XML 58 R38.htm IDEA: XBRL DOCUMENT v3.3.1.900
BUSINESS COMBINATIONS AND BRANCH SALES (Tables)
12 Months Ended
Dec. 31, 2015
Business Combinations [Abstract]  
Summary of Acquired Assets and Assumed Liabilities Along with Summary of Acquisition Consideration as of Dates of Acquisition
The following table summarizes the total consideration transferred as a part of the BPNA Branch Acquisition as well as the fair value adjustments to the BPNA balance sheet as of the respective acquisition date:
 
November 8, 2014
 
(In thousands)
Total Consideration
 
 
$
27,941

Net assets pre-acquisition
 
 
24,027

Fair value adjustments
 
 
 
Loans receivable
$
(19,526
)
 
 
Core Deposit Intangibles
15,777

 
 
Certificates of deposit purchase premium
(1,208
)
 
 
Premises and equipment
1,218

 
 
Total fair value adjustments
 
 
(3,739
)
Fair value of net assets acquired
 
 
20,288

Consideration paid in excess of fair value of net assets acquired (goodwill)
 
 
$
7,653

The following table presents a summary of acquired assets and assumed liabilities along with a summary of the acquisition consideration as of the dates of acquisition:
 
Acquisition and Date Acquired
 
Banco Popular Branches
 
Renovation
Ready
 
CS Financial
 
The Palisades
Group
 
Private Bank
of California
 
November 8,
2014
 
January 31,
2014
 
October 31,
2013
 
September 10,
2013
 
July 1,
2013
 
(In thousands)
Assets acquired
 
 
 
 
 
 
 
 
 
Cash and due from banks
$
5,532

 
$

 
$
482

 
$
900

 
$
33,752

Interest-bearing deposits

 

 

 
5

 

Securities available-for-sale

 

 

 

 
219,298

Loans held-for-sale

 

 
4,982

 

 

Loans and leases receivable
1,065,088

 

 

 

 
385,256

Premises, equipment, and capital leases
9,002

 

 
704

 

 
1,501

Income tax receivable

 

 

 

 
682

Goodwill
7,653

 
2,239

 
7,178

 

 
15,126

Other intangible assets
15,777

 
761

 
690

 

 
10,400

Other assets
2,301

 

 
608

 
364

 
6,578

Total assets acquired
$
1,105,353

 
$
3,000

 
$
14,644

 
$
1,269

 
$
672,593

Liabilities assumed
 
 
 
 
 
 
 
 
 
Deposits
$
1,076,906

 
$

 
$

 
$

 
$
561,890

Advances from Federal Home Loan Bank

 

 

 

 
41,833

Other liabilities
506

 
1,000

 
6,722

 
1,219

 
2,481

Total liabilities assumed
1,077,412

 
1,000

 
6,722

 
1,219

 
606,204

SBLF preferred stock assumed

 

 

 

 
10,000

Total consideration paid
$
27,941

 
$
2,000

 
$
7,922

 
$
50

 
$
56,389

Summary of consideration
 
 
 
 
 
 
 
 
 
Cash paid
$
27,941

 
$
1,000

 
$
1,500

 
$
50

 
$
28,077

Common stock issued

 
1,000

 
1,964

 

 
28,282

Replacement awards

 

 

 

 
30

Noninterest-bearing note

 

 
3,150

 

 

Performance based equity

 

 
1,308

 

 

Earn-out liabilities

 
1,000

 

 

 

Unaudited Proforma Information
The following table presents unaudited pro forma information as if the acquisitions of PBOC, The Palisades Group, and CS Financial had occurred on January 1, 2013 after giving effect to certain adjustments. The unaudited pro forma information for the year ended December 31, 2013 includes adjustments for interest income on loans and securities acquired, amortization of intangibles arising from the transaction, interest expense on deposits and borrowings acquired, and the related income tax effects.
 
Year Ended
December 31, 2013
 
(In thousands, except per share data)
Net interest income
$
107,607

Provision for loan and lease losses
8,822

Noninterest income
118,459

Noninterest expense
207,513

Income before income taxes
9,731

Income tax expense
8,984

Net income
747

Preferred stock dividends
2,185

Net loss available to common stockholders
$
(1,438
)
Basic loss per total common share
$
(0.09
)
Diluted loss per total common share
$
(0.09
)