XML 11 R39.htm IDEA: XBRL DOCUMENT v3.3.0.814
Loans and Allowance for Loan Losses - Allowance for Loan Losses (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended
Jun. 30, 2015
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Dec. 31, 2014
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   $ 14,354 $ 14,900 $ 15,099 $ 14,224  
Provision for loan losses   0 0 0 750  
Charge-offs   (3) (2) (856) (276)  
Recoveries   106 151 214 351  
Ending balance $ 14,354 14,457 15,049 14,457 15,049  
Ending ALLL related to loans collectively evaluated for impairment   13,269   13,269   $ 13,961
Ending ALLL related to loans individually evaluated for impairment   1,179   1,179   1,131
Ending ALLL related to purchased credit-impaired loans   14,457   14,457   15,099
Collectively evaluated for impairment   1,338,197   1,338,197   1,334,638
Individually evaluated for impairment   21,329   21,329   23,521
Total loans   $ 1,363,200   $ 1,363,200   $ 1,363,351
Ratio of allowance for loan losses to total loans   1.06%   1.06%   1.11%
Allowance for loan losses to non-accrual loans   548.00%   548.00%   161.00%
PCI loans impaired post-acquisition   $ 147   $ 147   $ 1,700
Purchase credit-impaired            
Allowance for Loan and Lease Losses [Roll Forward]            
Ending ALLL related to purchased credit-impaired loans   9   9   7
Purchase credit-impaired   3,674   3,674   5,192
Commercial loans | Commercial and industrial            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   2,540 3,125 2,837 3,056  
Provision for loan losses   86 (263) (306) (208)  
Charge-offs   (2) 0 (5) (66)  
Recoveries   92 44 190 124  
Ending balance 2,540 2,716 2,906 2,716 2,906  
Ending ALLL related to loans collectively evaluated for impairment   1,781   1,781   2,143
Ending ALLL related to loans individually evaluated for impairment   928   928   690
Ending ALLL related to purchased credit-impaired loans   2,716   2,716   2,837
Collectively evaluated for impairment   185,478   185,478   206,603
Individually evaluated for impairment   4,305   4,305   3,296
Total loans   $ 189,967   $ 189,967   $ 210,223
Ratio of allowance for loan losses to total loans   1.43%   1.43%   1.35%
Allowance for loan losses to non-accrual loans   767.00%   767.00%    
Commercial loans | Commercial and industrial | Purchase credit-impaired            
Allowance for Loan and Lease Losses [Roll Forward]            
Ending ALLL related to purchased credit-impaired loans   $ 7   $ 7   $ 4
Purchase credit-impaired   184   184   324
Commercial real estate loans | Commercial real estate, owner-occupied            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   2,052 1,979 1,924 2,012  
Provision for loan losses   17 9 145 (24)  
Charge-offs   0 0 0 0  
Recoveries   0 5 0 5  
Ending balance 2,052 2,069 1,993 2,069 1,993  
Ending ALLL related to loans collectively evaluated for impairment   2,013   2,013   1,859
Ending ALLL related to loans individually evaluated for impairment   56   56   65
Ending ALLL related to purchased credit-impaired loans   2,069   2,069   1,924
Collectively evaluated for impairment   230,653   230,653   220,933
Individually evaluated for impairment   6,993   6,993   7,056
Total loans   $ 239,335   $ 239,335   $ 230,605
Ratio of allowance for loan losses to total loans   0.86%   0.86%   0.83%
Allowance for loan losses to non-accrual loans           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
Purchase credit-impaired   1,689   1,689   2,616
Commercial real estate loans | Commercial real estate, investor            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   5,944 6,713 6,672 6,196  
Provision for loan losses   128 (26) (606) 455  
Charge-offs   0 0 0 0  
Recoveries   12 5 18 41  
Ending balance 5,944 6,084 6,692 6,084 6,692  
Ending ALLL related to loans collectively evaluated for impairment   6,084   6,084   6,672
Ending ALLL related to loans individually evaluated for impairment   0   0   0
Ending ALLL related to purchased credit-impaired loans   6,084   6,084   6,672
Collectively evaluated for impairment   667,192   667,192   668,371
Individually evaluated for impairment   2,754   2,754   2,954
Total loans   $ 671,677   $ 671,677   $ 673,499
Ratio of allowance for loan losses to total loans   0.91%   0.91%   0.99%
Allowance for loan losses to non-accrual loans   301.00%   301.00%   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
Purchase credit-impaired   1,731   1,731   2,174
Commercial real estate loans | Construction            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   535 571 839 633  
Provision for loan losses   158 (33) 693 109  
Charge-offs (839) 0 0 (839) (204)  
Recoveries   0 96 0 96  
Ending balance 535 693 634 693 634  
Ending ALLL related to loans collectively evaluated for impairment   691   691   836
Ending ALLL related to loans individually evaluated for impairment   0   0   0
Ending ALLL related to purchased credit-impaired loans   693   693   839
Collectively evaluated for impairment   51,681   51,681   42,718
Individually evaluated for impairment   3,238   3,238   5,684
Total loans   $ 54,921   $ 54,921   $ 48,413
Ratio of allowance for loan losses to total loans   1.26%   1.26%   1.73%
Allowance for loan losses to non-accrual loans   347.00%   347.00%   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   $ 2   $ 2   $ 3
Purchase credit-impaired   2   2   11
Residential loans | Home equity            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   843 944 859 875  
Provision for loan losses   9 (18) (9) 49  
Charge-offs   0 0 0 0  
Recoveries   1 1 3 3  
Ending balance 843 853 927 853 927  
Ending ALLL related to loans collectively evaluated for impairment   850   850   859
Ending ALLL related to loans individually evaluated for impairment   3   3   0
Ending ALLL related to purchased credit-impaired loans   853   853   859
Collectively evaluated for impairment   113,101   113,101   110,028
Individually evaluated for impairment   562   562   693
Total loans   $ 113,731   $ 113,731   $ 110,788
Ratio of allowance for loan losses to total loans   0.75%   0.75%   0.78%
Allowance for loan losses to non-accrual loans   496.00%   496.00%   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
Purchase credit-impaired   68   68   67
Residential loans | Other residential            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   435 454 433 317  
Provision for loan losses   (50) (8) (48) 129  
Charge-offs   0 0 0 0  
Recoveries   0 0 0 0  
Ending balance 435 385 446 385 446  
Ending ALLL related to loans collectively evaluated for impairment   314   314   341
Ending ALLL related to loans individually evaluated for impairment   71   71   92
Ending ALLL related to purchased credit-impaired loans   385   385   433
Collectively evaluated for impairment   69,662   69,662   70,990
Individually evaluated for impairment   2,020   2,020   2,045
Total loans   $ 71,682   $ 71,682   $ 73,035
Ratio of allowance for loan losses to total loans   0.54%   0.54%   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
Purchase credit-impaired   0   0   0
Consumer loans | Installment and other consumer            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   444 481 566 629  
Provision for loan losses   32 90 (81) (136)  
Charge-offs   (1) (2) (12) (6)  
Recoveries   1 0 3 82  
Ending balance 444 476 569 476 569  
Ending ALLL related to loans collectively evaluated for impairment   355   355   282
Ending ALLL related to loans individually evaluated for impairment   121   121   284
Ending ALLL related to purchased credit-impaired loans   476   476   566
Collectively evaluated for impairment   20,430   20,430   14,995
Individually evaluated for impairment   1,457   1,457   1,793
Total loans   $ 21,887   $ 21,887   $ 16,788
Ratio of allowance for loan losses to total loans   2.17%   2.17%   3.37%
Allowance for loan losses to non-accrual loans   481.00%   481.00%   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
Purchase credit-impaired   0   0   0
Unallocated            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   1,561 633 969 506  
Provision for loan losses   (380) 249 212 376  
Charge-offs   0 0 0 0  
Recoveries   0 0 0 0  
Ending balance $ 1,561 1,181 $ 882 1,181 $ 882  
Ending ALLL related to loans collectively evaluated for impairment   1,181   1,181   969
Ending ALLL related to loans individually evaluated for impairment   0   0   0
Ending ALLL related to purchased credit-impaired loans   1,181   1,181   969
Collectively evaluated for impairment   0   0   0
Individually evaluated for impairment   0   0   0
Total loans   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
Purchase credit-impaired   $ 0   $ 0   $ 0