XML 67 R56.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans and Allowance for Loan Losses - Table of loan payment estimates - (Details) - USD ($)
$ in Thousands
Mar. 31, 2017
Jan. 03, 2017
Dec. 31, 2016
Mar. 31, 2016
Dec. 31, 2015
SBFC          
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   $ 73,365      
Non-accretable difference   (12,912)      
Cash flows expected to be collected   60,453      
Accretable difference   (4,603)      
Carrying value   55,850      
Acquired credit impaired loans          
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 $ 812,892   $ 778,822 $ 912,010  
Non-accretable difference (31,273)   (17,502) (26,833)  
Cash flows expected to be collected 781,619   761,320 885,177  
Accretable Yield (149,723)   (155,379) (188,863)  
Carrying value 631,896   605,941 696,314  
Allowance for loan losses on acquired loans (4,556)   (3,395) (3,877) $ (3,706)
Acquired credit impaired loans | SBFC          
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   73,365      
Non-accretable difference   (12,912)      
Cash flows expected to be collected   60,453      
Accretable difference   (4,603)      
Carrying value   $ 55,850      
Acquired non-credit impaired loans          
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans          
Carrying value 1,715,642   836,699 999,238  
Residential real estate | Acquired credit impaired loans          
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans          
Carrying value 266,484   258,100 298,537  
Allowance for loan losses on acquired loans (3,108)   (2,419) (2,863) (2,986)
Commercial non-owner occupied real estate | Acquired non-credit impaired loans          
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans          
Carrying value 359,747   44,718 49,554  
Commercial owner occupied real estate loan | Acquired non-credit impaired loans          
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans          
Carrying value 238,612   27,195 37,356  
Consumer real estate | Acquired credit impaired loans          
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans          
Carrying value 58,688   59,300 67,612  
Allowance for loan losses on acquired loans (589)   (558) (606) (313)
Consumer real estate | Acquired non-credit impaired loans          
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans          
Carrying value 736,989   569,149 678,860  
Commercial and industrial | Acquired credit impaired loans          
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans          
Carrying value 26,225   25,347 28,948  
Allowance for loan losses on acquired loans (395)   (238) (208) (174)
Commercial and industrial | Acquired non-credit impaired loans          
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans          
Carrying value 136,309   13,641 21,109  
Other income producing property | Acquired non-credit impaired loans          
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans          
Carrying value 92,044   39,342 49,123  
Consumer | Acquired credit impaired loans          
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans          
Carrying value 58,688   59,300 67,612  
Consumer | Acquired non-credit impaired loans          
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans          
Carrying value 151,941   142,654 163,236  
Commercial | Acquired non-credit impaired loans          
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans          
Carrying value 826,712   124,896 157,142  
Commercial loans 1000000 or more | Acquired credit impaired loans          
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans          
Carrying value 8,594   8,617 12,445  
Construction and land development | Commercial non-owner occupied real estate | Acquired credit impaired loans          
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans          
Carrying value 57,343   44,373 51,379  
Allowance for loan losses on acquired loans (130)   (139) (154) (177)
Construction and land development | Commercial non-owner occupied real estate | Acquired non-credit impaired loans          
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans          
Carrying value 141,897   10,090 13,024  
Other commercial non-owner occupied real estate | Acquired credit impaired loans          
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans          
Carrying value     210,204    
Other commercial non-owner occupied real estate | Commercial non-owner occupied real estate | Acquired credit impaired loans          
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans          
Carrying value 214,562   210,204 237,393  
Allowance for loan losses on acquired loans (334)   (41) (46) $ (56)
Other commercial non-owner occupied real estate | Commercial non-owner occupied real estate | Acquired non-credit impaired loans          
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans          
Carrying value 217,850   34,628 36,530  
Home equity loans | Consumer real estate | Acquired non-credit impaired loans          
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans          
Carrying value 186,411   160,879 184,388  
Consumer | Consumer real estate | Acquired non-credit impaired loans          
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans          
Carrying value 151,941   142,654 163,236  
Other Consumer | Consumer real estate | Acquired non-credit impaired loans          
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans          
Carrying value 888,930   711,803 842,096  
Consumer Owner Occupied Loans | Consumer real estate | Acquired non-credit impaired loans          
Contractual loan payments receivable, estimates of amounts not expected to be collected, other fair value adjustments and the resulting fair values of acquired loans          
Carrying value $ 550,578   $ 408,270 $ 494,472