XML 59 R47.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquisitions and Divestitures - Purchase Price Allocation (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Nov. 30, 2017
Jun. 30, 2018
Sep. 30, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Dec. 31, 2016
Assets:              
Cash and cash equivalents     $ 642,051 $ 639,073      
Trading securities     1,930,991 1,416,345      
Loans held-for-sale [1]     725,651 699,377      
Securities held-to-maturity     10,000 10,000      
Loans     27,350,214 [2] 27,658,929 [2] $ 20,166,091    
Allowance for loan losses   $ (185,462) (185,959) (189,555) (194,867) $ (197,257) $ (202,068)
CBF Goodwill     1,409,822 1,386,853 236,335   191,371
Other intangible assets     161,495 184,389      
Premises and equipment     506,453 532,251      
OREO [3]     28,628 43,382      
Other assets     1,883,077 1,723,189      
Total assets     40,635,924 41,423,388      
Liabilities:              
Deposits     31,008,085 30,620,362      
Securities sold under agreements to repurchase     678,510 656,602      
Other short-term borrowings     1,069,912 2,626,213      
Term borrowings     1,200,134 1,218,097      
Other liabilities     552,921 549,234      
Total liabilities     35,893,993 36,842,900      
Consideration paid:              
Goodwill     1,409,822 1,386,853 $ 236,335   $ 191,371
Capital Bank Financial Corporation              
Assets:              
CBF Goodwill     1,169,874        
Assets As Recorded:              
Cash and cash equivalents     205,999        
Trading securities     0        
Loans held-for-sale     124,918        
Securities available-for-sale $ 1,200,000   1,193,393        
Securities held-to-maturity     0        
Loans 7,300,000   7,276,544        
Allowance for loan losses     0        
Other intangible assets     141,207        
Premises and equipment     231,001        
OREO     33,613        
Other assets     651,304        
Total assets acquired 9,900,000   9,857,979        
Liabilities As Recorded:              
Deposits 8,100,000   8,140,102        
Securities sold under agreements to repurchase     26,664        
Other short-term borrowings     390,391        
Term borrowings     187,169        
Other liabilities     67,194        
Total liabilities assumed     8,811,520        
Net assets acquired     1,046,459        
Consideration paid:              
Equity     (1,746,724)        
Cash (423,600) $ (46,000) (469,609)        
Total consideration paid (2,200,000)   (2,216,333)        
Goodwill     1,169,874        
Capital Bank Financial Corporation | Purchase Accounting/Fair Value Adjustments              
Assets:              
Cash and cash equivalents     0 0      
Trading securities     0 (4,758)      
Loans held-for-sale     (9,085) 134,003      
Securities available-for-sale     0 175,526      
Securities held-to-maturity     0 (177,549)      
Loans     867 (320,372)      
Allowance for loan losses     0 45,711      
CBF Goodwill     0 (231,292)      
Other intangible assets     (2,593) 119,302      
Premises and equipment     (2,351) 37,054      
OREO     (315) (9,149)      
Other assets     (7,248) 41,320      
Total assets     (20,725) (190,204)      
Liabilities:              
Deposits     (642) (849)      
Securities sold under agreements to repurchase     0 0      
Other short-term borrowings     0 0      
Term borrowings     0 67,683      
Other liabilities     2,908 4,291      
Total liabilities     2,266 71,125      
Net assets acquired     (22,991) (261,329)      
Consideration paid:              
Goodwill     $ 0 $ (231,292)      
Capital Bank Financial Corporation              
Assets:              
Cash and cash equivalents 205,999            
Trading securities 4,758            
Loans held-for-sale 0            
Securities available-for-sale 1,017,867            
Securities held-to-maturity 177,549            
Loans 7,596,049            
Allowance for loan losses (45,711)            
CBF Goodwill 231,292            
Other intangible assets 24,498            
Premises and equipment 196,298            
OREO 43,077            
Other assets 617,232            
Total assets 10,068,908            
Liabilities:              
Deposits 8,141,593            
Securities sold under agreements to repurchase 26,664            
Other short-term borrowings 390,391            
Term borrowings 119,486            
Other liabilities 59,995            
Total liabilities 8,738,129            
Net assets acquired 1,330,779            
Consideration paid:              
Goodwill $ 231,292            
[1] September 30, 2018 and December 31, 2017 include $9.2 million and $11.7 million, respectively, of held-for-sale consumer mortgage loans secured by residential real estate in process of foreclosure.
[2] September 30, 2018 and December 31, 2017 include $20.8 million and $22.7 million, respectively, of held-to-maturity consumer mortgage loans secured by residential real estate in process of foreclosure.
[3] September 30, 2018 and December 31, 2017 include $11.0 million and $12.2 million, respectively, of foreclosed residential real estate.