XML 98 R58.htm IDEA: XBRL DOCUMENT v3.3.0.814
Loans and Allowance for Loan Losses (Details 6) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Dec. 31, 2014
Allowance for loan losses:          
Charge-offs $ (1,671) $ (3,592) $ (6,716) $ (6,851)  
Recoveries 928 1,016 2,576 2,611  
Provision (benefit) 1,075 2,091 5,038 5,109  
Non-acquired loans          
Allowance for loan losses:          
Balance at beginning of period 34,782 35,422 34,539 34,331  
Charge-offs (1,530) (2,713) (4,206) (5,972)  
Recoveries 655 575 2,253 2,170  
Provision (benefit) 1,209 1,520 2,530 4,275  
Balance at end of period 35,116 34,804 35,116 34,804  
Loans individually evaluated for impairment 1,456 1,377 1,456 1,377  
Loans collectively evaluated for impairment 33,660 33,427 33,660 33,427  
Loans:          
Loans individually evaluated for impairment 34,479 28,063 34,479 28,063  
Loans collectively evaluated for impairment 3,960,237 3,276,645 3,960,237 3,276,645  
Total loans 3,994,716 3,304,708 3,994,716 3,304,708 $ 3,467,826
Non-acquired loans | Construction and land development          
Allowance for loan losses:          
Balance at beginning of period 4,998 6,652 5,666 6,789  
Charge-offs (85) (825) (185)    
Charge-offs (added back)       5  
Recoveries 122 120 256 362  
Provision (benefit) (826) 464 (1,528) (745)  
Balance at end of period 4,209 6,411 4,209 6,411  
Loans individually evaluated for impairment 585 402 585 402  
Loans collectively evaluated for impairment 3,624 6,009 3,624 6,009  
Loans:          
Loans individually evaluated for impairment 5,727 4,876 5,727 4,876  
Loans collectively evaluated for impairment 366,350 380,442 366,350 380,442  
Total loans 372,077 385,318 372,077 385,318 364,221
Non-acquired loans | Commercial non-owner occupied          
Allowance for loan losses:          
Balance at beginning of period 3,038 3,398 3,154 3,677  
Charge-offs (5)   (88) (236)  
Recoveries 23 5 52 352  
Provision (benefit) 268 (307) 206 (697)  
Balance at end of period 3,324 3,096 3,324 3,096  
Loans individually evaluated for impairment 26 30 26 30  
Loans collectively evaluated for impairment 3,298 3,066 3,298 3,066  
Loans:          
Loans individually evaluated for impairment 2,569 3,784 2,569 3,784  
Loans collectively evaluated for impairment 403,920 314,686 403,920 314,686  
Total loans 406,489 318,470 406,489 318,470 333,590
Non-acquired loans | Commercial owner occupied real estate          
Allowance for loan losses:          
Balance at beginning of period 8,684 7,958 8,415 7,767  
Charge-offs (23) (3) (575) (531)  
Recoveries 7 68 23 85  
Provision (benefit) 376 123 1,181 825  
Balance at end of period 9,044 8,146 9,044 8,146  
Loans individually evaluated for impairment 248 100 248 100  
Loans collectively evaluated for impairment 8,796 8,046 8,796 8,046  
Loans:          
Loans individually evaluated for impairment 11,445 9,436 11,445 9,436  
Loans collectively evaluated for impairment 1,000,983 871,967 1,000,983 871,967  
Total loans 1,012,428 881,403 1,012,428 881,403 907,913
Non-acquired loans | Consumer owner occupied          
Allowance for loan losses:          
Balance at beginning of period 7,125 6,537 6,866 6,069  
Charge-offs (230)   (274) (299)  
Recoveries 89 20 134 262  
Provision (benefit) 471 (83) 729 442  
Balance at end of period 7,455 6,474 7,455 6,474  
Loans individually evaluated for impairment 121 121 121 121  
Loans collectively evaluated for impairment 7,334 6,353 7,334 6,353  
Loans:          
Loans individually evaluated for impairment 7,818 2,427 7,818 2,427  
Loans collectively evaluated for impairment 980,045 700,094 980,045 700,094  
Total loans 987,863 702,521 987,863 702,521 786,778
Non-acquired loans | Home equity loans          
Allowance for loan losses:          
Balance at beginning of period 2,868 2,975 2,829 2,782  
Charge-offs (74) (501) (282) (917)  
Recoveries 91 18 201 58  
Provision (benefit) 26 346 163 915  
Balance at end of period 2,911 2,838 2,911 2,838  
Loans individually evaluated for impairment 3   3    
Loans collectively evaluated for impairment 2,908 2,838 2,908 2,838  
Loans:          
Loans individually evaluated for impairment 293   293    
Loans collectively evaluated for impairment 308,270 276,341 308,270 276,341  
Total loans 308,563 276,341 308,563 276,341 283,934
Non-acquired loans | Commercial and industrial          
Allowance for loan losses:          
Balance at beginning of period 3,983 3,640 3,561 3,592  
Charge-offs (102) (4) (357) (1,024)  
Recoveries 79 93 745 221  
Provision (benefit) 16 (187) 27 753  
Balance at end of period 3,976 3,542 3,976 3,542  
Loans individually evaluated for impairment 21 12 21 12  
Loans collectively evaluated for impairment 3,955 3,530 3,955 3,530  
Loans:          
Loans individually evaluated for impairment 1,045 1,110 1,045 1,110  
Loans collectively evaluated for impairment 461,543 354,470 461,543 354,470  
Total loans 462,588 355,580 462,588 355,580 405,923
Non-acquired loans | Other income producing property          
Allowance for loan losses:          
Balance at beginning of period 2,019 2,588 2,232 2,509  
Charge-offs   (83) (13) (251)  
Recoveries 11 13 77 172  
Provision (benefit) (3) 70 (269) 158  
Balance at end of period 2,027 2,588 2,027 2,588  
Loans individually evaluated for impairment 430 711 430 711  
Loans collectively evaluated for impairment 1,597 1,877 1,597 1,877  
Loans:          
Loans individually evaluated for impairment 4,788 6,380 4,788 6,380  
Loans collectively evaluated for impairment 165,209 148,442 165,209 148,442  
Total loans 169,997 154,822 169,997 154,822 150,928
Non-acquired loans | Consumer          
Allowance for loan losses:          
Balance at beginning of period 1,608 1,270 1,367 937  
Charge-offs (1,011) (1,297) (2,432) (2,719)  
Recoveries 233 238 765 658  
Provision (benefit) 886 1,120 2,016 2,455  
Balance at end of period 1,716 1,331 1,716 1,331  
Loans individually evaluated for impairment 3 1 3 1  
Loans collectively evaluated for impairment 1,713 1,330 1,713 1,330  
Loans:          
Loans individually evaluated for impairment 101 50 101 50  
Loans collectively evaluated for impairment 223,109 183,401 223,109 183,401  
Total loans 223,210 183,451 223,210 183,451 189,317
Non-acquired loans | Other Loans          
Allowance for loan losses:          
Balance at beginning of period 459 404 449 209  
Provision (benefit) (5) (26) 5 169  
Balance at end of period 454 378 454 378  
Loans individually evaluated for impairment 19   19    
Loans collectively evaluated for impairment 435 378 435 378  
Loans:          
Loans individually evaluated for impairment 693   693    
Loans collectively evaluated for impairment 50,808 46,802 50,808 46,802  
Total loans 51,501 46,802 51,501 46,802 $ 45,222
Acquired Non Credit Impaired Loans          
Allowance for loan losses:          
Charge-offs (141) (879) (2,510) (879)  
Recoveries 273 441 323 441  
Provision (benefit) (132) 438 2,187 438  
Loans:          
Loans collectively evaluated for impairment 1,107,440 1,377,343 1,107,440 1,377,343  
Total loans 1,107,440 1,377,343 1,107,440 1,377,343  
Acquired Non Credit Impaired Loans | Construction and land development          
Allowance for loan losses:          
Charge-offs   (60)   (60)  
Recoveries 1   3    
Provision (benefit) (1) 60 (3) 60  
Loans:          
Loans collectively evaluated for impairment 16,482 27,705 16,482 27,705  
Total loans 16,482 27,705 16,482 27,705  
Acquired Non Credit Impaired Loans | Commercial non-owner occupied          
Loans:          
Loans collectively evaluated for impairment 42,172 50,307 42,172 50,307  
Total loans 42,172 50,307 42,172 50,307  
Acquired Non Credit Impaired Loans | Commercial owner occupied real estate          
Loans:          
Loans collectively evaluated for impairment 42,524 65,420 42,524 65,420  
Total loans 42,524 65,420 42,524 65,420  
Acquired Non Credit Impaired Loans | Consumer owner occupied          
Allowance for loan losses:          
Charge-offs   (22) (360) (22)  
Charge-offs (added back) 8        
Recoveries 95 1 100 1  
Provision (benefit) (103) 21 260 21  
Loans:          
Loans collectively evaluated for impairment 542,278 673,099 542,278 673,099  
Total loans 542,278 673,099 542,278 673,099  
Acquired Non Credit Impaired Loans | Home equity loans          
Allowance for loan losses:          
Charge-offs (79) (363) (1,459) (363)  
Recoveries 161 79 178 79  
Provision (benefit) (82) 284 1,281 284  
Loans:          
Loans collectively evaluated for impairment 203,025 242,720 203,025 242,720  
Total loans 203,025 242,720 203,025 242,720  
Acquired Non Credit Impaired Loans | Commercial and industrial          
Allowance for loan losses:          
Charge-offs (7) (273) (120) (273)  
Recoveries 2 347 17 347  
Provision (benefit) 5 (74) 103 (74)  
Loans:          
Loans collectively evaluated for impairment 27,459 35,072 27,459 35,072  
Total loans 27,459 35,072 27,459 35,072  
Acquired Non Credit Impaired Loans | Other income producing property          
Allowance for loan losses:          
Charge-offs   (14) (3) (14)  
Recoveries 3   4    
Provision (benefit) (3) 14 (1) 14  
Loans:          
Loans collectively evaluated for impairment 56,092 68,557 56,092 68,557  
Total loans 56,092 68,557 56,092 68,557  
Acquired Non Credit Impaired Loans | Consumer          
Allowance for loan losses:          
Charge-offs (63) (147) (568) (147)  
Recoveries 11 14 21 14  
Provision (benefit) 52 133 547 133  
Loans:          
Loans collectively evaluated for impairment 177,408 214,463 177,408 214,463  
Total loans $ 177,408 $ 214,463 $ 177,408 $ 214,463