XML 39 R28.htm IDEA: XBRL DOCUMENT v3.5.0.2
Note 9 - Acquisition of Community State Bank and Common Stock Offering (Tables)
9 Months Ended
Sep. 30, 2016
Notes Tables  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
   
As of
 
   
August 31, 2016
 
ASSETS
 
 
 
 
Cash and due from banks
  $ 10,094,645  
Federal funds sold
    698,000  
Interest-bearing deposits at financial institutions
    14,730,157  
Securities
    102,640,029  
Loans/leases receivable, net
    419,029,277  
Premises and equipment
    20,684,880  
Core deposit intangible
    6,352,653  
Restricted investment securities
    1,512,900  
Other real estate owned
    650,000  
Other assets
    4,763,224  
Total assets acquired
  $ 581,155,765  
         
LIABILITIES
 
 
 
 
Deposits
  $ 486,298,262  
FHLB advances
    20,368,877  
Other liabilities
    4,897,564  
Total liabilities assumed
  $ 511,564,703  
         
Net assets acquired
  $ 69,591,062  
         
CONSIDERATION PAID:
 
 
 
 
Cash
  $ 80,000,000  
Total consideration paid
  $ 80,000,000  
         
Goodwill
  $ 10,408,938  
Business Combination, Purchased Loans as of The Acquisition Date [Table Text Block]
   
PCI
   
Performing
         
   
Loans
   
Loans
   
Total
 
Contractually required principal payments
  $ 3,662,431     $ 428,552,119     $ 432,214,550  
Nonaccretable discount
    (991,685 )     -       (991,685 )
Principal cash flows expected to be collected
  $ 2,670,746     $ 428,552,119     $ 431,222,865  
Accretable discount
    (277,579 )     (11,916,009 )     (12,193,588 )
Fair Value of acquired loans
  $ 2,393,167     $ 416,636,110     $ 419,029,277  
Certain Loans Acquired in Transfer Accounted for as Debt Securities Accretable Yield Movement Schedule [Table Text Block]
   
PCI
   
Performing
         
   
Loans
   
Loans
   
Total
 
Balance at the beginning of the period
    (277,579 )     (11,916,009 )     (12,193,588 )
Accretion recognized
    29,317       366,293       395,610  
Balance at the end of the period
  $ (248,262 )   $ (11,549,716 )   $ (11,797,978 )
Core Deposit [Table Text Block]
   
September 30,
2016
 
Balance at the beginning of the period
  $ 6,352,653  
Amortization expense
    (60,834 )
Balance at the end of the period
  $ 6,291,819  
         
         
Gross carrying amount
  $ 6,352,653  
Accumulated amortization
    (60,834 )
Net book value
  $ 6,291,819  
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Table Text Block]
Years ending December 31,
 
Amount
 
2016
  $ 182,503  
2017
    723,955  
2018
    710,751  
2019
    694,374  
2020
    674,819  
Thereafter
    3,305,417  
    $ 6,291,819  
Business Acquisition, Pro Forma Information [Table Text Block]
   
Three months ended
   
Nine months ended
 
   
September 30,
   
September 30,
 
   
2016
   
2015
   
2016
   
2015
 
   
(in thousands, except for per share data)
 
                                 
Interest income
  $ 27,615     $ 25,685     $ 80,755     $ 73,051  
Noninterest income
  $ 11,415     $ 8,074     $ 27,744     $ 23,167  
Net income
  $ 7,301     $ 8,216     $ 23,813     $ 15,324  
                                 
Earnings per common share:
                               
Basic
  $ 0.56     $ 0.64     $ 1.85     $ 1.38  
Diluted
  $ 0.55     $ 0.63     $ 1.82     $ 1.36