XML 49 R39.htm IDEA: XBRL DOCUMENT v3.4.0.3
Loans and Allowance for Loan Losses - Allowance for Loan Losses (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Dec. 31, 2015
Allowance for Loan and Lease Losses [Roll Forward]      
Beginning balance $ 14,999 $ 15,099  
Provision for loan losses 0 0  
Charge-offs (9) (8)  
Recoveries 38 65  
Ending balance 15,028 15,156  
Ending ALLL related to loans collectively evaluated for impairment 13,420   $ 13,830
Ending ALLL related to loans individually evaluated for impairment 1,608   1,160
Ending ALLL related to purchased credit-impaired loans 15,028   14,999
Collectively evaluated for impairment 1,416,671   1,426,497
Individually evaluated for impairment 22,319   21,050
Total loans $ 1,441,839   $ 1,451,228
Ratio of allowance for loan losses to total loans 1.04%   1.03%
Allowance for loan losses to non-accrual loans 564.00%   688.00%
PCI loans impaired post-acquisition     $ 138
Purchase credit-impaired      
Allowance for Loan and Lease Losses [Roll Forward]      
Ending ALLL related to purchased credit-impaired loans $ 0   9
Purchase credit-impaired 2,849   3,681
Commercial loans | Commercial and industrial      
Allowance for Loan and Lease Losses [Roll Forward]      
Beginning balance 3,023 2,837  
Provision for loan losses (247) (275)  
Charge-offs (9) (2)  
Recoveries 32 60  
Ending balance 2,799 2,620  
Ending ALLL related to loans collectively evaluated for impairment 1,970   2,111
Ending ALLL related to loans individually evaluated for impairment 829   904
Ending ALLL related to purchased credit-impaired loans 2,799   3,023
Collectively evaluated for impairment 209,184   214,695
Individually evaluated for impairment 3,846   4,582
Total loans $ 213,068   $ 219,452
Ratio of allowance for loan losses to total loans 1.31%   1.38%
Allowance for loan losses to non-accrual loans 13329.00%   14395.00%
Commercial loans | Commercial and industrial | Purchase credit-impaired      
Allowance for Loan and Lease Losses [Roll Forward]      
Ending ALLL related to purchased credit-impaired loans $ 0   $ 8
Purchase credit-impaired 38   175
Commercial real estate loans | Commercial real estate, owner-occupied      
Allowance for Loan and Lease Losses [Roll Forward]      
Beginning balance 2,249 1,924  
Provision for loan losses (630) 170  
Charge-offs 0 0  
Recoveries 0 0  
Ending balance 1,619 2,094  
Ending ALLL related to loans collectively evaluated for impairment 1,490   2,179
Ending ALLL related to loans individually evaluated for impairment 129   70
Ending ALLL related to purchased credit-impaired loans 1,619   2,249
Collectively evaluated for impairment 230,317   233,605
Individually evaluated for impairment 6,993   6,993
Total loans $ 238,332   $ 242,309
Ratio of allowance for loan losses to total loans 0.68%   0.93%
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
Purchase credit-impaired 1,022   1,711
Commercial real estate loans | Commercial real estate, investor      
Allowance for Loan and Lease Losses [Roll Forward]      
Beginning balance 6,178 6,672  
Provision for loan losses 388 (383)  
Charge-offs 0 0  
Recoveries 5 3  
Ending balance 6,571 6,292  
Ending ALLL related to loans collectively evaluated for impairment 6,105   6,178
Ending ALLL related to loans individually evaluated for impairment 466   0
Ending ALLL related to purchased credit-impaired loans 6,571   6,178
Collectively evaluated for impairment 701,780   711,737
Individually evaluated for impairment 3,841   2,416
Total loans $ 707,340   $ 715,879
Ratio of allowance for loan losses to total loans 0.93%   0.86%
Allowance for loan losses to non-accrual loans 367.00%   325.00%
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
Purchase credit-impaired 1,719   1,726
Commercial real estate loans | Construction      
Allowance for Loan and Lease Losses [Roll Forward]      
Beginning balance 724 839  
Provision for loan losses 98 (61)  
Charge-offs 0 0  
Recoveries 0 0  
Ending balance 822 778  
Ending ALLL related to loans collectively evaluated for impairment 818   723
Ending ALLL related to loans individually evaluated for impairment 4   0
Ending ALLL related to purchased credit-impaired loans 822   724
Collectively evaluated for impairment 71,290   62,256
Individually evaluated for impairment 3,238   3,238
Total loans $ 74,528   $ 65,495
Ratio of allowance for loan losses to total loans 1.10%   1.11%
Allowance for loan losses to non-accrual loans     72400.00%
Commercial real estate loans | Construction | Purchase credit-impaired      
Allowance for Loan and Lease Losses [Roll Forward]      
Ending ALLL related to purchased credit-impaired loans $ 0   $ 1
Purchase credit-impaired 0   1
Residential loans | Home equity      
Allowance for Loan and Lease Losses [Roll Forward]      
Beginning balance 910 859  
Provision for loan losses 133 63  
Charge-offs 0 0  
Recoveries 1 1  
Ending balance 1,044 923  
Ending ALLL related to loans collectively evaluated for impairment 1,040   907
Ending ALLL related to loans individually evaluated for impairment 4   3
Ending ALLL related to purchased credit-impaired loans 1,044   910
Collectively evaluated for impairment 109,646   111,673
Individually evaluated for impairment 1,177   559
Total loans $ 110,893   $ 112,300
Ratio of allowance for loan losses to total loans 0.94%   0.81%
Allowance for loan losses to non-accrual loans 132.00%   532.00%
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
Purchase credit-impaired 70   68
Residential loans | Other residential      
Allowance for Loan and Lease Losses [Roll Forward]      
Beginning balance 394 433  
Provision for loan losses 36 (3)  
Charge-offs 0 0  
Recoveries 0 0  
Ending balance 430 430  
Ending ALLL related to loans collectively evaluated for impairment 361   327
Ending ALLL related to loans individually evaluated for impairment 69   67
Ending ALLL related to purchased credit-impaired loans 430   394
Collectively evaluated for impairment 71,898   71,143
Individually evaluated for impairment 1,998   2,011
Total loans $ 73,896   $ 73,154
Ratio of allowance for loan losses to total loans 0.58%   0.54%
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
Purchase credit-impaired 0   0
Consumer loans | Installment and other consumer      
Allowance for Loan and Lease Losses [Roll Forward]      
Beginning balance 425 566  
Provision for loan losses 9 (99)  
Charge-offs 0 (6)  
Recoveries 0 1  
Ending balance 434 462  
Ending ALLL related to loans collectively evaluated for impairment 327   309
Ending ALLL related to loans individually evaluated for impairment 107   116
Ending ALLL related to purchased credit-impaired loans 434   425
Collectively evaluated for impairment 22,556   21,388
Individually evaluated for impairment 1,226   1,251
Total loans $ 23,782   $ 22,639
Ratio of allowance for loan losses to total loans 1.82%   1.88%
Allowance for loan losses to non-accrual loans 668.00%   512.00%
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
Purchase credit-impaired 0   0
Unallocated      
Allowance for Loan and Lease Losses [Roll Forward]      
Beginning balance 1,096 969  
Provision for loan losses 213 588  
Charge-offs 0 0  
Recoveries 0 0  
Ending balance 1,309 $ 1,557  
Ending ALLL related to loans collectively evaluated for impairment 1,309   1,096
Ending ALLL related to loans individually evaluated for impairment 0   0
Ending ALLL related to purchased credit-impaired loans 1,309   1,096
Collectively evaluated for impairment 0   0
Individually evaluated for impairment 0   0
Total loans 0   0
Unallocated | Purchase credit-impaired      
Allowance for Loan and Lease Losses [Roll Forward]      
Ending ALLL related to purchased credit-impaired loans 0   0
Purchase credit-impaired $ 0   $ 0