XML 192 R177.htm IDEA: XBRL DOCUMENT v3.6.0.2
Note 4: Acquired Loans, Loss Sharing Agreements and FDIC Indemnification Assets: FDIC Indemnification Asset Policy: FDIC Indemnification Asset Roll Forward (Details) - USD ($)
$ in Thousands
Dec. 31, 2016
Dec. 31, 2015
FDIC indemnification asset $ 13,145 $ 24,082
Vantus Bank Loans    
Initial basis for loss sharing determination, net of activity since acquisition date 23,712 31,818
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (239) (470)
Original estimated fair value of assets, net of activity since acquisition date (23,232) (31,092)
Expected loss remaining 241 $ 256
Assumed loss sharing recovery percentage   61.00%
Estimated loss sharing value   $ 156
Indemnification assets to be amortized resulting from change in expected losses   319
FDIC indemnification asset   475
Vantus Bank Foreclosed Assets    
Initial basis for loss sharing determination, net of activity since acquisition date 15 608
Original estimated fair value of assets, net of activity since acquisition date (15) (418)
Expected loss remaining   $ 190
Assumed loss sharing recovery percentage   0.00%
Sun Security Bank Loans    
Initial basis for loss sharing determination, net of activity since acquisition date 33,579 $ 43,855
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (1,086) (2,171)
Original estimated fair value of assets, net of activity since acquisition date (31,499) (40,349)
Expected loss remaining 994 $ 1,335
Assumed loss sharing recovery percentage   34.00%
Estimated loss sharing value   $ 456
Indemnification assets to be amortized resulting from change in expected losses   1,725
FDIC indemnification asset   2,145
Accretable Discount on FDIC Indemnification Asset   (36)
Sun Security Bank Foreclosed Assets    
Initial basis for loss sharing determination, net of activity since acquisition date 365 557
Original estimated fair value of assets, net of activity since acquisition date (286) (461)
Expected loss remaining 79 $ 96
Assumed loss sharing recovery percentage   80.00%
Estimated loss sharing value   $ 77
FDIC indemnification asset   14
Accretable Discount on FDIC Indemnification Asset   (63)
InterBank    
Initial basis for loss sharing determination, net of activity since acquisition date 149,657  
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (1,984)  
Original estimated fair value of assets, net of activity since acquisition date (134,355)  
Expected loss remaining $ 13,861  
Assumed loss sharing recovery percentage 84.00%  
Estimated loss sharing value $ 11,644  
Indemnification assets to be amortized resulting from change in expected losses 1,586  
FDIC indemnification asset 13,145  
Accretable Discount on FDIC Indemnification Asset (1,038)  
Non-credit premium (discount), net of activity since acquisition date 543  
InterBank Foreclosed Assets    
Initial basis for loss sharing determination, net of activity since acquisition date 1,417  
Original estimated fair value of assets, net of activity since acquisition date (1,417)  
InterBank Loans    
Initial basis for loss sharing determination, net of activity since acquisition date   193,654
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date)   (4,901)
Original estimated fair value of assets, net of activity since acquisition date   (170,308)
Expected loss remaining   $ 19,347
Assumed loss sharing recovery percentage   83.00%
Estimated loss sharing value [1]   $ 16,032
Indemnification assets to be amortized resulting from change in expected losses   3,920
FDIC indemnification asset   20,511
Accretable Discount on FDIC Indemnification Asset   (1,801)
Non-credit premium (discount), net of activity since acquisition date   902
FDIC loss share clawback   2,360
InterBank Foreclosed Assets    
Initial basis for loss sharing determination, net of activity since acquisition date   2,110
Original estimated fair value of assets, net of activity since acquisition date   (1,392)
Expected loss remaining   $ 718
Assumed loss sharing recovery percentage   80.00%
Estimated loss sharing value [1]   $ 575
FDIC indemnification asset   542
Accretable Discount on FDIC Indemnification Asset   (33)
Valley Bank Loans    
Initial basis for loss sharing determination, net of activity since acquisition date 84,283 109,791
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (2,121) (3,213)
Original estimated fair value of assets, net of activity since acquisition date (76,231) (93,436)
Expected loss remaining 6,159 13,861
Non-credit premium (discount), net of activity since acquisition date 228 719
Valley Bank Foreclosed Assets    
Initial basis for loss sharing determination, net of activity since acquisition date 1,973 1,017
Original estimated fair value of assets, net of activity since acquisition date (1,952) (995)
Expected loss remaining $ 21 $ 22
[1] Includes $400,000 impairment of indemnification asset for loans