XML 44 R37.htm IDEA: XBRL DOCUMENT v2.4.1.9
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2014
Intermountain Community Bancorp [Member]  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The table below summarizes the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed:
 
 
November 1, 2014
 
 
(in thousands)
 
 
 
Purchase price as of November 1, 2014
 
$
131,935

Recognized amounts of identifiable assets acquired and (liabilities assumed), at fair value:
 
 
Cash and cash equivalents
 
$
47,283

Investment securities
 
299,458

Federal Home Loan Bank stock
 
2,124

Acquired loans
 
502,595

Interest receivable
 
4,656

Premises and equipment
 
20,696

Other real estate owned
 
2,752

Core deposit intangible
 
10,900

Other assets
 
35,353

Deposits
 
(736,795
)
Other borrowings
 
(22,904
)
Securities sold under agreements to repurchase
 
(59,043
)
Other liabilities
 
(13,725
)
Total fair value of identifiable net assets
 
93,350

Goodwill
 
$
38,585

Business Acquisition, Pro Forma Information [Table Text Block]
The following table presents certain unaudited pro forma information for illustrative purposes only, for the years ended December 31, 2014 and 2013 as if Intermountain had been acquired on January 1, 2013. This unaudited estimated pro forma financial information combines the historical results of Intermountain with the Company’s consolidated historical results and includes certain adjustments reflecting the estimated impact of certain fair value adjustments for the respective periods. The pro forma information is not indicative of what would have occurred had the acquisition occurred on January 1, 2013. In particular, no adjustments have been made to eliminate the impact of other-than-temporary impairment losses and losses recognized on the sale of securities that may not have been necessary had the investment securities been recorded at fair value as of January 1, 2013. The unaudited pro forma information does not consider any changes to the provision for credit losses resulting from recording loan assets at fair value. Additionally, Columbia expects to achieve further operating cost savings and other business synergies, including revenue growth, as a result of the acquisition which are not reflected in the pro forma amounts that follow. As a result, actual amounts would have differed from the unaudited pro forma information presented.
 
 
Unaudited Pro Forma
 
 
Years Ended December 31,
 
 
2014
 
2013
 
 
(in thousands except per share)
Total revenues (net interest income plus noninterest income)
 
$
397,152

 
$
360,655

Net income
 
$
85,939

 
$
72,587

Earnings per share - basic
 
$
1.56

 
$
1.32

Earnings per share - diluted
 
$
1.55

 
$
1.31

Business Acquisition, Integration, Restructuring and Other Related Costs [Text Block]
The following table shows the impact of the acquisition-related expenses related to the acquisition of Intermountain for the periods indicated to the various components of noninterest expense:
 
 
Year ended December 31,
 
 
2014
 
 
(in thousands)
Noninterest Expense
 
 
Compensation and employee benefits
 
$
2,077

Occupancy
 
44

Advertising and promotion
 
464

Data processing and communications
 

Legal and professional fees
 
2,114

Other
 
197

Total impact of acquisition-related costs to noninterest expense
 
$
4,896

West Coast Bancorp [Member]  
Business Acquisition [Line Items]  
Business Acquisition, Pro Forma Information [Table Text Block]
The following table presents certain unaudited pro forma information for illustrative purposes only, for the years ended December 31, 2013 and 2012 as if West Coast had been acquired on January 1, 2012. The unaudited estimated pro forma information combines the historical results of West Coast with the Company’s consolidated historical results and includes certain adjustments reflecting the estimated impact of certain fair value adjustments for the respective periods. The pro forma information is not indicative of what would have occurred had the acquisition occurred on January 1, 2012. In particular, no adjustments have been made to eliminate the impact of other-than-temporary impairment losses and losses recognized on the sale of securities that may not have been necessary had the investment securities been recorded at fair value on January 1, 2012. The unaudited pro forma information does not consider any changes to the provision for credit losses resulting from recording loan assets at fair value. Additionally, Columbia expects to achieve further operating cost savings and other business synergies, including revenue growth, as a result of the acquisition which are not reflected in the pro forma amounts that follow. As a result, actual amounts would have differed from the unaudited pro forma information presented.
 
 
Unaudited Pro Forma
 
 
Years Ended December 31,
 
 
2013
 
2012
 
 
(in thousands except per share)
Total revenues (net interest income plus noninterest income)
 
$
337,712

 
$
420,167

Net income
 
$
76,496

 
$
91,261

Earnings per share - basic
 
$
1.50

 
$
1.79

Earnings per share - diluted
 
$
1.46

 
$
1.74

Business Acquisition, Integration, Restructuring and Other Related Costs [Text Block]
The following table shows the impact of the acquisition-related expenses related to the acquisition of West Coast for the periods indicated to the various components of noninterest expense:
 
 
Years ended December 31,
 
 
2014
 
2013
 
2012
 
 
(in thousands)
Noninterest Expense
 
 
 
 
 
 
Compensation and employee benefits
 
$
798

 
$
8,440

 
$

Occupancy
 
696

 
4,684

 

Advertising and promotion
 

 
877

 
2

Data processing and communications
 
684

 
767

 

Legal and professional fees
 
383

 
4,766

 
1,760

Other
 
1,975

 
5,954

 
18

Total impact of acquisition-related costs to noninterest expense
 
$
4,536

 
$
25,488

 
$
1,780