XML 56 R45.htm IDEA: XBRL DOCUMENT v3.5.0.2
Allowance for Loan and Lease Losses (Details 6) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Dec. 31, 2015
Impaired Loans and Leases          
Recorded investment $ 73,585   $ 73,585   $ 51,705
Unpaid principal balance 73,542   73,542   51,686
Related Allowance 6,270   6,270   3,638
Average recorded investment 74,240 $ 60,191 67,085 $ 58,643  
Interest income recognized, Total 379 333 986 956  
Recorded investment in loans and leases by portfolio segment          
Total, Allowance 58,892   58,892   56,739
Total Loans and Leases 5,332,300   5,332,300   4,995,540
Originated          
Impaired Loans and Leases          
Recorded investment, loans with no related allowance recorded 31,407   31,407   21,437
Recorded investment, loans with related allowance recorded 19,108   19,108   8,365
Recorded investment 50,515   50,515   29,802
Unpaid principal balance with no related allowance recorded 31,371   31,371   21,405
Unpaid principal balance with related allowance recorded 19,086   19,086   8,363
Unpaid principal balance 50,457   50,457   29,768
Related Allowance 5,831   5,831   3,369
Recorded investment, nonaccrual loans 29,700   29,700   9,300
Average recorded investment with no related allowance recorded 31,590 22,610 26,122 23,654  
Average recorded investment with related allowance recorded 19,187 13,872 18,139 11,590  
Average recorded investment 50,777 36,482 44,261 35,244  
Interest income recognized with no related allowance recorded 214 207 586 584  
Interest income recognized with related allowance recorded 51 51 151 156  
Interest income recognized, Total 265 258 737 740  
Recorded investment in loans and leases by portfolio segment          
Loans and Leases Individually Evaluated for Impairment, Allowance 5,831   5,831   3,369
Loans and Leases Collectively Evaluated for Impairment, Allowance 51,421   51,421   51,618
Total, Allowance 57,252   57,252   54,987
Loans and Leases Individually Evaluated for Impairment, Portfolio 49,946   49,946   29,184
Loans and Leases Collectively Evaluated for Impairment, Portfolio 4,935,977   4,935,977   4,543,704
Total Loans and Leases 4,985,923   4,985,923   4,572,888
Acquired          
Impaired Loans and Leases          
Recorded investment, loans with no related allowance recorded 22,159   22,159   18,637
Recorded investment, loans with related allowance recorded 911   911   3,266
Recorded investment 23,070   23,070   21,903
Unpaid principal balance with no related allowance recorded 22,174   22,174   18,652
Unpaid principal balance with related allowance recorded 911   911   3,266
Unpaid principal balance 23,085   23,085   21,918
Related Allowance 439   439   269
Recorded investment, nonaccrual loans 4,000   4,000   7,100
Average recorded investment with no related allowance recorded 22,554 23,020 20,390 22,355  
Average recorded investment with related allowance recorded 909 689 2,434 1,044  
Average recorded investment 23,463 23,709 22,824 23,399  
Interest income recognized with no related allowance recorded 112 74 243 210  
Interest income recognized with related allowance recorded 2 1 6 6  
Interest income recognized, Total 114 75 249 216  
Recorded investment in loans and leases by portfolio segment          
Loans and Leases Individually Evaluated for Impairment, Allowance 439   439   269
Loans and Leases Collectively Evaluated for Impairment, Allowance 319   319   449
Total, Allowance 1,640   1,640   1,752
Loans and Leases Individually Evaluated for Impairment, Portfolio 6,865   6,865   9,884
Loans and Leases Collectively Evaluated for Impairment, Portfolio 142,324   142,324   181,084
Total Loans and Leases 346,377   346,377   422,652
Acquired | Receivables Acquired with Deteriorated Credit Quality          
Recorded investment in loans and leases by portfolio segment          
Total, Allowance 882   882   1,034
Total Loans and Leases 197,188   197,188   231,684
Commercial real estate loans          
Recorded investment in loans and leases by portfolio segment          
Total, Allowance 28,056   28,056   30,151
Total Loans and Leases 2,883,428   2,883,428   2,664,394
Commercial real estate loans | Originated          
Impaired Loans and Leases          
Recorded investment, loans with no related allowance recorded 6,608   6,608   2,758
Recorded investment, loans with related allowance recorded 4,543   4,543   6,150
Unpaid principal balance with no related allowance recorded 6,604   6,604   2,756
Unpaid principal balance with related allowance recorded 4,542   4,542   6,150
Related Allowance 153   153   2,167
Average recorded investment with no related allowance recorded 6,636 3,077 5,655 4,403  
Average recorded investment with related allowance recorded 4,549 6,172 4,957 4,791  
Interest income recognized with no related allowance recorded 49 21 119 65  
Interest income recognized with related allowance recorded 48 49 146 148  
Recorded investment in loans and leases by portfolio segment          
Loans and Leases Individually Evaluated for Impairment, Allowance 153   153   2,167
Loans and Leases Collectively Evaluated for Impairment, Allowance 26,978   26,978   26,857
Total, Allowance 27,131   27,131   29,024
Loans and Leases Individually Evaluated for Impairment, Portfolio 11,151   11,151   8,907
Loans and Leases Collectively Evaluated for Impairment, Portfolio 2,683,110   2,683,110   2,426,248
Total Loans and Leases 2,694,261   2,694,261   2,435,155
Commercial real estate loans | Acquired          
Impaired Loans and Leases          
Recorded investment, loans with no related allowance recorded 9,851   9,851   7,035
Recorded investment, loans with related allowance recorded 0   0   2,606
Unpaid principal balance with no related allowance recorded 9,851   9,851   7,035
Unpaid principal balance with related allowance recorded 0   0   2,606
Related Allowance 0   0   148
Average recorded investment with no related allowance recorded 9,952 10,813 8,341 9,912  
Average recorded investment with related allowance recorded 0 0 1,458 81  
Interest income recognized with no related allowance recorded 67 39 126 114  
Interest income recognized with related allowance recorded 0 0 0 0  
Recorded investment in loans and leases by portfolio segment          
Loans and Leases Individually Evaluated for Impairment, Allowance 0   0   148
Loans and Leases Collectively Evaluated for Impairment, Allowance 260   260   333
Total, Allowance 925   925   1,127
Loans and Leases Individually Evaluated for Impairment, Portfolio 546   546   3,188
Loans and Leases Collectively Evaluated for Impairment, Portfolio 51,933   51,933   63,857
Total Loans and Leases 189,167   189,167   229,239
Commercial real estate loans | Acquired | Receivables Acquired with Deteriorated Credit Quality          
Recorded investment in loans and leases by portfolio segment          
Total, Allowance 665   665   646
Total Loans and Leases 136,688   136,688   162,194
Commercial          
Recorded investment in loans and leases by portfolio segment          
Total, Allowance 26,464   26,464   22,018
Total Loans and Leases 1,470,866   1,470,866   1,374,296
Commercial | Originated          
Impaired Loans and Leases          
Recorded investment, loans with no related allowance recorded 21,338   21,338   14,097
Recorded investment, loans with related allowance recorded 14,317   14,317   2,215
Unpaid principal balance with no related allowance recorded 21,311   21,311   14,074
Unpaid principal balance with related allowance recorded 14,298   14,298   2,213
Related Allowance 5,580   5,580   1,202
Average recorded investment with no related allowance recorded 21,474 15,112 16,602 15,095  
Average recorded investment with related allowance recorded 14,390 7,700 13,017 6,687  
Interest income recognized with no related allowance recorded 147 171 412 474  
Interest income recognized with related allowance recorded 3 2 5 8  
Recorded investment in loans and leases by portfolio segment          
Loans and Leases Individually Evaluated for Impairment, Allowance 5,580   5,580   1,202
Loans and Leases Collectively Evaluated for Impairment, Allowance 20,365   20,365   20,545
Total, Allowance 25,945   25,945   21,747
Loans and Leases Individually Evaluated for Impairment, Portfolio 35,185   35,185   15,806
Loans and Leases Collectively Evaluated for Impairment, Portfolio 1,413,462   1,413,462   1,333,656
Total Loans and Leases 1,448,647   1,448,647   1,349,462
Commercial | Acquired          
Impaired Loans and Leases          
Recorded investment, loans with no related allowance recorded 3,886   3,886   4,053
Recorded investment, loans with related allowance recorded 486   486   486
Unpaid principal balance with no related allowance recorded 3,886   3,886   4,052
Unpaid principal balance with related allowance recorded 486   486   486
Related Allowance 410   410   112
Average recorded investment with no related allowance recorded 4,127 4,113 4,254 4,516  
Average recorded investment with related allowance recorded 486 596 486 689  
Interest income recognized with no related allowance recorded 29 16 66 48  
Interest income recognized with related allowance recorded 0 0 0 0  
Recorded investment in loans and leases by portfolio segment          
Loans and Leases Individually Evaluated for Impairment, Allowance 410   410   112
Loans and Leases Collectively Evaluated for Impairment, Allowance 19   19   71
Total, Allowance 519   519   271
Loans and Leases Individually Evaluated for Impairment, Portfolio 3,454   3,454   4,090
Loans and Leases Collectively Evaluated for Impairment, Portfolio 11,860   11,860   12,081
Total Loans and Leases 22,219   22,219   24,834
Commercial | Acquired | Receivables Acquired with Deteriorated Credit Quality          
Recorded investment in loans and leases by portfolio segment          
Total, Allowance 90   90   88
Total Loans and Leases 6,905   6,905   8,663
Consumer loans          
Recorded investment in loans and leases by portfolio segment          
Total, Allowance 4,222   4,222   4,301
Total Loans and Leases 970,399   970,399   943,172
Consumer loans | Originated          
Impaired Loans and Leases          
Recorded investment, loans with no related allowance recorded 3,461   3,461   4,582
Recorded investment, loans with related allowance recorded 248   248   0
Unpaid principal balance with no related allowance recorded 3,456   3,456   4,575
Unpaid principal balance with related allowance recorded 246   246   0
Related Allowance 98   98   0
Average recorded investment with no related allowance recorded 3,480 4,421 3,865 4,156  
Average recorded investment with related allowance recorded 248 0 165 112  
Interest income recognized with no related allowance recorded 18 15 55 45  
Interest income recognized with related allowance recorded 0 0 0 0  
Recorded investment in loans and leases by portfolio segment          
Loans and Leases Individually Evaluated for Impairment, Allowance 98   98   0
Loans and Leases Collectively Evaluated for Impairment, Allowance 3,928   3,928   3,947
Total, Allowance 4,026   4,026   3,947
Loans and Leases Individually Evaluated for Impairment, Portfolio 3,610   3,610   4,471
Loans and Leases Collectively Evaluated for Impairment, Portfolio 831,798   831,798   770,122
Total Loans and Leases 835,408   835,408   774,593
Consumer loans | Acquired          
Impaired Loans and Leases          
Recorded investment, loans with no related allowance recorded 8,422   8,422   7,549
Recorded investment, loans with related allowance recorded 425   425   174
Unpaid principal balance with no related allowance recorded 8,437   8,437   7,565
Unpaid principal balance with related allowance recorded 425   425   174
Related Allowance 29   29   9
Average recorded investment with no related allowance recorded 8,475 8,094 7,795 7,927  
Average recorded investment with related allowance recorded 423 93 490 274  
Interest income recognized with no related allowance recorded 16 19 51 48  
Interest income recognized with related allowance recorded 2 $ 1 6 $ 6  
Recorded investment in loans and leases by portfolio segment          
Loans and Leases Individually Evaluated for Impairment, Allowance 29   29   9
Loans and Leases Collectively Evaluated for Impairment, Allowance 40   40   45
Total, Allowance 196   196   354
Loans and Leases Individually Evaluated for Impairment, Portfolio 2,865   2,865   2,606
Loans and Leases Collectively Evaluated for Impairment, Portfolio 78,531   78,531   105,146
Total Loans and Leases 134,991   134,991   168,579
Consumer loans | Acquired | Receivables Acquired with Deteriorated Credit Quality          
Recorded investment in loans and leases by portfolio segment          
Total, Allowance 127   127   300
Total Loans and Leases 53,595   53,595   60,827
Indirect automobile loans          
Recorded investment in loans and leases by portfolio segment          
Total, Allowance 150   150   269
Total Loans and Leases 7,607   7,607   13,678
Indirect automobile loans | Originated          
Recorded investment in loans and leases by portfolio segment          
Loans and Leases Individually Evaluated for Impairment, Allowance 0   0   0
Loans and Leases Collectively Evaluated for Impairment, Allowance 150   150   269
Total, Allowance 150   150   269
Loans and Leases Individually Evaluated for Impairment, Portfolio 0   0   0
Loans and Leases Collectively Evaluated for Impairment, Portfolio 7,607   7,607   13,678
Total Loans and Leases 7,607   7,607   13,678
Indirect automobile loans | Acquired          
Recorded investment in loans and leases by portfolio segment          
Loans and Leases Individually Evaluated for Impairment, Allowance 0   0   0
Loans and Leases Collectively Evaluated for Impairment, Allowance 0   0   0
Total, Allowance 0   0   0
Loans and Leases Individually Evaluated for Impairment, Portfolio 0   0   0
Loans and Leases Collectively Evaluated for Impairment, Portfolio 0   0   0
Total Loans and Leases 0   0   0
Indirect automobile loans | Acquired | Receivables Acquired with Deteriorated Credit Quality          
Recorded investment in loans and leases by portfolio segment          
Total, Allowance 0   0   0
Total Loans and Leases $ 0   $ 0   $ 0