XML 36 R22.htm IDEA: XBRL DOCUMENT v3.5.0.2
Business Combinations (Tables)
6 Months Ended
Jun. 30, 2016
Business Combinations [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The following table summarizes the estimated fair values of assets acquired and liabilities assumed at the date of acquisition (in thousands).
 
Acquired
Book Value
Fair Value Adjustments
As Recorded by
First Mid Bank
Assets
 
 
 
     Cash
$
279,468

$

$
279,468

     Loans
155,774

(3,377
)
152,397

     Premises and equipment
4,547

(125
)
4,422

     Goodwill

14,274

14,274

     Core deposit intangible

6,216

6,216

     Other assets
1,433

(259
)
1,174

              Total assets acquired
$
441,222

$
16,729

$
457,951

Liabilities
 
 
 
     Deposits
$
452,810

$
837

$
453,647

     Securities sold under agreements to repurchase
3,797


3,797

     Other liabilities
507


507

              Total liabilities assumed
$
457,114

$
837

$
457,951

Business Acquisition, Pro Forma Information [Table Text Block]
The following unaudited pro forma condensed combined financial information presents the results of operations of the Company, including the effects of the purchase accounting adjustments and acquisition expenses, had the acquisition taken place at the beginning of the period (in thousands):
 
Three months ended
Six months ended
 
June 30,
June 30,
 
2015
2015
Net interest income
$
16,804

$
32,516

Provision for loan losses
184

548

Non-interest income
6,338

12,939

Non-interest expense
14,161

28,693

  Income before income taxes
8,797

16,214

Income tax expense
3,153

5,866

   Net income
$
5,644

$
10,348

Dividends on preferred shares
550

1,100

Net income available to common stockholders
$
5,094

$
9,248

 
 
 
Earnings per share
 
 
   Basic
$
0.71

$
1.30

   Diluted
$
0.66

$
1.22

 
 
 
Basic weighted average shares outstanding
7,198,980

7,112,309

Diluted weighted average shares outstanding
8,563,773

8,477,102


The unaudited pro forma condensed combined financial statements do not reflect any anticipated cost savings and revenue enhancements. Accordingly, the pro forma results of operations of the Company as of and after the business combination may not be indicative of the results that actually would have occurred if the combination had been in effect during the periods presented or of the results that may be attained in the future.