XML 85 R63.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquisitions and Divestitures - Purchase Price Allocation (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Nov. 30, 2017
Apr. 03, 2017
Jun. 30, 2018
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Assets:              
Cash and due from banks       $ 781,291 $ 639,073    
Interest-bearing cash       1,277,611 1,185,600    
Trading securities       1,448,168 1,416,345    
Loans held-for-sale [1]       679,149 699,377    
Securities available-for-sale (a)         5,170,255    
Securities held-to-maturity (Note 3)       10,000 10,000    
Loans, net of unearned income       27,535,532 [2] 27,658,929 [2] $ 19,589,520  
Allowance for loan losses       (180,424) (189,555) (202,068) $ (210,242)
Goodwill       1,432,787 1,386,853 191,371 191,307
Other intangible assets       155,034 184,389    
Premises and equipment       494,041 532,251    
Other real estate owned (OREO) [3]       25,290 43,382    
Other assets       1,802,939 1,723,189    
Total assets       40,832,258 41,423,388    
Liabilities:              
Deposits       32,682,992 30,620,362    
Securities sold under agreements to repurchase       762,592 656,602    
Other short-term borrowings       114,764 2,626,213    
Fixed income payables       9,572 48,996    
Term borrowings (Note 10)       1,170,963 1,218,097    
Other liabilities       580,335 549,234    
Total liabilities       36,046,878 36,842,900    
Consideration paid:              
Goodwill       1,432,787 1,386,853 $ 191,371 $ 191,307
Capital Bank Financial Corporation              
Assets:              
Loans held-for-sale $ 121,800            
Goodwill       1,192,839      
Assets As Recorded:              
Cash and cash equivalents       205,999      
Trading securities       0      
Loans held-for-sale       122,969      
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       223,882      
OREO       33,613      
Other assets       636,130      
Total assets acquired 9,900,000     9,833,737      
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       65,917      
Total liabilities assumed       8,810,243      
Net assets acquired       1,023,494      
Consideration paid:              
Equity       (1,746,718)      
Cash (423,600)   $ (46,000) (469,615)      
Total consideration paid (2,200,000)     (2,216,333)      
Goodwill       1,192,839      
Capital Bank Financial Corporation | Purchase Accounting/Fair Value Adjustments              
Assets:              
Cash and due from banks       0 0    
Trading securities       0 (4,758)    
Loans held-for-sale       (11,034) 134,003    
Securities available-for-sale (a)       0 175,526    
Securities held-to-maturity (Note 3)       0 (177,549)    
Loans, net of unearned income       867 (320,372)    
Allowance for loan losses       0 45,711    
Goodwill       0 (231,292)    
Other intangible assets       (2,593) 119,302    
Premises and equipment       (9,470) 37,054    
Other real estate owned (OREO)       (315) (9,149)    
Other assets       (22,422) 41,320    
Total assets       (44,967) (190,204)    
Liabilities:              
Deposits       (642) (849)    
Securities sold under agreements to repurchase       0 0    
Other short-term borrowings       0 0    
Term borrowings (Note 10)       0 67,683    
Other liabilities       1,631 4,291    
Total liabilities       989 71,125    
Net assets acquired       (45,956) (261,329)    
Consideration paid:              
Goodwill       $ 0 $ (231,292)    
Coastal Securities, Inc              
Assets:              
Goodwill   $ 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 | Purchase Accounting/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   27,300          
Premises and equipment   0          
Other assets   14          
Total assets   (19,765)          
Liabilities:              
Securities sold under agreements to repurchase   0          
Other short-term borrowings   0          
Fixed income payables   (47,158)          
Other liabilities   (642)          
Total liabilities   (47,800)          
Net assets acquired   28,035          
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 (a) 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 231,292            
Other intangible assets 24,498            
Premises and equipment 196,298            
Other real estate owned (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 (Note 10) 119,486            
Other liabilities 59,995            
Total liabilities 8,738,129            
Net assets acquired 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   0          
Premises and equipment   1,229          
Other assets   1,658          
Total assets   438,183          
Liabilities:              
Securities sold under agreements to repurchase   201,595          
Other short-term borrowings   33,509          
Fixed income payables   143,647          
Other liabilities   958          
Total liabilities   379,709          
Net assets acquired   $ 58,474          
[1] December 31, 2018 and 2017 include $8.4 million and $11.7 million, respectively, of held-for-sale consumer mortgage loans secured by residential real estate in process of foreclosure.
[2] December 31, 2018 and 2017 include $28.6 million and $22.7 million, respectively, of held-to-maturity consumer mortgage loans secured by residential real estate in process of foreclosure.
[3] December 31, 2018 and 2017 include $9.7 million and $12.2 million, respectively, of foreclosed residential real estate.