XML 92 R79.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisition - Identifiable Assets Acquired and Liabilities Assumed (Details)
$ in Thousands
4 Months Ended 12 Months Ended
Jan. 01, 2015
USD ($)
Sep. 13, 2013
USD ($)
item
Sep. 13, 2013
USD ($)
Dec. 31, 2013
USD ($)
item
Dec. 31, 2015
USD ($)
Dec. 31, 2013
USD ($)
Fair values of the identifiable assets acquired, and liabilities assumed            
Bargain purchase gain         $ (81,289) $ (12,585)
SWS            
Fair values of the identifiable assets acquired, and liabilities assumed            
Cash and due from banks $ 119,314          
Federal funds sold and securities purchased under agreements to resell 44,741          
Assets segregated for regulatory purposes 181,610          
Securities 707,476          
Loans 863,819          
Other assets 159,906          
Broker-dealer and clearing organization receivables 1,221,793          
Total identifiable assets acquired 3,298,659          
Deposits (1,287,509)          
Broker-dealer and clearing organization payables (1,109,978)          
Short-term borrowings (164,240)          
Securities sold, not yet purchased, at fair value (140,409)          
Notes payable (76,643)          
Other liabilities (89,466)          
Total liabilities assumed (2,868,245)          
Bargain purchase gain (81,289)          
Net identifiable assets acquired 349,125          
Less Hilltop existing investment in SWS (70,282)          
Net identifiable assets acquired 278,843          
Tax on bargain purchase gain 0          
Allocation to intangible assets            
Gross Intangible Assets $ 7,460          
FNB            
Fair values of the identifiable assets acquired, and liabilities assumed            
Cash and due from banks   $ 362,695 $ 362,695      
Securities   286,214 286,214      
Premises and equipment   78,399 78,399      
FDIC indemnification asset   185,680 185,680      
Other assets   26,300 26,300      
Other intangible assets   4,270 4,270      
Total identifiable assets acquired   2,238,212 2,238,212      
Deposits   (2,211,740) (2,211,740)      
Other liabilities   (13,887) (13,887)      
Total liabilities assumed   (2,225,627) (2,225,627)      
Bargain purchase gain       $ (12,600)    
Net identifiable assets acquired   12,585 12,585      
Net interest income       32,000    
Other revenues       20,400    
Net income       18,500    
Tax on bargain purchase gain       $ 4,500    
FNB | Noncovered            
Fair values of the identifiable assets acquired, and liabilities assumed            
Loans   42,884 42,884      
FNB | Covered            
Fair values of the identifiable assets acquired, and liabilities assumed            
Loans   1,116,583 1,116,583      
Other real estate owned   135,187 135,187      
Bank | FNB            
Fair values of the identifiable assets acquired, and liabilities assumed            
Loans   $ 1,200,000 $ 1,200,000      
Number of properties purchased from the FDIC | item   44        
Aggregate purchase price of properties purchased from the FDIC   $ 59,500        
Number of additional properties purchased pursuant to exercise of option from the FDIC | item       7    
Aggregate purchase price of additional properties purchased pursuant to exercise of option from the FDIC       $ 4,900    
Exercise of right to purchase furniture and equipment       $ 10,300    
Percentage of losses to be absorbed by FDIC on the first $240.4 million of losses incurred as per the loss sharing agreement   80.00%        
Threshold amount of losses incurred for 80% of losses to be absorbed by FDIC as per the loss sharing agreement, first layer   $ 240,400        
Percentage of losses to be absorbed by FDIC in excess of $240.4 million up to and including $365.7 million of losses incurred as per the loss sharing agreement   0.00%        
Threshold amount of losses incurred for 0% of losses to be absorbed by FDIC as per the loss sharing agreement, second layer   $ 365,700        
Percentage of losses to be absorbed by FDIC in excess of $365.7 million of losses incurred as per the loss sharing agreement   80.00%        
Period for which payment is required to be made to the FDIC of true-up amount     10 years      
Bank | FNB | Covered | Commercial loan            
Fair values of the identifiable assets acquired, and liabilities assumed            
Period of loss-sharing agreements in effect     5 years      
Period of loss recovery provisions in effect     8 years      
Bank | FNB | Covered | Single family residential loans            
Fair values of the identifiable assets acquired, and liabilities assumed            
Period of loss-sharing agreements in effect     10 years      
Period of loss recovery provisions in effect     10 years      
Fair value adjustments | FNB            
Fair values of the identifiable assets acquired, and liabilities assumed            
Cost basis net assets   $ 215,000 $ 215,000      
Cash payment received from the FDIC   45,000        
Securities   (3,341) (3,341)      
Loans   (343,068) (343,068)      
Premises and equipment   3,565 3,565      
Other real estate owned   (79,273) (79,273)      
FDIC indemnification asset   185,680 185,680      
Other intangible assets   4,270 4,270      
Deposits   (8,282) (8,282)      
Other liabilities   (6,966) (6,966)      
Net identifiable assets acquired   $ 12,585 $ 12,585      
Customer Relationships | SWS            
Allocation to intangible assets            
Estimated Useful Life 14 years          
Gross Intangible Assets $ 7,300          
Core deposits | SWS            
Allocation to intangible assets            
Estimated Useful Life 4 years          
Gross Intangible Assets $ 160