XML 85 R59.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Mergers and Acquisitions - Acquisition date fair value of purchased assets and liabilities (Details) - USD ($)
$ in Thousands
May 01, 2019
Feb. 01, 2018
Nov. 01, 2017
Jul. 31, 2017
Dec. 31, 2019
Dec. 31, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Assets                  
Accrued interest receivable         $ 32,660 $ 35,413      
Net deferred tax asset         203        
Liabilities                  
Total identifiable net assets         52,100 130,000     $ 115,000
Consideration transferred                  
Goodwill         $ 327,425 $ 307,112     $ 220,591
FMBT                  
Assets                  
Cash and cash equivalents $ 32,548                
Loans, net 192,494                
Allowance for loan losses 0                
Premises and equipment, net 8,524                
Bank owned life insurance 6,823                
Net deferred tax asset 157                
Intangibles 2,800                
Other assets 1,278                
Total assets acquired 244,624                
Liabilities                  
Deposits 212,127                
Other liabilities 717                
Total liabilities assumed 212,844                
Total identifiable net assets 31,780                
Consideration transferred                  
Cash 52,093                
Goodwill 20,313                
FMBT | Fair Value Adjustments                  
Assets                  
Cash and cash equivalents 0                
Loans, net (5,188)                
Allowance for loan losses 6,338                
Premises and equipment, net 1,400                
Bank owned life insurance 0                
Net deferred tax asset (1,229)                
Intangibles 2,800                
Other assets 246                
Total assets acquired 4,367                
Liabilities                  
Deposits 243                
Other liabilities (207)                
Total liabilities assumed 36                
Aggregate fair value adjustments 4,331                
FMBT | First Madison Bank & Trust | As Recorded by FMBT                  
Assets                  
Cash and cash equivalents 32,548                
Loans, net 197,682                
Allowance for loan losses (6,338)                
Premises and equipment, net 7,124                
Bank owned life insurance 6,823                
Net deferred tax asset 1,386                
Intangibles 0                
Other assets 1,032                
Total assets acquired 240,257                
Liabilities                  
Deposits 211,884                
Other liabilities 924                
Total liabilities assumed 212,808                
Excess of assets acquired over liabilities assumed $ 27,449                
Navitas                  
Assets                  
Cash and cash equivalents   $ 27,700              
Loans, net   358,352              
Premises and equipment, net   324              
Net deferred tax asset   2,873              
Other assets   4,051              
Total assets acquired   393,300              
Liabilities                  
Short-term borrowings   214,923              
Long-term debt   119,402              
Other liabilities   16,108              
Total liabilities assumed   350,433              
Total identifiable net assets   42,867              
Consideration transferred                  
Cash   84,500              
Common stock issued   $ 45,746              
Common stock issued (in shares)   1,443,987              
Total fair value of consideration transferred   $ 130,246              
Goodwill   87,379              
Navitas | Fair Value Adjustments                  
Assets                  
Cash and cash equivalents   0              
Loans, net   (7,181)              
Premises and equipment, net   (304)              
Net deferred tax asset   2,873              
Other assets   (1,066)              
Total assets acquired   (5,678)              
Liabilities                  
Short-term borrowings   0              
Long-term debt   0              
Other liabilities   (951)              
Total liabilities assumed   (951)              
Aggregate fair value adjustments   (4,727)              
Navitas | NLFC Holdings Corp | As Recorded by Navitas                  
Assets                  
Cash and cash equivalents   27,700              
Loans, net   365,533              
Premises and equipment, net   628              
Net deferred tax asset   0              
Other assets   5,117              
Total assets acquired   398,978              
Liabilities                  
Short-term borrowings   214,923              
Long-term debt   119,402              
Other liabilities   17,059              
Total liabilities assumed   351,384              
Excess of assets acquired over liabilities assumed   $ 47,594              
FOFN                  
Assets                  
Cash and cash equivalents     $ 48,658            
Securities     114,972            
Loans held for sale     10,686         $ 10,700  
Loans, net     486,244            
Premises and equipment, net     12,398            
Bank owned life insurance     20,339            
Accrued interest receivable     1,740            
Net deferred tax asset     17,334            
Intangibles     8,738            
Other real estate owned     659            
Other assets     8,723            
Total assets acquired     730,491            
Liabilities                  
Deposits     565,205            
Federal Home Loan Bank advances     65,224            
Long-term debt     19,747            
Other liabilities     7,390            
Total liabilities assumed     657,566            
Total identifiable net assets     72,925            
Consideration transferred                  
Cash     12,802            
Common stock issued     $ 113,665            
Common stock issued (in shares)     4,145,343            
Total fair value of consideration transferred     $ 126,467            
Goodwill     53,542            
FOFN | Fair Value Adjustments                  
Assets                  
Cash and cash equivalents     6            
Securities     782            
Loans held for sale     (3,290)            
Loans, net     (5,477)            
Premises and equipment, net     1,147            
Bank owned life insurance     0            
Accrued interest receivable     (118)            
Net deferred tax asset     (999)            
Intangibles     8,738            
Other real estate owned     (514)            
Other assets     (69)            
Total assets acquired     206            
Liabilities                  
Deposits     1,365            
Federal Home Loan Bank advances     224            
Long-term debt     (4,125)            
Other liabilities     60            
Total liabilities assumed     (2,476)            
Aggregate fair value adjustments     2,682            
FOFN | Four Oaks Bank | As Recorded by FOFN                  
Assets                  
Cash and cash equivalents     48,652            
Securities     114,190            
Loans held for sale     13,976            
Loans, net     491,721            
Premises and equipment, net     11,251            
Bank owned life insurance     20,339            
Accrued interest receivable     1,858            
Net deferred tax asset     18,333            
Intangibles     0            
Other real estate owned     1,173            
Other assets     8,792            
Total assets acquired     730,285            
Liabilities                  
Deposits     563,840            
Federal Home Loan Bank advances     65,000            
Long-term debt     23,872            
Other liabilities     7,330            
Total liabilities assumed     660,042            
Excess of assets acquired over liabilities assumed     $ 70,243            
HCSB                  
Assets                  
Cash and cash equivalents       $ 17,853          
Securities       101,320          
Loans, net       215,947          
Premises and equipment, net       7,424     $ 7,420    
Bank owned life insurance       11,827          
Accrued interest receivable       1,047          
Net deferred tax asset       25,579          
Intangibles       5,716          
Other real estate owned       805          
Other assets       1,918          
Total assets acquired       389,436          
Liabilities                  
Deposits       318,942          
Repurchase agreements       1,141          
Federal Home Loan Bank advances       24,517          
Other liabilities       2,046          
Total liabilities assumed       346,646          
Total identifiable net assets       42,790          
Consideration transferred                  
Cash       31          
Common stock issued       $ 65,800          
Common stock issued (in shares)       2,370,331          
Total fair value of consideration transferred       $ 65,831          
Equity interest held before the business combination       1,125          
Goodwill       24,166          
HCSB | Fair Value Adjustments                  
Assets                  
Cash and cash equivalents       (2)          
Securities       (142)          
Loans, net       (12,536)          
Premises and equipment, net       (6,606)          
Bank owned life insurance       0          
Accrued interest receivable       (275)          
Net deferred tax asset       25,579          
Intangibles       5,716          
Other real estate owned       (372)          
Other assets       (32)          
Total assets acquired       11,330          
Liabilities                  
Deposits       430          
Repurchase agreements       0          
Federal Home Loan Bank advances       517          
Other liabilities       91          
Total liabilities assumed       1,038          
Aggregate fair value adjustments       10,292          
HCSB | Horry County State Bank | As Recorded by HCSB                  
Assets                  
Cash and cash equivalents       17,855          
Securities       101,462          
Loans, net       228,483          
Premises and equipment, net       14,030          
Bank owned life insurance       11,827          
Accrued interest receivable       1,322          
Net deferred tax asset       0          
Intangibles       0          
Other real estate owned       1,177          
Other assets       1,950          
Total assets acquired       378,106          
Liabilities                  
Deposits       318,512          
Repurchase agreements       1,141          
Federal Home Loan Bank advances       24,000          
Other liabilities       1,955          
Total liabilities assumed       345,608          
Excess of assets acquired over liabilities assumed       $ 32,498