Annual report pursuant to Section 13 and 15(d)

Acquisitions

v2.4.0.6
Acquisitions
12 Months Ended
Dec. 31, 2011
Acquisitions [Abstract]  
Acquisitions

2. ACQUISITIONS

Harrisonburg Branch Acquisition

On May 20, 2011 the Company completed the purchase of the NewBridge Bank branch in Harrisonburg, Virginia and a potential branch site in Waynesboro, Virginia. Under the parties' agreement, the Company purchased loans of $72.5 million, assumed deposit liabilities of $48.9 million, and purchased the related fixed assets of the branch. The Company operates the acquired bank branch under the name Union First Market Bank (the "Harrisonburg branch"). The acquisition, which allowed the Company to establish immediately a meaningful presence in a new banking market, is consistent with the Company's secondary growth strategy of expanding operations along the Interstate Route 81 corridor. The Company's consolidated statements of income include the results of operations of the Harrisonburg branch from the closing date of the acquisition.

In connection with the acquisition, the Company recorded $1.8 million of goodwill and $9,500 of core deposit intangibles. The core deposit intangible of $9,500 was expensed in the current period. The recorded goodwill was allocated to the community banking segment of the Company and is deductible for tax purposes.

 

The Company acquired the $72.5 million loan portfolio at a fair value discount of $1.7 million. The discount represents expected credit losses, adjustments to market interest rates and liquidity adjustments. The performing loan portfolio fair value estimate was $70.5 million and the impaired loan portfolio fair value estimate was $276,000.

The consideration paid for the Harrisonburg branch and the amounts of acquired identifiable assets and liabilities as of the acquisition date were as follows (dollars in thousands):

 

Purchase price:

  

Cash

   $ 26,437   
  

 

 

 

Total purchase price

     26,437   

Identifiable assets:

  

Cash and due from banks

     230   

Loans and leases

     70,817   

Core deposit intangible

     10   

Other assets

     2,481   
  

 

 

 

Total assets

     73,538   
  

 

 

 

Liabilities and equity:

  

Deposits

     48,869   

Other liabilities

     65   
  

 

 

 

Total liabilities

     48,934   
  

 

 

 

Net assets acquired

     24,604   
  

 

 

 
  

 

 

 

Goodwill resulting from acquisition

   $ 1,833   
  

 

 

 

For the year ended December 31, 2011, interest income of approximately $3.3 million was recorded on loans acquired in the Harrisonburg branch acquisition. The outstanding principal balance and the carrying amount of these loans included in the consolidated balance sheet at December 31, 2011 are as follows (dollars in thousands):

 

Outstanding principal balance

   $ 54,953   

Carrying amount

   $ 53,359   

Loans obtained in the acquisition of the Harrisonburg branch for which there is specific evidence of credit deterioration and for which it was probable that the Company would be unable to collect all contractually required principal and interest payments represent less than 0.01% of the Company's consolidated assets and, accordingly, are not considered material.

The amounts of the Harrisonburg branch revenue and earnings included in the Company's consolidated income statement for the year ended December 31, 2011, and the revenue and earnings of the combined entity had the acquisition date been January 1, 2010, are presented in the pro forma table below. These results combine the historical results of the Harrisonburg branch into the Company's consolidated statement of income and, while certain adjustments were made for the estimated impact of certain fair valuation adjustments and other acquisition-related activity, they are not indicative of what would have occurred had the acquisition taken place on January 1, 2010. In particular, no adjustments have been made to include provision for loan losses in 2010 on the acquired loan portfolio and related branch specific income taxes. The disclosure of the Harrisonburg branch post-acquisition revenue and net income were not practicable due to combining its operations with the Bank upon closing of the acquisition.

 

     Pro forma
for the year ended
December 31,
 
     2011      2010  
(dollars in thousands)              

Total revenues

   $ 234,450       $ 242,819   

Net income

   $ 31,847       $ 26,831   

The 2011 supplemental pro forma earnings were adjusted to exclude $426,000 of acquisition-related costs incurred in 2011 and $776,000 of nonrecurring income principally related to the fair value adjustments to acquisition-date loans and deposits. The 2011 supplemental pro forma earnings were adjusted to include these charges.

Acquisition related expenses associated with the acquisition of Harrisonburg branch were $426,000 for the year ended December 31, 2011, and are recorded in "Other operating expenses" in the Company's consolidated statements of income. There were no acquisition related expenses related to the Harrisonburg branch for the year ended December 31, 2010. Such costs principally included system conversion and operations integration charges which have been expensed as incurred.

First Market Bank Acquisition

On February 1, 2010, the Company completed the acquisition of First Market Bank, in an all stock transaction. First Market Bank's common shareholders received 6,273.259 shares of the Company's common stock in exchange for each share of First Market Bank's common stock, resulting in the Company issuing 6,701,478 common shares. The Series A preferred shareholder of First Market Bank received 775,795 shares of the Company's common stock in exchange for all shares of the FMB Series A preferred stock. In connection with the transaction, the Company issued a total of 7,477,273 common shares with an acquisition date fair value of $96.1 million. The Series B and Series C preferred shareholder of First Market Bank received 35,595 shares of the Company's Series B preferred stock in exchange for all shares of the Series B and Series C preferred stock.

The transaction was accounted for using the acquisition method of accounting and, accordingly, assets acquired, liabilities assumed and consideration exchanged were recorded at estimated fair values on the acquisition date. The consideration paid for First Market Bank and the amounts of acquired identifiable assets and liabilities and preferred equity assumed as of the acquisition date were as follows (dollars in thousands):

 

Purchase price:

  

Value of:

  

Common shares issued (7,477,273 shares)

   $ 96,083   

U. S. Treasury investment in First Market Bank

     34,192   
  

 

 

 

Total purchase price

     130,275   

Identifiable assets:

  

Cash and due from banks

     137,460   

Investment securities

     218,676   

Loans and leases

     981,541   

Core deposit intangible

     26,400   

Other assets

     51,049   
  

 

 

 

Total assets

     1,415,126   
  

 

 

 

Liabilities and equity:

  

Deposits

     1,208,323   

Short-term borrowings

     60,000   

Long-term borrowings

     15,789   

Other liabilities

     1,832   
  

 

 

 

Total liabilities

     1,285,944   
  

 

 

 

Net assets acquired

     129,182   
  

 

 

 
  

 

 

 

Goodwill resulting from acquisition

   $ 1,093   
  

 

 

 

Interest income on acquired loans for the years ended December 31, 2011 and 2010 was approximately $36.9 million and $49.2 million, respectively. The outstanding principal balance and the carrying amount of these loans included in the consolidated balance sheet at December 31, 2011 and 2010 are as follows (dollars in thousands):

 

December 31, 2011:

  

Outstanding principal balance

   $ 632,602   

Carrying amount

   $ 620,048   

December 31, 2010:

  

Outstanding principal balance

   $ 835,706   

Carrying amount

   $ 813,947   

Loans obtained in the acquisition of the First Market Bank for which there is specific evidence of credit deterioration and for which it was probable that the Company would be unable to collect all contractually required principal and interest payments represent less than 0.25% of the Company's consolidated assets and, accordingly, are not considered material.