XML 67 R23.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisition (Tables)
9 Months Ended
Sep. 30, 2014
Business Combinations [Abstract]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block] The table below summarizes the amounts recognized as of the Merger date for each major class of assets acquired and liabilities assumed, the estimated fair value adjustments and the amounts recorded in the Corporation’s financial statements at fair value at the Merger date (in thousands):

    Legacy
ConnectOne
carrying value
    Fair value
adjustments
    As recorded
at
acquisition
 
                         
Cash and cash equivalents   $ 70,318     $     $ 70,318  
Investment securities     28,436        16  (a)     28,452  
Restricted stock     13,646             13,646  
Loans held for sale     190             190  
Loans     1,304,600        (5,316)  (b)     1,299,284  
Bank owned life insurance     15,481             15,481  
Premises and equipment     7,380        (905)  (c)     6,475  
Accrued interest receivable     4,470             4,470  
Core deposit and other intangibles            5,308  (d)     5,308  
Other real estate owned     2,455             2,455  
Other assets     10,636       3,650  (e)     14,286  
Deposits     (1,049,666 )      (1,676)  (f)     (1,051,342 )
FHLB borrowings     (262,046 )      (1,324)  (g)     (263,370 )
Other liabilities     (10,527 )           (10,527 )
Total identifiable net assets   $ 135,373     $ (247 )   $ 135,126  
                         
Goodwill recorded in the Merger                   $ 129,105  
a) Represents the fair value adjustment on investment securities held to maturity.
b) Represents the elimination of Legacy ConnectOne’s allowance for loan losses, deferred fees, deferred costs and an adjustment of the amortized cost of loans to estimated fair value, which includes an interest rate mark and credit mark.
c) Represent an adjustment to reflect the fair value of below-market rent on leased premises. The below market rent intangible asset will be amortized on a straight-line basis over the remaining term of the leases.
d) Represents intangible assets recorded to reflect the fair value of core deposits and below market rent leased premises. The core deposit asset was recorded as an identifiable intangible asset and will be amortized on an accelerated basis over the estimated average life of the deposit base.
e) Consist primarily of adjustments in net deferred tax assets resulting from the fair value adjustments related to acquired assets, liabilities assumed and identifiable intangibles recorded.
f) Represents fair value adjustment on time deposits as the weighted average interest rates of time deposits assumed exceeded the costs of similar funding available in the market at the time of the Merger, as well as the elimination of fees paid on brokered time deposits.
g) Represents the fair value adjustment on FHLB borrowings as the weighted average interest rate of FHLB borrowings assumed exceeded the cost of similar funding available in the market at the time of the Merger.
Schedule of Accountable Loans for Business Combinations in Accordance with FASB ASC 310-30 [Table Text Block] The acquired loan portfolio subject to purchased credit impairment accounting guidance (ASC 310-30) as of July 1, 2014 was comprised of collateral dependent loans with deteriorated credit quality as follows (in thousands):

    ASC 310-30
Loans
 
Contractual principal and accrued interest at acquisition   $ 23,284  
Principal not expected to be collected (non-accretable discount)     (6,942 )
Expected cash flows at acquisition     16,342  
Interest component of expected cash flows (accretable discount)     (5,013 )
Fair value of acquired loans   $ 11,329  
Schedule of Operating Results Attributable to Business Combinations [Table Text Block] The unaudited pro forma information, for the nine months ended September 30, 2014 and 2013, set forth below reflects the adjustments related to (a) purchase accounting fair value adjustments; (b) amortization of core deposit and other intangibles; and (c) adjustments to interest income and expense due to amortization of premiums and accretion discounts.

    Pro Forma for the Nine
Months Ended September
30,
 
    2014     2013  
    (in thousands, except per
share amounts)
 
Net interest income   $ 78,872     $ 71,091  
Noninterest income     6,168       5,948  
Noninterest expense     (41,073 )     (34,352 )
Net income     26,490       26,125  
                 
Pro forma earnings per share from continuing operations:                
Basic   $ 0.89     $ 0.91  
Diluted     0.88       0.90