XML 39 R26.htm IDEA: XBRL DOCUMENT v3.19.1
Business Combinations (Tables)
3 Months Ended
Mar. 31, 2019
SCB Bancorp [Member]  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
 
Acquired
Book Value
Fair Value Adjustments
As Recorded by
SCB
Assets
 
 
 
     Cash and due from banks
$
65,112


$
65,112

     Investment Securities
97,545

(41
)
97,504

     Loans
255,429

(7,868
)
247,561

     Allowance for loan losses
(4,491
)
4,491


     Other real estate owned
783

(345
)
438

     Premises and equipment
10,115

953

11,068

     Goodwill
6,745

11,611

18,356

     Core deposit intangible

7,269

7,269

     Other Intangibles
1,228

11,070

12,298

     Other assets
24,858

(5,835
)
19,023

              Total assets acquired
$
457,324

21,305

$
478,629

Liabilities
 
 
 
     Deposits
$
348,314

(343
)
$
347,971

     Securities sold under agreements to repurchase
21,180


21,180

    FHLB advances
19,000

(29
)
18,971

     Other borrowings
7,724


7,724

     Junior subordinated debentures



     Other liabilities
15,477


15,477

              Total liabilities assumed
411,695

(372
)
411,323

             Net assets acquired
$
45,629

21,677

$
67,306

 
 
 
 
Consideration Paid
 
 
 
     Cash
 
 
$
19,046

     Common Stock
 
 
48,260

         Total consideration paid
 
 
$
67,306

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 SCB acquisition taken place at the beginning of the period (dollars in thousands):

 
Three months ended
 
March 31,
 
2018
Net interest income
$
26,552

Provision for loan losses
1,055

Non-interest income
12,704

Non-interest expense
24,218

  Income before income taxes
13,983

Income tax expense
3,584

   Net income
$
10,399

 
 
Earnings per share
 
   Basic
$
0.74

   Diluted
0.74

 
 
Basic weighted average shares outstanding
14,001,588

Diluted weighted average shares outstanding
14,018,818

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
Fair Value Adjustments
As Recorded by
First Bank
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]

Three months ended

March 31,

2018
Net interest income
$
28,049

Provision for loan losses
1,205

Non-interest income
8,320

Non-interest expense
21,783

  Income before income taxes
13,381

Income tax expense
3,429

   Net income
$
9,952

 
 
Earnings per share

   Basic
$
0.70

   Diluted
0.69

 
 
Basic weighted average shares outstanding
14,314,917

Diluted weighted average shares outstanding
14,332,147