XML 76 R31.htm IDEA: XBRL DOCUMENT v2.4.0.8
ACQUISITIONS (Tables) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Nov. 15, 2013
Nov. 09, 2012
Business Acquisition [Line Items]        
Certain Loans Acquired in Transfer, Nonaccretable Difference     $ (1,296) $ (8,733)
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
$
21,390

Investments
77,953

Loans
126,570

Premises and equipment
7,128

Goodwill
20,030

Core deposit intangible
2,610

Other assets
7,104

Total assets acquired
262,785

Liabilities
 
Deposits
218,877

Borrowings
1,121

Other liabilities
2,527

Total liabilities assumed
222,525

     Purchase price
$
40,260

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 table displays certain information pertaining to purchased credit impaired loans at the dates indicated:
 
 
Mayflower Acquisition
 Central Acquisition
 
 
November 15, 2013
November 9, 2012
 
 
(Dollars in thousands)
Contractually required principal and interest payments receivable
(1)
$
4,440

$
47,548

Less: expected cash flows
(1)
3,144

38,815

Initial nonaccretable difference
 
$
1,296

$
8,733

 
 
 
 
Expected cash flows
(1)
$
3,144

$
38,815

Less: fair value (initial carrying amount)
 
2,758

35,720

Accretable Yield
 
$
386

$
3,095

(1) Reflective of anticipated prepayments.
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

   
Schedule of Pro Forma Results of Operations
The following summarizes the unaudited pro forma results of operations as if the Company acquired Mayflower on January 1, 2013 (2012 amounts represent combined results for the Company and Mayflower). 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
 
2013
 
2012
 
(Dollars in thousands)
Net interest income after provision for loan losses
$
178,556

 
$
162,781

Net income
55,103

 
44,133

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

   
Mayflower Bankcorp, Inc. [Member]
       
Business Acquisition [Line Items]        
Certain Loans Acquired in Transfer, Nonaccretable Difference     (1,296)  
Central Bankcorp, Inc. [Member]
       
Business Acquisition [Line Items]        
Certain Loans Acquired in Transfer, Nonaccretable Difference       $ (8,733)