XML 51 R41.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans and Allowance for Loan Losses - Allowance for Loan Losses (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Dec. 31, 2016
Allowance for loan losses:          
Beginning balance $ 15,232 $ 15,087 $ 15,442 $ 14,999  
(Reversal of) provision for loan losses 0 (1,550) 0 (1,550)  
Charge-offs (6) 0 (292) (13)  
Recoveries 22 2,176 98 2,277  
Ending balance 15,248 15,713 15,248 15,713  
Ending ALLL related to loans collectively evaluated for impairment 14,662   14,662   $ 14,451
Ending ALLL related to loans individually evaluated for impairment 586   586   991
Ending ALLL 15,248   15,248   15,442
Collectively evaluated for impairment 1,504,475   1,504,475   1,465,383
Individually evaluated for impairment 17,700   17,700   18,313
Total loans $ 1,524,447   $ 1,524,447   $ 1,486,616
Ratio of allowance for loan losses to total loans 1.00%   1.00%   1.04%
Allowance for loan losses to non-accrual loans 1159.00%   1159.00%   10650.00%
Purchased credit-impaired          
Allowance for loan losses:          
Ending ALLL $ 0   $ 0   $ 0
Purchased credit-impaired 2,272   2,272   2,920
Commercial loans | Commercial and industrial          
Allowance for loan losses:          
Beginning balance 3,932 2,637 3,248 3,023  
(Reversal of) provision for loan losses 612 828 1,509 388  
Charge-offs (5) 0 (289) (9)  
Recoveries 21 29 92 92  
Ending balance 4,560 3,494 4,560 3,494  
Ending ALLL related to loans collectively evaluated for impairment 4,525   4,525   2,963
Ending ALLL related to loans individually evaluated for impairment 35   35   285
Ending ALLL 4,560   4,560   3,248
Collectively evaluated for impairment 216,594   216,594   216,368
Individually evaluated for impairment 2,050   2,050   2,207
Total loans $ 218,681   $ 218,681   $ 218,615
Ratio of allowance for loan losses to total loans 2.09%   2.09%   1.49%
Commercial loans | Commercial and industrial | Purchased credit-impaired          
Allowance for loan losses:          
Ending ALLL $ 0   $ 0   $ 0
Purchased credit-impaired 37   37   40
Commercial real estate loans | Commercial real estate, owner-occupied          
Allowance for loan losses:          
Beginning balance 2,082 1,631 1,753 2,249  
(Reversal of) provision for loan losses (56) (10) 273 (628)  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Ending balance 2,026 1,621 2,026 1,621  
Ending ALLL related to loans collectively evaluated for impairment 1,942   1,942   1,590
Ending ALLL related to loans individually evaluated for impairment 84   84   163
Ending ALLL 2,026   2,026   1,753
Collectively evaluated for impairment 256,593   256,593   239,648
Individually evaluated for impairment 6,999   6,999   6,993
Total loans $ 264,732   $ 264,732   $ 247,713
Ratio of allowance for loan losses to total loans 0.77%   0.77%   0.71%
Commercial real estate loans | Commercial real estate, owner-occupied | Purchased credit-impaired          
Allowance for loan losses:          
Ending ALLL $ 0   $ 0   $ 0
Purchased credit-impaired 1,140   1,140   1,072
Commercial real estate loans | Commercial real estate, investor          
Allowance for loan losses:          
Beginning balance 6,065 6,595 6,320 6,178  
(Reversal of) provision for loan losses 33 (2,416) (222) (2,009)  
Charge-offs 0 0 0 0  
Recoveries 0 2,146 0 2,156  
Ending balance 6,098 6,325 6,098 6,325  
Ending ALLL related to loans collectively evaluated for impairment 5,729   5,729   5,945
Ending ALLL related to loans individually evaluated for impairment 369   369   375
Ending ALLL 6,098   6,098   6,320
Collectively evaluated for impairment 717,361   717,361   720,266
Individually evaluated for impairment 3,217   3,217   2,256
Total loans $ 721,576   $ 721,576   $ 724,228
Ratio of allowance for loan losses to total loans 0.85%   0.85%   0.87%
Allowance for loan losses to non-accrual loans 596.00%   596.00%    
Commercial real estate loans | Commercial real estate, investor | Purchased credit-impaired          
Allowance for loan losses:          
Ending ALLL $ 0   $ 0   $ 0
Purchased credit-impaired 998   998   1,706
Commercial real estate loans | Construction          
Allowance for loan losses:          
Beginning balance 411 831 781 724  
(Reversal of) provision for loan losses 217 105 (153) 212  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Ending balance 628 936 628 936  
Ending ALLL related to loans collectively evaluated for impairment 623   623   773
Ending ALLL related to loans individually evaluated for impairment 5   5   8
Ending ALLL 628   628   781
Collectively evaluated for impairment 73,210   73,210   71,564
Individually evaluated for impairment 2,969   2,969   3,245
Total loans $ 76,179   $ 76,179   $ 74,809
Ratio of allowance for loan losses to total loans 0.82%   0.82%   1.04%
Commercial real estate loans | Construction | Purchased credit-impaired          
Allowance for loan losses:          
Ending ALLL $ 0   $ 0   $ 0
Purchased credit-impaired 0   0   0
Residential loans | Home equity          
Allowance for loan losses:          
Beginning balance 981 1,076 973 910  
(Reversal of) provision for loan losses 21 (125) 29 40  
Charge-offs 0 0 0 0  
Recoveries 0 1 0 2  
Ending balance 1,002 952 1,002 952  
Ending ALLL related to loans collectively evaluated for impairment 996   996   966
Ending ALLL related to loans individually evaluated for impairment 6   6   7
Ending ALLL 1,002   1,002   973
Collectively evaluated for impairment 120,629   120,629   116,390
Individually evaluated for impairment 640   640   715
Total loans $ 121,366   $ 121,366   $ 117,207
Ratio of allowance for loan losses to total loans 0.83%   0.83%   0.83%
Allowance for loan losses to non-accrual loans 343.00%   343.00%   1071.00%
Residential loans | Home equity | Purchased credit-impaired          
Allowance for loan losses:          
Ending ALLL $ 0   $ 0   $ 0
Purchased credit-impaired 97   97   102
Residential loans | Other residential          
Allowance for loan losses:          
Beginning balance 509 426 454 394  
(Reversal of) provision for loan losses 33 22 88 54  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Ending balance 542 448 542 448  
Ending ALLL related to loans collectively evaluated for impairment 540   540   399
Ending ALLL related to loans individually evaluated for impairment 2   2   55
Ending ALLL 542   542   454
Collectively evaluated for impairment 95,778   95,778   76,584
Individually evaluated for impairment 1,159   1,159   1,965
Total loans $ 96,937   $ 96,937   $ 78,549
Ratio of allowance for loan losses to total loans 0.56%   0.56%   0.58%
Residential loans | Other residential | Purchased credit-impaired          
Allowance for loan losses:          
Ending ALLL $ 0   $ 0   $ 0
Purchased credit-impaired 0   0   0
Consumer loans | Installment and other consumer          
Allowance for loan losses:          
Beginning balance 340 437 372 425  
(Reversal of) provision for loan losses (5) (73) (40) (84)  
Charge-offs (1) 0 (3) (4)  
Recoveries 1 0 6 27  
Ending balance 335 364 335 364  
Ending ALLL related to loans collectively evaluated for impairment 250   250   274
Ending ALLL related to loans individually evaluated for impairment 85   85   98
Ending ALLL 335   335   372
Collectively evaluated for impairment 24,310   24,310   24,563
Individually evaluated for impairment 666   666   932
Total loans $ 24,976   $ 24,976   $ 25,495
Ratio of allowance for loan losses to total loans 1.34%   1.34%   1.46%
Allowance for loan losses to non-accrual loans         683.00%
Consumer loans | Installment and other consumer | Purchased credit-impaired          
Allowance for loan losses:          
Ending ALLL $ 0   $ 0   $ 0
Purchased credit-impaired 0   0   0
Unallocated          
Allowance for loan losses:          
Beginning balance 912 1,454 1,541 1,096  
(Reversal of) provision for loan losses (855) 119 (1,484) 477  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Ending balance 57 $ 1,573 57 $ 1,573  
Ending ALLL related to loans collectively evaluated for impairment 57   57   1,541
Ending ALLL related to loans individually evaluated for impairment 0   0   0
Ending ALLL 57   57   1,541
Collectively evaluated for impairment 0   0   0
Individually evaluated for impairment 0   0   0
Total loans 0   0   0
Unallocated | Purchased credit-impaired          
Allowance for loan losses:          
Ending ALLL 0   0   0
Purchased credit-impaired $ 0   $ 0   $ 0