XML 55 R30.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2011
Business Acquisition [Line Items]  
Net assets acquired, liabilities assumed and consideration transferred at fair value

Preliminary Statement of Net Assets Acquired (at fair value) and Consideration  Transferred

(in millions except per share)

             
   

Fair value of net assets acquired
at date of acquisition

June 4, 2011

    Subsequent acquisition-date
adjustments
    As recorded by
HHC
December 31, 2011
 

ASSETS

     

Cash and cash equivalents

  $ 957      $ —        $ 957   

Loans held for sale

    57        —          57   

Securities

    2,635        1        2,636   

Loans and leases

    6,456        (9     6,447   

Property and equipment

    284        (21     263   

Other intangible assets (1)

    266        (42     224   

Other assets

    580        (7     573   
 

 

 

   

 

 

   

 

 

 

Total identifiable assets

    11,235        (78     11,157   
 

 

 

   

 

 

   

 

 

 

LIABILITIES

     

Deposits

    9,182        —          9,182   

Borrowings

    776        —          776   

Other liabilities

    175        (3     172   
 

 

 

   

 

 

   

 

 

 

Total liabilities

    10,133        (3     10,130   
 

 

 

   

 

 

   

 

 

 

Net identifiable assets acquired

    1,102        (75     1,027   

Goodwill (2)

    514        75        589   
 

 

 

   

 

 

   

 

 

 

Net assets acquired

  $ 1,616        —        $ 1,616   
 

 

 

   

 

 

   

 

 

 

CONSIDERATION:

     

Hancock Holding Company common shares issued

    41       

Purchase price per share of the Company's common stock (3)

    32.04       
 

 

 

     

Company common stock issued and cash exchanged for fractional shares

  $ 1,307       

Stock options converted

    1       

Cash paid for TARP preferred stock and warrants

    308       
 

 

 

     

Fair value of total consideration transferred

  $ 1,616       
 

 

 

     

 

(1)

Intangible assets consists of core deposit intangible of $189.4 million, trade name of $11.7 million, trust relationships of $11.1 million, and credit card relationships of $11.3 million.

    

The amortization life is 12—20 years for the CDI intangible asset; 15 years for credit card relationships, 12 years for trust and 2.5 years for tradename intangible asset.

They will be amortized on an accelerated basis.

(2)

No goodwill is expected to be deductible for federal income tax purposes. The goodwill will be primarily allocated to the Whitney Bank segment.

(3)

The value of the shares of common stock exchanged with Whitney shareholders was based upon the closing price of the Company's common stock at June 3, 2011, the last traded day prior to the date of acquisition.

Restatement of interim periods for subsequent acquisition date adjustments
     June 30, 2011
Prior
     June 30, 2011
Restated
     September 30, 2011
Prior
     September 30, 2011
Restated
 

Goodwill

   $ 513,917       $ 589,531       $ 513,917       $ 589,531   

Intangible assets

     222,621         234,343         206,424         218,146   
Reconciliation of goodwill and other indefinite lived intangibles

Goodwill balance at December 31, 2010

   $ 61,631   

Additions:

  

Goodwill from Whitney acquistion at acquisition date

     513,917   

Purchase accounting fair value adjustments subsequent to acquisition date made during the fourth quarter of 2011

     75,614   
  

 

 

 

Goodwill balance at December 31, 2011

   $ 651,162   
  

 

 

 
Results of operations
     Twelve Months Ended  
     December 31, 2011      December 31, 2010  

(In millions)

     

Total revenues , net of interest expense

   $ 979       $ 983   

Net Income

   $ 124       $ 94   
Loans at acquisition date
     Acquired
Impaired
     Acquired
Performing
     Total
Acquired
Loans
 
     (In thousands)     

 

    

 

 

Commercial non-real estate

   $ 128,813       $ 2,414,002       $ 2,542,815   

Commercial real estate owner-occupied

     91,885         856,583         948,468   

Construction and land development

     159,438         564,795         724,233   

Commercial real estate non-owner occupied

     86,573         839,258         925,831   
  

 

 

    

 

 

    

 

 

 

Total commercial/real estate

     466,709         4,674,638         5,141,347   
  

 

 

    

 

 

    

 

 

 

Residential mortgage

     68,780         818,152         886,932   

Consumer

     —           418,563         418,563   
  

 

 

    

 

 

    

 

 

 

Total

   $ 535,489       $ 5,911,353       $ 6,446,842   
  

 

 

    

 

 

    

 

 

 
Acquired impaired loans at acquisition date

Contractually required principal and interest payments

   $ 880,612   

Nonaccretable difference

     212,987   
  

 

 

 

Cash flows expected to be collected

     667,625   

Accretable difference

     132,136   
  

 

 

 

Fair value of loans acquired with a deterioration of credit quality

   $ 535,489   
  

 

 

 
Assets purchased, liabilities assumed and the adjustments to fair value

 

     As Recorded by Peoples
First Community Bank
     Fair Value
Adjustments
    As Recorded by
Hancock
 
     (In thousands)  

Assets

       

Cash

   $ 98,068       $ 302,208  (a)    $ 400,276   

Securities

     16,149         —          16,149   

Loans

     1,461,541         (511,111 ) (b)      950,430   

Property and equipment

     8         —          8   

Core deposit intangible

     —           11,610  (c)      11,610   

FIDC loss share receivable

     —           325,606  (d)      325,606   

Other assets

     13,000         (1,813 ) (e)      11,187   
  

 

 

    

 

 

   

 

 

 

Total assets acquired

   $ 1,588,766       $ 126,500      $ 1,715,266   
  

 

 

    

 

 

   

 

 

 

Liabilities

       

Deposits

   $ 1,552,454       $ 10,483  (f)    $ 1,562,937   

FHLB advances

     115,500       $ 804  (g)    $ 116,304   

Other liabilities

     2,402       $ 12,891  (h)    $ 15,293   
  

 

 

    

 

 

   

 

 

 

Total liabilitites acquired

   $ 1,670,356       $ 24,178      $ 1,694,534   
  

 

 

    

 

 

   

 

 

 
       

 

 

 

Net assets acquired "bargain purchase" gain

        $ 20,732   
       

 

 

 

Explanation of Fair Value Adjustments

(a) Adjustment is for cash received from the FDIC for first losses.

(b) This estimated adjustment is necessary as of the acquisition date to write down People's First book value of loans to the estimated fair value as a result of future loan losses.

(c) This fair value adjustment represents the value of the core deposit base assumed in the acquisition based on a study performed by an independent valuation firm. This amount was recorded by the Company as an identifiable asset and will be amortized as an expense on a straight-line basis over the average life of the core deposit base, which is estimated to be 10 years.

(d) This adjustment is the estimated fair value of the amount that the Company will receive from the FDIC under its loss sharing agreement as a result of future loan losses.

(e) These are adjustments made to acquired assets to reflect fair value primarily for a write-down of an investment in a subsidiary and accrued interest receivable for loans that should have been placed on non-accrual prior to the acquisition.

(f) This fair value adjustment was recorded because the weighted average interest rate of People's First time deposits exceeded the cost of similar wholesale funding at the time of the acquisition. This amount will be amortized to reduce interest expense on a declining basis over the average life of the portifolio of approximately 7 months.

(g) The fair value adjustment was recorded because the interest rates of People's fixed rate borrowings exceeded the current interest rates on similar borrowings. This amount will be amortized to interest expense over terms of the borrowings.

(h) This adjustment is for the tax effect of the merger.

Whitney Holding Corporation [Member]
 
Business Acquisition [Line Items]  
Breakdown of merger expenses
     Year Ended December 31, 2011  

Personnel expense

   $ 13,960   

Equipment expense

     552   

Data processing expense

     3,163   

Net occupancy expense

     330   

Postage and communications

     897   

Professional services expense

     40,902   

Printing and supplies

     568   

Advertising

     5,958   

Insurance expense

     3,177   

Other expense

     17,255   
  

 

 

 

Total merger-related expenses

   $ 86,762   
  

 

 

 
Peoples First Community Bank [Member]
 
Business Acquisition [Line Items]  
Breakdown of merger expenses
     Years Ended December 31,  
      2010      2009  

Personnel expense

   $ 27       $ 1,760   

Equipment expense

     57         —     

Data processing expense

     944         6   

Net occupancy expense

     4         118   

Postage and communications

     60         1   

Professional services expense

     1,263         1,283   

Printing and supplies

     194         12   

Advertising

     113         408   

Insurance expense

     —           —     

Other expense

     505         94   
  

 

 

    

 

 

 

Total merger-related expenses

   $ 3,167       $ 3,682