XML 44 R31.htm IDEA: XBRL DOCUMENT v3.20.4
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2020
Business Combinations [Abstract]  
Schedule of Merger Related Expenses The following table summarizes the merger related expenses for the years ended December 31, 2020, 2019 and 2018 was as follows:
For the Year Ended December 31,
202020192018
(in thousands)
Data processing fees$3,758 $2,514 $6,017 
Professional fees3,638 4,239 4,414 
Employee severance payments7,727 2,942 15,660 
Other/miscellaneous fees824 808 820 
Merger related expenses$15,947 $10,503 $26,911 
Schedule of Estimated Fair Value of the Assets Acquired and the Liabilities Assumed as Date of Acquisition
The following table summarizes the estimated fair values of the assets acquired and the liabilities assumed at the date of the acquisition for Two River, net of total consideration paid (in thousands):
At January 1, 2020
Estimated
Fair Value
Total purchase price:$197,050 
Assets acquired:
Cash and cash equivalents$51,102 
Securities64,381 
Loans940,072 
Accrued interest receivable2,382 
Bank owned life insurance22,440 
Deferred tax assets, net3,158 
Other assets15,956 
Core deposit intangible12,130 
Total assets acquired1,111,621 
Liabilities assumed:
Deposits(941,750)
Other liabilities(59,026)
Total liabilities assumed(1,000,776)
Net assets acquired$110,845 
Goodwill recorded in the merger$86,205 
The following table summarizes the estimated fair values of the assets acquired and the liabilities assumed at the date of the acquisition for Country Bank, net of total consideration paid (in thousands):
At January 1, 2020
Estimated
Fair Value
Total purchase price:$112,836 
Assets acquired:
Cash and cash equivalents$20,799 
Securities144,499 
Loans618,408 
Accrued interest receivable1,779 
Deferred tax assets, net(3,117)
Other assets9,195 
Core deposit intangible2,117 
Total assets acquired793,680 
Liabilities assumed:
Deposits(652,653)
Other liabilities(67,240)
Total liabilities assumed(719,893)
Net assets acquired$73,787 
Goodwill recorded in the merger$39,049 
The following table summarizes the estimated fair values of the assets acquired and the liabilities assumed at the date of the acquisition for Capital Bank, net of total consideration paid (in thousands):
At January 31, 2019
Estimated Fair Value
Total Purchase Price:$76,834 
Assets acquired:
Cash and cash equivalents$59,748 
Securities103,775 
Loans307,300 
Accrued interest receivable1,390 
Bank owned life insurance10,460 
Deferred tax assets, net4,101 
Other assets4,980 
Core deposit intangible2,662 
Total assets acquired494,416 
Liabilities assumed:
Deposits(449,018)
Other liabilities(5,210)
Total liabilities assumed(454,228)
Net assets acquired$40,188 
Goodwill recorded in the merger$36,646 
The following table summarizes the estimated fair values of the assets acquired and the liabilities assumed at the date of the
acquisition for Sun, net of the total consideration paid (in thousands):
At January 31, 2018
Estimated Fair Value
Total Purchase Price:$474,930 
Assets acquired:
Cash and cash equivalents$68,632 
Securities254,522 
Loans1,517,345 
Accrued interest receivable5,621 
Bank owned life insurance85,238 
Deferred tax assets, net57,597 
Other assets43,202 
Core deposit intangible11,897 
Total assets acquired2,044,054 
Liabilities assumed:
Deposits(1,616,073)
Borrowings(127,727)
Other liabilities(13,242)
Total liabilities assumed(1,757,042)
Net assets acquired$287,012 
Goodwill recorded in the merger$187,918 
Business Acquisition, Pro Forma Information
Two River Actual from January 1, 2020 to December 31, 2020Country Bank Actual from January 1, 2020 to December 31, 2020Capital Bank Actual from January 31, 2019 to December 31, 2019Sun Actual from January 31, 2018 to December 31, 2018Pro forma
Year ended
December 31, 2019
Pro forma
Year ended
December 31, 2018
(in thousands, except per share amounts)(unaudited)
Net interest income$41,978 $27,411 $17,090 $63,889 $329,327 $337,118 
Credit loss expense6,117 4,481 385 1,215 2,686 4,545 
Non-interest income2,688 45 1,456 7,961 47,484 43,677 
Non-interest expense27,431 17,993 12,482 35,184 240,913 258,072 
Provision for income taxes
2,686 1,204 1,193 7,090 23,870 21,098 
Net income$8,432 $3,778 $4,486 $28,361 $109,342 $97,080 
Fully diluted earnings per share$1.79 $1.56 
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense
The estimated future amortization expense for the core deposit intangible over the next five years and thereafter is as follows (in thousands):
For the Year Ended December 31,Amortization Expense
2021$5,452 
20224,718 
20233,984 
20243,250 
20252,516 
Thereafter3,748 
Total$23,668