XML 118 R97.htm IDEA: XBRL DOCUMENT v3.8.0.1
Allowance for Loan Losses (Details 1) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Rollforward of the allowance for loan losses                            
Beginning balance       $ 42,737       $ 42,437 $ 42,737 $ 42,437 $ 42,289      
Charge-offs                 (7,008) (9,471) (6,776)      
Recoveries                 2,932 2,241 2,174      
Net charge-offs                 (4,076) (7,230) (4,602)      
Provision for loan losses                   6,604 3,913      
Benefit attributable to FDIC loss share agreements                   (265) (872)      
Recoveries payable to FDIC                   1,191 1,709      
Provision for loan losses charged to operations $ 2,150 $ 2,150 $ 1,750 1,500 $ 1,650 $ 2,650 $ 1,430 1,800 7,550 7,530 4,750      
Ending balance 46,211       42,737       46,211 42,737 42,437      
Period-End Amount Allocated to:                            
Individually evaluated for impairment                       $ 2,674 $ 4,141 $ 7,600
Collectively evaluated for impairment                       41,760 35,776 33,131
Acquired with deteriorated credit quality 46,211     42,737 42,737     42,437 42,737 42,437 42,289 46,211 42,737 42,437
Receivables Acquired with Deteriorated Credit Quality                            
Rollforward of the allowance for loan losses                            
Beginning balance       2,820       1,706 2,820 1,706        
Ending balance 1,777       2,820       1,777 2,820 1,706      
Period-End Amount Allocated to:                            
Acquired with deteriorated credit quality 1,777     2,820 2,820     1,706 2,820 1,706 1,706 1,777 2,820 1,706
Commercial, financial, agricultural                            
Rollforward of the allowance for loan losses                            
Beginning balance       5,486       4,186 5,486 4,186 3,305      
Charge-offs                 (2,874) (2,725) (943)      
Recoveries                 422 331 361      
Net charge-offs                 (2,452) (2,394) (582)      
Provision for loan losses                   3,716 1,489      
Benefit attributable to FDIC loss share agreements                   (61) (64)      
Recoveries payable to FDIC                   39 38      
Provision for loan losses charged to operations                 2,508 3,694 1,463      
Ending balance 5,542       5,486       5,542 5,486 4,186      
Period-End Amount Allocated to:                            
Individually evaluated for impairment                       190 446 6
Collectively evaluated for impairment                       5,040 4,668 3,827
Acquired with deteriorated credit quality 5,542     5,486 5,486     4,186 5,486 4,186 3,305 5,542 5,486 4,186
Commercial, financial, agricultural | Receivables Acquired with Deteriorated Credit Quality                            
Rollforward of the allowance for loan losses                            
Beginning balance       372       353 372 353        
Ending balance 312       372       312 372 353      
Period-End Amount Allocated to:                            
Acquired with deteriorated credit quality 312     372 372     353 372 353 353 312 372 353
Real estate – construction                            
Rollforward of the allowance for loan losses                            
Beginning balance       2,380       1,852 2,380 1,852 1,415      
Charge-offs                 0 0 (26)      
Recoveries                 105 47 26      
Net charge-offs                 105 47 0      
Provision for loan losses                   364 435      
Benefit attributable to FDIC loss share agreements                   0 0      
Recoveries payable to FDIC                   117 2      
Provision for loan losses charged to operations                 943 481 437      
Ending balance 3,428       2,380       3,428 2,380 1,852      
Period-End Amount Allocated to:                            
Individually evaluated for impairment                       4 1 20
Collectively evaluated for impairment                       3,424 2,379 1,832
Acquired with deteriorated credit quality 3,428     2,380 2,380     1,852 2,380 1,852 1,415 3,428 2,380 1,852
Real estate – construction | Receivables Acquired with Deteriorated Credit Quality                            
Rollforward of the allowance for loan losses                            
Beginning balance       0       0 0 0        
Ending balance 0       0       0 0 0      
Period-End Amount Allocated to:                            
Acquired with deteriorated credit quality 0     0 0     0 0 0 0 0 0 0
Real estate – 1-4 family mortgage                            
Rollforward of the allowance for loan losses                            
Beginning balance       14,294       13,908 14,294 13,908 13,549      
Charge-offs                 (1,713) (3,906) (2,173)      
Recoveries                 733 997 1,064      
Net charge-offs                 (980) (2,909) (1,109)      
Provision for loan losses                   2,616 650      
Benefit attributable to FDIC loss share agreements                   (115) (91)      
Recoveries payable to FDIC                   794 909      
Provision for loan losses charged to operations                 (1,305) 3,295 1,468      
Ending balance 12,009       14,294       12,009 14,294 13,908      
Period-End Amount Allocated to:                            
Individually evaluated for impairment                       606 1,134 4,475
Collectively evaluated for impairment                       10,831 12,319 9,177
Acquired with deteriorated credit quality 12,009     14,294 14,294     13,908 14,294 13,908 13,549 12,009 14,294 13,908
Real estate – 1-4 family mortgage | Receivables Acquired with Deteriorated Credit Quality                            
Rollforward of the allowance for loan losses                            
Beginning balance       841       256 841 256        
Ending balance 572       841       572 841 256      
Period-End Amount Allocated to:                            
Acquired with deteriorated credit quality 572     841 841     256 841 256 256 572 841 256
Real estate – commercial mortgage                            
Rollforward of the allowance for loan losses                            
Beginning balance       19,059       21,111 19,059 21,111 22,759      
Charge-offs                 (1,791) (2,123) (2,613)      
Recoveries                 1,565 757 614      
Net charge-offs                 (226) (1,366) (1,999)      
Provision for loan losses                   (879) 312      
Benefit attributable to FDIC loss share agreements                   (48) (717)      
Recoveries payable to FDIC                   241 756      
Provision for loan losses charged to operations                 4,551 (686) 351      
Ending balance 23,384       19,059       23,384 19,059 21,111      
Period-End Amount Allocated to:                            
Individually evaluated for impairment                       1,867 2,445 3,099
Collectively evaluated for impairment                       20,625 15,008 16,916
Acquired with deteriorated credit quality 23,384     19,059 19,059     21,111 19,059 21,111 22,759 23,384 19,059 21,111
Real estate – commercial mortgage | Receivables Acquired with Deteriorated Credit Quality                            
Rollforward of the allowance for loan losses                            
Beginning balance       1,606       1,096 1,606 1,096        
Ending balance 892       1,606       892 1,606 1,096      
Period-End Amount Allocated to:                            
Acquired with deteriorated credit quality 892     1,606 1,606     1,096 1,606 1,096 1,096 892 1,606 1,096
Installment and Other                            
Rollforward of the allowance for loan losses                            
Beginning balance       1,518       1,380 1,518 1,380 1,261      
Charge-offs                 (630) (717) (1,021)      
Recoveries                 107 109 109      
Net charge-offs                 (523) (608) (912)      
Provision for loan losses                   787 1,027      
Benefit attributable to FDIC loss share agreements                   (41) 0      
Recoveries payable to FDIC                   0 4      
Provision for loan losses charged to operations                 853 746 1,031      
Ending balance 1,848       1,518       1,848 1,518 1,380      
Period-End Amount Allocated to:                            
Individually evaluated for impairment                       7 115 0
Collectively evaluated for impairment                       1,840 1,402 1,379
Acquired with deteriorated credit quality 1,848     1,518 1,518     1,380 1,518 1,380 1,261 1,848 1,518 1,380
Installment and Other | Receivables Acquired with Deteriorated Credit Quality                            
Rollforward of the allowance for loan losses                            
Beginning balance       1       1 1 1        
Ending balance 1       1       1 1 1      
Period-End Amount Allocated to:                            
Acquired with deteriorated credit quality $ 1     $ 1 $ 1     $ 1 $ 1 $ 1 $ 1 $ 1 $ 1 $ 1