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 9 Months Ended
Jun. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Dec. 31, 2015
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   $ 15,087 $ 14,354 $ 14,999 $ 15,099  
(Reversal of) provision for loan losses   (1,550) 0 (1,550) 0  
Charge-offs   0 (3) (13) (856)  
Recoveries   2,176 106 2,277 214  
Ending balance $ 14,354 15,713 14,457 15,713 14,457  
Ending ALLL related to loans collectively evaluated for impairment   14,370   14,370   $ 13,830
Ending ALLL related to loans individually evaluated for impairment   1,343   1,343   1,160
Ending ALLL related to purchased credit-impaired loans   15,713   15,713   14,999
Collectively evaluated for impairment   1,445,132   1,445,132   1,426,497
Individually evaluated for impairment   19,657   19,657   21,050
Total loans   $ 1,467,663   $ 1,467,663   $ 1,451,228
Ratio of allowance for loan losses to total loans   1.07%   1.07%   1.03%
Allowance for loan losses to non-accrual loans   2910.00%   2910.00%   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   2,874   2,874   3,681
Commercial loans | Commercial and industrial            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   2,637 2,540 3,023 2,837  
(Reversal of) provision for loan losses   828 86 388 (306)  
Charge-offs   0 (2) (9) (5)  
Recoveries   29 92 92 190  
Ending balance 2,540 3,494 2,716 3,494 2,716  
Ending ALLL related to loans collectively evaluated for impairment   2,925   2,925   2,111
Ending ALLL related to loans individually evaluated for impairment   569   569   904
Ending ALLL related to purchased credit-impaired loans   3,494   3,494   3,023
Collectively evaluated for impairment   218,159   218,159   214,695
Individually evaluated for impairment   3,008   3,008   4,582
Total loans   $ 221,207   $ 221,207   $ 219,452
Ratio of allowance for loan losses to total loans   1.58%   1.58%   1.38%
Allowance for loan losses to non-accrual loans   7941.00%   7941.00%   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   40   40   175
Commercial real estate loans | Commercial real estate, owner-occupied            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   1,631 2,052 2,249 1,924  
(Reversal of) provision for loan losses   (10) 17 (628) 145  
Charge-offs   0 0 0 0  
Recoveries   0 0 0 0  
Ending balance 2,052 1,621 2,069 1,621 2,069  
Ending ALLL related to loans collectively evaluated for impairment   1,513   1,513   2,179
Ending ALLL related to loans individually evaluated for impairment   108   108   70
Ending ALLL related to purchased credit-impaired loans   1,621   1,621   2,249
Collectively evaluated for impairment   229,316   229,316   233,605
Individually evaluated for impairment   7,169   7,169   6,993
Total loans   $ 237,538   $ 237,538   $ 242,309
Ratio of allowance for loan losses to total loans   0.68%   0.68%   0.93%
Allowance for loan losses to non-accrual loans   921.00%   921.00%    
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   1,053   1,053   1,711
Commercial real estate loans | Commercial real estate, investor            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   6,595 5,944 6,178 6,672  
(Reversal of) provision for loan losses   (2,416) 128 (2,009) (606)  
Charge-offs   0 0 0 0  
Recoveries   2,146 12 2,156 18  
Ending balance 5,944 6,325 6,084 6,325 6,084  
Ending ALLL related to loans collectively evaluated for impairment   5,851   5,851   6,178
Ending ALLL related to loans individually evaluated for impairment   474   474   0
Ending ALLL related to purchased credit-impaired loans   6,325   6,325   6,178
Collectively evaluated for impairment   711,042   711,042   711,737
Individually evaluated for impairment   2,299   2,299   2,416
Total loans   $ 715,051   $ 715,051   $ 715,879
Ratio of allowance for loan losses to total loans   0.88%   0.88%   0.86%
Allowance for loan losses to non-accrual loans           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   1,710   1,710   1,726
Commercial real estate loans | Construction            
Allowance for Loan and Lease Losses [Roll Forward]            
Beginning balance   831 535 724 839  
(Reversal of) provision for loan losses   105 158 212 693  
Charge-offs (839) 0 0 0 (839)  
Recoveries   0 0 0 0  
Ending balance 535 936 693 936 693  
Ending ALLL related to loans collectively evaluated for impairment   931   931   723
Ending ALLL related to loans individually evaluated for impairment   5   5   0
Ending ALLL related to purchased credit-impaired loans   936   936   724
Collectively evaluated for impairment   77,253   77,253   62,256
Individually evaluated for impairment   3,238   3,238   3,238
Total loans   $ 80,491   $ 80,491   $ 65,495
Ratio of allowance for loan losses to total loans   1.16%   1.16%   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   1,076 843 910 859  
(Reversal of) provision for loan losses   (125) 9 40 (9)  
Charge-offs   0 0 0 0  
Recoveries   1 1 2 3  
Ending balance 843 952 853 952 853  
Ending ALLL related to loans collectively evaluated for impairment   918   918   907
Ending ALLL related to loans individually evaluated for impairment   34   34   3
Ending ALLL related to purchased credit-impaired loans   952   952   910
Collectively evaluated for impairment   110,255   110,255   111,673
Individually evaluated for impairment   885   885   559
Total loans   $ 111,211   $ 111,211   $ 112,300
Ratio of allowance for loan losses to total loans   0.86%   0.86%   0.81%
Allowance for loan losses to non-accrual loans   366.00%   366.00%   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   426 435 394 433  
(Reversal of) provision for loan losses   22 (50) 54 (48)  
Charge-offs   0 0 0 0  
Recoveries   0 0 0 0  
Ending balance 435 448 385 448 385  
Ending ALLL related to loans collectively evaluated for impairment   389   389   327
Ending ALLL related to loans individually evaluated for impairment   59   59   67
Ending ALLL related to purchased credit-impaired loans   448   448   394
Collectively evaluated for impairment   75,795   75,795   71,143
Individually evaluated for impairment   1,974   1,974   2,011
Total loans   $ 77,769   $ 77,769   $ 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   437 444 425 566  
(Reversal of) provision for loan losses   (73) 32 (84) (81)  
Charge-offs   0 (1) (4) (12)  
Recoveries   0 1 27 3  
Ending balance 444 364 476 364 476  
Ending ALLL related to loans collectively evaluated for impairment   270   270   309
Ending ALLL related to loans individually evaluated for impairment   94   94   116
Ending ALLL related to purchased credit-impaired loans   364   364   425
Collectively evaluated for impairment   23,312   23,312   21,388
Individually evaluated for impairment   1,084   1,084   1,251
Total loans   $ 24,396   $ 24,396   $ 22,639
Ratio of allowance for loan losses to total loans   1.49%   1.49%   1.88%
Allowance for loan losses to non-accrual loans   607.00%   607.00%   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   1,454 1,561 1,096 969  
(Reversal of) provision for loan losses   119 (380) 477 212  
Charge-offs   0 0 0 0  
Recoveries   0 0 0 0  
Ending balance $ 1,561 1,573 $ 1,181 1,573 $ 1,181  
Ending ALLL related to loans collectively evaluated for impairment   1,573   1,573   1,096
Ending ALLL related to loans individually evaluated for impairment   0   0   0
Ending ALLL related to purchased credit-impaired loans   1,573   1,573   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