XML 69 R27.htm IDEA: XBRL DOCUMENT v3.3.0.814
BUSINESS COMBINATIONS (Tables)
9 Months Ended
Sep. 30, 2015
Business Acquisition [Line Items]  
Schedule Of Business Combinations Purchase Price Allocation [Table Text Block]
 
 
 
July 17, 2015
 
Grand preferred B shares exchanged for cash
 
$
1,481,000
 
 
 
 
 
 
Number of Grand common shares outstanding
 
 
3,501,185
 
Per share exchange ratio
 
 
0.3114
 
Number of shares of common stock issued
 
 
1,090,269
 
Multiplied by common stock price per share on July 17, 2015
 
$
15.75
 
Value of common stock issued
 
 
17,171,737
 
 
 
 
 
 
Total purchase price
 
$
18,652,737
 
Business Combination Recognized Identifiable Assets Acquired Good will And Liabilities Assumed Less Non controlling Interest [Table Text Block]
The following table summarizes the fair values of the assets acquired and liabilities assumed at the date of acquisition. The fair values listed are preliminary and are subject to adjustment. While they are not expected to be materially different than those shown, any adjustments to the estimates will be reflected retroactively as of the date of acquisition.
 
Date of acquisition
 
July 17, 2015
 
 
 
(in thousands)
 
Assets:
 
 
 
 
Cash and cash equivalents
 
$
34,408
 
Securities available for sale
 
 
46,366
 
Loans
 
 
109,988
 
Bank premises
 
 
4,191
 
Other real estate owned
 
 
2,424
 
Core deposit intangible
 
 
2,564
 
Goodwill
 
 
555
 
Other assets
 
 
14,163
 
Total assets acquired
 
$
214,659
 
 
 
 
 
 
Liabilities:
 
 
 
 
Deposits
 
$
188,469
 
Repurchase agreements
 
 
1,658
 
Subordinated debt
 
 
5,151
 
Other liabilities
 
 
728
 
Total liabilities assumed
 
$
196,006
 
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.
 
 
 
July 17, 2015
 
(Dollars in thousands)
 
Book Balance
 
Fair Value
 
Loans:
 
 
 
 
 
 
 
Single family residential real estate
 
$
6,158
 
$
6,379
 
Commercial real estate
 
 
82,782
 
 
79,887
 
Construction/development/land
 
 
979
 
 
913
 
Commercial loans
 
 
2,393
 
 
1,516
 
Consumer and other loans
 
 
14,575
 
 
13,692
 
Purchased credit-impaired
 
 
10,993
 
 
7,601
 
Total loans
 
$
117,880
 
$
109,988
 
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)
 
July 17, 2015
 
 
 
 
 
 
Contractually required principal and interest
 
$
12,552
 
Non-accretable difference
 
 
4,249
 
Cash flows expected to be collected
 
 
8,303
 
Accretable yield
 
 
702
 
Total purchased credit-impaired loan acquired
 
$
7,601
 
Business Acquisition, Pro Forma Information [Table Text Block]
Pro-forma data for the nine months ending September 30, 2015 and 2014 listed in the table below presents pro-forma information as if the acquisition occurred at the beginning of 2014.
 
 
 
Three Months Ended 
 
Nine Months Ended 
 
 
 
September 30,
 
September 30,
 
(Dollars in thousands, except per share amounts)
 
2015
 
2014
 
2015
 
2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income
 
$
29,333
 
$
19,358
 
$
83,927
 
$
55,734
 
Net income available to common shareholders
 
 
4,870
 
 
3,690
 
 
18,803
 
 
9,281
 
EPS - basic
 
$
0.14
 
$
0.14
 
$
0.55
 
$
0.35
 
EPS - diluted
 
$
0.14
 
$
0.14
 
$
0.55
 
$
0.34