XML 39 R28.htm IDEA: XBRL DOCUMENT v3.20.2
Acquisitions (Tables)
9 Months Ended
Sep. 30, 2020
Business Combinations [Abstract]  
Summary of total transaction consideration value The value of the total transaction consideration paid amounted to approximately $749.6 million. The Opus warrants assumed by the Corporation expired unexercised as of September 30, 2020 and no longer remain outstanding. The Opus options assumed by the Corporation have been fully exercised as of September 30, 2020.
May 29, 2020
Merger consideration(Dollars in thousands)
Value of stock consideration paid to shareholders$747,458 
Cash paid in lieu of fractional shares
Value of restricted stock awards328 
Value of options and warrants (1)
1,817 
Total merger consideration$749,605 
______________________________
(1) The Opus warrants assumed by the Corporation expired unexercised as of September 30, 2020 and no longer remain outstanding. The Opus options assumed by the Corporation have been fully exercised as of September 30, 2020.
Schedule of assets acquired and liabilities assumed
The following table summarizes the estimated fair value of assets acquired and liabilities assumed of Opus as of June 1, 2020 under the acquisition method of accounting:

Identifiable net assets acquired, at fair valueJune 1, 2020
(Dollars in thousands)
Assets acquired
Cash and cash equivalents$937,102 
Interest bearing time deposits with financial institutions137 
Investment securities829,891 
Loans5,809,451 
Allowance for credit losses(21,242)
Premises and equipment22,121 
Intangible assets19,267 
Deferred tax assets48,312 
Other assets367,130 
Total assets acquired$8,012,169 
Liabilities assumed
Deposits$6,915,990 
FHLB advances and other borrowings213,491 
Subordinated debt138,653 
Other liabilities84,542 
Total liabilities assumed7,352,676 
Total fair value of identifiable net assets659,493 
Total merger consideration749,605 
Goodwill recognized$90,112 
Summary of pro forma financial information The following table presents certain unaudited pro forma financial information for illustrative purposes only, for the three and nine months ended September 30, 2020 and 2019 as if Opus had been acquired on January 1, 2019. This unaudited pro forma information combines the historical results of Opus with the Company’s consolidated historical results and includes certain adjustments reflecting the estimated impact of certain fair value adjustments for the respective periods. The pro forma information is not indicative of what would have occurred had the acquisition occurred as of the beginning of the year prior to the acquisition. The unaudited pro forma information does not consider any changes to the provision for credit losses resulting from recording loan assets at fair value, cost savings, or business synergies. As a result, actual amounts would have differed from the unaudited pro forma information presented and the differences could be significant.
Three Months EndedNine Months Ended
September 30, 2020September 30, 2019September 30, 2020September 30, 2019
(Dollar in thousands, except per share data)
Net interest and other income$193,304 $197,866 $577,779 $579,353 
Net income (loss)66,566 70,835 (78,570)181,087 
Basic earnings (loss) per share0.71 0.79 (0.84)1.97 
Diluted earnings (loss) per share0.70 0.78 (0.84)1.94