XML 48 R34.htm IDEA: XBRL DOCUMENT v3.6.0.2
Mergers and Acquisitions (Tables)
12 Months Ended
Dec. 31, 2016
Preliminary Allocation of Purchase Price of Assets Acquired and Liabilities Assumed

The following table presents the preliminary allocation of the purchase price of the assets acquired and the liabilities assumed at the date of acquisition, as WesBanco intends to finalize its accounting for the acquisition of YCB within one year from the date of acquisition:

 

(in thousands)

   September 9, 2016  

Assets acquired

  

Cash and due from banks

   $ 48,212   

Securities

     173,223   

Loans

     1,013,566   

Goodwill and other intangible assets

     104,846   

Accrued income and other assets (1)

     211,807   
  

 

 

 

Total assets acquired

   $ 1,551,654   
  

 

 

 

Liabilities assumed

  

Deposits

   $ 1,193,010   

Borrowings

     123,001   

Accrued expenses and other liabilities

     15,145   
  

 

 

 

Total liabilities assumed

     1,331,156   
  

 

 

 

Net assets acquired

   $ 220,498   
  

 

 

 

 

(1) Includes receivables of $105.8 million from the sale of available-for-sale securities prior to the acquisition date.
Your Community Bankshares, Inc [Member]  
Preliminary Allocation of Purchase Price of Assets Acquired and Liabilities Assumed

The purchase price of the YCB acquisition and resulting goodwill is summarized as follows:

 

(in thousands)

   September 9, 2016  

Purchase Price:

  

Fair value of WesBanco shares issued

   $ 177,149   

Cash consideration for outstanding YCB shares

     43,349   
  

 

 

 

Total purchase price

   $ 220,498   

Fair value of:

  

Tangible assets acquired

   $ 1,398,596   

Core deposit and other intangible assets acquired

     11,957   

Liabilities assumed

     (1,331,156

Net cash received in the acquisition

     48,212   
  

 

 

 

Fair value of net assets acquired

     127,609   
  

 

 

 

Goodwill recognized

   $ 92,889   
  

 

 

 

Purchase Price Allocation Adjustment [Member]  
Preliminary Allocation of Purchase Price of Assets Acquired and Liabilities Assumed

The following table presents the changes in the preliminary allocation of the purchase price of the assets acquired and the liabilities assumed at the date of the acquisition previously reported as of September 30, 2016:

 

(in thousands)

   September 9, 2016  

Change in fair value of net assets acquired:

  

Assets

  

Loans

   $ (1,505

Accrued income and other assets

     31  

Liabilities

  

Borrowings

     (184

Accrued expenses and other liabilities

     (637
  

 

 

 

Fair value of net assets acquired

     (2,295
  

 

 

 

Additional goodwill recognized

   $ 2,295  
  

 

 

 

Goodwill recognized as of September 30, 2016

     90,594  
  

 

 

 

Goodwill recognized as of December 31, 2016

   $ 92,889