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.)
|
|
Large accelerated filer
|
x
|
Accelerated filer
|
¨
|
|
Non-accelerated filer
|
¨
|
(Do not check if a smaller reporting company)
|
|
|
|
|
Smaller reporting company
|
¨
|
|
|
|
Emerging growth 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
|
|
BOLI
|
–
|
Bank-owned life insurance
|
|
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
|
|
ROA
|
–
|
Return on average assets
|
|
ROE
|
–
|
Return on average common equity
|
|
ROTCE
|
–
|
Return on average tangible common equity
|
|
SEC
|
–
|
Securities and Exchange Commission
|
|
StellarOne
|
–
|
StellarOne Corporation
|
|
TDR
|
–
|
Troubled debt restructuring
|
|
UMG
|
–
|
Union Mortgage Group, Inc.
|
|
Xenith
|
–
|
Xenith Bankshares, Inc.
|
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
|
|
(Unaudited)
|
|
(Audited)
|
||||
|
ASSETS
|
|
|
|
|
|
||
|
Cash and cash equivalents:
|
|
|
|
|
|
||
|
Cash and due from banks
|
$
|
135,759
|
|
|
$
|
120,758
|
|
|
Interest-bearing deposits in other banks
|
45,473
|
|
|
58,030
|
|
||
|
Federal funds sold
|
678
|
|
|
449
|
|
||
|
Total cash and cash equivalents
|
181,910
|
|
|
179,237
|
|
||
|
Securities available for sale, at fair value
|
960,537
|
|
|
946,764
|
|
||
|
Securities held to maturity, at carrying value
|
205,630
|
|
|
201,526
|
|
||
|
Restricted stock, at cost
|
69,631
|
|
|
60,782
|
|
||
|
Loans held for sale, at fair value
|
41,135
|
|
|
36,487
|
|
||
|
Loans held for investment, net of deferred fees and costs
|
6,771,490
|
|
|
6,307,060
|
|
||
|
Less allowance for loan losses
|
38,214
|
|
|
37,192
|
|
||
|
Net loans held for investment
|
6,733,276
|
|
|
6,269,868
|
|
||
|
Premises and equipment, net
|
121,842
|
|
|
122,027
|
|
||
|
Other real estate owned, net of valuation allowance
|
9,482
|
|
|
10,084
|
|
||
|
Goodwill
|
298,191
|
|
|
298,191
|
|
||
|
Amortizable intangibles, net
|
17,422
|
|
|
20,602
|
|
||
|
Bank owned life insurance
|
180,110
|
|
|
179,318
|
|
||
|
Other assets
|
96,021
|
|
|
101,907
|
|
||
|
Total assets
|
$
|
8,915,187
|
|
|
$
|
8,426,793
|
|
|
LIABILITIES
|
|
|
|
|
|
||
|
Noninterest-bearing demand deposits
|
$
|
1,501,570
|
|
|
$
|
1,393,625
|
|
|
Interest-bearing deposits
|
5,262,864
|
|
|
4,985,864
|
|
||
|
Total deposits
|
6,764,434
|
|
|
6,379,489
|
|
||
|
Securities sold under agreements to repurchase
|
34,543
|
|
|
59,281
|
|
||
|
Other short-term borrowings
|
602,000
|
|
|
517,500
|
|
||
|
Long-term borrowings
|
434,260
|
|
|
413,308
|
|
||
|
Other liabilities
|
49,081
|
|
|
56,183
|
|
||
|
Total liabilities
|
7,884,318
|
|
|
7,425,761
|
|
||
|
Commitments and contingencies (Note 6)
|
|
|
|
|
|
||
|
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
||
|
Common stock, $1.33 par value, shares authorized 100,000,000; issued and outstanding, 43,706,000 shares and 43,609,317 shares, respectively.
|
57,643
|
|
|
57,506
|
|
||
|
Additional paid-in capital
|
607,666
|
|
|
605,397
|
|
||
|
Retained earnings
|
361,552
|
|
|
341,938
|
|
||
|
Accumulated other comprehensive income
|
4,008
|
|
|
(3,809
|
)
|
||
|
Total stockholders' equity
|
1,030,869
|
|
|
1,001,032
|
|
||
|
Total liabilities and stockholders' equity
|
$
|
8,915,187
|
|
|
$
|
8,426,793
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
2017 |
|
June 30,
2016 |
|
June 30,
2017 |
|
June 30,
2016 |
||||||||
|
Interest and dividend income:
|
|
|
|
|
|
|
|
||||||||
|
Interest and fees on loans
|
$
|
72,612
|
|
|
$
|
64,747
|
|
|
$
|
140,696
|
|
|
$
|
127,694
|
|
|
Interest on deposits in other banks
|
115
|
|
|
65
|
|
|
186
|
|
|
112
|
|
||||
|
Interest and dividends on securities:
|
|
|
|
|
|
|
|
||||||||
|
Taxable
|
4,982
|
|
|
4,510
|
|
|
9,905
|
|
|
8,826
|
|
||||
|
Nontaxable
|
3,512
|
|
|
3,459
|
|
|
7,074
|
|
|
6,898
|
|
||||
|
Total interest and dividend income
|
81,221
|
|
|
72,781
|
|
|
157,861
|
|
|
143,530
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Interest expense:
|
|
|
|
|
|
|
|
||||||||
|
Interest on deposits
|
6,100
|
|
|
4,197
|
|
|
11,176
|
|
|
8,393
|
|
||||
|
Interest on short-term borrowings
|
1,400
|
|
|
710
|
|
|
2,350
|
|
|
1,332
|
|
||||
|
Interest on long-term borrowings
|
4,722
|
|
|
2,098
|
|
|
8,768
|
|
|
4,298
|
|
||||
|
Total interest expense
|
12,222
|
|
|
7,005
|
|
|
22,294
|
|
|
14,023
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net interest income
|
68,999
|
|
|
65,776
|
|
|
135,567
|
|
|
129,507
|
|
||||
|
Provision for credit losses
|
2,173
|
|
|
2,300
|
|
|
4,295
|
|
|
4,904
|
|
||||
|
Net interest income after provision for credit losses
|
66,826
|
|
|
63,476
|
|
|
131,272
|
|
|
124,603
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
||||||
|
Service charges on deposit accounts
|
4,963
|
|
|
4,754
|
|
|
9,792
|
|
|
9,488
|
|
||||
|
Other service charges and fees
|
4,637
|
|
|
4,418
|
|
|
9,045
|
|
|
8,574
|
|
||||
|
Fiduciary and asset management fees
|
2,725
|
|
|
2,333
|
|
|
5,519
|
|
|
4,471
|
|
||||
|
Mortgage banking income, net
|
2,793
|
|
|
2,972
|
|
|
4,818
|
|
|
5,117
|
|
||||
|
Gains on securities transactions, net
|
117
|
|
|
3
|
|
|
598
|
|
|
146
|
|
||||
|
Bank owned life insurance income
|
1,335
|
|
|
1,361
|
|
|
3,460
|
|
|
2,734
|
|
||||
|
Loan-related interest rate swap fees
|
1,031
|
|
|
1,091
|
|
|
2,211
|
|
|
1,753
|
|
||||
|
Other operating income
|
455
|
|
|
1,061
|
|
|
1,451
|
|
|
1,624
|
|
||||
|
Total noninterest income
|
18,056
|
|
|
17,993
|
|
|
36,894
|
|
|
33,907
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Noninterest expenses:
|
|
|
|
|
|
|
|
|
|
||||||
|
Salaries and benefits
|
30,561
|
|
|
28,519
|
|
|
62,730
|
|
|
56,567
|
|
||||
|
Occupancy expenses
|
4,718
|
|
|
4,809
|
|
|
9,621
|
|
|
9,785
|
|
||||
|
Furniture and equipment expenses
|
2,720
|
|
|
2,595
|
|
|
5,323
|
|
|
5,232
|
|
||||
|
Printing, postage, and supplies
|
1,406
|
|
|
1,280
|
|
|
2,556
|
|
|
2,419
|
|
||||
|
Communications expense
|
872
|
|
|
927
|
|
|
1,782
|
|
|
2,016
|
|
||||
|
Technology and data processing
|
3,927
|
|
|
3,608
|
|
|
7,827
|
|
|
7,422
|
|
||||
|
Professional services
|
2,092
|
|
|
2,548
|
|
|
3,750
|
|
|
4,537
|
|
||||
|
Marketing and advertising expense
|
2,279
|
|
|
1,924
|
|
|
4,019
|
|
|
3,863
|
|
||||
|
FDIC assessment premiums and other insurance
|
947
|
|
|
1,379
|
|
|
1,652
|
|
|
2,741
|
|
||||
|
Other taxes
|
2,022
|
|
|
1,607
|
|
|
4,043
|
|
|
3,225
|
|
||||
|
Loan-related expenses
|
1,281
|
|
|
1,229
|
|
|
2,610
|
|
|
2,107
|
|
||||
|
OREO and credit-related expenses
|
342
|
|
|
894
|
|
|
884
|
|
|
1,463
|
|
||||
|
Amortization of intangible assets
|
1,544
|
|
|
1,745
|
|
|
3,180
|
|
|
3,625
|
|
||||
|
Training and other personnel costs
|
1,043
|
|
|
905
|
|
|
2,012
|
|
|
1,649
|
|
||||
|
Acquisition and conversion costs
|
2,744
|
|
|
—
|
|
|
2,744
|
|
|
—
|
|
||||
|
Other expenses
|
1,432
|
|
|
1,282
|
|
|
2,592
|
|
|
2,872
|
|
||||
|
Total noninterest expenses
|
59,930
|
|
|
55,251
|
|
|
117,325
|
|
|
109,523
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income before income taxes
|
24,952
|
|
|
26,218
|
|
|
50,841
|
|
|
48,987
|
|
||||
|
Income tax expense
|
6,996
|
|
|
6,881
|
|
|
13,761
|
|
|
12,689
|
|
||||
|
Net income
|
$
|
17,956
|
|
|
$
|
19,337
|
|
|
$
|
37,080
|
|
|
$
|
36,298
|
|
|
Basic earnings per common share
|
$
|
0.41
|
|
|
$
|
0.44
|
|
|
$
|
0.85
|
|
|
$
|
0.82
|
|
|
Diluted earnings per common share
|
$
|
0.41
|
|
|
$
|
0.44
|
|
|
$
|
0.85
|
|
|
$
|
0.82
|
|
|
Dividends declared per common share
|
$
|
0.20
|
|
|
$
|
0.19
|
|
|
$
|
0.40
|
|
|
$
|
0.38
|
|
|
Basic weighted average number of common shares outstanding
|
43,693,427
|
|
|
43,746,583
|
|
|
43,674,070
|
|
|
43,998,929
|
|
||||
|
Diluted weighted average number of common shares outstanding
|
43,783,952
|
|
|
43,824,183
|
|
|
43,755,045
|
|
|
44,075,706
|
|
||||
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
17,956
|
|
|
$
|
19,337
|
|
|
$
|
37,080
|
|
|
$
|
36,298
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Change in fair value of cash flow hedges
|
(775
|
)
|
|
(1,007
|
)
|
|
(807
|
)
|
|
(3,688
|
)
|
||||
|
Reclassification adjustment for losses (gains) included in net income (net of tax, $171 and $74 for the three months and $269 and $150 for the six months ended June 30, 2017 and 2016, respectively)
|
318
|
|
|
138
|
|
|
499
|
|
|
279
|
|
||||
|
AFS securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Unrealized holding gains (losses) arising during period (net of tax, $2,707 and $1,991 for the three months and $4,665 and $3,624 for the six months ended June 30, 2017 and 2016, respectively)
|
5,027
|
|
|
3,698
|
|
|
8,664
|
|
|
6,730
|
|
||||
|
Reclassification adjustment for losses (gains) included in net income (net of tax, $41 and $1 for the three months and $209 and $51 for the six months ended June 30, 2017 and 2016, respectively)
|
(76
|
)
|
|
(2
|
)
|
|
(389
|
)
|
|
(95
|
)
|
||||
|
HTM securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Reclassification adjustment for accretion of unrealized gain on AFS securities transferred to HTM (net of tax, $86 and $155 for the three months and $185 and $312 for the six months ended June 30, 2017 and 2016, respectively)
|
(160
|
)
|
|
(287
|
)
|
|
(344
|
)
|
|
(579
|
)
|
||||
|
Bank owned life insurance:
|
|
|
|
|
|
|
|
||||||||
|
Reclassification adjustment for losses included in net income
|
85
|
|
|
—
|
|
|
194
|
|
|
—
|
|
||||
|
Other comprehensive income
|
4,419
|
|
|
2,540
|
|
|
7,817
|
|
|
2,647
|
|
||||
|
Comprehensive income
|
$
|
22,375
|
|
|
$
|
21,877
|
|
|
$
|
44,897
|
|
|
$
|
38,945
|
|
|
|
Common
Stock
|
|
Additional
Paid-In
Capital
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Total
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
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, net of shares held for taxes, 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
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance - December 31, 2016
|
$
|
57,506
|
|
|
$
|
605,397
|
|
|
$
|
341,938
|
|
|
$
|
(3,809
|
)
|
|
$
|
1,001,032
|
|
|
Net income - 2017
|
|
|
|
|
|
|
37,080
|
|
|
|
|
|
37,080
|
|
|||||
|
Other comprehensive income (net of taxes of $4,540)
|
|
|
|
|
|
|
|
|
|
7,817
|
|
|
7,817
|
|
|||||
|
Dividends on common stock ($0.40 per share)
|
|
|
|
|
|
|
(17,466
|
)
|
|
|
|
|
(17,466
|
)
|
|||||
|
Issuance of common stock under Equity Compensation Plans (31,818 shares)
|
43
|
|
|
529
|
|
|
|
|
|
|
|
|
572
|
|
|||||
|
Issuance of common stock for services rendered (11,320 shares)
|
15
|
|
|
383
|
|
|
|
|
|
|
|
|
398
|
|
|||||
|
Vesting of restricted stock, net of shares held for taxes, under Equity Compensation Plans (59,426 shares)
|
79
|
|
|
(1,145
|
)
|
|
|
|
|
|
|
|
(1,066
|
)
|
|||||
|
Stock-based compensation expense
|
|
|
|
2,502
|
|
|
|
|
|
|
|
|
2,502
|
|
|||||
|
Balance - June 30, 2017
|
$
|
57,643
|
|
|
$
|
607,666
|
|
|
$
|
361,552
|
|
|
$
|
4,008
|
|
|
$
|
1,030,869
|
|
|
|
2017
|
|
2016
|
||||
|
Operating activities:
|
|
|
|
|
|
||
|
Net income
|
$
|
37,080
|
|
|
$
|
36,298
|
|
|
Adjustments to reconcile net income to net cash and cash equivalents provided by (used in) operating activities:
|
|
|
|
|
|
||
|
Depreciation of premises and equipment
|
5,431
|
|
|
4,983
|
|
||
|
Writedown of OREO
|
257
|
|
|
400
|
|
||
|
Amortization, net
|
6,977
|
|
|
6,845
|
|
||
|
Amortization related to acquisition, net
|
70
|
|
|
1,077
|
|
||
|
Provision for credit losses
|
4,295
|
|
|
4,904
|
|
||
|
Gains on securities transactions, net
|
(598
|
)
|
|
(146
|
)
|
||
|
Bank owned life insurance income
|
(3,460
|
)
|
|
(2,734
|
)
|
||
|
Increase in loans held for sale, net
|
(4,648
|
)
|
|
(2,084
|
)
|
||
|
Gains on sales of other real estate owned, net
|
(72
|
)
|
|
(1
|
)
|
||
|
Losses on sales of premises, net
|
27
|
|
|
72
|
|
||
|
Stock-based compensation expenses
|
2,502
|
|
|
1,487
|
|
||
|
Issuance of common stock for services
|
398
|
|
|
240
|
|
||
|
Net decrease (increase) in other assets
|
3,991
|
|
|
(8,549
|
)
|
||
|
Net (decrease) increase in other liabilities
|
(4,392
|
)
|
|
1,920
|
|
||
|
Net cash and cash equivalents provided by (used in) operating activities
|
47,858
|
|
|
44,712
|
|
||
|
Investing activities:
|
|
|
|
|
|
||
|
Purchases of securities available for sale and restricted stock
|
(124,411
|
)
|
|
(122,690
|
)
|
||
|
Purchases of securities held to maturity
|
(7,836
|
)
|
|
—
|
|
||
|
Proceeds from sales of securities available for sale and restricted stock
|
52,626
|
|
|
15,424
|
|
||
|
Proceeds from maturities, calls and paydowns of securities available for sale
|
59,342
|
|
|
56,414
|
|
||
|
Proceeds from maturities, calls and paydowns of securities held to maturity
|
909
|
|
|
610
|
|
||
|
Net increase in loans held for investment
|
(464,667
|
)
|
|
(271,689
|
)
|
||
|
Net increase in premises and equipment
|
(5,273
|
)
|
|
(3,059
|
)
|
||
|
Proceeds from sales of other real estate owned
|
381
|
|
|
2,138
|
|
||
|
Cash paid in acquisition
|
—
|
|
|
(4,077
|
)
|
||
|
Cash acquired in acquisitions
|
—
|
|
|
207
|
|
||
|
Net cash and cash equivalents provided by (used in) investing activities
|
(488,929
|
)
|
|
(326,722
|
)
|
||
|
Financing activities:
|
|
|
|
|
|
||
|
Net increase in noninterest-bearing deposits
|
107,945
|
|
|
19,797
|
|
||
|
Net increase in interest-bearing deposits
|
277,000
|
|
|
112,093
|
|
||
|
Net increase in short-term borrowings
|
59,762
|
|
|
289,285
|
|
||
|
Cash paid for contingent consideration
|
(3,003
|
)
|
|
—
|
|
||
|
Proceeds from issuance of long-term debt
|
20,000
|
|
|
—
|
|
||
|
Repayments of long-term debt
|
—
|
|
|
(17,500
|
)
|
||
|
Cash dividends paid - common stock
|
(17,466
|
)
|
|
(16,685
|
)
|
||
|
Repurchase of common stock
|
—
|
|
|
(30,690
|
)
|
||
|
Issuance of common stock
|
572
|
|
|
482
|
|
||
|
Vesting of restricted stock, net of shares held for taxes
|
(1,066
|
)
|
|
(398
|
)
|
||
|
Net cash and cash equivalents provided by (used in) financing activities
|
443,744
|
|
|
356,384
|
|
||
|
Increase in cash and cash equivalents
|
2,673
|
|
|
74,374
|
|
||
|
Cash and cash equivalents at beginning of the period
|
179,237
|
|
|
142,660
|
|
||
|
Cash and cash equivalents at end of the period
|
$
|
181,910
|
|
|
$
|
217,034
|
|
|
Supplemental Disclosure of Cash Flow Information
|
|
|
|
|
|
||
|
Cash payments for:
|
|
|
|
|
|
||
|
Interest
|
$
|
22,424
|
|
|
$
|
14,212
|
|
|
Income taxes
|
16,400
|
|
|
15,800
|
|
||
|
Supplemental schedule of noncash investing and financing activities
|
|
|
|
|
|
||
|
Transfers between loans and other real estate owned
|
$
|
(36
|
)
|
|
$
|
619
|
|
|
Issuance of common stock in exchange for net assets in acquisition
|
—
|
|
|
453
|
|
||
|
|
Amortized
|
|
Gross Unrealized
|
|
Estimated
|
||||||||||
|
|
Cost
|
|
Gains
|
|
(Losses)
|
|
Fair Value
|
||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Obligations of states and political subdivisions
|
$
|
270,206
|
|
|
$
|
9,087
|
|
|
$
|
(753
|
)
|
|
$
|
278,540
|
|
|
Corporate bonds
|
116,318
|
|
|
1,009
|
|
|
(909
|
)
|
|
116,418
|
|
||||
|
Mortgage-backed securities
|
548,229
|
|
|
5,417
|
|
|
(1,895
|
)
|
|
551,751
|
|
||||
|
Other securities
|
13,886
|
|
|
—
|
|
|
(58
|
)
|
|
13,828
|
|
||||
|
Total available for sale securities
|
$
|
948,639
|
|
|
$
|
15,513
|
|
|
$
|
(3,615
|
)
|
|
$
|
960,537
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Obligations of states and political subdivisions
|
$
|
274,007
|
|
|
$
|
4,962
|
|
|
$
|
(3,079
|
)
|
|
$
|
275,890
|
|
|
Corporate bonds
|
123,674
|
|
|
892
|
|
|
(2,786
|
)
|
|
121,780
|
|
||||
|
Mortgage-backed securities
|
536,031
|
|
|
4,626
|
|
|
(5,371
|
)
|
|
535,286
|
|
||||
|
Other securities
|
13,885
|
|
|
—
|
|
|
(77
|
)
|
|
13,808
|
|
||||
|
Total available for sale securities
|
$
|
947,597
|
|
|
$
|
10,480
|
|
|
$
|
(11,313
|
)
|
|
$
|
946,764
|
|
|
|
Less than 12 months
|
|
More than 12 months
|
|
Total
|
||||||||||||||||||
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
||||||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Obligations of states and political subdivisions
|
$
|
27,804
|
|
|
$
|
(717
|
)
|
|
$
|
624
|
|
|
$
|
(36
|
)
|
|
$
|
28,428
|
|
|
$
|
(753
|
)
|
|
Mortgage-backed securities
|
197,560
|
|
|
(1,436
|
)
|
|
41,582
|
|
|
(459
|
)
|
|
239,142
|
|
|
(1,895
|
)
|
||||||
|
Corporate bonds and other securities
|
20,230
|
|
|
(367
|
)
|
|
38,872
|
|
|
(600
|
)
|
|
59,102
|
|
|
(967
|
)
|
||||||
|
Total available for sale securities
|
$
|
245,594
|
|
|
$
|
(2,520
|
)
|
|
$
|
81,078
|
|
|
$
|
(1,095
|
)
|
|
$
|
326,672
|
|
|
$
|
(3,615
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Obligations of states and political subdivisions
|
$
|
108,440
|
|
|
$
|
(3,007
|
)
|
|
$
|
588
|
|
|
$
|
(72
|
)
|
|
$
|
109,028
|
|
|
$
|
(3,079
|
)
|
|
Mortgage-backed securities
|
316,469
|
|
|
(4,979
|
)
|
|
42,096
|
|
|
(392
|
)
|
|
358,565
|
|
|
(5,371
|
)
|
||||||
|
Corporate bonds and other securities
|
47,388
|
|
|
(1,537
|
)
|
|
40,468
|
|
|
(1,326
|
)
|
|
87,856
|
|
|
(2,863
|
)
|
||||||
|
Total available for sale securities
|
$
|
472,297
|
|
|
$
|
(9,523
|
)
|
|
$
|
83,152
|
|
|
$
|
(1,790
|
)
|
|
$
|
555,449
|
|
|
$
|
(11,313
|
)
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
|
Amortized
Cost
|
|
Estimated
Fair Value
|
|
Amortized
Cost
|
|
Estimated
Fair Value
|
||||||||
|
Due in one year or less
|
$
|
23,527
|
|
|
$
|
23,610
|
|
|
$
|
21,403
|
|
|
$
|
21,517
|
|
|
Due after one year through five years
|
120,077
|
|
|
122,479
|
|
|
108,198
|
|
|
109,778
|
|
||||
|
Due after five years through ten years
|
276,269
|
|
|
281,588
|
|
|
300,552
|
|
|
301,888
|
|
||||
|
Due after ten years
|
528,766
|
|
|
532,860
|
|
|
517,444
|
|
|
513,581
|
|
||||
|
Total securities available for sale
|
$
|
948,639
|
|
|
$
|
960,537
|
|
|
$
|
947,597
|
|
|
$
|
946,764
|
|
|
|
Carrying
|
|
Gross Unrealized
|
|
Estimated
|
||||||||||
|
|
Value
(1)
|
|
Gains
|
|
(Losses)
|
|
Fair Value
|
||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Obligations of states and political subdivisions
|
$
|
205,630
|
|
|
$
|
5,909
|
|
|
$
|
(93
|
)
|
|
$
|
211,446
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Obligations of states and political subdivisions
|
$
|
201,526
|
|
|
$
|
1,617
|
|
|
$
|
(828
|
)
|
|
$
|
202,315
|
|
|
|
Less than 12 months
|
|
More than 12 months
|
|
Total
|
||||||||||||||||||
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
||||||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Obligations of states and political subdivisions
|
$
|
3,088
|
|
|
$
|
(67
|
)
|
|
$
|
644
|
|
|
$
|
(26
|
)
|
|
$
|
3,732
|
|
|
$
|
(93
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Obligations of states and political subdivisions
|
$
|
92,841
|
|
|
$
|
(747
|
)
|
|
$
|
648
|
|
|
$
|
(81
|
)
|
|
$
|
93,489
|
|
|
$
|
(828
|
)
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
|
Carrying
Value
(1)
|
|
Estimated
Fair Value
|
|
Carrying
Value (1) |
|
Estimated
Fair Value
|
||||||||
|
Due in one year or less
|
$
|
4,797
|
|
|
$
|
4,826
|
|
|
$
|
4,403
|
|
|
$
|
4,440
|
|
|
Due after one year through five years
|
34,383
|
|
|
35,020
|
|
|
28,383
|
|
|
28,763
|
|
||||
|
Due after five years through ten years
|
63,538
|
|
|
65,281
|
|
|
51,730
|
|
|
51,522
|
|
||||
|
Due after ten years
|
102,912
|
|
|
106,319
|
|
|
117,010
|
|
|
117,590
|
|
||||
|
Total securities held to maturity
|
$
|
205,630
|
|
|
$
|
211,446
|
|
|
$
|
201,526
|
|
|
$
|
202,315
|
|
|
|
Three Months Ended
June 30, 2017 |
|
Six Months Ended June 30, 2017
|
||||
|
Realized gains (losses):
|
|
|
|
|
|
||
|
Gross realized gains
|
$
|
180
|
|
|
$
|
661
|
|
|
Gross realized losses
|
(63
|
)
|
|
(63
|
)
|
||
|
Net realized gains
|
$
|
117
|
|
|
$
|
598
|
|
|
|
|
|
|
||||
|
Proceeds from sales of securities
|
$
|
31,320
|
|
|
$
|
52,626
|
|
|
|
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
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Construction and Land Development
|
$
|
799,938
|
|
|
$
|
751,131
|
|
|
Commercial Real Estate - Owner Occupied
|
888,285
|
|
|
857,805
|
|
||
|
Commercial Real Estate - Non-Owner Occupied
|
1,698,329
|
|
|
1,564,295
|
|
||
|
Multifamily Real Estate
|
367,257
|
|
|
334,276
|
|
||
|
Commercial & Industrial
|
568,602
|
|
|
551,526
|
|
||
|
Residential 1-4 Family
|
1,066,519
|
|
|
1,029,547
|
|
||
|
Auto
|
274,162
|
|
|
262,071
|
|
||
|
HELOC
|
535,088
|
|
|
526,884
|
|
||
|
Consumer and all other
|
573,310
|
|
|
429,525
|
|
||
|
Total loans held for investment, net
(1)
|
$
|
6,771,490
|
|
|
$
|
6,307,060
|
|
|
|
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
|
$
|
602
|
|
|
$
|
26
|
|
|
$
|
83
|
|
|
$
|
2,694
|
|
|
$
|
5,659
|
|
|
$
|
790,874
|
|
|
$
|
799,938
|
|
|
Commercial Real Estate - Owner Occupied
|
3,148
|
|
|
194
|
|
|
56
|
|
|
17,906
|
|
|
1,279
|
|
|
865,702
|
|
|
888,285
|
|
|||||||
|
Commercial Real Estate - Non-Owner Occupied
|
1,530
|
|
|
571
|
|
|
298
|
|
|
16,308
|
|
|
4,765
|
|
|
1,674,857
|
|
|
1,698,329
|
|
|||||||
|
Multifamily Real Estate
|
500
|
|
|
—
|
|
|
—
|
|
|
2,047
|
|
|
—
|
|
|
364,710
|
|
|
367,257
|
|
|||||||
|
Commercial & Industrial
|
1,652
|
|
|
113
|
|
|
55
|
|
|
751
|
|
|
4,281
|
|
|
561,750
|
|
|
568,602
|
|
|||||||
|
Residential 1-4 Family
|
2,477
|
|
|
5,663
|
|
|
2,369
|
|
|
15,087
|
|
|
6,128
|
|
|
1,034,795
|
|
|
1,066,519
|
|
|||||||
|
Auto
|
1,562
|
|
|
240
|
|
|
35
|
|
|
—
|
|
|
270
|
|
|
272,055
|
|
|
274,162
|
|
|||||||
|
HELOC
|
1,405
|
|
|
964
|
|
|
544
|
|
|
1,156
|
|
|
2,059
|
|
|
528,960
|
|
|
535,088
|
|
|||||||
|
Consumer and all other
|
1,891
|
|
|
1,242
|
|
|
185
|
|
|
218
|
|
|
133
|
|
|
569,641
|
|
|
573,310
|
|
|||||||
|
Total loans held for investment
|
$
|
14,767
|
|
|
$
|
9,013
|
|
|
$
|
3,625
|
|
|
$
|
56,167
|
|
|
$
|
24,574
|
|
|
$
|
6,663,344
|
|
|
$
|
6,771,490
|
|
|
|
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
|
$
|
1,162
|
|
|
$
|
232
|
|
|
$
|
76
|
|
|
$
|
2,922
|
|
|
$
|
2,037
|
|
|
$
|
744,702
|
|
|
$
|
751,131
|
|
|
Commercial Real Estate - Owner Occupied
|
1,842
|
|
|
109
|
|
|
35
|
|
|
18,343
|
|
|
794
|
|
|
836,682
|
|
|
857,805
|
|
|||||||
|
Commercial Real Estate - Non-Owner Occupied
|
2,369
|
|
|
—
|
|
|
—
|
|
|
17,303
|
|
|
—
|
|
|
1,544,623
|
|
|
1,564,295
|
|
|||||||
|
Multifamily Real Estate
|
147
|
|
|
—
|
|
|
—
|
|
|
2,066
|
|
|
—
|
|
|
332,063
|
|
|
334,276
|
|
|||||||
|
Commercial & Industrial
|
759
|
|
|
858
|
|
|
9
|
|
|
1,074
|
|
|
124
|
|
|
548,702
|
|
|
551,526
|
|
|||||||
|
Residential 1-4 Family
|
7,038
|
|
|
534
|
|
|
2,048
|
|
|
16,200
|
|
|
5,279
|
|
|
998,448
|
|
|
1,029,547
|
|
|||||||
|
Auto
|
2,570
|
|
|
317
|
|
|
111
|
|
|
—
|
|
|
169
|
|
|
258,904
|
|
|
262,071
|
|
|||||||
|
HELOC
|
1,836
|
|
|
1,140
|
|
|
635
|
|
|
1,161
|
|
|
1,279
|
|
|
520,833
|
|
|
526,884
|
|
|||||||
|
Consumer and all other
|
2,522
|
|
|
1,431
|
|
|
91
|
|
|
223
|
|
|
291
|
|
|
424,967
|
|
|
429,525
|
|
|||||||
|
Total loans held for investment
|
$
|
20,245
|
|
|
$
|
4,621
|
|
|
$
|
3,005
|
|
|
$
|
59,292
|
|
|
$
|
9,973
|
|
|
$
|
6,209,924
|
|
|
$
|
6,307,060
|
|
|
|
30-89 Days Past
Due
|
|
Greater than 90
Days
|
|
Current
|
|
Total
|
||||||||
|
Construction and Land Development
|
$
|
67
|
|
|
$
|
—
|
|
|
$
|
2,627
|
|
|
$
|
2,694
|
|
|
Commercial Real Estate - Owner Occupied
|
339
|
|
|
650
|
|
|
16,917
|
|
|
17,906
|
|
||||
|
Commercial Real Estate - Non-Owner Occupied
|
1,195
|
|
|
76
|
|
|
15,037
|
|
|
16,308
|
|
||||
|
Multifamily Real Estate
|
—
|
|
|
—
|
|
|
2,047
|
|
|
2,047
|
|
||||
|
Commercial & Industrial
|
109
|
|
|
—
|
|
|
642
|
|
|
751
|
|
||||
|
Residential 1-4 Family
|
1,138
|
|
|
903
|
|
|
13,046
|
|
|
15,087
|
|
||||
|
HELOC
|
221
|
|
|
127
|
|
|
808
|
|
|
1,156
|
|
||||
|
Consumer and all other
|
35
|
|
|
—
|
|
|
183
|
|
|
218
|
|
||||
|
Total
|
$
|
3,104
|
|
|
$
|
1,756
|
|
|
$
|
51,307
|
|
|
$
|
56,167
|
|
|
|
30-89 Days Past
Due
|
|
Greater than 90
Days
|
|
Current
|
|
Total
|
||||||||
|
Construction and Land Development
|
$
|
—
|
|
|
$
|
84
|
|
|
$
|
2,838
|
|
|
$
|
2,922
|
|
|
Commercial Real Estate - Owner Occupied
|
271
|
|
|
519
|
|
|
17,553
|
|
|
18,343
|
|
||||
|
Commercial Real Estate - Non-Owner Occupied
|
409
|
|
|
126
|
|
|
16,768
|
|
|
17,303
|
|
||||
|
Multifamily Real Estate
|
—
|
|
|
—
|
|
|
2,066
|
|
|
2,066
|
|
||||
|
Commercial & Industrial
|
44
|
|
|
56
|
|
|
974
|
|
|
1,074
|
|
||||
|
Residential 1-4 Family
|
1,298
|
|
|
945
|
|
|
13,957
|
|
|
16,200
|
|
||||
|
HELOC
|
175
|
|
|
121
|
|
|
865
|
|
|
1,161
|
|
||||
|
Consumer and all other
|
—
|
|
|
—
|
|
|
223
|
|
|
223
|
|
||||
|
Total
|
$
|
2,197
|
|
|
$
|
1,851
|
|
|
$
|
55,244
|
|
|
$
|
59,292
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
|
Recorded
Investment
|
|
Unpaid
Principal
Balance
|
|
Related
Allowance
|
|
Recorded
Investment
|
|
Unpaid
Principal
Balance
|
|
Related
Allowance
|
||||||||||||
|
Loans without a specific allowance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Construction and Land Development
|
$
|
10,097
|
|
|
$
|
10,109
|
|
|
$
|
—
|
|
|
$
|
13,877
|
|
|
$
|
14,353
|
|
|
$
|
—
|
|
|
Commercial Real Estate - Owner Occupied
|
5,810
|
|
|
5,981
|
|
|
—
|
|
|
5,886
|
|
|
6,042
|
|
|
—
|
|
||||||
|
Commercial Real Estate - Non-Owner Occupied
|
1,671
|
|
|
1,671
|
|
|
—
|
|
|
1,399
|
|
|
1,399
|
|
|
—
|
|
||||||
|
Commercial & Industrial
|
1,040
|
|
|
1,285
|
|
|
—
|
|
|
648
|
|
|
890
|
|
|
—
|
|
||||||
|
Residential 1-4 Family
|
9,144
|
|
|
10,208
|
|
|
—
|
|
|
8,496
|
|
|
9,518
|
|
|
—
|
|
||||||
|
HELOC
|
1,174
|
|
|
1,351
|
|
|
—
|
|
|
1,017
|
|
|
1,094
|
|
|
—
|
|
||||||
|
Consumer and all other
|
605
|
|
|
716
|
|
|
—
|
|
|
230
|
|
|
427
|
|
|
—
|
|
||||||
|
Total impaired loans without a specific allowance
|
$
|
29,541
|
|
|
$
|
31,321
|
|
|
$
|
—
|
|
|
$
|
31,553
|
|
|
$
|
33,723
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Loans with a specific allowance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Construction and Land Development
|
$
|
5,136
|
|
|
$
|
5,331
|
|
|
$
|
720
|
|
|
$
|
1,395
|
|
|
$
|
1,404
|
|
|
$
|
107
|
|
|
Commercial Real Estate - Owner Occupied
|
631
|
|
|
631
|
|
|
3
|
|
|
646
|
|
|
646
|
|
|
4
|
|
||||||
|
Commercial Real Estate - Non-Owner Occupied
|
7,991
|
|
|
8,040
|
|
|
640
|
|
|
2,809
|
|
|
2,809
|
|
|
474
|
|
||||||
|
Commercial & Industrial
|
5,836
|
|
|
5,945
|
|
|
1,034
|
|
|
857
|
|
|
880
|
|
|
14
|
|
||||||
|
Residential 1-4 Family
|
3,834
|
|
|
4,071
|
|
|
424
|
|
|
3,335
|
|
|
3,535
|
|
|
200
|
|
||||||
|
Auto
|
270
|
|
|
393
|
|
|
1
|
|
|
169
|
|
|
235
|
|
|
1
|
|
||||||
|
HELOC
|
937
|
|
|
962
|
|
|
70
|
|
|
323
|
|
|
433
|
|
|
15
|
|
||||||
|
Consumer and all other
|
24
|
|
|
88
|
|
|
1
|
|
|
62
|
|
|
298
|
|
|
1
|
|
||||||
|
Total impaired loans with a specific allowance
|
$
|
24,659
|
|
|
$
|
25,461
|
|
|
$
|
2,893
|
|
|
$
|
9,596
|
|
|
$
|
10,240
|
|
|
$
|
816
|
|
|
Total impaired loans
|
$
|
54,200
|
|
|
$
|
56,782
|
|
|
$
|
2,893
|
|
|
$
|
41,149
|
|
|
$
|
43,963
|
|
|
$
|
816
|
|
|
|
Three Months Ended
June 30, 2017 |
|
Six Months Ended
June 30, 2017 |
||||||||||||
|
|
Average
Investment
|
|
Interest Income
Recognized
|
|
Average
Investment
|
|
Interest Income
Recognized
|
||||||||
|
Construction and Land Development
|
$
|
15,111
|
|
|
$
|
119
|
|
|
$
|
14,939
|
|
|
$
|
235
|
|
|
Commercial Real Estate - Owner Occupied
|
6,471
|
|
|
61
|
|
|
6,507
|
|
|
122
|
|
||||
|
Commercial Real Estate - Non-Owner Occupied
|
9,675
|
|
|
48
|
|
|
9,698
|
|
|
139
|
|
||||
|
Commercial & Industrial
|
6,942
|
|
|
41
|
|
|
7,212
|
|
|
72
|
|
||||
|
Residential 1-4 Family
|
13,311
|
|
|
43
|
|
|
13,372
|
|
|
108
|
|
||||
|
Auto
|
347
|
|
|
2
|
|
|
368
|
|
|
2
|
|
||||
|
HELOC
|
2,265
|
|
|
1
|
|
|
2,273
|
|
|
5
|
|
||||
|
Consumer and all other
|
564
|
|
|
8
|
|
|
405
|
|
|
7
|
|
||||
|
Total impaired loans
|
$
|
54,686
|
|
|
$
|
323
|
|
|
$
|
54,774
|
|
|
$
|
690
|
|
|
|
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
|
$
|
71,936
|
|
|
$
|
879
|
|
|
$
|
72,413
|
|
|
$
|
1,730
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||
|
|
No. of
Loans
|
|
Recorded
Investment
|
|
Outstanding
Commitment
|
|
No. of
Loans
|
|
Recorded
Investment
|
|
Outstanding
Commitment
|
||||||||||
|
Performing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Construction and Land Development
|
7
|
|
|
$
|
3,282
|
|
|
$
|
—
|
|
|
8
|
|
|
$
|
3,793
|
|
|
$
|
—
|
|
|
Commercial Real Estate - Owner Occupied
|
6
|
|
|
2,579
|
|
|
—
|
|
|
7
|
|
|
3,106
|
|
|
—
|
|
||||
|
Commercial Real Estate - Non-Owner Occupied
|
2
|
|
|
1,631
|
|
|
—
|
|
|
2
|
|
|
2,390
|
|
|
—
|
|
||||
|
Commercial & Industrial
|
13
|
|
|
2,194
|
|
|
—
|
|
|
3
|
|
|
533
|
|
|
—
|
|
||||
|
Residential 1-4 Family
|
32
|
|
|
4,766
|
|
|
—
|
|
|
28
|
|
|
4,145
|
|
|
—
|
|
||||
|
Consumer and all other
|
1
|
|
|
495
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total performing
|
61
|
|
|
$
|
14,947
|
|
|
$
|
—
|
|
|
48
|
|
|
$
|
13,967
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Nonperforming
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Construction and Land Development
|
5
|
|
|
$
|
502
|
|
|
$
|
—
|
|
|
2
|
|
|
$
|
215
|
|
|
$
|
—
|
|
|
Commercial Real Estate - Owner Occupied
|
3
|
|
|
616
|
|
|
—
|
|
|
2
|
|
|
156
|
|
|
—
|
|
||||
|
Commercial Real Estate - Non-Owner Occupied
|
1
|
|
|
2,050
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Commercial & Industrial
|
1
|
|
|
86
|
|
|
—
|
|
|
1
|
|
|
116
|
|
|
—
|
|
||||
|
Residential 1-4 Family
|
10
|
|
|
1,200
|
|
|
—
|
|
|
8
|
|
|
948
|
|
|
—
|
|
||||
|
Total nonperforming
|
20
|
|
|
$
|
4,454
|
|
|
$
|
—
|
|
|
13
|
|
|
$
|
1,435
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total performing and nonperforming
|
81
|
|
|
$
|
19,401
|
|
|
$
|
—
|
|
|
61
|
|
|
$
|
15,402
|
|
|
$
|
—
|
|
|
|
Three Months Ended
June 30, 2017 |
|
Six Months Ended
June 30, 2017 |
||||||||||
|
|
No. of
Loans
|
|
Recorded
Investment at
Period End
|
|
No. of
Loans
|
|
Recorded
Investment at
Period End
|
||||||
|
Modified to interest only, at a market rate
|
|
|
|
|
|
|
|
||||||
|
Commercial & Industrial
|
—
|
|
|
$
|
—
|
|
|
5
|
|
|
$
|
661
|
|
|
Total interest only at market rate of interest
|
—
|
|
|
$
|
—
|
|
|
5
|
|
|
$
|
661
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Term modification, at a market rate
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Construction and Land Development
|
3
|
|
|
$
|
1,084
|
|
|
3
|
|
|
$
|
1,084
|
|
|
Commercial Real Estate - Non-Owner Occupied
|
—
|
|
|
—
|
|
|
2
|
|
|
1,631
|
|
||
|
Commercial & Industrial
|
2
|
|
|
157
|
|
|
4
|
|
|
973
|
|
||
|
Residential 1-4 Family
|
2
|
|
|
562
|
|
|
5
|
|
|
939
|
|
||
|
Consumer and all other
|
1
|
|
|
495
|
|
|
1
|
|
|
495
|
|
||
|
Total loan term extended at a market rate
|
8
|
|
|
$
|
2,298
|
|
|
15
|
|
|
$
|
5,122
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Term modification, below market rate
|
|
|
|
|
|
|
|
||||||
|
Commercial Real Estate - Owner Occupied
|
1
|
|
|
$
|
844
|
|
|
1
|
|
|
$
|
844
|
|
|
Commercial & Industrial
|
1
|
|
|
85
|
|
|
3
|
|
|
195
|
|
||
|
Residential 1-4 Family
|
3
|
|
|
244
|
|
|
7
|
|
|
1,107
|
|
||
|
Total loan term extended at a below market rate
|
5
|
|
|
$
|
1,173
|
|
|
11
|
|
|
$
|
2,146
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total
|
13
|
|
|
$
|
3,471
|
|
|
31
|
|
|
$
|
7,929
|
|
|
|
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
|
|
|
|
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
|
$
|
10,055
|
|
|
$
|
45
|
|
|
$
|
(253
|
)
|
|
$
|
(792
|
)
|
|
$
|
9,055
|
|
|
Commercial Real Estate - Owner Occupied
|
3,801
|
|
|
65
|
|
|
—
|
|
|
(514
|
)
|
|
3,352
|
|
|||||
|
Commercial Real Estate - Non-Owner Occupied
|
6,622
|
|
|
1
|
|
|
(677
|
)
|
|
1,390
|
|
|
7,336
|
|
|||||
|
Multifamily Real Estate
|
1,236
|
|
|
—
|
|
|
—
|
|
|
(117
|
)
|
|
1,119
|
|
|||||
|
Commercial & Industrial
|
4,627
|
|
|
262
|
|
|
(557
|
)
|
|
1,282
|
|
|
5,614
|
|
|||||
|
Residential 1-4 Family
|
6,399
|
|
|
266
|
|
|
(466
|
)
|
|
49
|
|
|
6,248
|
|
|||||
|
Auto
|
946
|
|
|
249
|
|
|
(586
|
)
|
|
311
|
|
|
920
|
|
|||||
|
HELOC
|
1,328
|
|
|
202
|
|
|
(573
|
)
|
|
383
|
|
|
1,340
|
|
|||||
|
Consumer and all other
|
2,178
|
|
|
582
|
|
|
(1,848
|
)
|
|
2,318
|
|
|
3,230
|
|
|||||
|
Total
|
$
|
37,192
|
|
|
$
|
1,672
|
|
|
$
|
(4,960
|
)
|
|
$
|
4,310
|
|
|
$
|
38,214
|
|
|
|
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
|
$
|
15,233
|
|
|
$
|
720
|
|
|
$
|
782,011
|
|
|
$
|
8,335
|
|
|
$
|
2,694
|
|
|
$
|
—
|
|
|
$
|
799,938
|
|
|
$
|
9,055
|
|
|
Commercial Real Estate - Owner Occupied
|
6,441
|
|
|
3
|
|
|
863,938
|
|
|
3,349
|
|
|
17,906
|
|
|
—
|
|
|
888,285
|
|
|
3,352
|
|
||||||||
|
Commercial Real Estate - Non-Owner Occupied
|
9,662
|
|
|
640
|
|
|
1,672,359
|
|
|
6,696
|
|
|
16,308
|
|
|
—
|
|
|
1,698,329
|
|
|
7,336
|
|
||||||||
|
Multifamily Real Estate
|
—
|
|
|
—
|
|
|
365,210
|
|
|
1,119
|
|
|
2,047
|
|
|
—
|
|
|
367,257
|
|
|
1,119
|
|
||||||||
|
Commercial & Industrial
|
6,876
|
|
|
1,034
|
|
|
560,975
|
|
|
4,580
|
|
|
751
|
|
|
—
|
|
|
568,602
|
|
|
5,614
|
|
||||||||
|
Residential 1-4 Family
|
12,978
|
|
|
424
|
|
|
1,038,454
|
|
|
5,824
|
|
|
15,087
|
|
|
—
|
|
|
1,066,519
|
|
|
6,248
|
|
||||||||
|
Auto
|
270
|
|
|
1
|
|
|
273,892
|
|
|
919
|
|
|
—
|
|
|
—
|
|
|
274,162
|
|
|
920
|
|
||||||||
|
HELOC
|
2,111
|
|
|
70
|
|
|
531,821
|
|
|
1,270
|
|
|
1,156
|
|
|
—
|
|
|
535,088
|
|
|
1,340
|
|
||||||||
|
Consumer and all other
|
629
|
|
|
1
|
|
|
572,463
|
|
|
3,229
|
|
|
218
|
|
|
—
|
|
|
573,310
|
|
|
3,230
|
|
||||||||
|
Total loans held for investment, net
|
$
|
54,200
|
|
|
$
|
2,893
|
|
|
$
|
6,661,123
|
|
|
$
|
35,321
|
|
|
$
|
56,167
|
|
|
$
|
—
|
|
|
$
|
6,771,490
|
|
|
$
|
38,214
|
|
|
|
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
|
|
|
|
Pass
|
|
Special Mention
|
|
Substandard
|
|
Doubtful
|
|
Total
|
||||||||||
|
Construction and Land Development
|
$
|
726,106
|
|
|
$
|
58,155
|
|
|
$
|
12,883
|
|
|
$
|
100
|
|
|
$
|
797,244
|
|
|
Commercial Real Estate - Owner Occupied
|
824,793
|
|
|
41,397
|
|
|
4,189
|
|
|
—
|
|
|
870,379
|
|
|||||
|
Commercial Real Estate - Non-Owner Occupied
|
1,648,876
|
|
|
23,666
|
|
|
9,479
|
|
|
—
|
|
|
1,682,021
|
|
|||||
|
Multifamily Real Estate
|
358,597
|
|
|
6,613
|
|
|
—
|
|
|
—
|
|
|
365,210
|
|
|||||
|
Commercial & Industrial
|
543,951
|
|
|
18,291
|
|
|
5,609
|
|
|
—
|
|
|
567,851
|
|
|||||
|
Residential 1-4 Family
|
1,021,053
|
|
|
22,903
|
|
|
4,995
|
|
|
2,481
|
|
|
1,051,432
|
|
|||||
|
Auto
|
271,701
|
|
|
2,254
|
|
|
77
|
|
|
130
|
|
|
274,162
|
|
|||||
|
HELOC
|
528,606
|
|
|
3,501
|
|
|
1,245
|
|
|
580
|
|
|
533,932
|
|
|||||
|
Consumer and all other
|
570,248
|
|
|
2,226
|
|
|
509
|
|
|
109
|
|
|
573,092
|
|
|||||
|
Total
|
$
|
6,493,931
|
|
|
$
|
179,006
|
|
|
$
|
38,986
|
|
|
$
|
3,400
|
|
|
$
|
6,715,323
|
|
|
|
Pass
|
|
Special Mention
|
|
Substandard
|
|
Doubtful
|
|
Total
|
||||||||||
|
Construction and Land Development
|
$
|
667,018
|
|
|
$
|
69,311
|
|
|
$
|
11,857
|
|
|
$
|
23
|
|
|
$
|
748,209
|
|
|
Commercial Real Estate - Owner Occupied
|
801,565
|
|
|
32,364
|
|
|
5,533
|
|
|
—
|
|
|
839,462
|
|
|||||
|
Commercial Real Estate - Non-Owner Occupied
|
1,505,153
|
|
|
37,631
|
|
|
4,208
|
|
|
—
|
|
|
1,546,992
|
|
|||||
|
Multifamily Real Estate
|
312,711
|
|
|
19,499
|
|
|
—
|
|
|
—
|
|
|
332,210
|
|
|||||
|
Commercial & Industrial
|
539,999
|
|
|
9,391
|
|
|
1,062
|
|
|
—
|
|
|
550,452
|
|
|||||
|
Residential 1-4 Family
|
986,973
|
|
|
18,518
|
|
|
4,813
|
|
|
3,043
|
|
|
1,013,347
|
|
|||||
|
Auto
|
258,188
|
|
|
3,648
|
|
|
135
|
|
|
100
|
|
|
262,071
|
|
|||||
|
HELOC
|
519,928
|
|
|
4,225
|
|
|
969
|
|
|
601
|
|
|
525,723
|
|
|||||
|
Consumer and all other
|
425,520
|
|
|
3,491
|
|
|
40
|
|
|
251
|
|
|
429,302
|
|
|||||
|
Total
|
$
|
6,017,055
|
|
|
$
|
198,078
|
|
|
$
|
28,617
|
|
|
$
|
4,018
|
|
|
$
|
6,247,768
|
|
|
|
Pass
|
|
Special Mention
|
|
Substandard
|
|
Doubtful
|
|
Total
|
||||||||||
|
Construction and Land Development
|
$
|
1,121
|
|
|
$
|
1,297
|
|
|
$
|
276
|
|
|
$
|
—
|
|
|
$
|
2,694
|
|
|
Commercial Real Estate - Owner Occupied
|
5,617
|
|
|
8,337
|
|
|
3,952
|
|
|
—
|
|
|
17,906
|
|
|||||
|
Commercial Real Estate - Non-Owner Occupied
|
12,807
|
|
|
2,230
|
|
|
1,271
|
|
|
—
|
|
|
16,308
|
|
|||||
|
Multifamily Real Estate
|
338
|
|
|
1,709
|
|
|
—
|
|
|
—
|
|
|
2,047
|
|
|||||
|
Commercial & Industrial
|
105
|
|
|
368
|
|
|
278
|
|
|
—
|
|
|
751
|
|
|||||
|
Residential 1-4 Family
|
7,735
|
|
|
4,624
|
|
|
1,850
|
|
|
878
|
|
|
15,087
|
|
|||||
|
HELOC
|
808
|
|
|
221
|
|
|
11
|
|
|
116
|
|
|
1,156
|
|
|||||
|
Consumer and all other
|
158
|
|
|
49
|
|
|
11
|
|
|
—
|
|
|
218
|
|
|||||
|
Total
|
$
|
28,689
|
|
|
$
|
18,835
|
|
|
$
|
7,649
|
|
|
$
|
994
|
|
|
$
|
56,167
|
|
|
|
Pass
|
|
Special Mention
|
|
Substandard
|
|
Doubtful
|
|
Total
|
||||||||||
|
Construction and Land Development
|
$
|
1,092
|
|
|
$
|
1,432
|
|
|
$
|
398
|
|
|
$
|
—
|
|
|
$
|
2,922
|
|
|
Commercial Real Estate - Owner Occupied
|
5,520
|
|
|
8,889
|
|
|
3,934
|
|
|
—
|
|
|
18,343
|
|
|||||
|
Commercial Real Estate - Non-Owner Occupied
|
10,927
|
|
|
4,638
|
|
|
1,738
|
|
|
—
|
|
|
17,303
|
|
|||||
|
Multifamily Real Estate
|
343
|
|
|
1,723
|
|
|
—
|
|
|
—
|
|
|
2,066
|
|
|||||
|
Commercial & Industrial
|
107
|
|
|
480
|
|
|
487
|
|
|
—
|
|
|
1,074
|
|
|||||
|
Residential 1-4 Family
|
8,557
|
|
|
4,455
|
|
|
2,672
|
|
|
516
|
|
|
16,200
|
|
|||||
|
HELOC
|
857
|
|
|
183
|
|
|
7
|
|
|
114
|
|
|
1,161
|
|
|||||
|
Consumer and all other
|
166
|
|
|
37
|
|
|
20
|
|
|
—
|
|
|
223
|
|
|||||
|
Total
|
$
|
27,569
|
|
|
$
|
21,837
|
|
|
$
|
9,256
|
|
|
$
|
630
|
|
|
$
|
59,292
|
|
|
|
For the Six Months Ended
June 30, |
||||||
|
|
2017
|
|
2016
|
||||
|
Balance at beginning of period
|
$
|
19,739
|
|
|
$
|
22,139
|
|
|
Accretion
|
(3,188
|
)
|
|
(2,792
|
)
|
||
|
Reclass of nonaccretable difference due to improvement in expected cash flows
|
2,072
|
|
|
3,450
|
|
||
|
Other, net
(1)
|
(875
|
)
|
|
(2,139
|
)
|
||
|
Balance at end of period
|
$
|
17,748
|
|
|
$
|
20,658
|
|
|
For the remaining six months of 2017
|
$
|
2,890
|
|
|
For the year ending December 31, 2018
|
4,625
|
|
|
|
For the year ending December 31, 2019
|
3,573
|
|
|
|
For the year ending December 31, 2020
|
2,509
|
|
|
|
For the year ending December 31, 2021
|
1,481
|
|
|
|
Thereafter
|
2,344
|
|
|
|
Total estimated amortization expense
|
$
|
17,422
|
|
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
|
Securities sold under agreements to repurchase
|
$
|
34,543
|
|
|
$
|
59,281
|
|
|
Other short-term borrowings
|
602,000
|
|
|
517,500
|
|
||
|
Total short-term borrowings
|
$
|
636,543
|
|
|
$
|
576,781
|
|
|
|
|
|
|
||||
|
Maximum month-end outstanding balance
|
$
|
696,529
|
|
|
$
|
678,262
|
|
|
Average outstanding balance during the period
|
586,476
|
|
|
590,074
|
|
||
|
Average interest rate (year-to-date)
|
0.81
|
%
|
|
0.49
|
%
|
||
|
Average interest rate at end of period
|
1.02
|
%
|
|
0.60
|
%
|
||
|
|
|
|
|
||||
|
Other short-term borrowings:
|
|
|
|
|
|
||
|
FHLB
|
602,000
|
|
|
517,500
|
|
||
|
Other lines of credit
|
—
|
|
|
—
|
|
||
|
|
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
|
%
|
|
4.05
|
%
|
|
6/17/2034
|
|
Trust Preferred Capital Note - Statutory Trust II
|
36,000,000
|
|
|
1,114,000
|
|
|
1.40
|
%
|
|
2.70
|
%
|
|
6/15/2036
|
||
|
VFG Limited Liability Trust I Indenture
|
20,000,000
|
|
|
619,000
|
|
|
2.73
|
%
|
|
4.03
|
%
|
|
3/18/2034
|
||
|
FNB Statutory Trust II Indenture
|
12,000,000
|
|
|
372,000
|
|
|
3.10
|
%
|
|
4.40
|
%
|
|
6/26/2033
|
||
|
Total
|
$
|
90,500,000
|
|
|
$
|
2,801,000
|
|
|
|
|
|
|
|
|
|
|
Long-term Type
|
|
Spread to
3-Month LIBOR
|
|
Interest Rate
(1)
|
|
Maturity Date
|
|
Advance Amount
|
||||
|
Adjustable Rate Credit
|
|
0.44
|
%
|
|
1.74
|
%
|
|
8/23/2022
|
|
$
|
55,000
|
|
|
Adjustable Rate Credit
|
|
0.45
|
%
|
|
1.75
|
%
|
|
11/23/2022
|
|
65,000
|
|
|
|
Adjustable Rate Credit
|
|
0.45
|
%
|
|
1.75
|
%
|
|
11/23/2022
|
|
10,000
|
|
|
|
Adjustable Rate Credit
|
|
0.45
|
%
|
|
1.75
|
%
|
|
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
|
|
—
|
|
|
0.99
|
%
|
|
10/19/2018
|
|
30,000
|
|
|
|
Fixed Rate Hybrid
|
|
—
|
|
|
1.58
|
%
|
|
5/18/2020
|
|
20,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
210,000
|
|
|
(1)
Interest rates calculated using non-rounded numbers.
|
|
|
|
|
|
|
|
|
||||
|
Long-term Type
|
|
Spread to
3-Month LIBOR
|
|
Interest Rate
(1)
|
|
Maturity Date
|
|
Advance Amount
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
Adjustable Rate Credit
|
|
0.44
|
%
|
|
1.44
|
%
|
|
8/23/2022
|
|
$
|
55,000
|
|
|
Adjustable Rate Credit
|
|
0.45
|
%
|
|
1.45
|
%
|
|
11/23/2022
|
|
65,000
|
|
|
|
Adjustable Rate Credit
|
|
0.45
|
%
|
|
1.45
|
%
|
|
11/23/2022
|
|
10,000
|
|
|
|
Adjustable Rate Credit
|
|
0.45
|
%
|
|
1.45
|
%
|
|
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
|
|
—
|
|
|
0.99
|
%
|
|
10/19/2018
|
|
30,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
190,000
|
|
|
(1)
Interest rates calculated using non-rounded numbers.
|
|
|
|
|
|
|
|
|
||||
|
|
Trust
Preferred
Capital
Notes
|
|
Subordinated
Debt
|
|
FHLB
Advances
|
|
Fair Value
Premium
(Discount)
|
|
Prepayment
Penalty
|
|
Total Long-term
Borrowings
|
||||||||||||
|
For the remaining six months of 2017
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,000
|
|
|
$
|
(25
|
)
|
|
$
|
(974
|
)
|
|
$
|
9,001
|
|
|
2018
|
—
|
|
|
—
|
|
|
40,000
|
|
|
(343
|
)
|
|
(1,970
|
)
|
|
37,687
|
|
||||||
|
2019
|
—
|
|
|
—
|
|
|
—
|
|
|
(486
|
)
|
|
(2,018
|
)
|
|
(2,504
|
)
|
||||||
|
2020
|
—
|
|
|
—
|
|
|
20,000
|
|
|
(501
|
)
|
|
(2,074
|
)
|
|
17,425
|
|
||||||
|
2021
|
—
|
|
|
—
|
|
|
—
|
|
|
(516
|
)
|
|
(2,119
|
)
|
|
(2,635
|
)
|
||||||
|
Thereafter
|
93,301
|
|
|
150,000
|
|
|
140,000
|
|
|
(6,308
|
)
|
|
(1,707
|
)
|
|
375,286
|
|
||||||
|
Total Long-term borrowings
|
$
|
93,301
|
|
|
$
|
150,000
|
|
|
$
|
210,000
|
|
|
$
|
(8,179
|
)
|
|
$
|
(10,862
|
)
|
|
$
|
434,260
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Commitments with off-balance sheet risk:
|
|
|
|
|
|
||
|
Commitments to extend credit
(1)
|
$
|
2,001,802
|
|
|
$
|
1,924,885
|
|
|
Standby letters of credit
|
117,949
|
|
|
84,212
|
|
||
|
Total commitments with off-balance sheet risk
|
$
|
2,119,751
|
|
|
$
|
2,009,097
|
|
|
|
Pledged Assets as of June 30, 2017
|
|
|||||||||||||||||
|
|
Cash
|
|
AFS Securities
(1)
|
|
HTM Securities
(1)
|
|
Loans
(2)
|
|
Total
|
||||||||||
|
Public deposits
|
$
|
—
|
|
|
$
|
224,984
|
|
|
$
|
209,235
|
|
|
$
|
—
|
|
|
$
|
434,219
|
|
|
Repurchase agreements
|
—
|
|
|
92,678
|
|
|
—
|
|
|
—
|
|
|
92,678
|
|
|||||
|
FHLB advances
|
—
|
|
|
1,162
|
|
|
—
|
|
|
2,239,193
|
|
|
2,240,355
|
|
|||||
|
Derivatives
|
20,177
|
|
|
4,074
|
|
|
—
|
|
|
—
|
|
|
24,251
|
|
|||||
|
Other purposes
|
—
|
|
|
16,109
|
|
|
—
|
|
|
—
|
|
|
16,109
|
|
|||||
|
Total pledged assets
|
$
|
20,177
|
|
|
$
|
339,007
|
|
|
$
|
209,235
|
|
|
$
|
2,239,193
|
|
|
$
|
2,807,612
|
|
|
|
Pledged Assets as of December 31, 2016
|
|
|||||||||||||||||
|
|
Cash
|
|
AFS Securities
(1)
|
|
HTM Securities
(1)
|
|
Loans
(2)
|
|
Total
|
||||||||||
|
Public deposits
|
$
|
—
|
|
|
$
|
210,546
|
|
|
$
|
197,889
|
|
|
$
|
—
|
|
|
$
|
408,435
|
|
|
Repurchase agreements
|
—
|
|
|
108,208
|
|
|
—
|
|
|
—
|
|
|
108,208
|
|
|||||
|
FHLB advances
|
—
|
|
|
1,475
|
|
|
—
|
|
|
1,959,929
|
|
|
1,961,404
|
|
|||||
|
Derivatives
|
33,595
|
|
|
4,376
|
|
|
—
|
|
|
—
|
|
|
37,971
|
|
|||||
|
Other purposes
|
—
|
|
|
17,499
|
|
|
—
|
|
|
—
|
|
|
17,499
|
|
|||||
|
Total pledged assets
|
$
|
33,595
|
|
|
$
|
342,104
|
|
|
$
|
197,889
|
|
|
$
|
1,959,929
|
|
|
$
|
2,533,517
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||||
|
|
|
|
Derivative
(2)
|
|
|
Derivative
(2)
|
|||||||||||||||||||
|
|
Notional or
Contractual
Amount
(1)
|
|
Assets
|
|
Liabilities
|
|
|
Notional or
Contractual
Amount
(1)
|
|
Assets
|
|
Liabilities
|
|
||||||||||||
|
Derivatives designated as accounting hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest rate contracts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Cash flow hedges
|
$
|
152,500
|
|
|
$
|
153
|
|
|
$
|
9,995
|
|
|
|
$
|
188,500
|
|
|
$
|
211
|
|
|
$
|
9,619
|
|
|
|
Fair value hedges
|
79,560
|
|
|
1,282
|
|
|
368
|
|
|
|
65,920
|
|
|
1,437
|
|
|
296
|
|
|
||||||
|
Derivatives not designated as accounting hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Loan Swaps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Pay fixed - receive floating interest rate swaps
|
492,158
|
|
|
2,770
|
|
|
—
|
|
|
|
373,355
|
|
|
—
|
|
|
1,005
|
|
|
||||||
|
Pay floating - receive fixed interest rate swaps
|
492,158
|
|
|
—
|
|
|
2,770
|
|
|
|
373,355
|
|
|
1,005
|
|
|
—
|
|
|
||||||
|
Other contracts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest rate lock commitments
|
55,062
|
|
|
724
|
|
|
—
|
|
|
|
48,743
|
|
|
610
|
|
|
—
|
|
|
||||||
|
Best efforts forward delivery commitments
|
94,853
|
|
|
235
|
|
|
—
|
|
|
|
85,400
|
|
|
1,469
|
|
|
—
|
|
|
||||||
|
|
Unrealized
Gains (Losses) on AFS Securities |
|
Unrealized Gain
for AFS Securities Transferred to HTM |
|
Change in Fair
Value of Cash Flow Hedge |
|
Unrealized Gains (Losses) on BOLI
|
|
Total
|
||||||||||
|
Balance - March 31, 2017
|
$
|
2,782
|
|
|
$
|
3,193
|
|
|
$
|
(5,030
|
)
|
|
$
|
(1,356
|
)
|
|
$
|
(411
|
)
|
|
Other comprehensive income (loss)
|
5,027
|
|
|
—
|
|
|
(775
|
)
|
|
—
|
|
|
4,252
|
|
|||||
|
Amounts reclassified from accumulated other comprehensive income
|
(76
|
)
|
|
(160
|
)
|
|
318
|
|
|
85
|
|
|
167
|
|
|||||
|
Net current period other comprehensive income (loss)
|
4,951
|
|
|
(160
|
)
|
|
(457
|
)
|
|
85
|
|
|
4,419
|
|
|||||
|
Balance - June 30, 2017
|
$
|
7,733
|
|
|
$
|
3,033
|
|
|
$
|
(5,487
|
)
|
|
$
|
(1,271
|
)
|
|
$
|
4,008
|
|
|
|
Unrealized
Gains (Losses)
on AFS
Securities
|
|
Unrealized Gain
for AFS
Securities
Transferred to
HTM
|
|
Change in Fair
Value of Cash
Flow Hedge
|
|
Unrealized Gains (Losses) on BOLI
|
|
Total
|
||||||||||
|
Balance - December 31, 2016
|
$
|
(542
|
)
|
|
$
|
3,377
|
|
|
$
|
(5,179
|
)
|
|
$
|
(1,465
|
)
|
|
$
|
(3,809
|
)
|
|
Other comprehensive income (loss)
|
8,664
|
|
|
—
|
|
|
(807
|
)
|
|
—
|
|
|
7,857
|
|
|||||
|
Amounts reclassified from accumulated other comprehensive income
|
(389
|
)
|
|
(344
|
)
|
|
499
|
|
|
194
|
|
|
(40
|
)
|
|||||
|
Net current period other comprehensive income (loss)
|
8,275
|
|
|
(344
|
)
|
|
(308
|
)
|
|
194
|
|
|
7,817
|
|
|||||
|
Balance - June 30, 2017
|
$
|
7,733
|
|
|
$
|
3,033
|
|
|
$
|
(5,487
|
)
|
|
$
|
(1,271
|
)
|
|
$
|
4,008
|
|
|
|
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
|
|
|
—
|
|
|
(1,007
|
)
|
|
2,691
|
|
||||
|
Amounts reclassified from accumulated other comprehensive income
|
(2
|
)
|
|
(287
|
)
|
|
138
|
|
|
(151
|
)
|
||||
|
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
|
|
|
—
|
|
|
(3,688
|
)
|
|
3,042
|
|
||||
|
Amounts reclassified from accumulated other comprehensive income
|
(95
|
)
|
|
(579
|
)
|
|
279
|
|
|
(395
|
)
|
||||
|
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
|
|
|
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, 2017 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
|
$
|
—
|
|
|
$
|
278,540
|
|
|
$
|
—
|
|
|
$
|
278,540
|
|
|
Corporate and other bonds
|
—
|
|
|
116,418
|
|
|
—
|
|
|
116,418
|
|
||||
|
Mortgage-backed securities
|
—
|
|
|
551,751
|
|
|
—
|
|
|
551,751
|
|
||||
|
Other securities
|
—
|
|
|
13,828
|
|
|
—
|
|
|
13,828
|
|
||||
|
Loans held for sale
|
—
|
|
|
41,135
|
|
|
—
|
|
|
41,135
|
|
||||
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest rate swap
|
—
|
|
|
2,770
|
|
|
—
|
|
|
2,770
|
|
||||
|
Cash flow hedges
|
—
|
|
|
153
|
|
|
—
|
|
|
153
|
|
||||
|
Fair value hedges
|
—
|
|
|
1,282
|
|
|
—
|
|
|
1,282
|
|
||||
|
Interest rate lock commitments
|
—
|
|
|
—
|
|
|
724
|
|
|
724
|
|
||||
|
Best efforts forward delivery commitments
|
—
|
|
|
—
|
|
|
235
|
|
|
235
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest rate swap
|
$
|
—
|
|
|
$
|
2,770
|
|
|
$
|
—
|
|
|
$
|
2,770
|
|
|
Cash flow hedges
|
—
|
|
|
9,995
|
|
|
—
|
|
|
9,995
|
|
||||
|
Fair value hedges
|
—
|
|
|
368
|
|
|
—
|
|
|
368
|
|
||||
|
|
Fair Value Measurements at December 31, 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
|
$
|
—
|
|
|
$
|
275,890
|
|
|
$
|
—
|
|
|
$
|
275,890
|
|
|
Corporate and other bonds
|
—
|
|
|
121,780
|
|
|
—
|
|
|
121,780
|
|
||||
|
Mortgage-backed securities
|
—
|
|
|
535,286
|
|
|
—
|
|
|
535,286
|
|
||||
|
Other securities
|
—
|
|
|
13,808
|
|
|
—
|
|
|
13,808
|
|
||||
|
Loans held for sale
|
—
|
|
|
36,487
|
|
|
—
|
|
|
36,487
|
|
||||
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest rate swap
|
—
|
|
|
1,005
|
|
|
—
|
|
|
1,005
|
|
||||
|
Cash flow hedges
|
—
|
|
|
211
|
|
|
—
|
|
|
211
|
|
||||
|
Fair value hedges
|
—
|
|
|
1,437
|
|
|
—
|
|
|
1,437
|
|
||||
|
Interest rate lock commitments
|
—
|
|
|
—
|
|
|
610
|
|
|
610
|
|
||||
|
Best efforts forward delivery commitments
|
—
|
|
|
—
|
|
|
1,469
|
|
|
1,469
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest rate swap
|
$
|
—
|
|
|
$
|
1,005
|
|
|
$
|
—
|
|
|
$
|
1,005
|
|
|
Cash flow hedges
|
—
|
|
|
9,619
|
|
|
—
|
|
|
9,619
|
|
||||
|
Fair value hedges
|
—
|
|
|
296
|
|
|
—
|
|
|
296
|
|
||||
|
|
Fair Value Measurements at June 30, 2017 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
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18,320
|
|
|
$
|
18,320
|
|
|
Other real estate owned
|
—
|
|
|
—
|
|
|
9,482
|
|
|
9,482
|
|
||||
|
|
Fair Value Measurements at December 31, 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
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,344
|
|
|
$
|
4,344
|
|
|
Other real estate owned
|
—
|
|
|
—
|
|
|
10,084
|
|
|
10,084
|
|
||||
|
|
|
|
Fair Value Measurements at June 30, 2017 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
|
$
|
181,910
|
|
|
$
|
181,910
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
181,910
|
|
|
Securities available for sale
|
960,537
|
|
|
—
|
|
|
960,537
|
|
|
—
|
|
|
960,537
|
|
|||||
|
Held to maturity securities
|
205,630
|
|
|
—
|
|
|
211,446
|
|
|
—
|
|
|
211,446
|
|
|||||
|
Restricted stock
|
69,631
|
|
|
—
|
|
|
69,631
|
|
|
—
|
|
|
69,631
|
|
|||||
|
Loans held for sale
|
41,135
|
|
|
—
|
|
|
41,135
|
|
|
—
|
|
|
41,135
|
|
|||||
|
Net loans
|
6,733,276
|
|
|
—
|
|
|
—
|
|
|
6,745,405
|
|
|
6,745,405
|
|
|||||
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest rate swap
|
2,770
|
|
|
—
|
|
|
2,770
|
|
|
—
|
|
|
2,770
|
|
|||||
|
Cash flow hedge
|
153
|
|
|
—
|
|
|
153
|
|
|
—
|
|
|
153
|
|
|||||
|
Fair value hedge
|
1,282
|
|
|
—
|
|
|
1,282
|
|
|
—
|
|
|
1,282
|
|
|||||
|
Interest rate lock commitments
|
724
|
|
|
—
|
|
|
—
|
|
|
724
|
|
|
724
|
|
|||||
|
Best efforts forward delivery commitments
|
235
|
|
|
—
|
|
|
—
|
|
|
235
|
|
|
235
|
|
|||||
|
Accrued interest receivable
|
23,801
|
|
|
—
|
|
|
23,801
|
|
|
—
|
|
|
23,801
|
|
|||||
|
Bank owned life insurance
|
180,110
|
|
|
—
|
|
|
180,110
|
|
|
—
|
|
|
180,110
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Deposits
|
$
|
6,764,434
|
|
|
$
|
—
|
|
|
$
|
6,756,022
|
|
|
$
|
—
|
|
|
$
|
6,756,022
|
|
|
Borrowings
|
1,070,803
|
|
|
—
|
|
|
1,051,143
|
|
|
—
|
|
|
1,051,143
|
|
|||||
|
Accrued interest payable
|
2,196
|
|
|
—
|
|
|
2,196
|
|
|
—
|
|
|
2,196
|
|
|||||
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest rate swap
|
2,770
|
|
|
—
|
|
|
2,770
|
|
|
—
|
|
|
2,770
|
|
|||||
|
Cash flow hedges
|
9,995
|
|
|
—
|
|
|
9,995
|
|
|
—
|
|
|
9,995
|
|
|||||
|
Fair value hedges
|
368
|
|
|
—
|
|
|
368
|
|
|
—
|
|
|
368
|
|
|||||
|
|
|
|
Fair Value Measurements at December 31, 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
|
$
|
179,237
|
|
|
$
|
179,237
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
179,237
|
|
|
Securities available for sale
|
946,764
|
|
|
—
|
|
|
946,764
|
|
|
—
|
|
|
946,764
|
|
|||||
|
Held to maturity securities
|
201,526
|
|
|
—
|
|
|
202,315
|
|
|
—
|
|
|
202,315
|
|
|||||
|
Restricted stock
|
60,782
|
|
|
—
|
|
|
60,782
|
|
|
—
|
|
|
60,782
|
|
|||||
|
Loans held for sale
|
36,487
|
|
|
—
|
|
|
36,487
|
|
|
—
|
|
|
36,487
|
|
|||||
|
Net loans
|
6,269,868
|
|
|
—
|
|
|
—
|
|
|
6,265,443
|
|
|
6,265,443
|
|
|||||
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest rate swap
|
1,005
|
|
|
—
|
|
|
1,005
|
|
|
—
|
|
|
1,005
|
|
|||||
|
Cash flow hedges
|
211
|
|
|
—
|
|
|
211
|
|
|
—
|
|
|
211
|
|
|||||
|
Fair value hedges
|
1,437
|
|
|
—
|
|
|
1,437
|
|
|
—
|
|
|
1,437
|
|
|||||
|
Interest rate lock commitments
|
610
|
|
|
—
|
|
|
—
|
|
|
610
|
|
|
610
|
|
|||||
|
Best efforts forward delivery commitments
|
1,469
|
|
|
—
|
|
|
—
|
|
|
1,469
|
|
|
1,469
|
|
|||||
|
Accrued interest receivable
|
23,448
|
|
|
—
|
|
|
23,448
|
|
|
—
|
|
|
23,448
|
|
|||||
|
Bank owned life insurance
|
179,318
|
|
|
—
|
|
|
179,318
|
|
|
—
|
|
|
179,318
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Deposits
|
$
|
6,379,489
|
|
|
$
|
—
|
|
|
$
|
6,370,457
|
|
|
$
|
—
|
|
|
$
|
6,370,457
|
|
|
Borrowings
|
990,089
|
|
|
—
|
|
|
970,195
|
|
|
—
|
|
|
970,195
|
|
|||||
|
Accrued interest payable
|
2,320
|
|
|
—
|
|
|
2,230
|
|
|
—
|
|
|
2,230
|
|
|||||
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest rate swap
|
1,005
|
|
|
—
|
|
|
1,005
|
|
|
—
|
|
|
1,005
|
|
|||||
|
Cash flow hedges
|
9,619
|
|
|
—
|
|
|
9,619
|
|
|
—
|
|
|
9,619
|
|
|||||
|
Fair value hedges
|
296
|
|
|
—
|
|
|
296
|
|
|
—
|
|
|
296
|
|
|||||
|
|
Net Income Available to
Common Shareholders
(Numerator)
|
|
Weighted
Average
Common Shares
(Denominator)
|
|
Per Share
Amount
|
|||||
|
Three months ended June 30, 2017
|
|
|
|
|
|
|
|
|
||
|
Net income, basic
|
$
|
17,956
|
|
|
43,693
|
|
|
$
|
0.41
|
|
|
Add: potentially dilutive common shares - stock awards
|
—
|
|
|
91
|
|
|
—
|
|
||
|
Diluted
|
$
|
17,956
|
|
|
43,784
|
|
|
$
|
0.41
|
|
|
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
|
|
|
Six months ended June 30, 2017
|
|
|
|
|
|
|||||
|
Net income, basic
|
$
|
37,080
|
|
|
43,674
|
|
|
$
|
0.85
|
|
|
Add: potentially dilutive common shares - stock awards
|
—
|
|
|
81
|
|
|
—
|
|
||
|
Diluted
|
$
|
37,080
|
|
|
43,755
|
|
|
$
|
0.85
|
|
|
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
|
|
|
|
Community Bank
|
|
Mortgage
|
|
Eliminations
|
|
Consolidated
|
||||||||
|
Three Months Ended June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net interest income
|
$
|
68,580
|
|
|
$
|
419
|
|
|
$
|
—
|
|
|
$
|
68,999
|
|
|
Provision for credit losses
|
2,184
|
|
|
(11
|
)
|
|
—
|
|
|
2,173
|
|
||||
|
Net interest income after provision for credit losses
|
66,396
|
|
|
430
|
|
|
—
|
|
|
66,826
|
|
||||
|
Noninterest income
|
15,203
|
|
|
2,993
|
|
|
(140
|
)
|
|
18,056
|
|
||||
|
Noninterest expenses
|
57,496
|
|
|
2,574
|
|
|
(140
|
)
|
|
59,930
|
|
||||
|
Income before income taxes
|
24,103
|
|
|
849
|
|
|
—
|
|
|
24,952
|
|
||||
|
Income tax expense
|
6,698
|
|
|
298
|
|
|
—
|
|
|
6,996
|
|
||||
|
Net income
|
$
|
17,405
|
|
|
$
|
551
|
|
|
$
|
—
|
|
|
$
|
17,956
|
|
|
Total assets
|
$
|
8,904,819
|
|
|
$
|
105,429
|
|
|
$
|
(95,061
|
)
|
|
$
|
8,915,187
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
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
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Six Months Ended June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net interest income
|
$
|
134,816
|
|
|
$
|
751
|
|
|
$
|
—
|
|
|
$
|
135,567
|
|
|
Provision for credit losses
|
4,288
|
|
|
7
|
|
|
—
|
|
|
4,295
|
|
||||
|
Net interest income after provision for credit losses
|
130,528
|
|
|
744
|
|
|
—
|
|
|
131,272
|
|
||||
|
Noninterest income
|
31,959
|
|
|
5,216
|
|
|
(281
|
)
|
|
36,894
|
|
||||
|
Noninterest expenses
|
112,510
|
|
|
5,096
|
|
|
(281
|
)
|
|
117,325
|
|
||||
|
Income before income taxes
|
49,977
|
|
|
864
|
|
|
—
|
|
|
50,841
|
|
||||
|
Income tax expense
|
13,452
|
|
|
309
|
|
|
—
|
|
|
13,761
|
|
||||
|
Net income
|
$
|
36,525
|
|
|
$
|
555
|
|
|
$
|
—
|
|
|
$
|
37,080
|
|
|
Total assets
|
$
|
8,904,819
|
|
|
$
|
105,429
|
|
|
$
|
(95,061
|
)
|
|
$
|
8,915,187
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
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
|
|
|
•
|
the possibility that any of the anticipated benefits of the acquisition of Xenith pursuant to a definitive merger agreement between the Company and Xenith, dated as of May 19, 2017 (the “Pending Merger”) with Xenith will not be realized or will not be realized within the expected time period, the businesses of the Company and Xenith may not be integrated successfully or such integration may be more difficult, time-consuming or costly than expected, the expected revenue synergies and cost savings from the Pending Merger may not be fully realized or realized within the expected time frame, revenues following the Pending Merger may be lower than expected, customer and employee relationships and business operations may be disrupted by the Pending Merger, or obtaining required regulatory and shareholder approvals, or completing the Pending Merger on the expected timeframe, may be more difficult, time-consuming or costly than expected,
|
|
•
|
changes in interest rates,
|
|
•
|
general economic and financial market conditions,
|
|
•
|
the Company’s ability to manage its growth or implement its growth strategy,
|
|
•
|
the incremental cost and/or decreased revenues associated with exceeding $10 billion in assets,
|
|
•
|
levels of unemployment in the Bank’s lending area,
|
|
•
|
real estate values in the Bank’s lending area,
|
|
•
|
an insufficient ALL,
|
|
•
|
the quality or composition of the loan or investment portfolios,
|
|
•
|
concentrations of loans secured by real estate, particularly commercial real estate,
|
|
•
|
the effectiveness of the Company’s credit processes and management of the Company’s credit risk,
|
|
•
|
demand for loan products and financial services in the Company’s market area,
|
|
•
|
the Company’s ability to compete in the market for financial services,
|
|
•
|
technological risks and developments, and cyber attacks or events,
|
|
•
|
performance by the Company’s counterparties or vendors,
|
|
•
|
deposit flows,
|
|
•
|
the availability of financing and the terms thereof,
|
|
•
|
the level of prepayments on loans and mortgage-backed securities,
|
|
•
|
legislative or regulatory changes and requirements,
|
|
•
|
monetary and fiscal policies of the U.S. government including policies of the U.S. Department of the Treasury and the Board of Governors of the Federal Reserve System, and
|
|
•
|
accounting principles and guidelines.
|
|
•
|
The Company entered into a definitive merger agreement to acquire Xenith in the Pending Merger, which is expected to close in early January 2018, subject to customary closing conditions, including regulatory and shareholder approvals.
|
|
•
|
Net income for the community bank segment was $17.4 million, or $0.40 per share, for the second quarter of 2017, compared to $18.8 million, or $0.43 per share, for the second quarter of 2016. Net operating earnings
(1)
for the community bank segment were $19.8 million, or $0.45 per share, for the second quarter of 2017. Net income for the community bank segment was $36.5 million, or $0.84 per share, for the six months ended June 30, 2017, compared to $35.7 million, or $0.81 per share, for the six months ended June 30, 2016. Net operating earnings
(1)
for the community bank segment were $38.9 million, or $0.89 per share, for the six months ended June 30, 2017.
|
|
•
|
The mortgage segment reported net income of
$551,000
for the second quarter of
2017
, compared to net income of
$539,000
in the second quarter of
2016
. The mortgage segment reported net income of $555,000 for the six months ended June 30, 2017 compared to $593,000 for the six months ended June 30, 2016.
|
|
•
|
ROA was 0.82% for the quarter ended June 30, 2017 compared to 0.98% for the second quarter of 2016. Operating ROA
(1)
for the quarter ended June 30, 2017 was 0.93%. ROA was 0.87% for the six months ended June 30, 2017 compared to 0.93% for the six months ended June 30, 2016. Operating ROA
(1)
for the six months ended June 30, 2017 was 0.92%.
|
|
•
|
ROE was 7.02% for the quarter ended June 30, 2017 compared to 7.88% for the second quarter of 2016. Operating ROE
(1)
for the quarter ended June 30, 2017 was 7.94%. ROE was 7.34% for the six months ended June 30, 2017 compared to 7.39% for the six months ended June 30, 2016. Operating ROE
(1)
for the six months ended June 30, 2017 was 7.81%.
|
|
•
|
ROTCE was 10.15% for the quarter ended June 30, 2017 compared to 11.60% for the second quarter of 2016. Operating ROTCE
(1)
for the quarter ended June 30, 2017 was 11.48%. ROTCE was 10.66% for the six months ended June 30, 2017 compared to 10.86% for the six months ended June 30, 2016. Operating ROTCE
(1)
for the six months ended June 30, 2017 was 11.34%.
|
|
•
|
Loans held for investment grew $464.4 million, or 14.7% (annualized), from December 31, 2016. Quarterly average loans held for investment increased $765.0 million, or 13.0%, compared to the quarter ended June 30, 2016.
|
|
•
|
Deposits grew $384.9 million, or 12.1% (annualized), from December 31, 2016. Quarterly average deposits increased $612.2 million, or 10.2%, compared to the quarter ended June 30, 2016.
|
|
|
For the Three Months Ended
June 30,
|
|
|
|
|
||||||||
|
|
2017
|
|
2016
|
|
Change
|
|
|
||||||
|
|
(Dollars in thousands)
|
|
|
||||||||||
|
Average interest-earning assets
|
$
|
7,934,405
|
|
|
$
|
7,153,627
|
|
|
$
|
780,778
|
|
|
|
|
Interest income
|
$
|
81,221
|
|
|
$
|
72,781
|
|
|
$
|
8,440
|
|
|
|
|
Interest income (FTE)
(1)
|
$
|
83,869
|
|
|
$
|
75,232
|
|
|
$
|
8,637
|
|
|
|
|
Yield on interest-earning assets
|
4.11
|
%
|
|
4.09
|
%
|
|
2
|
|
|
bps
|
|||
|
Yield on interest-earning assets (FTE)
(1)
|
4.24
|
%
|
|
4.23
|
%
|
|
1
|
|
|
bps
|
|||
|
Average interest-bearing liabilities
|
$
|
6,203,373
|
|
|
$
|
5,523,926
|
|
|
$
|
679,447
|
|
|
|
|
Interest expense
|
$
|
12,222
|
|
|
$
|
7,005
|
|
|
$
|
5,217
|
|
|
|
|
Cost of interest-bearing liabilities
|
0.79
|
%
|
|
0.51
|
%
|
|
28
|
|
|
bps
|
|||
|
Cost of funds
|
0.62
|
%
|
|
0.39
|
%
|
|
23
|
|
|
bps
|
|||
|
Net interest income
|
$
|
68,999
|
|
|
$
|
65,776
|
|
|
$
|
3,223
|
|
|
|
|
Net interest income (FTE)
(1)
|
$
|
71,647
|
|
|
$
|
68,227
|
|
|
$
|
3,420
|
|
|
|
|
Net interest margin
|
3.49
|
%
|
|
3.70
|
%
|
|
(21
|
)
|
|
bps
|
|||
|
Net interest margin (FTE)
(1)
|
3.62
|
%
|
|
3.84
|
%
|
|
(22
|
)
|
|
bps
|
|||
|
Core net interest margin (FTE)
(1)(2)
|
3.54
|
%
|
|
3.76
|
%
|
|
(22
|
)
|
|
bps
|
|||
|
|
For the Six Months Ended
June 30, |
|
|
|
|
||||||||
|
|
2017
|
|
2016
|
|
Change
|
|
|
||||||
|
|
(Dollars in thousands)
|
|
|
||||||||||
|
Average interest-earning assets
|
$
|
7,798,427
|
|
|
$
|
7,061,307
|
|
|
$
|
737,120
|
|
|
|
|
Interest income
|
$
|
157,861
|
|
|
$
|
143,530
|
|
|
$
|
14,331
|
|
|
|
|
Interest income (FTE)
(1)
|
$
|
163,049
|
|
|
$
|
148,471
|
|
|
$
|
14,578
|
|
|
|
|
Yield on interest-earning assets
|
4.08
|
%
|
|
4.09
|
%
|
|
(1
|
)
|
|
bps
|
|||
|
Yield on interest-earning assets (FTE)
(1)
|
4.22
|
%
|
|
4.23
|
%
|
|
(1
|
)
|
|
bps
|
|||
|
Average interest-bearing liabilities
|
$
|
6,102,228
|
|
|
$
|
5,451,862
|
|
|
$
|
650,366
|
|
|
|
|
Interest expense
|
$
|
22,294
|
|
|
$
|
14,023
|
|
|
$
|
8,271
|
|
|
|
|
Cost of interest-bearing liabilities
|
0.74
|
%
|
|
0.52
|
%
|
|
22
|
|
|
bps
|
|||
|
Cost of funds
|
0.58
|
%
|
|
0.40
|
%
|
|
18
|
|
|
bps
|
|||
|
Net interest income
|
$
|
135,567
|
|
|
$
|
129,507
|
|
|
$
|
6,060
|
|
|
|
|
Net interest income (FTE)
(1)
|
$
|
140,755
|
|
|
$
|
134,448
|
|
|
$
|
6,307
|
|
|
|
|
Net interest margin
|
3.51
|
%
|
|
3.69
|
%
|
|
(18
|
)
|
|
bps
|
|||
|
Net interest margin (FTE)
(1)
|
3.64
|
%
|
|
3.83
|
%
|
|
(19
|
)
|
|
bps
|
|||
|
Core net interest margin (FTE)
(1)(2)
|
3.56
|
%
|
|
3.76
|
%
|
|
(20
|
)
|
|
bps
|
|||
|
|
For the Three Months Ended June 30,
|
||||||||||||||||||||
|
|
2017
|
|
2016
|
||||||||||||||||||
|
|
Average
Balance |
|
Interest
Income /
Expense
(1)
|
|
Yield /
Rate
(1)(2)
|
|
Average
Balance
|
|
Interest
Income / Expense (1) |
|
Yield /
Rate (1)(2) |
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Taxable
|
$
|
768,648
|
|
|
$
|
4,982
|
|
|
2.60
|
%
|
|
$
|
755,655
|
|
|
$
|
4,510
|
|
|
2.40
|
%
|
|
Tax-exempt
|
460,945
|
|
|
5,403
|
|
|
4.70
|
%
|
|
447,117
|
|
|
5,321
|
|
|
4.79
|
%
|
||||
|
Total securities
|
1,229,593
|
|
|
10,385
|
|
|
3.39
|
%
|
|
1,202,772
|
|
|
9,831
|
|
|
3.29
|
%
|
||||
|
Loans, net
(3) (4)
|
6,628,011
|
|
|
73,073
|
|
|
4.42
|
%
|
|
5,863,007
|
|
|
65,115
|
|
|
4.47
|
%
|
||||
|
Other earning assets
|
76,801
|
|
|
411
|
|
|
2.15
|
%
|
|
87,848
|
|
|
286
|
|
|
1.31
|
%
|
||||
|
Total earning assets
|
7,934,405
|
|
|
$
|
83,869
|
|
|
4.24
|
%
|
|
7,153,627
|
|
|
$
|
75,232
|
|
|
4.23
|
%
|
||
|
Allowance for loan losses
|
(38,577
|
)
|
|
|
|
|
|
|
|
(35,282
|
)
|
|
|
|
|
|
|
||||
|
Total non-earning assets
|
851,549
|
|
|
|
|
|
|
|
|
831,231
|
|
|
|
|
|
|
|
||||
|
Total assets
|
$
|
8,747,377
|
|
|
|
|
|
|
|
|
$
|
7,949,576
|
|
|
|
|
|
|
|
||
|
Liabilities and Stockholders' Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Transaction and money market accounts
|
$
|
3,367,008
|
|
|
$
|
2,729
|
|
|
0.33
|
%
|
|
$
|
2,882,468
|
|
|
$
|
1,448
|
|
|
0.20
|
%
|
|
Regular savings
|
563,948
|
|
|
152
|
|
|
0.11
|
%
|
|
595,870
|
|
|
224
|
|
|
0.15
|
%
|
||||
|
Time deposits
|
1,248,818
|
|
|
3,219
|
|
|
1.03
|
%
|
|
1,164,561
|
|
|
2,525
|
|
|
0.87
|
%
|
||||
|
Total interest-bearing deposits
|
5,179,774
|
|
|
6,100
|
|
|
0.47
|
%
|
|
4,642,899
|
|
|
4,197
|
|
|
0.36
|
%
|
||||
|
Other borrowings
(5)
|
1,023,599
|
|
|
6,122
|
|
|
2.40
|
%
|
|
881,027
|
|
|
2,808
|
|
|
1.28
|
%
|
||||
|
Total interest-bearing liabilities
|
6,203,373
|
|
|
$
|
12,222
|
|
|
0.79
|
%
|
|
5,523,926
|
|
|
$
|
7,005
|
|
|
0.51
|
%
|
||
|
Noninterest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Demand deposits
|
1,457,968
|
|
|
|
|
|
|
|
1,382,646
|
|
|
|
|
|
|
|
|||||
|
Other liabilities
|
59,888
|
|
|
|
|
|
|
|
55,857
|
|
|
|
|
|
|
|
|||||
|
Total liabilities
|
7,721,229
|
|
|
|
|
|
|
|
6,962,429
|
|
|
|
|
|
|
|
|||||
|
Stockholders' equity
|
1,026,148
|
|
|
|
|
|
|
|
987,147
|
|
|
|
|
|
|
|
|||||
|
Total liabilities and stockholders' equity
|
$
|
8,747,377
|
|
|
|
|
|
|
|
$
|
7,949,576
|
|
|
|
|
|
|
|
|||
|
Net interest income
|
|
|
|
$
|
71,647
|
|
|
|
|
|
|
|
$
|
68,227
|
|
|
|
|
|||
|
Interest rate spread
|
|
|
|
|
|
|
3.45
|
%
|
|
|
|
|
|
|
|
3.72
|
%
|
||||
|
Cost of funds
|
|
|
|
|
|
|
0.62
|
%
|
|
|
|
|
|
|
|
0.39
|
%
|
||||
|
Net interest margin
(6)
|
|
|
|
|
|
|
3.62
|
%
|
|
|
|
|
|
|
|
3.84
|
%
|
||||
|
|
For the Six Months Ended June 30,
|
||||||||||||||||||||
|
|
2017
|
|
2016
|
||||||||||||||||||
|
|
Average
Balance |
|
Interest
Income / Expense (1) |
|
Yield /
Rate (1)(2) |
|
Average
Balance |
|
Interest
Income / Expense (1) |
|
Yield /
Rate (1)(2) |
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Taxable
|
$
|
757,565
|
|
|
$
|
9,905
|
|
|
2.64
|
%
|
|
$
|
749,690
|
|
|
$
|
8,826
|
|
|
2.37
|
%
|
|
Tax-exempt
|
461,176
|
|
|
10,883
|
|
|
4.76
|
%
|
|
445,271
|
|
|
10,612
|
|
|
4.79
|
%
|
||||
|
Total securities
|
1,218,741
|
|
|
20,788
|
|
|
3.44
|
%
|
|
1,194,961
|
|
|
19,438
|
|
|
3.27
|
%
|
||||
|
Loans, net
(3) (4)
|
6,506,632
|
|
|
141,576
|
|
|
4.39
|
%
|
|
5,786,502
|
|
|
128,442
|
|
|
4.46
|
%
|
||||
|
Other earning assets
|
73,054
|
|
|
685
|
|
|
1.89
|
%
|
|
79,844
|
|
|
591
|
|
|
1.49
|
%
|
||||
|
Total earning assets
|
7,798,427
|
|
|
$
|
163,049
|
|
|
4.22
|
%
|
|
7,061,307
|
|
|
$
|
148,471
|
|
|
4.23
|
%
|
||
|
Allowance for loan losses
|
(38,240
|
)
|
|
|
|
|
|
|
|
(35,158
|
)
|
|
|
|
|
|
|
||||
|
Total non-earning assets
|
847,038
|
|
|
|
|
|
|
|
|
831,054
|
|
|
|
|
|
|
|
||||
|
Total assets
|
$
|
8,607,225
|
|
|
|
|
|
|
|
|
$
|
7,857,203
|
|
|
|
|
|
|
|
||
|
Liabilities and Stockholders' Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Transaction and money market accounts
|
$
|
3,286,795
|
|
|
$
|
4,698
|
|
|
0.29
|
%
|
|
$
|
2,846,214
|
|
|
$
|
2,841
|
|
|
0.20
|
%
|
|
Regular savings
|
580,164
|
|
|
343
|
|
|
0.12
|
%
|
|
588,397
|
|
|
442
|
|
|
0.15
|
%
|
||||
|
Time deposits
|
1,230,045
|
|
|
6,135
|
|
|
1.01
|
%
|
|
1,168,267
|
|
|
5,110
|
|
|
0.88
|
%
|
||||
|
Total interest-bearing deposits
|
5,097,004
|
|
|
11,176
|
|
|
0.44
|
%
|
|
4,602,878
|
|
|
8,393
|
|
|
0.37
|
%
|
||||
|
Other borrowings
(5)
|
1,005,224
|
|
|
11,118
|
|
|
2.23
|
%
|
|
848,984
|
|
|
5,630
|
|
|
1.33
|
%
|
||||
|
Total interest-bearing liabilities
|
6,102,228
|
|
|
$
|
22,294
|
|
|
0.74
|
%
|
|
5,451,862
|
|
|
$
|
14,023
|
|
|
0.52
|
%
|
||
|
Noninterest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Demand deposits
|
1,426,144
|
|
|
|
|
|
|
|
1,359,597
|
|
|
|
|
|
|
|
|||||
|
Other liabilities
|
60,576
|
|
|
|
|
|
|
|
57,463
|
|
|
|
|
|
|
|
|||||
|
Total liabilities
|
7,588,948
|
|
|
|
|
|
|
|
6,868,922
|
|
|
|
|
|
|
|
|||||
|
Stockholders' equity
|
1,018,277
|
|
|
|
|
|
|
|
988,281
|
|
|
|
|
|
|
|
|||||
|
Total liabilities and stockholders' equity
|
$
|
8,607,225
|
|
|
|
|
|
|
|
$
|
7,857,203
|
|
|
|
|
|
|
|
|||
|
Net interest income
|
|
|
|
$
|
140,755
|
|
|
|
|
|
|
|
$
|
134,448
|
|
|
|
|
|||
|
Interest rate spread
|
|
|
|
|
|
|
3.48
|
%
|
|
|
|
|
|
|
|
3.71
|
%
|
||||
|
Cost of funds
|
|
|
|
|
|
|
0.58
|
%
|
|
|
|
|
|
|
|
0.40
|
%
|
||||
|
Net interest margin
(6)
|
|
|
|
|
|
|
3.64
|
%
|
|
|
|
|
|
|
|
3.83
|
%
|
||||
|
|
Three Months Ended
June 30, 2017 vs. June 30, 2016
Increase (Decrease) Due to Change in:
|
|
Six Months Ended
June 30, 2017 vs. June 30, 2016 Increase (Decrease) Due to Change in: |
||||||||||||||||||||
|
|
Volume
|
|
Rate
|
|
Total
|
|
Volume
|
|
Rate
|
|
Total
|
||||||||||||
|
Earning Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Taxable
|
$
|
78
|
|
|
$
|
394
|
|
|
$
|
472
|
|
|
$
|
93
|
|
|
$
|
986
|
|
|
$
|
1,079
|
|
|
Tax-exempt
|
163
|
|
|
(81
|
)
|
|
82
|
|
|
376
|
|
|
(105
|
)
|
|
271
|
|
||||||
|
Total securities
|
241
|
|
|
313
|
|
|
554
|
|
|
469
|
|
|
881
|
|
|
1,350
|
|
||||||
|
Loans, net
(1)
|
8,437
|
|
|
(479
|
)
|
|
7,958
|
|
|
15,712
|
|
|
(2,578
|
)
|
|
13,134
|
|
||||||
|
Other earning assets
|
(40
|
)
|
|
165
|
|
|
125
|
|
|
(53
|
)
|
|
147
|
|
|
94
|
|
||||||
|
Total earning assets
|
$
|
8,638
|
|
|
$
|
(1
|
)
|
|
$
|
8,637
|
|
|
$
|
16,128
|
|
|
$
|
(1,550
|
)
|
|
$
|
14,578
|
|
|
Interest-Bearing Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Transaction and money market accounts
|
$
|
275
|
|
|
$
|
1,006
|
|
|
$
|
1,281
|
|
|
$
|
490
|
|
|
$
|
1,367
|
|
|
$
|
1,857
|
|
|
Regular savings
|
(11
|
)
|
|
(61
|
)
|
|
(72
|
)
|
|
(6
|
)
|
|
(93
|
)
|
|
(99
|
)
|
||||||
|
Time Deposits
|
192
|
|
|
502
|
|
|
694
|
|
|
280
|
|
|
745
|
|
|
1,025
|
|
||||||
|
Total interest-bearing deposits
|
456
|
|
|
1,447
|
|
|
1,903
|
|
|
764
|
|
|
2,019
|
|
|
2,783
|
|
||||||
|
Other borrowings
(2)
|
516
|
|
|
2,798
|
|
|
3,314
|
|
|
1,186
|
|
|
4,302
|
|
|
5,488
|
|
||||||
|
Total interest-bearing liabilities
|
972
|
|
|
4,245
|
|
|
5,217
|
|
|
1,950
|
|
|
6,321
|
|
|
8,271
|
|
||||||
|
Change in net interest income
|
$
|
7,666
|
|
|
$
|
(4,246
|
)
|
|
$
|
3,420
|
|
|
$
|
14,178
|
|
|
$
|
(7,871
|
)
|
|
$
|
6,307
|
|
|
|
Loan Accretion
|
|
Borrowings Accretion (Amortization)
|
|
Total
|
||||||
|
For the quarter ended March 31, 2017
|
$
|
1,445
|
|
|
$
|
48
|
|
|
$
|
1,493
|
|
|
For the quarter ended June 30, 2017
|
1,570
|
|
|
47
|
|
|
1,617
|
|
|||
|
For the remaining six months of 2017 (estimated)
(1)
|
2,886
|
|
|
75
|
|
|
2,961
|
|
|||
|
For the years ending (estimated)
(1)
:
|
|
|
|
|
|
||||||
|
2018
|
4,911
|
|
|
(143
|
)
|
|
4,768
|
|
|||
|
2019
|
3,518
|
|
|
(286
|
)
|
|
3,232
|
|
|||
|
2020
|
2,678
|
|
|
(301
|
)
|
|
2,377
|
|
|||
|
2021
|
2,112
|
|
|
(316
|
)
|
|
1,796
|
|
|||
|
2022
|
1,766
|
|
|
(332
|
)
|
|
1,434
|
|
|||
|
Thereafter
|
6,653
|
|
|
(4,974
|
)
|
|
1,679
|
|
|||
|
|
For the Three Months Ended
|
|
|
|
|
|||||||||
|
|
June 30,
|
|
Change
|
|||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
|
(Dollars in thousands)
|
|||||||||||||
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Service charges on deposit accounts
|
$
|
4,963
|
|
|
$
|
4,754
|
|
|
$
|
209
|
|
|
4.4
|
%
|
|
Other service charges and fees
|
4,637
|
|
|
4,418
|
|
|
219
|
|
|
5.0
|
%
|
|||
|
Fiduciary and asset management fees
|
2,725
|
|
|
2,333
|
|
|
392
|
|
|
16.8
|
%
|
|||
|
Mortgage banking income, net
|
2,793
|
|
|
2,972
|
|
|
(179
|
)
|
|
(6.0
|
)%
|
|||
|
Gains on securities transactions, net
|
117
|
|
|
3
|
|
|
114
|
|
|
NM
|
|
|||
|
Bank owned life insurance income
|
1,335
|
|
|
1,361
|
|
|
(26
|
)
|
|
(1.9
|
)%
|
|||
|
Loan-related interest rate swap fees
|
1,031
|
|
|
1,091
|
|
|
(60
|
)
|
|
(5.5
|
)%
|
|||
|
Other operating income
|
455
|
|
|
1,061
|
|
|
(606
|
)
|
|
(57.1
|
)%
|
|||
|
Total noninterest income
|
$
|
18,056
|
|
|
$
|
17,993
|
|
|
$
|
63
|
|
|
0.4
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Community bank segment
|
$
|
15,203
|
|
|
$
|
14,940
|
|
|
$
|
263
|
|
|
1.8
|
%
|
|
Mortgage segment
|
2,993
|
|
|
3,207
|
|
|
(214
|
)
|
|
(6.7
|
)%
|
|||
|
Intercompany eliminations
|
(140
|
)
|
|
(154
|
)
|
|
14
|
|
|
9.1
|
%
|
|||
|
Total noninterest income
|
$
|
18,056
|
|
|
$
|
17,993
|
|
|
$
|
63
|
|
|
0.4
|
%
|
|
|
For the Six Months Ended
|
|
|
|
|
|||||||||
|
|
June 30,
|
|
Change
|
|||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
|
(Dollars in thousands)
|
|||||||||||||
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Service charges on deposit accounts
|
$
|
9,792
|
|
|
$
|
9,488
|
|
|
$
|
304
|
|
|
3.2
|
%
|
|
Other service charges and fees
|
9,045
|
|
|
8,574
|
|
|
471
|
|
|
5.5
|
%
|
|||
|
Fiduciary and asset management fees
|
5,519
|
|
|
4,471
|
|
|
1,048
|
|
|
23.4
|
%
|
|||
|
Mortgage banking income, net
|
4,818
|
|
|
5,117
|
|
|
(299
|
)
|
|
(5.8
|
)%
|
|||
|
Gains on securities transactions, net
|
598
|
|
|
146
|
|
|
452
|
|
|
309.6
|
%
|
|||
|
Bank owned life insurance income
|
3,460
|
|
|
2,734
|
|
|
726
|
|
|
26.6
|
%
|
|||
|
Loan-related interest rate swap fees
|
2,211
|
|
|
1,753
|
|
|
458
|
|
|
26.1
|
%
|
|||
|
Other operating income
|
1,451
|
|
|
1,624
|
|
|
(173
|
)
|
|
(10.7
|
)%
|
|||
|
Total noninterest income
|
$
|
36,894
|
|
|
$
|
33,907
|
|
|
$
|
2,987
|
|
|
8.8
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Community bank segment
|
$
|
31,959
|
|
|
$
|
28,548
|
|
|
$
|
3,411
|
|
|
11.9
|
%
|
|
Mortgage segment
|
5,216
|
|
|
5,684
|
|
|
(468
|
)
|
|
(8.2
|
)%
|
|||
|
Intercompany eliminations
|
(281
|
)
|
|
(325
|
)
|
|
44
|
|
|
13.5
|
%
|
|||
|
Total noninterest income
|
$
|
36,894
|
|
|
$
|
33,907
|
|
|
$
|
2,987
|
|
|
8.8
|
%
|
|
|
For the Three Months Ended
|
|
|
|
|
|||||||||
|
|
June 30,
|
|
Change
|
|||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
|
(Dollars in thousands)
|
|||||||||||||
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Salaries and benefits
|
$
|
30,561
|
|
|
$
|
28,519
|
|
|
$
|
2,042
|
|
|
7.2
|
%
|
|
Occupancy expenses
|
4,718
|
|
|
4,809
|
|
|
(91
|
)
|
|
(1.9
|
)%
|
|||
|
Furniture and equipment expenses
|
2,720
|
|
|
2,595
|
|
|
125
|
|
|
4.8
|
%
|
|||
|
Printing, postage, and supplies
|
1,406
|
|
|
1,280
|
|
|
126
|
|
|
9.8
|
%
|
|||
|
Communications expense
|
872
|
|
|
927
|
|
|
(55
|
)
|
|
(5.9
|
)%
|
|||
|
Technology and data processing
|
3,927
|
|
|
3,608
|
|
|
319
|
|
|
8.8
|
%
|
|||
|
Professional services
|
2,092
|
|
|
2,548
|
|
|
(456
|
)
|
|
(17.9
|
)%
|
|||
|
Marketing and advertising expense
|
2,279
|
|
|
1,924
|
|
|
355
|
|
|
18.5
|
%
|
|||
|
FDIC assessment premiums and other insurance
|
947
|
|
|
1,379
|
|
|
(432
|
)
|
|
(31.3
|
)%
|
|||
|
Other taxes
|
2,022
|
|
|
1,607
|
|
|
415
|
|
|
25.8
|
%
|
|||
|
Loan-related expenses
|
1,281
|
|
|
1,229
|
|
|
52
|
|
|
4.2
|
%
|
|||
|
OREO and credit-related expenses
|
342
|
|
|
894
|
|
|
(552
|
)
|
|
(61.7
|
)%
|
|||
|
Amortization of intangible assets
|
1,544
|
|
|
1,745
|
|
|
(201
|
)
|
|
(11.5
|
)%
|
|||
|
Training and other personnel costs
|
1,043
|
|
|
905
|
|
|
138
|
|
|
15.2
|
%
|
|||
|
Acquisition and conversion costs
|
2,744
|
|
|
—
|
|
|
2,744
|
|
|
NM
|
|
|||
|
Other expenses
|
1,432
|
|
|
1,282
|
|
|
150
|
|
|
11.7
|
%
|
|||
|
Total noninterest expense
|
$
|
59,930
|
|
|
$
|
55,251
|
|
|
$
|
4,679
|
|
|
8.5
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Community bank segment
|
$
|
57,496
|
|
|
$
|
52,766
|
|
|
$
|
4,730
|
|
|
9.0
|
%
|
|
Mortgage segment
|
2,574
|
|
|
2,639
|
|
|
(65
|
)
|
|
(2.5
|
)%
|
|||
|
Intercompany eliminations
|
(140
|
)
|
|
(154
|
)
|
|
14
|
|
|
9.1
|
%
|
|||
|
Total noninterest expense
|
$
|
59,930
|
|
|
$
|
55,251
|
|
|
$
|
4,679
|
|
|
8.5
|
%
|
|
|
For the Six Months Ended
|
|
|
|
|
|||||||||
|
|
June 30,
|
|
Change
|
|||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
|
(Dollars in thousands)
|
|||||||||||||
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Salaries and benefits
|
$
|
62,730
|
|
|
$
|
56,567
|
|
|
$
|
6,163
|
|
|
10.9
|
%
|
|
Occupancy expenses
|
9,621
|
|
|
9,785
|
|
|
(164
|
)
|
|
(1.7
|
)%
|
|||
|
Furniture and equipment expenses
|
5,323
|
|
|
5,232
|
|
|
91
|
|
|
1.7
|
%
|
|||
|
Printing, postage, and supplies
|
2,556
|
|
|
2,419
|
|
|
137
|
|
|
5.7
|
%
|
|||
|
Communications expense
|
1,782
|
|
|
2,016
|
|
|
(234
|
)
|
|
(11.6
|
)%
|
|||
|
Technology and data processing
|
7,827
|
|
|
7,422
|
|
|
405
|
|
|
5.5
|
%
|
|||
|
Professional services
|
3,750
|
|
|
4,537
|
|
|
(787
|
)
|
|
(17.3
|
)%
|
|||
|
Marketing and advertising expense
|
4,019
|
|
|
3,863
|
|
|
156
|
|
|
4.0
|
%
|
|||
|
FDIC assessment premiums and other insurance
|
1,652
|
|
|
2,741
|
|
|
(1,089
|
)
|
|
(39.7
|
)%
|
|||
|
Other taxes
|
4,043
|
|
|
3,225
|
|
|
818
|
|
|
25.4
|
%
|
|||
|
Loan-related expenses
|
2,610
|
|
|
2,107
|
|
|
503
|
|
|
23.9
|
%
|
|||
|
OREO and credit-related expenses
|
884
|
|
|
1,463
|
|
|
(579
|
)
|
|
(39.6
|
)%
|
|||
|
Amortization of intangible assets
|
3,180
|
|
|
3,625
|
|
|
(445
|
)
|
|
(12.3
|
)%
|
|||
|
Training and other personnel costs
|
2,012
|
|
|
1,649
|
|
|
363
|
|
|
22.0
|
%
|
|||
|
Acquisition and conversion costs
|
2,744
|
|
|
—
|
|
|
2,744
|
|
|
NM
|
|
|||
|
Other expenses
|
2,592
|
|
|
2,872
|
|
|
(280
|
)
|
|
(9.7
|
)%
|
|||
|
Total noninterest expense
|
$
|
117,325
|
|
|
$
|
109,523
|
|
|
$
|
7,802
|
|
|
7.1
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Community bank segment
|
$
|
112,510
|
|
|
$
|
104,610
|
|
|
$
|
7,900
|
|
|
7.6
|
%
|
|
Mortgage segment
|
5,096
|
|
|
5,238
|
|
|
(142
|
)
|
|
(2.7
|
)%
|
|||
|
Intercompany eliminations
|
(281
|
)
|
|
(325
|
)
|
|
44
|
|
|
13.5
|
%
|
|||
|
Total noninterest expense
|
$
|
117,325
|
|
|
$
|
109,523
|
|
|
$
|
7,802
|
|
|
7.1
|
%
|
|
|
June 30,
2017
|
|
December 31,
2016
|
||||
|
Available for Sale:
|
|
|
|
|
|
||
|
Obligations of states and political subdivisions
|
$
|
278,540
|
|
|
$
|
275,890
|
|
|
Corporate and other bonds
|
116,418
|
|
|
121,780
|
|
||
|
Mortgage-backed securities
|
551,751
|
|
|
535,286
|
|
||
|
Other securities
|
13,828
|
|
|
13,808
|
|
||
|
Total securities available for sale, at fair value
|
960,537
|
|
|
946,764
|
|
||
|
|
|
|
|
||||
|
Held to Maturity:
|
|
|
|
|
|
||
|
Obligations of states and political subdivisions, at carrying value
|
205,630
|
|
|
201,526
|
|
||
|
|
|
|
|
||||
|
Federal Reserve Bank stock
|
27,559
|
|
|
23,808
|
|
||
|
Federal Home Loan Bank stock
|
42,072
|
|
|
36,974
|
|
||
|
Total restricted stock, at cost
|
69,631
|
|
|
60,782
|
|
||
|
Total investments
|
$
|
1,235,798
|
|
|
$
|
1,209,072
|
|
|
|
1 Year or Less
|
|
1 - 5 Years
|
|
5 - 10 Years
|
|
Over 10 Years
|
|
Total
|
||||||||||
|
Mortgage backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Amortized cost
|
$
|
129
|
|
|
$
|
62,931
|
|
|
$
|
147,114
|
|
|
$
|
338,055
|
|
|
$
|
548,229
|
|
|
Fair value
|
130
|
|
|
63,250
|
|
|
148,224
|
|
|
340,147
|
|
|
551,751
|
|
|||||
|
Weighted average yield
(1)
|
3.62
|
%
|
|
2.02
|
%
|
|
2.23
|
%
|
|
2.41
|
%
|
|
2.32
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Obligations of states and political subdivisions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Amortized cost
|
12,006
|
|
|
56,640
|
|
|
72,217
|
|
|
129,343
|
|
|
270,206
|
|
|||||
|
Fair value
|
12,146
|
|
|
58,723
|
|
|
75,560
|
|
|
132,111
|
|
|
278,540
|
|
|||||
|
Weighted average yield
(1)
|
5.80
|
%
|
|
4.69
|
%
|
|
4.57
|
%
|
|
3.83
|
%
|
|
4.30
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Corporate bonds and other securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Amortized cost
|
11,392
|
|
|
506
|
|
|
56,938
|
|
|
61,368
|
|
|
130,204
|
|
|||||
|
Fair value
|
11,334
|
|
|
506
|
|
|
57,804
|
|
|
60,602
|
|
|
130,246
|
|
|||||
|
Weighted average yield
(1)
|
0.60
|
%
|
|
0.72
|
%
|
|
4.37
|
%
|
|
2.43
|
%
|
|
3.11
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Amortized cost
|
23,527
|
|
|
120,077
|
|
|
276,269
|
|
|
528,766
|
|
|
948,639
|
|
|||||
|
Fair value
|
23,610
|
|
|
122,479
|
|
|
281,588
|
|
|
532,860
|
|
|
960,537
|
|
|||||
|
Weighted average yield
(1)
|
3.27
|
%
|
|
3.28
|
%
|
|
3.28
|
%
|
|
2.76
|
%
|
|
2.99
|
%
|
|||||
|
|
1 Year or Less
|
|
1 - 5 Years
|
|
5 - 10 Years
|
|
Over 10 Years
|
|
Total
|
||||||||||
|
Obligations of states and political subdivisions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Carrying Value
|
$
|
4,797
|
|
|
$
|
34,383
|
|
|
$
|
63,538
|
|
|
$
|
102,912
|
|
|
$
|
205,630
|
|
|
Fair value
|
4,826
|
|
|
35,020
|
|
|
65,281
|
|
|
106,319
|
|
|
211,446
|
|
|||||
|
Weighted average yield
(1)
|
2.87
|
%
|
|
2.73
|
%
|
|
3.15
|
%
|
|
3.75
|
%
|
|
3.37
|
%
|
|||||
|
|
June 30, 2017
|
|
March 31, 2017
|
|
December 31, 2016
|
|
September 30, 2016
|
|
June 30, 2016
|
|||||||||||||||||||||||||
|
Construction and Land Development
|
$
|
799,938
|
|
|
11.8
|
%
|
|
$
|
770,287
|
|
|
11.8
|
%
|
|
$
|
751,131
|
|
|
11.9
|
%
|
|
$
|
776,430
|
|
|
12.6
|
%
|
|
$
|
765,997
|
|
|
12.9
|
%
|
|
Commercial Real Estate - Owner Occupied
|
888,285
|
|
|
13.1
|
%
|
|
870,559
|
|
|
13.3
|
%
|
|
857,805
|
|
|
13.6
|
%
|
|
857,142
|
|
|
13.9
|
%
|
|
831,880
|
|
|
14.0
|
%
|
|||||
|
Commercial Real Estate - Non-Owner Occupied
|
1,698,329
|
|
|
25.1
|
%
|
|
1,631,767
|
|
|
24.9
|
%
|
|
1,564,295
|
|
|
24.8
|
%
|
|
1,454,828
|
|
|
23.7
|
%
|
|
1,370,745
|
|
|
23.1
|
%
|
|||||
|
Multifamily Real Estate
|
367,257
|
|
|
5.4
|
%
|
|
353,769
|
|
|
5.4
|
%
|
|
334,276
|
|
|
5.3
|
%
|
|
339,313
|
|
|
5.5
|
%
|
|
337,723
|
|
|
5.7
|
%
|
|||||
|
Commercial & Industrial
|
568,602
|
|
|
8.4
|
%
|
|
576,567
|
|
|
8.8
|
%
|
|
551,526
|
|
|
8.7
|
%
|
|
509,857
|
|
|
8.3
|
%
|
|
469,054
|
|
|
7.9
|
%
|
|||||
|
Residential 1-4 Family
|
1,066,519
|
|
|
15.8
|
%
|
|
1,057,439
|
|
|
16.1
|
%
|
|
1,029,547
|
|
|
16.3
|
%
|
|
999,361
|
|
|
16.3
|
%
|
|
992,457
|
|
|
16.7
|
%
|
|||||
|
Auto
|
274,162
|
|
|
4.0
|
%
|
|
271,466
|
|
|
4.1
|
%
|
|
262,071
|
|
|
4.2
|
%
|
|
255,188
|
|
|
4.2
|
%
|
|
244,575
|
|
|
4.1
|
%
|
|||||
|
HELOC
|
535,088
|
|
|
7.9
|
%
|
|
527,863
|
|
|
8.1
|
%
|
|
526,884
|
|
|
8.4
|
%
|
|
524,097
|
|
|
8.5
|
%
|
|
519,196
|
|
|
8.7
|
%
|
|||||
|
Consumer and all other
|
573,310
|
|
|
8.5
|
%
|
|
494,329
|
|
|
7.5
|
%
|
|
429,525
|
|
|
6.8
|
%
|
|
432,702
|
|
|
7.0
|
%
|
|
409,471
|
|
|
6.9
|
%
|
|||||
|
Total loans held for investment
|
$
|
6,771,490
|
|
|
100.0
|
%
|
|
$
|
6,554,046
|
|
|
100.0
|
%
|
|
$
|
6,307,060
|
|
|
100.0
|
%
|
|
$
|
6,148,918
|
|
|
100.0
|
%
|
|
$
|
5,941,098
|
|
|
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
|
||||||||||||||||
|
Construction and Land Development
|
$
|
799,938
|
|
|
$
|
460,535
|
|
|
$
|
207,662
|
|
|
$
|
159,704
|
|
|
$
|
47,958
|
|
|
$
|
131,741
|
|
|
$
|
104,541
|
|
|
$
|
27,200
|
|
|
Commercial Real Estate - Owner Occupied
|
888,285
|
|
|
90,754
|
|
|
256,025
|
|
|
29,694
|
|
|
226,331
|
|
|
541,506
|
|
|
379,226
|
|
|
162,280
|
|
||||||||
|
Commercial Real Estate - Non-Owner Occupied
|
1,698,329
|
|
|
159,192
|
|
|
576,860
|
|
|
191,035
|
|
|
385,825
|
|
|
962,277
|
|
|
675,795
|
|
|
286,482
|
|
||||||||
|
Multifamily Real Estate
|
367,257
|
|
|
34,851
|
|
|
142,779
|
|
|
27,629
|
|
|
115,150
|
|
|
189,627
|
|
|
165,277
|
|
|
24,350
|
|
||||||||
|
Commercial & Industrial
|
568,602
|
|
|
182,407
|
|
|
164,342
|
|
|
122,073
|
|
|
42,269
|
|
|
221,853
|
|
|
146,810
|
|
|
75,043
|
|
||||||||
|
Residential 1-4 Family
|
1,066,519
|
|
|
68,400
|
|
|
342,798
|
|
|
12,950
|
|
|
329,848
|
|
|
655,321
|
|
|
364,857
|
|
|
290,464
|
|
||||||||
|
Auto
|
274,162
|
|
|
2,207
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
271,955
|
|
|
132,620
|
|
|
139,335
|
|
||||||||
|
HELOC
|
535,088
|
|
|
35,431
|
|
|
497,355
|
|
|
43,347
|
|
|
454,008
|
|
|
2,302
|
|
|
1,856
|
|
|
446
|
|
||||||||
|
Consumer and all other
|
573,310
|
|
|
51,133
|
|
|
70,441
|
|
|
13,357
|
|
|
57,084
|
|
|
451,736
|
|
|
191,406
|
|
|
260,330
|
|
||||||||
|
Total loans held for investment
|
$
|
6,771,490
|
|
|
$
|
1,084,910
|
|
|
$
|
2,258,262
|
|
|
$
|
599,789
|
|
|
$
|
1,658,473
|
|
|
$
|
3,428,318
|
|
|
$
|
2,162,388
|
|
|
$
|
1,265,930
|
|
|
|
June 30,
2017
|
|
March 31,
2017
|
|
December 31,
2016
|
|
September 30,
2016
|
|
June 30,
2016
|
||||||||||
|
Nonaccrual loans, excluding PCI loans
|
$
|
24,574
|
|
|
$
|
22,338
|
|
|
$
|
9,973
|
|
|
$
|
12,677
|
|
|
$
|
10,861
|
|
|
Foreclosed properties
|
6,828
|
|
|
6,951
|
|
|
7,430
|
|
|
7,927
|
|
|
10,076
|
|
|||||
|
Former bank premises
|
2,654
|
|
|
2,654
|
|
|
2,654
|
|
|
2,654
|
|
|
3,305
|
|
|||||
|
Total nonperforming assets
|
34,056
|
|
|
31,943
|
|
|
20,057
|
|
|
23,258
|
|
|
24,242
|
|
|||||
|
Loans past due 90 days and accruing interest
|
3,625
|
|
|
2,323
|
|
|
3,005
|
|
|
3,529
|
|
|
3,533
|
|
|||||
|
Total nonperforming assets and loans past due 90 days and accruing interest
|
$
|
37,681
|
|
|
$
|
34,266
|
|
|
$
|
23,062
|
|
|
$
|
26,787
|
|
|
$
|
27,775
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Performing TDRs
|
$
|
14,947
|
|
|
$
|
14,325
|
|
|
$
|
13,967
|
|
|
$
|
11,824
|
|
|
$
|
11,885
|
|
|
PCI loans
|
56,167
|
|
|
57,770
|
|
|
59,292
|
|
|
62,346
|
|
|
67,170
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balances
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Allowance for loan losses
|
$
|
38,214
|
|
|
$
|
38,414
|
|
|
$
|
37,192
|
|
|
$
|
36,542
|
|
|
$
|
35,074
|
|
|
Average loans, net of deferred fees and costs
|
6,628,011
|
|
|
6,383,905
|
|
|
6,214,084
|
|
|
6,033,723
|
|
|
5,863,007
|
|
|||||
|
Loans, net of deferred fees and costs
|
6,771,490
|
|
|
6,554,046
|
|
|
6,307,060
|
|
|
6,148,918
|
|
|
5,941,098
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Ratios
|
|
|
|
|
|
|
|
|
|
||||||||||
|
NPAs to total loans
|
0.50
|
%
|
|
0.49
|
%
|
|
0.32
|
%
|
|
0.38
|
%
|
|
0.41
|
%
|
|||||
|
NPAs & loans 90 days past due to total loans
|
0.56
|
%
|
|
0.52
|
%
|
|
0.37
|
%
|
|
0.44
|
%
|
|
0.47
|
%
|
|||||
|
NPAs to total loans & OREO
|
0.50
|
%
|
|
0.49
|
%
|
|
0.32
|
%
|
|
0.38
|
%
|
|
0.41
|
%
|
|||||
|
NPAs & loans 90 days past due and accruing to total loans & OREO
|
0.56
|
%
|
|
0.52
|
%
|
|
0.37
|
%
|
|
0.43
|
%
|
|
0.47
|
%
|
|||||
|
ALL to nonaccrual loans
|
155.51
|
%
|
|
171.97
|
%
|
|
372.93
|
%
|
|
288.25
|
%
|
|
322.94
|
%
|
|||||
|
ALL to nonaccrual loans & loans 90 days past due and accruing
|
135.52
|
%
|
|
155.77
|
%
|
|
286.58
|
%
|
|
225.48
|
%
|
|
243.67
|
%
|
|||||
|
|
June 30, 2017
|
|
March 31, 2017
|
|
December 31, 2016
|
|
September 30, 2016
|
|
June 30, 2016
|
||||||||||
|
Beginning Balance
|
$
|
22,338
|
|
|
$
|
9,973
|
|
|
$
|
12,677
|
|
|
$
|
10,861
|
|
|
$
|
13,092
|
|
|
Net customer payments
|
(1,498
|
)
|
|
(1,068
|
)
|
|
(1,451
|
)
|
|
(1,645
|
)
|
|
(2,859
|
)
|
|||||
|
Additions
|
5,979
|
|
|
13,557
|
|
|
1,094
|
|
|
4,359
|
|
|
2,568
|
|
|||||
|
Charge-offs
|
(2,004
|
)
|
|
(97
|
)
|
|
(1,216
|
)
|
|
(660
|
)
|
|
(1,096
|
)
|
|||||
|
Loans returning to accruing status
|
(134
|
)
|
|
(27
|
)
|
|
(1,039
|
)
|
|
(23
|
)
|
|
(396
|
)
|
|||||
|
Transfers to OREO
|
(107
|
)
|
|
—
|
|
|
(92
|
)
|
|
(215
|
)
|
|
(448
|
)
|
|||||
|
Ending Balance
|
$
|
24,574
|
|
|
$
|
22,338
|
|
|
$
|
9,973
|
|
|
$
|
12,677
|
|
|
$
|
10,861
|
|
|
|
June 30, 2017
|
|
March 31, 2017
|
|
December 31, 2016
|
|
September 30, 2016
|
|
June 30, 2016
|
||||||||||
|
Construction and Land Development
|
$
|
5,659
|
|
|
$
|
6,545
|
|
|
$
|
2,037
|
|
|
$
|
2,301
|
|
|
$
|
1,604
|
|
|
Commercial Real Estate - Owner Occupied
|
1,279
|
|
|
1,298
|
|
|
794
|
|
|
1,609
|
|
|
1,661
|
|
|||||
|
Commercial Real Estate - Non-owner Occupied
|
4,765
|
|
|
2,798
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Commercial & Industrial
|
4,281
|
|
|
3,245
|
|
|
124
|
|
|
1,344
|
|
|
263
|
|
|||||
|
Residential 1-4 Family
|
6,128
|
|
|
5,856
|
|
|
5,279
|
|
|
5,279
|
|
|
5,448
|
|
|||||
|
Auto
|
270
|
|
|
393
|
|
|
169
|
|
|
231
|
|
|
140
|
|
|||||
|
HELOC
|
2,059
|
|
|
1,902
|
|
|
1,279
|
|
|
1,464
|
|
|
1,495
|
|
|||||
|
Consumer and all other
|
133
|
|
|
301
|
|
|
291
|
|
|
449
|
|
|
250
|
|
|||||
|
Total
|
$
|
24,574
|
|
|
$
|
22,338
|
|
|
$
|
9,973
|
|
|
$
|
12,677
|
|
|
$
|
10,861
|
|
|
|
June 30, 2017
|
|
March 31, 2017
|
|
December 31, 2016
|
|
September 30, 2016
|
|
June 30, 2016
|
||||||||||
|
Beginning Balance
|
$
|
9,605
|
|
|
$
|
10,084
|
|
|
$
|
10,581
|
|
|
$
|
13,381
|
|
|
$
|
14,246
|
|
|
Additions of foreclosed property
|
132
|
|
|
—
|
|
|
859
|
|
|
246
|
|
|
501
|
|
|||||
|
Valuation adjustments
|
(19
|
)
|
|
(238
|
)
|
|
(138
|
)
|
|
(479
|
)
|
|
(274
|
)
|
|||||
|
Proceeds from sales
|
(272
|
)
|
|
(277
|
)
|
|
(1,282
|
)
|
|
(2,844
|
)
|
|
(1,086
|
)
|
|||||
|
Gains (losses) from sales
|
36
|
|
|
36
|
|
|
64
|
|
|
277
|
|
|
(6
|
)
|
|||||
|
Ending Balance
|
$
|
9,482
|
|
|
$
|
9,605
|
|
|
$
|
10,084
|
|
|
$
|
10,581
|
|
|
$
|
13,381
|
|
|
|
June 30, 2017
|
|
March 31, 2017
|
|
December 31, 2016
|
|
September 30, 2016
|
|
June 30, 2016
|
||||||||||
|
Land
|
$
|
3,205
|
|
|
$
|
3,328
|
|
|
$
|
3,328
|
|
|
$
|
3,440
|
|
|
$
|
4,759
|
|
|
Land Development
|
2,050
|
|
|
2,111
|
|
|
2,379
|
|
|
2,320
|
|
|
2,416
|
|
|||||
|
Residential Real Estate
|
1,399
|
|
|
1,338
|
|
|
1,549
|
|
|
1,806
|
|
|
2,412
|
|
|||||
|
Commercial Real Estate
|
174
|
|
|
174
|
|
|
174
|
|
|
361
|
|
|
489
|
|
|||||
|
Former Bank Premises
(1)
|
2,654
|
|
|
2,654
|
|
|
2,654
|
|
|
2,654
|
|
|
3,305
|
|
|||||
|
Total
|
$
|
9,482
|
|
|
$
|
9,605
|
|
|
$
|
10,084
|
|
|
$
|
10,581
|
|
|
$
|
13,381
|
|
|
|
June 30, 2017
|
|
March 31, 2017
|
|
December 31, 2016
|
|
September 30, 2016
|
|
June 30, 2016
|
||||||||||
|
Balance, beginning of period
|
$
|
38,414
|
|
|
$
|
37,192
|
|
|
$
|
36,542
|
|
|
$
|
35,074
|
|
|
$
|
34,399
|
|
|
Loans charged-off:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial
|
316
|
|
|
241
|
|
|
620
|
|
|
16
|
|
|
668
|
|
|||||
|
Real estate
|
1,595
|
|
|
374
|
|
|
469
|
|
|
929
|
|
|
1,299
|
|
|||||
|
Consumer
|
1,416
|
|
|
1,018
|
|
|
738
|
|
|
518
|
|
|
318
|
|
|||||
|
Total loans charged-off
|
3,327
|
|
|
1,633
|
|
|
1,827
|
|
|
1,463
|
|
|
2,285
|
|
|||||
|
Recoveries:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial
|
123
|
|
|
139
|
|
|
61
|
|
|
67
|
|
|
117
|
|
|||||
|
Real estate
|
306
|
|
|
273
|
|
|
806
|
|
|
303
|
|
|
281
|
|
|||||
|
Consumer
|
398
|
|
|
433
|
|
|
136
|
|
|
164
|
|
|
262
|
|
|||||
|
Total recoveries
|
827
|
|
|
845
|
|
|
1,003
|
|
|
534
|
|
|
660
|
|
|||||
|
Net charge-offs
|
2,500
|
|
|
788
|
|
|
824
|
|
|
929
|
|
|
1,625
|
|
|||||
|
Provision for loan losses
|
2,300
|
|
|
2,010
|
|
|
1,474
|
|
|
2,397
|
|
|
2,300
|
|
|||||
|
Balance, end of period
|
$
|
38,214
|
|
|
$
|
38,414
|
|
|
$
|
37,192
|
|
|
$
|
36,542
|
|
|
$
|
35,074
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
ALL to loans
|
0.56
|
%
|
|
0.59
|
%
|
|
0.59
|
%
|
|
0.59
|
%
|
|
0.59
|
%
|
|||||
|
Net charge-offs to average loans
|
0.15
|
%
|
|
0.05
|
%
|
|
0.05
|
%
|
|
0.06
|
%
|
|
0.11
|
%
|
|||||
|
Provision to average loans
|
0.14
|
%
|
|
0.13
|
%
|
|
0.09
|
%
|
|
0.16
|
%
|
|
0.16
|
%
|
|||||
|
|
June 30,
2017
|
|
March 31,
2017
|
|
December 31,
2016
|
|
September 30,
2016
|
|
June 30,
2016
|
|||||||||||||||||||||||||
|
|
$
|
|
%
(1)
|
|
$
|
|
%
(1)
|
|
$
|
|
%
(1)
|
|
$
|
|
%
(1)
|
|
$
|
|
%
(1)
|
|||||||||||||||
|
Commercial
|
$
|
5,614
|
|
|
8.4
|
%
|
|
$
|
5,279
|
|
|
8.8
|
%
|
|
$
|
4,627
|
|
|
8.7
|
%
|
|
$
|
5,403
|
|
|
8.3
|
%
|
|
$
|
4,026
|
|
|
7.9
|
%
|
|
Real estate
|
28,450
|
|
|
79.1
|
%
|
|
29,356
|
|
|
79.6
|
%
|
|
29,441
|
|
|
80.3
|
%
|
|
28,064
|
|
|
81.0
|
%
|
|
28,061
|
|
|
81.6
|
%
|
|||||
|
Consumer
|
4,150
|
|
|
12.5
|
%
|
|
3,779
|
|
|
11.6
|
%
|
|
3,124
|
|
|
11.0
|
%
|
|
3,075
|
|
|
10.7
|
%
|
|
2,987
|
|
|
10.5
|
%
|
|||||
|
Total
|
$
|
38,214
|
|
|
100.0
|
%
|
|
$
|
38,414
|
|
|
100.0
|
%
|
|
$
|
37,192
|
|
|
100.0
|
%
|
|
$
|
36,542
|
|
|
100.0
|
%
|
|
$
|
35,074
|
|
|
100.0
|
%
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||
|
Deposits:
|
Amount
|
|
% of total
deposits
|
|
Amount
|
|
% of total
deposits
|
||||||
|
Non-interest bearing
|
$
|
1,501,570
|
|
|
22.2
|
%
|
|
$
|
1,393,625
|
|
|
21.8
|
%
|
|
NOW accounts
|
1,882,287
|
|
|
27.8
|
%
|
|
1,765,956
|
|
|
27.7
|
%
|
||
|
Money market accounts
|
1,559,895
|
|
|
23.1
|
%
|
|
1,435,591
|
|
|
22.5
|
%
|
||
|
Savings accounts
|
558,472
|
|
|
8.2
|
%
|
|
591,742
|
|
|
9.3
|
%
|
||
|
Time deposits of $100,000 and over
|
580,962
|
|
|
8.6
|
%
|
|
530,275
|
|
|
8.3
|
%
|
||
|
Other time deposits
|
681,248
|
|
|
10.1
|
%
|
|
662,300
|
|
|
10.4
|
%
|
||
|
Total Deposits
|
$
|
6,764,434
|
|
|
100.0
|
%
|
|
$
|
6,379,489
|
|
|
100.0
|
%
|
|
|
Within 3
Months
|
|
3 - 12
Months
|
|
Over 12
Months
|
|
Total
|
||||||||
|
Maturities of time deposits of $100,000 and over
|
$
|
55,342
|
|
|
$
|
160,853
|
|
|
$
|
364,767
|
|
|
$
|
580,962
|
|
|
Maturities of other time deposits
|
62,478
|
|
|
240,630
|
|
|
378,140
|
|
|
681,248
|
|
||||
|
Total time deposits
|
$
|
117,820
|
|
|
$
|
401,483
|
|
|
$
|
742,907
|
|
|
$
|
1,262,210
|
|
|
|
June 30,
2017
|
|
December 31,
2016
|
|
June 30,
2016
|
||||||
|
Common equity Tier 1 capital
|
$
|
720,805
|
|
|
$
|
699,728
|
|
|
$
|
674,608
|
|
|
Tier 1 capital
|
811,305
|
|
|
790,228
|
|
|
765,108
|
|
|||
|
Tier 2 capital
|
187,014
|
|
|
185,917
|
|
|
35,496
|
|
|||
|
Total risk-based capital
|
998,319
|
|
|
976,145
|
|
|
800,604
|
|
|||
|
Risk-weighted assets
|
7,676,620
|
|
|
7,200,778
|
|
|
6,789,054
|
|
|||
|
|
|
|
|
|
|
||||||
|
Capital ratios:
|
|
|
|
|
|
|
|
|
|||
|
Common equity Tier 1 capital ratio
|
9.39
|
%
|
|
9.72
|
%
|
|
9.94
|
%
|
|||
|
Tier 1 capital ratio
|
10.57
|
%
|
|
10.97
|
%
|
|
11.27
|
%
|
|||
|
Total capital ratio
|
13.00
|
%
|
|
13.56
|
%
|
|
11.79
|
%
|
|||
|
Leverage ratio (Tier 1 capital to average assets)
|
9.61
|
%
|
|
9.87
|
%
|
|
10.01
|
%
|
|||
|
Capital conservation buffer ratio
(1)
|
4.57
|
%
|
|
4.97
|
%
|
|
3.49
|
%
|
|||
|
Common equity to total assets
|
11.56
|
%
|
|
11.88
|
%
|
|
12.21
|
%
|
|||
|
Tangible common equity to tangible assets
|
8.32
|
%
|
|
8.41
|
%
|
|
8.59
|
%
|
|||
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Interest Income (FTE)
|
|
|
|
|
|
|
|
||||||||
|
Interest Income (GAAP)
|
$
|
81,221
|
|
|
$
|
72,781
|
|
|
$
|
157,891
|
|
|
$
|
143,530
|
|
|
FTE adjustment
|
2,648
|
|
|
2,451
|
|
|
5,188
|
|
|
4,941
|
|
||||
|
Interest Income FTE (non-GAAP)
|
$
|
83,869
|
|
|
$
|
75,232
|
|
|
$
|
163,079
|
|
|
$
|
148,471
|
|
|
Average earning assets
|
$
|
7,934,405
|
|
|
$
|
7,153,627
|
|
|
$
|
7,798,427
|
|
|
$
|
7,061,307
|
|
|
Yield on interest-earning assets (GAAP)
|
4.11
|
%
|
|
4.09
|
%
|
|
4.08
|
%
|
|
4.09
|
%
|
||||
|
Yield on interest-earning assets (FTE) (non-GAAP)
|
4.24
|
%
|
|
4.23
|
%
|
|
4.22
|
%
|
|
4.23
|
%
|
||||
|
Net Interest Income (FTE) & Core Net Interest Income (FTE)
|
|
|
|
|
|
|
|||||||||
|
Net Interest Income (GAAP)
|
$
|
68,999
|
|
|
$
|
65,776
|
|
|
$
|
135,567
|
|
|
$
|
129,507
|
|
|
FTE adjustment
|
2,648
|
|
|
2,451
|
|
|
5,188
|
|
|
4,941
|
|
||||
|
Net Interest Income FTE (non-GAAP)
|
71,647
|
|
|
68,227
|
|
|
140,755
|
|
|
134,448
|
|
||||
|
Less: Net accretion of acquisition fair value marks
|
1,617
|
|
|
1,402
|
|
|
3,110
|
|
|
2,548
|
|
||||
|
Core Net Interest Income FTE (non-GAAP)
|
$
|
70,030
|
|
|
$
|
66,825
|
|
|
$
|
137,645
|
|
|
$
|
131,900
|
|
|
Average earning assets
|
$
|
7,934,405
|
|
|
$
|
7,153,627
|
|
|
$
|
7,798,427
|
|
|
$
|
7,061,307
|
|
|
Net interest margin (GAAP)
|
3.49
|
%
|
|
3.70
|
%
|
|
3.51
|
%
|
|
3.69
|
%
|
||||
|
Net interest margin (FTE) (non-GAAP)
|
3.62
|
%
|
|
3.84
|
%
|
|
3.64
|
%
|
|
3.83
|
%
|
||||
|
Core net interest margin (FTE) (non-GAAP)
|
3.54
|
%
|
|
3.76
|
%
|
|
3.56
|
%
|
|
3.76
|
%
|
||||
|
Tangible Assets
|
|
|
|
|
|
|
|
||||||||
|
Ending Assets (GAAP)
|
$
|
8,915,187
|
|
|
$
|
8,100,561
|
|
|
$
|
8,915,187
|
|
|
$
|
8,100,561
|
|
|
Less: Ending goodwill
|
298,191
|
|
|
297,659
|
|
|
298,191
|
|
|
297,659
|
|
||||
|
Less: Ending amortizable intangibles
|
17,422
|
|
|
23,449
|
|
|
17,422
|
|
|
23,449
|
|
||||
|
Ending tangible assets (non-GAAP)
|
$
|
8,599,574
|
|
|
$
|
7,779,453
|
|
|
$
|
8,599,574
|
|
|
$
|
7,779,453
|
|
|
Tangible Common Equity
|
|
|
|
|
|
|
|
|
|
||||||
|
Ending Equity (GAAP)
|
$
|
1,030,869
|
|
|
$
|
989,201
|
|
|
$
|
1,030,869
|
|
|
$
|
989,201
|
|
|
Less: Ending goodwill
|
298,191
|
|
|
297,659
|
|
|
298,191
|
|
|
297,659
|
|
||||
|
Less: Ending amortizable intangibles
|
17,422
|
|
|
23,449
|
|
|
17,422
|
|
|
23,449
|
|
||||
|
Ending tangible common equity (non-GAAP)
|
$
|
715,256
|
|
|
$
|
668,093
|
|
|
$
|
715,256
|
|
|
$
|
668,093
|
|
|
Average equity (GAAP)
|
$
|
1,026,148
|
|
|
$
|
987,147
|
|
|
$
|
1,018,277
|
|
|
$
|
988,281
|
|
|
Less: Average goodwill
|
298,191
|
|
|
294,886
|
|
|
298,191
|
|
|
294,204
|
|
||||
|
Less: Average amortizable intangibles
|
18,164
|
|
|
21,758
|
|
|
18,948
|
|
|
22,044
|
|
||||
|
Average tangible common equity (non-GAAP)
|
$
|
709,793
|
|
|
$
|
670,503
|
|
|
$
|
701,138
|
|
|
$
|
672,033
|
|
|
ROE (GAAP)
|
7.02
|
%
|
|
7.88
|
%
|
|
7.34
|
%
|
|
7.39
|
%
|
||||
|
ROTCE (non-GAAP)
|
10.15
|
%
|
|
11.60
|
%
|
|
10.66
|
%
|
|
10.86
|
%
|
||||
|
Common equity to assets (GAAP)
|
11.56
|
%
|
|
12.21
|
%
|
|
11.56
|
%
|
|
12.21
|
%
|
||||
|
Tangible common equity to tangible assets (non-GAAP)
|
8.32
|
%
|
|
8.59
|
%
|
|
8.32
|
%
|
|
8.59
|
%
|
||||
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Operating Measures
|
|
|
|
|
|
|
|
||||||||
|
Net income (GAAP)
|
$
|
17,956
|
|
|
$
|
19,337
|
|
|
$
|
37,080
|
|
|
$
|
36,298
|
|
|
Acquisition and conversion costs, net of tax
|
2,358
|
|
|
—
|
|
|
2,358
|
|
|
—
|
|
||||
|
Net operating earnings (non-GAAP)
|
$
|
20,314
|
|
|
$
|
19,337
|
|
|
$
|
39,438
|
|
|
$
|
36,298
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding, diluted
|
43,783,952
|
|
|
43,824,183
|
|
|
43,755,045
|
|
|
44,075,706
|
|
||||
|
Earnings per common share, diluted (GAAP)
|
$
|
0.41
|
|
|
$
|
0.44
|
|
|
$
|
0.85
|
|
|
$
|
0.82
|
|
|
Operating earnings per common share, diluted (non-GAAP)
|
$
|
0.46
|
|
|
$
|
0.44
|
|
|
$
|
0.90
|
|
|
$
|
0.82
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Average assets (GAAP)
|
$
|
8,747,377
|
|
|
$
|
7,949,576
|
|
|
$
|
8,607,225
|
|
|
$
|
7,857,203
|
|
|
ROA (GAAP)
|
0.82
|
%
|
|
0.98
|
%
|
|
0.87
|
%
|
|
0.93
|
%
|
||||
|
Operating ROA (non-GAAP)
|
0.93
|
%
|
|
0.98
|
%
|
|
0.92
|
%
|
|
0.93
|
%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Average common equity (GAAP)
|
$
|
1,026,148
|
|
|
$
|
987,147
|
|
|
$
|
1,018,277
|
|
|
$
|
988,281
|
|
|
ROE (GAAP)
|
7.02
|
%
|
|
7.88
|
%
|
|
7.34
|
%
|
|
7.39
|
%
|
||||
|
Operating ROE (non-GAAP)
|
7.94
|
%
|
|
7.88
|
%
|
|
7.81
|
%
|
|
7.39
|
%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Average tangible common equity (non-GAAP)
|
$
|
709,793
|
|
|
$
|
670,503
|
|
|
$
|
701,138
|
|
|
$
|
672,033
|
|
|
ROTCE (non-GAAP)
|
10.15
|
%
|
|
11.60
|
%
|
|
10.66
|
%
|
|
10.86
|
%
|
||||
|
Operating ROTCE (non-GAAP)
|
11.48
|
%
|
|
11.60
|
%
|
|
11.34
|
%
|
|
10.86
|
%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Noninterest expense (GAAP)
|
$
|
59,930
|
|
|
$
|
55,251
|
|
|
$
|
117,325
|
|
|
$
|
109,523
|
|
|
Less: Acquisition and conversion costs
|
2,744
|
|
|
—
|
|
|
2,744
|
|
|
—
|
|
||||
|
Operating noninterest expense (non-GAAP)
|
$
|
57,186
|
|
|
$
|
55,251
|
|
|
$
|
114,581
|
|
|
$
|
109,523
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net interest income (GAAP)
|
$
|
68,999
|
|
|
$
|
65,776
|
|
|
$
|
135,567
|
|
|
$
|
129,507
|
|
|
Net interest income (FTE) (non-GAAP)
|
71,647
|
|
|
68,227
|
|
|
140,755
|
|
|
134,448
|
|
||||
|
Noninterest income (GAAP)
|
18,056
|
|
|
17,993
|
|
|
36,894
|
|
|
33,907
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Efficiency ratio (GAAP)
|
68.84
|
%
|
|
65.96
|
%
|
|
68.03
|
%
|
|
67.02
|
%
|
||||
|
Efficiency ratio (FTE) (non-GAAP)
|
66.81
|
%
|
|
64.08
|
%
|
|
66.04
|
%
|
|
65.06
|
%
|
||||
|
Operating efficiency ratio (FTE) (non-GAAP)
|
63.75
|
%
|
|
64.08
|
%
|
|
64.50
|
%
|
|
65.06
|
%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Community bank segment net income (GAAP)
|
$
|
17,405
|
|
|
$
|
18,798
|
|
|
$
|
36,525
|
|
|
$
|
35,705
|
|
|
Acquisition and conversion costs, net of tax
|
2,358
|
|
|
—
|
|
|
2,358
|
|
|
—
|
|
||||
|
Community bank segment net operating earnings (non-GAAP)
|
$
|
19,763
|
|
|
$
|
18,798
|
|
|
$
|
38,883
|
|
|
$
|
35,705
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding, diluted
|
43,783,952
|
|
|
43,824,183
|
|
|
43,755,045
|
|
|
44,075,706
|
|
||||
|
Earnings per common share, diluted (GAAP)
|
$
|
0.40
|
|
|
$
|
0.43
|
|
|
$
|
0.84
|
|
|
$
|
0.81
|
|
|
Operating earnings per common share, diluted (non-GAAP)
|
$
|
0.45
|
|
|
$
|
0.43
|
|
|
$
|
0.89
|
|
|
$
|
0.81
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Community bank segment noninterest expense (GAAP)
|
$
|
57,496
|
|
|
$
|
52,766
|
|
|
$
|
112,510
|
|
|
$
|
104,610
|
|
|
Less: Acquisition and conversion costs
|
2,744
|
|
|
—
|
|
|
2,744
|
|
|
—
|
|
||||
|
Community bank segment operating noninterest expense (non-GAAP)
|
$
|
54,752
|
|
|
$
|
52,766
|
|
|
$
|
109,766
|
|
|
$
|
104,610
|
|
|
|
Change In Net Interest Income
June 30,
|
||||||||||
|
|
2017
|
|
2016
|
||||||||
|
|
%
|
|
$
|
|
%
|
|
$
|
||||
|
Change in Yield Curve:
|
|
|
|
|
|
|
|
|
|
|
|
|
+300 basis points
|
10.49
|
|
|
31,679
|
|
|
9.81
|
|
|
27,312
|
|
|
+200 basis points
|
7.18
|
|
|
21,674
|
|
|
6.73
|
|
|
18,723
|
|
|
+100 basis points
|
3.76
|
|
|
11,368
|
|
|
3.59
|
|
|
9,997
|
|
|
Most likely rate scenario
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
-100 basis points
|
(4.25
|
)
|
|
(12,841
|
)
|
|
(2.40
|
)
|
|
(6,690
|
)
|
|
-200 basis points
|
(8.10
|
)
|
|
(24,475
|
)
|
|
(3.22
|
)
|
|
(8,977
|
)
|
|
-300 basis points
|
(8.47
|
)
|
|
(25,589
|
)
|
|
(3.32
|
)
|
|
(9,244
|
)
|
|
|
Change In Economic Value of Equity
June 30,
|
||||||||||
|
|
2017
|
|
2016
|
||||||||
|
|
%
|
|
$
|
|
%
|
|
$
|
||||
|
Change in Yield Curve:
|
|
|
|
|
|
|
|
|
|
|
|
|
+300 basis points
|
1.31
|
|
|
18,820
|
|
|
1.73
|
|
|
22,167
|
|
|
+200 basis points
|
1.54
|
|
|
22,074
|
|
|
2.12
|
|
|
27,155
|
|
|
+100 basis points
|
1.20
|
|
|
17,209
|
|
|
1.53
|
|
|
19,570
|
|
|
Most likely rate scenario
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
-100 basis points
|
(3.58
|
)
|
|
(51,487
|
)
|
|
(4.69
|
)
|
|
(59,963
|
)
|
|
-200 basis points
|
(10.17
|
)
|
|
(146,146
|
)
|
|
(7.11
|
)
|
|
(90,938
|
)
|
|
-300 basis points
|
(11.91
|
)
|
|
(171,098
|
)
|
|
(3.74
|
)
|
|
(47,765
|
)
|
|
Exhibit No.
|
|
Description
|
|
2.01
|
|
Agreement and Plan of Reorganization, dated as of May 19, 2017, by and between Union Bankshares Corporation and Xenith Bankshares, Inc. (incorporated by reference to Exhibit 2.1 to Current Report on Form 8-K filed on May 23, 2017).
|
|
|
|
|
|
3.01
|
|
Articles of Incorporation of Union Bankshares Corporation, as amended April 25, 2014 (incorporated by reference to Exhibit 3.1 to Current Report on Form 8-K filed on April 29, 2014).
|
|
|
|
|
|
3.02
|
|
Bylaws of Union Bankshares Corporation, as amended January 21, 2017 (incorporated by reference to Exhibit 3.02 to Annual Report on Form 10-K filed on February 28, 2017).
|
|
|
|
|
|
10.31
|
|
Severance Agreement and Release of Claims, dated June 5, 2017, by and between Union Bankshares Corporation and Union Bank & Trust, and D. Anthony Peay (incorporated by reference to Exhibit 10.31 to Current Report on Form 8-K filed on June 5, 2017).
|
|
|
|
|
|
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, 2017 pursuant to Rule 405 of Regulation S-T (1): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income (unaudited), (iii) the Consolidated Statements of Comprehensive Income (unaudited), (iv) the Consolidated Statements of Changes in Shareholders’ Equity (unaudited), (v) the Consolidated Statements of Cash Flows (unaudited) and (vi) the Notes to the Consolidated Financial Statements (unaudited).
|
|
|
Union Bankshares Corporation
|
|
|
|
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
Date: August 8, 2017
|
By:
|
/s/ John C. Asbury
|
|
|
|
John C. Asbury,
|
|
|
|
President and Chief Executive Officer
|
|
|
|
(principal executive officer)
|
|
|
|
|
|
Date: August 8, 2017
|
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 |
|---|