XML 63 R25.htm IDEA: XBRL DOCUMENT v2.4.0.8
Mergers and Acquisitions (Tables)
6 Months Ended
Jun. 30, 2013
Business Combinations [Abstract]  
Schedule of business acquisition
 The following table summarizes the estimated fair value of the acquired assets and liabilities.
 
Consideration Paid (in thousands)
 
August 1, 2012
 
       
Tompkins common stock issued
  $ 82,198  
Cash payment for fractional shares
    13  
Cash payments for VIST Financial employee stock options
    1,236  
Fair value of VIST Financial employee stock options, converted to Tompkins' common stock options
    1,107  
Cash payment for VIST Financial TARP, warrants and accrued and unpaid dividends
    26,454  
    $ 111,008  
         
Recognized amounts of identifiable assets acquired and liabilities assumed at estimated fair value
       
Cash and cash equivalents
  $ 32,985  
Available-for-sale securities
    376,298  
FHLB stock
    4,751  
Loans and leases
    889,336  
Premises and equipment
    7,343  
Identifiable intangible assets
    16,017  
Accrued interest receivable and other assets
    68,045  
Deposits
    (1,185,235 )
Borrowings
    (138,263 )
Other liabilities
    (7,698 )
         
Total identifiable assets
  $ 63,579  
Goodwill
  $ 47,429  
 
Schedule of loans acquired
The following is a summary of the loans acquired in the VIST Financial acquisition as of the closing date.
 
   
Acquired Credit Impaired Loans
   
Acquired Non-Credit Impaired Loans
   
Total Acquired Loans
 
                   
Contractually required principal and interest at acquisition
  $ 159,325     $ 1,058,708     $ 1,218,033  
Contractual cash flows not expected to be collected (non-accretable difference)
    57,545       0       57,545  
Expected cash flows at acquisition
    101,780       1,058,708       1,160,488  
Interest component of expected cash flows (accretable difference)
    10,008       261,144       271,152  
Fair value of acquired loans
    91,772       797,564       889,336