XML 17 R39.htm IDEA: XBRL DOCUMENT v2.4.0.8
Business Combination (Tables) (Merger with CFS Bancorp, Inc. (Citizens))
12 Months Ended
Dec. 31, 2013
Merger with CFS Bancorp, Inc. (Citizens)
 
Business Acquisition [Line Items]  
Schedule of preliminary valuations of the fair value of assets acquired and liabilities assumed
Based on preliminary valuations of the fair value of tangible and intangible assets acquired and liabilities assumed, which are based on assumptions that are subject to change, the purchase price for the CFS acquisition was allocated as follows:

 
Fair Value
Cash and cash equivalents
$
10,992

Interest-bearing time deposits
213,379

Investment securities available for sale
15,913

Investment securities held to maturity
14,372

Mortgage loans held for sale
189

Loans
603,114

Premises and equipment
19,643

Federal Home Loan Bank stock
6,188

Interest receivable
1,770

Cash surrender value of life insurance
36,555

Other real estate owned
12,857

Tax asset, deferred and receivable
30,717

Other assets
111,656

Deposits
(955,432
)
Securities sold under repurchase agreements
(9,830
)
Federal Home Loan Bank advances
(15,000
)
Interest payable
(294
)
Other liabilities
(16,033
)
Net tangible assets acquired
80,756

Core deposit intangible
7,313

Goodwill
47,573

Purchase price
$
135,642

Schedule of pro forma information from acquisition
The following schedule includes pro forma results for the periods ended December 31, 2013 and 2012 as if the CFS acquisition had occurred as of the beginning of the periods presented.

 
2013
 
2012
Total revenue (net interest income plus other income)
$
243,972

 
$
266,034

Net income
$
38,637

 
$
50,092

Net income available to common shareholders
$
36,257

 
$
45,553

Earnings per share:
 
 
 
Basic
$
0.98

 
$
1.28

Diluted
$
0.98

 
$
1.27