XML 63 R49.htm IDEA: XBRL DOCUMENT
v3.8.0.1

Parent Company Only Condensed Financial Information (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2017
Condensed Financial Information Of Parent Company Only Disclosure [Abstract] |
Condensed Parent Company Only Balance Sheets | Condensed Parent Company Only Balance Sheets:
|  | December 31, |  |  | December 31, |
(Dollars in thousands) |  | 2017 |  |  | 2016 |
ASSETS |  |  |  |  |  |  |  |
Cash and cash equivalents |  | $ | 47,826 |  |  | $ | 10,222 |
Securities - held to maturity |  |  | 8,557 |  |  |  | 3,380 |
Loans |  |  | 11,046 |  |  |  | 984 |
Investment in bank subsidiary |  |  | 407,050 |  |  |  | 320,629 |
Investment in non-bank subsidiaries |  |  | 12,650 |  |  |  | 15,634 |
Other assets |  |  | 4,880 |  |  |  | 29,149 |
Total assets |  | $ | 492,009 |  |  | $ | 379,998 |
LIABILITIES AND EQUITY |  |  |  |  |  |  |  |
Subordinated notes |  | $ | 48,828 |  |  | $ | 48,734 |
Junior subordinated debentures |  |  | 38,623 |  |  |  | 32,740 |
Intercompany payables |  |  | 10,169 |  |  |  | 8,500 |
Accrued expenses and other liabilities |  |  | 2,691 |  |  |  | 1,351 |
Total liabilities |  |  | 100,311 |  |  |  | 91,325 |
Stockholders' equity(1) |  |  | 391,698 |  |  |  | 288,673 |
Total liabilities and equity |  | $ | 492,009 |  |  | $ | 379,998 |
Condensed Parent Company Only Statements of Income | Condensed Parent Company Only Statements of Income:
|  | Years Ended December 31, |
(Dollars in thousands) |  | 2017 |  |  | 2016 |  |  | 2015 |
Interest income |  | $ | 1,415 |  |  | $ | 793 |  |  | $ | 718 |
Interest expense |  |  | (5,300 | ) |  |  | (2,262 | ) |  |  | (291 | )
Provision for loan losses |  |  | (91 | ) |  |  | — |  |  |  | — |
Gain on sale of subsidiary |  |  | 20,860 |  |  |  | — |  |  |  | — |
Other income |  |  | 1,572 |  |  |  | 2,991 |  |  |  | 1,040 |
Loss on intercompany sale of loans(1) |  |  | — |  |  |  | (794 | ) |  |  | — |
Salaries and employee benefits |  |  | (5,686 | ) |  |  | (581 | ) |  |  | (2,781 | )
Other expense |  |  | (3,138 | ) |  |  | (1,940 | ) |  |  | (3,099 | )
Income (loss) before income tax and undistributed subsidiary income |  |  | 9,632 |  |  |  | (1,793 | ) |  |  | (4,413 | )
Income tax (expense) benefit |  |  | (3,087 | ) |  |  | (487 | ) |  |  | 700 |
Equity in undistributed subsidiary income |  |  | 30,347 |  |  |  | 22,308 |  |  |  | 32,846 |
Net income |  |  | 36,892 |  |  |  | 20,028 |  |  |  | 29,133 |
Dividends on preferred stock |  |  | (774 | ) |  |  | (887 | ) |  |  | (780 | )
Net income available to common stockholders |  | $ | 36,118 |  |  | $ | 19,141 |  |  | $ | 28,353 |
Comprehensive income attributable to Parent |  | $ | 35,900 |  |  | $ | 20,147 |  |  | $ | 28,459 |
Condensed Parent Company Only Statements of Cash Flows | Condensed Parent Company Only Statements of Cash Flows:
|  | Years Ended December 31, |
(Dollars in thousands) |  | 2017 |  |  | 2016 |  |  | 2015 |
Cash flows from operating activities: |  |  |  |  |  |  |  |  |  |  |  |
Net income |  | $ | 36,892 |  |  | $ | 20,028 |  |  | $ | 29,133 |
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |  |  |  |  |  |  |  |  |  |  |  |
Equity in undistributed subsidiary income |  |  | (30,347 | ) |  |  | (22,308 | ) |  |  | (32,846 | )
Net accretion of securities |  |  | (800 | ) |  |  | (174 | ) |  |  | — |
Amortization of junior subordinated debentures |  |  | 413 |  |  |  | 325 |  |  |  | 67 |
Amortization of subordinated notes issuance costs |  |  | 94 |  |  |  | 23 |  |  |  | — |
Loss on intercompany sale of loans(1) |  |  | — |  |  |  | 794 |  |  |  | — |
Loss on sale of loans |  |  | — |  |  |  | 80 |  |  |  | — |
Income from CLO warehouse investments |  |  | (2,226 | ) |  |  | (3,184 | ) |  |  | (1,151 | )
Change in other assets |  |  | 6,689 |  |  |  | 3,293 |  |  |  | 980 |
Change in accrued expenses and other liabilities |  |  | 2,950 |  |  |  | (5,279 | ) |  |  | 10,316 |
Net cash provided by (used in) operating activities |  |  | 13,665 |  |  |  | (6,402 | ) |  |  | 6,499 |
Cash flows from investing activities: |  |  |  |  |  |  |  |  |  |  |  |
Investment in subsidiaries |  |  | (6,199 | ) |  |  | 14,295 |  |  |  | 325 |
Purchases of securities held to maturity |  |  | (5,092 | ) |  |  | (3,342 | ) |  |  | — |
Proceeds from maturities, calls, and pay downs of securities held to maturity |  |  | 715 |  |  |  | 136 |  |  |  | — |
Purchases of loans (shared national credits) |  |  | — |  |  |  | — |  |  |  | (18,601 | )
Proceeds from sale of loans |  |  | — |  |  |  | 16,058 |  |  |  | — |
Net change in loans |  |  | (10,062 | ) |  |  | 539 |  |  |  | 146 |
Net cash paid for CLO warehouse investments |  |  | (10,000 | ) |  |  | (25,000 | ) |  |  | (20,500 | )
Net proceeds from CLO warehouse investments |  |  | 30,000 |  |  |  | 25,500 |  |  |  | 2,450 |
Cash used in acquisition of subsidiaries, net |  |  | (40,075 | ) |  |  | (69,946 | ) |  |  | — |
Net cash provided by (used in) investing activities |  |  | (40,713 | ) |  |  | (41,760 | ) |  |  | (36,180 | )
Cash flows from financing activities: |  |  |  |  |  |  |  |  |  |  |  |
Proceeds from issuance of subordinated notes, net |  |  | — |  |  |  | 48,676 |  |  |  | — |
Issuance of common stock, net of expenses |  |  | 65,509 |  |  |  | — |  |  |  | — |
Dividends on preferred stock |  |  | (774 | ) |  |  | (887 | ) |  |  | (780 | )
Redemption of TARP preferred stock |  |  | — |  |  |  | (10,500 | ) |  |  | — |
Purchase of Treasury Stock |  |  | (366 | ) |  |  | (654 | ) |  |  | (343 | )
Stock option exercises |  |  | 283 |  |  |  | — |  |  |  | — |
Net cash provided by (used in) financing activities |  |  | 64,652 |  |  |  | 36,635 |  |  |  | (1,123 | )
Net increase (decrease) in cash and cash equivalents |  |  | 37,604 |  |  |  | (11,527 | ) |  |  | (30,804 | )
Cash and cash equivalents at beginning of period |  |  | 10,222 |  |  |  | 21,749 |  |  |  | 52,553 |
Cash and cash equivalents at end of period |  | $ | 47,826 |  |  | $ | 10,222 |  |  | $ | 21,749 |
(1) | During the year ended December 31, 2016, a loss was recorded by the parent company as the result of an intercompany sale of loans to its subsidiary, TBK Bank, at the loans’ fair value. The discount on the purchase of the loans recorded by TBK Bank was fully amortized during the year ended December 31, 2017. The parent company loss on sale of the loans and the TBK Bank discount were eliminated in consolidation. The following table presents a reconciliation of parent company stockholders’ equity to consolidated stockholders’ equity at for the year ended December 31, 2016:
|  | Year Ended December 31, |
(Dollars in thousands) |  | 2016 |
Parent company stockholders' equity |  | $ | 288,673 |
Parent company loss on intercompany sale of loans |  |  | 794 |
TBK Bank discount accretion |  |  | (122 | )
Consolidated stockholders' equity |  | $ | 289,345 |

X
- References No definition available. + Details
Name: | us-gaap_CondensedFinancialInformationOfParentCompanyOnlyDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of condensed balance sheet, including, but not limited to, balance sheets of consolidated entities and consolidation eliminations. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCondensedBalanceSheetTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of condensed cash flow statement, including, but not limited to, cash flow statements of consolidated entities and consolidation eliminations. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCondensedCashFlowStatementTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of condensed income statement, including, but not limited to, income statements of consolidated entities and consolidation eliminations. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCondensedIncomeStatementTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration