XML 40 R29.htm IDEA: XBRL DOCUMENT v3.20.2
Business Combinations (Tables)
6 Months Ended
Jun. 30, 2020
Business Combinations [Abstract]  
Schedule of Purchase Price Calculation
(In thousands, except per share data)March 13, 2020
Number of FBPB common shares outstanding5,213  
Per share exchange ratio0.2000  
Number of shares of common stock issued1,043  
Multiplied by common stock price per share on March 13, 2020$20.17  
Value of common stock issued21,031  
Cash paid for FBPB vested stock options866  
Total purchase price$21,897  
Schedule of Business Acquisitions The fair values initially assigned to assets acquired and liabilities assumed are preliminary and could change for up to one year after the closing date of the acquisition as new information and circumstances relative to closing date fair values becomes known.
(In thousands)Initially Measured
March 13, 2020
Measurement Period AdjustmentsAs Adjusted March 13, 2020
Assets: 
Cash$34,749  $—  $34,749  
Investment securities447  —  447  
Loans146,839  (62) 146,777  
Bank premises and equipment6,086  —  6,086  
Core deposit intangibles819  —  819  
Goodwill6,799  62  6,861  
Other assets1,285  20  1,305  
 Total assets$197,024  $20  $197,044  
Liabilities:
Deposits$173,741  $—  $173,741  
Other liabilities1,386  20  1,406  
Total liabilities$175,127  $20  $175,147  
Schedule of Fair Value of Acquired Loans, Unpaid Principal Balance, Purchase Price and Allowance for Credit Losses
The table below presents information with respect to the fair value and unpaid principal balance of acquired loans at the acquisition date.
March 13, 2020
(In thousands)Book BalanceFair Value
Loans:  
Construction and land development$9,493  $9,012  
Commercial real estate - owner-occupied46,221  45,171  
Commercial real estate - non owner-occupied36,268  35,079  
Residential real estate 47,569  47,043  
Commercial and financial9,659  9,388  
Consumer1,132  1,084  
Total acquired loans$150,342  $146,777  
The table below presents the carrying amount of loans for which, at the date of acquisition, there was evidence of more than insignificant deterioration of credit quality since origination:
(In thousands)March 13, 2020
Book balance of loans at acquisition$43,682  
Allowance for credit losses at acquisition(516) 
Non-credit related discount(128) 
Total PCD loans acquired$43,038  
Schedule of Pro-Forma Data
Pro-forma data for the three and six months ended June 30, 2020 presents information as if the acquisition of FBPB occurred at the beginning of 2019, as follows:
Three Months Ended June 30, 2020Six Months Ended June 30, 2020
(In thousands, except per share amounts)2020201920202019
Net interest income1
$67,272  $61,879  $131,887  $124,417  
Net income25,080  23,966  27,526  45,378  
EPS - basic$0.47  $0.46  $0.52  $0.87  
EPS - diluted0.47  0.45  0.52  0.86  
1The provision for credit losses of $1.8 million recorded under CECL at the time of acquisition has been excluded from the pro forma information above, which presents information as if the acquisition had occurred on January 1, 2019, prior to the Company's adoption of CECL.