104,610
|
|
|
$
|
103,337
|
|
|
$
|
1,273
|
|
|
1.2
|
%
|
|
•
|
Total deposits at June 30, 2016 were $6.1 billion, an increase of $131.9 million, or 4.4% (annualized), when compared to $6.0 billion at December 31, 2015, while quarterly average deposits increased $315.6 million, or 5.5%, from June 30, 2015. The net increase in deposits from year-end 2015 was primarily related to increases in low-cost
|
|
•
|
The Company’s short term borrowings generally include secured financing transactions, such as customer repurchase agreements, advances from the FHLB, and other lines of credit. Short-term borrowings at June 30, 2016 were $678.3 million, an increase of $289.3 million from December 31, 2015, primarily due to an increase in FHLB advances. For additional information on the Company’s borrowings activity, please refer to Note 5 “Borrowings” in Part I, Item 1 – Financial Statements, of this report.
|
|
|
June 30,
2016
|
|
December 31,
2015
|
||||
|
Available for Sale:
|
|
|
|
|
|
||
|
Obligations of states and political subdivisions
|
$
|
272,786
|
|
|
$
|
268,079
|
|
|
Corporate and other bonds
|
108,579
|
|
|
75,979
|
|
||
|
Mortgage-backed securities
|
554,964
|
|
|
548,171
|
|
||
|
Other securities
|
13,334
|
|
|
11,063
|
|
||
|
Total securities available for sale, at fair value
|
949,663
|
|
|
903,292
|
|
||
|
|
|
|
|
||||
|
Held to Maturity:
|
|
|
|
|
|
||
|
Obligations of states and political subdivisions, at carrying value
|
202,917
|
|
|
205,374
|
|
||
|
|
|
|
|
||||
|
Federal Reserve Bank stock
|
23,808
|
|
|
23,808
|
|
||
|
Federal Home Loan Bank stock
|
38,398
|
|
|
28,020
|
|
||
|
Total restricted stock, at cost
|
62,206
|
|
|
51,828
|
|
||
|
Total investments
|
$
|
1,214,786
|
|
|
$
|
1,160,494
|
|
|
|
1 Year or Less
|
|
1 - 5 Years
|
|
5 - 10 Years
|
|
Over 10 Years
|
|
Total
|
||||||||||
|
Mortgage backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Amortized cost
|
$
|
—
|
|
|
$
|
48,118
|
|
|
$
|
189,283
|
|
|
$
|
308,027
|
|
|
$
|
545,428
|
|
|
Fair value
|
—
|
|
|
48,721
|
|
|
193,017
|
|
|
313,226
|
|
|
554,964
|
|
|||||
|
Weighted average yield
(1)
|
—
|
|
|
1.97
|
|
|
2.15
|
|
|
2.12
|
|
|
2.12
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Obligations of states and political subdivisions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Amortized cost
|
5,091
|
|
|
48,506
|
|
|
82,603
|
|
|
122,768
|
|
|
258,968
|
|
|||||
|
Fair value
|
5,177
|
|
|
51,084
|
|
|
87,244
|
|
|
129,281
|
|
|
272,786
|
|
|||||
|
Weighted average yield
(1)
|
7.06
|
|
|
4.79
|
|
|
4.62
|
|
|
4.08
|
|
|
4.45
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Corporate bonds and other securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Amortized cost
|
5,785
|
|
|
5,534
|
|
|
46,238
|
|
|
65,485
|
|
|
123,042
|
|
|||||
|
Fair value
|
5,835
|
|
|
5,534
|
|
|
46,216
|
|
|
64,328
|
|
|
121,913
|
|
|||||
|
Weighted average yield
(1)
|
0.75
|
|
|
0.57
|
|
|
3.92
|
|
|
2.66
|
|
|
2.95
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Amortized cost
|
10,876
|
|
|
102,158
|
|
|
318,124
|
|
|
496,280
|
|
|
927,438
|
|
|||||
|
Fair value
|
11,012
|
|
|
105,339
|
|
|
326,477
|
|
|
506,835
|
|
|
949,663
|
|
|||||
|
Weighted average yield
(1)
|
3.70
|
|
|
3.24
|
|
|
3.05
|
|
|
2.67
|
|
|
2.88
|
|
|||||
|
|
1 Year or Less
|
|
1 - 5 Years
|
|
5 - 10 Years
|
|
Over 10 Years
|
|
Total
|
||||||||||
|
Obligations of states and political subdivisions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Carrying Value
|
$
|
857
|
|
|
$
|
18,122
|
|
|
$
|
45,802
|
|
|
$
|
138,136
|
|
|
$
|
202,917
|
|
|
Fair value
|
857
|
|
|
18,564
|
|
|
47,469
|
|
|
145,059
|
|
|
211,949
|
|
|||||
|
Weighted average yield
(1)
|
0.69
|
|
|
2.40
|
|
|
3.02
|
|
|
3.43
|
|
|
3.23
|
|
|||||
|
|
June 30,
2016
|
|
March 31,
2016
|
|
December 31,
2015
|
|
September 30,
2015
|
|
June 30,
2015
|
|||||||||||||||||||||||||
|
Loans secured by real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Residential 1-4 family
|
$
|
941,446
|
|
|
15.8
|
%
|
|
$
|
926,556
|
|
|
16.0
|
%
|
|
$
|
925,490
|
|
|
16.3
|
%
|
|
$
|
935,266
|
|
|
16.9
|
%
|
|
$
|
937,557
|
|
|
17.0
|
%
|
|
Commercial
|
2,202,625
|
|
|
37.1
|
%
|
|
2,145,454
|
|
|
37.2
|
%
|
|
2,130,566
|
|
|
37.6
|
%
|
|
2,087,186
|
|
|
37.6
|
%
|
|
2,092,228
|
|
|
38.0
|
%
|
|||||
|
Construction, land development and other land loans
|
765,997
|
|
|
12.9
|
%
|
|
776,698
|
|
|
13.4
|
%
|
|
749,720
|
|
|
13.2
|
%
|
|
694,644
|
|
|
12.5
|
%
|
|
671,233
|
|
|
12.2
|
%
|
|||||
|
Second mortgages
|
51,014
|
|
|
0.9
|
%
|
|
51,921
|
|
|
0.9
|
%
|
|
52,977
|
|
|
0.9
|
%
|
|
52,547
|
|
|
0.9
|
%
|
|
54,224
|
|
|
1.0
|
%
|
|||||
|
Equity lines of credit
|
519,196
|
|
|
8.7
|
%
|
|
517,122
|
|
|
9.0
|
%
|
|
517,050
|
|
|
9.1
|
%
|
|
514,730
|
|
|
9.3
|
%
|
|
512,499
|
|
|
9.3
|
%
|
|||||
|
Multifamily
|
337,723
|
|
|
5.7
|
%
|
|
323,270
|
|
|
5.6
|
%
|
|
322,528
|
|
|
5.7
|
%
|
|
329,959
|
|
|
6.0
|
%
|
|
316,474
|
|
|
5.7
|
%
|
|||||
|
Farm land
|
30,384
|
|
|
0.5
|
%
|
|
29,724
|
|
|
0.5
|
%
|
|
28,963
|
|
|
0.5
|
%
|
|
26,984
|
|
|
0.5
|
%
|
|
25,061
|
|
|
0.5
|
%
|
|||||
|
Total real estate loans
|
4,848,385
|
|
|
81.6
|
%
|
|
4,770,745
|
|
|
82.6
|
%
|
|
4,727,294
|
|
|
83.3
|
%
|
|
4,641,316
|
|
|
83.7
|
%
|
|
4,609,276
|
|
|
83.7
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Commercial & industrial loans
|
469,054
|
|
|
7.9
|
%
|
|
453,208
|
|
|
7.8
|
%
|
|
435,366
|
|
|
7.7
|
%
|
|
409,654
|
|
|
7.4
|
%
|
|
426,024
|
|
|
7.7
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Consumer installment loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Personal
|
510,684
|
|
|
8.6
|
%
|
|
447,341
|
|
|
7.7
|
%
|
|
403,857
|
|
|
7.1
|
%
|
|
389,379
|
|
|
7.0
|
%
|
|
354,485
|
|
|
6.4
|
%
|
|||||
|
Credit cards
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
26,349
|
|
|
0.5
|
%
|
|||||
|
Total consumer installment loans
|
510,684
|
|
|
8.6
|
%
|
|
447,341
|
|
|
7.7
|
%
|
|
403,857
|
|
|
7.1
|
%
|
|
389,379
|
|
|
7.0
|
%
|
|
380,834
|
|
|
6.9
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
All other loans
|
112,975
|
|
|
1.9
|
%
|
|
109,208
|
|
|
1.9
|
%
|
|
104,945
|
|
|
1.9
|
%
|
|
103,272
|
|
|
1.9
|
%
|
|
94,251
|
|
|
1.7
|
%
|
|||||
|
Gross loans
|
$
|
5,941,098
|
|
|
100.0
|
%
|
|
$
|
5,780,502
|
|
|
100.0
|
%
|
|
$
|
5,671,462
|
|
|
100.0
|
%
|
|
$
|
5,543,621
|
|
|
100.0
|
%
|
|
$
|
5,510,385
|
|
|
100.0
|
%
|
|
|
|
|
|
|
Variable Rate
|
|
Fixed Rate
|
||||||||||||||||||||||||
|
|
Total
Maturities
|
|
Less than 1
year
|
|
Total
|
|
1-5 years
|
|
More than 5
years
|
|
Total
|
|
1-5 years
|
|
More than 5
years
|
||||||||||||||||
|
Loans secured by real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Residential 1-4 family
|
$
|
941,446
|
|
|
$
|
80,299
|
|
|
$
|
347,195
|
|
|
$
|
15,781
|
|
|
$
|
331,414
|
|
|
$
|
513,952
|
|
|
$
|
284,997
|
|
|
$
|
228,955
|
|
|
Commercial
|
2,202,625
|
|
|
233,354
|
|
|
677,040
|
|
|
178,687
|
|
|
498,353
|
|
|
1,292,231
|
|
|
957,832
|
|
|
334,399
|
|
||||||||
|
Construction, land development and other land loans
|
765,997
|
|
|
449,333
|
|
|
205,032
|
|
|
173,682
|
|
|
31,350
|
|
|
111,632
|
|
|
87,643
|
|
|
23,989
|
|
||||||||
|
Second mortgages
|
51,014
|
|
|
4,084
|
|
|
5,053
|
|
|
922
|
|
|
4,131
|
|
|
41,877
|
|
|
15,192
|
|
|
26,685
|
|
||||||||
|
Equity lines of credit
|
519,196
|
|
|
37,343
|
|
|
481,583
|
|
|
39,585
|
|
|
441,998
|
|
|
270
|
|
|
145
|
|
|
125
|
|
||||||||
|
Multifamily
|
337,723
|
|
|
26,111
|
|
|
98,195
|
|
|
28,885
|
|
|
69,310
|
|
|
213,417
|
|
|
167,240
|
|
|
46,177
|
|
||||||||
|
Farm land
|
30,384
|
|
|
6,864
|
|
|
8,159
|
|
|
4,751
|
|
|
3,408
|
|
|
15,361
|
|
|
10,910
|
|
|
4,451
|
|
||||||||
|
Total real estate loans
|
4,848,385
|
|
|
837,388
|
|
|
1,822,257
|
|
|
442,293
|
|
|
1,379,964
|
|
|
2,188,740
|
|
|
1,523,959
|
|
|
664,781
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial & industrial loans
|
469,054
|
|
|
149,201
|
|
|
123,130
|
|
|
114,102
|
|
|
9,028
|
|
|
196,723
|
|
|
134,817
|
|
|
61,906
|
|
||||||||
|
Consumer loans
|
510,684
|
|
|
15,017
|
|
|
7,872
|
|
|
7,656
|
|
|
216
|
|
|
487,795
|
|
|
205,446
|
|
|
282,349
|
|
||||||||
|
All other loans
|
112,975
|
|
|
12,766
|
|
|
40,550
|
|
|
11,961
|
|
|
28,589
|
|
|
59,659
|
|
|
22,937
|
|
|
36,722
|
|
||||||||
|
Gross loans
|
$
|
5,941,098
|
|
|
$
|
1,014,372
|
|
|
$
|
1,993,809
|
|
|
$
|
576,012
|
|
|
$
|
1,417,797
|
|
|
$
|
2,932,917
|
|
|
$
|
1,887,159
|
|
|
$
|
1,045,758
|
|
|
|
June 30,
2016
|
|
March 31,
2016
|
|
December 31,
2015
|
|
September 30,
2015
|
|
June 30,
2015
|
||||||||||
|
Nonaccrual loans, excluding PCI loans
|
$
|
10,861
|
|
|
$
|
13,092
|
|
|
$
|
11,936
|
|
|
$
|
12,966
|
|
|
$
|
9,521
|
|
|
Foreclosed properties
|
10,076
|
|
|
10,941
|
|
|
11,994
|
|
|
18,789
|
|
|
18,917
|
|
|||||
|
Former bank premises
|
3,305
|
|
|
3,305
|
|
|
3,305
|
|
|
3,305
|
|
|
3,305
|
|
|||||
|
Total nonperforming assets
|
24,242
|
|
|
27,338
|
|
|
27,235
|
|
|
35,060
|
|
|
31,743
|
|
|||||
|
Loans past due 90 days and accruing interest
|
3,533
|
|
|
5,723
|
|
|
5,829
|
|
|
5,164
|
|
|
10,903
|
|
|||||
|
Total nonperforming assets and loans past due 90 days and accruing interest
|
$
|
27,775
|
|
|
$
|
33,061
|
|
|
$
|
33,064
|
|
|
$
|
40,224
|
|
|
$
|
42,646
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Performing Restructurings
|
$
|
11,885
|
|
|
$
|
11,486
|
|
|
$
|
10,780
|
|
|
$
|
9,468
|
|
|
$
|
19,880
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Allowance for loan losses
|
$
|
35,074
|
|
|
$
|
34,399
|
|
|
$
|
34,047
|
|
|
$
|
33,269
|
|
|
$
|
32,344
|
|
|
Average loans, net of deferred fees and costs
|
5,863,007
|
|
|
5,709,998
|
|
|
5,612,366
|
|
|
5,525,119
|
|
|
5,448,126
|
|
|||||
|
Loans, net of deferred fees and costs
|
5,941,098
|
|
|
5,780,502
|
|
|
5,671,462
|
|
|
5,543,621
|
|
|
5,510,385
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
NPAs to total loans
|
0.41
|
%
|
|
0.47
|
%
|
|
0.48
|
%
|
|
0.63
|
%
|
|
0.58
|
%
|
|||||
|
NPAs & loans 90 days past due to total loans
|
0.47
|
%
|
|
0.57
|
%
|
|
0.58
|
%
|
|
0.73
|
%
|
|
0.77
|
%
|
|||||
|
NPAs to total loans & OREO
|
0.41
|
%
|
|
0.47
|
%
|
|
0.48
|
%
|
|
0.63
|
%
|
|
0.57
|
%
|
|||||
|
NPAs & loans 90 days past due to total loans & OREO
|
0.47
|
%
|
|
0.57
|
%
|
|
0.58
|
%
|
|
0.72
|
%
|
|
0.77
|
%
|
|||||
|
ALL to nonaccrual loans
|
322.94
|
%
|
|
262.75
|
%
|
|
285.25
|
%
|
|
256.59
|
%
|
|
339.71
|
%
|
|||||
|
ALL to nonaccrual loans & loans 90 days past due
|
243.67
|
%
|
|
182.83
|
%
|
|
191.65
|
%
|
|
183.50
|
%
|
|
158.36
|
%
|
|||||
|
|
June 30,
2016
|
|
March 31,
2016
|
|
December 31,
2015
|
|
September 30,
2015
|
|
June 30,
2015
|
||||||||||
|
Beginning Balance
|
$
|
13,092
|
|
|
$
|
11,936
|
|
|
$
|
12,966
|
|
|
$
|
9,521
|
|
|
$
|
17,385
|
|
|
Net customer payments
|
(2,859
|
)
|
|
(1,204
|
)
|
|
(1,493
|
)
|
|
(1,104
|
)
|
|
(4,647
|
)
|
|||||
|
Additions
|
2,568
|
|
|
5,150
|
|
|
2,344
|
|
|
5,213
|
|
|
581
|
|
|||||
|
Charge-offs
|
(1,096
|
)
|
|
(1,446
|
)
|
|
(1,245
|
)
|
|
(541
|
)
|
|
(2,171
|
)
|
|||||
|
Loans returning to accruing status
|
(396
|
)
|
|
(932
|
)
|
|
(402
|
)
|
|
(123
|
)
|
|
(919
|
)
|
|||||
|
Transfers to OREO
|
(448
|
)
|
|
(412
|
)
|
|
(234
|
)
|
|
—
|
|
|
(708
|
)
|
|||||
|
Ending Balance
|
$
|
10,861
|
|
|
$
|
13,092
|
|
|
$
|
11,936
|
|
|
$
|
12,966
|
|
|
$
|
9,521
|
|
|
|
June 30,
2016
|
|
March 31,
2016
|
|
December 31,
2015
|
|
September 30,
2015
|
|
June 30,
2015
|
||||||||||
|
Construction and Land Development
|
$
|
1,604
|
|
|
$
|
2,156
|
|
|
$
|
2,113
|
|
|
$
|
3,142
|
|
|
$
|
2,401
|
|
|
Commercial Real Estate - Owner Occupied
|
1,661
|
|
|
2,816
|
|
|
3,904
|
|
|
3,989
|
|
|
3,625
|
|
|||||
|
Commercial Real Estate - Non-owner Occupied
|
—
|
|
|
—
|
|
|
100
|
|
|
200
|
|
|
200
|
|
|||||
|
Commercial and Industrial
|
263
|
|
|
810
|
|
|
429
|
|
|
403
|
|
|
564
|
|
|||||
|
Residential 1-4 Family
|
5,448
|
|
|
5,696
|
|
|
3,563
|
|
|
3,960
|
|
|
2,128
|
|
|||||
|
HELOC
|
1,495
|
|
|
973
|
|
|
1,348
|
|
|
937
|
|
|
493
|
|
|||||
|
Consumer and All Other
|
390
|
|
|
641
|
|
|
479
|
|
|
335
|
|
|
110
|
|
|||||
|
Total
|
$
|
10,861
|
|
|
$
|
13,092
|
|
|
$
|
11,936
|
|
|
$
|
12,966
|
|
|
$
|
9,521
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Coverage Ratio
|
322.94
|
%
|
|
262.75
|
%
|
|
285.25
|
%
|
|
256.59
|
%
|
|
339.71
|
%
|
|||||
|
|
June 30,
2016
|
|
March 31,
2016
|
|
December 31,
2015
|
|
September 30,
2015
|
|
June 30,
2015
|
||||||||||
|
Beginning Balance
|
$
|
14,246
|
|
|
$
|
15,299
|
|
|
$
|
22,094
|
|
|
$
|
22,222
|
|
|
$
|
25,434
|
|
|
Additions of foreclosed property
|
501
|
|
|
456
|
|
|
234
|
|
|
1,082
|
|
|
904
|
|
|||||
|
Additions of former bank premises
|
—
|
|
|
—
|
|
|
1,822
|
|
|
—
|
|
|
—
|
|
|||||
|
Capitalized improvements
|
—
|
|
|
—
|
|
|
—
|
|
|
9
|
|
|
243
|
|
|||||
|
Valuation adjustments
|
(274
|
)
|
|
(126
|
)
|
|
(4,229
|
)
|
|
(473
|
)
|
|
(710
|
)
|
|||||
|
Proceeds from sales
|
(1,086
|
)
|
|
(1,390
|
)
|
|
(4,961
|
)
|
|
(767
|
)
|
|
(3,511
|
)
|
|||||
|
Gains (losses) from sales
|
(6
|
)
|
|
7
|
|
|
339
|
|
|
21
|
|
|
(138
|
)
|
|||||
|
Ending Balance
|
$
|
13,381
|
|
|
$
|
14,246
|
|
|
$
|
15,299
|
|
|
$
|
22,094
|
|
|
$
|
22,222
|
|
|
|
June 30,
2016
|
|
March 31,
2016
|
|
December 31,
2015
|
|
September 30,
2015
|
|
June 30,
2015
|
||||||||||
|
Land
|
$
|
4,759
|
|
|
$
|
4,874
|
|
|
$
|
5,731
|
|
|
$
|
7,139
|
|
|
$
|
7,254
|
|
|
Land Development
|
2,416
|
|
|
2,616
|
|
|
2,918
|
|
|
6,700
|
|
|
7,013
|
|
|||||
|
Residential Real Estate
|
2,412
|
|
|
2,707
|
|
|
2,601
|
|
|
3,517
|
|
|
3,217
|
|
|||||
|
Commercial Real Estate
|
489
|
|
|
744
|
|
|
744
|
|
|
1,433
|
|
|
1,433
|
|
|||||
|
Former Bank Premises
(1)
|
3,305
|
|
|
3,305
|
|
|
3,305
|
|
|
3,305
|
|
|
3,305
|
|
|||||
|
Total
|
$
|
13,381
|
|
|
$
|
14,246
|
|
|
$
|
15,299
|
|
|
$
|
22,094
|
|
|
$
|
22,222
|
|
|
|
June 30,
2016
|
|
March 31,
2016
|
|
December 31,
2015
|
|
September 30,
2015
|
|
June 30,
2015
|
||||||||||
|
Balance, beginning of period
|
$
|
34,399
|
|
|
$
|
34,047
|
|
|
$
|
33,269
|
|
|
$
|
32,344
|
|
|
$
|
30,977
|
|
|
Loans charged-off:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commercial
|
668
|
|
|
617
|
|
|
280
|
|
|
388
|
|
|
1,022
|
|
|||||
|
Real estate
|
1,299
|
|
|
1,427
|
|
|
1,360
|
|
|
1,480
|
|
|
1,722
|
|
|||||
|
Consumer
|
318
|
|
|
936
|
|
|
525
|
|
|
468
|
|
|
461
|
|
|||||
|
Total loans charged-off
|
2,285
|
|
|
2,980
|
|
|
2,165
|
|
|
2,336
|
|
|
3,205
|
|
|||||
|
Recoveries:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commercial
|
117
|
|
|
238
|
|
|
182
|
|
|
559
|
|
|
120
|
|
|||||
|
Real estate
|
281
|
|
|
391
|
|
|
561
|
|
|
565
|
|
|
720
|
|
|||||
|
Consumer
|
262
|
|
|
199
|
|
|
190
|
|
|
175
|
|
|
183
|
|
|||||
|
Total recoveries
|
660
|
|
|
828
|
|
|
933
|
|
|
1,299
|
|
|
1,023
|
|
|||||
|
Net charge-offs
|
1,625
|
|
|
2,152
|
|
|
1,232
|
|
|
1,037
|
|
|
2,182
|
|
|||||
|
Provision for loan losses
|
2,300
|
|
|
2,504
|
|
|
2,010
|
|
|
1,962
|
|
|
3,549
|
|
|||||
|
Balance, end of period
|
$
|
35,074
|
|
|
$
|
34,399
|
|
|
$
|
34,047
|
|
|
$
|
33,269
|
|
|
$
|
32,344
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Allowance for loan losses to loans
|
0.59
|
%
|
|
0.60
|
%
|
|
0.60
|
%
|
|
0.60
|
%
|
|
0.59
|
%
|
|||||
|
ALL to loans, adjusted for acquisition accounting (Non-GAAP)
|
0.92
|
%
|
|
0.95
|
%
|
|
0.98
|
%
|
|
1.01
|
%
|
|
1.02
|
%
|
|||||
|
Net charge-offs to average loans
|
0.11
|
%
|
|
0.15
|
%
|
|
0.09
|
%
|
|
0.07
|
%
|
|
0.16
|
%
|
|||||
|
Provision to average loans
|
0.16
|
%
|
|
0.18
|
%
|
|
0.14
|
%
|
|
0.14
|
%
|
|
0.26
|
%
|
|||||
|
|
June 30,
2016
|
|
March 31,
2016
|
|
December 31,
2015
|
|
September 30,
2015
|
|
June 30,
2015
|
|||||||||||||||||||||||||
|
|
$
|
|
|
%
(1)
|
|
$
|
|
|
%
(1)
|
|
$
|
|
%
(1)
|
|
$
|
|
%
(1)
|
|
$
|
|
%
(1)
|
|||||||||||||
|
Commercial
|
$
|
4,026
|
|
|
7.9
|
%
|
|
$
|
4,225
|
|
|
7.8
|
%
|
|
$
|
3,163
|
|
|
7.7
|
%
|
|
$
|
2,790
|
|
|
7.4
|
%
|
|
$
|
3,092
|
|
|
7.7
|
%
|
|
Real estate
|
28,061
|
|
|
81.6
|
%
|
|
27,576
|
|
|
82.6
|
%
|
|
27,537
|
|
|
83.3
|
%
|
|
26,638
|
|
|
83.7
|
%
|
|
25,731
|
|
|
83.7
|
%
|
|||||
|
Consumer
|
2,987
|
|
|
10.5
|
%
|
|
2,598
|
|
|
9.6
|
%
|
|
3,347
|
|
|
9.0
|
%
|
|
3,841
|
|
|
8.9
|
%
|
|
3,521
|
|
|
8.6
|
%
|
|||||
|
Total
|
$
|
35,074
|
|
|
100.0
|
%
|
|
$
|
34,399
|
|
|
100.0
|
%
|
|
$
|
34,047
|
|
|
100.0
|
%
|
|
$
|
33,269
|
|
|
100.0
|
%
|
|
$
|
32,344
|
|
|
100.0
|
%
|
|
|
June 30,
2016
|
|
December 31,
2015
|
||||||||||
|
Deposits:
|
Amount
|
|
% of total
deposits
|
|
Amount
|
|
% of total
deposits
|
||||||
|
Non-interest bearing
|
$
|
1,392,734
|
|
|
22.8
|
%
|
|
$
|
1,372,937
|
|
|
23.0
|
%
|
|
NOW accounts
|
1,563,297
|
|
|
25.7
|
%
|
|
1,521,906
|
|
|
25.5
|
%
|
||
|
Money market accounts
|
1,366,451
|
|
|
22.4
|
%
|
|
1,312,612
|
|
|
22.0
|
%
|
||
|
Savings accounts
|
598,622
|
|
|
9.8
|
%
|
|
572,800
|
|
|
9.6
|
%
|
||
|
Time deposits of $100,000 and over
|
521,138
|
|
|
8.6
|
%
|
|
514,286
|
|
|
8.7
|
%
|
||
|
Other time deposits
|
653,584
|
|
|
10.7
|
%
|
|
669,395
|
|
|
11.2
|
%
|
||
|
Total Deposits
|
$
|
6,095,826
|
|
|
100.0
|
%
|
|
$
|
5,963,936
|
|
|
100.0
|
%
|
|
|
Within 3
Months
|
|
3 - 12
Months
|
|
Over 12
Months
|
|
Total
|
||||||||
|
Maturities of time deposits of $100,000 and over
|
$
|
79,727
|
|
|
$
|
157,428
|
|
|
$
|
283,983
|
|
|
$
|
521,138
|
|
|
Maturities of other time deposits
|
102,757
|
|
|
250,486
|
|
|
300,341
|
|
|
653,584
|
|
||||
|
Total time deposits
|
$
|
182,484
|
|
|
$
|
407,914
|
|
|
$
|
584,324
|
|
|
$
|
1,174,722
|
|
|
|
June 30,
2016
|
|
December 31,
2015
|
|
June 30,
2015
|
||||||
|
Common equity Tier 1 capital
|
$
|
674,608
|
|
|
$
|
691,195
|
|
|
$
|
679,743
|
|
|
Tier 1 capital
|
765,108
|
|
|
781,695
|
|
|
$
|
775,286
|
|
||
|
Tier 2 capital
|
35,496
|
|
|
34,346
|
|
|
32,624
|
|
|||
|
Total risk-based capital
|
800,604
|
|
|
816,041
|
|
|
807,910
|
|
|||
|
Risk-weighted assets
|
6,789,054
|
|
|
6,551,028
|
|
|
6,298,404
|
|
|||
|
|
|
|
|
|
|
||||||
|
Capital ratios:
|
|
|
|
|
|
|
|
|
|||
|
Common equity Tier 1 capital ratio
|
9.94
|
%
|
|
10.55
|
%
|
|
10.87
|
%
|
|||
|
Tier 1 capital ratio
|
11.27
|
%
|
|
11.93
|
%
|
|
12.31
|
%
|
|||
|
Total capital ratio
|
11.79
|
%
|
|
12.46
|
%
|
|
12.83
|
%
|
|||
|
Leverage ratio (Tier 1 capital to average assets)
|
10.01
|
%
|
|
10.68
|
%
|
|
10.82
|
%
|
|||
|
Capital conservation buffer ratio
(1)
|
3.49
|
%
|
|
N/A
|
|
|
N/A
|
|
|||
|
Common equity to total assets
|
12.21
|
%
|
|
12.94
|
%
|
|
13.18
|
%
|
|||
|
Tangible common equity to tangible assets
|
8.59
|
%
|
|
9.20
|
%
|
|
9.30
|
%
|
|||
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Tangible Common Equity
|
|
|
|
|
|
|
|
|
|
||||||
|
Ending equity
|
$
|
989,201
|
|
|
$
|
988,134
|
|
|
$
|
989,201
|
|
|
$
|
988,134
|
|
|
Less: Ending goodwill
|
297,659
|
|
|
293,522
|
|
|
297,659
|
|
|
293,522
|
|
||||
|
Less: Ending core deposit intangibles
|
19,685
|
|
|
27,394
|
|
|
19,685
|
|
|
27,394
|
|
||||
|
Less: Ending other amortizable intangibles
|
3,764
|
|
|
—
|
|
|
3,764
|
|
|
—
|
|
||||
|
Ending tangible common equity (non-GAAP)
|
$
|
668,093
|
|
|
$
|
667,218
|
|
|
$
|
668,093
|
|
|
$
|
667,218
|
|
|
Average equity
|
$
|
987,147
|
|
|
$
|
991,093
|
|
|
$
|
988,281
|
|
|
$
|
986,844
|
|
|
Less: Average goodwill
|
294,886
|
|
|
293,522
|
|
|
294,204
|
|
|
293,522
|
|
||||
|
Less: Average core deposit intangibles
|
20,517
|
|
|
28,432
|
|
|
21,424
|
|
|
29,508
|
|
||||
|
Less: Average other amortizable intangibles
|
1,241
|
|
|
—
|
|
|
620
|
|
|
—
|
|
||||
|
Average tangible common equity (non-GAAP)
|
$
|
670,503
|
|
|
$
|
669,139
|
|
|
$
|
672,033
|
|
|
$
|
663,814
|
|
|
|
June 30,
2016
|
|
December 31,
2015
|
|
June 30,
2015
|
||||||
|
Allowance for loan losses
|
$
|
35,074
|
|
|
$
|
34,047
|
|
|
$
|
32,344
|
|
|
Remaining fair value mark on acquired performing loans
|
19,092
|
|
|
20,819
|
|
|
23,010
|
|
|||
|
Adjusted allowance for loan losses
|
$
|
54,166
|
|
|
$
|
54,866
|
|
|
$
|
55,354
|
|
|
Loans, net of deferred fees
|
$
|
5,941,098
|
|
|
$
|
5,671,462
|
|
|
$
|
5,510,385
|
|
|
Remaining fair value mark on acquired performing loans
|
19,092
|
|
|
20,819
|
|
|
23,010
|
|
|||
|
Less: PCI loans, net of fair value mark
|
67,170
|
|
|
73,737
|
|
|
87,841
|
|
|||
|
Adjusted loans, net of deferred fees
|
$
|
5,893,020
|
|
|
$
|
5,618,544
|
|
|
$
|
5,445,554
|
|
|
Allowance for loan losses ratio
|
0.59
|
%
|
|
0.60
|
%
|
|
0.59
|
%
|
|||
|
Allowance for loan losses ratio, adjusted for acquisition accounting
|
0.92
|
%
|
|
0.98
|
%
|
|
1.02
|
%
|
|||
|
|
Change In Net Interest Income
June 30,
|
||||||||||
|
|
2016
|
|
2015
|
||||||||
|
|
%
|
|
$
|
|
%
|
|
$
|
||||
|
Change in Yield Curve:
|
|
|
|
|
|
|
|
|
|
|
|
|
+300 basis points
|
9.81
|
|
|
27,312
|
|
|
5.38
|
|
|
14,441
|
|
|
+200 basis points
|
6.73
|
|
|
18,723
|
|
|
3.61
|
|
|
9,699
|
|
|
+100 basis points
|
3.59
|
|
|
9,997
|
|
|
1.50
|
|
|
4,014
|
|
|
Most likely rate scenario
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
-100 basis points
|
(2.40
|
)
|
|
(6,690
|
)
|
|
(1.50
|
)
|
|
(4,019
|
)
|
|
-200 basis points
|
(3.22
|
)
|
|
(8,977
|
)
|
|
(4.34
|
)
|
|
(11,646
|
)
|
|
-300 basis points
|
(3.32
|
)
|
|
(9,244
|
)
|
|
(4.82
|
)
|
|
(12,949
|
)
|
|
|
Change In Economic Value of Equity
June 30,
|
||||||||||
|
|
2016
|
|
2015
|
||||||||
|
|
%
|
|
$
|
|
%
|
|
$
|
||||
|
Change in Yield Curve:
|
|
|
|
|
|
|
|
|
|
|
|
|
+300 basis points
|
1.73
|
|
|
22,167
|
|
|
(1.25
|
)
|
|
(16,699
|
)
|
|
+200 basis points
|
2.12
|
|
|
27,155
|
|
|
(0.10
|
)
|
|
(1,293
|
)
|
|
+100 basis points
|
1.53
|
|
|
19,570
|
|
|
0.54
|
|
|
7,171
|
|
|
Most likely rate scenario
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
-100 basis points
|
(4.69
|
)
|
|
(59,963
|
)
|
|
(3.31
|
)
|
|
(44,315
|
)
|
|
-200 basis points
|
(7.11
|
)
|
|
(90,938
|
)
|
|
(9.15
|
)
|
|
(122,595
|
)
|
|
-300 basis points
|
(3.74
|
)
|
|
(47,765
|
)
|
|
(10.45
|
)
|
|
(140,095
|
)
|
|
Period
|
Total number of shares purchased
(1)
|
|
Average price paid per
share ($)
|
|
Approximate value of shares
that may be purchased under
the plan ($)
|
|||
|
December 31, 2015
|
|
|
|
|
|
|
21,139,000
|
|
|
January 1 - January 31, 2016
|
380,882
|
|
|
23.70
|
|
|
12,114,000
|
|
|
February 1 - February 29, 2016
|
553,566
|
|
|
21.99
|
|
|
24,942,000
|
|
|
March 1 - March 31, 2016
|
106,164
|
|
|
23.55
|
|
|
22,442,000
|
|
|
April 1 - April 30, 2016
|
102,144
|
|
|
24.48
|
|
|
19,942,000
|
|
|
May 1 - May 31, 2016
|
82,800
|
|
|
26.24
|
|
|
17,769,000
|
|
|
June 1 - June 30, 2016
|
87,000
|
|
|
26.21
|
|
|
15,489,000
|
|
|
Total
|
1,312,556
|
|
|
23.35
|
|
|
|
|
|
Exhibit No.
|
|
Description
|
|
15.01
|
|
Letter regarding unaudited interim financial information.
|
|
|
|
|
|
31.01
|
|
Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
31.02
|
|
Certification of Principal Financial and Accounting Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
32.01
|
|
Certification of Principal Executive Officer and Principal Financial and Accounting Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
101.00
|
|
Interactive data files formatted in eXtensible Business Reporting Language for the quarter ended June 30, 2016 pursuant to Rule 405 of Regulation S-T (1): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Changes in Shareholders’ Equity, (v) the Consolidated Statements of Cash Flows and (vi) the Notes to the Consolidated Financial Statements.
|
|
|
Union Bankshares Corporation
|
|
|
|
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
Date: August 4, 2016
|
By:
|
/s/ G. William Beale
|
|
|
|
G. William Beale,
|
|
|
|
President and Chief Executive Officer
|
|
|
|
(principal executive officer)
|
|
|
|
|
|
Date: August 4, 2016
|
By:
|
/s/ Robert M. Gorman
|
|
|
|
Robert M. Gorman,
|
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
(principal financial and accounting officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|