XML 59 R48.htm IDEA: XBRL DOCUMENT v3.10.0.1
Mergers and Acquisitions- Park & SBFC - (Details) - USD ($)
3 Months Ended 6 Months Ended
Jan. 03, 2018
Nov. 30, 2017
Jan. 03, 2017
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 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       $ 331,969,000 $ 334,018,000 $ 331,969,000 $ 334,018,000 $ 286,857,000
Goodwill       1,002,722,000 595,817,000 1,002,722,000 595,817,000 $ 999,586,000
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   70,882,000            
Loans, net of allowance and mark   2,241,603,000            
Premises and equipment   55,790,000            
Intangible assets   29,496,000   29,500,000   29,500,000    
OREO and repossessed assets   2,330,000            
Bank owned life insurance   72,703,000            
Deferred tax asset.   31,584,000            
Other assets   21,119,000            
Total assets   3,104,885,000            
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Deposit Liabilities [Abstract]                
Noninterest-bearing   561,874,000            
Interest-bearing   1,888,890,000            
Total deposits   2,450,764,000            
Other borrowings   340,938,000            
Other liabilities   26,310,000            
Total liabilities   2,818,012,000            
Net identifiable assets acquired over (under) liabilities assumed   286,873,000            
Goodwill   406,086,000            
Net assets acquired over liabilities assumed   $ 692,959,000            
Consideration:                
Common stock shares issued   7,480,343            
Purchase price per share of the SSB's common stock   $ 92.05            
SSB 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   88,000            
Cash paid for stock options outstanding   4,305,000            
Fair value of total consideration transferred   692,959,000            
Noncash Merger Related Costs         0   0  
Merger-related charges/costs       14,100,000 4,300,000 25,400,000 21,000,000  
Provision for Loan and Lease Losses       0   678,000    
Additional information                
Adjustment to acquired loans portfolio   70,100,000            
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   2,300,000            
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       29,924,000 172,902,000 66,088,000 337,728,000  
Net operating income available to the common shareholder, Pro Forma       $ 15,656,000 $ 46,764,000 35,054,000 $ 88,843,000  
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 held for sale   (4,000)            
Loans, net of allowance and mark   (9,131,000)            
Premises and equipment   (387,000)            
Intangible assets   3,321,000            
OREO and repossessed assets   210,000            
Deferred tax asset.   2,025,000            
Total assets   (3,747,000)            
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Deposit Liabilities [Abstract]                
Interest-bearing   (612,000)            
Total deposits   (612,000)            
Total liabilities   (612,000)            
Net identifiable assets acquired over (under) liabilities assumed   (3,135,000)            
Goodwill   $ 3,135,000            
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 SSB's common stock     $ 87.30          
SSB 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