XML 38 R67.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Business Combinations - Consideration, Assets Acquired and Liabilities Assumed (Details) - USD ($)
Nov. 30, 2019
Dec. 31, 2019
Dec. 31, 2018
Fair Value of Assets Acquired      
Goodwill   $ 371,621,000 $ 287,446,000
Core deposits and other intangible assets   10,900,000  
Fair Value of Liabilities Assumed      
Identifiable Intangible Assets   10,900,000  
Goodwill   371,621,000 $ 287,446,000
As Recorded by DNB      
Fair Value of Assets Acquired      
Cash and cash equivalents $ 64,119,000    
Securities and other investments 108,715,000    
Loans 917,127,000    
Allowance for loan losses (6,487,000)    
Goodwill 15,525,000    
Premises and equipment 6,782,000    
Accrued interest receivable 4,138,000    
Deferred income taxes 2,017,000    
Core deposits and other intangible assets 269,000    
Other assets 24,883,000    
Total Assets Acquired 1,137,088,000    
Fair Value of Liabilities Assumed      
Deposits 966,263,000    
Borrowings 37,617,000    
Accrued interest payable and other liabilities 11,157,000    
Total Liabilities Assumed 1,015,037,000    
Total Net Assets Acquired 122,051,000    
Identifiable Intangible Assets 269,000    
Goodwill 15,525,000    
DNB      
Fair Value of Assets Acquired      
Cash and cash equivalents 64,119,000    
Preliminary Fair Value Adjustments, Cash and cash equivalents [1] 0    
Securities and other investments 108,898,000    
Preliminary Fair Value Adjustments, Securities and other investments [1] 183,000    
Loans 908,984,000 899,300,000  
Preliminary Fair Value Adjustments, Loans [1] (8,143,000)    
Allowance for loan losses 0    
Preliminary Fair Value Adjustments, Allowance for loan losses [1] 6,487,000    
Goodwill 84,175,000 84,200,000  
Preliminary Fair Value Adjustments, Goodwill [1] (15,525,000)    
Premises and equipment 14,872,000    
Preliminary Fair Value Adjustments, Premises and equipment [1] 8,090,000    
Accrued interest receivable 4,138,000    
Preliminary Fair Value Adjustments, Accrued Interest Receivable [1] 0    
Deferred income taxes (1,281,000)    
Preliminary Fair Value Adjustments, Deferred income taxes [1] (3,298,000)    
Preliminary Fair Value Adjustments, Core deposits and other intangible assets [1] (269,000)    
Other assets 20,605,000    
Preliminary Fair Value Adjustments, Other assets [1] (4,278,000)    
Total Assets Acquired 1,120,335,000    
Preliminary Fair Value Adjustments, Total Assets Acquired [1] (16,753,000)    
Fair Value of Liabilities Assumed      
Deposits 967,265,000    
Preliminary Fair Value Adjustments, Deposits [1] 1,002,000    
Borrowings 37,341,000    
Preliminary Fair Value Adjustments, Borrowings [1] (276,000)    
Accrued interest payable and other liabilities 7,973,000    
Preliminary Fair Value Adjustments, Accrued interest payable and other liabilities [1] (3,184,000)    
Total Liabilities Assumed 1,012,579,000    
Preliminary Fair Value Adjustments, Total Liabilities Assumed [1] (2,458,000)    
Total Net Assets Acquired 107,756,000    
Preliminary Fair Value Adjustments, Total Net Assets Acquired [1] (14,295,000)    
Total Fair Value of Identifiable Net Assets 116,816,000    
Cash 360,000    
Common stock 200,631,000    
Fair Value of Total Consideration 200,991,000    
Goodwill 84,175,000 $ 84,200,000  
Core Deposits | DNB      
Fair Value of Assets Acquired      
Core deposits and other intangible assets 7,288,000    
Fair Value of Liabilities Assumed      
Identifiable Intangible Assets 7,288,000    
Wealth management | DNB      
Fair Value of Assets Acquired      
Core deposits and other intangible assets 1,772,000    
Fair Value of Liabilities Assumed      
Identifiable Intangible Assets $ 1,772,000    
[1] Management is continuing to evaluate the purchase accounting fair value adjustments related to loans, including loan classification, intangible assets, premises and equipment, deferred income taxes, other assets and borrowings until the final valuations and appraisals are complete. Any changes in preliminary estimates will be adjusted in goodwill in subsequent periods, but not extending beyond one year from the date of acquisition.