XML 65 R46.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions and Divestitures (Purchase Price Allocation) (Details) - USD ($)
$ in Thousands
3 Months Ended
Nov. 30, 2017
Mar. 31, 2018
Dec. 31, 2017
Mar. 31, 2017
Dec. 31, 2016
Assets:          
Cash and due from banks   $ 459,820 $ 639,073    
Trading securities   1,759,430 1,416,345    
Loans held-for-sale [1]   770,412 699,377    
Securities available-for-sale   4,826,155 5,170,255    
Securities held-to-maturity   10,000 10,000    
Loans, net of unearned income   27,249,793 [2] 27,658,929 [2] $ 19,090,074  
Allowance for loan losses   (187,194) (189,555) (201,968) $ (202,068)
CBF Goodwill   1,398,501 1,386,853 191,371 191,371
Other intangible assets   174,415 184,389    
Premises and equipment   531,981 532,251    
OREO [3]   35,715 43,382    
Other assets   1,943,221 1,723,189    
Total assets   40,463,195 41,423,388    
Liabilities:          
Deposits   30,818,951 30,620,362    
Securities sold under agreements to repurchase   672,154 656,602    
Other short-term borrowings   1,332,141 2,626,213    
Term borrowings   1,214,967 1,218,097    
Other liabilities   504,817 549,234    
Total liabilities   35,890,667 36,842,900    
Consideration paid:          
Goodwill   1,398,501 1,386,853 $ 191,371 $ 191,371
Capital Bank Financial Corp          
Assets:          
CBF Goodwill   1,158,549      
Assets As Recorded:          
Cash and cash equivalents   205,999      
Trading securities   0      
Loans held-for-sale   125,344      
Securities available-for-sale   1,193,393      
Securities held-to-maturity   0      
Loans   7,276,741      
Allowance for loan losses   0      
Other intangible assets   141,207      
Premises and equipment   232,506      
OREO   33,566      
Other assets   658,985      
Total assets acquired   9,867,741      
Liabilities As Recorded:          
Deposits   8,140,102      
Securities sold under agreements to repurchase   26,664      
Other short-term borrowings   390,391      
Term borrowings   187,169      
Other liabilities   65,631      
Total liabilities assumed   8,809,957      
Net assets acquired   1,057,784      
Consideration paid:          
Equity   (1,792,741)      
Cash $ (423,600) (423,592)      
Total consideration paid (2,200,000) (2,216,333)      
Goodwill   1,158,549      
Capital Bank Financial Corp | Fair Value Adjustments          
Assets:          
Cash and due from banks   0 0    
Trading securities   0 (4,758)    
Loans held-for-sale   (8,659) 134,003    
Securities available-for-sale   0 175,526    
Securities held-to-maturity   0 (177,549)    
Loans, net of unearned income   1,064 (320,372)    
Allowance for loan losses   0 45,711    
CBF Goodwill   0 (231,292)    
Other intangible assets   (2,593) 119,302    
Premises and equipment   (846) 37,054    
OREO   (362) (9,149)    
Other assets   433 41,320    
Total assets   (10,963) (190,204)    
Liabilities:          
Deposits   (642) (849)    
Securities sold under agreements to repurchase   0 0    
Other short-term borrowings   0 0    
Term borrowings   0 67,683    
Other liabilities   1,345 4,291    
Total liabilities   703 71,125    
Net assets acquired   (11,666) (261,329)    
Consideration paid:          
Goodwill   $ 0 $ (231,292)    
Capital Bank Financial Corp          
Assets:          
Cash and due from banks 205,999        
Trading securities 4,758        
Loans held-for-sale 0        
Securities available-for-sale 1,017,867        
Securities held-to-maturity 177,549        
Loans, net of unearned income 7,596,049        
Allowance for loan losses (45,711)        
CBF Goodwill 231,292        
Other intangible assets 24,498        
Premises and equipment 196,298        
OREO 43,077        
Other assets 617,232        
Total assets 10,068,908        
Liabilities:          
Deposits 8,141,593        
Securities sold under agreements to repurchase 26,664        
Other short-term borrowings 390,391        
Term borrowings 119,486        
Other liabilities 59,995        
Total liabilities 8,738,129        
Net assets acquired 1,330,779        
Consideration paid:          
Goodwill $ 231,292        
[1] March 31, 2018 and December 31, 2017 include $9.1 million and $11.7 million, respectively, of held-for-sale consumer mortgage loans secured by residential real estate in process of foreclosure.(b)
[2] March 31, 2018 and December 31, 2017 include $21.5 million and $22.7 million, respectively, of held-to-maturity consumer mortgage loans secured by residential real estate in process of foreclosure.
[3] March 31, 2018 and December 31, 2017 include $6.4 million and $6.3 million, respectively, of foreclosed residential real estate.