XML 92 R70.htm IDEA: XBRL DOCUMENT v3.6.0.2
Mergers and Acquisitions (Assets Acquired and Liabilities Assumed) (Details) - USD ($)
$ in Thousands
12 Months Ended
Aug. 31, 2016
May 31, 2015
Apr. 01, 2015
Dec. 31, 2015
Dec. 31, 2016
Fair value of identifiable assets acquired:          
Goodwill       $ 287,393 $ 1,133,534
Fair value of liabilities assumed:          
Short-term borrowings       100,000 825,000
Long-term borrowings       242,391 $ 597,847
Talmer          
Consideration paid:          
Stock $ 1,504,811        
Cash 107,638        
Total consideration 1,612,449        
Fair value of identifiable assets acquired:          
Cash and cash equivalents 433,352        
Investment securities - AFS 808,894        
Investment securities - HTM 1,657        
Loans held-for-sale 244,916        
Premises and equipment 38,793        
Loan servicing rights 42,462        
Other intangible assets 19,088        
Interest receivable and other assets 395,119        
Goodwill 846,667        
Other assets 4,882,402        
Total identifiable assets acquired 6,866,683        
Fair value of liabilities assumed:          
Noninterest-bearing deposits 1,236,902        
Interest-bearing deposits 4,057,716        
Interest payable and other liabilities 99,482        
Securities sold under agreements to repurchase with customers 19,704        
Short-term borrowings 387,500        
Long-term borrowings 299,597        
Total liabilities assumed 6,100,901        
Fair value of net identifiable assets acquired $ 765,782        
Lake Michigan          
Consideration paid:          
Stock   $ 132,916      
Cash   54,478      
Total consideration   187,394   187,394  
Fair value of identifiable assets acquired:          
Cash and cash equivalents       39,301  
Investment securities       66,699  
Loans   985,500   985,542  
Premises and equipment       10,975  
Other intangible assets       8,003  
Deferred tax asset, net       16,715  
Goodwill   101,061   101,061  
Bank-owned life insurance       23,844  
Other assets       37,695  
Total identifiable assets acquired       1,289,835  
Fair value of liabilities assumed:          
Deposits   924,700   924,697  
Short-term borrowings       30,000  
Long-term borrowings       124,857  
Other liabilities       22,887  
Total liabilities assumed       1,102,441  
Fair value of net identifiable assets acquired   1,240,000      
Shareholders' equity   89,280      
Loans   (22,600)      
Allowance for loan losses   15,888      
Deferred tax assets, net   4,096      
Premises and equipment   (5,031)      
Core deposit intangibles   8,003      
Deposits and borrowings, net   (3,182)      
Other assets and other liabilities   (121)      
Fair value of adjusted net assets acquired   $ 86,333      
Monarch          
Consideration paid:          
Stock     $ 26,988    
Cash     203    
Total consideration     27,191 27,191  
Fair value of identifiable assets acquired:          
Cash and cash equivalents       32,171  
Loans       121,783  
Premises and equipment       3,019  
Other intangible assets       1,930  
Net operating loss carryforward       7,900  
Deferred tax asset, net       2,392  
Goodwill     5,339 5,339  
Mortgage servicing rights       1,284  
Other assets       6,972  
Total identifiable assets acquired       182,790  
Fair value of liabilities assumed:          
Deposits     144,300 144,300  
Long-term borrowings       8,000  
Other liabilities       3,299  
Total liabilities assumed       $ 155,599  
Fair value of net identifiable assets acquired     182,800    
Shareholders' equity     15,270    
Loans     (7,150)    
Allowance for loan losses     2,128    
Deferred tax asset, net operating loss carryforward     7,900    
Deferred tax assets, other     1,826    
Premises and equipment     (415)    
Core deposit intangibles     1,930    
Mortgage servicing rights     315    
Other assets and other liabilities     48    
Fair value of adjusted net assets acquired     $ 21,852