Acquisition |
Note 2 – Acquisition
On December 15, 2019, the Company completed the acquisition of Virginia Community Bankshares, Inc. (“VCB”), the holding company for Virginia Community Bank, pursuant to the terms of the Agreement and Plan of Reorganization, dated May 13, 2019, between the Company and VCB. Under the agreement, VCB’s shareholders had the right to receive, at the holder’s election, either $58.00 per share in cash or 3.05 shares of the Company’s common stock, subject to the allocation and proration procedures set forth in the agreement, plus cash in lieu of fractional shares.
Note 2 – Acquisition, continued
A summary of the assets received and liabilities assumed and related adjustments are as follows:
|
|
|
Assets |
As Recorded by Virginia Community Bankshares, Inc. |
|
|
Adjustments |
|
|
As Recorded by Blue Ridge Bankshares, Inc. |
|
Cash and due from banks |
$ |
9,678,700 |
|
|
$ |
— |
|
|
$ |
9,678,700 |
|
Investment securities available-for-sale |
|
43,419,481 |
|
|
|
(470,191 |
) |
(1) |
|
42,949,290 |
|
Restricted equity securities |
|
302,700 |
|
|
|
— |
|
|
|
302,700 |
|
Held-for-investment loans |
|
173,871,523 |
|
|
|
(900,020 |
) |
(2) |
|
172,971,503 |
|
Furniture, fixtures, and equipment |
|
6,435,695 |
|
|
|
3,296,872 |
|
(3) |
|
9,732,567 |
|
Other real estate owned |
|
87,427 |
|
|
|
(87,427 |
) |
(4) |
|
- |
|
Accrued interest receivable |
|
864,154 |
|
|
|
- |
|
|
|
864,154 |
|
Core deposit intangible |
|
- |
|
|
|
1,690,000 |
|
(5) |
|
1,690,000 |
|
Other assets |
|
8,069,497 |
|
|
|
549,976 |
|
(6) |
|
8,619,473 |
|
Total assets acquired |
$ |
242,729,177 |
|
|
$ |
4,079,210 |
|
|
$ |
246,808,387 |
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
Deposits |
$ |
217,953,153 |
|
|
$ |
118,621 |
|
(7) |
$ |
218,071,774 |
|
Other liabilities |
|
1,296,520 |
|
|
|
- |
|
|
|
1,296,520 |
|
Total liabilities assumed |
$ |
219,249,673 |
|
|
$ |
118,621 |
|
|
$ |
219,368,294 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net assets acquired |
|
|
|
|
|
|
|
|
|
27,440,093 |
|
Total consideration paid |
|
|
|
|
|
|
|
|
|
44,048,371 |
|
Goodwill |
|
|
|
|
|
|
|
|
$ |
16,608,278 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Adjustment to reflect estimated fair value of security portfolio |
|
(2) |
Adjustment to reflect estimated fair value and credit mark on loans of $(2,318,569), and elimination of VCB’s allowance for loan and lease losses |
|
(3) |
Adjustment to reflect estimated fair value of furniture, fixtures, and equipment |
|
(4) |
Adjustment to reflect estimated fair value of Other Real Estate Owned (“OREO”) |
|
(5) |
Adjustment to reflect recording of core deposit intangible |
|
(6) |
Adjustment to reflect estimated fair value of other assets and the recording of deferred taxes related to acquisition |
|
(7) |
Adjustment to reflect estimated fair value of deposits |
A summary of the consideration paid is as follows:
|
|
|
|
Common stock issued (1,312,919 shares) |
$ |
27,401,831 |
|
Cash payments to common shareholders |
|
16,646,540 |
|
Total consideration paid |
$ |
44,048,371 |
|
On August 12, 2020, the Company entered into a definitive merger agreement to acquire Bay Banks of Virginia, Inc., in an all-stock transaction (the “merger agreement”). Subject to the terms and conditions stated in the merger agreement, upon the consummation of the merger each share of Bay Banks common stock will be converted into the right to receive 0.5000 shares of the Company’s common stock. The transaction is expected to close in the first quarter of 2021. Refer to Part II, Item 1A “Risk Factors” for additional information.
|