XML 45 R33.htm IDEA: XBRL DOCUMENT v3.5.0.2
MERGERS AND ACQUISITIONS - ASSETS AQCUIRED AND LIABILITIES ASSUMED (Details) - USD ($)
$ in Thousands
9 Months Ended
Mar. 01, 2016
Sep. 30, 2016
Sep. 30, 2015
Dec. 31, 2015
Assets:        
Cash and cash equivalents   $ 96,090   $ 60,783 [1]
Investment securities   965,960   689,132 [1]
Loans   5,254,780   3,077,656
Allowance for loan losses   (12,142)   (9,769) [1]
Other real estate   31,726   15,346 [1]
Deferred tax asset, net   62,303   55,607 [1]
Other assets   95,887   53,032 [1]
Total assets   7,351,080   4,474,144 [1]
Liabilities:        
Deposits   5,310,028   3,310,297 [1]
Short-term borrowings   791,721   375,500 [1]
Long-term debt   164,215   194,967 [1]
Total liabilities   6,336,973   3,911,595 [1]
Goodwill   339,549   $ 152,152 [1]
Fair Value, Adjustment Disclosure [Abstract]        
Accretion of acquisition discount on purchased loans   $ (21,259) $ (18,899)  
NewBridge Bancorp        
Assets:        
Cash and cash equivalents $ 45,143      
Investment securities 442,696      
Loans 2,061,136      
Allowance for loan losses 0      
Loans held for sale 13,661      
Federal Home Loan Bank stock, at cost 21,577      
Premises and equipment, net 48,033      
Bank owned life insurance 61,747      
Other real estate 1,186      
Deferred tax asset, net 23,735      
Other intangibles, net 19,890      
Other assets 39,965      
Total assets 2,778,769      
Liabilities:        
Deposits 1,990,109      
Short-term borrowings 472,335      
Long-term debt 31,724      
Other liabilities 40,662      
Total liabilities 2,534,830      
Net assets acquired 243,939      
Purchase price 431,336      
Goodwill [2] 187,397      
NewBridge Bancorp | As Reported by NewBridge        
Assets:        
Cash and cash equivalents 45,143      
Investment securities 443,535      
Loans 2,087,331      
Allowance for loan losses (21,100)      
Loans held for sale 13,661      
Federal Home Loan Bank stock, at cost 21,577      
Premises and equipment, net 43,408      
Bank owned life insurance 61,747      
Other real estate 1,241      
Deferred tax asset, net 30,014      
Other intangibles, net 3,506      
Other assets 40,375      
Total assets 2,770,438      
Liabilities:        
Deposits 1,990,247      
Short-term borrowings 471,800      
Long-term debt 41,049      
Other liabilities 34,461      
Total liabilities 2,537,557      
Net assets acquired 232,881      
Fair Value, Adjustment Disclosure [Abstract]        
Accretion of acquisition discount on purchased loans (9,844)      
NewBridge Bancorp | Initial Fair Value Adjustments        
Assets:        
Cash and cash equivalents 0      
Investment securities [3] (1,948)      
Loans [4] (26,195)      
Allowance for loan losses [5] 21,100      
Loans held for sale 0      
Federal Home Loan Bank stock, at cost 0      
Premises and equipment, net [6] 4,371      
Bank owned life insurance 0      
Other real estate 0      
Deferred tax asset, net [7] (3,490)      
Other intangibles, net [8] 16,384      
Other assets [9] (271)      
Total assets 9,951      
Liabilities:        
Deposits [10] (138)      
Short-term borrowings [11] 535      
Long-term debt [12] (9,325)      
Other liabilities [13] 5,983      
Total liabilities (2,945)      
Net assets acquired 12,896      
Fair Value, Adjustment Disclosure [Abstract]        
Accretion of acquisition discount on purchased loans (32,589)      
Deferred loans fees (3,450)      
NewBridge Bancorp | Measurement Period Adjustments        
Assets:        
Cash and cash equivalents 0      
Investment securities [14] 1,109      
Loans 0      
Allowance for loan losses 0      
Loans held for sale 0      
Federal Home Loan Bank stock, at cost 0      
Premises and equipment, net [15] 254      
Bank owned life insurance 0      
Other real estate [16] (55)      
Deferred tax asset, net [17] (2,789)      
Other intangibles, net 0      
Other assets [18] (139)      
Total assets (1,620)      
Liabilities:        
Deposits 0      
Short-term borrowings 0      
Long-term debt 0      
Other liabilities [19] 218      
Total liabilities 218      
Net assets acquired $ (1,838)      
[1] Derived from the audited consolidated financial statements included in the Company's 2015 Annual Report on Form 10-K.
[2] Goodwill represents the excess of the purchase price over the fair value of acquired net assets.
[3] Adjustment reflects opening fair value of securities portfolio, which was established as the new book basis of the portfolio.
[4] 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.
[5] Adjustment reflects the elimination of NewBridge's historical allowance for loan losses of $21,100
[6] Adjustment reflects fair value adjustments on acquired branch and administrative offices.
[7] Adjustment reflects the tax impact of acquisition accounting fair value adjustments.
[8] 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.
[9] 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.
[10] Adjustment reflects the fair value premium on time deposits, which was calculated by discounting future contractual interest payments at a current market interest rate.
[11] 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.
[12] Adjustments reflect fair value adjustments for subordinated debt obligations and junior subordinated debentures related to trust preferred securities outstanding at the acquisition date.
[13] Adjustments reflect compensation obligations, reserve for unfunded commitments, benefit costs for merger-related obligations, and miscellaneous other accrued liabilities.
[14] Adjustment to initial fair value of investment securities.
[15] Adjustments to initial fair values of premises and equipment
[16] Adjustment to initial fair value of other real estate.
[17] Deferred tax adjustment resulting from adjustments (l), (m), (n), (p) and (q)
[18] Adjustment to initial fair value of accrued interest receivable.
[19] Adjustment to initial fair value of accrued liabilities.