XML 45 R33.htm IDEA: XBRL DOCUMENT v3.5.0.2
Acquisitions, CapitalMark & Magna (Details) - USD ($)
Sep. 01, 2015
Jul. 31, 2015
Jun. 30, 2016
Dec. 31, 2015
Allocation of total consideration paid [Abstract]        
Goodwill     $ 427,573,930 $ 432,232,255
CapitalMark Bank & Trust [Member]        
Equity consideration [Abstract]        
Total equity consideration, Amount   $ 205,955,000    
Fair value of stock options assumed   30,430,000    
Non-equity consideration [Abstract]        
Cash   19,675,000    
Total consideration paid   225,630,000    
Allocation of total consideration paid [Abstract]        
Fair value of net assets assumed including estimated identifiable intangible assets   73,186,000    
Goodwill   152,444,000    
Assets [Abstract]        
Cash and cash equivalents   28,021,000    
Investment securities [1]   150,400,000    
Loans, net of allowance for loan losses [2]   857,515,000    
Mortgage loans held for sale [2]   1,791,000    
Other real estate owned   1,728,000    
Core deposit intangible [3]   6,193,000    
Other assets   49,572,000    
Total Assets   1,095,220,000    
Liabilities [Abstract]        
Interest-bearing deposits [4]   759,383,000    
Non-interest bearing deposits   193,798,000    
Borrowings [5]   33,102,000    
Other liabilities   35,751,000    
Total Liabilities   1,022,034,000    
Fair value of net assets assumed including estimated identifiable intangible assets   73,186,000    
CapitalMark Bank & Trust [Member] | As Acquired [Member]        
Allocation of total consideration paid [Abstract]        
Fair value of net assets assumed including estimated identifiable intangible assets   85,065,000    
Assets [Abstract]        
Cash and cash equivalents   28,021,000    
Investment securities [1]   150,799,000    
Loans, net of allowance for loan losses [2]   880,115,000    
Mortgage loans held for sale [2]   1,791,000    
Other real estate owned   1,728,000    
Core deposit intangible [3]   0    
Other assets   43,526,000    
Total Assets   1,105,980,000    
Liabilities [Abstract]        
Interest-bearing deposits [4]   758,492,000    
Non-interest bearing deposits   193,798,000    
Borrowings [5]   32,874,000    
Other liabilities   35,751,000    
Total Liabilities   1,020,915,000    
Fair value of net assets assumed including estimated identifiable intangible assets   85,065,000    
CapitalMark Bank & Trust [Member] | Preliminary Fair Value Adjustments [Member]        
Allocation of total consideration paid [Abstract]        
Fair value of net assets assumed including estimated identifiable intangible assets   (11,879,000)    
Assets [Abstract]        
Cash and cash equivalents   0    
Investment securities [1]   (399,000)    
Loans, net of allowance for loan losses [2]   (22,600,000)    
Mortgage loans held for sale [2]   0    
Other real estate owned   0    
Core deposit intangible [3]   6,193,000    
Other assets   6,046,000    
Total Assets   (10,760,000)    
Liabilities [Abstract]        
Interest-bearing deposits [4]   891,000    
Non-interest bearing deposits   0    
Borrowings [5]   228,000    
Other liabilities   0    
Total Liabilities   1,119,000    
Fair value of net assets assumed including estimated identifiable intangible assets   $ (11,879,000)    
CapitalMark Bank & Trust [Member] | Common Stock [Member]        
Equity consideration [Abstract]        
Total equity consideration, Number of Shares (in shares)   3,306,184    
Total equity consideration, Amount   $ 175,525,000    
Magna Bank [Member]        
Equity consideration [Abstract]        
Total equity consideration, Amount $ 63,538,000      
Non-equity consideration [Abstract]        
Cash 19,453,000      
Cash paid to exchange outstanding stock options 847,000      
Total consideration paid 83,838,000      
Allocation of total consideration paid [Abstract]        
Fair value of net assets assumed including estimated identifiable intangible assets 50,514,000      
Goodwill 33,324,000      
Assets [Abstract]        
Cash and cash equivalents 17,832,000      
Investment securities [6] 59,738,000      
Loans, net of allowance for loan losses [7] 442,348,000      
Mortgage loans held for sale [7] 18,886,000      
Other real estate owned [8] 1,610,000      
Core deposit intangible [3] 3,170,000      
Other assets [9] 35,033,000      
Total Assets 578,617,000      
Liabilities [Abstract]        
Interest-bearing deposits [10] 403,803,000      
Non-interest bearing deposits 48,851,000      
Borrowings [11] 47,406,000      
Other liabilities 28,043,000      
Total Liabilities 528,103,000      
Fair value of net assets assumed including estimated identifiable intangible assets 50,514,000      
Magna Bank [Member] | As Acquired [Member]        
Allocation of total consideration paid [Abstract]        
Fair value of net assets assumed including estimated identifiable intangible assets 56,043,000      
Assets [Abstract]        
Cash and cash equivalents 17,832,000      
Investment securities [6] 60,018,000      
Loans, net of allowance for loan losses [7] 453,108,000      
Mortgage loans held for sale [7] 18,886,000      
Other real estate owned [8] 1,471,000      
Core deposit intangible [3] 0      
Other assets [9] 31,057,000      
Total Assets 582,372,000      
Liabilities [Abstract]        
Interest-bearing deposits [10] 402,535,000      
Non-interest bearing deposits 48,851,000      
Borrowings [11] 46,900,000      
Other liabilities 28,043,000      
Total Liabilities 526,329,000      
Fair value of net assets assumed including estimated identifiable intangible assets 56,043,000      
Magna Bank [Member] | Preliminary Fair Value Adjustments [Member]        
Allocation of total consideration paid [Abstract]        
Fair value of net assets assumed including estimated identifiable intangible assets (5,529,000)      
Assets [Abstract]        
Cash and cash equivalents 0      
Investment securities [6] (280,000)      
Loans, net of allowance for loan losses [7] (10,760,000)      
Mortgage loans held for sale [7] 0      
Other real estate owned [8] 139,000      
Core deposit intangible [3] 3,170,000      
Other assets [9] 3,976,000      
Total Assets (3,755,000)      
Liabilities [Abstract]        
Interest-bearing deposits [10] 1,268,000      
Non-interest bearing deposits 0      
Borrowings [11] 506,000      
Other liabilities 0      
Total Liabilities 1,774,000      
Fair value of net assets assumed including estimated identifiable intangible assets $ (5,529,000)      
Magna Bank [Member] | Common Stock [Member]        
Equity consideration [Abstract]        
Total equity consideration, Number of Shares (in shares) 1,371,717      
Total equity consideration, Amount $ 63,538,000      
[1] The amount represents the adjustment of the book value of CapitalMark's investment securities to their estimated fair value on the date of acquisition.
[2] The amount represents the adjustment of the net book value of CapitalMark's loans to their estimated fair value based on current interest rates and expected cash flows, which includes estimates of expected credit losses inherent in the portfolio.
[3] The amount represents the fair value of the core deposit intangible asset created in the acquisition.
[4] The adjustment is necessary because the weighted average interest rate of CapitalMark's deposits exceeded the cost of similar funding at the time of acquisition. The fair value adjustment will be amortized to reduce future interest expense over the life of the portfolio.
[5] The adjustment is necessary because the weighted average interest rate of CapitalMark's FHLB advances exceeded the cost of similar funding at the time of acquisition. The fair value adjustment will be amortized to reduce future interest expense over the life of the portfolio.
[6] The amount represents the adjustment of the book value of Magna's investment securities to their estimated fair value on the date of acquisition.
[7] The amount represents the adjustment of the net book value of Magna's loans to their estimated fair value based on current interest rates and expected cash flows, which includes estimates of expected credit losses inherent in the portfolio.
[8] The amount represents the adjustment to the book value of Magna's OREO to fair value on the date of acquisition.
[9] The amount represents the deferred tax asset recognized on the fair value adjustment of Magna's acquired assets and assumed liabilities as well as the fair value adjustment for property, equipment and other assets.
[10] The adjustment is necessary because the weighted average interest rate of Magna's deposits exceeded the cost of similar funding at the time of acquisition. The fair value adjustment will be amortized to reduce future interest expense over the life of the portfolio.
[11] The adjustment is necessary because the weighted average interest rate of Magna's FHLB advances exceeded the cost of similar funding at the time of acquisition. The fair value adjustment will be amortized to reduce future interest expense over the life of the portfolio.