XML 46 R31.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquisitions and Divestiture (Tables)
12 Months Ended
Dec. 31, 2018
Schedule of Goodwill



 

 



 

 

(in thousands)

 

 

Goodwill balance at December 31, 2016

$

621,193 

Additions and adjustments:

 

 

     Initial goodwill recorded in FNBC I transaction

 

95,568 

     Measurement period adjustments - FNBC I transaction

 

7,979 

     Initial goodwill recorded in FNBC II transaction

 

23,009 

     Measurement period adjustments - FNBC II transaction

 

(2,226)

Goodwill balance at December 31, 2017

$

745,523 

Additions and adjustments:

 

 

     Initial goodwill recorded in acquisition of trust and asset management business

 

45,634 

     Measurement period adjustments - acquisition of trust and asset management business

 

(185)

Goodwill balance at December 31, 2018

$

790,972 



Schedule of Merger-Related Expense



 

 

 

 

 



 

 

 

 

 



Years Ended December 31,

(in thousands)

 

2018

 

 

2017

Personnel expense

$

1,257 

 

$

3,662 

Net occupancy and equipment expense

 

309 

 

 

777 

Professional services expense

 

2,827 

 

 

9,681 

Data processing expense

 

1,583 

 

 

974 

Other real estate

 

 -

 

 

(1,511)

Advertising expense

 

52 

 

 

1,389 

Other expense

 

159 

 

 

4,398 

Total merger-related expenses

$

6,187 

 

$

19,370 



Capital One [Member]  
Schedule of Fair Value of Net Assets Acquired and Liabilities Assumed



 

 



 

 

(in thousands)

 

 

ASSETS

 

 

Accounts receivable

$

2,803 

Identifiable intangible assets

 

27,562 

     Total identifiable assets

 

30,365 



 

 

LIABILITIES

 

 

Deposit liabilities

 

217,432 

Other liabilities

 

151 

     Total liabilities

 

217,583 

     Net liabilities assumed

 

(187,218)

     Consideration received

 

141,769 

     Goodwill

$

45,449 



FNBC Transactions [Member]  
Schedule of Fair Value of Net Assets Acquired and Liabilities Assumed



 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



 

 

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

 

 

1,203,092 

 

 

165,577 

 

 

1,368,669 

Property and equipment

 

 

11,946 

 

 

8,988 

 

 

20,934 

Accrued interest receivable

 

 

3,143 

 

 

885 

 

 

4,028 

Identifiable intangible assets

 

 

3,900 

 

 

21,400 

 

 

25,300 

Deferred tax asset

 

 

856 

 

 

1,364 

 

 

2,220 

Other assets

 

 

63 

 

 

4,150 

 

 

4,213 

     Total identifiable assets

 

 

1,225,856 

 

 

956,943 

 

 

2,182,799 



 

 

 

 

 

 

 

 

 

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)

 

 

222,209 

 

 

(662,360)

 

 

(440,151)

     Consideration (Paid) Received

 

 

(325,756)

 

 

641,577 

 

 

315,821 

     Goodwill

 

$

103,547 

 

$

20,783 

 

$

124,330