XML 35 R24.htm IDEA: XBRL DOCUMENT v3.7.0.1
Acquisitions (Tables)
6 Months Ended
Jun. 30, 2017
Acquisitions [Abstract]  
Schedule of Fair Value of Net Assets Acquired



 

 

 

 

 

 

 

 

 



 

 

FNBC I

 

 

FNBC II

 

 

 

(in thousands)

 

 

March 10, 2017

 

 

April 28, 2017

 

 

Total

ASSETS

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

2,856 

 

$

157,932 

 

$

160,788 

Interest-bearing time deposits with other banks

 

 

 —

 

 

382,622 

 

 

382,622 

Fed funds sold and other short-term investments

 

 

 —

 

 

148 

 

 

148 

Securities

 

 

 —

 

 

213,877 

 

 

213,877 

Total loans

 

 

1,211,523 

 

 

165,577 

 

 

1,377,100 

Property and equipment

 

 

11,837 

 

 

500 

 

 

12,337 

Accrued interest receivable

 

 

2,969 

 

 

885 

 

 

3,854 

Identifiable intangible assets

 

 

3,900 

 

 

20,500 

 

 

24,400 

Other assets

 

 

63 

 

 

4,097 

 

 

4,160 

     Total identifiable assets

 

 

1,233,148 

 

 

946,138 

 

 

2,179,286 



 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

Deposits

 

 

398,171 

 

 

1,530,338 

 

 

1,928,509 

Short-term borrowings

 

 

510,749 

 

 

85,886 

 

 

596,635 

Long-term debt

 

 

93,120 

 

 

 —

 

 

93,120 

Other liabilities

 

 

1,607 

 

 

3,079 

 

 

4,686 

     Total liabilities

 

 

1,003,647 

 

 

1,619,303 

 

 

2,622,950 

     Net identifiable assets acquired (liabilities assumed)

 

 

229,501 

 

 

(673,165)

 

 

(443,664)

Consideration

 

 

 

 

 

 

 

 

 

Cash (paid) received

 

 

(325,564)

 

 

640,435 

 

 

314,871 

Unsettled net consideration receivable from FDIC

 

 

 —

 

 

9,721 

 

 

9,721 

     Total consideration

 

 

(325,564)

 

 

650,156 

 

 

324,592 

     Goodwill

 

$

96,063 

 

$

23,009 

 

$

119,072 



Schedule of Goodwill



 

 

Goodwill balance at December 31, 2016

$

621,193 

Additions:

 

 

     Goodwill from FNBC I

 

96,063 

     Goodwill from FNBC II

 

23,009 

Goodwill balance at June 30, 2017

$

740,265 



Schedule of Merger-Related Expense



 

 

 

 

 

(in thousands)

 

Three months ended June 30, 2017

 

 

Six months ended June 30, 2017

Personnel expense

$

1,435 

 

$

1,542 

Net occupancy and equipment expense

 

276 

 

 

277 

Professional services expense

 

2,200 

 

 

6,827 

Other real estate

 

(1,511)

 

 

(1,511)

Advertising expense

 

901 

 

 

1,031 

Other expense

 

713 

 

 

2,311 

Total merger-related expenses

$

4,014 

 

$

10,477