XML 83 R49.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans and Allowance for Loan Losses (Details 3) (Acquired loans, USD $)
Mar. 31, 2013
Dec. 31, 2012
Mar. 31, 2012
Dec. 31, 2011
Mar. 31, 2013
FASB ASC Topic 310-30
Dec. 31, 2012
FASB ASC Topic 310-30
Mar. 31, 2012
FASB ASC Topic 310-30
Mar. 31, 2013
FASB ASC Topic 310-20 Loans
Dec. 31, 2012
FASB ASC Topic 310-20 Loans
Mar. 31, 2012
FASB ASC Topic 310-20 Loans
Dec. 13, 2012
Savannah Bancorp ("SAVB")
Dec. 31, 2012
Savannah Bancorp ("SAVB")
FASB ASC Topic 310-20 Loans
Apr. 24, 2012
Peoples
FASB ASC Topic 310-30
Mar. 31, 2013
Loans Impaired at Acquisition
Dec. 31, 2012
Loans Impaired at Acquisition
Mar. 31, 2012
Loans Impaired at Acquisition
Mar. 31, 2013
Loans Impaired at Acquisition
FASB ASC Topic 310-30
Dec. 31, 2012
Loans Impaired at Acquisition
FASB ASC Topic 310-30
Mar. 31, 2012
Loans Impaired at Acquisition
FASB ASC Topic 310-30
Dec. 13, 2012
Loans Impaired at Acquisition
Savannah Bancorp ("SAVB")
FASB ASC Topic 310-30
Apr. 24, 2012
Loans Impaired at Acquisition
Peoples
FASB ASC Topic 310-30
Mar. 31, 2013
Loans Not Impaired at Acquisition
Dec. 31, 2012
Loans Not Impaired at Acquisition
Mar. 31, 2012
Loans Not Impaired at Acquisition
Mar. 31, 2013
Loans Not Impaired at Acquisition
FASB ASC Topic 310-30
Dec. 31, 2012
Loans Not Impaired at Acquisition
FASB ASC Topic 310-30
Mar. 31, 2012
Loans Not Impaired at Acquisition
FASB ASC Topic 310-30
Dec. 13, 2012
Loans Not Impaired at Acquisition
Savannah Bancorp ("SAVB")
FASB ASC Topic 310-30
Apr. 24, 2012
Loans Not Impaired at Acquisition
Peoples
FASB ASC Topic 310-30
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 $ 1,183,432,000 $ 1,303,047,000 $ 612,295,000               $ 638,875,000   $ 306,963,000       $ 336,815,000 $ 376,894,000 $ 282,499,000 $ 155,582,000 $ 56,940,000       $ 846,617,000 $ 926,153,000 $ 329,796,000 $ 483,293,000 $ 250,023,000
Non-accretable difference (108,890,000) (140,671,000) (157,001,000)               (46,952,000)   (37,797,000)       (68,127,000) (86,514,000) (100,477,000) (37,492,000) (21,237,000)       (40,763,000) (54,157,000) (56,524,000) (9,460,000) (16,560,000)
Cash flows expected to be collected 1,074,542,000 1,162,376,000 455,294,000               591,923,000   269,166,000       268,688,000 290,380,000 182,022,000 118,090,000 35,703,000       805,854,000 871,996,000 273,272,000 473,833,000 233,463,000
Accretable yield (149,521,000) (160,849,000) (86,150,000)               (60,081,000)   (34,921,000)       (49,659,000) (48,411,000) (30,720,000) (8,615,000) (4,968,000)       (99,862,000) (112,438,000) (55,430,000) (51,466,000) (29,953,000)
Total acquired loans 995,255,000 1,074,742,000 369,144,000   925,021,000 1,001,527,000 369,144,000 70,234,000 73,215,000 73,215,000 531,842,000 69,500,000 234,245,000 219,029,000 241,969,000 151,302,000 219,029,000 241,969,000 151,302,000 109,475,000 30,735,000 776,226,000 832,773,000 217,842,000 705,992,000 759,558,000 217,842,000 422,367,000 203,510,000
Allowance for loan losses on acquired loans (31,277,000) (32,132,000) (34,355,000) (31,620,000) (31,277,000) (32,132,000) (34,355,000)             (26,302,000) (24,988,000) (25,712,000) (26,302,000) (24,988,000) (25,712,000)     (4,975,000) (7,144,000) (8,643,000) (4,975,000) (7,144,000) (8,643,000)    
Contractual principal               75,200,000 78,500,000     74,900,000                                  
Discount               4,900,000 5,300,000     5,400,000                                  
Unpaid principal balance for acquired loans $ 1,200,000,000 $ 1,300,000,000 $ 540,400,000