XML 68 R57.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans and Allowance for Loan Losses - Disaggregated analysis of activity in for allowances for non acquired loans - (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Dec. 31, 2015
Allowance for loan losses:          
Charge-offs $ (1,388) $ (1,671) $ (5,194) $ (6,716)  
Recoveries 833 928 2,620 2,576  
Provision (benefit) 912 1,075 6,198 5,038  
Non-acquired loans          
Allowance for loan losses:          
Balance at beginning of period 36,939 34,782 34,090 34,539  
Charge-offs (1,108) (1,530) (4,384) (4,206)  
Recoveries 713 655 2,358 2,253  
Provision (benefit) 775 1,209 5,255 2,530  
Balance at end of period 37,319 35,116 37,319 35,116  
Loans individually evaluated for impairment 1,379 1,456 1,379 1,456  
Loans collectively evaluated for impairment 35,940 33,660 35,940 33,660  
Loans:          
Loans individually evaluated for impairment 21,187 34,479 21,187 34,479  
Loans collectively evaluated for impairment 4,986,926 3,960,237 4,986,926 3,960,237  
Total loans 5,008,113 3,994,716 5,008,113 3,994,716 $ 4,220,726
Acquired credit impaired loans          
Allowance for loan losses:          
Balance at beginning of period     3,706 7,365  
Provision (benefit) (23) (2) 395 321  
Loans collectively evaluated for impairment 3,403 4,474 3,403 4,474  
Loans:          
Loans collectively evaluated for impairment 636,020 773,080 636,020 773,080  
Total loans 636,020 773,080 636,020 773,080  
Acquired non-credit impaired loans          
Allowance for loan losses:          
Charge-offs (280) (141) (810) (2,510)  
Recoveries 120 273 262 323  
Provision (benefit) 160 (132) 548 2,187  
Loans:          
Loans collectively evaluated for impairment 885,657 1,107,440 885,657 1,107,440  
Total loans 885,657 1,107,440 885,657 1,107,440  
Residential real estate | Acquired credit impaired loans          
Allowance for loan losses:          
Balance at beginning of period     2,986 4,387  
Provision (benefit) 2 (160) (155) (138)  
Loans collectively evaluated for impairment 2,492 2,863 2,492 2,863  
Loans:          
Loans collectively evaluated for impairment 268,968 330,754 268,968 330,754  
Total loans 268,968 330,754 268,968 330,754  
Commercial non-owner occupied real estate | Non-acquired loans          
Loans:          
Total loans 1,192,773 778,566 1,192,773 778,566 889,756
Commercial non-owner occupied real estate | Non-acquired loans | Construction and land development          
Allowance for loan losses:          
Balance at beginning of period 4,665 4,998 4,116 5,666  
Charge-offs   (85) (159) (185)  
Recoveries 241 122 848 256  
Provision (benefit) (795) (826) (694) (1,528)  
Balance at end of period 4,111 4,209 4,111 4,209  
Loans individually evaluated for impairment 359 585 359 585  
Loans collectively evaluated for impairment 3,752 3,624 3,752 3,624  
Loans:          
Loans individually evaluated for impairment 3,431 5,727 3,431 5,727  
Loans collectively evaluated for impairment 558,905 366,350 558,905 366,350  
Total loans 562,336 372,077 562,336 372,077 401,979
Commercial non-owner occupied real estate | Non-acquired loans | Other commercial non-owner occupied real estate          
Allowance for loan losses:          
Balance at beginning of period 4,656 3,038 3,568 3,154  
Charge-offs   (5)   (88)  
Recoveries 28 23 59 52  
Provision (benefit) (93) 268 964 206  
Balance at end of period 4,591 3,324 4,591 3,324  
Loans individually evaluated for impairment 181 26 181 26  
Loans collectively evaluated for impairment 4,410 3,298 4,410 3,298  
Loans:          
Loans individually evaluated for impairment 764 2,569 764 2,569  
Loans collectively evaluated for impairment 629,673 403,920 629,673 403,920  
Total loans 630,437 406,489 630,437 406,489 487,777
Commercial non-owner occupied real estate | Acquired credit impaired loans | Construction and land development          
Allowance for loan losses:          
Balance at beginning of period     177 336  
Provision (benefit)   433   443  
Loans collectively evaluated for impairment 145 728 145 728  
Loans:          
Loans collectively evaluated for impairment 47,081 55,168 47,081 55,168  
Total loans 47,081 55,168 47,081 55,168  
Commercial non-owner occupied real estate | Acquired credit impaired loans | Other commercial non-owner occupied real estate          
Allowance for loan losses:          
Balance at beginning of period     56 1,444  
Provision (benefit)     1 3  
Loans collectively evaluated for impairment 40 525 40 525  
Loans:          
Loans collectively evaluated for impairment 220,489 266,465 220,489 266,465  
Total loans 220,489 266,465 220,489 266,465  
Commercial non-owner occupied real estate | Acquired non-credit impaired loans | Construction and land development          
Allowance for loan losses:          
Recoveries 1 1 3 3  
Provision (benefit) (1) (1) (3) (3)  
Loans:          
Loans collectively evaluated for impairment 10,683 16,482 10,683 16,482  
Total loans 10,683 16,482 10,683 16,482  
Commercial non-owner occupied real estate | Acquired non-credit impaired loans | Other commercial non-owner occupied real estate          
Loans:          
Loans collectively evaluated for impairment 35,775 42,172 35,775 42,172  
Total loans 35,775 42,172 35,775 42,172  
Commercial owner occupied real estate loan | Non-acquired loans          
Allowance for loan losses:          
Balance at beginning of period 8,003 8,684 8,341 8,415  
Charge-offs (16) (23) (117) (575)  
Recoveries 25 7 46 23  
Provision (benefit) 516 376 258 1,181  
Balance at end of period 8,528 9,044 8,528 9,044  
Loans individually evaluated for impairment 65 248 65 248  
Loans collectively evaluated for impairment 8,463 8,796 8,463 8,796  
Loans:          
Loans individually evaluated for impairment 6,352 11,445 6,352 11,445  
Loans collectively evaluated for impairment 1,147,128 1,000,983 1,147,128 1,000,983  
Total loans 1,153,480 1,012,428 1,153,480 1,012,428 1,033,398
Commercial owner occupied real estate loan | Acquired non-credit impaired loans          
Allowance for loan losses:          
Charge-offs (3)   (3)    
Provision (benefit) 3   3    
Loans:          
Loans collectively evaluated for impairment 29,444 42,524 29,444 42,524  
Total loans 29,444 42,524 29,444 42,524  
Consumer real estate | Non-acquired loans          
Loans:          
Total loans 1,547,266 1,296,426 1,547,266 1,296,426 1,338,239
Consumer real estate | Non-acquired loans | Home equity loans          
Allowance for loan losses:          
Balance at beginning of period 3,148 2,868 2,929 2,829  
Charge-offs   (74) (767) (282)  
Recoveries 64 91 239 201  
Provision (benefit) 69 26 880 163  
Balance at end of period 3,281 2,911 3,281 2,911  
Loans individually evaluated for impairment 38 3 38 3  
Loans collectively evaluated for impairment 3,243 2,908 3,243 2,908  
Loans:          
Loans individually evaluated for impairment 1,599 293 1,599 293  
Loans collectively evaluated for impairment 362,226 308,270 362,226 308,270  
Total loans 363,825 308,563 363,825 308,563 319,255
Consumer real estate | Non-acquired loans | Consumer          
Loans:          
Total loans 1,864,740 1,571,137 1,864,740 1,571,137 1,617,916
Consumer real estate | Non-acquired loans | Consumer Owner Occupied Loans          
Allowance for loan losses:          
Balance at beginning of period 7,530 7,125 7,212 6,866  
Charge-offs (45) (230) (174) (274)  
Recoveries 27 89 125 134  
Provision (benefit) 338 471 687 729  
Balance at end of period 7,850 7,455 7,850 7,455  
Loans individually evaluated for impairment 58 121 58 121  
Loans collectively evaluated for impairment 7,792 7,334 7,792 7,334  
Loans:          
Loans individually evaluated for impairment 3,127 7,818 3,127 7,818  
Loans collectively evaluated for impairment 1,180,314 980,045 1,180,314 980,045  
Total loans 1,183,441 987,863 1,183,441 987,863 1,018,984
Consumer real estate | Acquired credit impaired loans          
Allowance for loan losses:          
Balance at beginning of period     313 275  
Provision (benefit) (23) (249) 511 34  
Loans collectively evaluated for impairment 544 156 544 156  
Loans:          
Loans collectively evaluated for impairment 61,866 73,632 61,866 73,632  
Total loans 61,866 73,632 61,866 73,632  
Consumer real estate | Acquired non-credit impaired loans | Home equity loans          
Allowance for loan losses:          
Charge-offs (105) (79) (292) (1,459)  
Recoveries 89 161 197 178  
Provision (benefit) 16 (82) 95 1,281  
Loans:          
Loans collectively evaluated for impairment 168,758 203,025 168,758 203,025  
Total loans 168,758 203,025 168,758 203,025  
Consumer real estate | Acquired non-credit impaired loans | Consumer Owner Occupied Loans          
Allowance for loan losses:          
Charge-offs       (360)  
Charge-offs (added back)   8      
Recoveries 3 95 9 100  
Provision (benefit) (3) (103) (9) 260  
Loans:          
Loans collectively evaluated for impairment 435,132 542,278 435,132 542,278  
Total loans 435,132 542,278 435,132 542,278  
Commercial and industrial | Non-acquired loans          
Allowance for loan losses:          
Balance at beginning of period 4,269 3,983 3,974 3,561  
Charge-offs (31) (102) (358) (357)  
Recoveries 104 79 207 745  
Provision (benefit) 368 16 887 27  
Balance at end of period 4,710 3,976 4,710 3,976  
Loans individually evaluated for impairment 385 21 385 21  
Loans collectively evaluated for impairment 4,325 3,955 4,325 3,955  
Loans:          
Loans individually evaluated for impairment 1,453 1,045 1,453 1,045  
Loans collectively evaluated for impairment 616,072 461,543 616,072 461,543  
Total loans 617,525 462,588 617,525 462,588 503,808
Commercial and industrial | Acquired credit impaired loans          
Allowance for loan losses:          
Balance at beginning of period     174 718  
Provision (benefit) (2) 15 38 20  
Loans collectively evaluated for impairment 182 200 182 200  
Loans:          
Loans collectively evaluated for impairment 26,658 34,074 26,658 34,074  
Total loans 26,658 34,074 26,658 34,074  
Commercial and industrial | Acquired non-credit impaired loans          
Allowance for loan losses:          
Charge-offs (23) (7) (30) (120)  
Recoveries 1 2 3 17  
Provision (benefit) 22 5 27 103  
Loans:          
Loans collectively evaluated for impairment 14,201 27,459 14,201 27,459  
Total loans 14,201 27,459 14,201 27,459  
Other income producing property | Non-acquired loans          
Allowance for loan losses:          
Balance at beginning of period 1,812 2,019 1,963 2,232  
Charge-offs     (7) (13)  
Recoveries 8 11 47 77  
Provision (benefit) (201) (3) (384) (269)  
Balance at end of period 1,619 2,027 1,619 2,027  
Loans individually evaluated for impairment 289 430 289 430  
Loans collectively evaluated for impairment 1,330 1,597 1,330 1,597  
Loans:          
Loans individually evaluated for impairment 4,319 4,788 4,319 4,788  
Loans collectively evaluated for impairment 175,276 165,209 175,276 165,209  
Total loans 179,595 169,997 179,595 169,997 175,848
Other income producing property | Acquired non-credit impaired loans          
Allowance for loan losses:          
Charge-offs       (3)  
Recoveries   3 1 4  
Provision (benefit)   (3) (1) (1)  
Loans:          
Loans collectively evaluated for impairment 43,152 56,092 43,152 56,092  
Total loans 43,152 56,092 43,152 56,092  
Consumer | Non-acquired loans          
Allowance for loan losses:          
Balance at beginning of period 2,014 1,608 1,694 1,367  
Charge-offs (1,016) (1,011) (2,802) (2,432)  
Recoveries 216 233 787 765  
Provision (benefit) 1,094 886 2,629 2,016  
Balance at end of period 2,308 1,716 2,308 1,716  
Loans individually evaluated for impairment 4 3 4 3  
Loans collectively evaluated for impairment 2,304 1,713 2,304 1,713  
Loans:          
Loans individually evaluated for impairment 142 101 142 101  
Loans collectively evaluated for impairment 305,545 223,109 305,545 223,109  
Total loans 305,687 223,210 305,687 223,210 233,104
Consumer | Acquired non-credit impaired loans          
Allowance for loan losses:          
Charge-offs (149) (63) (485) (568)  
Recoveries 26 11 49 21  
Provision (benefit) 123 52 436 547  
Loans:          
Loans collectively evaluated for impairment 148,512 177,408 148,512 177,408  
Total loans 148,512 177,408 148,512 177,408  
Commercial | Non-acquired loans          
Loans:          
Total loans 3,143,373 2,423,579 3,143,373 2,423,579 2,602,810
Single pay loans | Acquired credit impaired loans          
Allowance for loan losses:          
Balance at beginning of period       70  
Provision (benefit)   (48)   (48)  
Loans collectively evaluated for impairment   2   2  
Loans:          
Loans collectively evaluated for impairment   24   24  
Total loans   24   24  
Other loans | Non-acquired loans          
Allowance for loan losses:          
Balance at beginning of period 842 459 293 449  
Provision (benefit) (521) (5) 28 5  
Balance at end of period 321 454 321 454  
Loans individually evaluated for impairment   19   19  
Loans collectively evaluated for impairment 321 435 321 435  
Loans:          
Loans individually evaluated for impairment   693   693  
Loans collectively evaluated for impairment 11,787 50,808 11,787 50,808  
Total loans 11,787 51,501 11,787 51,501 $ 46,573
Commercial loans 1000000 or more | Acquired credit impaired loans          
Allowance for loan losses:          
Balance at beginning of period       135  
Provision (benefit)   7   7  
Loans:          
Loans collectively evaluated for impairment 10,958 12,963 10,958 12,963  
Total loans $ 10,958 $ 12,963 $ 10,958 $ 12,963