XML 80 R60.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions and Divestitures (Purchase Price Allocation) (Details) - USD ($)
$ in Thousands
Nov. 30, 2017
Apr. 03, 2017
Oct. 02, 2015
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Assets:              
Cash and due from banks       $ 639,073 $ 373,274    
Interest-bearing cash       1,185,600 1,060,034    
Trading Securities       1,416,345 897,071    
Loans held-for-sale [1]       699,377 111,248    
Securities available-for-sale (Note 3)       5,170,255 3,943,499    
Securities held-to-maturity (Note 3)       10,000 14,347    
Loans, net of unearned income       27,658,929 [2] 19,589,520 [2] $ 17,686,502  
Allowance for loan losses       (189,555) (202,068) (210,242) $ (232,448)
Goodwill (Note 7)       1,386,853 191,371 191,307 145,932
Other intangible assets, net       184,389 21,017    
Premises and equipment, net       532,251 289,385    
Other real estate owned (OREO) [3]       43,382 16,237    
Other assets       1,723,189 1,406,711    
Total assets       41,423,388 28,555,231    
Liabilities As Acquired:              
Deposits       30,620,362 22,672,363    
Securities sold under agreements to repurchase (Note 9 and Note 23)       656,602 453,053    
Other short-term borrowings       2,626,213 83,177    
Fixed income payables       48,996 21,002    
Term borrowings (Note 10)       1,218,097 1,040,656    
Other liabilities       549,234 467,944    
Total liabilities       36,842,900 25,850,147    
Consideration paid:              
Goodwill       $ 1,386,853 $ 191,371 $ 191,307 $ 145,932
Capital Bank Financial Corporation              
Assets:              
Loans held-for-sale $ 132,800            
Goodwill (Note 7) 1,146,901            
Assets As Recorded:              
Cash and cash equivalents 205,999            
Trading securities 0            
Loans held-for-sale 134,003            
Securities available-for-sale 1,193,393            
Securities held-to-maturity 0            
Loans 7,275,677            
Allowance for loan losses 0            
Other intangible assets 143,800            
Premises and equipment 233,352            
OREO 33,928            
Deferred tax asset 137,700            
Other assets 658,552            
Total assets acquired 9,878,704            
Liabilities As Recorded:              
Deposits 8,140,744            
Securities sold under agreements to repurchase 26,664            
Other short-term borrowings 390,391            
Term borrowings 187,169            
Other liabilities 64,286            
Total liabilities assumed 8,809,254            
Net assets acquired 1,069,450            
Consideration paid:              
Equity (1,792,759)            
Cash (423,592)            
Total consideration paid (2,216,351)            
Goodwill 1,146,901            
Capital Bank Financial Corporation | Fair Value Adjustments              
Assets:              
Cash and due from banks 0            
Trading Securities (4,758)            
Loans held-for-sale 134,003            
Securities available-for-sale (Note 3) 175,526            
Securities held-to-maturity (Note 3) (177,549)            
Loans, net of unearned income (320,372)            
Allowance for loan losses 45,711            
Goodwill (Note 7) (231,292)            
Other intangible assets, net 119,302            
Premises and equipment, net 37,054            
Other real estate owned (OREO) (9,149)            
Other assets 41,320            
Total assets (190,204)            
Liabilities As Acquired:              
Deposits (849)            
Securities sold under agreements to repurchase (Note 9 and Note 23) 0            
Other short-term borrowings 0            
Term borrowings (Note 10) 67,683            
Other liabilities 4,291            
Total liabilities 71,125            
Net Assets (261,329)            
Consideration paid:              
Goodwill (231,292)            
Coastal Securities, Inc              
Assets:              
Goodwill (Note 7)   $ 44,964          
Assets As Recorded:              
Cash and cash equivalents   7,502          
Interest-bearing cash   4,132          
Trading securities   139,082          
Loans held-for-sale   236,088          
Investment securities   1,413          
Other intangible assets   27,300          
Premises and equipment   1,229          
Other assets   1,672          
Total assets acquired   418,418          
Liabilities As Recorded:              
Securities sold under agreements to repurchase   201,595          
Other short-term borrowings   33,509          
Fixed income payables   96,489          
Other liabilities   316          
Total liabilities assumed   331,909          
Net assets acquired   86,509          
Consideration paid:              
Cash   (131,473)          
Goodwill   44,964          
Coastal Securities, Inc | Fair Value Adjustments              
Assets:              
Cash and due from banks   0          
Interest-bearing cash   0          
Trading Securities   (284,580)          
Loans held-for-sale   236,088          
Investment securities   1,413          
Other intangible assets, net   27,300          
Premises and equipment, net   0          
Other assets   14          
Total assets   (19,765)          
Liabilities As Acquired:              
Securities sold under agreements to repurchase (Note 9 and Note 23)   0          
Other short-term borrowings   0          
Fixed income payables   (47,158)          
Other liabilities   (642)          
Total liabilities   (47,800)          
Net Assets   28,035          
Trust Atlantic Financial Corporation              
Assets:              
Goodwill (Note 7)     $ 45,375        
Assets As Recorded:              
Cash and cash equivalents     18,801        
Securities available-for-sale     73,812        
Loans     281,944        
Allowance for loan losses     0        
Other intangible assets     1,950        
Premises and equipment     3,567        
OREO     923        
Deferred tax asset     7,202        
Other assets     11,773        
Total assets acquired     399,972        
Liabilities As Recorded:              
Deposits     344,088        
Other liabilities     4,580        
Total liabilities assumed     348,668        
Net assets acquired     51,304        
Consideration paid:              
Equity     (72,791)        
Cash     (23,888)        
Total consideration paid     (96,679)        
Goodwill     45,375        
Trust Atlantic Financial Corporation | Fair Value Adjustments              
Assets:              
Cash and due from banks     0        
Securities available-for-sale (Note 3)     (10)        
Loans, net of unearned income     (16,106)        
Allowance for loan losses     4,639        
Goodwill (Note 7)     (3,721)        
Other intangible assets, net     1,866        
Premises and equipment, net     1,214        
Other real estate owned (OREO)     (95)        
Deferred tax asset     4,262        
Other assets     1,135        
Total assets     (6,816)        
Liabilities As Acquired:              
Deposits     1,300        
Other liabilities     1,407        
Total liabilities     2,707        
Net Assets     (9,523)        
Consideration paid:              
Goodwill     (3,721)        
Capital Bank Financial Corporation              
Assets:              
Cash and due from banks 205,999            
Trading Securities 4,758            
Loans held-for-sale 0            
Securities available-for-sale (Note 3) 1,017,867            
Securities held-to-maturity (Note 3) 177,549            
Loans, net of unearned income 7,596,049            
Allowance for loan losses (45,711)            
Goodwill (Note 7) 231,292            
Other intangible assets, net 24,498            
Premises and equipment, net 196,298            
Other real estate owned (OREO) 43,077            
Other assets 617,232            
Total assets 10,068,908            
Liabilities As Acquired:              
Deposits 8,141,593            
Securities sold under agreements to repurchase (Note 9 and Note 23) 26,664            
Other short-term borrowings 390,391            
Term borrowings (Note 10) 119,486            
Other liabilities 59,995            
Total liabilities 8,738,129            
Net Assets 1,330,779            
Consideration paid:              
Goodwill $ 231,292            
Coastal Securities, Inc              
Assets:              
Cash and due from banks   7,502          
Interest-bearing cash   4,132          
Trading Securities   423,662          
Loans held-for-sale   0          
Investment securities   0          
Other intangible assets, net   0          
Premises and equipment, net   1,229          
Other assets   1,658          
Total assets   438,183          
Liabilities As Acquired:              
Securities sold under agreements to repurchase (Note 9 and Note 23)   201,595          
Other short-term borrowings   33,509          
Fixed income payables   143,647          
Other liabilities   958          
Total liabilities   379,709          
Net Assets   $ 58,474          
Trust Atlantic Financial Corporation              
Assets:              
Cash and due from banks     18,801        
Securities available-for-sale (Note 3)     73,822        
Loans, net of unearned income     298,050        
Allowance for loan losses     (4,639)        
Goodwill (Note 7)     3,721        
Other intangible assets, net     84        
Premises and equipment, net     2,353        
Other real estate owned (OREO)     1,018        
Deferred tax asset     2,940        
Other assets     10,638        
Total assets     406,788        
Liabilities As Acquired:              
Deposits     342,788        
Other liabilities     3,173        
Total liabilities     345,961        
Net Assets     60,827        
Consideration paid:              
Goodwill     $ 3,721        
[1] December 31, 2017 and 2016 include $11.7 million and $19.3 million, respectively, of held-for-sale consumer mortgage loans secured by residential real estate in process of foreclosure.
[2] December 31, 2017 and 2016 include $22.7 million and $28.5 million, respectively, of held-to-maturity consumer mortgage loans secured by residential real estate in process of foreclosure.
[3] December 31, 2017 and 2016 include $6.3 million and $8.1 million, respectively, of foreclosed residential real estate.