XML 43 R31.htm IDEA: XBRL DOCUMENT v3.7.0.1
Acquisitions & Divestitures - Summary of Balance Sheet Amounts Relative to Branches Sold (Details)
3 Months Ended
Mar. 31, 2017
USD ($)
$ / shares
Mar. 31, 2016
USD ($)
$ / shares
Feb. 10, 2017
USD ($)
Dec. 31, 2016
USD ($)
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]        
Net income as reported $ 12,391,000 $ 11,025,000    
Cash and cash equivalents 209,001,000     $ 198,802,000
Property, Plant and Equipment, Net 34,291,000     14,910,000
Interest Receivable 12,229,000     11,117,000
Goodwill 113,886,000     30,334,000
Other Intangible Assets 11,758,000     2,151,000
Deposits 4,031,620,000     3,233,361,000
Other Borrowings 235,052,000     276,980,000
Interest Payable 1,914,000     1,105,000
Other Liabilities $ 30,537,000     $ 77,244,000
Total cash paid to JCB shareholders and holders of JCB stock options     $ 29,300,000  
Common shares issued related to acquisition 141,729,000     0
Transaction value including JCB's common stock and stock options     171,000,000  
Business Acquisition, Goodwill, Expected Tax Deductible Amount     83,600,000  
Pro Forma [Member]        
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]        
Revenues $ 49,598,000 47,275,000    
Net income as reported $ 13,054,000 $ 12,961,000    
Diluted Earnings Per Share Pro Forma | $ / shares $ 0.55 $ 0.55    
As Recorded by JCB [Member]        
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]        
Cash and cash equivalents     35,454,000  
Securities     148,670,000  
Portfolio loans, net     685,905,000  
Other real estate owned     6,762,000  
Other Investments     2,695,000  
Property, Plant and Equipment, Net     21,780,000  
Interest Receivable     2,794,000  
Goodwill     7,806,000  
Other Intangible Assets     25,000  
Deferred Tax Assets     4,634,000  
Other Assets     19,159,000  
Total assets acquired     935,684,000  
Deposits     764,668,000  
Other Borrowings     55,430,000  
Trust preferred securities     12,887,000  
Interest Payable     653,000  
Other Liabilities     5,006,000  
Total Liabilities Assumed     838,644,000  
Net assets acquired     97,040,000  
Adjustments associated with acquisition [Member]        
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]        
Cash and cash equivalents     0  
Securities     0  
Portfolio loans, net     (10,619,000)  
Other real estate owned     (5,082,000)  
Other Investments     0  
Property, Plant and Equipment, Net     (2,259,000)  
Interest Receivable     0  
Goodwill     (7,806,000)  
Other Intangible Assets     10,028,000  
Deferred Tax Assets     7,086,000  
Other Assets     0  
Total assets acquired     (8,652,000)  
Deposits     629,000  
Other Borrowings     681,000  
Trust preferred securities     (382,000)  
Interest Payable     0  
Other Liabilities     0  
Total Liabilities Assumed     928,000  
Net assets acquired     (9,580,000)  
As Recorded by EFSC [Member]        
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]        
Cash and cash equivalents     35,454,000  
Securities     148,670,000  
Portfolio loans, net     675,286,000  
Other real estate owned     1,680,000  
Other Investments     2,695,000  
Property, Plant and Equipment, Net     19,521,000  
Interest Receivable     2,794,000  
Goodwill     0  
Other Intangible Assets     10,053,000  
Deferred Tax Assets     11,720,000  
Other Assets     19,159,000  
Total assets acquired     927,032,000  
Deposits     765,297,000  
Other Borrowings     56,111,000  
Trust preferred securities     12,505,000  
Interest Payable     653,000  
Other Liabilities     5,006,000  
Total Liabilities Assumed     839,572,000  
Net assets acquired     87,460,000  
Total cash paid to JCB shareholders and holders of JCB stock options     29,283,000  
Common shares issued related to acquisition 141,729,000      
Transaction value including JCB's common stock and stock options     171,000,000  
Business Acquisition, Goodwill, Expected Tax Deductible Amount     $ 83,552,000.00