XML 36 R31.htm IDEA: XBRL DOCUMENT v2.4.1.9
Mergers and Acquisitions (Tables)
3 Months Ended
Mar. 31, 2015
Business Combinations [Abstract]  
Consideration transferred, identifiable net assets acquired and resulting goodwill
The following table discloses the calculation of the fair value of the consideration transferred, the total identifiable net assets acquired and the resulting goodwill arising from the CB acquisition:

(Dollars in thousands)
February 28,
2015
Fair value of consideration transferred
 
Fair value of Company shares issued, net of equity issuance costs
$
10,776

Cash consideration for outstanding shares
12,219

Contingent consideration

Total fair value of consideration transferred
22,995

Recognized amounts of identifiable assets acquired and liabilities assumed
 
Identifiable assets acquired
 
Cash and cash equivalents
31,931

Investment securities
42,350

Loans receivable
84,689

Core deposit intangible
2,087

Accrued income and other assets
13,580

Total identifiable assets acquired
174,637

Liabilities assumed
 
Deposits
146,820

FHLB advances and repurchase agreements
3,292

Accrued expenses and other liabilities
2,667

Total liabilities assumed
152,779

Total identifiable net assets
21,858

Goodwill recognized
$
1,137

Unaudited Pro Forma Summary of the Company as if the Acquisitions had Occurred at the Beginning of the Period
The following unaudited pro forma summary presents consolidated information of the Company as if the CB acquisition had occurred on January 1, 2014:

 
Three Months ended
(Dollars in thousands)
March 31,
2015
 
March 31,
2014
Net interest income and non-interest income
$
93,954

 
88,778

Net income
27,671

 
26,916