XML 42 R52.htm IDEA: XBRL DOCUMENT v2.4.0.8
Mergers and Acquisitions (Tables)
12 Months Ended
Dec. 31, 2013
Business Combinations [Abstract]  
Consideration transferred, identifiable net assets and resulting goodwill
 
Wheatland
 
NCBI
 
 
(Dollars in thousands)
May 31,
2013
 
July 31,
2013
 
Total
Fair value of consideration transferred
 
 
 
 
 
Fair value of Company shares issued, net of equity issuance costs
$
28,290

 
16,743

 
45,033

Cash consideration for outstanding shares
11,025

 
13,833

 
24,858

Total fair value of consideration transferred
39,315

 
30,576

 
69,891

Recognized amounts of identifiable assets acquired and liabilities assumed
 
 
 
 
 
Identifiable assets acquired
 
 
 
 
 
Cash and cash equivalents
23,148

 
27,865

 
51,013

Investment securities, available-for-sale
75,643

 
48,058

 
123,701

Loans receivable
171,199

 
215,986

 
387,185

Core deposit intangible
2,079

 
3,660

 
5,739

Accrued income and other assets
15,063

 
24,262

 
39,325

Total identifiable assets acquired
287,132

 
319,831

 
606,963

Liabilities assumed
 
 
 
 
 
Deposits
255,197

 
294,980

 
550,177

FHLB advances and other borrowed funds
5,467

 

 
5,467

Accrued expenses and other liabilities
562

 
4,472

 
5,034

Total liabilities assumed
261,226

 
299,452

 
560,678

Total identifiable net assets
25,906

 
20,379

 
46,285

Goodwill recognized
$
13,409

 
10,197

 
23,606

Unaudited Pro Forma Summary of the Company as if the Acquisitions had Occurred at the Beginning of the Period
 
Year ended
(Dollars in thousands)
December 31,
2013
 
December 31,
2012
Net interest income and non-interest income
$
339,236

 
334,317

Net income
96,392

 
80,403