XML 49 R39.htm IDEA: XBRL DOCUMENT v3.5.0.2
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, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Dec. 31, 2015
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   $ 15,028 $ 15,156 $ 14,999 $ 15,099  
Provision for loan losses   0 0 0 0  
Charge-offs   (4) (845) (13) (853)  
Recoveries   63 43 101 108  
Ending balance $ 14,354 15,087 14,354 15,087 14,354  
Ending ALLL related to loans collectively evaluated for impairment   13,666   13,666   $ 13,830
Ending ALLL related to loans individually evaluated for impairment   1,421   1,421   1,160
Ending ALLL related to purchased credit-impaired loans   15,087   15,087   14,999
Collectively evaluated for impairment   1,422,917   1,422,917   1,426,497
Individually evaluated for impairment   22,619   22,619   21,050
Total loans   $ 1,448,399   $ 1,448,399   $ 1,451,228
Ratio of allowance for loan losses to total loans   1.04%   1.04%   1.03%
Allowance for loan losses to non-accrual loans   554.00%   554.00%   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   $ 0   9
Purchase credit-impaired   2,863   2,863   3,681
Commercial loans | Commercial and industrial            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   2,799 2,620 3,023 2,837  
Provision for loan losses   (192) (117) (440) (392)  
Charge-offs   0 (1) (9) (3)  
Recoveries   30 38 63 98  
Ending balance 2,540 2,637 2,540 2,637 2,540  
Ending ALLL related to loans collectively evaluated for impairment   1,966   1,966   2,111
Ending ALLL related to loans individually evaluated for impairment   671   671   904
Ending ALLL related to purchased credit-impaired loans   2,637   2,637   3,023
Collectively evaluated for impairment   211,522   211,522   214,695
Individually evaluated for impairment   3,696   3,696   4,582
Total loans   $ 215,257   $ 215,257   $ 219,452
Ratio of allowance for loan losses to total loans   1.23%   1.23%   1.38%
Allowance for loan losses to non-accrual loans   12557.00%   12557.00%   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   $ 0   $ 8
Purchase credit-impaired   39   39   175
Commercial real estate loans | Commercial real estate, owner-occupied            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   1,619 2,094 2,249 1,924  
Provision for loan losses   12 (42) (618) 128  
Charge-offs   0 0 0 0  
Recoveries   0 0 0 0  
Ending balance 2,052 1,631 2,052 1,631 2,052  
Ending ALLL related to loans collectively evaluated for impairment   1,533   1,533   2,179
Ending ALLL related to loans individually evaluated for impairment   98   98   70
Ending ALLL related to purchased credit-impaired loans   1,631   1,631   2,249
Collectively evaluated for impairment   233,896   233,896   233,605
Individually evaluated for impairment   7,169   7,169   6,993
Total loans   $ 242,103   $ 242,103   $ 242,309
Ratio of allowance for loan losses to total loans   0.67%   0.67%   0.93%
Allowance for loan losses to non-accrual loans   927.00%   927.00%    
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   1,038   1,038   1,711
Commercial real estate loans | Commercial real estate, investor            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   6,571 6,292 6,178 6,672  
Provision for loan losses   19 (351) 407 (734)  
Charge-offs   0 0 0 0  
Recoveries   5 3 10 6  
Ending balance 5,944 6,595 5,944 6,595 5,944  
Ending ALLL related to loans collectively evaluated for impairment   6,123   6,123   6,178
Ending ALLL related to loans individually evaluated for impairment   472   472   0
Ending ALLL related to purchased credit-impaired loans   6,595   6,595   6,178
Collectively evaluated for impairment   697,750   697,750   711,737
Individually evaluated for impairment   3,993   3,993   2,416
Total loans   $ 703,458   $ 703,458   $ 715,879
Ratio of allowance for loan losses to total loans   0.94%   0.94%   0.86%
Allowance for loan losses to non-accrual loans   393.00%   393.00%   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   $ 0
Purchase credit-impaired   1,715   1,715   1,726
Commercial real estate loans | Construction            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   822 778 724 839  
Provision for loan losses   9 596 107 535  
Charge-offs (839) 0 (839) 0 (839)  
Recoveries   0 0 0 0  
Ending balance 535 831 535 831 535  
Ending ALLL related to loans collectively evaluated for impairment   826   826   723
Ending ALLL related to loans individually evaluated for impairment   5   5   0
Ending ALLL related to purchased credit-impaired loans   831   831   724
Collectively evaluated for impairment   73,786   73,786   62,256
Individually evaluated for impairment   3,238   3,238   3,238
Total loans   $ 77,024   $ 77,024   $ 65,495
Ratio of allowance for loan losses to total loans   1.08%   1.08%   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   $ 0   $ 1
Purchase credit-impaired   0   0   1
Residential loans | Home equity            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   1,044 923 910 859  
Provision for loan losses   31 (81) 165 (18)  
Charge-offs   0 0 0 0  
Recoveries   1 1 1 2  
Ending balance 843 1,076 843 1,076 843  
Ending ALLL related to loans collectively evaluated for impairment   1,064   1,064   907
Ending ALLL related to loans individually evaluated for impairment   12   12   3
Ending ALLL related to purchased credit-impaired loans   1,076   1,076   910
Collectively evaluated for impairment   110,774   110,774   111,673
Individually evaluated for impairment   1,395   1,395   559
Total loans   $ 112,240   $ 112,240   $ 112,300
Ratio of allowance for loan losses to total loans   0.96%   0.96%   0.81%
Allowance for loan losses to non-accrual loans   136.00%   136.00%   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   $ 0
Purchase credit-impaired   71   71   68
Residential loans | Other residential            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   430 430 394 433  
Provision for loan losses   (4) 5 32 2  
Charge-offs   0 0 0 0  
Recoveries   0 0 0 0  
Ending balance 435 426 435 426 435  
Ending ALLL related to loans collectively evaluated for impairment   362   362   327
Ending ALLL related to loans individually evaluated for impairment   64   64   67
Ending ALLL related to purchased credit-impaired loans   426   426   394
Collectively evaluated for impairment   71,774   71,774   71,143
Individually evaluated for impairment   1,987   1,987   2,011
Total loans   $ 73,761   $ 73,761   $ 73,154
Ratio of allowance for loan losses to total loans   0.58%   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   $ 0
Purchase credit-impaired   0   0   0
Consumer loans | Installment and other consumer            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   434 462 425 566  
Provision for loan losses   (20) (14) (11) (113)  
Charge-offs   (4) (5) (4) (11)  
Recoveries   27 1 27 2  
Ending balance 444 437 444 437 444  
Ending ALLL related to loans collectively evaluated for impairment   338   338   309
Ending ALLL related to loans individually evaluated for impairment   99   99   116
Ending ALLL related to purchased credit-impaired loans   437   437   425
Collectively evaluated for impairment   23,415   23,415   21,388
Individually evaluated for impairment   1,141   1,141   1,251
Total loans   $ 24,556   $ 24,556   $ 22,639
Ratio of allowance for loan losses to total loans   1.78%   1.78%   1.88%
Allowance for loan losses to non-accrual loans   694.00%   694.00%   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   $ 0
Purchase credit-impaired   0   0   0
Unallocated            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   1,309 1,557 1,096 969  
Provision for loan losses   145 4 358 592  
Charge-offs   0 0 0 0  
Recoveries   0 0 0 0  
Ending balance $ 1,561 1,454 $ 1,561 1,454 $ 1,561  
Ending ALLL related to loans collectively evaluated for impairment   1,454   1,454   1,096
Ending ALLL related to loans individually evaluated for impairment   0   0   0
Ending ALLL related to purchased credit-impaired loans   1,454   1,454   1,096
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