XML 137 R123.htm IDEA: XBRL DOCUMENT v3.8.0.1
Parent Company Only Condensed Financial Information - Condensed Parent Company Only Statements of Cash Flows (Details) - USD ($)
 3 Months Ended 12 Months Ended
Aug. 01, 2017
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Cash flows from operating activities:                        
Net income   $ 6,305,000 $ 9,782,000 $ 9,660,000 $ 10,473,000 $ 6,261,000 $ 4,807,000 $ 4,626,000 $ 5,006,000 $ 36,220,000 $ 20,700,000 $ 29,133,000
Adjustments to reconcile net income to net cash provided by (used in) operating activities:                        
Net accretion of securities                   638,000 2,285,000 590,000
Amortization of junior subordinated debentures                   413,000 325,000 264,000
Amortization of subordinated notes issuance costs                   94,000 23,000  
Loss on intercompany sale of loans                     794,000  
Loss on sale of loans                   80,000 (154,000)  
Income from CLO warehouse investments                   (2,226,000) (3,184,000) (1,151,000)
(Increase) decrease in other assets                   1,515,000 1,197,000 1,075,000
Net cash provided by (used in) operating activities                   47,273,000 30,983,000 25,296,000
Cash flows from investing activities:                        
Purchases of securities held to maturity                   (5,092,000) (29,117,000)  
Proceeds from maturities, calls, and pay downs of securities held to maturity                   28,216,000 136,000  
Purchases of loans (shared national credits)                     (995,000) (28,619,000)
Proceeds from sale of loans                   3,834,000 24,538,000  
Net change in loans                   (586,120,000) (295,315,000) (252,390,000)
Net cash paid for CLO warehouse investments                   (10,000,000) (25,000,000) (20,500,000)
Net proceeds from CLO warehouse investments                   30,000,000 25,500,000 2,450,000
Net cash provided by (used in) investing activities                   (379,771,000) (273,556,000) (389,133,000)
Cash flows from financing activities:                        
Proceeds from issuance of subordinated notes, net                     48,676,000  
Issuance of common stock, net of expenses $ 65,509,000                 65,509,000    
Dividends on preferred stock                   (774,000) (887,000) (780,000)
Purchase of treasury stock                   (366,000) (654,000) (343,000)
Stock option exercises                   283,000    
Net cash provided by (used in) financing activities                   352,113,000 251,810,000 308,226,000
Net increase (decrease) in cash and cash equivalents                   19,615,000 9,237,000 (55,611,000)
Cash and cash equivalents at beginning of period         114,514,000       105,277,000 114,514,000 105,277,000 160,888,000
Cash and cash equivalents at end of period   134,129,000       114,514,000       134,129,000 114,514,000 105,277,000
TARP Preferred Stock                        
Cash flows from financing activities:                        
Redemption of TARP preferred stock                     (10,500,000)  
Parent Company                        
Cash flows from operating activities:                        
Net income                   36,892,000 20,028,000 29,133,000
Adjustments to reconcile net income to net cash provided by (used in) operating activities:                        
Equity in undistributed subsidiary income                   (30,347,000) (22,308,000) (32,846,000)
Net accretion of securities                   (800,000) (174,000)  
Amortization of junior subordinated debentures                   413,000 325,000 67,000
Amortization of subordinated notes issuance costs                   94,000 23,000  
Loss on intercompany sale of loans [1]                     794,000  
Loss on sale of loans                     80,000  
Income from CLO warehouse investments                   (2,226,000) (3,184,000) (1,151,000)
(Increase) decrease in other assets                   6,689,000 3,293,000 980,000
Change in accrued expenses and other liabilities                   2,950,000 (5,279,000) 10,316,000
Net cash provided by (used in) operating activities                   13,665,000 (6,402,000) 6,499,000
Cash flows from investing activities:                        
Investment in subsidiaries                   (6,199,000) 14,295,000 325,000
Purchases of securities held to maturity                   (5,092,000) (3,342,000)  
Proceeds from maturities, calls, and pay downs of securities held to maturity                   715,000 136,000  
Purchases of loans (shared national credits)                       (18,601,000)
Proceeds from sale of loans                     16,058,000  
Net change in loans                   (10,062,000) 539,000 146,000
Net cash paid for CLO warehouse investments                   (10,000,000) (25,000,000) (20,500,000)
Net proceeds from CLO warehouse investments                   30,000,000 25,500,000 2,450,000
Cash used in acquisition of subsidiaries, net                   (40,075,000) (69,946,000)  
Net cash provided by (used in) investing activities                   (40,713,000) (41,760,000) (36,180,000)
Cash flows from financing activities:                        
Proceeds from issuance of subordinated notes, net                     48,676,000  
Issuance of common stock, net of expenses                   65,509,000    
Dividends on preferred stock                   (774,000) (887,000) (780,000)
Purchase of treasury stock                   (366,000) (654,000) (343,000)
Stock option exercises                   283,000    
Net cash provided by (used in) financing activities                   64,652,000 36,635,000 (1,123,000)
Net increase (decrease) in cash and cash equivalents                   37,604,000 (11,527,000) (30,804,000)
Cash and cash equivalents at beginning of period         $ 10,222,000       $ 21,749,000 10,222,000 21,749,000 52,553,000
Cash and cash equivalents at end of period   $ 47,826,000       $ 10,222,000       $ 47,826,000 10,222,000 $ 21,749,000
Parent Company | TARP Preferred Stock                        
Cash flows from financing activities:                        
Redemption of TARP preferred stock                     $ (10,500,000)  
[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