XML 51 R23.htm IDEA: XBRL DOCUMENT v2.4.0.6
Business Combination (Tables)
9 Months Ended
Sep. 30, 2012
Business Combinations [Abstract]  
Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
he following table summarizes the amounts recorded at closing:
 
February 29, 2012
 
(in thousands)
Cash and cash equivalents
$
150,045

Investments and MBS
187,465

Loans receivable, net
349,990

Goodwill
22,577

Core deposit intangible
11,974

Fixed assets
4,038

Other assets
10,886

Total assets acquired
$
736,975

Deposits
$
695,919

Other liabilities
409

Total liabilities assumed
696,328

Net assets acquired
$
40,647


Business Acquisition, Pro Forma Information [Table Text Block]
Cost savings estimates are not included in the pro forma combined results, nor are certain credit impaired loans and associated losses excluded from the purchase and assumption transaction.
 
First Independent (stand alone)
 
Pro Forma Combined
 
Pro Forma Combined
 
Three Months Ended
 
Nine Months Ended
 
Three Months Ended
 
Nine Months Ended
 
September 30, 2012
 
September 30, 2012
 
September 30, 2011
 
September 30, 2012
 
September 30, 2011
 
(in thousands, except per share data)
Net interest income
$
5,104

 
$
16,204

 
$
75,308

 
$
82,639

 
$
235,052

 
$
247,355

Noninterest income
1,247

 
3,428

 
46,698

 
31,662

 
124,031

 
100,693

Net income
2,630

 
8,638

 
30,598

 
13,556

 
368,989

 
33,962

Earnings per share - basic
0.04

 
0.14

 
0.49

 
0.22

 
5.94

 
0.55

Earnings per share - diluted
$
0.04

 
$
0.14

 
$
0.49

 
$
0.22

 
$
5.89

 
$
0.55


Impaired Financing Receivables [Table Text Block]
For purchased impaired loans, details as of the acquisition date were as follows:
 
February 29, 2012
 
(in thousands)
Contractual cash flows
$
24,408

Expected prepayments and credit losses
7,220

Expected cash flows
17,188

Present value of expected cash flows
15,265

Accretable yield
$
1,923

ling considers its nonperforming loans to be impaired loans. The following table summarizes impaired loans by class as of September 30, 2012 and December 31, 2011:
he following table presents the average book balance and interest income recognized for impaired loans by class for the periods presented:
 
Three Months Ended September 30,
 
2012
 
2011
 
Average Book Balance
 
Interest Income Recognized
 
Average Book Balance
 
Interest Income Recognized
 
(in thousands)
Residential real estate
$
43,393

 
$
170

 
$
51,786

 
$
247

Investor CRE
63,746

 
278

 
58,185

 
620

Multifamily
17,865

 
55

 
7,206

 
67

Construction
30,152

 
692

 
142,356

 
1,146

Owner Occupied CRE
68,270

 
316

 
80,913

 
723

C&I
10,137

 
51

 
13,544

 
80

Consumer
5,327

 
4

 
5,635

 
0

Total
$
238,890

 
$
1,566

 
$
359,625

 
$
2,883

 
Nine Months Ended September 30,
 
2012
 
2011
 
Average Book Balance
 
Interest Income Recognized
 
Average Book Balance
 
Interest Income Recognized
 
(in thousands)
Residential real estate
$
43,065

 
$
588

 
$
70,286

 
$
567

Investor CRE
52,656

 
1,281

 
83,024

 
1,848

Multifamily
7,544

 
405

 
14,419

 
690

Construction
61,340

 
1,565

 
222,280

 
1,190

Owner Occupied CRE
68,353

 
1,722

 
79,218

 
1,913

C&I
10,895

 
86

 
12,823

 
321

Consumer
5,947

 
4

 
6,839

 
0

Total
$
249,800

 
$
5,651

 
$
488,889

 
$
6,529

Certain Loan Acquired in Transfer Not Accounted for as Debt Securities Acquired During the Period [Table Text Block]
The following table presents a roll-forward of activity for the accretable yield for the purchased impaired loans:
 
Three Months Ended
 
Nine Months Ended
 
September 30, 2012
 
(in thousands)
Beginning balance
$
2,331

 
$
0

Additions
0

 
1,923

Accretion to interest income
(223
)
 
(545
)
Reclassifications
(678
)
 
52

Ending balance
$
1,430

 
$
1,430

Five-Year Maturity, Projected Accretion Of The Discount, Recognized In Interest Income [Table Text Block]
 
Three Months Ended
 
Nine Months Ended
 
September 30, 2012
 
(in thousands)
Beginning balance
$
2,331

 
$
0

Additions
0

 
1,923

Accretion to interest income
(223
)
 
(545
)
Reclassifications
(678
)
 
52

Ending balance
$
1,430

 
$
1,430

As of February 29, 2012, the unpaid principal balance and contractual interest ("contractual cash flows") on purchased loans that had not exhibited evidence of credit det