XML 19 R9.htm IDEA: XBRL DOCUMENT
v3.19.2

Mergers and Acquisitions | 6 Months Ended
--- | ---
Jun. 30, 2019
Business Combinations [Abstract] |
Mergers and Acquisitions | NOTE 2. MERGERS AND ACQUISITIONS On August 20, 2018, WesBanco completed its acquisition of Farmers Capital Bank Corp. (“FFKT”), a bank holding company headquartered in Frankfort, KY. On the acquisition date, FFKT had approximately $1.6 billion in assets, excluding goodwill, which included approximately $1.0 billion in loans and $239.3 million in securities. The FFKT acquisition was valued at $428.9 million, based on WesBanco’s closing stock price on August 20, 2018, of $49.40, and resulted in WesBanco issuing 7,920,387 shares of its common stock and $37.6 million in cash in exchange for all of the outstanding shares of FFKT common stock. The assets and liabilities of FFKT were recorded on WesBanco’s Balance Sheet at their preliminary estimated fair values as of August 20, 2018, the acquisition date, and FFKT’s results of operations have been included in WesBanco’s Consolidated Statements of Income since that date. The fair values for certain assets and liabilities acquired from FFKT on August 20, 2018 represented preliminary estimates. Based on a preliminary purchase price allocation, WesBanco recorded $220.9 million in goodwill and $37.4 million in core deposit intangibles in its community banking segment and $2.6 million in trust customer relationship intangibles in its trust and investment services segment. None of the goodwill is deductible for income tax purposes, as the acquisition is accounted for as a tax-free exchange for tax purposes. As a result of the full integration of the operations of FFKT, it is not practicable to determine revenue or net income included in WesBanco’s operating results relating to FFKT since the date of acquisition, as FFKT’s results cannot be separately identified. For the six months ended June 30, 2019, WesBanco recorded merger-related expenses of $3.2 million associated with the FFKT acquisition. The preliminary purchase price of the FFKT acquisition and resulting goodwill is summarized as follows:
(unaudited, in thousands) |  | August 20, 2018 |
Purchase price: |  |  |  |
Fair value of WesBanco shares issued |  | $ | 391,267 |
Cash consideration for outstanding FFKT shares |  |  | 37,634 |
Total purchase price |  | $ | 428,901 |
Fair value of: |  |  |  |
Tangible assets acquired |  | $ | 1,369,536 |
Core deposit and other intangible assets acquired |  |  | 39,992 |
Liabilities assumed |  |  | (1,431,663 | )
Net cash received in the acquisition |  |  | 230,139 |
Fair value of net assets acquired |  |  | 208,004 |
Goodwill recognized |  | $ | 220,897 |
The following table presents the preliminary allocation of the purchase price of the assets acquired and the liabilities assumed at the date of acquisition, as WesBanco intends to finalize its accounting for the acquisition of FFKT within one year from the date of acquisition:
(unaudited, in thousands) |  | August 20, 2018 |
Assets acquired |  |  |  |
Cash and due from banks |  | $ | 230,139 |
Securities |  |  | 239,321 |
Loans |  |  | 1,025,800 |
Goodwill and other intangible assets |  |  | 260,889 |
Accrued income and other assets |  |  | 104,415 |
Total assets acquired |  | $ | 1,860,564 |
Liabilities assumed |  |  |  |
Deposits |  | $ | 1,330,328 |
Borrowings |  |  | 71,780 |
Accrued expenses and other liabilities |  |  | 29,555 |
Total liabilities assumed |  | $ | 1,431,663 |
Net assets acquired |  | $ | 428,901 |
The following table presents the changes in the allocation of the purchase price of the assets acquired and the liabilities assumed at the date of the acquisition previously reported as of March 31, 2019:
(unaudited, in thousands) |  | August 20, 2018 |
Goodwill recognized as of March 31, 2019 |  | $ | 219,418 |
Change in fair value of net assets acquired: |  |  |  |
Assets |  |  |  |
Other real estate owned |  |  | (80 | )
Accrued income and other assets |  |  | 430 |
Liabilities |  |  |  |
Accrued expenses and other liabilities |  |  | (1,829 | )
Fair value of net assets acquired |  | $ | (1,479 | )
Increase in goodwill recognized |  |  | 1,479 |
Goodwill recognized as of June 30, 2019 |  | $ | 220,897 |
The fair value estimates for other assets and other liabilities have continued to fluctuate as the final valuations are completed. The Company expects to finalize purchase price accounting of FFKT within one year of date of acquisition.

X
- Definition The entire disclosure for a business combination (or series of individually immaterial business combinations) completed during the period, including background, timing, and recognized assets and liabilities. The disclosure may include leverage buyout transactions (as applicable). + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -URI http://asc.fasb.org/topic&trid=2303972 + Details
Name: | us-gaap_BusinessCombinationDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration