XML 83 R35.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2013
Business Combinations [Abstract]  
Schedule of Business Acquisition
The purchase price of both acquisitions has been allocated as follows (in thousands):
 
Virginia Savings
Community
Total
Date of acquisition
May 31, 2012
January 10, 2013
 
 
 
 
 
Consideration:
 
 
 
  Cash
$
4,672

$
12,738

$
17,410

  Common stock
7,723

27,783

35,506

  Warrant issued

725

725

 
$
12,395

$
41,246

$
53,641

 
 
 
 
Identifiable assets:
 
 
 
  Cash and cash equivalents
$
24,943

$
8,888

$
33,831

  Investment securities
14,082

17,659

31,741

  Loans
73,463

372,169

445,632

  Bank owned life insurance

6,935

6,935

  Premises and equipment
5,158

8,950

14,108

  Deferred tax asset, net
4,173

15,228

19,401

  Other assets
4,626

7,989

12,615

   Total identifiable assets
126,445

437,818

564,263

 
 
 
 
Identifiable liabilities:
 
 
 
  Deposits
122,723

383,070

505,793

  Other liabilities
841

24,484

25,325

   Total identifiable liabilities
123,564

407,554

531,118

 
 
 
 
Net identifiable assets
2,881

30,264

33,145

Goodwill
8,241

8,271

16,512

Core deposit intangible
1,273

2,711

3,984

 
$
12,395

$
41,246

$
53,641

Acquired Loans At Acquisition
The following table presents information regarding the purchased credit-impaired and noncredit-impaired loans acquired in conjunction with both acquisitions (in thousands):

 
Virginia
 
 
 
Savings
Community
Total
Acquired Credit-Impaired
 
 
 
Contractually required principal and interest
$
11,567

$
55,983

$
67,550

Contractual cash flows not expected to be collected (non-accretable difference)
(3,973
)
(19,758
)
(23,731
)
Expected cash flows
7,594

36,225

43,819

Interest component of expected cash flows (accretable difference)
(954
)
(5,469
)
(6,423
)
Estimated fair value of purchased credit impaired loans acquired
$
6,640

$
30,756

$
37,396

 
 
 
 
Acquired NonCredit-Impaired
 
 
 
Outstanding balance
$
72,476

$
356,822

$
429,298

Less: fair value adjustment
(5,653
)
(15,409
)
(21,062
)
Fair value of acquired noncredit-impaired loans
$
66,823

$
341,413

$
408,236

Schedule Of Intangible Assets
The following table presents a rollforward of the Company’s intangible assets from the beginning of the year (in thousands):

 
Intangible Assets
Beginning balance
$
2,069

Core deposit intangible acquired in conjunction with the acquisition of Community
2,711

Amortization expense
(1,039
)
Ending balance
$
3,741

The following table summarizes core deposit intangibles, which are subject to amortization (in thousands):

 
2013
2012
 
 
 
Gross carrying amount
$
8,387

$
5,677

Accumulated amortization
(4,646
)
(3,608
)
 
$
3,741

$
2,069

Schedule Of Goodwill
The following table presents a rollforward of goodwill from the beginning of the year (in thousands):

 
Goodwill
Beginning balance
$
62,988

Adjustments to goodwill acquired in conjunction with the acquisition of Virginia Savings
142

Goodwill acquired in conjunction with the acquisition of Community
8,271

Ending balance
$
71,401