XML 86 R71.htm IDEA: XBRL DOCUMENT v3.3.1.900
Mergers and Acquisitions-First Financial Holdings, Inc. Merger- (Details 2)
12 Months Ended
Jul. 26, 2013
USD ($)
$ / shares
shares
Dec. 31, 2015
USD ($)
shares
Dec. 31, 2014
USD ($)
shares
Dec. 31, 2013
USD ($)
Mergers and Acquisitions        
Preferred Stock, Shares Outstanding | shares   0 0  
Asset        
Bank owned life insurance   $ 101,588,000 $ 99,140,000  
Deposits:        
Goodwill   338,340,000 317,688,000 $ 317,688,000
Consideration:        
Provision for Loan Losses Expensed   5,864,000 6,590,000 1,886,000
Other Real Estate, Valuation Adjustments   9,428,000 10,685,000 8,109,000
Proforma amounts        
Total revenues (net interest income plus noninterest income), Pro Forma   443,328,000 421,056,000 438,625,000
Net operating income available to the common shareholder, Pro Forma   104,391,000 $ 90,573,000 80,624,000
First Financial Holdings, Inc. ("First Financial")        
Mergers and Acquisitions        
Business Acquisition Equity Interests Issued or Issuable Number of Shares Issued Exchange Ratio 0.4237      
Common shares issued | shares 7,018,274      
Preferred Stock, Value, Outstanding $ 65,000,000      
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Intrinsic Value $ 530,000      
Preferred Stock, Shares Outstanding | shares 65,000      
Preferred Stock, Liquidation Preference Per Share | $ / shares $ 1,000      
Preferred Stock, Dividend Rate, Percentage 9.00%      
Asset        
Cash and cash equivalents $ 174,082,000      
Investment securities 311,812,000      
Loans held for sale 19,864,000      
Loans 2,275,682,000      
Premises and equipment 76,367,000      
Intangible assets 38,233,000      
Mortgage servicing rights 19,156,000      
Other real estate owned 13,178,000      
FDIC receivable for loss sharing agreement 21,713,000      
Bank owned life insurance 51,020,000      
Deferred tax asset 32,877,000      
Other assets 45,379,000      
Total assets 3,079,363,000      
Deposits:        
Noninterest-bearing 430,517,000      
Interest-bearing 2,091,296,000      
Total deposits 2,521,813,000      
Other borrowings 301,713,000      
Other liabilities 23,280,000      
Total liabilities 2,846,806,000      
Net identifiable assets acquired over (under) liabilities assumed 232,557,000      
Goodwill 214,396,000      
Net assets acquired over liabilities assumed $ 446,953,000      
Consideration:        
Noncash Merger Related Costs   $ 23,900,000    
Provision for Loan and Lease Losses       6,400,000
First Financial Holdings, Inc. ("First Financial") | As previously recorded by acquiree        
Mergers and Acquisitions        
Common shares issued | shares 7,018,274      
Asset        
Cash and cash equivalents $ 174,082,000      
Investment securities 313,200,000      
Loans held for sale 19,858,000      
Loans 2,355,527,000      
Premises and equipment 82,399,000      
Intangible assets 7,037,000      
Mortgage servicing rights 19,156,000      
Other real estate owned 13,271,000      
FDIC receivable for loss sharing agreement 47,459,000      
Bank owned life insurance 51,513,000      
Deferred tax asset (5,279,000)      
Other assets 47,257,000      
Total assets 3,125,480,000      
Deposits:        
Noninterest-bearing 430,517,000      
Interest-bearing 2,083,495,000      
Total deposits 2,514,012,000      
Other borrowings 280,187,000      
Other liabilities 25,584,000      
Total liabilities 2,819,783,000      
Net identifiable assets acquired over (under) liabilities assumed 305,697,000      
Net assets acquired over liabilities assumed $ 305,697,000      
Consideration:        
Purchase price per share of the Company's common stock (in dollars per share) | $ / shares $ 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      
First Financial Holdings, Inc. ("First Financial") | Initial Fair Value Adjustments        
Asset        
Investment securities (1,388,000)      
Loans held for sale 6,000      
Loans (92,720,000)      
Premises and equipment (5,435,000)      
Intangible assets 33,738,000      
Other real estate owned (2,065,000)      
FDIC receivable for loss sharing agreement (18,122,000)      
Deferred tax asset 42,741,000      
Other assets (6,125,000)      
Total assets (49,370,000)      
Deposits:        
Interest-bearing 7,801,000      
Total deposits 7,801,000      
Other borrowings 21,526,000      
Other liabilities (2,059,000)      
Total liabilities 27,268,000      
Net identifiable assets acquired over (under) liabilities assumed (76,638,000)      
Goodwill 217,894,000      
Net assets acquired over liabilities assumed 141,256,000      
First Financial Holdings, Inc. ("First Financial") | Subsequent Fair Value Adjustments        
Asset        
Loans 12,875,000      
Premises and equipment (597,000)      
Intangible assets (2,542,000)      
Other real estate owned 1,972,000      
FDIC receivable for loss sharing agreement (7,624,000)      
Bank owned life insurance (493,000)      
Deferred tax asset (4,585,000)      
Other assets 4,247,000      
Total assets 3,253,000      
Deposits:        
Other liabilities (245,000)      
Total liabilities (245,000)      
Net identifiable assets acquired over (under) liabilities assumed 3,498,000      
Goodwill $ (3,498,000)      
Savannah Bancorp and FFHI        
Consideration:        
Merger-related expense       $ 22,500,000