XML 88 R12.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisition
12 Months Ended
Dec. 31, 2013
Acquisition  
Acquisition

(3) Acquisition

 

On April 30, 2013, Bancorp completed the acquisition of 100% of the outstanding shares of THE BANCorp, Inc. (“Oldham”), parent company of THE BANK — Oldham County, Inc.  As a result of the transaction, THE BANK — Oldham County merged into Stock Yards Bank & Trust Company.  Since the acquisition date, results of operations acquired in the Oldham transaction have been included in Bancorp’s financial results.

 

The Oldham transaction has been accounted for using the acquisition method of accounting and, accordingly, assets acquired, liabilities assumed and consideration transferred were recorded at estimated fair value on the acquisition date. Assets acquired totaled approximately $146.0 million, including $39.8 million of loans and leases.  Liabilities assumed totaled $125.1 million, including $120.4 million of deposits.  Fair value adjustments resulted in net assets acquired in excess of the consideration paid.  Accordingly, a non-taxable gain of $449,000 was recognized.

 

The following table summarizes the consideration paid and the amounts of assets acquired and liabilities assumed, adjusted for fair value at the acquisition date.

 

(amounts in thousands)

 

 

 

Purchase price:

 

 

 

Cash

 

$

8,297

 

Equity instruments (531,288 common shares of Bancorp)

 

12,198

 

 

 

 

 

Total purchase price

 

20,495

 

 

 

 

 

Identifiable assets:

 

 

 

Cash and federal funds sold

 

17,260

 

Investment securities

 

81,827

 

Loans

 

39,755

 

Premises and equipment

 

4,008

 

Core deposit intangible

 

2,543

 

Other assets

 

605

 

 

 

 

 

Total identifiable assets

 

145,998

 

 

 

 

 

Identifiable liabilities:

 

 

 

Deposits

 

120,435

 

Securities sold under agreement to repurchase

 

2,762

 

Other liabilities

 

1,857

 

 

 

 

 

Total identifiable liabilities

 

125,054

 

 

 

 

 

Net gain resulting from acquisition

 

$

449

 

 

 

 

 

Acquisition costs (included in non-interest expenses in Bancorp’s income statement for the year ended December 31, 2013)

 

$

1,548

 

 

Fair value of the common shares issued as part of the consideration paid was determined based on the closing market price of Bancorp’s common shares on the acquisition date.

 

In the second quarter of 2013, Bancorp recorded a core deposit intangible of $2,543,000 which is being amortized over a ten year period using an accelerated method which anticipates the life of the underlying deposits to which the intangible is attributable.  At December 31, 2013, the unamortized core deposit intangible was $2,151,000.

 

In many cases, determining fair value of acquired assets and assumed liabilities required Bancorp to estimate cash flows expected to result from those assets and liabilities and to discount those cash flows at appropriate rates of interest. The most significant of these determinations related to valuation of acquired loans.

 

(in thousands)

 

Acquired
impaired
loans

 

Acquired non-impaired
loans

 

Total
acquired
loans

 

Contractually required principal and interest at acquisition

 

$

3,285

 

$

37,763

 

$

41,048

 

Contractual cash flows not expected to be collected

 

(372

)

(723

)

(1,095

)

Expected cash flows at acquisition

 

2,913

 

37,040

 

39,953

 

Interest component of expected cash flows

 

(174

)

(24

)

(198

)

Basis in acquired loans at acquisition - estimated fair value

 

$

2,739

 

$

37,016

 

$

39,755

 

 

Fair values of checking, savings and money market deposit accounts acquired from Oldham were assumed to approximate the carrying value as these accounts have no stated maturity and are payable on demand. Certificate of deposit accounts were valued at the present value of the certificates’ expected contractual payments discounted at market rates for similar certificates.

 

In connection with the Oldham acquisition, Bancorp incurred expenses related to executing the transaction and integrating and conforming acquired operations with and into Bancorp. Those expenses consisted largely of conversion of systems and/or integration of operations, professional services, costs related to termination of existing contractual arrangements of Oldham to purchase various services; initial marketing and promotion expenses designed to introduce Bancorp to its new customers; and printing, postage, supplies, and other costs of completing the transaction.

 

A summary of acquisition costs, all recorded in the second quarter 2013 consolidated statement of income, follows:

 

(in thousands)

 

 

 

Data conversion

 

$

906

 

Consulting

 

262

 

Salaries and employee benefits

 

103

 

Legal

 

96

 

All other

 

181

 

Total

 

$

1,548