XML 58 R44.htm IDEA: XBRL DOCUMENT v3.6.0.2
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2016
The Bank shares Inc [Member]  
Business Acquisition [Line Items]  
Schedule of summarizing the purchase price calculation
The purchase price consisted of stock, and additionally the Company paid approximately $1.48 million in cash for all of Grand’s outstanding shares of preferred B stock, representing the par value of $1,000 per share of preferred B stock. Each share of Grand common stock and Preferred A stock was exchanged for 0.3114 shares of the Company’s common stock, or approximately 1.09 million shares of Company stock. Based on the price of the Company’s common stock of $15.75 per share on July 17, 2015, plus cash paid for Grand’s outstanding shares of preferred B stock, the total purchase price was $18.7 million.
 
 
 
July 15, 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 comon stock price per share on July 17, 2015
 
$
15.75
 
Value of common stock issued
 
 
17,171,737
 
 
 
 
 
 
Total purchase price
 
$
18,652,737
 
Schedule of Business Acquisitions, by Acquisition
The following table summarizes the fair values of the assets acquired and liabilities assumed at the date of acquisition. As previously disclosed the fair value initially assigned to assets acquired and liabilities assumed were 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 are known. Based on recoveries of principal and interest on loans previously charged off and OREO appraisals received subsequent to the acquisition date, the Company adjusted its initial fair value estimates at acquisition date as indicated in the table below. Determining fair values of assets and liabilities, especially the loan portfolio and foreclosed real estate, is a complicated process involving significant judgment regarding methods and assumptions used to calculate estimated fair values. Adjustments under ASU Topic 805 resulted in a bargain purchase gain of $416,000 that was recorded in noninterest income in the fourth quarter of 2015.
 
 
 
 
 
 
Measurement
 
 
 
 
 
 
July 17, 2015
 
Period
 
July 17, 2015
 
 
 
(Initially Reported)
 
Adjustments
 
(As Adjusted)
 
 
 
(in thousands)
 
Assets:
 
 
 
 
 
 
 
 
 
 
Cash
 
$
34,408
 
$
0
 
$
34,408
 
Investment securities
 
 
46,366
 
 
0
 
 
46,366
 
Loans, net
 
 
109,988
 
 
1,304
 
 
111,292
 
Fixed assets
 
 
4,191
 
 
0
 
 
4,191
 
OREO
 
 
2,424
 
 
437
 
 
2,861
 
Core deposit intangibles
 
 
2,564
 
 
0
 
 
2,564
 
Goodwill
 
 
555
 
 
(555)
 
 
0
 
Other assets
 
 
14,163
 
 
(770)
 
 
13,393
 
 
 
$
214,659
 
$
416
 
$
215,075
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
 
 
Deposits
 
$
188,469
 
$
0
 
$
188,469
 
Borrowings
 
 
1,658
 
 
0
 
 
1,658
 
Subordinated debt
 
 
5,151
 
 
0
 
 
5,151
 
Other liabilities
 
 
728
 
 
0
 
 
728
 
 
 
$
196,006
 
$
0
 
$
196,006
 
Bargain purchase gain
 
 
 
 
$
(416)
 
 
 
 
Fair Value, Assets Measured on Recurring Basis
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
 
 
81,191
 
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 acquired loans
 
$
117,880
 
$
111,292
 
Schedule of Contractually required principal and interest payments
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 loans acquired
 
$
7,601
 
Floridian Financial Group, Inc [Member]  
Business Acquisition [Line Items]  
Schedule of summarizing the purchase price calculation
The Company acquired 100% of the outstanding common stock of Floridian. Under the terms of the definitive agreement, Floridian shareholders received, at their election, (i) the combination of $4.29 in cash and 0.5291 shares of Seacoast common stock, (ii) $12.25 in cash, or (iii) 0.8140 shares of Seacoast common stock, subject to a customary proration mechanism so that the aggregate consideration mix equals 35% cash and 65% Seacoast shares (based on Seacoast’s closing price of $15.47 per share on March 11, 2016).
 
 
 
March 11, 2016
 
Floridian shares exchanged for cash
 
$
26,699,000
 
 
 
 
 
 
Number of Floridian common shares outstanding
 
 
6,222,119
 
Per share exchange ratio
 
 
0.5289
 
Number of shares of common stock issued
 
 
3,291,066
 
Multiplied by common stock price per share on March 11, 2016
 
$
15.47
 
Value of common stock issued
 
 
50,912,791
 
 
 
 
 
 
Total purchase price
 
$
77,611,791
 
Schedule of Business Acquisitions, by Acquisition
The acquisition is accounted for under the acquisition method of accounting in accordance with ASC Topic 805, Business Combinations. The Company recognized goodwill on this acquisition which is nondeductible for tax purposes as this acquisition is a nontaxable transaction. The goodwill was calculated based on the fair values of the assets acquired and liabilities assumed as of the acquisition date. Loans that were nonaccrual and all loan relationships identified as impaired as of the acquisition date were considered by management to be credit impaired and were accounted for pursuant to ASC Topic 310-30.
 
 
 
 
 
 
Measurement
 
 
 
 
 
 
March 11, 2016
 
Period
 
March 11, 2016
 
 
 
(Initially Reported)
 
Adjustments
 
(As Adjusted)
 
 
 
(in thousands)
 
Assets:
 
 
 
 
 
 
 
 
 
 
Cash
 
$
28,243
 
$
0
 
$
28,243
 
Investment securities
 
 
66,912
 
 
95
 
 
67,007
 
Loans, net
 
 
268,249
 
 
(2,112)
 
 
266,137
 
Fixed assets
 
 
7,801
 
 
(628)
 
 
7,173
 
Core deposit intangibles
 
 
3,375
 
 
0
 
 
3,375
 
Goodwill
 
 
29,985
 
 
1,647
 
 
31,632
 
Other assets
 
 
12,879
 
 
998
 
 
13,877
 
 
 
$
417,444
 
$
0
 
$
417,444
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
 
 
Deposits
 
$
337,341
 
$
0
 
$
337,341
 
Other liabilities
 
 
2,492
 
 
0
 
 
2,492
 
 
 
$
339,833
 
$
0
 
$
339,833
 
Fair Value, Assets Measured on Recurring Basis
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.
 
 
 
March 11, 2016
 
(Dollars in thousands)
 
Book Balance
 
Fair Value
 
Loans:
 
 
 
 
 
 
 
Single family residential real estate
 
$
38,304
 
$
37,367
 
Commercial real estate
 
 
172,531
 
 
167,105
 
Construction/development/land
 
 
20,546
 
 
18,108
 
Commercial loans
 
 
39,070
 
 
37,804
 
Consumer and other loans
 
 
3,385
 
 
3,110
 
Purchased credit-impaired
 
 
6,186
 
 
2,643
 
Total acquired loans
 
$
280,022
 
$
266,137
 
Schedule of Contractually required principal and interest payments
Contractually required principal and interest payments have been adjusted for estimated prepayments.
 
(Dollars in thousands)
 
March 11, 2016
 
 
 
 
 
 
Contractually required principal and interest
 
$
8,031
 
Non-accretable difference
 
 
(4,820)
 
Cash flows expected to be collected
 
 
3,211
 
Accretable yield
 
 
(568)
 
Total purchased credit impaired loans acquired
 
$
2,643
 
Business Acquisition, Pro Forma Information
The operating results of the Company for the twelve months ended December 31, 2016 include the operating results of the acquired assets and assumed liabilities since the date of acquisition of March 11, 2016. Pro-forma data for the twelve months ended December 31, 2016 and 2015 listed in the table below present pro-forma information as if the acquisition occurred at the beginning of 2015.
 
 
 
Twelve Months Ended
 
 
 
December 31,
 
(Dollars in thousands, except per share amounts)
 
2016
 
2015
 
 
 
 
 
 
 
 
 
Net interest income
 
$
142,354
 
$
122,413
 
Net income available to common shareholders
 
 
30,466
 
 
27,070
 
EPS - basic
 
$
0.81
 
$
0.74
 
EPS - diluted
 
 
0.80
 
 
0.73
 
BMO Harris Bank [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
The fair values listed are preliminary and are subject to adjustment. The acquisition is accounted for under the acquisition method in accordance with ASC Topic 805, Business Combinations. 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 are known. Determining fair values of assets and liabilities, especially the loan portfolio and bank premises and leases related to the fourteen branches acquired, is a complicated process involving significant judgment regarding methods and assumptions used to calculate estimated fair values.
 
 
 
 
 
 
Measurement
 
 
 
 
 
 
June 3, 2016
 
Period
 
June 3, 2016
 
 
 
(Initially Reported)
 
Adjustments
 
(As Adjusted)
 
 
 
(in thousands)
 
Assets:
 
 
 
 
 
 
 
 
 
 
Cash from BMO (net of payable)
 
$
234,094
 
$
0
 
$
234,094
 
Loans, net
 
 
62,671
 
 
0
 
 
62,671
 
Fixed assets
 
 
3,715
 
 
0
 
 
3,715
 
Core deposit intangibles
 
 
5,223
 
 
(135)
 
 
5,088
 
Goodwill
 
 
7,645
 
 
163
 
 
7,808
 
Other assets
 
 
952
 
 
(28)
 
 
924
 
 
 
$
314,300
 
$
0
 
$
314,300
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
 
 
Deposits
 
$
314,248
 
$
0
 
$
314,248
 
Other liabilities
 
 
52
 
 
0
 
 
52
 
 
 
$
314,300
 
$
0
 
$
314,300
 
Fair Value, Assets Measured on Recurring Basis
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.
 
 
 
June 3, 2016
 
(Dollars in thousands)
 
Book Balance
 
Fair Value
 
Loans:
 
 
 
 
 
 
 
Commercial real estate
 
$
31,564
 
$
31,200
 
Commercial loans
 
 
32,479
 
 
31,471
 
Purchased credit-impaired
 
 
0
 
 
0
 
Total acquired loans
 
$
64,043
 
$
62,671