XML 65 R51.htm IDEA: XBRL DOCUMENT v3.3.1.900
Mergers and Acquisitions (Tables)
12 Months Ended
Dec. 31, 2015
Business Combinations [Abstract]  
Consideration transferred, identifiable net assets acquired and resulting bargain purchase gain or 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 or bargain purchase gain arising from the Cañon, CB and FNBR acquisitions:

 
Cañon
 
CB
 
FNBR
(Dollars in thousands)
October 31,
2015
 
February 28,
2015
 
August 31,
2014
Fair value of consideration transferred
 
 
 
 
 
Fair value of Company shares issued, net of equity issuance costs
$
15,163

 
10,776

 
15,127

Cash consideration for outstanding shares
16,145

 
12,219

 
16,690

Contingent consideration

 

 

Total fair value of consideration transferred
31,308

 
22,995

 
31,817

Recognized amounts of identifiable assets acquired and liabilities assumed
 
 
 
 
 
Identifiable assets acquired
 
 
 
 
 
Cash and cash equivalents
17,860

 
31,931

 
14,578

Investment securities
68,486

 
42,350

 
157,018

Loans receivable
159,759

 
84,689

 
137,488

Core deposit intangible
4,532

 
2,087

 
4,199

Accrued income and other assets
9,689

 
13,580

 
35,884

Total identifiable assets acquired
260,326

 
174,637

 
349,167

Liabilities assumed
 
 
 
 
 
Deposits
237,326

 
146,820

 
309,641

FHLB advances and repurchase agreements

 
3,292

 

Accrued expenses and other liabilities
1,487

 
2,667

 
7,029

Total liabilities assumed
238,813

 
152,779

 
316,670

Total identifiable net assets
21,513

 
21,858

 
32,497

Goodwill (bargain purchase gain) recognized
$
9,795

 
1,137

 
(680
)
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 Cañon and CB acquisitions had occurred on January 1, 2014:
 
Years ended
(Dollars in thousands)
December 31,
2015
 
December 31,
2014
Net interest income and non-interest income
$
401,140

 
383,387

Net income
115,613

 
115,899


The following unaudited pro forma summary presents consolidated information of the Company as if the FNBR acquisition had occurred on January 1, 2013:
 
Years ended
(Dollars in thousands)
December 31,
2014
 
December 31,
2013
Net interest income and non-interest income
$
371,772

 
340,393

Net income
113,364

 
99,275