MERGERS AND ACQUISITIONS (Tables)

3 Months Ended

Mar. 31, 2016

The purchase price is calculated based on the number of Yadkin shares issued multiplied by the share price as shown in the following table. The purchase price also includes cash paid to NewBridge shareholders in lieu of fractional shares as well as the value of stock-base compensation awards assumed on the merger date.



	Purchase Price Calculation

Number of shares of Yadkin common stock issued to NewBridge shareholders	19,605,374
Closing price of Yadkin common stock on February 29, 2016	$	21.65
Value of shares of Yadkin common stock issued to NewBridge shareholders			$	424,456
Cash paid in lieu of fractional shares			27
Stock-based compensation awards assumed from NewBridge:
Restricted stock			2,455
Stock options			4,398
Total purchase price			$	431,336

Schedule of assets acquired, liabilities assumed and other equity interest

The following table presents the NewBridge assets acquired and liabilities assumed as of March 1, 2016 as well as the related purchase price allocation and calculation of the residual goodwill.



	As Reported by NewBridge			Initial Fair Value Adjustments				As Reported by Yadkin
Assets:
Cash and cash equivalents	$	45,143		$	—			$	45,143
Investment securities	443,535			(1,948		)	(a)	441,587
Loans	2,087,331			(26,195		)	(b)	2,061,136
Allowance for loan losses	(21,100		)	21,100			(c)	—
Loans held for sale	13,661			—				13,661
Federal Home Loan Bank stock, at cost	21,577			—				21,577
Premises and equipment, net	43,408			4,371			(d)	47,779
Bank owned life insurance	61,747			—				61,747
Foreclosed assets	1,241			—				1,241
Deferred tax asset, net	30,014			(3,490		)	(e)	26,524
Other intangibles, net	3,506			16,384			(f)	19,890
Other assets	40,375			(271		)	(g)	40,104
Total assets	2,770,438			9,951				2,780,389
Liabilities:
Deposits	1,990,247			(138		)	(h)	1,990,109
Short-term borrowings	471,800			535			(i)	472,335
Long-term debt	41,049			(9,325		)	(j)	31,724
Other liabilities	34,461			5,983			(k)	40,444
Total liabilities	2,537,557			(2,945		)		2,534,612
Net assets acquired	232,881			12,896				245,777
Purchase price								431,336
Goodwill								$	185,559	(l)

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 reflects fair value discount of $32,589 on the loan portfolio, reversal of $3,450 in net deferred loan costs, and reversal of $9,844 in previously-existing fair value discount recognized by NewBridge in prior acquisitions. The fair value discount was calculated by forecasting cash flows over the expected remaining life of each loan and discounting those cash flows to present value using current market rates for similar loans. Forecasted cash flows include an estimate of lifetime credit losses on the loan portfolio.

(d) Adjustment reflects fair value adjustments on acquired branch and administrative offices.

(e) Adjustment reflects the tax impact of acquisition accounting fair value adjustments.

(f) Adjustment reflects the fair value of the acquired core deposit intangible, net of the reversal of core deposit intangible recorded by NewBridge in prior acquisitions.

(g) Adjustment reflects the impact of fair value adjustments on other assets, which include adjustments related to the elimination of accrued interest on purchased credit-impaired loans, recognition of a servicing asset related to U.S. Small Business Association ("SBA") loans, and termination of certain derivative contracts.

(h) Adjustment reflects the fair value premium on time deposits, which was calculated by discounting future contractual interest payments at a current market interest rate.

(i) Adjustments reflect the fair value adjustments for a short-term repurchase obligation and Federal Home Loan Bank ("FHLB") advances. The repurchase obligation was valued by discounting future contractual interest payments at a current market interest rate for a similar instrument. For FHLB advances, the fair value was calculated by reference to the acquisition date prepayment penalty the FHLB would charge to terminate the advance.

(j) Adjustments reflect fair value adjustments for subordinated debt obligations and junior subordinated debentures related to trust preferred securities outstanding at the acquisition date.

(k) Adjustments reflect compensation obligations, reserve for unfunded commitments, benefit costs for merger-related obligations, and miscellaneous other accrued liabilities.

(l) Goodwill represents the excess of the purchase price over the fair value of acquired net assets

Pro forma information

The table below presents supplemental pro forma information as if the NewBridge Merger had occurred at the beginning of the earliest period presented, which was January 1, 2015. Pro forma results include adjustments for amortization and accretion of fair value adjustments and do not include any projected cost savings or other anticipated benefits of the merger. Therefore, 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.



	Three Months Ended March 31,
	2016		2015

Net interest income	$	63,355	$	62,129
Net income (a)	15,447		5,547
Net income available to common shareholders (a)	15,447		4,908
Basic income per common share (a)	0.30		0.10
Diluted income per common share (a)	0.30		0.10
Weighted average basic common shares outstanding	51,179,710		50,529,046
Weighted average diluted common shares outstanding	51,271,748		50,775,849