XML 74 R83.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans and Allowance for Loan Losses (Details 3) (USD $)
Dec. 31, 2013
Jul. 26, 2013
FFCH
Non-credit impaired
Dec. 31, 2012
Savannah Bancorp ("SAVB")
Non-credit impaired
Dec. 31, 2013
Acquired loans
Dec. 31, 2012
Acquired loans
Dec. 31, 2013
Acquired loans
Credit impaired
Dec. 31, 2012
Acquired loans
Credit impaired
Dec. 31, 2013
Acquired loans
Non-credit impaired
Dec. 31, 2012
Acquired loans
Non-credit impaired
Jul. 26, 2013
Acquired loans
FFCH
Dec. 13, 2012
Acquired loans
Savannah Bancorp ("SAVB")
Apr. 24, 2012
Acquired loans
Peoples
Credit impaired
Jul. 26, 2013
Acquired loans
Loans Impaired at Acquisition
FFCH
Credit impaired
Dec. 13, 2012
Acquired loans
Loans Impaired at Acquisition
Savannah Bancorp ("SAVB")
Credit impaired
Apr. 24, 2012
Acquired loans
Loans Impaired at Acquisition
Peoples
Credit impaired
Jul. 26, 2013
Acquired loans
Loans Not Impaired at Acquisition
FFCH
Credit impaired
Dec. 13, 2012
Acquired loans
Loans Not Impaired at Acquisition
Savannah Bancorp ("SAVB")
Credit impaired
Apr. 24, 2012
Acquired loans
Loans Not Impaired at Acquisition
Peoples
Credit impaired
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans                                    
Contractual principal and interest           $ 1,700,129,000 $ 1,288,133,000     $ 873,151,000 $ 638,875,000 $ 306,963,000 $ 650,331,000 $ 155,582,000 $ 56,940,000 $ 222,820,000 $ 483,293,000 $ 250,023,000
Non-accretable difference           (222,091,000) (140,671,000)     (150,420,000) (46,952,000) (37,797,000) (125,701,000) (37,492,000) (21,237,000) (24,719,000) (9,460,000) (16,560,000)
Cash flows expected to be collected           1,478,038,000 1,147,462,000     722,731,000 591,923,000 269,166,000 524,630,000 118,090,000 35,703,000 198,101,000 473,833,000 233,463,000
Accretable difference           (250,340,000) (160,849,000)     (130,780,000) (60,081,000) (34,921,000) (102,260,000) (8,615,000) (4,968,000) (28,520,000) (51,466,000) (29,953,000)
Total acquired loans       1,227,698,000 986,613,000 1,227,698,000 986,613,000 1,598,051,000 73,215,000 591,951,000 531,842,000 234,245,000 422,370,000 109,475,000 30,735,000 169,581,000 422,367,000 203,510,000
Allowance for loan losses on acquired loans 0     (11,618,000) (17,218,000) (11,618,000) (17,218,000)                      
Unpaid principal balance for acquired loans   1,670,000,000 69,500,000                              
Contractual principal   1,710,000,000 74,900,000                              
Fair value adjustment   $ 40,600,000 $ 5,400,000