XML 50 R34.htm IDEA: XBRL DOCUMENT v3.19.1
Note 2 - Mergers and Acquisitions (Tables)
12 Months Ended
Dec. 31, 2018
Guaranty Bank and Trust Company [Member]  
Notes Tables  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]

 

 

 

 

 

    

As of

 

 

October 1, 2017

ASSETS

 

 

 

Cash and due from banks

 

$

4,434,511

Interest-bearing deposits at financial institutions

 

 

3,953,907

Securities

 

 

49,703,419

Loans/leases receivable, net

 

 

192,517,677

Premises and equipment

 

 

4,808,343

Restricted investment securities

 

 

476,500

Core deposit intangible

 

 

2,698,301

Other assets

 

 

997,810

Total assets acquired

 

$

259,590,468

 

 

 

 

LIABILITIES

 

 

  

Deposits

 

$

212,467,514

Short-term borrowings

 

 

13,102,043

FHLB advances

 

 

4,108,027

Junior subordinated debentures

 

 

3,857,275

Other liabilities

 

 

2,595,883

Total liabilities assumed

 

$

236,130,742

Net assets acquired

 

$

23,459,726

 

 

 

 

CONSIDERATION PAID:

 

 

  

Cash

 

$

7,803,420

Common stock

 

 

30,879,485

Total consideration paid

 

$

38,682,905

Goodwill

 

$

15,223,179

 

Business Combination, Purchased Loans as of The Acquisition Date [Table Text Block]

 

 

 

 

 

 

 

 

 

 

 

    

PCI

    

Performing

    

    

 

 

 

Loans

 

Loans

 

Total

Contractually required principal payments

 

$

3,126,327

 

$

192,982,439

 

$

196,108,766

Nonaccretable discount

 

 

(1,147,198)

 

 

 —

 

 

(1,147,198)

Principal cash flows expected to be collected

 

$

1,979,129

 

$

192,982,439

 

$

194,961,568

Accretable discount

 

 

(219,902)

 

 

(2,223,989)

 

 

(2,443,891)

Fair Value of acquired loans

 

$

1,759,227

 

$

190,758,450

 

$

192,517,677

 

Certain Loans Acquired in Transfer Accounted for as Debt Securities Accretable Yield Movement Schedule [Table Text Block]

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended December 31, 2018

 

 

PCI

 

Performing

 

 

 

 

Loans

    

Loans

    

Total

Balance at the beginning of the period

 

$

(165,832)

 

$

(2,197,153)

 

$

(2,362,985)

Accretion recognized

 

 

157,775

 

 

584,563

 

 

742,338

Balance at the end of the period

 

$

(8,057)

 

$

(1,612,590)

 

$

(1,620,647)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended December 31, 2017

 

 

PCI

 

Performing

 

 

 

    

Loans

    

Loans

    

Total

Balance at the beginning of the period

 

$

 —

 

$

 —

 

$

 —

Discount added at acquisition

 

 

(219,902)

 

 

(2,223,989)

 

 

(2,443,891)

Accretion recognized

 

 

54,070

 

 

26,836

 

 

80,906

Balance at the end of the period

 

$

(165,832)

 

$

(2,197,153)

 

$

(2,362,985)

 

Business Acquisition, Pro Forma Information [Table Text Block]

 

 

 

 

 

 

 

 

 

Year Ended December 31, 

 

    

2017

    

2016

 

 

(dollars in thousands, except per share data)

 

 

 

 

 

 

 

Net interest income

 

$

122,923

 

$

102,902

Noninterest income

 

$

32,703

 

$

34,238

Net income

 

$

38,728

 

$

27,103

 

 

 

  

 

 

  

Earnings per common share:

 

 

  

 

 

  

Basic

 

$

2.80

 

$

2.05

Diluted

 

$

2.73

 

$

2.02

 

Community State Bank [Member]  
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

Restricted investment securities

 

 

1,512,900

Core deposit intangible

 

 

6,352,653

Other real estate owned

 

 

650,000

Other assets

 

 

5,283,937

Total assets acquired

 

$

581,676,478

 

 

 

  

LIABILITIES

 

 

  

Deposits

 

$

486,298,262

FHLB advances

 

 

20,368,877

Other liabilities

 

 

4,897,564

Total liabilities assumed

 

$

511,564,703

Net assets acquired

 

$

70,111,775

 

 

 

  

CONSIDERATION PAID:

 

 

  

Cash

 

$

80,000,000

Total consideration paid

 

$

80,000,000

Goodwill

 

$

9,888,225

 

Business Combination, Purchased Loans as of The Acquisition Date [Table Text Block]

 

 

 

 

 

 

 

 

 

 

 

    

PCI

    

Performing

    

    

 

 

 

Loans

 

Loans

 

Total

Contractually required principal payments

 

$

8,349,688

 

$

427,398,400

 

$

435,748,088

Nonaccretable discount

 

 

(4,525,223)

 

 

 —

 

 

(4,525,223)

Principal cash flows expected to be collected

 

$

3,824,465

 

$

427,398,400

 

$

431,222,865

Accretable discount

 

 

(277,579)

 

 

(11,916,009)

 

 

(12,193,588)

Fair Value of acquired loans

 

$

3,546,886

 

$

415,482,391

 

$

419,029,277

 

Certain Loans Acquired in Transfer Accounted for as Debt Securities Accretable Yield Movement Schedule [Table Text Block]

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended December 31, 2018

 

 

PCI

 

Performing

 

 

 

 

    

Loans

    

Loans

    

Total

Balance at the beginning of the period

 

$

(25,300)

 

$

(4,082,922)

 

$

(4,108,222)

  Accretion recognized

 

 

25,300

 

 

1,888,043

 

 

1,913,343

Balance at the end of the period

 

$

 —

 

$

(2,194,879)

 

$

(2,194,879)

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended December 31, 2017

 

 

PCI

 

Performing

 

 

 

 

 

Loans

    

Loans

    

Total

Balance at the beginning of the period

 

$

(194,306)

 

$

(9,115,614)

 

$

(9,309,920)

  Accretion recognized

 

 

169,006

 

 

5,032,692

 

 

5,201,698

Balance at the end of the period

 

$

(25,300)

 

$

(4,082,922)

 

$

(4,108,222)

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended December 31, 2016

 

 

PCI

 

Performing

 

 

 

 

 

Loans

    

Loans

    

Total

Balance at the beginning of the period

 

$

 —

 

$

 —

 

$

 —

  Discount added at acquisition

 

 

(277,579)

 

 

(11,916,009)

 

 

(12,193,588)

  Accretion recognized

 

 

83,273

 

 

2,800,395

 

 

2,883,668

Balance at the end of the period

 

$

(194,306)

 

$

(9,115,614)

 

$

(9,309,920)

 

Business Acquisition, Pro Forma Information [Table Text Block]

 

 

 

 

 

 

 

Year Ended December 31, 

 

    

2016

 

 

(dollars in thousands,

 

 

except per share data)

 

 

 

 

 

Net interest income

 

$

110,035

 

Noninterest income

 

$

34,773

 

Net income

 

$

34,137

 

 

 

 

  

 

Earnings per common share:

 

 

  

 

  Basic

 

$

2.62

 

  Diluted

 

$

2.58

 

 

SPRINGFIELD BANCSHARES, INC  
Notes Tables  
Certain Loans Acquired in Transfer Accounted for as Debt Securities Accretable Yield Movement Schedule [Table Text Block]

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended December 31, 2018

 

 

PCI

 

Performing

 

 

 

 

    

Loans

    

Loans

    

Total

Discount added at acquisition

 

$

(293,445)

 

$

(7,799,860)

 

$

(8,093,305)

     Reclassification of nonaccretable discount to accretable

 

 

(891,569)

 

 

 —

 

 

(891,569)

Accretion recognized

 

 

525,704

 

 

1,950,795

 

 

2,476,499

Balance at the end of the period

 

$

(659,310)

 

$

(5,849,065)

 

$

(6,508,375)

 

 

Business Acquisition, Pro Forma Information [Table Text Block]

 

 

 

 

 

 

 

 

 

Year Ended December 31, 

 

    

2018

    

2017

 

 

(dollars in thousands, except per share data)

 

 

 

 

 

 

 

Net interest income

 

$

153,229

 

$

136,190

Noninterest income

 

$

42,538

 

$

32,395

Net income

 

$

49,542

 

$

42,316

 

 

 

  

 

 

  

Earnings per common share:

 

 

  

 

 

  

Basic

 

$

3.17

 

$

2.82

Diluted

 

$

3.11

 

$

2.75

 

Bates Companies [Member]  
Notes Tables  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]

 

 

 

 

 

    

As of

 

 

July 1, 2018

ASSETS

 

 

  

Cash and due from banks

 

$

4,586,326

Interest-bearing deposits at financial institutions

 

 

62,924,396

Securities

 

 

4,845,441

Loans/leases receivable, net

 

 

477,336,699

Bank-owned life insurance

 

 

7,091,883

Premises and equipment

 

 

6,091,978

Restricted investment securities

 

 

3,654,200

Intangibles

 

 

8,208,728

Other assets

 

 

1,470,689

Total assets acquired

 

$

576,210,340

 

 

 

  

LIABILITIES

 

 

  

Deposits

 

$

439,579,328

Short-term borrowings

 

 

1,143,478

FHLB advances

 

 

74,539,463

Other borrowings

 

 

9,543,810

Other liabilities

 

 

8,408,463

Total liabilities assumed

 

$

533,214,542

Net assets acquired

 

$

42,995,798

 

 

 

  

CONSIDERATION PAID:

 

 

  

Cash

 

$

8,333,535

Common stock

 

 

80,637,194

Total consideration paid

 

$

88,970,729

Goodwill

 

$

45,974,931

 

Business Combination, Purchased Loans as of The Acquisition Date [Table Text Block]

 

 

 

 

 

 

 

 

 

 

 

    

PCI

    

Performing

    

    

 

 

 

Loans

 

Loans

 

Total

Contractually required principal payments

 

$

7,552,912

 

$

479,439,547

 

$

486,992,459

Nonaccretable discount

 

 

(1,562,455)

 

 

 —

 

 

(1,562,455)

Principal cash flows expected to be collected

 

$

5,990,457

 

$

479,439,547

 

$

485,430,004

Accretable discount

 

 

(293,445)

 

 

(7,799,860)

 

 

(8,093,305)

Fair Value of acquired loans

 

$

5,697,012

 

$

471,639,687

 

$

477,336,699

 

Certain Loans Acquired in Transfer Accounted for as Debt Securities Accretable Yield Movement Schedule [Table Text Block]

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended December 31, 2018

 

 

PCI

 

Performing

 

 

 

 

    

Loans

    

Loans

    

Total

Discount added at acquisition

 

$

(293,445)

 

$

(7,799,860)

 

$

(8,093,305)

     Reclassification of nonaccretable discount to accretable

 

 

(891,569)

 

 

 —

 

 

(891,569)

Accretion recognized

 

 

525,704

 

 

1,950,795

 

 

2,476,499

Balance at the end of the period

 

$

(659,310)

 

$

(5,849,065)

 

$

(6,508,375)

 

Business Acquisition, Pro Forma Information [Table Text Block]

 

 

 

 

 

 

 

 

 

Year Ended December 31, 

 

    

2018

    

2017

 

 

(dollars in thousands, except per share data)

 

 

 

 

 

 

 

Net interest income

 

$

142,368

 

$

116,029

Noninterest income

 

$

44,455

 

$

33,044

Net income

 

$

44,032

 

$

35,627

 

 

 

  

 

 

  

Earnings per common share:

 

 

  

 

 

  

  Basic

 

$

2.98

 

$

2.67

  Diluted

 

$

2.92

 

$

2.60