XML 59 R48.htm IDEA: XBRL DOCUMENT v3.8.0.1
Mergers and Acquisitions- Park & SBFC - (Details) - USD ($)
3 Months Ended
Jan. 03, 2018
Nov. 30, 2017
Jan. 03, 2017
Mar. 31, 2018
Mar. 31, 2017
Dec. 31, 2017
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Deposit Liabilities [Abstract]            
Federal funds purchased and securities sold under agreements to repurchase       $ 357,574,000 $ 352,431,000 $ 286,857,000
Goodwill       999,592,000 595,711,000 $ 999,586,000
Proforma amounts            
Total revenues (net interest income plus noninterest income), Pro Forma         167,044,000  
Net operating income available to the common shareholder, Pro Forma         49,233,000  
Park Sterling Corporation            
Business Combination Recognized Identifiable Assets Acquired [Abstract]            
Cash and cash equivalents   $ 116,454,000        
Investment securities   462,924,000        
Loans held for sale   70,886,000        
Loans, net of allowance and mark   2,250,684,000        
Premises and equipment   55,790,000        
Intangible assets   26,175,000   26,200,000    
OREO and repossessed assets   2,330,000        
Bank owned life insurance   72,703,000        
Deferred tax asset.   29,562,000        
Other assets   21,119,000        
Total assets   3,108,627,000        
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Deposit Liabilities [Abstract]            
Noninterest-bearing   561,874,000        
Interest-bearing   1,889,502,000        
Total deposits   2,451,376,000        
Other borrowings   340,938,000        
Other liabilities   26,310,000        
Total liabilities   2,818,624,000        
Net identifiable assets acquired over (under) liabilities assumed   290,003,000        
Goodwill   402,956,000        
Net assets acquired over liabilities assumed   $ 692,959,000        
Consideration:            
Common stock shares issued   7,480,343        
Purchase price per share of the Company's common stock (in dollars per share)   $ 92.05        
Company common stock issued ($688,566) and cash exchanged for fractional shares ($88)   $ 688,654,000        
Common stock issued   688,566,000        
Price per fractional share   88        
Cash paid for stock options outstanding   4,305,000        
Fair value of total consideration transferred   692,959,000        
Noncash Merger Related Costs         0  
Merger-related charges/costs       11,300,000 $ 21,000,000  
Provision for Loan and Lease Losses       678,000    
Additional information            
Adjustment to acquired loans portfolio   60,900,000        
Allowance for loan losses   12,500,000        
Fair value mark on loans   $ 21,300,000        
Interest rate on core deposit intangibles (in %)   1.66%        
Goodwill write-off   $ 73,100,000        
Premium for fixed maturity time deposits   2,950,000        
Fair value mark on fixed maturity time deposits   253,000        
Fair value adjustment on Trust Preferred Securities   2,400,000        
Discount on trust preferred securities   14,000,000        
Fair value adjustments to employee benefit plans   1,500,000        
Proforma amounts            
Total revenues (net interest income plus noninterest income), Pro Forma       36,085,000    
Net operating income available to the common shareholder, Pro Forma       11,072,000    
Park Sterling Corporation | As previously recorded by acquiree            
Business Combination Recognized Identifiable Assets Acquired [Abstract]            
Cash and cash equivalents   116,454,000        
Investment securities   461,261,000        
Loans held for sale   2,200,000        
Loans, net of allowance and mark   2,346,612,000        
Premises and equipment   61,059,000        
Intangible assets   73,090,000        
OREO and repossessed assets   2,549,000        
Bank owned life insurance   72,703,000        
Deferred tax asset.   17,963,000        
Other assets   21,595,000        
Total assets   3,175,486,000        
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Deposit Liabilities [Abstract]            
Noninterest-bearing   561,874,000        
Interest-bearing   1,886,810,000        
Total deposits   2,448,684,000        
Other borrowings   329,249,000        
Other liabilities   24,179,000        
Total liabilities   2,802,112,000        
Net identifiable assets acquired over (under) liabilities assumed   373,374,000        
Net assets acquired over liabilities assumed   373,374,000        
Park Sterling Corporation | Initial Fair Value Adjustments            
Business Combination Recognized Identifiable Assets Acquired [Abstract]            
Investment securities   1,444,000        
Loans held for sale   68,686,000        
Loans, net of allowance and mark   (95,878,000)        
Premises and equipment   (4,882,000)        
Intangible assets   (46,915,000)        
OREO and repossessed assets   (429,000)        
Deferred tax asset.   11,596,000        
Other assets   (476,000)        
Total assets   (66,854,000)        
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Deposit Liabilities [Abstract]            
Interest-bearing   2,692,000        
Total deposits   2,692,000        
Other borrowings   11,689,000        
Other liabilities   2,131,000        
Total liabilities   16,512,000        
Net identifiable assets acquired over (under) liabilities assumed   (83,366,000)        
Goodwill   402,951,000        
Net assets acquired over liabilities assumed   319,585,000        
Park Sterling Corporation | Subsequent Fair Value Adjustments            
Business Combination Recognized Identifiable Assets Acquired [Abstract]            
Investment securities   219,000        
Loans, net of allowance and mark   (50,000)        
Premises and equipment   (387,000)        
OREO and repossessed assets   210,000        
Deferred tax asset.   3,000        
Total assets   (5,000)        
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Deposit Liabilities [Abstract]            
Net identifiable assets acquired over (under) liabilities assumed   (5,000)        
Goodwill   $ 5,000        
Southeastern Bank Financial            
Business Combination Recognized Identifiable Assets Acquired [Abstract]            
Cash and cash equivalents     $ 72,043,000      
Investment securities     590,054,000      
Loans held for sale     13,652,000      
Loans, net of allowance and mark     1,049,950,000      
Premises and equipment     24,077,000      
Intangible assets     18,120,000      
OREO and repossessed assets     450,000      
Bank owned life insurance     44,513,000      
Deferred tax asset.     16,075,000      
Other assets     7,063,000      
Total assets     1,835,997,000      
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Deposit Liabilities [Abstract]            
Noninterest-bearing     262,967,000      
Interest-bearing     1,257,953,000      
Total deposits     1,520,920,000      
Federal funds purchased and securities sold under agreements to repurchase     1,014,000      
Other borrowings     109,500,000      
Other liabilities     27,743,000      
Total liabilities     1,659,177,000      
Net identifiable assets acquired over (under) liabilities assumed     176,820,000      
Goodwill     258,295,000      
Net assets acquired over liabilities assumed     $ 435,115,000      
Consideration:            
Common stock shares issued     4,978,338      
Purchase price per share of the Company's common stock (in dollars per share)     $ 87.30      
Company common stock issued ($688,566) and cash exchanged for fractional shares ($88)     $ 434,625,000      
Common stock issued     434,609,000      
Price per fractional share     16,000      
Cash paid for stock options outstanding     490,000      
Fair value of total consideration transferred     435,115,000      
Additional information            
Adjustment to acquired loans portfolio     30,700,000      
Allowance for loan losses     20,100,000      
Discount on trust preferred securities     2,100,000      
Federal Home Loan Bank, Advances, Premium     1,000,000      
Fair value adjustments to employee benefit plans       $ 8,300,000    
Adjustment of other miscellaneous liabilities $ 496,000          
Southeastern Bank Financial | As previously recorded by acquiree            
Business Combination Recognized Identifiable Assets Acquired [Abstract]            
Cash and cash equivalents     72,043,000      
Investment securities     591,824,000      
Loans held for sale     13,652,000      
Loans, net of allowance and mark     1,060,618,000      
Premises and equipment     25,419,000      
Intangible assets     140,000      
OREO and repossessed assets     580,000      
Bank owned life insurance     44,513,000      
Deferred tax asset.     16,247,000      
Other assets     7,545,000      
Total assets     1,832,581,000      
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Deposit Liabilities [Abstract]            
Noninterest-bearing     262,967,000      
Interest-bearing     1,257,953,000      
Total deposits     1,520,920,000      
Federal funds purchased and securities sold under agreements to repurchase     1,014,000      
Other borrowings     110,620,000      
Other liabilities     19,980,000      
Total liabilities     1,652,534,000      
Net identifiable assets acquired over (under) liabilities assumed     180,047,000      
Net assets acquired over liabilities assumed     180,047,000      
Southeastern Bank Financial | Initial Fair Value Adjustments            
Business Combination Recognized Identifiable Assets Acquired [Abstract]            
Investment securities     (1,770,000)      
Loans, net of allowance and mark     (10,668,000)      
Premises and equipment     (2,212,000)      
Intangible assets     17,980,000      
OREO and repossessed assets     (30,000)      
Deferred tax asset.     (687,000)      
Other assets     (482,000)      
Total assets     2,131,000      
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Deposit Liabilities [Abstract]            
Other borrowings     (1,120,000)      
Other liabilities     5,553,000      
Total liabilities     4,433,000      
Net identifiable assets acquired over (under) liabilities assumed     (2,302,000)      
Goodwill     257,370,000      
Net assets acquired over liabilities assumed     255,068,000      
Southeastern Bank Financial | Subsequent Fair Value Adjustments            
Business Combination Recognized Identifiable Assets Acquired [Abstract]            
Premises and equipment     870,000      
OREO and repossessed assets     (100,000)      
Deferred tax asset.     515,000      
Total assets     1,285,000      
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Deposit Liabilities [Abstract]            
Other liabilities     2,210,000      
Total liabilities     2,210,000      
Net identifiable assets acquired over (under) liabilities assumed     (925,000)      
Goodwill     $ 925,000