XML 24 R14.htm IDEA: XBRL DOCUMENT v3.22.1
Goodwill and Intangible Assets
3 Months Ended
Mar. 31, 2022
Goodwill And Intangible Assets Disclosure [Abstract]  
Goodwill and Intangible Assets


27

 

 

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, 2022 and December 31, 2021 (in thousands):

 

 

 

March 31, 2022

 

 

December 31, 2021

 

 

 

Gross Carrying

Value

 

 

Accumulated

Amortization

 

 

Gross Carrying

Value

 

 

Accumulated

Amortization

 

Goodwill not subject to amortization (effective 1/1/02)

 

$

144,225

 

 

$

3,760

 

 

$

115,613

 

 

$

3,760

 

Intangibles from branch acquisition

 

 

3,015

 

 

 

3,015

 

 

 

3,015

 

 

 

3,015

 

Core deposit intangibles

 

 

45,355

 

 

 

25,074

 

 

 

39,435

 

 

 

24,085

 

Other intangibles

 

 

20,561

 

 

 

7,240

 

 

 

20,561

 

 

 

6,808

 

 

 

$

213,156

 

 

$

39,089

 

 

$

178,624

 

 

$

37,668

 

 

During the first quarter of 2022, goodwill of $28.6 million was provisionally recorded for the acquisition and merger of Delta Bancshares Company.  All this goodwill was assigned to the banking unit of the Company.   

During the second quarter of 2021, goodwill of $1.4 million was recorded for the acquisition of certain assets used by BBM & Associates Inc., in connection with its trucking insurance business.  All this goodwill was assigned to First Mid Insurance.  

Goodwill of $8.9 million was provisionally recorded for the acquisition and merger of LINCO Bancshares, Inc. (“LINCO”) during the first quarter of 2021. All this goodwill was assigned to the banking unitt of the Company. This goodwill was subsequently adjusted to $5.4 million to reflect adjustments made to finalize the purchase accounting.

 

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

 

Unallocated purchase price

 

 

 

 

$

29,791

 

Less purchase accounting adjustments:

 

 

 

 

 

 

 

Fair value of securities

$

(2,836

)

 

 

 

 

Fair value of loans, net

 

(3,399

)

 

 

 

 

Fair value of premises and equipment

 

3,508

 

 

 

 

 

Fair value of time deposits

 

(1,759

)

 

 

 

 

Fair value of FHLB advances

 

(75

)

 

 

 

 

Core deposit intangible

 

5,920

 

 

 

 

 

Other assets

 

(623

)

 

 

 

 

Other liabilities

 

444

 

 

 

 

 

 

 

 

 

 

 

1,180

 

 

 

 

 

 

$

28,611

 

 

 

 

 

 

 

 

 

28

 

 

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

 

Unallocated purchase price

 

 

 

 

$

12,248

 

Less purchase accounting adjustments:

 

 

 

 

 

 

 

Fair value of securities

$

264

 

 

 

 

 

Fair value of loans, net

 

(2,818

)

 

 

 

 

Fair value of other real estate owned

 

915

 

 

 

 

 

Fair value of premises and equipment

 

6,360

 

 

 

 

 

Fair value of time deposits

 

(2,081

)

 

 

 

 

Fair value of FHLB advances

 

(975

)

 

 

 

 

Core deposit intangible

 

2,025

 

 

 

 

 

Other assets

 

3,293

 

 

 

 

 

Other liabilities

 

(184

)

 

 

 

 

 

 

 

 

 

 

6,799

 

 

 

 

 

 

$

5,449

 

 

 

 

 

 

 

 

 

 

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, 2022, March 31, 2021 and December 31, 2021 (in thousands):

 

 

 

March 31, 2022

 

 

March 31, 2021

 

 

December 31, 2021

 

Beginning balance

 

$

420

 

 

$

516

 

 

$

516

 

Fair market value adjustment

 

 

106

 

 

 

210

 

 

 

544

 

Mortgage servicing rights amortized

 

 

(101

)

 

 

(177

)

 

 

(629

)

Interest only strip

 

 

7

 

 

 

2

 

 

 

(11

)

Ending balance

 

$

432

 

 

$

551

 

 

$

420

 

Total amortization expense for three months ended March 31, 2022 and 2021 was as follows (in thousands):

 

 

 

Three months ended March 31,

 

 

 

2022

 

 

2021

 

Core deposit intangibles

 

$

989

 

 

$

710

 

Customer list intangibles

 

 

432

 

 

 

333

 

Mortgage servicing rights

 

 

101

 

 

 

177

 

 

 

$

1,522

 

 

$

1,220

 

 

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 01/01/22-03/31/22

 

$

1,522

 

Estimated amortization expense:

 

 

 

 

For period 04/01/22-12/31/22

 

 

4,681

 

For year ended 12/31/23

 

 

5,799

 

For year ended 12/31/24

 

 

5,291

 

For year ended 12/31/25

 

 

4,741

 

For year ended 12/31/26

 

 

3,852

 

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 September 30, 2021 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.