XML 94 R79.htm IDEA: XBRL DOCUMENT v3.6.0.2
Loans and Allowance for Loan Losses - Table of loan payment estimates - (Details) - USD ($)
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Allowance for loan losses on acquired loans $ 0      
Acquired credit impaired loans        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Contractual principal and interest 778,822,000 $ 968,857,000    
Non-accretable difference (17,502,000) (29,743,000)    
Cash flows expected to be collected 761,320,000 939,114,000    
Accretable difference (155,379,000) (201,538,000)    
Total acquired loans 605,941,000 737,576,000 $ 926,767,000  
Allowance for loan losses on acquired loans (3,395,000) (3,706,000) (7,365,000) $ (11,618,000)
Acquired non-credit impaired loans accounted under FASB 310 20        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 836,699,000 1,049,538,000    
Acquired credit impaired loans accounted under FASB 310 30        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 605,941,000 737,576,000    
Allowance for loan losses on acquired loans (3,395,000) (3,706,000)    
Acquired non-credit impaired loans        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 836,699,000 1,049,538,000    
Residential real estate        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 258,100,000 313,319,000    
Residential real estate | Acquired credit impaired loans        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 258,100,000 313,319,000 390,244,000  
Allowance for loan losses on acquired loans (2,419,000) (2,986,000) (4,387,000) (5,132,000)
Residential real estate | Acquired credit impaired loans accounted under FASB 310 30        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 258,100,000 313,319,000    
Commercial non-owner occupied real estate | Acquired non-credit impaired loans accounted under FASB 310 20        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 44,718,000 53,952,000    
Commercial owner occupied real estate loan | Acquired non-credit impaired loans accounted under FASB 310 20        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 27,195,000 39,220,000    
Commercial owner occupied real estate loan | Acquired non-credit impaired loans        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 27,195,000 39,220,000    
Consumer real estate | Acquired credit impaired loans        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 59,300,000 70,734,000 85,449,000  
Allowance for loan losses on acquired loans (558,000) (313,000) (275,000) (538,000)
Consumer real estate | Acquired non-credit impaired loans accounted under FASB 310 20        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 569,149,000 709,075,000    
Consumer real estate | Acquired non-credit impaired loans        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 711,803,000 879,722,000    
Commercial and industrial        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 25,347,000 31,193,000    
Commercial and industrial | Acquired credit impaired loans        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 25,347,000 31,193,000 44,804,000  
Allowance for loan losses on acquired loans (238,000) (174,000) (718,000) (1,481,000)
Commercial and industrial | Acquired non-credit impaired loans accounted under FASB 310 20        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 13,641,000 25,475,000    
Commercial and industrial | Acquired credit impaired loans accounted under FASB 310 30        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 25,347,000 31,193,000    
Commercial and industrial | Acquired non-credit impaired loans        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 13,641,000 25,475,000    
Other income producing property | Acquired non-credit impaired loans accounted under FASB 310 20        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 39,342,000 51,169,000    
Other income producing property | Acquired non-credit impaired loans        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 39,342,000 51,169,000    
Consumer        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 59,300,000 70,734,000    
Consumer | Acquired credit impaired loans        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 59,300,000 70,734,000    
Consumer | Acquired non-credit impaired loans accounted under FASB 310 20        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 142,654,000 170,647,000    
Consumer | Acquired credit impaired loans accounted under FASB 310 30        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 59,300,000 70,734,000    
Consumer | Acquired non-credit impaired loans        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 142,654,000 170,647,000    
Commercial | Acquired non-credit impaired loans        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 124,896,000 169,816,000    
Single pay loans | Acquired credit impaired loans        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans     86,000  
Allowance for loan losses on acquired loans     (70,000) (104,000)
Commercial loans 1000000 or more | Acquired credit impaired loans        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 8,617,000 12,628,000 15,813,000  
Allowance for loan losses on acquired loans     (135,000) (303,000)
Commercial loans 1000000 or more | Acquired credit impaired loans accounted under FASB 310 30        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 8,617,000 12,628,000    
Construction and land development | Commercial non-owner occupied real estate | Acquired credit impaired loans        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 44,373,000 54,272,000 65,262,000  
Allowance for loan losses on acquired loans (139,000) (177,000) (336,000) (2,244,000)
Construction and land development | Commercial non-owner occupied real estate | Acquired non-credit impaired loans accounted under FASB 310 20        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 10,090,000 13,849,000    
Construction and land development | Commercial non-owner occupied real estate | Acquired credit impaired loans accounted under FASB 310 30        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 44,373,000 54,272,000    
Construction and land development | Commercial non-owner occupied real estate | Acquired non-credit impaired loans        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 10,090,000 13,849,000    
Other commercial non-owner occupied real estate | Commercial non-owner occupied real estate | Acquired credit impaired loans        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 210,204,000 255,430,000 325,109,000  
Allowance for loan losses on acquired loans (41,000) (56,000) $ (1,444,000) $ (1,816,000)
Other commercial non-owner occupied real estate | Commercial non-owner occupied real estate | Acquired non-credit impaired loans accounted under FASB 310 20        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 34,628,000 40,103,000    
Other commercial non-owner occupied real estate | Commercial non-owner occupied real estate | Acquired credit impaired loans accounted under FASB 310 30        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 210,204,000 255,430,000    
Other commercial non-owner occupied real estate | Commercial non-owner occupied real estate | Acquired non-credit impaired loans        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 34,628,000 40,103,000    
Home equity loans | Consumer real estate | Acquired non-credit impaired loans accounted under FASB 310 20        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 160,879,000 190,968,000    
Home equity loans | Consumer real estate | Acquired non-credit impaired loans        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 160,879,000 190,968,000    
Other Consumer | Consumer real estate | Acquired non-credit impaired loans        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 142,654,000 170,647,000    
Consumer Owner Occupied Loans | Consumer real estate | Acquired non-credit impaired loans accounted under FASB 310 20        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans 408,270,000 518,107,000    
Consumer Owner Occupied Loans | Consumer real estate | Acquired non-credit impaired loans        
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans        
Total acquired loans $ 408,270,000 $ 518,107,000