Summary of Assets Acquired and Liabilities Assumed |
A summary, at fair value, of the assets acquired and liabilities assumed in the Landmark acquisition, as of the acquisition date, is as follows:
| | | | | | | | | | | | | | | | | | (In thousands) | Acquired from Landmark | | Fair Value Adjustments | | Fair Value | Assets Acquired | | | | | | Cash and due from banks | $ | 27,591 | | | $ | — | | | $ | 27,591 | | Due from banks - time | 100 | | | — | | | 100 | | Investment securities | 114,793 | | | (265) | | | 114,528 | | Loans acquired | 785,551 | | | 3,767 | | | 789,318 | | Allowance for credit losses on loans | (5,980) | | | 3,621 | | | (2,359) | | Premises and equipment | 9,540 | | | (4,099) | | | 5,441 | | Bank owned life insurance | 21,287 | | | — | | | 21,287 | | Core deposit intangible | 88 | | | 4,071 | | | 4,159 | | Other assets | 13,036 | | | (4,608) | | | 8,428 | | Total assets acquired | $ | 966,006 | | | $ | 2,487 | | | $ | 968,493 | | | | | | | |
| | | | | | | | | | | | | | | | | | (In thousands) | Acquired from Landmark | | Fair Value Adjustments | | Fair Value | Liabilities Assumed | | | | | | Deposits: | | | | | | Non-interest bearing transaction accounts | $ | 110,393 | | | $ | — | | | $ | 110,393 | | Interest bearing transaction accounts and savings deposits | 425,777 | | | — | | | 425,777 | | Time deposits | 266,835 | | | (334) | | | 266,501 | | Total deposits | 803,005 | | | (334) | | | 802,671 | | Other borrowings | 47,023 | | | — | | | 47,023 | | Accrued interest and other liabilities | 8,459 | | | (3,122) | | | 5,337 | | Total liabilities assumed | 858,487 | | | (3,456) | | | 855,031 | | Equity | 107,519 | | | (107,519) | | | — | | Total equity assumed | 107,519 | | | (107,519) | | | — | | Total liabilities and equity assumed | $ | 966,006 | | | $ | (110,975) | | | $ | 855,031 | | Net assets acquired | | | | | 113,462 | | Purchase price | | | | | 145,195 | | Goodwill | | | | | $ | 31,733 | |
A summary, at fair value, of the assets acquired and liabilities assumed in the Triumph acquisition, as of the acquisition date, is as follows:
| | | | | | | | | | | | | | | | | | (In thousands) | Acquired from Triumph | | Fair Value Adjustments | | Fair Value | Assets Acquired | | | | | | Cash and due from banks | $ | 7,484 | | | $ | — | | | $ | 7,484 | | Due from banks - time | 495 | | | — | | | 495 | | Investment securities | 130,571 | | | (1,106) | | | 129,465 | | Loans acquired | 702,460 | | | (2,020) | | | 700,440 | | Allowance for credit losses on loans | (12,617) | | | 1,525 | | | (11,092) | | Premises and equipment | 2,774 | | | 484 | | | 3,258 | | Goodwill | 1,550 | | | (1,550) | | | — | | Core deposit intangible | — | | | 5,136 | | | 5,136 | | Other assets | 12,806 | | | 209 | | | 13,015 | | Total assets acquired | $ | 845,523 | | | $ | 2,678 | | | $ | 848,201 | | | | | | | | Liabilities Assumed | | | | | | Deposits: | | | | | | Non-interest bearing transaction accounts | $ | 115,729 | | | $ | — | | | $ | 115,729 | | Interest bearing transaction accounts and savings deposits | 383,434 | | | — | | | 383,434 | | Time deposits | 219,477 | | | 1,094 | | | 220,571 | | Total deposits | 718,640 | | | 1,094 | | | 719,734 | | Other borrowings | 2,854 | | | — | | | 2,854 | | Subordinated debentures | 30,700 | | | — | | | 30,700 | | Accrued interest and other liabilities | 2,882 | | | 455 | | | 3,337 | | Total liabilities assumed | 755,076 | | | 1,549 | | | 756,625 | | Equity | 90,446 | | | (90,446) | | | — | | Total equity assumed | 90,446 | | | (90,446) | | | — | | Total liabilities and equity assumed | $ | 845,522 | | | $ | (88,897) | | | $ | 756,625 | | Net assets acquired | | | | | 91,576 | | Purchase price | | | | | 130,544 | | Goodwill | | | | | $ | 38,968 | |
A summary, at fair value, of the assets acquired and liabilities assumed in the Landrum acquisition, as of the acquisition date, is as follows:
| | | | | | | | | | | | | | | | | | (In thousands) | Acquired from Landrum | | Fair Value Adjustments | | Fair Value | Assets Acquired | | | | | | Cash and due from banks | $ | 215,285 | | | $ | — | | | $ | 215,285 | | Due from banks - time | 248 | | | — | | | 248 | | Investment securities | 1,021,755 | | | 4,228 | | | 1,025,983 | | Loans acquired | 2,049,137 | | | (43,651) | | | 2,005,486 | | Allowance for loan losses | (22,736) | | | 22,736 | | | — | | Foreclosed assets | 373 | | | (183) | | | 190 | | Premises and equipment | 63,878 | | | 18,781 | | | 82,659 | | Bank owned life insurance | 19,206 | | | — | | | 19,206 | | Goodwill | 407 | | | (407) | | | — | | Core deposit intangible | — | | | 24,345 | | | 24,345 | | Other intangibles | 412 | | | 4,704 | | | 5,116 | | Other assets | 33,924 | | | (13,290) | | | 20,634 | | Total assets acquired | $ | 3,381,889 | | | $ | 17,263 | | | $ | 3,399,152 | | | | | | | | Liabilities Assumed | | | | | | Deposits: | | | | | | Non-interest bearing transaction accounts | $ | 716,675 | | | $ | — | | | $ | 716,675 | | Interest bearing transaction accounts and savings deposits | 1,465,429 | | | — | | | 1,465,429 | | Time deposits | 867,197 | | | 299 | | | 867,496 | | Total deposits | 3,049,301 | | | 299 | | | 3,049,600 | | Other borrowings | 10,055 | | | — | | | 10,055 | | Subordinated debentures | 34,794 | | | (877) | | | 33,917 | | Accrued interest and other liabilities | 31,057 | | | 9,869 | | | 40,926 | | Total liabilities assumed | 3,125,207 | | | 9,291 | | | 3,134,498 | | Equity | 256,682 | | | (256,682) | | | — | | Total equity assumed | 256,682 | | | (256,682) | | | — | | Total liabilities and equity assumed | $ | 3,381,889 | | | $ | (247,391) | | | $ | 3,134,498 | | Net assets acquired | | | | | 264,654 | | Purchase price | | | | | 415,779 | | Goodwill | | | | | $ | 151,125 | |
A summary, at fair value, of the assets acquired and liabilities assumed in the Reliance transaction, as of the acquisition date, is as follows:
| | | | | | | | | | | | | | | | | | (In thousands) | Acquired from Reliance | | Fair Value Adjustments | | Fair Value | Assets Acquired | | | | | | Cash and due from banks | $ | 25,693 | | | $ | — | | | $ | 25,693 | | Due from banks - time | 502 | | | — | | | 502 | | Investment securities | 287,983 | | | (1,873) | | | 286,110 | | Loans acquired | 1,138,527 | | | (41,657) | | | 1,096,870 | | Allowance for loan losses | (10,808) | | | 10,808 | | | — | | Foreclosed assets | 11,092 | | | (5,180) | | | 5,912 | | Premises and equipment | 32,452 | | | (3,001) | | | 29,451 | | Bank owned life insurance | 39,348 | | | — | | | 39,348 | | Core deposit intangible | — | | | 18,350 | | | 18,350 | | Other assets | 25,165 | | | 6,911 | | | 32,076 | | Total assets acquired | $ | 1,549,954 | | | $ | (15,642) | | | $ | 1,534,312 | | | | | | | |
| | | | | | | | | | | | | | | | | | (In thousands) | Acquired from Reliance | | Fair Value Adjustments | | Fair Value | Liabilities Assumed | | | | | | Deposits: | | | | | | Non-interest bearing transaction accounts | $ | 108,845 | | | $ | (33) | | | $ | 108,812 | | Interest bearing transaction accounts and savings deposits | 639,798 | | | — | | | 639,798 | | Time deposits | 478,415 | | | (1,758) | | | 476,657 | | Total deposits | 1,227,058 | | | (1,791) | | | 1,225,267 | | Securities sold under agreement to repurchase | 14,146 | | | — | | | 14,146 | | Other borrowings | 162,900 | | | (5,500) | | | 157,400 | | Accrued interest and other liabilities | 8,185 | | | 268 | | | 8,453 | | Total liabilities assumed | 1,412,289 | | | (7,023) | | | 1,405,266 | | Equity | 137,665 | | | (137,665) | | | — | | Total equity assumed | 137,665 | | | (137,665) | | | — | | Total liabilities and equity assumed | $ | 1,549,954 | | | $ | (144,688) | | | $ | 1,405,266 | | Net assets acquired | | | | | 129,046 | | Purchase price | | | | | 207,539 | | Goodwill | | | | | $ | 78,493 | |
|