XML 67 R56.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans and Allowance for Loan Losses - Table of loan payment estimates - (Details) - USD ($)
$ in Thousands
Jan. 03, 2017
Sep. 30, 2017
Jun. 30, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 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   $ 741,268   $ 778,822 $ 822,340    
Non-accretable difference   (26,160)   (17,502) (22,222)    
Cash flows expected to be collected   715,108   761,320 800,118    
Accretable Yield   (132,575)   (155,379) (164,098)    
Carrying value   582,533   605,941 636,020    
Allowance for loan losses on acquired loans   (3,670) $ (3,741) (3,395) (3,403) $ (3,752) $ (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   1,455,555   836,699 885,657    
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   249,666   258,100 268,968    
Allowance for loan losses on acquired loans   (2,776) (2,741) (2,419) (2,492) (2,592) (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   276,590   44,718 46,458    
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   207,572   27,195 29,444    
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   53,302   59,300 61,866    
Allowance for loan losses on acquired loans   (462) (548)   (544) (778)  
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   656,906   569,149 603,890    
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   25,796   25,347 26,658    
Allowance for loan losses on acquired loans   (243) (320) (238) (182) (196) (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   101,427   13,641 14,201    
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   76,924   39,342 43,152    
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   53,302   59,300 61,866    
Allowance for loan losses on acquired loans   (462)   (558) (543)   (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   136,136   142,654 148,512    
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       (41) (41)   (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   662,513   124,896 133,255    
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   8,439   8,617 10,958    
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   46,248   44,373 47,081    
Allowance for loan losses on acquired loans   (189) (92)   (145) (151)  
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   76,886   10,090 10,683    
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   (189)   (139) (145)   $ (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   199,082   210,204 220,489    
Allowance for loan losses on acquired loans     $ (40)   (40) $ (35)  
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   199,704   34,628 35,775    
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   164,291   160,879 168,758    
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   136,136   142,654 148,512    
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   793,042   711,803 752,402    
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   $ 492,615   $ 408,270 $ 435,132