XML 50 R39.htm IDEA: XBRL DOCUMENT v3.19.1
Acquisition - The Banc Ed Corp. (Details)
$ / shares in Units, $ in Thousands, shares in Millions
 3 Months Ended
Aug. 21, 2019
$ / shares
Jan. 31, 2019
USD ($)
$ / shares
shares
Mar. 31, 2019
USD ($)
$ / shares
Mar. 31, 2018
USD ($)
$ / shares
Dec. 31, 2018
USD ($)
Consideration paid          
Goodwill     $ 314,343   $ 267,685
Banc Ed          
Merger agreement          
Share consideration conversion ratio 8.2067        
Per share cash consideration entitled (in dollars per share) | $ / shares $ 111.53        
Number of common shares issued for acquisition | shares   6.7      
Market value of common stock issued   $ 166,500      
Common stock   $ 166,515      
Share price | $ / shares   $ 24.76      
Assets acquired:          
Cash and cash equivalents   $ 42,013      
Securities   692,684      
Loans held for sale   2,157      
Portfolio loans   873,336      
Premises and equipment   31,929      
Other intangible assets   32,617      
Mortgage servicing rights   6,946      
Other assets   57,296      
Total assets acquired   1,738,978      
Liabilities assumed:          
Deposits   1,439,203      
Other borrowings   63,439      
Other liabilities   25,079      
Total liabilities assumed   1,527,721      
Net assets acquired   211,257      
Consideration paid          
Cash   91,400      
Common stock   166,515      
Total consideration paid   257,915      
Goodwill   46,658      
Aggregate principal outstanding   889,300      
Fair value of performing loans, including loans held for sale   871,000      
Amount expected to be accreted, gross   17,000      
Contractual amount of PCI loans   3,900      
Accretable discount on PCI loans   200      
Fair value of credit-impaired loans   $ 2,300      
Total revenues (net interest income plus non-interest income)     12,300    
Net income     3,600    
Banc Ed | Pro Forma          
Consideration paid          
Total revenues (net interest income plus non-interest income)     100,652,000 $ 101,119,000  
Net income     $ 27,390,000 $ 25,813,000  
Diluted earnings per common share (in dollars per share) | $ / shares     $ 490,000.00 $ 470,000.00  
Banc Ed | Non-interest expense          
Merger agreement          
Business acquisition expenses     $ 1,000