XML 73 R30.htm IDEA: XBRL DOCUMENT v2.4.0.6
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2012
Business Combinations [Abstract]  
Schedule of Estimated Fair Value of Assets Acquired and Liabilities Assumed
The following table summarizes the estimated fair value of the assets acquired and liabilities assumed as of the date of the acquisition.

 
Net Assets Acquired at Fair Value
 
(Dollars in thousands)
Assets
 
Cash
$
12,683

Investments
28,268

Loans
450,671

Premises and equipment
6,277

Goodwill
22,544

Core deposit intangible
2,150

Other assets
37,309

Total assets acquired
559,902

Liabilities
 
Deposits
357,434

Borrowings
144,920

Other liabilities
5,511

Total liabilities assumed
507,865

     Purchase price
$
52,037

Certain Loans Acquired in Transfer Not Accounted for as Debt Securities Acquired During Period [Table Text Block]
The following is a summary of these PCI loans associated with the acquisition:
 
 
(Dollars in thousands)
Contractually required principal and interest at acquisition
 
$
47,548

Contractual cash flows not expected to be collected
 
(8,733
)
Expected cash flows at acquisition
 
38,815

Interest component of expected cash flows
 
(3,095
)
Basis in PCI loans at acquisition - estimated fair value
 
$
35,720

The following table displays certain information pertaining to purchased credit impaired loans at the dates indicated:
 
 
At
 
 
 
Acquisition
 
 
 
November 9, 2012
 
 
 
(Dollars in thousands)
 
Contractually required principal and interest payments receivable
(1)
$
47,548

 
Less: expected cash flows
(1)
38,815

 
Initial nonaccretable difference
 
$
8,733

 
 
 
 
 
Expected cash flows
(1)
$
38,815

 
Less: fair value (initial carrying amount)
 
35,720

 
Accretable Yield
 
$
3,095

 
 
 
 
 
 
 
November 9, 2012
December 31, 2012
 
 
(Dollars in thousands)
Outstanding balance
 
$
40,799

$
36,278

Carrying amount
 
$
35,720

$
32,054

(1) Reflective of anticipated prepayments.
Schedule of Pro Forma Results of Operations
The following summarizes the unaudited pro forma results of operations as if the Company acquired Central on January 1, 2012 (2011 amounts represent combined results for the Company and Central). The selected pro forma financial information is presented for illustrative purposes only and is not necessarily indicative of the financial results of the combined companies had the acquisition actually been completed at the beginning of the periods presented, nor does it indicate future results for any other interim or full-year period.
 
 
Years Ended December 31
 
2012
 
2011
 
(Dollars in thousands)
Net interest income after provision for loan losses
$
165,860

 
$
170,514

Net income
47,261

 
46,477