Mergers And Acquisitions (Tables)

6 Months Ended

Jun. 30, 2012

Calculation Of Purchase Price And Resulting Goodwill

Fair value of stock issued, net of offering costs				$	136,818
Fair value of:
Tangible assets acquired	$	1,522,449
Core deposit and other intangible assets acquired		16,033
Liabilities assumed		(1,709,147	)
Net cash received in the acquisition		203,341
Fair value of net assets acquired					32,676
Goodwill recognized				$	104,142

Fair Value Of Net Assets

Assets
Cash and due from banks	$	203,538
Securities		486,186
Loans		919,609
Goodwill and other intangible assets		120,175
Accrued income and other assets		116,457
Total assets		1,845,965
Liabilities
Deposits		1,525,253
Borrowings		171,606
Accrued expenses and other liabilities		12,288
Total liabilities		1,709,147
Purchase price	$	136,818