XML 101 R41.htm IDEA: XBRL DOCUMENT v3.20.1
Business Combinations - Consideration, Assets Acquired and Liabilities Assumed (Details) - USD ($)
3 Months Ended 4 Months Ended
Mar. 31, 2020
Dec. 31, 2019
Nov. 30, 2019
Mar. 31, 2020
Mar. 31, 2020
Fair Value of Assets Acquired          
Adjustments, Loans $ (10,900,000) $ (12,300,000)      
Goodwill 374,270,000 371,621,000   $ 374,270,000 $ 374,270,000
Fair Value of Liabilities Assumed          
Goodwill 374,270,000 $ 371,621,000   374,270,000 374,270,000
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 credit 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   64,119,000 64,119,000 64,119,000
Adjustments, Cash and cash equivalents     0 [1]   0
Securities and other investments 108,898,000   108,898,000 108,898,000 108,898,000
Adjustments, Securities and other investments     183,000 [1]   0
Loans 906,488,000   908,984,000 906,488,000 906,488,000
Adjustments, Loans     (8,143,000) [1] 2,500,000 (2,496,000)
Allowance for credit losses 0   0 0 0
Adjustments, Allowance for credit losses     6,487,000 [1]   0
Goodwill 85,983,000   84,175,000 85,983,000 85,983,000
Adjustments, Goodwill     (15,525,000) [1]   1,808,000
Premises and equipment 14,872,000   14,872,000 14,872,000 14,872,000
Adjustments, Premises and equipment     8,090,000 [1]   0
Accrued interest receivable 4,138,000   4,138,000 4,138,000 4,138,000
Adjustments, Accrued interest receivable     0 [1]   0
Deferred income taxes (970,000)   (1,281,000) (970,000) (970,000)
Adjustments, Deferred income taxes     (3,298,000) [1]   311,000
Adjustments, Core deposits and other intangible assets [1]     (269,000)    
Other assets 20,645,000   20,605,000 20,645,000 20,645,000
Adjustments, Other assets     (4,278,000) [1]   40,000
Total Assets Acquired 1,118,190,000   1,120,335,000 1,118,190,000 1,118,190,000
Adjustments, Total Assets Acquired     (16,753,000) [1]   (2,145,000)
Fair Value of Liabilities Assumed          
Deposits 967,253,000   967,265,000 967,253,000 967,253,000
Adjustments, Deposits     1,002,000 [1]   (12,000)
Borrowings 37,084,000   37,341,000 37,084,000 37,084,000
Adjustments, Borrowings     (276,000) [1]   (257,000)
Accrued interest payable and other liabilities 7,905,000   7,973,000 7,905,000 7,905,000
Adjustments, Accrued interest payable and other liabilities     (3,184,000) [1]   (68,000)
Total Liabilities Assumed 1,012,242,000   1,012,579,000 1,012,242,000 1,012,242,000
Adjustments, Total Liabilities Assumed     (2,458,000) [1]   (337,000)
Total Net Assets Acquired 105,948,000   107,756,000 105,948,000 105,948,000
Adjustments, Total Net Assets Acquired     (14,295,000) [1]   (1,808,000)
Total Fair Value of Net Assets Acquired and Identified 115,008,000   116,816,000 115,008,000 115,008,000
Adjustments, Total Fair Value of Net Assets Acquired and Identified         (1,808,000)
Cash     360,000    
Common stock     200,631,000    
Fair Value of Total Consideration     200,991,000    
Goodwill 85,983,000   84,175,000 85,983,000 85,983,000
Core deposits | DNB          
Fair Value of Assets Acquired          
Core deposits and other intangible assets 7,288,000   7,288,000 7,288,000 7,288,000
Adjustments, Core deposits and other intangible assets         0
Fair Value of Liabilities Assumed          
Identifiable Intangible Assets 7,288,000   7,288,000 7,288,000 7,288,000
Wealth management | DNB          
Fair Value of Assets Acquired          
Core deposits and other intangible assets 1,772,000   1,772,000 1,772,000 1,772,000
Adjustments, Core deposits and other intangible assets         0
Fair Value of Liabilities Assumed          
Identifiable Intangible Assets $ 1,772,000   $ 1,772,000 $ 1,772,000 $ 1,772,000
[1] Management is continuing to evaluate the purchase accounting fair value adjustments related to loans, including loan classification, deferred and current income taxes until the final valuations are complete and final tax returns are filed. Any changes in preliminary estimates will be adjusted in goodwill in subsequent periods, but not extending beyond one year from the date of acquisition.