XML 55 R42.htm IDEA: XBRL DOCUMENT v3.20.4
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2020
Business Acquisition [Line Items]  
Summary of consideration paid

(Dollars in thousands)

Issuance of 15,684,064 shares of common stock

to Presidio shareholders and holders of restricted stock

(stock price = $11.36 on October 11, 2019)

$

178,171

Consideration for Presidio stock options exchanged for

Heritage Commerce Corp stock options

7,426

Cash paid for fractional shares

1

Total consideration

$

185,598

Schedule of unaudited pro forma combined consolidated financial statements and related adjustments

For the Year Ended

December 31, 2019

December 31, 2018

(Unaudited)

(Dollars in thousands, except per share amounts)

Net interest income

   

$

163,555

$

160,044

Provision for loan losses

870

7,694

Noninterest income

11,291

10,795

Noninterest expense

92,708

97,563

Income before income taxes

81,268

65,582

Income tax expense

23,730

17,549

Net income

$

57,538

$

48,033

Net income per share - basic

$

0.98

$

0.84

Net income per share - diluted

$

0.96

$

0.83

Summary of pre-tax merger-related costs

For the Year Ended

    

December 31, 

December 31, 

December 31, 

2020

2019

2018

(Dollars in thousands)

Salaries and employee benefits

$

356

$

6,580

$

3,569

Other

2,245

4,500

5,598

Total merger-related costs

$

2,601

$

11,080

$

9,167

Presidio bank  
Business Acquisition [Line Items]  
Schedule of recognized identified assets acquired and liabilities assumed

As

As

Recorded

Fair

Recorded

by

Value

at

Presidio

Adjustments

Acquisition

(Dollars in thousands)

Assets acquired:

Cash and cash equivalents

$

117,989

$

(1)

(a)

$

117,988

Securities available-for-sale

44,647

422

(b)

45,069

Securities held-to-maturity

463

463

Loans

698,493

(12,529)

(c)

685,964

Allowance for loan losses

(7,463)

7,463

(d)

Premises and equipment, net

1,756

1,756

Other intangible assets

11,147

(e)

11,147

Other assets, net

43,539

(1,378)

(f)

42,161

Total assets acquired

$

899,424

$

5,124

904,548

Liabilities assumed:

Deposits

$

774,260

$

(1)

(g)

774,259

Subordinated Debt

10,000

(h)

10,000

Other borrowings

442

442

Other liabilities

17,916

211

(i)

18,127

Total liabilities assumed

$

802,618

$

210

802,828

Net assets acquired

101,720

Purchase price

185,598

Goodwill recorded in the merger

$

83,878

Explanation of certain fair value related adjustments for the Presidio merger:

(a)Represents cash paid for fractional shares in the transaction.
(b)Represents the fair value adjustment on investment securities available-for-sale.
(c)Represents the fair value adjustment to the net book value of loans includes an interest rate mark and credit mark adjustment.
(d)Represents the elimination of Presidio’s allowance for loan losses.
(e)Represents intangible assets recorded to reflect the fair value of core deposits and an above market lease. The core deposit asset was recorded as an identifiable intangible asset and is amortized on an accelerated basis over the estimated average life of the deposit base.  The above market lease liability will be accreted
on the straight line method over 60 months.
(f)Represents an adjustment to net deferred tax assets resulting from the fair value adjustments related to the acquired assets, liabilities assumed and identifiable intangible assets recorded.
(g)Represents the fair value adjustment on time deposits, which was amortized as interest expense.
(h)The Company acquired $10,000,000 of subordinated debt from the Presidio transaction.  The Presidio subordinated debt was redeemed on December 19, 2019.
(i)Represents adjustments to accrued accounts payable.