XML 127 R34.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Business Acquisition [Line Items]    
Purchased Credit Impaired Loans Associated with Acquisition [Table Text Block] The following is a summary of these PCI loans associated with the acquisition as of the date acquired:
 
 
As of April 1, 2019
 
 
(Dollars in thousands)
Contractually required principal and interest at acquisition
 
$
14,849

Contractual cash flows not expected to be collected
 
(5,717
)
Expected cash flows at acquisition
 
9,132

Interest component of expected cash flows
 
(1,464
)
Basis in PCI loans at acquisition - estimated fair value
 
$
7,668


 
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
$
56,331

Investments
196,937

Loans
2,073,714

Premises and equipment
24,253

Goodwill
250,101

Core deposit and other intangibles
19,870

Other assets
146,192

Total assets acquired
2,767,398

Liabilities
 
Deposits
1,930,436

Borrowings
124,817

Other liabilities
50,857

Total liabilities assumed
2,106,110

     Purchase price
$
661,288


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
$
6,743

Investments
25,358

Loans
293,498

Premises and equipment
1,904

Goodwill
24,299

Core deposit and other intangibles
8,588

Other assets
8,639

Total assets acquired
369,029

Liabilities
 
Deposits
278,204

Borrowings
33,093

Other liabilities
1,609

Total liabilities assumed
312,906

     Purchase price
$
56,123


Business Acquisition, Pro Forma Information [Table Text Block] 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 period presented, nor does it indicate future results for any other interim or full-year period.
 
 
Year Ended
 
 
December 31
 
 
2019
 
2018
 
 
(Dollars in thousands)
Net interest income after provision for loan losses
 
$
408,918

 
$
371,264

Net income
 
$
129,385

 
$
146,178


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
 
 
2018
 
2017
 
 
Net interest income after provision for loan losses
 
$
304,049

 
$
267,104

Net income
 
122,310

 
88,518