XML 64 R53.htm IDEA: XBRL DOCUMENT v3.21.2
Mergers and Acquisitions- CSFL (Details)
3 Months Ended 6 Months Ended 9 Months Ended
Feb. 01, 2021
USD ($)
Jun. 07, 2020
USD ($)
$ / shares
shares
Sep. 30, 2021
USD ($)
Sep. 30, 2020
USD ($)
Jun. 30, 2020
USD ($)
$ / shares
Sep. 30, 2021
USD ($)
Sep. 30, 2020
USD ($)
Dec. 31, 2020
USD ($)
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Deposit Liabilities [Abstract]                
Goodwill     $ 1,581,085,000     $ 1,581,085,000   $ 1,563,942,000
Additional information                
Reversal of CSFL's ending allowance for credit losses     3,847,000 $ 4,642,000   12,883,000 $ 10,296,000  
Proforma amounts                
Total revenues (net interest income plus noninterest income)         $ 1,163,057,000      
Net interest income         799,727,000      
Net adjusted income available to the common shareholder         $ 240,838,000      
EPS - basic | $ / shares         $ 3.40      
EPS - diluted | $ / shares         $ 3.38      
CSFL                
Business Combination Recognized Identifiable Assets Acquired [Abstract]                
Cash and cash equivalents   $ 2,566,450,000            
Investment securities   1,193,910,000            
Loans held for sale   453,578,000            
Loans, net of allowance and mark   12,950,583,000            
Premises and equipment   313,435,000            
Intangible assets   140,862,000            
OREO and repossessed assets   10,009,000            
Bank owned life insurance   333,053,000            
Deferred tax asset   37,622,000            
Other assets   965,386,000            
Total assets   18,964,888,000            
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Deposit Liabilities [Abstract]                
Noninterest-bearing   5,291,443,000            
Interest-bearing   10,332,072,000            
Total deposits   15,623,515,000            
Federal funds purchased and securities sold under agreements to repurchase   401,546,000            
Other borrowings   271,499,000            
Other liabilities   973,990,000            
Total liabilities   17,270,550,000            
Net identifiable assets acquired over (under) liabilities assumed   1,694,338,000            
Goodwill   562,370,000 562,400,000     562,400,000   562,400,000
Net assets acquired over liabilities assumed   $ 2,256,708,000            
Consideration:                
Number of shares issued as consideration | shares   37,271,069            
Purchase price per share of the Company's common stock | $ / shares   $ 60.27            
Company common stock issued ($2,246,327) and cash exchanged for fractional shares ($74)   $ 2,246,401,000            
Stock option conversion   2,900,000            
Restricted stock conversion   7,407,000            
Value of common stock issued for fractional shares   2,246,327,000            
Price per fractional share   74,000            
Cash paid for stock options outstanding   2,900,000            
Fair value of total consideration transferred   2,256,708,000            
Noncash Merger Related Costs   2,900,000            
Merger-related charges/costs     16,600,000 21,600,000   59,600,000 65,900,000  
Additional information                
Reversal of CSFL's existing fair value adjustments   40,700,000            
Adjustment to record securities at fair value (premium)   46,200,000            
Reclassification of securities held as HTM to AFS   175,700,000            
Total mark of the loan portfolio   $ 269,100,000            
Total mark of the loan portfolio (as a percent)   2.04%            
Credit mark of the loan portfolio   $ 259,700,000            
Credit mark of the loan portfolio (as a percent)   1.97%            
Reversal of CSFL's ending allowance for credit losses   $ 158,200,000            
Fair value adjustments of allowance for credit losses   62,600,000            
MTM adjustment on leased assets   4,000,000.0            
Deminimus fixed assets written off   $ 1,600,000            
Core deposit intangible from a third party valuation (as a percent)   1.28            
Core deposit intangible from a third party valuation   $ 125,900,000            
Existing core deposit intangible from prior transactions that was reversed   84,900,000            
Existing goodwill from prior transactions that was reversed   1,200,000,000            
Reversal of prior valuation reserves   878,000            
New valuation reserves   $ 1,700,000            
Deferred tax assets related to fair value adjustments with effective tax rate   22.00%            
Fair value adjustment of bank property held for sale   $ 4,400,000            
Fair value adjustment of lease receivable   116,000            
Fair value adjustment of interest receivable   501,000            
Fair value negative adjustment for investment in low income housing   3,300,000            
Estimated premium for fixed maturity time deposits   20,200,000            
Reversal of existing CSFL fair value adjustments related to time deposit marks from other merger transactions   546,000            
Discount on TRUPs from a third party valuation   12,500,000            
Reversal of the existing CSFL discount on TRUPs and other debt   5,100,000            
Reversal of an existing unfunded commitment reserve at purchase date   7,100,000            
Fair value adjustment to increase lease liabilities associated with rental facilities   2,500,000            
Fair value adjustments to employee benefit plans   5,200,000            
Merger-related charges/costs     16,600,000 21,600,000   59,600,000 65,900,000  
CSFL | As Recorded by CSFL                
Business Combination Recognized Identifiable Assets Acquired [Abstract]                
Cash and cash equivalents   2,566,450,000            
Investment securities   1,188,403,000            
Loans held for sale   453,578,000            
Loans, net of allowance and mark   12,969,091,000            
Premises and equipment   308,150,000            
Intangible assets   1,294,211,000            
OREO and repossessed assets   10,849,000            
Bank owned life insurance   333,053,000            
Deferred tax asset   54,123,000            
Other assets   967,059,000            
Total assets   20,144,967,000            
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Deposit Liabilities [Abstract]                
Noninterest-bearing   5,291,443,000            
Interest-bearing   10,312,370,000            
Total deposits   15,603,813,000            
Federal funds purchased and securities sold under agreements to repurchase   401,546,000            
Other borrowings   278,900,000            
Other liabilities   977,725,000            
Total liabilities   17,261,984,000            
Net identifiable assets acquired over (under) liabilities assumed   2,882,983,000            
Net assets acquired over liabilities assumed   2,882,983,000            
CSFL | Initial Fair Value Adjustments                
Business Combination Recognized Identifiable Assets Acquired [Abstract]                
Investment securities   5,507,000            
Loans, net of allowance and mark   (48,342,000)            
Premises and equipment   2,392,000            
Intangible assets   (1,163,349,000)            
OREO and repossessed assets   (791,000)            
Deferred tax asset   (8,681,000)            
Other assets   (604,000)            
Total assets   (1,213,868,000)            
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Deposit Liabilities [Abstract]                
Interest-bearing   19,702,000            
Total deposits   19,702,000            
Other borrowings   (7,401,000)            
Other liabilities   (4,592,000)            
Total liabilities   7,709,000            
Net identifiable assets acquired over (under) liabilities assumed   (1,221,577,000)            
Goodwill   600,483,000            
Net assets acquired over liabilities assumed   (621,094,000)            
CSFL | Subsequent Fair Value Adjustments                
Business Combination Recognized Identifiable Assets Acquired [Abstract]                
Loans, net of allowance and mark   29,834,000            
Premises and equipment   2,893,000            
Intangible assets   10,000,000   $ 10,000,000.0     $ 10,000,000.0  
OREO and repossessed assets   (49,000)            
Deferred tax asset   (7,820,000)            
Other assets   (1,069,000)            
Total assets   33,789,000            
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Deposit Liabilities [Abstract]                
Other liabilities   857,000            
Total liabilities   857,000            
Net identifiable assets acquired over (under) liabilities assumed   32,932,000            
Goodwill   (38,113,000) $ 38,100,000     $ 38,100,000   $ 38,100,000
Net assets acquired over liabilities assumed   (5,181,000)            
Additional information                
Deferred tax liability   7,800,000            
CSFL | Subsequent Fair Value Adjustments                
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Deposit Liabilities [Abstract]                
Other liabilities   $ 857,000            
Additional information                
Deferred tax assets related to fair value adjustments with effective tax rate   23.78%            
Duncan-Williams, Inc.                
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Deposit Liabilities [Abstract]                
Goodwill $ 15,800,000              
Consideration:                
Fair value of total consideration transferred 48,300,000              
Additional premium paid after three years $ 8,000,000.0