XML 51 R36.htm IDEA: XBRL DOCUMENT v3.7.0.1
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2016
Business combinations:  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]

The table below summarizes the amounts recognized as of the Merger date for each major class of assets acquired and liabilities assumed, the estimated fair value adjustments and the amounts recorded in the Company’s financial statements at fair value at the Merger date (in thousands):

Consideration paid through Company common stock issued to Legacy ConnectOne shareholders and fair value of stock options acceleration was: $ 264,231

 

   Legacy
ConnectOne
carrying value
   Fair value
adjustments
   As recorded
at
acquisition
 
             
Cash and cash equivalents  $70,318   $-   $70,318 
Investment securities   28,436    16 (a)   28,452 
Restricted investments   13,646    -    13,646 
Loans held-for-sale   190    -    190 
Loans   1,304,600    (5,316) (b)   1,299,284 
Bank owned life insurance   15,481    -    15,481 
                
Premises and equipment, net   7,380    (905) (c)   6,475 
Accrued interest receivable   4,470    -    4,470 
Core deposit intangible   -    5,308 (d)   5,308 
Other real estate owned   2,455    -    2,455 
Other assets   10,636    3,650 (e)   14,286 
Deposits   (1,049,666)    (1,676) (f)   (1,051,342)
Borrowings   (262,046)    (1,324) (g)   (263,370)
Other liabilities   (10,527)   -    (10,527)
                
Total identifiable net assets  $135,373   $(247)  $135,126 
Goodwill recorded in the Merger            $129,105 

The following provides an explanation of certain fair value adjustments presented in the above table:

a)Represents the fair value adjustment on investment securities held-to-maturity.
b)Represents the elimination of Legacy ConnectOne’s allowance for loan and lease losses, deferred fees, deferred costs and an adjustment of the amortized cost of loans to estimated fair value, which includes an interest rate mark and credit mark.
c)Represent an adjustment to reflect the fair value of above-market rent on leased premises. The above-market rent adjustment will be amortized on a straight-line basis over the remaining term of the respective leases.
d)Represents intangible assets recorded to reflect the fair value of core deposits. The core deposit asset was recorded as an identifiable intangible asset and will be amortized on an accelerated basis over the estimated average life of the deposit base.
e)Consist primarily of adjustments in net deferred tax assets resulting from the fair value adjustments related to acquired assets, liabilities assumed and identifiable intangibles recorded.
f)Represents fair value adjustment on time deposits as the weighted average interest rates of time deposits assumed exceeded the costs of similar funding available in the market at the time of the Merger, as well as the elimination of fees paid on brokered time deposits.
g)Represents the fair value adjustment on FHLB borrowings as the weighted average interest rate of FHLB borrowings assumed exceeded the cost of similar funding available in the market at the time of the Merger.
Schedule of Accountable Loans for Business Combinations in Accordance with FASB ASC 310-30 [Table Text Block]

The acquired loan portfolio subject to purchased credit impairment accounting guidance (ASC 310-30) as of July 1, 2014 was comprised of collateral dependent loans with deteriorated credit quality as follows:

   ASC 310-30
Loans
 
     
Contractual principal and accrued interest at acquisition  $23,284 
Principal not expected to be collected (nonaccretable discount)   (6,942)
Expected cash flows at acquisition   16,342 
Interest component of expected cash flows (accretable discount)   (5,013)
Fair value of acquired loans  $11,329 
Schedule of Operating Results Attributable to Business Combinations [Table Text Block]

The unaudited pro forma information set forth below reflects the adjustments related to (a) purchase accounting fair value adjustments; (b) amortization of core deposit and other intangibles; and (c) adjustments to interest income and expense due to amortization of premiums and accretion discounts. In the table below, merger-related expenses of $12.4 million were excluded from pro forma noninterest expenses for the year ended December 31, 2014. Income taxes were also adjusted to exclude income tax benefits of $5.6 million related to the merger expenses for the year ended December 31, 2014.

   2014 
     
Net interest income  $107,988 
Noninterest income   8,244 
Noninterest expense      (54,749) 
Net income   45,981 
      
Pro forma earnings per share from continuing operations:     
Basic  $1.55 
Diluted   1.53