XML 89 R36.htm IDEA: XBRL DOCUMENT v2.4.1.9
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2014
ACQUISITIONS  
Summary of consideration paid, and fair values of entity's assets acquired and liabilities assumed

 

 

 

 

 

 

Fair Value

 

As Recorded at

 

(in thousands)

 

As Acquired

 

Adjustments

 

Acquisition

 

Consideration paid:

 

 

 

 

 

 

 

Cash consideration paid to Bank of Amercia

 

 

 

 

 

$

17,105

 

Recognized amounts of identifiable assets acquired and liabilities assumed, at fair value:

 

 

 

 

 

 

 

Cash and short-term investments

 

$

440,521

 

$

 

$

440,521

 

Loans

 

4,541

 

(533

)(a)

4,008

 

Premises and equipment

 

2,381

 

1,290

(b)

3,671

 

Core deposit intangibles

 

 

2,550

(c)

2,550

 

Other intangibles

 

 

(79

)(d)

(79

)

Deposits

 

(440,507

)

(15

)(e)

(440,522

)

Other liabilities

 

 

(944

)(f)

(944

)

Total identifiable net assets

 

$

6,936

 

$

2,269

 

$

9,205

 

 

 

 

 

 

 

 

Goodwill

 

 

 

 

 

$

7,900

 

 

 

Explanation of Certain Fair Value Adjustments

 

(a)

The adjustment represents the write down of the book value of loans to their estimated fair value based on current interest rates and expected cash flows, which includes an estimate of expected loan loss inherent in the portfolio.  Loans that met the criteria and are being accounted for in accordance with ASC 310-30 had a carrying amount of $201 thousand.  Non-impaired loans not accounted for under 310-30 had a carrying value of $4.3 million.

(b)

The amount represents the adjustment of the book value of buildings, and furniture and equipment, to their estimated fair value based on appraisals and other methods.  The adjustments will be depreciated over the estimated economic lives of the assets.

(c)

The adjustment represents the value of the core deposit base assumed in the acquisition.  The core deposit asset was recorded as an identifiable intangible asset and will be amortized over the estimated useful life of the deposit base.

(d)

Represents an intangible liability related to assumed leases, which was recorded as an identifiable intangible and will be amortized over the remaining life of the leases.

(e)

The adjustment is driven by the weighted average interest rate of deposits exceeded the cost of similar funding at the time of acquisition.

(f)

Represents an establishment of a reserve on certain acquired lines of credit, which were determined to have specific credit risk at the time of acquisition.

 

Schedule of acquired loan portfolio

 

Information about the acquired loan portfolio subject to ASC 310-30 as of January 17, 2014 is, as follows (in thousands):

 

 

 

ASC 310-30 Loans

 

Contractually required principal and interest at acquisition

 

$

201

 

Contractual cash flows not expected to be collected (nonaccretable discount)

 

(100

)

Expected cash flows at acquisition

 

101

 

Interest component of expected cash flows (accretable premium)

 

20

 

Fair value of acquired loans

 

$

121

 

 

Schedule of unaudited pro forma supplemental information from the combined results of operations

 

 

 

 

Pro Forma (unaudited)

 

 

 

Years ended December 31,

 

 

 

2014

 

2013

 

 

 

 

 

 

 

Net interest income

 

$

179,249 

 

$

180,220 

 

Non-interest income

 

56,750 

 

62,452 

 

Net income

 

41,443 

 

43,552 

 

 

 

 

 

 

 

Pro forma earnings per share:

 

 

 

 

 

Basic

 

$

1.68 

 

$

1.76 

 

Diluted

 

$

1.67 

 

$

1.74