XML 195 R180.htm IDEA: XBRL DOCUMENT v3.3.1.900
Note 4: Acquired Loans, Loss Sharing Agreements and FDIC Indemnification Assets: FDIC Indemnification Asset Roll Forward (Details) - USD ($)
$ in Thousands
Dec. 31, 2015
Dec. 31, 2014
FDIC indemnification asset $ 24,082 $ 44,334
TeamBank Loans    
Initial basis for loss sharing determination, net of activity since acquisition date 29,115 43,855
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (1,285) (1,923)
Original estimated fair value of assets, net of activity since acquisition date (27,660) (41,560)
Expected loss remaining $ 170 $ 372
Assumed loss sharing recovery percentage 90.00% 85.00%
Estimated loss sharing value $ 154 $ 315
Indemnification assets to be amortized resulting from change in expected losses 241 359
FDIC indemnification asset $ 395 674
TeamBank Foreclosed Assets    
Initial basis for loss sharing determination, net of activity since acquisition date   132
Original estimated fair value of assets, net of activity since acquisition date   (119)
Expected loss remaining   $ 13
Assumed loss sharing recovery percentage 0.00% 77.00%
Estimated loss sharing value   $ 10
FDIC indemnification asset   10
Vantus Bank Loans    
Initial basis for loss sharing determination, net of activity since acquisition date $ 31,818 42,138
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (470) (504)
Original estimated fair value of assets, net of activity since acquisition date (31,092) (40,997)
Expected loss remaining $ 256 $ 637
Assumed loss sharing recovery percentage 61.00% 72.00%
Estimated loss sharing value $ 156 $ 461
Indemnification assets to be amortized resulting from change in expected losses 319 324
FDIC indemnification asset 475 785
Vantus Bank Foreclosed Assets    
Initial basis for loss sharing determination, net of activity since acquisition date 608 1,084
Original estimated fair value of assets, net of activity since acquisition date (418) (894)
Expected loss remaining $ 190 $ 190
Assumed loss sharing recovery percentage 0.00% 0.00%
Sun Security Bank Loans    
Initial basis for loss sharing determination, net of activity since acquisition date $ 43,855 $ 59,618
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (2,171) (3,341)
Original estimated fair value of assets, net of activity since acquisition date (40,349) (52,166)
Expected loss remaining $ 1,335 $ 4,111
Assumed loss sharing recovery percentage 34.00% 65.00%
Estimated loss sharing value $ 456 $ 2,676
Indemnification assets to be amortized resulting from change in expected losses 1,725 2,662
FDIC indemnification asset 2,145 5,071
Accretable Discount on FDIC Indemnification Asset (36) (267)
Sun Security Bank Foreclosed Assets    
Initial basis for loss sharing determination, net of activity since acquisition date 557 2,325
Original estimated fair value of assets, net of activity since acquisition date (461) (1,488)
Expected loss remaining $ 96 $ 837
Assumed loss sharing recovery percentage 80.00% 80.00%
Estimated loss sharing value $ 77 $ 670
FDIC indemnification asset 14 606
Accretable Discount on FDIC Indemnification Asset (63) (64)
InterBank Loans    
Initial basis for loss sharing determination, net of activity since acquisition date 193,654 244,977
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (4,901) (19,566)
Original estimated fair value of assets, net of activity since acquisition date (170,308) (201,830)
Expected loss remaining $ 19,347 $ 24,942
Assumed loss sharing recovery percentage 83.00% 82.00%
Estimated loss sharing value [1] $ 16,032 $ 20,509
Indemnification assets to be amortized resulting from change in expected losses 3,920 15,652
FDIC indemnification asset 20,511 36,814
Accretable Discount on FDIC Indemnification Asset (1,801) (2,967)
Non-credit premium (discount), net of activity since acquisition date 902 1,361
FDIC loss share clawback 2,360 3,620
InterBank Foreclosed Assets    
Initial basis for loss sharing determination, net of activity since acquisition date 2,110 4,494
Original estimated fair value of assets, net of activity since acquisition date (1,392) (3,986)
Expected loss remaining $ 718 $ 508
Assumed loss sharing recovery percentage 80.00% 80.00%
Estimated loss sharing value [1] $ 575 $ 406
FDIC indemnification asset 542 373
Accretable Discount on FDIC Indemnification Asset (33) (33)
Valley Bank Loans    
Initial basis for loss sharing determination, net of activity since acquisition date 109,791 145,845
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (3,213) (1,519)
Original estimated fair value of assets, net of activity since acquisition date (93,436) (121,982)
Expected loss remaining 13,861 23,858
Non-credit premium (discount), net of activity since acquisition date 719 1,514
Valley Bank Foreclosed Assets    
Initial basis for loss sharing determination, net of activity since acquisition date 1,017 778
Original estimated fair value of assets, net of activity since acquisition date (995) $ (778)
Expected loss remaining $ 22  
[1] Includes $400,000 impairment of indemnification asset for loans