XML 15 R53.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans and Allowance for Loan Losses (Details 3) (USD $)
Jul. 26, 2013
First Financial
FASB ASC Topic 310-20
Dec. 31, 2012
Savannah Bancorp ("SAVB")
FASB ASC Topic 310-20
Sep. 30, 2013
Acquired loans
Jun. 30, 2013
Acquired loans
Dec. 31, 2012
Acquired loans
Sep. 30, 2012
Acquired loans
Jun. 30, 2012
Acquired loans
Dec. 31, 2011
Acquired loans
Sep. 30, 2013
Acquired loans
FASB ASC Topic 310-30
Dec. 31, 2012
Acquired loans
FASB ASC Topic 310-30
Sep. 30, 2012
Acquired loans
FASB ASC Topic 310-30
Jul. 26, 2013
Acquired loans
First Financial
Dec. 13, 2012
Acquired loans
Savannah Bancorp ("SAVB")
Apr. 24, 2012
Acquired loans
Peoples
FASB ASC Topic 310-30
Jul. 26, 2013
Acquired loans
Loans Impaired at Acquisition
First Financial
FASB ASC Topic 310-30
Dec. 13, 2012
Acquired loans
Loans Impaired at Acquisition
Savannah Bancorp ("SAVB")
FASB ASC Topic 310-30
Apr. 24, 2012
Acquired loans
Loans Impaired at Acquisition
Peoples
FASB ASC Topic 310-30
Jul. 26, 2013
Acquired loans
Loans Not Impaired at Acquisition
First Financial
FASB ASC Topic 310-30
Dec. 13, 2012
Acquired loans
Loans Not Impaired at Acquisition
Savannah Bancorp ("SAVB")
FASB ASC Topic 310-30
Apr. 24, 2012
Acquired loans
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                                        
Unpaid principal balance for acquired loans $ 69,500,000 $ 1,670,000,000 $ 3,300,000,000   $ 1,300,000,000 $ 744,400,000                            
Contractual principal and interest                 1,942,403,000 1,303,047,000 742,092,000 951,996,000 638,875,000 306,963,000 713,236,000 155,582,000 56,940,000 238,760,000 483,293,000 250,023,000
Non-accretable difference                 (262,313,000) (140,671,000) (113,755,000) (156,852,000) (46,952,000) (37,797,000) (131,320,000) (37,492,000) (21,237,000) (25,532,000) (9,460,000) (16,560,000)
Cash flows expected to be collected                 1,680,090,000 1,162,376,000 628,337,000 795,144,000 591,923,000 269,166,000 581,916,000 118,090,000 35,703,000 213,228,000 473,833,000 233,463,000
Accretable yield                 (332,320,000) (160,849,000) (107,346,000) (203,193,000) (60,081,000) (34,921,000) (159,546,000) (8,615,000) (4,968,000) (43,647,000) (51,466,000) (29,953,000)
Total acquired loans     3,013,103,000   1,074,742,000 520,991,000     1,347,770,000 1,001,527,000 520,991,000 591,951,000 531,842,000 234,245,000 422,370,000 109,475,000 30,735,000 169,581,000 422,367,000 203,510,000
Allowance for loan losses on acquired loans     (31,141,000) (31,597,000) (32,132,000) (31,138,000) (35,813,000) (31,620,000) (31,141,000) (32,132,000) (31,138,000)                  
Contractual principal 74,900,000 1,710,000,000                                    
Fair value adjustment $ 5,400,000 $ 40,600,000