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
Jan. 03, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
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   $ 774,471   $ 778,822 $ 861,401    
Non-accretable difference   (28,966)   (17,502) (23,294)    
Cash flows expected to be collected   745,505   761,320 838,107    
Accretable Yield   (139,283)   (155,379) (175,520)    
Carrying value   606,222   605,941 662,587    
Allowance for loan losses on acquired loans   (3,741) $ (4,556) (3,395) (3,752) $ (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            
Impaired non-acquired and acquired loans accounted under FASB ASC topic 310-20              
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 1,010,000            
Carrying value 991,500            
Fair value adjustment $ 18,800            
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   1,585,981   836,699 941,886    
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   256,602   258,100 285,518    
Allowance for loan losses on acquired loans   (2,741) (3,108) (2,419) (2,592) (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   322,415   44,718 49,420    
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   221,566   27,195 32,267    
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   56,362   59,300 64,114    
Allowance for loan losses on acquired loans   (548) (589)   (778) (606)  
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   697,235   569,149 644,425    
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   25,486   25,347 27,961    
Allowance for loan losses on acquired loans   (320) (394) (238) (196) (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   117,884   13,641 15,598    
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   83,403   39,342 44,873    
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   56,362   59,300 64,114    
Allowance for loan losses on acquired loans   (548)   (558) (778)   (313)
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   143,478   142,654 155,303    
Commercial | 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              
Allowance for loan losses on acquired loans   (40)   (41) (35)   (56)
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   745,268   124,896 142,158    
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   8,524   8,617 11,260    
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   52,977   44,373 48,274    
Allowance for loan losses on acquired loans   (92) (130)   (151) (154)  
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   112,855   10,090 12,516    
Construction and land development | Commercial | 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              
Allowance for loan losses on acquired loans   (92)   (139) (151)   $ (177)
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   206,271   210,204 225,460    
Allowance for loan losses on acquired loans   (40) $ (335)   (35) $ (46)  
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   209,560   34,628 36,904    
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   177,129   160,879 177,946    
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   143,478   142,654 155,303    
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   840,713   711,803 799,728    
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   $ 520,106   $ 408,270 $ 466,479