XML 71 R47.htm IDEA: XBRL DOCUMENT v3.10.0.1
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2018
SCB Bancorp [Member]  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [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 Soy Capital Bank acquisition taken place at the beginning of the period (in thousands, except share data):
 
 
Twelve months ended December 31,
 
 
 
2018
 
2017
Net interest income
 
123,161

 
105,925

Provision for loan losses
 
8,667

 
7,462

Non-interest income
 
52,257

 
47,719

Non-interest expense
 
112,246

 
100,933

Income before income taxes
 
54,505

 
45,249

Income tax expense
 
12,711

 
16,352

Net income available to common stockholders
 
$
41,794

 
$
28,897

 
 
 
 
 
Earnings per share
 
 
 
 
Basic
 
$2.67
 
$2.08
Diluted
 
$2.67
 
$2.08
 
 
 
 
 
Basic weighted average shares outstanding
 
15,646,359

 
13,862,230

Diluted weighted average shares outstanding
 
15,659,818

 
13,867,105

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 Soy Capital Bank acquisition taken place at the beginning of the period (in thousands, except share data):
 
 
Twelve months ended December 31,
 
 
 
2018
 
2017
Net interest income
 
123,161

 
105,925

Provision for loan losses
 
8,667

 
7,462

Non-interest income
 
52,257

 
47,719

Non-interest expense
 
112,246

 
100,933

Income before income taxes
 
54,505

 
45,249

Income tax expense
 
12,711

 
16,352

Net income available to common stockholders
 
$
41,794

 
$
28,897

 
 
 
 
 
Earnings per share
 
 
 
 
Basic
 
$2.67
 
$2.08
Diluted
 
$2.67
 
$2.08
 
 
 
 
 
Basic weighted average shares outstanding
 
15,646,359

 
13,862,230

Diluted weighted average shares outstanding
 
15,659,818

 
13,867,105

First BancTrust [Member]  
Business Acquisition [Line Items]  
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 the First Bank acquisition (in thousands).
 
Acquired
Book Value
Adjustments
As Recorded by
First Bank & Trust
Assets
 
 
 
     Cash & due from banks
$
20,598

 
$
20,598

     Investment Securities
59,906

(320
)
59,586

     Loans
371,156

(7,875
)
363,281

     Allowance for loan losses
(4,412
)
4,412


     Other real estate owned
547

(12
)
535

     Premises and equipment
10,126

(689
)
9,437

     Goodwill
543

25,948

26,491

     Core deposit intangible

5,224

5,224

     Other assets
16,389

(256
)
16,133

              Total assets acquired
$
474,853

$
26,432

$
501,285

Liabilities and Stockholders' Equity
 
 
 
     Deposits
$
384,323

$
1,301

$
385,624

     FHLB advances
31,000

(328
)
30,672

     Subordinated debentures
6,186

(1,451
)
4,735

     Other liabilities
8,665

(36
)
8,629

              Total liabilities assumed
430,174

(514
)
429,660

              Net assets acquired
$
44,679

$
26,946

$
71,625

 
 
 
 
Consideration Paid
 
 
 
     Cash
 
 
$
10,275

     Common stock
 
 
61,350

              Total consideration paid
 
 
$
71,625

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 First Bank acquisition taken place at the beginning of the period (in thousands, except share data):
 
 
Twelve months ended December 31,
 
 
 
2018
 
2017
Net interest income
 
117,450

 
110,990

Provision for loan losses
 
8,867

 
8,365

Non-interest income
 
36,526

 
34,060

Non-interest expense
 
94,464

 
94,843

Income before income taxes
 
50,645

 
41,842

Income tax expense
 
12,456

 
15,849

Net income available to common stockholders
 
$
38,189

 
$
25,993

 
 
 
 
 
Earnings per share
 
 
 
 
Basic
 
$2.60
 
$1.83
Diluted
 
$2.59
 
$1.83
 
 
 
 
 
Basic weighted average shares outstanding
 
14,704,888

 
14,175,559

Diluted weighted average shares outstanding
 
14,721,708

 
14,180,434