XML 36 R24.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions (Tables)
9 Months Ended
Sep. 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 

 

 

8,988 

 

 

20,825 

Accrued interest receivable

 

 

2,969 

 

 

885 

 

 

3,854 

Identifiable intangible assets

 

 

3,900 

 

 

21,400 

 

 

25,300 

Other assets

 

 

63 

 

 

4,150 

 

 

4,213 

     Total identifiable assets

 

 

1,233,148 

 

 

955,579 

 

 

2,188,727 



 

 

 

 

 

 

 

 

 

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 

 

 

(663,724)

 

 

(434,223)



 

 

 

 

 

 

 

 

 

     Consideration (Paid) Received

 

 

(325,564)

 

 

641,577 

 

 

316,013 

     Goodwill

 

$

96,063 

 

$

22,147 

 

$

118,210 



Schedule of Goodwill



 

 

Goodwill balance at December 31, 2016

$

621,193 

Additions:

 

 

     Initial goodwill recorded in FNBC I transaction

 

95,568 

     Measurement period adjustments - FNBC I transaction

 

495 

     Initial goodwill recorded in FNBC II transaction

 

23,009 

     Measurement period adjustments - FNBC II transaction

 

(862)

Goodwill balance at September 30, 2017

$

739,403 



Schedule of Merger-Related Expense



 

 

 

 

 

(in thousands)

 

Three Months Ended September 30, 2017

 

 

Nine Months Ended September 30, 2017

Personnel expense

$

2,120 

 

$

3,662 

Net occupancy and equipment expense

 

500 

 

 

777 

Professional services expense

 

2,854 

 

 

9,681 

Data processing expense

 

929 

 

 

974 

Other real estate

 

 -

 

 

(1,511)

Advertising expense

 

358 

 

 

1,389 

Other expense

 

2,132 

 

 

4,398 

Total merger-related expenses

$

8,893 

 

$

19,370