XML 53 R42.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans, Allowance for Loan Losses, and Credit Quality - Summary of changes in ALLL by portfolio segment - As percent of ALLL (Details 3) - USD ($)
$ in Thousands
Mar. 31, 2018
Dec. 31, 2017
Mar. 31, 2017
Dec. 31, 2016
ALLL:        
Individually evaluated $ 150 $ 163    
Collectively evaluated 12,615 12,490    
Ending balance 12,765 12,653 $ 12,189 $ 11,820
Loans:        
Individually evaluated 15,480 17,221    
Collectively evaluated 2,085,117 2,070,704    
Total loans 2,100,597 2,087,925    
Less ALLL 12,765 12,653 $ 12,189 11,820
Net loans 2,087,832 2,075,272    
Retail & other        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 244 225    
Ending balance 244 225   152
Loans:        
Individually evaluated 12 12    
Collectively evaluated 22,511 22,803    
Total loans 22,523 22,815    
Less ALLL 244 225   152
Net loans 22,279 22,590    
Commercial Portfolio Segment | Commercial & industrial        
ALLL:        
Individually evaluated 115 163    
Collectively evaluated 5,022 4,771    
Ending balance 5,137 4,934   3,919
Loans:        
Individually evaluated 6,273 5,870    
Collectively evaluated 643,924 631,467    
Total loans 650,197 637,337    
Less ALLL 5,137 4,934   3,919
Net loans 645,060 632,403    
Commercial Portfolio Segment | Owner-occupied CRE        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 2,611 2,607    
Ending balance 2,611 2,607    
Loans:        
Individually evaluated 1,886 1,689    
Collectively evaluated 435,786 428,354    
Total loans 437,672 430,043    
Less ALLL 2,611 2,607    
Net loans 435,061 427,436    
Commercial Portfolio Segment | AG Production        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 121 129    
Ending balance 121 129   150
Loans:        
Individually evaluated 0 0    
Collectively evaluated 33,741 35,455    
Total loans 33,741 35,455    
Less ALLL 121 129   150
Net loans 33,620 35,326    
Commercial Real Estate Portfolio Segment | AG real estate        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 312 296    
Ending balance 312 296   285
Loans:        
Individually evaluated 235 248    
Collectively evaluated 53,177 51,530    
Total loans 53,412 51,778    
Less ALLL 312 296   285
Net loans 53,100 51,482    
Commercial Real Estate Portfolio Segment | CRE investment        
ALLL:        
Individually evaluated 35 0    
Collectively evaluated 1,486 1,388    
Ending balance 1,521 1,388   1,124
Loans:        
Individually evaluated 2,798 5,290    
Collectively evaluated 320,250 309,173    
Total loans 323,048 314,463    
Less ALLL 1,521 1,388   1,124
Net loans 321,527 313,075    
Commercial Real Estate Portfolio Segment | Construction & land development        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 494 726    
Ending balance 494 726   774
Loans:        
Individually evaluated 1,049 1,053    
Collectively evaluated 76,659 88,607    
Total loans 77,708 89,660    
Less ALLL 494 726   774
Net loans 77,214 88,934    
Residential | First mortgage        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 1,628 1,609    
Ending balance 1,628 1,609   1,784
Loans:        
Individually evaluated 3,060 2,801    
Collectively evaluated 362,258 360,551    
Total loans 365,318 363,352    
Less ALLL 1,628 1,609   1,784
Net loans 363,690 361,743    
Residential | Junior mortgage        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 485 488    
Ending balance 485 488   461
Loans:        
Individually evaluated 87 178    
Collectively evaluated 105,816 105,849    
Total loans 105,903 106,027    
Less ALLL 485 488   461
Net loans 105,418 105,539    
Residential | Residential construction        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 212 251    
Ending balance 212 251   304
Loans:        
Individually evaluated 80 80    
Collectively evaluated 30,995 36,915    
Total loans 31,075 36,995    
Less ALLL 212 251   304
Net loans 30,863 36,744    
Originated        
ALLL:        
Individually evaluated 150 163    
Collectively evaluated 10,549 10,379    
Ending balance 10,699 10,542   9,449
Loans:        
Individually evaluated 5,062 3,003    
Collectively evaluated 1,289,686 1,240,699    
Total loans 1,294,748 1,243,702    
Less ALLL 10,699 10,542   9,449
Net loans 1,284,049 1,233,160    
Originated | Retail & other        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 219 200    
Ending balance 219 200   132
Loans:        
Individually evaluated 0 0    
Collectively evaluated 18,611 18,254    
Total loans 18,611 18,254    
Less ALLL 219 200   132
Net loans 18,392 18,054    
Originated | Commercial Portfolio Segment | Commercial & industrial        
ALLL:        
Individually evaluated 115 163    
Collectively evaluated 4,299 4,029    
Ending balance 4,414 4,192   3,150
Loans:        
Individually evaluated 2,686 2,189    
Collectively evaluated 504,774 486,411    
Total loans 507,460 488,600    
Less ALLL 4,414 4,192   3,150
Net loans 503,046 484,408    
Originated | Commercial Portfolio Segment | Owner-occupied CRE        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 2,131 2,115    
Ending balance 2,131 2,115    
Loans:        
Individually evaluated 343 0    
Collectively evaluated 246,706 237,548    
Total loans 247,049 237,548    
Less ALLL 2,131 2,115    
Net loans 244,918 235,433    
Originated | Commercial Portfolio Segment | AG Production        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 106 112    
Ending balance 106 112   122
Loans:        
Individually evaluated 0 0    
Collectively evaluated 10,515 11,102    
Total loans 10,515 11,102    
Less ALLL 106 112   122
Net loans 10,409 10,990    
Originated | Commercial Real Estate Portfolio Segment | AG real estate        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 251 235    
Ending balance 251 235   222
Loans:        
Individually evaluated 0 0    
Collectively evaluated 30,014 27,831    
Total loans 30,014 27,831    
Less ALLL 251 235   222
Net loans 29,763 27,596    
Originated | Commercial Real Estate Portfolio Segment | CRE investment        
ALLL:        
Individually evaluated 35 0    
Collectively evaluated 1,235 1,154    
Ending balance 1,270 1,154   893
Loans:        
Individually evaluated 1,522 549    
Collectively evaluated 129,904 113,313    
Total loans 131,426 113,862    
Less ALLL 1,270 1,154   893
Net loans 130,156 112,708    
Originated | Commercial Real Estate Portfolio Segment | Construction & land development        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 412 628    
Ending balance 412 628   656
Loans:        
Individually evaluated 0 0    
Collectively evaluated 50,348 56,061    
Total loans 50,348 56,061    
Less ALLL 412 628   656
Net loans 49,936 55,433    
Originated | Residential | First mortgage        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 1,317 1,297    
Ending balance 1,317 1,297   1,372
Loans:        
Individually evaluated 511 253    
Collectively evaluated 202,056 190,933    
Total loans 202,567 191,186    
Less ALLL 1,317 1,297   1,372
Net loans 201,250 189,889    
Originated | Residential | Junior mortgage        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 409 409    
Ending balance 409 409   373
Loans:        
Individually evaluated 0 12    
Collectively evaluated 67,654 65,631    
Total loans 67,654 65,643    
Less ALLL 409 409   373
Net loans 67,245 65,234    
Originated | Residential | Residential construction        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 170 200    
Ending balance 170 200   266
Loans:        
Individually evaluated 0 0    
Collectively evaluated 29,104 33,615    
Total loans 29,104 33,615    
Less ALLL 170 200   266
Net loans 28,934 33,415    
Acquired        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 2,066 2,111    
Ending balance 2,066 2,111   2,371
Loans:        
Individually evaluated 10,418 14,218    
Collectively evaluated 795,431 830,005    
Total loans 805,849 844,223    
Less ALLL 2,066 2,111   2,371
Net loans 803,783 842,112    
Acquired | Retail & other        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 25 25    
Ending balance 25 25   20
Loans:        
Individually evaluated 12 12    
Collectively evaluated 3,900 4,549    
Total loans 3,912 4,561    
Less ALLL 25 25   20
Net loans 3,887 4,536    
Acquired | Commercial Portfolio Segment | Commercial & industrial        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 723 742    
Ending balance 723 742   769
Loans:        
Individually evaluated 3,587 3,681    
Collectively evaluated 139,150 145,056    
Total loans 142,737 148,737    
Less ALLL 723 742   769
Net loans 142,014 147,995    
Acquired | Commercial Portfolio Segment | Owner-occupied CRE        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 480 492    
Ending balance 480 492    
Loans:        
Individually evaluated 1,543 1,689    
Collectively evaluated 189,080 190,806    
Total loans 190,623 192,495    
Less ALLL 480 492    
Net loans 190,143 192,003    
Acquired | Commercial Portfolio Segment | AG Production        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 15 17    
Ending balance 15 17   28
Loans:        
Individually evaluated 0 0    
Collectively evaluated 23,226 24,353    
Total loans 23,226 24,353    
Less ALLL 15 17   28
Net loans 23,211 24,336    
Acquired | Commercial Real Estate Portfolio Segment | AG real estate        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 61 61    
Ending balance 61 61   63
Loans:        
Individually evaluated 235 248    
Collectively evaluated 23,163 23,699    
Total loans 23,398 23,947    
Less ALLL 61 61   63
Net loans 23,337 23,886    
Acquired | Commercial Real Estate Portfolio Segment | CRE investment        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 251 234    
Ending balance 251 234   231
Loans:        
Individually evaluated 1,276 4,741    
Collectively evaluated 190,346 195,860    
Total loans 191,622 200,601    
Less ALLL 251 234   231
Net loans 191,371 200,367    
Acquired | Commercial Real Estate Portfolio Segment | Construction & land development        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 82 98    
Ending balance 82 98   118
Loans:        
Individually evaluated 1,049 1,053    
Collectively evaluated 26,311 32,546    
Total loans 27,360 33,599    
Less ALLL 82 98   118
Net loans 27,278 33,501    
Acquired | Residential | First mortgage        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 311 312    
Ending balance 311 312   412
Loans:        
Individually evaluated 2,549 2,548    
Collectively evaluated 160,202 169,618    
Total loans 162,751 172,166    
Less ALLL 311 312   412
Net loans 162,440 171,854    
Acquired | Residential | Junior mortgage        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 76 79    
Ending balance 76 79   88
Loans:        
Individually evaluated 87 166    
Collectively evaluated 38,162 40,218    
Total loans 38,249 40,384    
Less ALLL 76 79   88
Net loans 38,173 40,305    
Acquired | Residential | Residential construction        
ALLL:        
Individually evaluated 0 0    
Collectively evaluated 42 51    
Ending balance 42 51   38
Loans:        
Individually evaluated 80 80    
Collectively evaluated 1,891 3,300    
Total loans 1,971 3,380    
Less ALLL 42 51   $ 38
Net loans $ 1,929 $ 3,329