XML 50 R35.htm IDEA: XBRL DOCUMENT v3.6.0.2
BUSINESS COMBINATIONS AND BRANCH SALES (Tables)
12 Months Ended
Dec. 31, 2016
Community First Bancshares, Inc. [Member]  
Business Acquisition [Line Items]  
Summary of the Consideration Paid and the Amounts of the Assets Acquired and Liabilities Assumed Recognized at the Acquisition Date

The following table summarizes the consideration paid for Community First and the amounts of the assets acquired and liabilities assumed recognized at the acquisition date:

 

Fair value of consideration:

 

 

 

 

Common Stock

 

$

74,289

 

Cash

 

 

9,750

 

 

 

$

84,039

 

Recognized amounts of identifiable assets acquired and

   liabilities assumed:

 

 

 

 

Cash and due from banks

 

$

7,328

 

Held-to maturity securities

 

 

73,967

 

Federal Reserve Bank and Federal Home Loan Bank stock

 

 

3,009

 

Loans

 

 

354,071

 

Premises and equipment

 

 

10,400

 

Core deposit intangible

 

 

3,579

 

Other real estate owned

 

 

2,744

 

Deferred tax asset, net

 

 

4,084

 

Interest receivable

 

 

1,907

 

Other assets

 

 

1,847

 

Total assets acquired

 

 

462,936

 

Deposits

 

 

375,431

 

Federal funds purchased and retail repurchase agreements

 

 

4,025

 

Federal Home Loan Bank advances

 

 

25,221

 

Bank stock loan

 

 

8,606

 

Subordinated debentures

 

 

4,187

 

Interest payable and other liabilities

 

 

2,171

 

Total liabilities assumed

 

 

419,641

 

Total identifiable net assets

 

 

43,295

 

Goodwill

 

 

40,744

 

 

 

$

84,039

 

 

Schedule Of Acquisitions By Acquisition At Acquisition Date

Although the final valuation over purchase credit impaired loans remains open, the following table presents the best available information about the loans acquired in the Community First acquisition as of the date of acquisition:

 

 

 

Non-Credit

Impaired

 

 

Purchase Credit

Impaired

 

Contractually required principal

 

$

343,785

 

 

$

22,069

 

Non-accretable difference (expected losses)

 

 

 

 

 

(6,568

)

Cash flows expected to be collected

 

 

343,785

 

 

 

15,501

 

Accretable yield

 

 

(4,036

)

 

 

(1,179

)

Fair value of acquired loans

 

$

339,749

 

 

$

14,322

 

 

Schedule Of Carrying Amounts Of Purchased Loans At Acquisition

The following table presents the carrying value of the loans acquired in the Community First acquisition by class, as of the date of acquisition:

 

 

 

Non-Credit

Impaired

 

 

Purchased

Credit

Impaired

 

 

Total

 

Commercial real estate

 

$

167,906

 

 

$

9,069

 

 

$

176,975

 

Commercial and industrial

 

 

38,307

 

 

 

3,522

 

 

 

41,829

 

Residential real estate

 

 

79,832

 

 

 

893

 

 

 

80,725

 

Agricultural real estate

 

 

22,984

 

 

 

838

 

 

 

23,822

 

Consumer

 

 

23,818

 

 

 

 

 

23,818

 

Agricultural

 

 

6,902

 

 

 

 

 

 

6,902

 

Fair value of acquired loans

 

$

339,749

 

 

$

14,322

 

 

$

354,071

 

 

First Independence Corporation and Subsidiary [Member]  
Business Acquisition [Line Items]  
Summary of the Consideration Paid and the Amounts of the Assets Acquired and Liabilities Assumed Recognized at the Acquisition Date

The following table summarizes the consideration paid for First Independence and the amounts of the assets acquired and liabilities assumed recognized at the acquisition date:

 

Fair value of consideration:

 

 

 

 

Cash

 

$

14,741

 

Recognized amounts of identifiable assets acquired and

   liabilities assumed:

 

 

 

 

Cash and due from banks

 

$

5,695

 

Available-for-sale securities

 

 

29,355

 

Federal Reserve Bank and Federal Home Loan Bank stock

 

 

1,419

 

Loans

 

 

89,901

 

Premises and equipment

 

 

1,163

 

Core deposit intangible

 

 

717

 

Other real estate owned

 

 

115

 

Deferred tax asset, net

 

 

2,535

 

Interest receivable

 

 

197

 

Other assets

 

 

3,939

 

Total assets acquired

 

 

135,036

 

Deposits

 

 

87,096

 

Federal Home Loan Bank advances

 

 

31,603

 

Interest payable and other liabilities

 

 

914

 

Total liabilities assumed

 

 

119,613

 

Total identifiable net assets

 

 

15,423

 

Gain on acquisition

 

 

(682

)

 

 

$

14,741

 

 

Schedule Of Acquisitions By Acquisition At Acquisition Date

The following table presents additional information about the loans acquired in the First Independence acquisition as of the date of acquisition:

 

 

 

Non-Credit

Impaired

 

 

Purchase Credit

Impaired

 

Contractually required principal

 

$

88,848

 

 

$

2,146

 

Non-accretable difference (expected losses)

 

 

 

 

 

(506

)

Cash flows expected to be collected

 

 

88,848

 

 

 

1,640

 

Accretable yield

 

 

(587

)

 

 

 

Fair value of acquired loans

 

$

88,261

 

 

$

1,640

 

 

Schedule Of Carrying Amounts Of Purchased Loans At Acquisition

The following table presents the carrying value of the loans acquired in the First Independence acquisition by class, as of the date of acquisition:

 

 

 

Non-Credit

Impaired

 

 

Purchased

Credit

Impaired

 

 

Total

 

Commercial real estate

 

$

12,300

 

 

$

718

 

 

$

13,018

 

Commercial and industrial

 

 

425

 

 

 

 

 

 

425

 

Residential real estate

 

 

70,368

 

 

 

891

 

 

 

71,259

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

Consumer

 

 

4,994

 

 

 

31

 

 

 

5,025

 

Agricultural

 

 

174

 

 

 

 

 

 

174

 

Fair value of acquired loans

 

$

88,261

 

 

$

1,640

 

 

$

89,901