XML 23 R16.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Goodwill and Intangible Assets
3 Months Ended
Mar. 31, 2024
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill and Intangible Assets

Note 5 -- Goodwill and Intangible Assets

The Company has goodwill from business combinations, intangible assets from branch acquisitions, identifiable intangible assets assigned to core deposit relationships and customer lists of First Mid Wealth Management Company and First Mid Insurance. The following table presents gross carrying value and accumulated amortization by major intangible asset class as of March 31, 2024 and December 31, 2023 (in thousands):

 

 

 

March 31, 2024

 

 

December 31, 2023

 

 

 

Gross Carrying
Value

 

 

Accumulated
Amortization

 

 

Gross Carrying
Value

 

 

Accumulated
Amortization

 

Goodwill not subject to amortization

 

$

200,221

 

 

$

3,760

 

 

$

200,221

 

 

$

3,760

 

Intangibles from branch acquisition

 

 

3,015

 

 

 

3,015

 

 

 

3,015

 

 

 

3,015

 

Core deposit intangibles

 

 

79,945

 

 

 

37,520

 

 

 

79,945

 

 

 

34,966

 

Other intangibles

 

 

26,552

 

 

 

11,198

 

 

 

26,552

 

 

 

10,620

 

 

$

309,733

 

 

$

55,493

 

 

$

309,733

 

 

$

52,361

 

Goodwill of $50.1 million was recorded for the acquisition and merger of Blackhawk Bancorp, Inc. during the third quarter of 2023. All of the goodwill was assigned to the banking division of the Company. The goodwill will not be deductible for tax purposes.

The following table provides a reconciliation of the purchase price paid for the acquisition of Blackhawk and the amount of goodwill recorded (in thousands):

Unallocated purchase price

 

 

 

$

26,955

 

Less purchase accounting adjustments:

 

 

 

 

 

Fair value of securities

$

(25,521

)

 

 

 

Fair value of loans, net

 

(43,477

)

 

 

 

Fair value of premises and equipment

 

(3,856

)

 

 

 

Fair value of time deposits

 

2,311

 

 

 

 

Fair value of subordinated and jr subordinated debentures

 

3,707

 

 

 

 

Increase in core deposit intangible

 

33,731

 

 

 

 

Increase in mortgage servicing rights

 

3,344

 

 

 

 

Other assets

 

6,619

 

 

 

 

 

 

 

 

(23,142

)

 

 

 

$

50,097

 

During the quarter ended June 30, 2023, goodwill of $6 million was recorded for the acquisition of the stock of Purdum, Gray, Ingledue, Beck, Inc., in connection with its insurance business. First Mid Insurance was assigned all this goodwill. The following provides a reconciliation of the purchase price paid for Purdum, Gray, Ingledue, Beck, Inc. and the amount of goodwill recorded (in thousands):

Unallocated purchase price

 

 

 

$

10,145

 

Less purchase accounting adjustments:

 

 

 

 

 

Insurance Company intangible

$

5,770

 

 

 

 

Other liabilities

 

(1,576

)

 

 

 

 

 

 

 

4,194

 

 

 

 

 

$

5,951

 

The Company has mortgage servicing rights acquired in previous acquisitions. The following table summarizes the activity pertaining to mortgage servicing rights included in intangible assets as of March 31, 2024, March 31, 2023 and December 31, 2023 (in thousands):

 

 

 

March 31, 2024

 

 

March 31, 2023

 

 

December 31, 2023

 

Beginning balance

 

$

6,859

 

 

$

331

 

 

$

331

 

Mortgage servicing rights acquired during period

 

 

 

 

 

 

 

 

7,070

 

Adjustment to valuation reserve

 

 

(33

)

 

 

 

 

 

(8

)

Mortgage servicing rights amortized

 

 

(364

)

 

 

(17

)

 

 

(524

)

Interest only strip

 

 

(3

)

 

 

(2

)

 

 

(10

)

Ending balance

 

$

6,459

 

 

$

312

 

 

$

6,859

 

 

Total amortization expense for three months ended March 31, 2024 and 2023 was as follows (in thousands):

 

 

 

Three months ended

 

 

 

March 31,

 

 

 

2024

 

 

2023

 

Core deposit intangibles

 

$

2,554

 

 

$

1,049

 

Customer list intangibles

 

 

579

 

 

 

456

 

Mortgage servicing rights

 

 

364

 

 

 

17

 

 

 

$

3,497

 

 

$

1,522

 

Aggregate amortization expense for the current year and estimated amortization expense for each of the five succeeding years is shown in the table below (in thousands):

 

Aggregate amortization expense:

 

 

 

For period 01/01/24 - 03/31/24

 

$

3,497

 

Estimated amortization expense:

 

 

 

For period 04/01/24 - 12/31/24

 

 

9,982

 

For year ended 12/31/25

 

 

12,158

 

For year ended 12/31/26

 

 

10,570

 

For year ended 12/31/27

 

 

9,351

 

For year ended 12/31/28

 

 

8,183

 

In accordance with the provisions of SFAS No. 142, Goodwill and Other Intangible Assets,” codified within ASC 350, the Company performed testing of goodwill for impairment as of May 31, 2023 and determined that, as of that date, goodwill was not impaired. Management also concluded that the remaining amounts and amortization periods were appropriate for all intangible assets.