XML 58 R38.htm IDEA: XBRL DOCUMENT v3.8.0.1
Business Combinations (Tables) - Pacific Continental [Member]
12 Months Ended
Dec. 31, 2017
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, 2017
 
 
(in thousands)
 
 
 
 
 
Merger consideration
 
 
 
$
637,103

Identifiable net assets acquired, at fair value
 
 
 
 
Assets acquired
 
 
 
 
Cash and cash equivalents
 
$
81,190

 
 
Investment Securities
 
449,291

 
 
Federal Home Loan Bank stock
 
7,084

 
 
Loans
 
1,873,987

 
 
Interest receivable
 
7,827

 
 
Premises and equipment
 
27,343

 
 
Other real estate owned
 
10,279

 
 
Core deposit intangible
 
46,875

 
 
Other assets
 
50,638

 
 
   Total assets acquired
 
 
 
2,554,514

Liabilities assumed
 
 
 
 
Deposits
 
(2,118,982
)
 
 
Federal Home Loan Bank advances
 
(101,127
)
 
 
Subordinated debentures
 
(35,678
)
 
 
Junior subordinated debentures
 
(14,434
)
 
 
Securities sold under agreements to repurchase
 
(1,617
)
 
 
Other liabilities
 
(28,653
)
 
 
Total liabilities assumed
 
 
 
(2,300,491
)
Total fair value of identifiable net assets, at fair value
 
 
 
254,023

Goodwill
 
 
 
$
383,080

Business Acquisition, Pro Forma Information [Table Text Block]
For illustrative purposes only, the following table presents certain unaudited pro forma information for the years ended December 31, 2017 and 2016. This unaudited estimated pro forma financial information was calculated as if Pacific Continental had been acquired as of the beginning of the year prior to the date of acquisition. This unaudited pro forma information combines the historical results of Pacific Continental 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 as of the beginning of the year prior to the acquisition. 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 the beginning of the year prior to the date of acquisition. 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,
 
 
2017
 
2016
 
 
(in thousands except per share)
Total revenues (net interest income plus noninterest income)
 
$
571,944

 
$
520,419

Net income
 
$
149,859

 
$
124,550

Earnings per share - basic
 
$
2.23

 
$
1.86

Earnings per share - diluted
 
$
2.23

 
$
1.86

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 Pacific Continental for the periods indicated to the various components of noninterest expense:
 
 
Year ended December 31,
 
 
2017
 
2016
 
 
(in thousands)
Noninterest Expense
 
 
 
 
Compensation and employee benefits
 
$
8,014

 
$

Occupancy
 
1,912

 

Advertising and promotion
 
467

 

Data processing
 
1,555

 

Legal and professional fees
 
4,618

 
291

Taxes, licenses and fees
 
10

 

Other
 
620

 

Total impact of acquisition-related costs to noninterest expense
 
$
17,196

 
$
291