Business Combinations (Tables)

12 Months Ended

Dec. 31, 2015

BVF/CSNK

Business Combinations

Schedule of unaudited pro forma combined consolidated financial statements and related adjustments

UNAUDITED	2014		2013
	(Dollars in thousands, except per share amounts)
Net interest income	$	66,105	$	59,998
Noninterest income		8,293		8,080
Total revenue	$	74,398	$	68,078
Net income	$	15,141	$	13,397
Net income per share — basic	$	0.47	$	0.42
Net income per share — diluted	$	0.47	$	0.42

Focus Business Bank

Business Combinations

Summary of the estimated fair values of the assets acquired and liabilities assumed

	(Dollars in thousands)
Assets acquired:
Cash and cash item	$	5,651
Federal funds sold and deposits in other financial institutions		168,415
Securities available-for-sale		53,940
Securities held-to-maturity		8,665
Loans held-for-sale		4,416
Net loans		170,353
Goodwill		32,620
Core deposit intangible asset		6,285
Corporate owned life insurance		7,067
Other assets, net		20,250
Total assets acquired		477,662
Liabilities asssumed:
Deposits		405,123
Other liabilities		5,981
Total liabilities		411,104
Net assets acquired	$	66,558

Summary of consideration paid

	August 20, 2015
	(Dollars in thousands)
Cash paid for Focus in-the-money stock options	$	8,280
Common stock issued to Focus shareholders at $10.68 per share		58,278
Total consideration	$	66,558

Schedule of unaudited pro forma combined consolidated financial statements and related adjustments

UNAUDITED	For the Year Ended December 31, 2015		For the Year Ended December 31, 2014
	(Dollars in thousands, except per share amounts)
Net interest income	$	83,876	$	68,175
Provision (credit) for loan losses		82		(38	)
Noninterest income		11,443		9,624
Noninterest expense		60,372		53,600
Income before income taxes		34,865		24,237
Income tax expense		13,941		8,784
Net income	$	20,924	$	15,453
Net income per share — basic	$	0.56	$	0.41
Net income per share — diluted	$	0.55	$	0.41