XML 47 R34.htm IDEA: XBRL DOCUMENT v3.6.0.2
BUSINESS COMBINATIONS BUSINESS COMBINATIONS (Tables)
12 Months Ended
Dec. 31, 2016
Business Acquisition [Line Items]  
Schedule of Acquisition Related Costs
The following tables present the key components of acquisition-related costs in connection with the purchase of six Oregon branches in 2014 (the Branch purchase), the acquisition of Siuslaw and the acquisition of Starbuck, including AmericanWest, for the years ended December 31, 2016, 2015 and 2014 (in thousands):
 
Years Ended December 31
 
2016
 
2015
 
2014
Acquisition-related costs recognized in non-interest expense:
 
 
 
 
 
Personnel severance/retention fees
$
1,384

 
$
6,577

 
$

Non-capitalized equipment and repairs
2,590

 
1,031

 
105

Client communications
1,158

 
527

 
327

Information/computer data services
2,490

 
2,875

 
334

Payment and processing expenses
197

 
28

 
185

Professional services
2,230

 
11,169

 
2,953

Miscellaneous
1,684

 
3,903

 
421

 
$
11,733

 
$
26,110

 
$
4,325

 
 
 
 
 
 
The Branch purchase
$

 
$

 
$
1,784

Siuslaw
95

 
2,000

 
748

Starbuck
11,638

 
24,110

 
1,793

 
$
11,733

 
$
26,110

 
$
4,325

Siuslaw Financial Group, Inc [Member]  
Business Acquisition [Line Items]  
Schedule of Components of Business Acquisition
The following table presents a summary of the consideration paid and the estimated fair values as of the acquisition date for each major class of assets acquired and liabilities assumed (in thousands):
 
Siuslaw
 
March 6, 2015
Consideration to Siuslaw shareholders:
 
 
 
Cash paid
 
 
$
5,806

Fair value of common shares issued
 
 
58,100

Total consideration
 
 
63,906

Fair value of assets acquired:
 
 
 
Cash and cash equivalents
$
84,405

 
 
Securities—available-for-sale
12,865

 
 
Loans receivable (contractual amount of $252.2 million)
247,098

 
 
REO, held for sale
2,525

 
 
Property and equipment
8,127

 
 
CDI
3,895

 
 
Other assets
10,848

 
 
Total assets acquired
369,763

 
 
Fair value of liabilities assumed:
 
 
 
Deposits
316,406

 
 
Junior subordinated debentures
5,959

 
 
Other liabilities
5,183

 
 
Total liabilities assumed
327,548

 
 
Net assets acquired
 
 
$
42,215

Goodwill
 
 
21,691

Certain Loans Acquired in Transfer Not Accounted for as Debt Securities Acquired During Period
The following table presents the acquired PCI loans as of the acquisition date (in thousands):
 
 
Siuslaw
 
 
March 6, 2015
Acquired PCI loans:
 
 
Contractually required principal and interest payments
 
$
11,134

Nonaccretable difference
 
(3,238
)
Cash flows expected to be collected
 
7,896

Accretable yield
 
(2,239
)
Fair value of PCI loans
 
$
5,657

Business Acquisition, Pro Forma Information
As a result, actual amounts would have differed from the unaudited pro forma information presented (in thousands except per share amounts):
 
Pro Forma
 
Year Ended December 31
 
2015
Total revenues (net interest income plus non-interest income)
$
308,153

Net income
$
44,484

Earnings per share - basic
$
1.85

Earnings per share - diluted
$
1.85

Starbuck Bancshares, Inc [Member]  
Business Acquisition [Line Items]  
Schedule of Components of Business Acquisition
The following table presents a summary of the consideration paid and the estimated fair values as of the acquisition date for each major class of assets acquired and liabilities assumed (in thousands):
 
Starbuck
 
October 1, 2015
Consideration to Starbuck equityholders:
 
 
 
Cash paid
 
 
$
130,000

Fair value of common shares issued
 
 
630,674

Total consideration
 
 
760,674

Fair value of assets acquired:
 
 
 
Cash and cash equivalents
$
95,821

 
 
Securities
1,037,238

 
 
Loans receivable (contractual amount of $3.04 billion)
2,999,130

 
 
REO, held for sale
6,105

 
 
Property and equipment
66,728

 
 
CDI
33,500

 
 
Deferred tax asset
108,454

 
 
Other assets
113,009

 
 
Total assets acquired
4,459,985

 
 
Fair value of liabilities assumed:
 
 
 
Deposits
3,638,596

 
 
FHLB advances
221,442

 
 
Junior subordinated debentures
5,806

 
 
Other liabilities
56,359

 
 
Total liabilities assumed
3,922,203

 
 
Net assets acquired
 
 
537,782

Goodwill
 
 
$
222,892

Certain Loans Acquired in Transfer Not Accounted for as Debt Securities Acquired During Period
The following table presents the acquired PCI loans as of the acquisition date (in thousands):
 
 
Starbuck
 
 
October 1, 2015
Acquired PCI loans:
 
 
Contractually required principal and interest payments
 
$
98,746

Nonaccretable difference
 
(26,162
)
Cash flows expected to be collected
 
72,584

Accretable yield
 
(11,071
)
Fair value of PCI loans
 
$
61,513

Business Acquisition, Pro Forma Information
As a result, actual amounts would have differed from the unaudited pro forma information presented (in thousands except per share amounts):
 
Pro Forma
 
Year Ended December 31
 
2015
Total revenues (net interest income plus non-interest income)
$
455,427

Net income
$
86,255

Earnings per share - basic
$
2.56

Earnings per share - diluted
$
2.55