XML 78 R72.htm IDEA: XBRL DOCUMENT v2.4.0.8
Mergers and Acquisitions (Details 2) (USD $)
In Thousands, except Share data, unless otherwise specified
0 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Dec. 13, 2012
Savannah Bancorp ("SAVB")
Dec. 13, 2012
Savannah Bancorp ("SAVB")
Common Stock
Dec. 13, 2012
Savannah Bancorp ("SAVB")
As previously recorded by acquiree
Dec. 13, 2012
Savannah Bancorp ("SAVB")
Fair Value Adjustments
Dec. 13, 2012
Savannah Bancorp ("SAVB")
Subsequent Fair Value Adjustments
Mergers and Acquisitions                
Fixed exchange ratio for shares issued (as a percent)         0.2503      
Assets                
Cash and cash equivalents       $ 86,244   $ 86,244    
Investment securities       74,203   75,460 (1,288) 31
Loans       601,359   660,555 (59,196)  
Premises and equipment       10,452   12,555 (1,843) (260)
Intangible assets       12,918   3,357 9,546 15
Other real estate owned and repossessed assets       7,106   13,934 (5,315) (1,513)
Bank owned life insurance 97,197 42,737   6,705   6,705    
Deferred tax asset       38,151   (790) 39,143 (202)
Other assets       5,256   8,497 (2,348) (893)
Total assets       842,394   866,517 (21,301) (2,822)
Deposits:                
Noninterest-bearing       129,902   129,902    
Interest-bearing       621,728   619,198 2,530  
Total deposits       751,630   749,100 2,530  
Federal funds purchased and securities sold under agreements to repurchase 211,401 238,621   13,491   13,491    
Other borrowings       30,381   30,613 (232)  
Other liabilities       14,372   8,026 6,657 (311)
Total liabilities       809,874   801,230 8,955 (311)
Net identifiable assets acquired over (under) liabilities assumed       32,520   65,287 (30,256) (2,511)
Goodwill 319,429 103,292 62,888 36,397     33,886 2,511
Net assets acquired over liabilities assumed       68,917   65,287 3,630  
Consideration:                
Common shares issued       1,802,137 1,802,137      
Purchase price per share of the Company's common stock (in dollars per share)       $ 38.20        
Company common stock issued and cash exchanged for fractional shares       68,854        
Cash paid for stock options outstanding       63        
Fair value of total consideration transferred       $ 68,917