XML 57 R46.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquisitions and Divestitures (Purchase Price Allocation) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Nov. 30, 2017
Jun. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Assets:                
Cash and cash equivalents   $ 602,952 $ 602,952   $ 639,073      
Trading securities   1,649,470 1,649,470   1,416,345      
Loans held-for-sale [1]   692,659 692,659   699,377      
Securities available-for-sale         5,170,255      
Securities held-to-maturity   10,000 10,000   10,000      
Loans   27,701,740 [2] 27,701,740 [2]   27,658,929 [2] $ 19,989,319    
Allowance for loan losses   (185,462) (185,462) $ (187,194) (189,555) (197,257) $ (201,968) $ (202,068)
CBF Goodwill   1,409,276 1,409,276   1,386,853 236,335   191,371
Other intangible assets   167,955 167,955   184,389      
Premises and equipment   525,175 525,175   532,251      
OREO [3]   29,712 29,712   43,382      
Other assets   1,934,001 1,934,001   1,723,189      
Total assets   41,076,795 41,076,795   41,423,388      
Liabilities:                
Deposits   30,977,867 30,977,867   30,620,362      
Securities sold under agreements to repurchase   713,152 713,152   656,602      
Other short-term borrowings   1,836,852 1,836,852   2,626,213      
Term borrowings   1,227,281 1,227,281   1,218,097      
Other liabilities   526,430 526,430   549,234      
Total liabilities   36,527,046 36,527,046   36,842,900      
Consideration paid:                
Goodwill   1,409,276 1,409,276   1,386,853 $ 236,335   $ 191,371
Capital Bank Financial Corp                
Assets:                
CBF Goodwill   1,169,324 1,169,324          
Assets As Recorded:                
Cash and cash equivalents   205,999 205,999          
Trading securities   0 0          
Loans held-for-sale   124,918 124,918          
Securities available-for-sale $ 1,200,000 1,193,393 1,193,393          
Securities held-to-maturity   0 0          
Loans 7,300,000 7,276,544 7,276,544          
Allowance for loan losses   0 0          
Other intangible assets   141,207 141,207          
Premises and equipment   231,447 231,447          
OREO   33,613 33,613          
Other assets   651,024 651,024          
Total assets acquired 9,900,000 9,858,145 9,858,145          
Liabilities As Recorded:                
Deposits 8,100,000 8,140,102 8,140,102          
Securities sold under agreements to repurchase   26,664 26,664          
Other short-term borrowings   390,391 390,391          
Term borrowings   187,169 187,169          
Other liabilities   66,810 66,810          
Total liabilities assumed   8,811,136 8,811,136          
Net assets acquired   1,047,009 1,047,009          
Consideration paid:                
Equity     (1,746,724)          
Cash (423,600) (46,000) (469,609)          
Total consideration paid (2,200,000)   (2,216,333)          
Goodwill   1,169,324 1,169,324          
Capital Bank Financial Corp | Purchase Accounting/Fair Value Adjustments                
Assets:                
Cash and cash equivalents   0 0   0      
Trading securities   0 0   (4,758)      
Loans held-for-sale   (9,085) (9,085)   134,003      
Securities available-for-sale   0 0   175,526      
Securities held-to-maturity   0 0   (177,549)      
Loans   867 867   (320,372)      
Allowance for loan losses   0 0   45,711      
CBF Goodwill   0 0   (231,292)      
Other intangible assets   (2,593) (2,593)   119,302      
Premises and equipment   (1,905) (1,905)   37,054      
OREO   (315) (315)   (9,149)      
Other assets   (7,528) (7,528)   41,320      
Total assets   (20,559) (20,559)   (190,204)      
Liabilities:                
Deposits   (642) (642)   (849)      
Securities sold under agreements to repurchase   0 0   0      
Other short-term borrowings   0 0   0      
Term borrowings   0 0   67,683      
Other liabilities   2,524 2,524   4,291      
Total liabilities   1,882 1,882   71,125      
Net assets acquired   (22,441) (22,441)   (261,329)      
Consideration paid:                
Goodwill   $ 0 $ 0   $ (231,292)      
Capital Bank Financial Corp                
Assets:                
Cash and cash equivalents 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 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] June 30, 2018 and December 31, 2017 include $8.9 million and $11.7 million, respectively, of held-for-sale consumer mortgage loans secured by residential real estate in process of foreclosure.
[2] June 30, 2018 and December 31, 2017 include $21.4 million and $22.7 million, respectively, of held-to-maturity consumer mortgage loans secured by residential real estate in process of foreclosure.
[3] June 30, 2018 and December 31, 2017 include $6.1 million and $6.3 million, respectively, of foreclosed residential real estate.