XML 51 R36.htm IDEA: XBRL DOCUMENT v3.10.0.1
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2018
Business Combinations [Abstract]  
Schedule of Fair Value of Consideration Transferred, Identifiable Net Assets Acquired and Resulting Goodwill

The following table summarizes the consideration paid for FNBB and the amounts of assets acquired and liabilities assumed that were recorded at the acquisition date (in thousands).

 

     FNB Bancorp
July 6, 2018
 

Fair value of consideration transferred:

  

Fair value of shares issued

   $ 284,437  

Cash consideration

     6,695  
  

 

 

 

Total fair value of consideration transferred

     291,132  
  

 

 

 

Assets acquired:

  

Cash and cash equivalents

     37,308  

Securities available for sale

     335,667  

Restricted equity securities

     7,723  

Loans

     834,683  

Premises and equipment

     30,522  

Cash value of life insurance

     16,817  

Core deposit intangible

     27,605  

Other assets

     16,214  
  

 

 

 

Total assets acquired

     1,306,539  
  

 

 

 

Liabilities assumed:

  

Deposits

     991,935  

Other liabilities

     15,133  

Short-term borrowings—Federal Home Loan Bank

     165,000  

Total liabilities assumed

     1,172,068  
  

 

 

 

Total net assets acquired

     134,471  
  

 

 

 

Goodwill recognized

   $ 156,661  
  

 

 

 
Summary of Estimated Fair Value Adjustments Resulting in Goodwill

A summary of the estimated fair value adjustments resulting in the goodwill recorded in the FNB Bancorp acquisition are presented below (in thousands):

 

     FNB Bancorp
July 6, 2018
 

Value of stock consideration paid to FNB Bancorp Shareholders

   $ 284,437  

Cash consideration

     6,695  

Less:

  

Cost basis net assets acquired

     114,030  

Fair value adjustments:

  

Investments

     (1,081

Loans

     (22,390

Premises and Equipment

     21,590  

Core deposit intangible

     27,327  

Deferred income taxes

     (6,394

Other

     1,389  
  

 

 

 

Goodwill

   $ 156,661  
  

 

 

 
Schedule of Business Acquisition Pro-forma financial Information

The unaudited pro forma financial information is not necessarily indicative of the results of operations that would have occurred had the transaction been effected on the assumed date.

 

     Year ended  
     December 31, 2018      December 31, 2017  
     (in thousands, except per share data)  

Summarized proforma income statement data:

     

Net interest income

   $ 242,793      $ 227,795  

(Provision for) benefit from loan losses

     (2,180      271  

Noninterest income

     51,152        53,881  

Noninterest expense

     (180,884      (181,833
  

 

 

    

 

 

 

Income before taxes

     110,881        100,114  

Income taxes

     (30,337      (47,352
  

 

 

    

 

 

 

Net income

   $ 80,544      $ 52,762  
  

 

 

    

 

 

 

Basic earnings per share

   $ 2.65      $ 1.74  

Diluted earnings per share

   $ 2.63      $ 1.72