XML 94 R30.htm IDEA: XBRL DOCUMENT v2.4.1.9
BUSINESS COMBINATIONS (Tables)
12 Months Ended
Dec. 31, 2014
Business Combinations [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The following table provides the carrying value of acquired assets and assumed liabilities, as recorded by the Company, the fair value adjustments calculated at the time of the merger and the resulting fair value recorded by the Company.
 
 
 
July 25, 2014
 
 
 
As recorded by
 
Fair Value
 
As recorded by
 
 
 
Legacy Select
 
adjustments
 
the Company
 
(Dollars in thousands)
 
 
 
Assets
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
15,406
 
$
-
 
$
15,406
 
Investment securities
 
 
28,264
 
 
(284)
 
 
27,980
 
Loans
 
 
223,131
 
 
(5,541)
 
 
217,590
 
Less: allowance for loan losses
 
 
(3,389)
 
 
3,389
 
 
-
 
Premises and equipment
 
 
6,380
 
 
332
 
 
6,712
 
Accrued interest receivable
 
 
864
 
 
(132)
 
 
732
 
Other real estate owned
 
 
71
 
 
-
 
 
71
 
Bank owned life insurance
 
 
2,234
 
 
-
 
 
2,234
 
Goodwill
 
 
1,488
 
 
(1,488)
 
 
-
 
Core deposit intangible
 
 
234
 
 
1,556
 
 
1,790
 
Other assets
 
 
2,507
 
 
1,915
 
 
4,422
 
Total assets acquired
 
$
277,190
 
$
(253)
 
$
276,937
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
 
Noninterest-bearing
 
$
42,507
 
$
-
 
$
42,507
 
Interest-bearing
 
 
177,525
 
 
2,175
 
 
179,700
 
Total deposits
 
 
220,032
 
 
2,175
 
 
222,207
 
Borrowings
 
 
22,198
 
 
908
 
 
23,106
 
Other liabilities
 
 
565
 
 
-
 
 
565
 
Total liabilities assumed
 
$
242,795
 
$
3,083
 
$
245,878
 
Fair value of net assets assumed
 
 
 
 
 
 
 
 
31,059
 
Value of preferred shares issued to Legacy Select shareholders
 
 
 
 
 
 
 
 
7,645
 
Value of common shares issued to Legacy Select shareholders
 
 
 
 
 
 
 
 
29,857
 
Additional consideration ensuing from stock options issued to Legacy Select shareholders
 
 
 
 
 
 
 
 
634
 
Goodwill recorded for Legacy Select
 
 
 
 
 
 
 
$
7,077
 
Contractually Required Payments Expected To Be Collected And Fair Values [Table Text Block]
For PCI loans acquired from Legacy Select, the contractually required payments including principal and interest, cash flows expected to be collected and fair values as of the closing date of the merger were:
 
(Dollars in thousands)
 
July 25, 2014
 
 
 
 
 
Contractually required payments
 
$
34,329
 
Nonaccretable difference
 
 
1,402
 
Cash flows expected to be collected
 
 
32,927
 
Accretable yield
 
 
4,360
 
Fair value at acquisition date
 
$
28,567
 
Business Acquisition, Pro Forma Information [Table Text Block]
The following tables reflect the pro forma total net interest income, noninterest income and net income for the twelve months ended December 31, 2014 and 2013 as though the acquisition of Legacy Select had taken place on January 1, 2013. The pro forma results have not been adjusted to remove non-recurring acquisition-related expenses, and are not necessarily indicative of the results of operations that would have occurred had the acquisition actually taken place on January 1, 2013, nor of future results of operations.
 
 
 
Twelve Months Ended December 31
 
 
 
2014
 
2013
 
 
 
(Dollars in thousands, except per share)
 
Net interest income
 
$
27,845
 
$
29,855
 
Non-interest income
 
 
3,623
 
 
3,809
 
Net income available to common shareholders
 
 
3,039
 
 
7,015
 
 
 
 
 
 
 
 
 
Earnings per share, basic
 
$
0.27
 
$
0.62
 
Earnings per share, diluted
 
$
0.26
 
$
0.62
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding, basic
 
 
11,375,803
 
 
11,274,332
 
Weighted average common shares outstanding, diluted
 
 
11,475,865
 
 
11,405,950