XML 39 R27.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisition (Tables)
12 Months Ended
Dec. 31, 2015
Business Combinations [Abstract]  
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense
At December 31, 2015, the future estimated amortization expense is as follows:
(in thousands)
2016

2017

2018

2019

2020

Thereafter

Total

Core deposit intangible amortization
$
533

$
472

$
413

$
388

$
365

$
942

$
3,113

Schedule of Pro Forma Revenue and Earnings
The following table presents NorCal Community Bancorp's revenue (interest income and non-interest income) and earnings included in our consolidated statement of comprehensive income for the year ended December 31, 2013. This pro forma information does not necessarily reflect the results of operations that would have resulted had the acquisition been completed on January 1, 2013, nor is it indicative of the results of operations in future periods.
Pro Forma Revenue and Earnings
 
(in thousands)
Revenue

Earnings

Actual from November 29, 2013 to December 31, 2013 of NorCal only
$
1,239

$
70

2013 supplemental pro forma of the combined entity from January 1, 2013 to December 31, 20131
$
79,586

$
14,514

 
 
 
1  2013 supplemental pro forma earnings include $3.7 million of one-time acquisition related expenses booked at Bank of Marin Bancorp and $1.9 million of one-time acquisition related expenses booked at NorCal Community Bancorp in 2013.
Schedule of Acquisition Related Costs
We incurred one-time third-party acquisition-related expenses in the consolidated statements of comprehensive income in 2014 and 2013 as follows:
(in thousands)
2014
2013
 
 
 
 
 
Data processing
$
442

$
2,807

*
Professional services

660

 
Personnel severance
304

203

 
Other

74

 
   Total
$
746

$
3,744

 
 
 
 
 
*Primarily relates to NorCal's core processing system contract termination and deconversion fees.