XML 55 R45.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans and Allowance for Loan Losses - Allowance for Loan Losses (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Dec. 31, 2017
Allowance for loan losses:          
Beginning balance $ 15,771 $ 15,219 $ 15,767 $ 15,442  
Provision for loan losses 0 0 0 0  
Charge-offs (5) 0 (5) (287)  
Recoveries 47 13 51 77  
Ending balance 15,813 15,232 15,813 15,232  
Ending ALLL related to loans collectively evaluated for impairment 15,310   15,310   $ 15,254
Ending ALLL related to loans individually evaluated for impairment 503   503   513
Ending ALLL 15,813   15,813   15,767
Collectively evaluated for impairment 1,699,592   1,699,592   1,659,972
Individually evaluated for impairment 15,879   15,879   16,926
Total loans $ 1,717,611   $ 1,717,611   $ 1,679,013
Ratio of allowance for loan losses to total loans 0.92%   0.92%   0.94%
Allowance for loan losses to non-accrual loans 4107.00%   4107.00%   3883.00%
Purchased credit-impaired          
Allowance for loan losses:          
Ending ALLL $ 0   $ 0   $ 0
Purchased credit-impaired 2,140   2,140   2,115
Commercial loans | Commercial and industrial          
Allowance for loan losses:          
Beginning balance 3,693 4,413 3,654 3,248  
Provision for loan losses (1,098) (490) (1,063) 896  
Charge-offs (3) 0 (3) (284)  
Recoveries 5 9 9 72  
Ending balance 2,597 3,932 2,597 3,932  
Ending ALLL related to loans collectively evaluated for impairment 2,365   2,365   3,604
Ending ALLL related to loans individually evaluated for impairment 232   232   50
Ending ALLL 2,597   2,597   3,654
Collectively evaluated for impairment 240,035   240,035   233,605
Individually evaluated for impairment 1,917   1,917   2,165
Total loans $ 241,994   $ 241,994   $ 235,835
Ratio of allowance for loan losses to total loans 1.07%   1.07%   1.55%
Commercial loans | Commercial and industrial | Purchased credit-impaired          
Allowance for loan losses:          
Ending ALLL $ 0   $ 0   $ 0
Purchased credit-impaired 42   42   65
Commercial real estate loans | Commercial real estate, owner-occupied          
Allowance for loan losses:          
Beginning balance 2,080 1,992 2,294 1,753  
Provision for loan losses 259 90 45 329  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Ending balance 2,339 2,082 2,339 2,082  
Ending ALLL related to loans collectively evaluated for impairment 2,213   2,213   2,106
Ending ALLL related to loans individually evaluated for impairment 126   126   188
Ending ALLL 2,339   2,339   2,294
Collectively evaluated for impairment 309,376   309,376   292,798
Individually evaluated for impairment 7,002   7,002   6,999
Total loans $ 317,587   $ 317,587   $ 300,963
Ratio of allowance for loan losses to total loans 0.74%   0.74%   0.76%
Commercial real estate loans | Commercial real estate, owner-occupied | Purchased credit-impaired          
Allowance for loan losses:          
Ending ALLL $ 0   $ 0   $ 0
Purchased credit-impaired 1,209   1,209   1,166
Commercial real estate loans | Commercial real estate, investor          
Allowance for loan losses:          
Beginning balance 6,455 6,133 6,475 6,320  
Provision for loan losses 935 (68) 915 (255)  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Ending balance 7,390 6,065 7,390 6,065  
Ending ALLL related to loans collectively evaluated for impairment 7,343   7,343   6,316
Ending ALLL related to loans individually evaluated for impairment 47   47   159
Ending ALLL 7,390   7,390   6,475
Collectively evaluated for impairment 837,022   837,022   820,023
Individually evaluated for impairment 1,844   1,844   2,171
Total loans $ 839,667   $ 839,667   $ 822,984
Ratio of allowance for loan losses to total loans 0.88%   0.88%   0.79%
Commercial real estate loans | Commercial real estate, investor | Purchased credit-impaired          
Allowance for loan losses:          
Ending ALLL $ 0   $ 0   $ 0
Purchased credit-impaired 801   801   790
Commercial real estate loans | Construction          
Allowance for loan losses:          
Beginning balance 697 546 681 781  
Provision for loan losses (189) (135) (173) (370)  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Ending balance 508 411 508 411  
Ending ALLL related to loans collectively evaluated for impairment 508   508   674
Ending ALLL related to loans individually evaluated for impairment 0   0   7
Ending ALLL 508   508   681
Collectively evaluated for impairment 54,324   54,324   60,859
Individually evaluated for impairment 2,691   2,691   2,969
Total loans $ 57,015   $ 57,015   $ 63,828
Ratio of allowance for loan losses to total loans 0.89%   0.89%   1.07%
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 979 990 1,031 973  
Provision for loan losses (27) (9) (79) 8  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Ending balance 952 981 952 981  
Ending ALLL related to loans collectively evaluated for impairment 946   946   1,025
Ending ALLL related to loans individually evaluated for impairment 6   6   6
Ending ALLL 952   952   1,031
Collectively evaluated for impairment 125,211   125,211   131,620
Individually evaluated for impairment 732   732   753
Total loans $ 126,031   $ 126,031   $ 132,467
Ratio of allowance for loan losses to total loans 0.76%   0.76%   0.78%
Allowance for loan losses to non-accrual loans 247.00%   247.00%   254.00%
Residential loans | Home equity | Purchased credit-impaired          
Allowance for loan losses:          
Ending ALLL $ 0   $ 0   $ 0
Purchased credit-impaired 88   88   94
Residential loans | Other residential          
Allowance for loan losses:          
Beginning balance 543 444 536 454  
Provision for loan losses 203 65 210 55  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Ending balance 746 509 746 509  
Ending ALLL related to loans collectively evaluated for impairment 746   746   535
Ending ALLL related to loans individually evaluated for impairment 0   0   1
Ending ALLL 746   746   536
Collectively evaluated for impairment 107,840   107,840   94,378
Individually evaluated for impairment 989   989   1,148
Total loans $ 108,829   $ 108,829   $ 95,526
Ratio of allowance for loan losses to total loans 0.69%   0.69%   0.56%
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 351 359 378 372  
Provision for loan losses (66) (23) (93) (34)  
Charge-offs (2) 0 (2) (3)  
Recoveries 42 4 42 5  
Ending balance 325 340 325 340  
Ending ALLL related to loans collectively evaluated for impairment 233   233   276
Ending ALLL related to loans individually evaluated for impairment 92   92   102
Ending ALLL 325   325   378
Collectively evaluated for impairment 25,784   25,784   26,689
Individually evaluated for impairment 704   704   721
Total loans $ 26,488   $ 26,488   $ 27,410
Ratio of allowance for loan losses to total loans 1.23%   1.23%   1.38%
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 973 342 718 1,541  
Provision for loan losses (17) 570 238 (629)  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Ending balance 956 $ 912 956 $ 912  
Ending ALLL related to loans collectively evaluated for impairment 956   956   718
Ending ALLL related to loans individually evaluated for impairment 0   0   0
Ending ALLL 956   956   718
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