XML 51 R34.htm IDEA: XBRL DOCUMENT v3.22.0.1
Business Combinations (Tables) - Bay Banks [Member]
12 Months Ended
Dec. 31, 2021
Summary of Estimated Fair Value Adjustments of Consideration Paid, Acquired Asset and Assumed Liabilities

The following table presents the consideration paid in the merger and the summary balance sheet of Bay Banks as of the date of the merger inclusive of estimated fair value adjustments and the allocation of consideration paid in the merger to the acquired assets and assumed liabilities. Goodwill resulting from the Bay Banks Merger was $7.2 million.

 

(Dollars in thousands, except per share data)

 

 

 

Consideration paid:

 

 

Reference:

     Company's common shares issued

 

9,951,743

 

A

     Purchase price per share

$

12.55

 

A, B

          Value of common stock issued

$

124,928

 

 

     Estimated fair value of stock options

 

472

 

 

     Cash in lieu of fractional shares

 

3

 

 

          Total consideration paid

$

125,403

 

 

     Effective settlement of subordinated notes

 

(650

)

 

          Total consideration paid less effective settlement of subordinated notes

$

124,753

 

 

Fair value of assets acquired:

 

 

 

     Cash and due from banks

$

44,066

 

 

     Federal funds sold

 

1,732

 

 

     Certificates of deposit

 

1,018

 

 

     Securities available for sale

 

79,505

 

 

     Restricted securities

 

4,385

 

 

     Loans held for investment

 

1,030,433

 

C

     Loans held for sale

 

3,814

 

 

     Premises and equipment

 

15,532

 

D

     Right-of-use asset

 

1,864

 

 

     Other real estate owned

 

598

 

 

     Bank owned life insurance

 

20,259

 

 

     Mortgage servicing rights

 

987

 

 

     Core deposit intangible

 

6,850

 

E

     Deferred tax asset, net

 

2,685

 

F

     Other assets

 

10,855

 

G

          Total assets

$

1,224,583

 

 

Fair value of liabilities assumed:

 

 

 

     Deposits

$

1,030,888

 

H

     FHLB borrowings

 

10,124

 

I

     FRB borrowings

 

24,815

 

 

     Subordinated notes

 

31,850

 

J

     Other liabilities

 

9,359

 

 

          Total liabilities

$

1,107,036

 

 

Net identifiable assets acquired at fair value

$

117,547

 

 

Goodwill

$

7,206

 

 

 

 

Reference:

Explanation of reference:

A

Common shares issued and purchase price per share are presented on a post Stock Split basis.

B

The value of the shares of the Company's common stock exchanged for shares of Bay Banks common stock was based upon the closing price of the Company's common stock at January 29, 2021, the last trading day prior to the date of completion of the merger.

C

Reflective of a $17.9 million (or 1.70%) fair value adjustment (discount) to the amortized cost of the loan portfolio acquired.

D

Reflective of a $4.4 million fair value adjustment (premium) over the net book value of premises and equipment acquired.

E

Core deposit intangible asset recorded to reflect the fair value of nonmaturity deposits, except for time deposits over $100,000, assumed by the Company.

F

Reflective of a $2.1 million net deferred tax asset recorded on all fair value adjustments, excluding goodwill, at the statutory federal income tax rate of 21%.

G

Reflective of a $203 thousand fair vale adjustment (premium) on other assets acquired.

H

Reflective of a $5.8 million fair value adjustment (premium) over the book value of time deposits assumed.

I

Reflective of a $124 thousand fair value adjustment (premium) on the $10 million Federal Home Loan Bank of Atlanta ("FHLB") advance assumed.

J

Reflective of a $950 thousand fair value adjustment (premium) over the book value of subordinated notes assumed.

Summary of Purchased Performing and PCI Loans Receivable

The following table presents the purchased performing and PCI loans receivable at the date of the Bay Banks Merger and the fair value adjustments (discounts) recorded immediately following the merger:

 

 

 

As of January 31, 2021

 

(Dollars in thousands)

 

Purchased Performing

 

 

PCI

 

 

Total

 

Principal payments receivable

 

$

936,523

 

 

$

111,766

 

 

$

1,048,289

 

Fair value adjustment - credit and interest

 

 

(2,784

)

 

 

(15,072

)

 

 

(17,856

)

     Fair value of acquired loans

 

$

933,739

 

 

$

96,694

 

 

$

1,030,433

 

Summary of Fair Value Adjustments of Acquired Asset and Assumed Liabilities

The net effect of the amortization and accretion of premiums and discounts associated with the fair value adjustments to assets acquired and liabilities assumed in the Bay Banks Merger had the following effect on the consolidated statement of operations for the period stated.

 

 

 

 

 

(Dollars in thousands)

 

For the year ended December 31, 2021

 

Loans (1)

 

$

1,593

 

Time deposits (2)

 

 

3,146

 

FHLB borrowings (3)

 

 

12

 

Subordinated notes (4)

 

 

171

 

CDI (5)

 

 

(1,194

)

     Net effect to income before income taxes

 

$

3,728

 

 

(1) Loan discount accretion and premium (amortization) is included in interest and fees in the consolidated statements of operations.

(2) Time deposit premium amortization is included in interest on deposits in the consolidated statements of operations.

(3) FHLB borrowings premium amortization is included in interest on FHLB and FRB borrowings in the consolidated statements of operations.

(4) Subordinated notes premium amortization is included in the interest on subordinated notes in the consolidated statements of operations.

(5) CDI amortization is included in the intangible amortization in the consolidated statements of operations.

Summary of Business Acquisition, Pro Forma Information

The following table presents the effect of the Bay Banks Merger on the Company on a pro forma basis, as if the merger had occurred at the beginning of 2020. Merger-related expenses of $11.9 million and $2.4 million for the years ended December 31, 2021 and 2020, respectively, which are included in the Company’s consolidated statements of operations, are not included in the pro forma information below. Merger-related expenses incurred by Bay Banks prior to the completion of the Bay Banks Merger are not included in the Company’s consolidated statements of operations and are also not included in the pro forma information below. Net income includes pro forma adjustments for the accretion and amortization of estimated fair value adjustments on acquired loans and assumed time deposits and borrowings, as well as amortization of estimated CDI. A federal income tax rate of 21% was used in determining pro forma net income.

 

 

 

For years ended December 31,

 

(Dollars in thousands, except per share data)

 

2021

 

 

2020

 

Revenue (net interest income plus noninterest income)

 

$

183,226

 

 

$

152,473

 

Net income

 

 

60,956

 

 

 

26,107

 

Earnings per common share

 

 

3.32

 

 

 

1.42