XML 46 R32.htm IDEA: XBRL DOCUMENT v3.22.0.1
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2021
Business Combination and Asset Acquisition [Abstract]  
Schedule of Merger Related Expenses The following table summarizes the merger related expenses for the years ended December 31, 2021, 2020 and 2019:
For the Year Ended December 31,
202120202019
(in thousands)
Data processing fees$253 $3,758 $2,514 
Professional fees343 3,638 4,239 
Employee severance payments663 7,727 2,942 
Other/miscellaneous fees244 824 808 
Merger related expenses$1,503 $15,947 $10,503 
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 
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, 2019Pro forma
Year ended
December 31, 2019
(in thousands, except per share amounts)(unaudited)
Net interest income$41,978 $27,411 $17,090 $329,327 
Credit loss expense6,117 4,481 385 2,686 
Non-interest income2,688 45 1,456 47,484 
Non-interest expense27,431 17,993 12,482 240,913 
Provision for income taxes2,686 1,204 1,193 23,870 
Net income$8,432 $3,778 $4,486 $109,342 
Fully diluted earnings per share$1.79 
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 Ending December 31,Amortization Expense
2022$4,718 
20233,984 
20243,250 
20252,516 
20261,784 
Thereafter1,963 
Total$18,215