XML 78 R60.htm IDEA: XBRL DOCUMENT v3.3.1.900
SBM Acquisition - Estimated Fair Value of Assets Acquired and Liabilities Assumed (Details) - USD ($)
Oct. 16, 2015
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Business Acquisition [Line Items]          
Equity interest issued   $ 110,551,000 $ 0 $ 0  
OREO   1,304,000 1,587,000 2,195,000 $ 1,313,000
Goodwill   95,657,000 44,806,000 $ 44,806,000  
Loans and Leases Receivable, Allowance   $ 21,166,000 $ 21,116,000    
SBM Financial, Inc. [Member]          
Business Acquisition [Line Items]          
Cash $ 26,100,000        
Equity interest issued 108,561,000        
Total consideration paid 136,700,000        
Loans and loans held for sale 627,893,000        
Cash and due from banks 86,042,000        
Investments 39,742,000        
Deferred tax assets 25,116,000        
Premises and equipment 23,944,000        
OREO 729,000        
Core deposit intangible assets 6,608,000        
Other assets 5,251,000        
Deposits and borrowings 721,186,000        
Other liabilities 8,314,000        
Total identified assets acquired and liabilities assumed, at fair value 85,825,000        
Goodwill $ 50,851,000        
Business Acquisition, Equity Interest Issued or Issuable, Number of Shares 2,749,762        
Share Price $ 39.48        
Loans and Leases Receivable, Allowance $ 6,500,000        
Deferred Costs 4,600,000        
Loans held for sale gross, adjustment 13,400,000        
Write-off of deferred tax assets operating losses, adjustment 2,400,000        
Deferred tax assets, acquired assets and assumed liabilities, adjustment 381,000        
Deferred tax assets, increase of 1.0% on acquired deferred tax assets, adjustment 720,000        
Deferred tax assets, other deferred tax assets, adjustment 147,000        
Nonqualified Stock Options [Member] | SBM Financial, Inc. [Member]          
Business Acquisition [Line Items]          
Equity interest issued 1,990,000        
Predecessor [Member] | SBM Financial, Inc. [Member]          
Business Acquisition [Line Items]          
Loans and loans held for sale 639,390,000        
Cash and due from banks 86,042,000        
Investments 39,716,000        
Deferred tax assets 26,293,000        
Premises and equipment 16,851,000        
OREO 2,530,000        
Core deposit intangible assets 0        
Other assets 5,421,000        
Deposits and borrowings 719,640,000        
Other liabilities 8,512,000        
Total identified assets acquired and liabilities assumed, at fair value 88,091,000        
Estimate of Fair Value Measurement [Member] | SBM Financial, Inc. [Member]          
Business Acquisition [Line Items]          
Loans and loans held for sale [1] (11,497,000)        
Cash and due from banks 0        
Investments 26,000        
Deferred tax assets [2] (1,177,000)        
Premises and equipment 7,093,000        
OREO (1,801,000)        
Core deposit intangible assets 6,608,000        
Other assets (170,000)        
Deposits and borrowings 1,546,000        
Other liabilities (198,000)        
Total identified assets acquired and liabilities assumed, at fair value $ (2,266,000)        
[1] (1)The presented fair value adjustment on loans and loans held for sale is net of the acquired allowance for loan losses of $6.5 million and acquired net deferred origination costs of $4.6 million as these balances were eliminated in purchase accounting. The fair value adjustment on loans and loans held for sale before adjustment of the acquired allowance for loan losses and net deferred origination costs was a discount on the acquired balance of $13.4 million.
[2] (2) Adjustment to deferred tax assets does not represent a fair value adjustment as deferred tax assets (or liabilities) are not recorded at fair value in accordance with GAAP. The adjustment reflects the write-off of certain acquired federal net operating losses and state tax credits that will not be utilized of $2.4 million (post-tax), deferred tax assets generated as acquired assets and assumed liabilities are recorded at fair value of $381,000, an increase in deferred tax assets of $720,000 due to an increase of 1.0% on acquired deferred tax assets, and other deferred tax asset increases of $147,000.