XML 49 R39.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquisitions - Schedule of Recognized Identifiable Assets Acquired and Liabilities Assumed (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Aug. 16, 2018
May 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Dec. 31, 2017
Dec. 31, 2016
Business Acquisition [Line Items]              
Class A common stock $ 173.3            
Goodwill     $ 546.4 $ 445.0 $ 546.4 $ 444.7 $ 212.8
Net increase to goodwill     $ 0.9 $ 0.0      
Northwest Bank Acquisition, As Recorded By Inland Northwest Bank [Member]              
Business Acquisition [Line Items]              
Cash and cash equivalents 31.2            
Investment securities 3.1            
Loans held for investment 727.9            
Allowance for loan loss (8.0)            
Premises and equipment 14.5            
Other real estate owned (“OREO”) 0.3            
Core deposit intangible assets 2.4            
Deferred tax assets, net 1.2            
Other assets 29.3            
Total assets acquired 801.9            
Deposits 696.1            
Accounts Payable and Accrued Expense 8.1            
Long term debt 13.0            
Trust preferred securities 5.2            
Total liabilities assumed 722.4            
Net assets acquired 79.5            
Northwest Bank Acquisition, Fair Value Adjustments [Member]              
Business Acquisition [Line Items]              
Cash and cash equivalents 0.0            
Investment securities 0.0            
Loans held for investment [1] (14.8)            
Allowance for loan loss [2] 8.0            
Premises and equipment [3] (0.5)            
Other real estate owned (“OREO”) 0.3            
Core deposit intangible assets [4] 13.3            
Deferred tax assets, net [5] (1.6)            
Other assets [6] (9.7)            
Total assets acquired (5.0)            
Deposits [7] 0.2            
Accounts Payable and Accrued Expense [8] (0.4)            
Long term debt [9] 0.0            
Trust preferred securities [10] (0.8)            
Total liabilities assumed (1.0)            
Net assets acquired (4.0)            
Northwest Bank Acquisition, as Recorded by the Company [Member]              
Business Acquisition [Line Items]              
Cash and cash equivalents 31.2            
Investment securities 3.1            
Loans held for investment 713.1            
Allowance for loan loss 0.0            
Premises and equipment 14.0            
Other real estate owned (“OREO”) 0.6            
Core deposit intangible assets 15.7            
Deferred tax assets, net (0.4)            
Other assets 19.6            
Total assets acquired 796.9            
Deposits [9] 696.3            
Accounts Payable and Accrued Expense [9] 7.7            
Long term debt [9] 13.0            
Trust preferred securities [9] 4.4            
Total liabilities assumed 721.4            
Net assets acquired 75.5            
Cash 3.0            
Class A common stock 173.3            
Inland Northwest Bank              
Business Acquisition [Line Items]              
Total consideration paid 176.3            
Goodwill $ 100.8            
Cascade Bank Acquisition, As Recorded By Cascade Bank [Member]              
Business Acquisition [Line Items]              
Cash and cash equivalents   $ 246.8          
Investment securities   476.7          
Loans held for investment   2,111.0          
Mortgage loans held for sale   10.3          
Allowance for loan loss   (24.0)          
Premises and equipment   46.6          
Other real estate owned (“OREO”)   1.2          
Core deposit intangible assets   0.0          
Deferred tax assets, net   47.6          
Other assets   98.6          
Total assets acquired   3,014.8          
Deposits   2,669.9          
Accounts Payable and Accrued Expense   62.2          
Total liabilities assumed   2,732.1          
Net assets acquired   282.7          
Cascade Bank Acquisition, Fair Value Adjustments [Member]              
Business Acquisition [Line Items]              
Cash and cash equivalents   0.0          
Investment securities [11]   4.9          
Loans held for investment [12]   (31.7)          
Mortgage loans held for sale   0.0          
Allowance for loan loss [13]   24.0          
Premises and equipment [14]   0.1          
Other real estate owned (“OREO”)   0.0          
Core deposit intangible assets [15]   48.0          
Deferred tax assets, net [16]   (20.9)          
Other assets   2.1          
Total assets acquired   26.5          
Deposits [9]   (0.9)          
Accounts Payable and Accrued Expense [17]   1.9          
Total liabilities assumed   1.0          
Net assets acquired   25.5          
Bank of the Cascades              
Business Acquisition [Line Items]              
Cash   155.0          
Total consideration paid   541.0          
Goodwill   232.8          
Cascade Bank Acquisition, as Recorded by the Company [Member]              
Business Acquisition [Line Items]              
Cash and cash equivalents   246.8          
Investment securities   481.6          
Loans held for investment   2,079.3          
Mortgage loans held for sale   10.3          
Allowance for loan loss   0.0          
Premises and equipment   46.7          
Other real estate owned (“OREO”)   1.2          
Core deposit intangible assets   48.0          
Deferred tax assets, net   26.7          
Other assets   100.7          
Total assets acquired   3,041.3          
Deposits   2,669.0          
Accounts Payable and Accrued Expense   64.1          
Total liabilities assumed   2,733.1          
Net assets acquired   308.2          
Cash   155.0          
Class A common stock   386.0          
Total consideration paid   $ 541.0          
Net increase to goodwill         $ 0.9    
[1] (1) Write down of the book value of loans to their estimated fair values. The fair value of the 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.
[2] (2) Adjustment to remove the Northwest allowance for loan losses at acquisition date, as the credit risk is included in the fair value adjustment for loans receivable described in (1) above.
[3] (3) Write down of the book value of premises and equipment to their estimated fair values on the date of acquisition based upon broker’s opinion of value.
[4] (4) Adjustment represents the value of the core deposit base assumed in the acquisition based upon valuation from an independent accounting and advisory firm.
[5] (5) Adjustment consists of the write-off of pre-existing deferred tax assets and purchase accounting adjustments as a result of the acquisition.
[6] (6) Adjustment consists of reductions to the fair value of other items, including the removal of Northwest previously recorded goodwill.
[7] (7) Increase 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.
[8] (8) Decrease due to the write-off of off balance sheet reserves.
[9] 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.
[10] (9) Write down of the book value of debt to the estimated fair values on the date of acquisition based upon favorable interest rates in the market.
[11] 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.
[12] 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.
[13] 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.
[14] 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.
[15] Adjustment represents the value of the core deposit base assumed in the acquisition based upon valuation from an independent accounting and advisory firm.
[16] Adjustment consists of the write-off of pre-existing deferred tax assets as a result of the acquisition.
[17] Increase in fair value due to credit card incentive program, unfavorable leases, write-off of balance sheet reserve, and swap liability offset.