XML 73 R47.htm IDEA: XBRL DOCUMENT v3.8.0.1
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2017
Business Combinations [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The purchase was accounted for under the acquisition method in accordance with Accounting Standards Codification (“ASC”) 805, “Business Combinations,” and accordingly the assets and liabilities were recorded at their fair values on the date of acquisition.




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):
 
 
Twelve months ended
 
 
December 31, 2015
Net interest income
 
66,680

Provision for loan losses
 
1,483

Non-interest income
 
26,001

Non-interest expense
 
59,944

Income before income taxes
 
31,254

Income tax expense
 
11,207

Net income
 
20,047

Dividends on preferred shares
 
2,200

Net income available to common stockholders
 
$
17,847

 
 
 
Earnings per share
 
 
Basic
 
$2.30
Diluted
 
$2.19
 
 
 
Basic weighted average shares outstanding
 
7,775,490

Diluted weighted average shares outstanding
 
9,137,689


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.