XML 123 R19.htm IDEA: XBRL DOCUMENT v2.4.0.8
MERGERS AND ACQUISITIONS (Tables)
6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Business Combinations [Abstract]    
Unaudited Condensed Balance Sheet [Table Text Block]
The following table presents the ECB assets acquired, liabilities assumed and other equity interests as of April 1, 2013 as well as the calculation of the transaction purchase price and gain on acquisition. The Company has a one-year measurement period from the acquisition date to finalize the recorded fair values of net assets acquired. Therefore, the acquisition gain may change if initial fair value estimates are revised within the measurement period.
 
As Reported by ECB at
April 1, 2013
 
Initial
Fair Value Adjustments
 
As Reported by the Company at April 1, 2013
Assets:
 
 
 
 
 
Cash and cash equivalents
$
24,008

 
$

 
$
24,008

Investment securities available for sale
289,058

 
301

(a)
289,359

Loans held for sale
3,857

 
9,790

(b)
13,647

Loans, net
483,474

 
(30,420
)
(c)
453,054

Federal Home Loan Bank stock, at cost
3,150

 

 
3,150

Premises and equipment, net
25,633

 
(1,177
)
(d)
24,456

Bank-owned life insurance
12,249

 

 
12,249

Foreclosed assets
7,090

 
(717
)
(e)
6,373

Deferred tax asset, net
6,986

 
9,082

(f)
16,068

Other intangible assets, net

 
4,307

(g)
4,307

Other assets
10,423

 
(665
)
(h)
9,758

Total assets
865,928

 
(9,499
)
 
856,429

Liabilities:
 
 
 
 
 
Deposits
$
731,926

 
$
4,188

(i)
$
736,114

Short-term borrowings
34,284

 

 
34,284

Long-term debt
16,000

 
460

(j)
16,460

Other liabilities
2,867

 
148

(k)
3,015

Total liabilities
785,077

 
4,796

 
789,873

Net assets acquired
80,851

 
(14,294
)
 
66,557

Other equity interests:
 
 
 
 
 
Preferred stock
17,660

 
(107
)
(l)
17,553

Common stock warrant
878

 
(745
)
(l)
133

Total other equity interests
18,538

 
(852
)
 
17,686

Gain on acquisition
 
 
 
 
8,241

Purchase price
 
 
 
 
$
40,630


Explanation of fair value adjustments
(a) Adjustment reflects opening fair value of securities portfolio, which was established as the new book basis of the portfolio.
(b) Adjustment reflect the reclassification of the fair value of certain loans identified by management as being held for sale at acquisition.
(c) Adjustment reflects the estimated lifetime credit losses on the loan portfolio as well as the present value of the differences between contractual interest rates and market interest rates as well as a reclassification of certain loans that were identified as held for sale at acquisition.
(d) Adjustment reflects fair value adjustments on certain acquired branch offices as well as certain software and computer equipment.
(e) Adjustment reflects the write down of certain foreclosed assets based on current estimates of property values given current market conditions and additional discounts based on the Company's planned disposition strategy.
(f) Adjustment reflects the tax impact of acquisition accounting fair value adjustments.
(g) Adjustment reflects the fair value of the acquired core deposit intangible.
(h) Adjustment reflects the impact of fair value adjustments on other assets, which include the write down of certain unusable prepaid expenses and the elimination of accrued interest on purchased credit-impaired loans.
(i) Adjustment reflects the fair value premium on time deposits, which was calculated by discounting future contractual interest payments at a current market interest rate.
(j) Adjustment reflects the fair value premium on FHLB advances, which was calculated by discounting future contractual interest payments at a current market interest rate. This fair value premium is also consistent with the prepayment penalty the FHLB would charge to terminate the advance.
(k) Adjustment reflects the impact of fair value adjustments on other liabilities, which primarily includes the accrual of a preferred stock dividend at acquisition.
(l) Amount reflects the adjustment to record other equity interests at fair value. The fair value of preferred stock issued to Treasury was estimated using by discounting future contractual dividend payments at a current market interest rate for preferred stocks of issuers with similar risk. The assumed liquidation date of the preferred stock was February 15, 2014, which is the date the dividend resets from 5 to 9 percent. The fair value of the common stock warrant issued to Treasury was estimated using a Black Scholes option pricing model assuming a warrant life through the dividend reset date.

 
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 transaction been effected on the assumed date. The results of operations of ECB are included in the statement of operations for the Company beginning on the acquisition date of April 1, 2013. The portion of the results of operations relating to ECB are not disclosed as ECB was fully merged into the Company at the acquisition date as part of a single operating segment.
 
Three Months Ended
 
Six Months Ended June 30,
 
June 30, 2012
 
2013
 
2012
 
 
 
 
 
 
Net interest income
$
18,552

 
$
38,389

 
37,499

 
 
 
 
 
 
Net income (loss)
$
1,994

 
$
(5,252
)
 
4,074

 
 
 
 
 
 
Net income (loss) available to common stockholders
$
1,361

 
$
(6,591
)
 
2,810

 
 
 
 
 
 
Net income (loss) per common share - basic
$
0.03

 
$
(0.14
)
 
0.06

 
 
 
 
 
 
Net income (loss) per common share - diluted
$
0.03

 
$
(0.14
)
 
0.06

 
 
 
 
 
 
Weighted average basic common shares outstanding
45,840,378

 
45,895,953

 
45,628,706

 
 
 
 
 
 
Weighted average diluted common shares outstanding
45,986,363

 
45,895,953

 
45,650,986