Mergers and Acquisitions (Details) (USD $)
|
12 Months Ended | 0 Months Ended | 5 Months Ended | 9 Months Ended | 12 Months Ended | 0 Months Ended | 12 Months Ended | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2013
|
Dec. 31, 2012
|
Dec. 31, 2011
|
Jul. 26, 2013
FFCH
|
Dec. 31, 2013
FFCH
|
Sep. 30, 2013
FFCH
|
Sep. 30, 2012
FFCH
|
Dec. 31, 2013
FFCH
|
Dec. 31, 2012
FFCH
|
Dec. 31, 2013
FFCH
Minimum
|
Dec. 31, 2013
FFCH
Maximum
|
Jul. 26, 2013
FFCH
Common Stock
|
Jul. 26, 2013
FFCH
FFCH Preferred Stock
|
Jul. 26, 2013
FFCH
As previously recorded by acquiree
|
Jul. 26, 2013
FFCH
Initial Fair Value Adjustments
|
Jul. 26, 2013
FFCH
Subsequent Fair Value Adjustments
|
Dec. 31, 2013
Savannah Bancorp and FFCH
|
|
Mergers and Acquisitions | |||||||||||||||||
Fixed exchange ratio for shares issued | 0.4237 | 1 | |||||||||||||||
Period over which the entity expects to record fair value adjustments of assets | 3 months | 6 months | |||||||||||||||
Assets | |||||||||||||||||
Cash and cash equivalents | $ 174,082,000 | $ 174,082,000 | |||||||||||||||
Investment securities | 311,812,000 | 313,200,000 | (1,388,000) | ||||||||||||||
Loans held for sale | 19,864,000 | 19,858,000 | 6,000 | ||||||||||||||
Loans | 2,264,127,000 | 2,355,527,000 | (92,720,000) | 1,320,000 | |||||||||||||
Premises and equipment | 76,964,000 | 82,399,000 | (5,435,000) | ||||||||||||||
Intangible assets | 40,775,000 | 7,037,000 | 33,738,000 | ||||||||||||||
Mortgage servicing rights | 19,156,000 | 19,156,000 | |||||||||||||||
Other real estate owned | 11,622,000 | 13,271,000 | (2,065,000) | 416,000 | |||||||||||||
FDIC receivable for loss sharing agreement | 29,391,000 | 47,459,000 | (18,122,000) | 54,000 | |||||||||||||
Bank owned life insurance | 97,197,000 | 42,737,000 | 51,513,000 | 51,513,000 | |||||||||||||
Deferred tax asset | 36,483,000 | (5,279,000) | 42,741,000 | (979,000) | |||||||||||||
Other assets | 42,664,000 | 47,257,000 | (6,125,000) | 1,532,000 | |||||||||||||
Total assets | 3,078,453,000 | 3,125,480,000 | (49,370,000) | 2,343,000 | |||||||||||||
Deposits: | |||||||||||||||||
Noninterest-bearing | 430,517,000 | 430,517,000 | |||||||||||||||
Interest-bearing | 2,091,296,000 | 2,083,495,000 | 7,801,000 | ||||||||||||||
Total deposits | 2,521,813,000 | 2,514,012,000 | 7,801,000 | ||||||||||||||
Other borrowings | 301,713,000 | 280,187,000 | 21,526,000 | ||||||||||||||
Other liabilities | 24,111,000 | 25,584,000 | (2,059,000) | 586,000 | |||||||||||||
Total liabilities | 2,847,637,000 | 2,819,783,000 | 27,268,000 | 586,000 | |||||||||||||
Net identifiable assets acquired over (under) liabilities assumed | 230,816,000 | 305,697,000 | (76,638,000) | 1,757,000 | |||||||||||||
Goodwill | 319,429,000 | 103,292,000 | 62,888,000 | 216,137,000 | 217,894,000 | (1,757,000) | |||||||||||
Net assets acquired over liabilities assumed | 446,953,000 | 305,697,000 | 141,256,000 | ||||||||||||||
Consideration: | |||||||||||||||||
Common shares issued | 7,018,274 | 7,018,274 | |||||||||||||||
Purchase price per share of the Company's common stock (in dollars per share) | $ 54.34 | ||||||||||||||||
Company common stock issued and cash exchanged for fractional shares | 381,423,000 | ||||||||||||||||
Cash paid for stock options outstanding | 530,000 | ||||||||||||||||
Assumption of preferred stock | 65,000,000 | ||||||||||||||||
Fair value of total consideration transferred | 446,953,000 | ||||||||||||||||
Merger-related expense | 19,700,000 | 22,800,000 | |||||||||||||||
Provision for loan losses | 1,886,000 | 13,619,000 | 30,236,000 | 6,400,000 | 20,100,000 | ||||||||||||
Proforma amounts | |||||||||||||||||
Total revenues (net interest income plus noninterest income), Actual since Acquisition | 75,206,000 | ||||||||||||||||
Net income available to the common shareholder, Actual since Acquisition | 17,619,000 | ||||||||||||||||
Total revenues (net interest income plus noninterest income), Pro Forma | 438,625,000 | 480,672,000 | |||||||||||||||
Net income available to the common shareholder, Pro Forma | $ 80,624,000 | $ 54,529,000 |