XML 39 R26.htm IDEA: XBRL DOCUMENT v3.7.0.1
Acquisitions (Tables)
6 Months Ended
Jun. 30, 2017
Business Combinations [Abstract]  
Schedule of acquired loans with credit impairment
Contractually required principal and interest payments
$
48,041

Contractual cash flows not expected to be collected ("non-accretable discount")
23,376

Cash flows expected to be collected
24,665

Interest component of cash flows expected to be collected ("accretable discount")
1,901

Fair value of acquired credit-impaired loans
$
22,764

The following table displays the outstanding unpaid balances and accrual status of loans acquired with credit impairment as of June 30, 2017 and 2016:    
As of June 30,
2017
 
2016
 
 
 
 
Outstanding balance
$
60,195

 
$
31,979

 
 
 
 
Carrying value
 
 
 
Loans on accrual status
39,359

 
20,140

Total carrying value
$
39,359

 
$
20,140


    
The following table summarizes changes in the accretable yield for loans acquired credit impaired for the three and six months ended June 30, 2017 and 2016:
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2017
2016
 
2017
2016
 
 
 
 
 
 
Beginning balance
$
6,432

$
6,678

 
$
6,803

$
6,713

Additions
1,929


 
1,929


Accretion income
(668
)
(615
)
 
(1,273
)
(1,229
)
Reductions due to exit events
(418
)
(158
)
 
(988
)
(305
)
Reclassifications from nonaccretable differences
375


 
1,179

726

Ending balance
$
7,650

$
5,905

 
$
7,650

$
5,905

Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
 
As Recorded
Fair Value
 
As Recorded
As of May 30, 2017
by Cascade
Adjustments
 
by the Company
 
 
 
 
 
Assets acquired:
 
 
 
 
Cash and cash equivalents
$
246,804

$

 
$
246,804

Investment securities
476,733

4,876

(1)
481,609

Loans held for investment
2,111,786

(31,703
)
(2)
2,080,083

Mortgage loans held for sale
10,253


 
10,253

Allowance for loan loss
(23,974
)
23,974

(3)

Premises and equipment
46,554

1,315

(4)
47,869

Other real estate owned ("OREO")
1,268


 
1,268

Core deposit intangible

47,950

(5)
47,950

Deferred tax assets
32,232

(22,336
)
(6)
9,896

Other assets
113,915

1,378

(7)
115,293

Total assets acquired
3,015,571

25,454

 
3,041,025

 
 
 
 
 
Liabilities assumed:
 
 
 
 
Deposits
2,669,910

(934
)
(8)
2,668,976

Accounts Payable and Accrued Expense
62,150

408

(9)
62,558

Total liabilities assumed
2,732,060

(526
)
 
2,731,534

 
 
 
 
 
Net assets acquired
$
283,511

$
24,928

 
309,491

 
 
 
 
 
Consideration paid:
 
 
 
 
Cash
 
 
 
155,029

Class A common stock
 
 
 
385,969

Total consideration paid
 
 
 
540,998

 
 
 
 
 
Goodwill
 
 
 
$
231,507

 
 
 
 
 
Schedule of Acquired Loans not Deemed to Have Credit Impairment [Table Text Block]
Contractually required principal and interest payments
$
2,098,155

Contractual cash flows not expected to be collected due to projected prepayment
23,387

Fair value at acquisition
2,067,572

Business Acquisition, Pro Forma Information [Table Text Block]
 
Three months ended June 30,
 
Six months ended June 30,
 
2017
2016
 
2017
2016
Interest income
$
103,248

$
94,698

 
$
203,326

$
189,772

Non-interest income
41,314

44,780

 
77,897

78,286

Total revenues
$
144,562

$
139,478

 
$
281,223

$
268,058

 
 
 
 
 
 
Net income
$
29,409

$
29,534

 
$
58,709

$
23,716

 
 
 
 
 
 
EPS - basic
$
0.50

$
0.53

 
$
1.02

$
0.43

EPS - diluted
0.50

0.53

 
1.01

0.42