XML 83 R103.htm IDEA: XBRL DOCUMENT v3.3.0.814
Note 8: Acquired Loans, Loss Sharing Agreements and Fdic Indemnification Assets: FDIC Indemnification Asset Roll Forward (Details) - USD ($)
Sep. 30, 2015
Dec. 31, 2014
FDIC indemnification asset $ 27,572,000 $ 44,334,000
TeamBank Loans    
Initial basis for loss sharing determination, net of activity since acquisition date 32,421 43,855
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (1,439) (1,923)
Original estimated fair value of assets, net of activity since acquisition date (30,815) (41,560)
Expected loss remaining $ 167 $ 372
Assumed loss sharing recovery percentage 90.00% 85.00%
Estimated loss sharing value $ 151 $ 315
Indemnification assets to be amortized resulting from change in expected losses 286 359
FDIC indemnification asset 437 674
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   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 33,283 42,138
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (556) (504)
Original estimated fair value of assets, net of activity since acquisition date (32,472) (40,997)
Expected loss remaining $ 255 $ 637
Assumed loss sharing recovery percentage 61.00% 72.00%
Estimated loss sharing value $ 155 [1] $ 461
Indemnification assets to be amortized resulting from change in expected losses 383 324
FDIC indemnification asset 538 785
Vantus Bank Foreclosed Assets    
Initial basis for loss sharing determination, net of activity since acquisition date 669 1,084
Original estimated fair value of assets, net of activity since acquisition date (479) (894)
Expected loss remaining 190 190
Sun Security Bank Loans    
Initial basis for loss sharing determination, net of activity since acquisition date 46,362 59,618
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (2,098) (3,341)
Original estimated fair value of assets, net of activity since acquisition date (42,165) (52,166)
Expected loss remaining $ 2,099 $ 4,111
Assumed loss sharing recovery percentage 51.00% 65.00%
Estimated loss sharing value $ 1,068 $ 2,676
Indemnification assets to be amortized resulting from change in expected losses 1,668 2,662
FDIC indemnification asset 2,655 5,071
Accretable Discount on FDIC Indemnification Asset (81) (267)
Sun Security Bank Foreclosed Assets    
Initial basis for loss sharing determination, net of activity since acquisition date 669 2,325
Original estimated fair value of assets, net of activity since acquisition date (573) (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 207,398 244,977
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (7,695) (19,566)
Original estimated fair value of assets, net of activity since acquisition date (180,734) (201,830)
Expected loss remaining $ 19,979 $ 24,942
Assumed loss sharing recovery percentage 83.00% 82.00%
Estimated loss sharing value $ 16,538 [2] $ 20,509
Indemnification assets to be amortized resulting from change in expected losses 6,155 15,652
FDIC indemnification asset 23,392 36,814
Accretable Discount on FDIC Indemnification Asset (1,991) (2,967)
Non-credit premium (discount), net of activity since acquisition date 1,010 1,361
FDIC loss share clawback 2,690 3,620
InterBank Foreclosed Assets    
Initial basis for loss sharing determination, net of activity since acquisition date 2,670 4,494
Original estimated fair value of assets, net of activity since acquisition date (1,959) (3,986)
Expected loss remaining $ 711 $ 508
Assumed loss sharing recovery percentage 80.00% 80.00%
Estimated loss sharing value $ 569 [2] $ 406
FDIC indemnification asset 536 373
Accretable Discount on FDIC Indemnification Asset (33) (33)
Valley Bank Loans    
Initial basis for loss sharing determination, net of activity since acquisition date 118,864 145,845
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (3,727) (1,519)
Original estimated fair value of assets, net of activity since acquisition date (100,345) (121,982)
Expected loss remaining 15,691 23,858
Non-credit premium (discount), net of activity since acquisition date 899 1,514
Valley Bank Foreclosed Assets    
Initial basis for loss sharing determination, net of activity since acquisition date 1,100 778
Original estimated fair value of assets, net of activity since acquisition date (1,078) $ (778)
Expected loss remaining $ 22  
[1] Includes $152,000 impairment of indemnification asset for foreclosed assets. Resolution of certain items related to commercial foreclosed assets did not occur prior to the expiration of the non-single-family loss sharing agreement for Vantus Bank on September 30, 2014.
[2] Includes $400,000 impairment of indemnification asset for loans