Business Combinations (Tables) - Focus Business Bank

9 Months Ended

Sep. 30, 2016

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 assumed:
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

	For the Three Months Ended September 30, 2015			For the Nine Months Ended September 30, 2015
	(Dollars in thousands, except per share amounts)
Net interest income	$	21,057		$	61,814
Provision (credit) for loan losses		(301	)		(289	)
Noninterest income		2,863			8,568
Noninterest expense		15,667			46,002
Income before income taxes		8,554			24,669
Income tax expense		3,806			9,932
Net income	$	4,748		$	14,737
Net income per share—basic	$	0.13		$	0.39
Net income per share—diluted	$	0.13		$	0.39