XML 54 R39.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisitions and Divestitures (Tables)
 12 Months Ended
Dec. 31, 2015
Business Acquisition [Line Items]  
Schedule of Pro Forma Information from Acquisition
The following schedule includes pro forma results for the periods ended December 31, 2015, 2014 and 2013 as if the Ameriana, Community and CFS acquisitions had occurred as of the beginning of the comparable prior annual reporting period. Pro forma financial information of the C Financial acquisition is not included in the table below as it is deemed immaterial.
 
2015
 
2014
 
2013
Total revenue (net interest income plus other income)
$
291,614

 
$
284,890

 
$
253,668

Net income
$
60,497

 
$
64,174

 
$
39,979

Net income available to common shareholders
$
60,497

 
$
64,174

 
$
37,559

Earnings per share:
 
 
 
 
 
Basic
$
1.49

 
$
1.58

 
$
0.98

Diluted
$
1.48

 
$
1.57

 
$
0.97
Merger with Ameriana Bancorp  
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 Ameriana acquisition is detailed in the following table. Prior to the end of the one year measurement period for finalizing the purchase price allocation, if information becomes available which would indicate adjustments are required to the purchase price allocation, such adjustments will be included in the purchase price allocation retrospectively.
 
 
Fair Value
Cash and cash equivalents
 
$
4,068

Interest-bearing time deposits
 
8,790

Investment securities
 
60,365

Loans
 
319,664

Premises and equipment
 
14,491

Federal Home Loan Bank stock
 
2,693

Other real estate owned
 
5,719

Interest receivable
 
1,306

Cash surrender value of life insurance
 
28,188

Other assets
 
7,086

Deposits
 
(382,547
)
Interest payable
 
(24
)
Federal Home Loan Bank Advances
 
(24,938
)
Subordinated Debentures
 
(5,961
)
Other liabilities
 
(9,451
)
Net tangible assets acquired
 
29,449

Core deposit intangible
 
3,200

Goodwill
 
37,753

Purchase price
 
$
70,402
Merger with C Financial Corporation  
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 C Financial acquisition is detailed in the following table. Prior to the end of the one year measurement period for finalizing the purchase price allocation, if information becomes available which would indicate adjustments are required to the purchase price allocation, such adjustments will be included in the purchase price allocation retrospectively.
 
 
Fair Value
Cash and cash equivalents
 
$
2,496

Federal Funds sold
 
7,018

Interest-bearing time deposits
 
922

Loans
 
110,625

Premises and equipment
 
7,290

Federal Home Loan Bank stock
 
855

Interest receivable
 
292

Other assets
 
119

Deposits
 
(105,326
)
Interest payable
 
(29
)
Federal Home Loan Bank Advances
 
(18,958
)
Other liabilities
 
(2,911
)
Net tangible assets acquired
 
2,393

Core deposit intangible
 
981

Goodwill
 
11,126

Purchase price
 
$
14,500
Merger with Community Bancshares, Inc.  
Business Acquisition [Line Items]  
Schedule of Preliminary Valuations of the Fair Value of Assets Acquired and Liabilities Assumed
The purchase price of the Community acquisition was allocated as follows:
 
Fair Value
Cash and cash equivalents
$
4,124

Interest -bearing time deposits
16,526

Investment Securities, available for sale
76,807

Loans
145,064

Premises and equipment
3,610

Federal Home Loan Bank stock
1,950

Interest Receivable
767

Cash surrender value of life insurance
3,266

Other real estate owned
6,662

Taxes, deferred and receivable
3,348

Other assets
167

Deposits
(228,424
)
Interest payable
(98
)
Other liabilities
(3,014
)
Net tangible assets acquired
$
30,755

Core deposit intangible
4,658

Goodwill
13,776

Purchase price
$
49,189
Merger with CFS Bancorp, Inc.  
Business Acquisition [Line Items]  
Schedule of Preliminary Valuations of the Fair Value of Assets Acquired and Liabilities Assumed
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