XML 68 R44.htm IDEA: XBRL DOCUMENT v2.4.0.8
Mergers and Acquisitions (Details) (USD $)
3 Months Ended 9 Months Ended 0 Months Ended 1 Months Ended 2 Months Ended 9 Months Ended 0 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Dec. 31, 2012
Dec. 31, 2011
Jul. 26, 2013
First Financial
Jul. 31, 2013
First Financial
Sep. 30, 2013
First Financial
Sep. 30, 2013
First Financial
Sep. 30, 2012
First Financial
Jul. 26, 2013
First Financial
Common Stock
Jul. 26, 2013
First Financial
Preferred Stock
Jul. 26, 2013
First Financial
As previously recorded by acquiree
Jul. 26, 2013
First Financial
Fair Value Adjustments
Sep. 30, 2013
Savannah Bancorp and FFCH
Mergers and Acquisitions                                
Fixed exchange ratio for shares issued                       0.4237 1      
Assets                                
Cash and cash equivalents             $ 174,082,000             $ 174,082,000    
Investment securities             311,812,000             313,200,000 (1,388,000)  
Loans held for sale             19,864,000             19,858,000 6,000  
Loans             2,262,807,000             2,355,527,000 (97,720,000)  
Premises and equipment             76,964,000             82,399,000 (5,435,000)  
Intangible assets             40,775,000             7,037,000 33,738,000  
Other real estate owned and repossessed assets             11,909,000             14,569,000 (2,660,000)  
FDIC receivable for loss sharing agreement             29,337,000             47,459,000 (18,122,000)  
Bank owned life insurance 96,551,000 35,785,000 96,551,000 35,785,000 42,737,000   51,513,000             51,513,000    
Deferred tax asset             45,336,000             2,595,000 42,741,000  
Other assets             61,304,000             66,834,000 (5,530,000)  
Total assets             3,085,703,000             3,135,073,000 (49,370,000)  
Deposits:                                
Noninterest-bearing             430,517,000             430,517,000    
Interest-bearing             2,091,296,000             2,083,495,000 7,801,000  
Total deposits             2,521,813,000             2,514,012,000 7,801,000  
Other borrowings             301,713,000             280,187,000 21,526,000  
Other liabilities             33,118,000             35,177,000 (2,059,000)  
Total liabilities             2,856,644,000             2,829,376,000 27,268,000  
Net identifiable assets acquired over (under) liabilities assumed             229,059,000             305,697,000 (76,638,000)  
Goodwill 319,180,000 66,895,000 319,180,000 66,895,000 101,286,000 62,888,000 217,894,000               217,894,000  
Net assets acquired over liabilities assumed             446,953,000             305,697,000 141,256,000  
Consideration:                                
SCBT Financial Corporation common shares issued               7,018,274       7,018,274   7,018,274    
Purchase price per share of the Company's common stock (in dollars per share)                           $ 54.34    
Company common stock issued and cash exchanged for fractional shares                           381,423,000    
Cash paid for stock options outstanding                           530,000    
Assumption of preferred stock                           65,000,000    
Fair value of total consideration transferred                           446,953,000    
Income tax rate at which fair value adjustments are made to adjust deferred tax asset (as a percent)                             35.80%  
Merger-related expense             10,400,000                 13,200,000
Provision for loan losses 659,000 4,044,000 1,898,000 11,408,000           8,300,000 16,000,000          
Proforma amounts                                
Total revenues (net interest income plus noninterest income), Actual since Acquisition                 30,244,000              
Net income available to the common shareholder, Actual since Acquisition                 7,012,000              
Total revenues (net interest income plus noninterest income), Pro Forma                   329,046,000 362,666,000          
Net income available to the common shareholder, Pro Forma                   $ 58,163,000 $ 34,119,000