XML 48 R38.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions - Schedule of Recognized Identifiable Assets Acquired and Liabilities Assumed (Details) - USD ($)
$ in Thousands
May 30, 2017
Sep. 30, 2017
Dec. 31, 2016
Business Acquisition [Line Items]      
Class A common stock $ 385,969    
Goodwill   $ 445,028 $ 212,820
Cascade Bank Acquisition, as recorded by Cascade Bank      
Business Acquisition [Line Items]      
Cash and cash equivalents 246,804    
Investment securities 476,733    
Loans held for investment 2,112,077    
Mortgage loans held for sale 10,253    
Allowance for loan loss (23,974)    
Premises and equipment 46,554    
Other real estate owned (OREO) 1,192    
Core deposit intangible 0    
Deferred tax assets 47,653    
Other assets 98,570    
Total assets acquired 3,015,862    
Deposits 2,669,910    
Accounts Payable and Accrued Expense 62,150    
Total liabilities assumed 2,732,060    
Net assets acquired 283,802    
Cascade Bank Acquisition, Fair Value Adjustments      
Business Acquisition [Line Items]      
Cash and cash equivalents 0    
Investment securities [1] 4,876    
Loans held for investment [2] (31,703)    
Mortgage loans held for sale 6    
Allowance for loan loss [3] 23,974    
Premises and equipment [4] 178    
Other real estate owned (OREO) 0    
Core deposit intangible [5] 47,968    
Deferred tax assets [6] (21,661)    
Other assets [7] 1,136    
Total assets acquired 24,774    
Deposits [8] (934)    
Accounts Payable and Accrued Expense [9] 720    
Total liabilities assumed (214)    
Net assets acquired 24,988    
Cascade Bank Acquisition, as Recorded by the Company      
Business Acquisition [Line Items]      
Cash and cash equivalents 246,804    
Investment securities 481,609    
Loans held for investment 2,080,374    
Mortgage loans held for sale 10,259    
Allowance for loan loss 0    
Premises and equipment 46,732    
Other real estate owned (OREO) 1,192    
Core deposit intangible 47,968    
Deferred tax assets 25,992    
Other assets 99,706    
Total assets acquired 3,040,636    
Deposits 2,668,976    
Accounts Payable and Accrued Expense 62,870    
Total liabilities assumed 2,731,846    
Net assets acquired 308,790    
Cash 155,029    
Class A common stock 385,969    
Total consideration paid 540,998    
Goodwill $ 232,208    
[1] Write up of the book value of investments to their estimated fair values on the date of acquisition based upon quotes obtained from an independent third party pricing service.
[2] Write down of the book value of loans to their estimated fair values. Shared National Credits (SNC) were recorded at quoted sales prices where available. The fair value of the remaining loans was estimated using cash flow projections based on the remaining maturity and repricing terms, adjusted for estimated future credit losses and prepayments and discounted to present value using a risk-adjusted market rate for similar loans. The fair value of collateral dependent loans acquired with deteriorated credit quality was estimated based on the Company's analysis of the fair value of each loan's underlying collateral, discounted using market-derived rates of return with consideration given to the period of time and costs associated with foreclosure and disposition of the collateral.
[3] Adjustment to remove the Cascade allowance for loan losses at acquisition date, as the credit risk is accounted for in the fair value adjustment for loans receivable described in (2) above.
[4] Write up of the book value of premises and equipment to their estimated fair values on the date of acquisition based upon appraisals obtained from an independent third party appraiser or broker's opinion of value.
[5] Adjustment represents the value of the core deposit base assumed in the acquisition based upon valuation from an independent accounting and advisory firm.
[6] Adjustment consists of the write-off of pre-existing deferred tax assets as a result of the acquisition.
[7] Adjustment consists of various other assets recorded as a result of the acquisition, including mortgage servicing rights, SBA servicing rights, and favorable leases offset by reductions to the fair value of other items.
[8] Decrease in book value of time deposits to their estimated fair values based upon interest rates of similar time deposits with similar terms on the date of acquisition based upon valuation from an independent accounting and advisory firm.
[9] Increase in fair value due to credit card incentive program, unfavorable leases, write-off of balance sheet reserve, and swap liability offset.