XML 33 R24.htm IDEA: XBRL DOCUMENT v3.22.2
Acquisitions (Tables)
6 Months Ended
Jun. 30, 2022
Business Combination and Asset Acquisition [Abstract]  
Schedule of Preliminary Valuations of the Fair Value of Assets Acquired and Liabilities Assumed
Under the acquisition method of accounting, the total purchase price is allocated to net tangible and intangible assets based on their current estimated fair values on the date of the acquisition. Based on preliminary valuations of the fair value of tangible and intangible assets acquired and liabilities assumed, which are based on assumptions that are subject to change based on the timing of the transaction, the purchase price for the Level One acquisition is detailed in the following table. If, prior to the end of the one-year measurement period for finalizing the purchase price allocation, information becomes available about facts and circumstances that existed as of the acquisition date, which would indicate adjustments are required to the purchase price allocation, such adjustments will be included in the purchase price allocation retrospectively.

Fair Value
Cash and due from banks$217,104 
Investment securities370,658 
Loans held for sale7,951 
Loans1,629,273 
Allowance for credit losses - loans(16,599)
Premises and equipment11,848 
Federal Home Loan Bank stock11,688 
Interest receivable7,188 
Cash surrender value of life insurance30,143 
Tax asset, deferred and receivable13,174 
Other assets41,690 
Deposits(1,930,790)
Securities sold under repurchase agreements(1,521)
Federal Home Loan Bank advances(160,043)
Subordinated debentures(32,631)
Interest payable(1,065)
Other liabilities(42,813)
Net tangible assets acquired155,255 
Other intangibles18,642 
Goodwill167,816 
Purchase price$341,713 
Under the acquisition method of accounting, the total purchase price is allocated to net tangible and intangible assets based on their current estimated fair value on the date of the acquisition. Based on the fair value of tangible and intangible assets acquired and liabilities assumed, which are based on assumptions that are subject to change based on the timing of the transaction, the purchase price for the Hoosier acquisition is detailed in the following table.

Fair Value
Cash and cash equivalents$292 
Other assets35 
Other liabilities(816)
Net tangible assets acquired(489)
Customer relationship intangible2,247 
Goodwill1,467 
Purchase price$3,225 
Schedule of Pro Forma Financial Information of Consolidated Financial Statements Since the Acquisition Date
The results of operations of Level One have been included in the Corporation's consolidated financial statements since the acquisition date. The following schedule includes pro forma results for the three and six months ended June 30, 2022 and the annual period ended December 31, 2021 as if the Level One acquisition occurred as of the beginning of the periods presented. Pro forma financial information of the Hoosier acquisition is not included in the table below as it is deemed immaterial.

Three Months Ended
June 30, 2022
Six Months Ended
June 30, 2022
Total revenue (net interest income plus other income)$156,938 $306,153 
Net income$38,990 $84,528 
Net income available to common stockholders$38,521 $83,590 
Earnings per common share:
Basic$0.64 $1.42 
Diluted$0.63 $1.41 

2021
Total revenue (net interest income plus other income)$621,946 
Net income$237,031 
Net income available to common stockholders$235,156 
Earnings per common share:
Basic$3.96 
Diluted$3.95