XML 98 R83.htm IDEA: XBRL DOCUMENT v3.3.1.900
Loans and Allowance for Loan Losses - Disaggregated analysis of activity in the allowance for acquired credit impaired loans (Details 7) - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Allowance for loan losses:      
Provision for loan losses before benefit attributable to FDIC loss share agreements $ 5,078,000 $ 4,170,000 $ 100,000
Benefits attributable to FDIC loss share agreements 786,000 2,420,000 1,786,000
Total provision for loan losses charged to operations 5,864,000 6,590,000 1,886,000
Provision for loan losses recorded through the FDIC loss share receivable (786,000) (2,420,000) (1,786,000)
Reduction due to loan removals (3,407,000) (2,346,000) (4,682,000)
Balance at the end of the period 0    
Non-acquired loans      
Allowance for loan losses:      
Provision for loan losses before benefit attributable to FDIC loss share agreements 2,930,000 5,150,000 1,018,000
Total provision for loan losses charged to operations 2,930,000 5,150,000 1,018,000
Loans individually evaluated for impairment 1,607,000 1,558,000 1,631,000
Loans collectively evaluated for impairment 32,483,000 32,981,000 32,700,000
Loans:      
Loans individually evaluated for impairment 30,218,000 27,085,000 26,047,000
Loans collectively evaluated for impairment 4,190,508,000 3,440,741,000 2,839,169,000
Acquired non-credit impaired loans      
Allowance for loan losses:      
Provision for loan losses before benefit attributable to FDIC loss share agreements 2,400,000 927,000  
Total provision for loan losses charged to operations 2,400,000 927,000  
Loans:      
Loans collectively evaluated for impairment 1,049,538,000 1,327,999,000  
Total acquired loans 1,049,538,000 1,327,999,000  
Acquired credit impaired loans      
Allowance for loan losses:      
Balance at the beginning of the period 7,365,000 11,618,000 17,218,000
Provision for loan losses before benefit attributable to FDIC loss share agreements (252,000) (1,907,000) (918,000)
Benefits attributable to FDIC loss share agreements 786,000 2,420,000 1,786,000
Total provision for loan losses charged to operations 534,000 513,000 868,000
Provision for loan losses recorded through the FDIC loss share receivable (786,000) (2,420,000) (1,786,000)
Reduction due to loan removals (3,407,000) (2,346,000) (4,682,000)
Balance at the end of the period 3,706,000 7,365,000 11,618,000
Loans collectively evaluated for impairment 3,706,000 7,365,000 11,618,000
Loans:      
Loans collectively evaluated for impairment 737,576,000 926,767,000 1,232,256,000
Total acquired loans 737,576,000 926,767,000 1,232,256,000
Commercial Loans Greater Than or Equal to $1 Million-CBT | Acquired credit impaired loans      
Allowance for loan losses:      
Balance at the beginning of the period 135,000 303,000 5,337,000
Provision for loan losses before benefit attributable to FDIC loss share agreements (43,000) (129,000) (3,109,000)
Benefits attributable to FDIC loss share agreements   183,000 2,934,000
Total provision for loan losses charged to operations (43,000) 54,000 (175,000)
Provision for loan losses recorded through the FDIC loss share receivable   (183,000) (2,934,000)
Reduction due to loan removals (92,000) (39,000) (1,925,000)
Balance at the end of the period   135,000 303,000
Loans collectively evaluated for impairment   135,000 303,000
Loans:      
Loans collectively evaluated for impairment 12,628,000 15,813,000 24,109,000
Total acquired loans 12,628,000 15,813,000 24,109,000
Residential real estate | Acquired credit impaired loans      
Allowance for loan losses:      
Balance at the beginning of the period 4,387,000 5,132,000 4,207,000
Provision for loan losses before benefit attributable to FDIC loss share agreements 99,000 (406,000) 1,057,000
Benefits attributable to FDIC loss share agreements 228,000 571,000 (520,000)
Total provision for loan losses charged to operations 327,000 165,000 537,000
Provision for loan losses recorded through the FDIC loss share receivable (228,000) (571,000) 520,000
Reduction due to loan removals (1,500,000) (339,000) (132,000)
Balance at the end of the period 2,986,000 4,387,000 5,132,000
Loans collectively evaluated for impairment 2,986,000 4,387,000 5,132,000
Loans:      
Loans collectively evaluated for impairment 313,319,000 390,244,000 481,247,000
Total acquired loans 313,319,000 390,244,000 481,247,000
Commercial non-owner occupied real estate | Construction and land development | Non-acquired loans      
Allowance for loan losses:      
Total provision for loan losses charged to operations (1,707,000) (1,307,000) (786,000)
Loans individually evaluated for impairment 615,000 475,000 704,000
Loans collectively evaluated for impairment 3,501,000 5,191,000 6,085,000
Loans:      
Loans individually evaluated for impairment 6,280,000 4,852,000 5,739,000
Loans collectively evaluated for impairment 395,699,000 359,369,000 294,212,000
Commercial non-owner occupied real estate | Construction and land development | Acquired non-credit impaired loans      
Allowance for loan losses:      
Total provision for loan losses charged to operations (4,000) 77,000  
Loans:      
Loans collectively evaluated for impairment 13,849,000 24,099,000  
Total acquired loans 13,849,000 24,099,000  
Commercial non-owner occupied real estate | Construction and land development | Acquired credit impaired loans      
Allowance for loan losses:      
Balance at the beginning of the period 336,000 2,244,000 1,628,000
Provision for loan losses before benefit attributable to FDIC loss share agreements (68,000) (621,000) 2,347,000
Benefits attributable to FDIC loss share agreements 74,000 792,000 (1,645,000)
Total provision for loan losses charged to operations 6,000 171,000 702,000
Provision for loan losses recorded through the FDIC loss share receivable (74,000) (792,000) 1,645,000
Reduction due to loan removals (91,000) (1,287,000) (1,731,000)
Balance at the end of the period 177,000 336,000 2,244,000
Loans collectively evaluated for impairment 177,000 336,000 2,244,000
Loans:      
Loans collectively evaluated for impairment 54,272,000 65,262,000 114,126,000
Total acquired loans 54,272,000 65,262,000 114,126,000
Commercial non-owner occupied real estate | Other commercial non-owner occupied real estate | Non-acquired loans      
Allowance for loan losses:      
Total provision for loan losses charged to operations 503,000 (471,000) (937,000)
Loans individually evaluated for impairment 34,000 77,000  
Loans collectively evaluated for impairment 3,534,000 3,077,000 3,677,000
Loans:      
Loans individually evaluated for impairment 1,452,000 3,610,000 2,681,000
Loans collectively evaluated for impairment 486,325,000 329,980,000 288,490,000
Commercial non-owner occupied real estate | Other commercial non-owner occupied real estate | Acquired non-credit impaired loans      
Allowance for loan losses:      
Total provision for loan losses charged to operations   72,000  
Loans:      
Loans collectively evaluated for impairment 40,103,000 49,476,000  
Total acquired loans 40,103,000 49,476,000  
Commercial non-owner occupied real estate | Other commercial non-owner occupied real estate | Acquired credit impaired loans      
Allowance for loan losses:      
Balance at the beginning of the period 1,444,000 1,816,000 1,517,000
Provision for loan losses before benefit attributable to FDIC loss share agreements (456,000) (328,000) 299,000
Benefits attributable to FDIC loss share agreements 459,000 364,000 (456,000)
Total provision for loan losses charged to operations 3,000 36,000 (157,000)
Provision for loan losses recorded through the FDIC loss share receivable (459,000) (364,000) 456,000
Reduction due to loan removals (932,000) (44,000)  
Balance at the end of the period 56,000 1,444,000 1,816,000
Loans collectively evaluated for impairment 56,000 1,444,000 1,816,000
Loans:      
Loans collectively evaluated for impairment 255,430,000 325,109,000 439,785,000
Total acquired loans 255,430,000 325,109,000 439,785,000
Consumer real estate | Acquired non-credit impaired loans      
Loans:      
Total acquired loans 879,722,000 1,086,090,000  
Consumer real estate | Acquired credit impaired loans      
Allowance for loan losses:      
Balance at the beginning of the period 275,000 538,000 96,000
Provision for loan losses before benefit attributable to FDIC loss share agreements 336,000 (111,000) 442,000
Benefits attributable to FDIC loss share agreements (107,000) 141,000 (412,000)
Total provision for loan losses charged to operations 229,000 30,000 30,000
Provision for loan losses recorded through the FDIC loss share receivable 107,000 (141,000) 412,000
Reduction due to loan removals (298,000) (152,000)  
Balance at the end of the period 313,000 275,000 538,000
Loans collectively evaluated for impairment 313,000 275,000 538,000
Loans:      
Loans collectively evaluated for impairment 70,734,000 85,449,000 103,998,000
Total acquired loans 70,734,000 85,449,000 103,998,000
Consumer real estate | Consumer owner occupied | Non-acquired loans      
Allowance for loan losses:      
Total provision for loan losses charged to operations 577,000 908,000 330,000
Loans individually evaluated for impairment 138,000 144,000 271,000
Loans collectively evaluated for impairment 7,074,000 6,722,000 5,798,000
Loans:      
Loans individually evaluated for impairment 7,549,000 2,966,000 3,013,000
Loans collectively evaluated for impairment 1,011,435,000 783,812,000 545,157,000
Consumer real estate | Consumer owner occupied | Acquired non-credit impaired loans      
Allowance for loan losses:      
Total provision for loan losses charged to operations 258,000 130,000  
Loans:      
Loans collectively evaluated for impairment 518,107,000 646,375,000  
Total acquired loans 518,107,000 646,375,000  
Consumer real estate | Home equity loans | Non-acquired loans      
Allowance for loan losses:      
Total provision for loan losses charged to operations 403,000 978,000 147,000
Loans individually evaluated for impairment 3,000 1,000  
Loans collectively evaluated for impairment 2,926,000 2,828,000 2,782,000
Loans:      
Loans individually evaluated for impairment 309,000 31,000  
Loans collectively evaluated for impairment 318,946,000 283,903,000 257,139,000
Consumer real estate | Home equity loans | Acquired non-credit impaired loans      
Allowance for loan losses:      
Total provision for loan losses charged to operations 1,425,000 268,000  
Loans:      
Loans collectively evaluated for impairment 190,968,000 234,949,000  
Total acquired loans 190,968,000 234,949,000  
Commercial owner occupied real estate | Non-acquired loans      
Allowance for loan losses:      
Total provision for loan losses charged to operations 746,000 1,084,000 1,678,000
Loans individually evaluated for impairment 101,000 172,000 10,000
Loans collectively evaluated for impairment 8,240,000 8,243,000 7,757,000
Loans:      
Loans individually evaluated for impairment 7,725,000 9,160,000 11,560,000
Loans collectively evaluated for impairment 1,025,673,000 898,753,000 821,953,000
Commercial owner occupied real estate | Acquired non-credit impaired loans      
Loans:      
Loans collectively evaluated for impairment 39,220,000 62,065,000  
Total acquired loans 39,220,000 62,065,000  
Commercial and industrial | Non-acquired loans      
Allowance for loan losses:      
Total provision for loan losses charged to operations (74,000) 819,000 (532,000)
Loans individually evaluated for impairment 279,000 41,000  
Loans collectively evaluated for impairment 3,695,000 3,520,000 3,592,000
Loans:      
Loans individually evaluated for impairment 1,487,000 908,000 405,000
Loans collectively evaluated for impairment 502,321,000 405,015,000 321,419,000
Commercial and industrial | Acquired non-credit impaired loans      
Allowance for loan losses:      
Total provision for loan losses charged to operations 99,000 144,000  
Loans:      
Loans collectively evaluated for impairment 25,475,000 41,130,000  
Total acquired loans 25,475,000 41,130,000  
Commercial and industrial | Acquired credit impaired loans      
Allowance for loan losses:      
Balance at the beginning of the period 718,000 1,481,000 4,139,000
Provision for loan losses before benefit attributable to FDIC loss share agreements (118,000) (314,000) (1,786,000)
Benefits attributable to FDIC loss share agreements 131,000 371,000 1,719,000
Total provision for loan losses charged to operations 13,000 57,000 (67,000)
Provision for loan losses recorded through the FDIC loss share receivable (131,000) (371,000) (1,719,000)
Reduction due to loan removals (426,000) (449,000) (872,000)
Balance at the end of the period 174,000 718,000 1,481,000
Loans collectively evaluated for impairment 174,000 718,000 1,481,000
Loans:      
Loans collectively evaluated for impairment 31,193,000 44,804,000 68,862,000
Total acquired loans 31,193,000 44,804,000 68,862,000
Single pay | Acquired credit impaired loans      
Allowance for loan losses:      
Balance at the beginning of the period 70,000 104,000 294,000
Provision for loan losses before benefit attributable to FDIC loss share agreements (2,000) 2,000 (168,000)
Benefits attributable to FDIC loss share agreements 1,000 (2,000) 166,000
Total provision for loan losses charged to operations (1,000)   (2,000)
Provision for loan losses recorded through the FDIC loss share receivable (1,000) 2,000 (166,000)
Reduction due to loan removals (68,000) (36,000) (22,000)
Balance at the end of the period   70,000 104,000
Loans collectively evaluated for impairment   70,000 104,000
Loans:      
Loans collectively evaluated for impairment   86,000 129,000
Total acquired loans   86,000 129,000
Other income producing property | Non-acquired loans      
Allowance for loan losses:      
Total provision for loan losses charged to operations (252,000) (159,000) (646,000)
Loans individually evaluated for impairment 422,000 646,000 646,000
Loans collectively evaluated for impairment 1,541,000 1,586,000 1,863,000
Loans:      
Loans individually evaluated for impairment 4,891,000 5,498,000 2,649,000
Loans collectively evaluated for impairment 170,957,000 145,430,000 140,555,000
Other income producing property | Acquired non-credit impaired loans      
Allowance for loan losses:      
Total provision for loan losses charged to operations   14,000  
Loans:      
Loans collectively evaluated for impairment 51,169,000 65,139,000  
Total acquired loans 51,169,000 65,139,000  
Consumer | Non-acquired loans      
Allowance for loan losses:      
Total provision for loan losses charged to operations 2,890,000 3,058,000 1,772,000
Loans individually evaluated for impairment 3,000 2,000  
Loans collectively evaluated for impairment 1,691,000 1,365,000 937,000
Loans:      
Loans individually evaluated for impairment 102,000 60,000  
Loans collectively evaluated for impairment 233,002,000 189,257,000 136,410,000
Consumer | Acquired non-credit impaired loans      
Allowance for loan losses:      
Total provision for loan losses charged to operations 622,000 222,000  
Loans:      
Loans collectively evaluated for impairment 170,647,000 204,766,000  
Total acquired loans 170,647,000 204,766,000  
Consumer | Acquired credit impaired loans      
Loans:      
Total acquired loans 70,734,000 85,449,000  
Other Loans | Non-acquired loans      
Allowance for loan losses:      
Total provision for loan losses charged to operations (156,000) 240,000 (8,000)
Loans individually evaluated for impairment 12,000    
Loans collectively evaluated for impairment 281,000 449,000 209,000
Loans:      
Loans individually evaluated for impairment 423,000    
Loans collectively evaluated for impairment $ 46,150,000 $ 45,222,000 $ 33,834,000