BUSINESS COMBINATIONS (Tables)

9 Months Ended

Sep. 30, 2014

Purchase price calculation as of the acquisition dates

The following table provides the purchase price calculation as of the acquisition dates and the identifiable assets purchased and the liabilities assumed at their estimated fair value. These fair value measurements are based on third-party valuations.



(Dollars in thousands)	First Bexley		Insight		Guernsey		Total
Purchase consideration
Cash consideration	$	10,810	$	9,880	$	13,500	$	34,190
Stock consideration	33,699		26,730		0		60,429
Other consideration	0		0		2,523		2,523
Total purchase consideration	$	44,509	$	36,610	$	16,023	$	97,142

Assets acquired
Loans	$	314,807	$	219,008	$	72,448	$	606,263
Intangible assets	1,280		1,277		999		3,556
Other assets	25,517		30,882		61,375		117,774
Total assets	$	341,604	$	251,167	$	134,822	$	727,593

Liabilities assumed
Deposits	$	273,860	$	179,330	$	115,415	$	568,605
Borrowings	40,000		44,149		10,742		94,891
Other liabilities	1,454		7,303		606		9,363
Total liabilities	$	315,314	$	230,782	$	126,763	$	672,859

Net identifiable assets	$	26,290	$	20,385	$	8,059	$	54,734
Goodwill	$	18,219	$	16,225	$	7,964	$	42,408