XML 35 R23.htm IDEA: XBRL DOCUMENT v3.19.1
Acquisitions - (Tables)
3 Months Ended
Mar. 31, 2019
Business Combinations [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following table summarizes the estimated fair value of the acquired assets and liabilities assumed at the date of acquisition for Highlands.
(in thousands)
 
Cash and cash equivalents
13,454

Securities, available for sale
22,734

Federal Home Loan Bank stock
1,767

Loans held for sale
1,113

Loans
426,959

Premises and equipment
3,253

Goodwill
17,720

Identifiable intangible assets
3,728

Accrued interest receivable and other assets
5,349

    Total assets acquired
496,077

 
 
Deposits
(409,638
)
Other borrowings
(27,800
)
Subordinated debt
(13,157
)
Other liabilities
(2,065
)
    Total liabilities assumed
(452,660
)
Net assets acquired
$
43,417

Schedule of Certain Loans Acquired in Transfer Not Accounted for as Debt Securities Acquired During Period
The following is a summary of the credit impaired loans acquired in the Highlands acquisition as of the closing date.
(in thousands)
 
Contractually required principal and interest at acquisition
$
20,025

Contractual cash flows not expected to be collected (non-accretable difference)
4,758

Expected cash flows at acquisition
$
15,267

Interest component of expected cash flows (accretable difference)
1,420

Fair value of acquired loans
$
13,847

Business Acquisition, Pro Forma Information
 
Pro Forma
 
Pro Forma
(in thousands)
March 31, 2019
 
March 31, 2018
Net interest income
$
48,753

 
$
46,787

Provision for loan losses
508

 
1,382

Noninterest income
5,694

 
6,198

Noninterest expense
31,205

 
30,501

Net income
17,784

 
16,687

Earnings per share:
 
 
 
  Fully diluted
$
0.35

 
$
0.33