XML 80 R26.htm IDEA: XBRL DOCUMENT v2.4.1.9
Business Combinations and Divestitures (Tables)
9 Months Ended
Sep. 30, 2014
Schedule of Loans Acquired in Business Combination

Information about the acquired loan portfolio subject to purchased credit impaired (PCI) loan accounting guidance as of the acquisition date is as follows:

PCI Loans:

 

 

 

 

 

PCI

 

Contractual balance at acquisition

 

 

 

$

5,009

 

Contractual cash flows not expected to be collected

   (nonaccretable difference)

 

 

 

 

(873

)

Expected cash flows at acquisition

 

 

 

$

4,136

 

Accretable yield

 

 

 

 

(482

)

Fair value of acquired PCI loans

 

 

 

$

3,654

 

 

Doral Healthcare Acquisition  
Summary of Fair Values of the Identifiable Assets Acquired and Liabilities Assumed

A summary of the fair values of assets acquired, liabilities assumed, consideration paid, and the resulting goodwill is as follows:

 

Assets acquired:

 

 

 

 

Loans

 

$

45,334

 

Customer relationship intangible

 

 

2,029

 

Premises and equipment

 

 

50

 

Other assets

 

 

276

 

 

 

$

47,689

 

Liabilities assumed:

 

 

 

 

Customer deposits

 

 

128

 

Fair value of net assets acquired

 

$

47,561

 

Cash paid

 

 

49,482

 

Goodwill

 

$

1,921

 

 

NBI Acquisition  
Summary of Fair Values of the Identifiable Assets Acquired and Liabilities Assumed

A summary of the fair values of assets acquired, liabilities assumed, consideration paid and the resulting bargain purchase gain is as follows:

 

Assets acquired:

 

 

 

 

Cash and cash equivalents

 

$

89,990

 

Securities

 

 

160,450

 

Loans

 

 

568,358

 

FHLB and Federal Reserve Bank stock

 

 

4,507

 

Premises and equipment

 

 

19,358

 

Other real estate owned

 

 

11,285

 

Intangible assets

 

 

15,091

 

Bank-owned life insurance

 

 

28,435

 

Deferred income taxes

 

 

17,237

 

Other assets

 

 

22,023

 

 

 

 

936,734

 

Liabilities assumed:

 

 

 

 

Deposits

 

 

793,256

 

Customer repurchase agreements

 

 

19,927

 

Senior secured note

 

 

11,858

 

Junior subordinated debentures

 

 

24,120

 

Federal Home Loan Bank advances

 

 

5,003

 

Accrued interest and dividends payable

 

 

7,282

 

Other liabilities

 

 

7,988

 

 

 

 

869,434

 

Fair value of net assets acquired

 

 

67,300

 

Cash paid to NBI common and preferred shareholders

 

 

15,277

 

Common stock issued by TBI (1,029,045 shares)

 

 

11,916

 

TBI Preferred stock Series B Issued

 

 

5,196

 

Senior Preferred Stock, Series T-1 and T-2 assumed

 

 

25,897

 

Consideration paid

 

 

58,286

 

Bargain Purchase Gain

 

$

(9,014

)