XML 50 R28.htm IDEA: XBRL DOCUMENT v2.4.0.6
MERGERS AND ACQUISITIONS (Table)
12 Months Ended
Dec. 31, 2012
Business Combinations [Abstract]  
Business Acquisition, Pro Forma Information [Table Text Block]
The pro forma financial information is not indicative of the results of operations that would have occurred had the transactions been effected on the assumed date.

 
2012
 
2011
 
 
 
 
Net interest income
$
40,902

 
$
34,918

 
 
 
 
Net income (loss)
$
4,292

 
$
(14,695
)
 
 
 
 
Net income (loss) available to common stockholders
$
2,824

 
$
(16,416
)
 
 
 
 
Basic income (loss) per common share
$
0.08

 
$
(1.51
)
 
 
 
 
Diluted income (loss) per common share
$
0.08

 
$
(1.51
)
 
 
 
 
Weighted average basic common shares outstanding
35,706,494

 
10,858,223

 
 
 
 
Weighted average diluted common shares outstanding
35,778,712

 
10,858,223

Schedule of Condensed Balance Sheet [Table Text Block]
The table below presents ECB's unaudited condensed balance sheet as of December 31, 2012. These amounts reflect ECB's historical basis in the assets and liabilities. The Company will estimate fair values of assets acquired, liabilities assumed, and non-controlling interests at acquisition and will record goodwill for the amount by which the purchase price and fair value of non-controlling interests exceed the fair value of net assets or a bargain purchase gain for the amount by which the fair value of net assets exceeds the purchase price and fair value of non-controlling interests.
 
December 31, 2012
Assets:
 
Cash and cash equivalents
$
36,081

Investment securities available for sale
294,771

Loans, net
503,016

Other assets
65,755

Total assets
$
899,623

 
 
Liabilities and Shareholders' Equity:
 
Deposits
$
751,666

Short-term borrowings and long-term debt
58,942

Other liabilities
5,550

Total liabilities
816,158

Shareholders' equity
83,465

Total liabilities and shareholders' equity
$
899,623

Fair Value, by Balance Sheet Grouping [Table Text Block]

The following table presents the Rowan assets acquired and liabilities assumed as of April 19, 2011.
 
Historical Balances at
April 19, 2011
 
Fair Value Adjustments
 
Fair Values at April 19, 2011
Fair value of assets acquired:
 
 
 
 
 
Cash and cash equivalents
$
22,474

 
$

 
$
22,474

Investment securities available for sale
6,648

 

 
6,648

Loans
101,949

 
(4,165
)
(a)
97,784

Federal Home Loan Bank stock
1,065

 

 
1,065

Property and equipment
2,667

 

 
2,667

Deferred tax asset, net
1,513

 
1,281

(c)
2,794

Foreclosed assets
2,099

 
(1,126
)
(b)
973

Goodwill

 
3,144

(d)
3,144

Other intangible assets

 
280

(e)
280

Accrued interest receivable and other assets
993

 
531

(f)
1,524

Total assets acquired
139,408

 
(55
)
 
139,353

 
 
 
 
 
 
Fair value of liabilities assumed:
 
 
 
 
 
Deposits
125,485

 
256

(g)
125,741

Federal Home Loan Bank advances
4,000

 

 
4,000

Accrued interest payable and other liabilities
112

 

 
112

Total liabilities assumed
129,597

 
256

 
129,853

Purchase price
 
 
 
 
$
9,500

 
 
 
 
 
 

Explanation of Fair Value Adjustments

a.
After analyzing estimated lifetime credit losses on the loan portfolio as well as evaluating differences between contractual interest rates and market interest rates, the net loan fair value discount, after eliminating the historical allowance for loan losses, was $4,165.
b.
Foreclosed assets were reduced by $1,126 based on estimates of property values given market conditions at acquisition and additional discounts anticipated to liquidate these properties.
c.
The net deferred tax asset was primarily related to the recognition of differences between certain tax and book bases of assets and liabilities related to purchase accounting along with federal and state net operating losses that was expected to be realizable after acquisition.
d.
Goodwill represents the excess of purchase price over the fair value of acquired net assets.
e.
The adjustment for other intangibles reflects the estimated value of the acquired CDI. CDI is the present value of the difference between a market participant's cost of obtaining alternative funds and the cost to maintain the acquired deposit base.
f.
Adjustments to other assets represent the elimination of certain deferred items and other adjustments required to reflect the estimated fair values of other assets at the acquisition date.
g.
The fair value adjustment to deposits of $256 reflects an estimated time deposit premium, indicating that, in aggregate, then current market rates were lower than contractual rates.

The following table presents the Crescent Financial assets acquired, liabilities assumed, and non-controlling interests as of November 18, 2011.
 
 
Historical Balances at
November 18, 
2011
 
Initial Fair Value Adjustments
 
Measurement
Period
Adjustments
 
Adjusted Balances at
November 18, 
2011
Fair value of assets acquired:
 
 

 
 
 
 

 
 

Cash and cash equivalents
 
$
151,126

 
$
75,000

(a)
$

 
$
226,126

Investment securities available for sale
 
89,343

 

 

 
89,343

Loans held for sale
 
4,588

 

 

 
4,588

Loans
 
582,089

 
(20,177
)
(b)
(1,485
)
(m)
560,427

Federal Home Loan Bank stock
 
8,669

 

 

 
8,669

Premises and equipment
 
10,866

 
(540
)
(c)

 
10,326

Deferred tax asset, net
 
8,929

 
21,339

(d)
1,782

(m)
32,050

Bank-owned life insurance
 
19,169

 

 

 
19,169

Foreclosed assets
 
12,361

 
(3,033
)
(e)
(405
)
(m)
8,923

Goodwill
 

 
20,015

(f)
3,095

(m)
23,110

Other intangible assets
 
576

 
1,685

(g)

 
2,261

Accrued interest receivable and other assets
 
12,471

 
(1,125
)
(h)
(1,182
)
(m)
10,164

Total assets acquired
 
900,187

 
93,164

 
1,805

 
995,156

 
 
 
 
 
 
 
 
 
Fair value of liabilities assumed:
 
 

 
 
 
 

 
 

Deposits
 
672,195

 
6,094

(i)

 
678,289

Short-term borrowings and long-term debt
 
157,748

 
7,053

(j)

 
164,801

Accrued interest payable and other liabilities
 
6,637

 
474

(k)
1,805

(m)
8,916

Total liabilities assumed
 
836,580

 
13,621

 
1,805

 
852,006

Net assets
 
63,607

 
79,543

 

 
143,150

 
 
 
 
 
 
 
 
 
Non-controlling interests at fair value:
 
 

 
 
 
 

 
 

Preferred stock
 
23,812

 
597

(l)

 
24,409

Common stock warrants
 
2,367

 
(1,042
)
(l)

 
1,325

Common stock
 

 
42,416

(l)

 
42,416

Total non-controlling interests
 
26,179

 
41,971

 

 
68,150

Purchase price
 


 
 
 


 
$
75,000

Explanation of Fair Value Adjustments

a.
Adjustment to cash reflects Piedmont's initial investment in Crescent Financial.
b.
After analyzing estimated lifetime credit losses on the loan portfolio as well as evaluating differences between contractual interest rates and current market interest rates, the initial net loan fair value discount, after eliminating the allowance for loan losses, was $20,177.
c.
Premises and equipment was adjusted by $540 to reduce the value of certain properties to estimated fair value.
d.
The net deferred tax asset was primarily related to the recognition of differences between certain tax and book bases of assets and liabilities related to purchase accounting along with federal and state net operating losses that were expected to be realizable after acquisition.
e.
Foreclosed assets were reduced by $3,033 based on estimates of property values under market conditions at acquisition as well as additional discounts anticipated to liquidate these properties.
f.
Goodwill represents the excess of purchase price over the fair value of acquired net assets and the fair value of non-controlling interests.
g.
The adjustment for other intangibles reflected the estimated value of the acquired core deposit intangible ("CDI"). CDI is the present value of the difference between a market participant's cost of obtaining alternative funds and the cost to maintain the acquired deposit base.
h.
Adjustments to other assets represent the elimination of certain deferred items and other adjustments required to reflect the estimated fair values of other assets at acquisition.
i.
The fair value adjustment to deposits of $6,094 reflected an estimated time deposit premium, indicating that, in aggregate, then current market rates were lower than contractual rates.
j.
The fair value adjustments to borrowings reflected the estimated premium on FHLB borrowings at acquisition.
k.
Adjustments to other liabilities represent the fair value adjustments to deferred rent on leases.
l.
Adjustments to non-controlling interest reflected the market value of common stock not purchased by Piedmont and the fair value adjustments to preferred stock at acquisition.
m.
During the Crescent Financial measurement period, goodwill increased by $3,095 as a result of adjustments to refine the Company’s acquisition date estimate of market rent on two branch leases, adjustments to refine the valuation of certain foreclosed assets, adjustments to the fair value of the split-dollar liability on certain bank-owned life insurance policies, and adjustments to refine cash flow estimates used to value certain loans.