XML 11 R39.htm IDEA: XBRL DOCUMENT v3.2.0.727
Loans and Allowance for Loan Losses - Allowance for Loan Losses (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Dec. 31, 2014
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   $ 15,156 $ 14,232 $ 15,099 $ 14,224  
Provision for loan losses   0 600 0 750  
Charge-offs   (845) (13) (853) (274)  
Recoveries   43 81 108 200  
Ending balance $ 14,354 14,354 14,900 14,354 14,900  
Ending ALLL related to loans collectively evaluated for impairment 13,275 13,275   13,275   $ 13,961
Ending ALLL related to loans individually evaluated for impairment 1,072 1,072   1,072   1,131
Ending ALLL related to purchased credit-impaired loans 14,354 14,354   14,354   15,099
Collectively evaluated for impairment 1,312,400 1,312,400   1,312,400   1,334,638
Individually evaluated for impairment 21,734 21,734   21,734   23,521
Total loans $ 1,339,205 $ 1,339,205   $ 1,339,205   $ 1,363,351
Ratio of allowance for loan losses to total loans 1.07% 1.07%   1.07%   1.11%
Allowance for loan losses to non-accrual loans 203.00% 203.00%   203.00%   161.00%
PCI loans impaired post-acquisition $ 1,600 $ 1,600   $ 1,600   $ 1,700
Purchase credit-impaired            
Allowance for Loan and Lease Losses [Roll Forward]            
Ending ALLL related to purchased credit-impaired loans 7 7   7   7
Purchase credit-impaired 5,071 5,071   5,071   5,192
Commercial loans | Commercial and industrial            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   2,620 2,772 2,837 3,056  
Provision for loan losses   (117) 310 (392) 55  
Charge-offs   (1) (5) (3) (66)  
Recoveries   38 48 98 80  
Ending balance 2,540 2,540 3,125 2,540 3,125  
Ending ALLL related to loans collectively evaluated for impairment 1,768 1,768   1,768   2,143
Ending ALLL related to loans individually evaluated for impairment 771 771   771   690
Ending ALLL related to purchased credit-impaired loans 2,540 2,540   2,540   2,837
Collectively evaluated for impairment 180,489 180,489   180,489   206,603
Individually evaluated for impairment 4,340 4,340   4,340   3,296
Total loans $ 185,020 $ 185,020   $ 185,020   $ 210,223
Ratio of allowance for loan losses to total loans 1.37% 1.37%   1.37%   1.35%
Allowance for loan losses to non-accrual loans 732.00% 732.00%   732.00%    
Commercial loans | Commercial and industrial | Purchase credit-impaired            
Allowance for Loan and Lease Losses [Roll Forward]            
Ending ALLL related to purchased credit-impaired loans $ 1 $ 1   $ 1   $ 4
Purchase credit-impaired 191 191   191   324
Commercial real estate loans | Commercial real estate, owner-occupied            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   2,094 1,985 1,924 2,012  
Provision for loan losses   (42) (6) 128 (33)  
Charge-offs   0 0 0 0  
Recoveries   0 0 0 0  
Ending balance 2,052 2,052 1,979 2,052 1,979  
Ending ALLL related to loans collectively evaluated for impairment 1,982 1,982   1,982   1,859
Ending ALLL related to loans individually evaluated for impairment 70 70   70   65
Ending ALLL related to purchased credit-impaired loans 2,052 2,052   2,052   1,924
Collectively evaluated for impairment 225,057 225,057   225,057   220,933
Individually evaluated for impairment 6,993 6,993   6,993   7,056
Total loans $ 235,121 $ 235,121   $ 235,121   $ 230,605
Ratio of allowance for loan losses to total loans 0.87% 0.87%   0.87%   0.83%
Allowance for loan losses to non-accrual loans 146.00% 146.00%   146.00%   137.00%
Commercial real estate loans | Commercial real estate, owner-occupied | Purchase credit-impaired            
Allowance for Loan and Lease Losses [Roll Forward]            
Ending ALLL related to purchased credit-impaired loans $ 0 $ 0   $ 0   $ 0
Purchase credit-impaired 3,071 3,071   3,071   2,616
Commercial real estate loans | Commercial real estate, investor            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   6,292 6,469 6,672 6,196  
Provision for loan losses   (351) 213 (734) 481  
Charge-offs   0 0 0 0  
Recoveries   3 31 6 36  
Ending balance 5,944 5,944 6,713 5,944 6,713  
Ending ALLL related to loans collectively evaluated for impairment 5,944 5,944   5,944   6,672
Ending ALLL related to loans individually evaluated for impairment 0 0   0   0
Ending ALLL related to purchased credit-impaired loans 5,944 5,944   5,944   6,672
Collectively evaluated for impairment 658,604 658,604   658,604   668,371
Individually evaluated for impairment 3,018 3,018   3,018   2,954
Total loans $ 663,357 $ 663,357   $ 663,357   $ 673,499
Ratio of allowance for loan losses to total loans 0.90% 0.90%   0.90%   0.99%
Allowance for loan losses to non-accrual loans 261.00% 261.00%   261.00%   275.00%
Commercial real estate loans | Commercial real estate, investor | Purchase credit-impaired            
Allowance for Loan and Lease Losses [Roll Forward]            
Ending ALLL related to purchased credit-impaired loans $ 0 $ 0   $ 0   $ 0
Purchase credit-impaired 1,735 1,735   1,735   2,174
Commercial real estate loans | Construction            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   778 536 839 633  
Provision for loan losses   596 42 535 142  
Charge-offs (839) (839) (7) (839) (204)  
Recoveries   0 0 0 0  
Ending balance 535 535 571 535 571  
Ending ALLL related to loans collectively evaluated for impairment 529 529   529   836
Ending ALLL related to loans individually evaluated for impairment 0 0   0   0
Ending ALLL related to purchased credit-impaired loans 535 535   535   839
Collectively evaluated for impairment 45,471 45,471   45,471   42,718
Individually evaluated for impairment 3,277 3,277   3,277   5,684
Total loans $ 48,754 $ 48,754   $ 48,754   $ 48,413
Ratio of allowance for loan losses to total loans 1.10% 1.10%   1.10%   1.73%
Allowance for loan losses to non-accrual loans 20.00% 20.00%   20.00%   16.00%
Commercial real estate loans | Construction | Purchase credit-impaired            
Allowance for Loan and Lease Losses [Roll Forward]            
Ending ALLL related to purchased credit-impaired loans $ 6 $ 6   $ 6   $ 3
Purchase credit-impaired 6 6   6   11
Residential loans | Home equity            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   923 887 859 875  
Provision for loan losses   (81) 56 (18) 67  
Charge-offs   0 0 0 0  
Recoveries   1 1 2 2  
Ending balance 843 843 944 843 944  
Ending ALLL related to loans collectively evaluated for impairment 840 840   840   859
Ending ALLL related to loans individually evaluated for impairment 3 3   3   0
Ending ALLL related to purchased credit-impaired loans 843 843   843   859
Collectively evaluated for impairment 114,768 114,768   114,768   110,028
Individually evaluated for impairment 657 657   657   693
Total loans $ 115,493 $ 115,493   $ 115,493   $ 110,788
Ratio of allowance for loan losses to total loans 0.73% 0.73%   0.73%   0.78%
Allowance for loan losses to non-accrual loans 318.00% 318.00%   318.00%   307.00%
Residential loans | Home equity | Purchase credit-impaired            
Allowance for Loan and Lease Losses [Roll Forward]            
Ending ALLL related to purchased credit-impaired loans $ 0 $ 0   $ 0   $ 0
Purchase credit-impaired 68 68   68   67
Residential loans | Other residential            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   430 409 433 317  
Provision for loan losses   5 45 2 137  
Charge-offs   0 0 0 0  
Recoveries   0 0 0 0  
Ending balance 435 435 454 435 454  
Ending ALLL related to loans collectively evaluated for impairment 356 356   356   341
Ending ALLL related to loans individually evaluated for impairment 79 79   79   92
Ending ALLL related to purchased credit-impaired loans 435 435   435   433
Collectively evaluated for impairment 71,692 71,692   71,692   70,990
Individually evaluated for impairment 2,029 2,029   2,029   2,045
Total loans $ 73,721 $ 73,721   $ 73,721   $ 73,035
Ratio of allowance for loan losses to total loans 0.59% 0.59%   0.59%   0.59%
Residential loans | Other residential | Purchase credit-impaired            
Allowance for Loan and Lease Losses [Roll Forward]            
Ending ALLL related to purchased credit-impaired loans $ 0 $ 0   $ 0   $ 0
Purchase credit-impaired 0 0   0   0
Consumer loans | Installment and other consumer            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   462 565 566 629  
Provision for loan losses   (14) (84) (113) (226)  
Charge-offs   (5) (1) (11) (4)  
Recoveries   1 1 2 82  
Ending balance 444 444 481 444 481  
Ending ALLL related to loans collectively evaluated for impairment 295 295   295   282
Ending ALLL related to loans individually evaluated for impairment 149 149   149   284
Ending ALLL related to purchased credit-impaired loans 444 444   444   566
Collectively evaluated for impairment 16,319 16,319   16,319   14,995
Individually evaluated for impairment 1,420 1,420   1,420   1,793
Total loans $ 17,739 $ 17,739   $ 17,739   $ 16,788
Ratio of allowance for loan losses to total loans 2.50% 2.50%   2.50%   3.37%
Allowance for loan losses to non-accrual loans 1057.00% 1057.00%   1057.00%   544.00%
Consumer loans | Installment and other consumer | Purchase credit-impaired            
Allowance for Loan and Lease Losses [Roll Forward]            
Ending ALLL related to purchased credit-impaired loans $ 0 $ 0   $ 0   $ 0
Purchase credit-impaired 0 0   0   0
Unallocated            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   1,557 609 969 506  
Provision for loan losses   4 24 592 127  
Charge-offs   0 0 0 0  
Recoveries   0 0 0 0  
Ending balance 1,561 1,561 $ 633 1,561 $ 633  
Ending ALLL related to loans collectively evaluated for impairment 1,561 1,561   1,561   969
Ending ALLL related to loans individually evaluated for impairment 0 0   0   0
Ending ALLL related to purchased credit-impaired loans 1,561 1,561   1,561   969
Collectively evaluated for impairment 0 0   0   0
Individually evaluated for impairment 0 0   0   0
Total loans 0 0   0   0
Unallocated | Purchase credit-impaired            
Allowance for Loan and Lease Losses [Roll Forward]            
Ending ALLL related to purchased credit-impaired loans 0 0   0   0
Purchase credit-impaired $ 0 $ 0   $ 0   $ 0