XML 20 R46.htm IDEA: XBRL DOCUMENT v2.4.0.8
Mergers and Acquisitions (Details) (USD $)
9 Months Ended 0 Months Ended 3 Months Ended 9 Months Ended 0 Months Ended 3 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Dec. 31, 2013
Mar. 28, 2014
FFHI Preferred Stock
Jul. 26, 2013
FFHI
Sep. 30, 2014
FFHI
Sep. 30, 2013
FFHI
Sep. 30, 2014
FFHI
Sep. 30, 2013
FFHI
Jul. 26, 2013
FFHI
Common Stock
Jul. 26, 2013
FFHI
FFHI Preferred Stock
Jul. 26, 2013
FFHI
As previously recorded by acquiree
Jul. 26, 2013
FFHI
Initial Fair Value Adjustments
Jul. 26, 2013
FFHI
Subsequent Fair Value Adjustments
Sep. 30, 2013
Savannah
Sep. 30, 2013
Savannah
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         2,275,682,000             2,355,527,000 (92,720,000) 12,875,000    
Premises and equipment         76,367,000             82,399,000 (5,435,000) (597,000)    
Intangible assets         38,233,000             7,037,000 33,738,000 (2,542,000)    
Mortgage servicing rights         19,156,000             19,156,000        
Other real estate owned         13,178,000             13,271,000 (2,065,000) 1,972,000    
FDIC receivable for loss sharing agreement         21,713,000             47,459,000 (18,122,000) (7,624,000)    
Bank owned life insurance 98,505,000 96,058,000 97,197,000   51,020,000             51,513,000   (493,000)    
Deferred tax asset         32,877,000             (5,279,000) 42,741,000 (4,585,000)    
Other assets         45,380,000             47,257,000 (6,125,000) 4,248,000    
Total assets         3,079,364,000             3,125,480,000 (49,370,000) 3,254,000    
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         23,280,000             25,584,000 (2,059,000) (245,000)    
Total liabilities         2,846,806,000             2,819,783,000 27,268,000 (245,000)    
Net identifiable assets acquired over (under) liabilities assumed         232,558,000             305,697,000 (76,638,000) 3,499,000    
Goodwill 317,700,000       214,395,000               217,894,000 (3,499,000)    
Net assets acquired over liabilities assumed         446,953,000             305,697,000 141,256,000      
Consideration:                                
Common shares issued         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                      
Redemption of preferred stock (in shares)       65,000                        
Liquidation preference (per share)       1,000                        
Annual dividend rate (as a percent) 9.00% 5.00%   9.00%                        
Merger-related expense           6,800,000   19,300,000             35,000 2,900,000
Proforma amounts                                
Total revenues (net interest income plus noninterest income), Pro Forma           104,822,000 107,069,000 314,206,000 329,046,000              
Net operating income available to common shareholders, Pro Forma           $ 24,108,000 $ 19,092,000 $ 66,098,000 $ 58,163,000