XML 32 R21.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions (Tables)
9 Months Ended
Sep. 30, 2017
Business Combinations [Abstract]  
Acquisitions Fair Values
The following table represents, in thousands, the amounts recorded on the consolidated balance sheet as of July 7, 2017:
 
As of July 7, 2017
Fair value of consideration paid:
 
Common stock (3,216,161 shares)
$
152,607

Cash
58,636

  Total consideration paid
211,243

Fair value of assets acquired:
 
Cash and due from banks
21,341

Interest bearing deposits in other financial institutions
74,686

Time deposits in other financial institutions
6,304

Securities:
 
  Securities available for sale
234,390

  Other securities
2,628

Loans held to maturity
985,399

Premises, furniture and equipment, net
17,206

Premises, furniture and equipment held for sale
1,350

Other real estate, net
6,916

Other intangible assets, net
16,041

Other assets
32,278

Total assets
1,398,539

Fair value of liabilities assumed:
 
Deposits
1,210,074

Short term borrowings
34,445

Other borrowings
21,636

Other liabilities
16,295

Total liabilities assumed
1,282,450

Fair value of net assets acquired
116,089

Goodwill resulting from acquisition
$
95,154

Pro Forma
The following pro forma information represents the results of operations for the nine-month periods ended September 30, 2017, and 2016, as if the Citywide Banks of Colorado, Inc. acquisition occurred on January 1, 2017, and January 1, 2016, respectively:
(Dollars in thousands, except per share data), unaudited
For the Nine Months Ended
 
September 30, 2017
 
September 30, 2016
Net interest income
$
264,485

 
$
256,579

Net income available to common stockholders
$
61,940

 
$
68,857

Basic earnings per share
$
2.08

 
$
2.51

Diluted earnings per share
$
2.06

 
$
2.48