XML 74 R42.htm IDEA: XBRL DOCUMENT v3.19.3
Acquisition (Details)
$ / shares in Units, $ in Thousands, shares in Millions
3 Months Ended 9 Months Ended
Aug. 21, 2019
$ / shares
Jan. 31, 2019
USD ($)
$ / shares
shares
Sep. 30, 2019
USD ($)
$ / shares
Sep. 30, 2018
USD ($)
$ / shares
Sep. 30, 2019
USD ($)
$ / shares
Sep. 30, 2018
USD ($)
$ / shares
Dec. 31, 2018
USD ($)
Merger agreement              
Decrease to other liabilities         $ (3,603) $ (5,366)  
Consideration paid              
Goodwill     $ 322,699   322,699   $ 267,685
Banc Ed              
Merger agreement              
Share consideration conversion ratio 8.2067            
Per share cash consideration entitled (in dollars per share) | $ / shares $ 111.53            
Number of common shares issued for acquisition | shares   6.7          
Market value of common stock issued   $ 166,500          
Common stock   $ 166,515          
Share price | $ / shares   $ 24.76          
Decrease to premises and equipment     (100)        
Decrease to other liabilities     (300)        
Decrease to goodwill     (200)        
Assets acquired:              
Cash and cash equivalents   $ 42,013          
Securities   692,716          
Loans held for sale   2,157          
Portfolio loans   873,336          
Premises and equipment   31,804          
Other intangible assets   32,617          
Mortgage servicing rights   6,946          
Other assets   57,296          
Total assets acquired   1,738,885          
Liabilities assumed:              
Deposits   1,439,203          
Other borrowings   63,439          
Other liabilities   24,760          
Total liabilities assumed   1,527,402          
Net assets acquired   211,483          
Consideration paid              
Cash   91,400          
Common stock   166,515          
Total consideration paid   257,915          
Goodwill   46,432          
Aggregate principal outstanding   889,300          
Fair value of performing loans, including loans held for sale   871,000          
Amount expected to be accreted, gross   17,000          
Contractual amount of PCI loans   3,900          
Accretable discount on PCI loans   200          
Fair value of credit-impaired loans   $ 2,300 1,500   1,500    
Total revenues (net interest income plus non-interest income)         53,700    
Net income         9,500    
Banc Ed | Pro Forma              
Consideration paid              
Total revenues (net interest income plus non-interest income)     104,543,000 $ 101,001,000 305,709,000 306,472,000  
Net income     $ 30,811,000 $ 31,641,000 $ 84,742,000 $ 87,972,000  
Diluted earnings per common share (in dollars per share) | $ / shares     $ 0.55 $ 0.57 $ 1.51 $ 1.60  
Banc Ed | Non-interest expense              
Merger agreement              
Business acquisition expenses     $ 6,500   $ 11,500    
IST | Non-interest expense              
Merger agreement              
Business acquisition expenses     $ 500   $ 700