XML 18 R25.htm IDEA: XBRL DOCUMENT v2.4.0.8
ACQUISITION (Tables) (The Bank shares Inc [Member])
9 Months Ended
Sep. 30, 2014
The Bank shares Inc [Member]
 
Business Acquisition [Line Items]  
Schedule Of Business Combinations Purchase Price Allocation [Table Text Block]
The table below summarizes the purchase price calculation.
 
 
 
September 30,
 
(Dollars in thousands, except per share data)
 
2014
 
Number of shares of BANKshares common stock outstanding
 
 
12,644,763
 
BANKshares preferred shares that convert to BANKshares common shares upon a change in control
 
 
1,476,660
 
Total BANKshares common shares including conversion of preferred shares
 
 
14,121,423
 
Per share exchange ratio
 
 
0.4975
 
Number of shares of common stock issued
 
 
7,025,408
 
Multiplied by common stock price per share on September 30, 2014
 
$
10.93
 
Total purchase price
 
 
76,787,709
 
Business Combination Recognized Identifiable Assets Acquired Good will And Liabilities Assumed Less Non controlling Interest [Table Text Block]
The list below summarizes the preliminary estimates of the fair value of the assets purchased, including goodwill, and liabilities assumed as of the October 1, 2014 purchase date.
 
(Dollars in thousands)
 
Oct. 1, 2014
 
Assets:
 
 
 
 
Cash and cash equivalents
 
$
110,996
 
Loans, held for investment
 
 
356,022
 
Purchased credit impaired loans
 
 
8,481
 
Loans held for sale
 
 
486
 
Investments
 
 
85,355
 
Bank premises
 
 
12,119
 
Other real estate owned
 
 
2,837
 
Core deposit intangible
 
 
7,765
 
Goodwill
 
 
22,013
 
Other assets
 
 
19,117
 
Total assets acquired
 
 
625,191
 
 
 
 
 
 
Liabilities:
 
 
 
 
Deposits
 
$
516,297
 
Subordinated debt
 
 
10,930
 
Repurchase agreements
 
 
18,478
 
Other liabilities
 
 
2,698
 
Total liabilities assumed
 
$
548,403
 
Shedule of Contractually required principal and interest payments [Table Text Block]
Contractually required principal and interest payments have been adjusted for estimated prepayments.
 
(Dollars in thousands, except per share data)
 
Oct. 1, 2014
 
Contractually required principal and interest
 
$
12,057
 
Non-accretable difference
 
 
970
 
 
 
 
 
 
Cash flows expected to be collected
 
 
11,087
 
Accretable yield
 
 
2,606
 
 
 
 
 
 
Total purchased credit-impaired loans acquired
 
$
8,481
 
Schedule of acquired loans [Table Text Block]
The table below presents information with respect to the fair value of acquired loans, as well as their unpaid principal balance (“Book Balance”) at acquisition date.
 
 
 
Oct. 1, 2014
 
(Dollars in thousands)
 
 
Book Balance
 
 
Fair Value
 
Loans:
 
 
 
 
 
 
 
Single family residential real estate
 
$
50,768
 
$
49,184
 
Commercial real estate
 
 
229,859
 
 
224,837
 
Construction/development/land
 
 
30,994
 
 
27,442
 
Commercial loans
 
 
52,458
 
 
51,479
 
Consumer and other loans
 
 
3,647
 
 
3,568
 
Purchased credit-impaired
 
 
11,087
 
 
8,481
 
 
 
 
 
 
 
 
 
Total earning assets
 
$
378,813
 
$
364,989
 
Business Acquisition, Pro Forma Information [Table Text Block]
Pro-forma data for the three and nine month periods ending September 30, 2014 and 2013 listed in the table below presents pro-forma information as if the acquisition occurred at the beginning of 2013.
 
 
 
Three months ended
September 30,
 
Nine months ended
September 30,
 
 
 
 
2014
 
 
2013
 
 
2014
 
 
2013
 
Net interest income
 
$
22,877
 
$
22,244
 
$
66,649
 
$
64,511
 
Net income available to common shareholders
 
 
3,891
 
 
46,527
 
 
11,410
 
 
52,528
 
EPS - basic
 
$
0.15
 
$
1.78
 
$
0.35
 
$
1.59
 
EPS - diluted
 
$
0.15
 
$
1.80
 
$
0.35
 
$
1.60