XML 50 R32.htm IDEA: XBRL DOCUMENT
v3.6.0.2

Note 2 - Acquisitions (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2016
Notes Tables |
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block] |
(In thousands) |  | Acquired from Citizens |  | Fair Value Adjustments |  | Fair Value
Assets Acquired |  |  |  |  |  |  |  |  |  |  |  |
Cash and due from banks |  | $ | 131,467 |  |  | $ | -- |  |  | $ | 131,467 |
Federal funds sold |  |  | 10,000 |  |  |  | -- |  |  |  | 10,000 |
Investment securities |  |  | 61,987 |  |  |  | 1 |  |  |  | 61,988 |
Loans acquired |  |  | 350,361 |  |  |  | (9,511 | ) |  |  | 340,850 |
Allowance for loan losses |  |  | (4,313 | ) |  |  | 4,313 |  |  |  | -- |
Foreclosed assets |  |  | 4,960 |  |  |  | (1,518 | ) |  |  | 3,442 |
Premises and equipment |  |  | 6,746 |  |  |  | 1,339 |  |  |  | 8,085 |
Bank owned life insurance |  |  | 6,632 |  |  |  | -- |  |  |  | 6,632 |
Core deposit intangible |  |  | -- |  |  |  | 5,075 |  |  |  | 5,075 |
Other intangibles |  |  | -- |  |  |  | 591 |  |  |  | 591 |
Other assets |  |  | 17,364 |  |  |  | 6 |  |  |  | 17,370 |
Total assets acquired |  | $ | 585,204 |  |  | $ | 296 |  |  | $ | 585,500 |
Liabilities Assumed |  |  |  |  |  |  |  |  |  |  |  |
Deposits: |  |  |  |  |  |  |  |  |  |  |  |
Non-interest bearing transaction accounts |  | $ | 109,281 |  |  | $ | -- |  |  | $ | 109,281 |
Interest bearing transaction accounts and savings deposits |  |  | 204,912 |  |  |  | -- |  |  |  | 204,912 |
Time deposits |  |  | 195,664 |  |  |  | -- |  |  |  | 195,664 |
Total deposits |  |  | 509,857 |  |  |  | -- |  |  |  | 509,857 |
Securities sold under agreement to repurchase |  |  | 13,233 |  |  |  | -- |  |  |  | 13,233 |
FHLB borrowings |  |  | 4,000 |  |  |  | 47 |  |  |  | 4,047 |
Accrued interest and other liabilities |  |  | 3,558 |  |  |  | -- |  |  |  | 3,558 |
Total liabilities assumed |  |  | 530,648 |  |  |  | 47 |  |  |  | 530,695 |
Equity |  |  | 54,556 |  |  |  | (54,556 | ) |  |  | -- |
Total equity assumed |  |  | 54,556 |  |  |  | (54,556 | ) |  |  | -- |
Total liabilities and equity assumed |  | $ | 585,204 |  |  | $ | (54,509 | ) |  | $ | 530,695 |
Net assets acquired |  |  |  |  |  |  |  |  |  |  | 54,805 |
Purchase price |  |  |  |  |  |  |  |  |  |  | 76,300 |
Goodwill |  |  |  |  |  |  |  |  |  | $ | 21,495 |
(In thousands) |  | Acquired from Liberty |  | Fair Value Adjustments |  | Fair Value
Assets Acquired |  |  |  |  |  |  |  |  |  |  |  |
Cash and due from banks, including time deposits |  | $ | 102,637 |  |  | $ | (14 | ) |  | $ | 102,623 |
Federal funds sold |  |  | 7,060 |  |  |  | -- |  |  |  | 7,060 |
Investment securities |  |  | 99,123 |  |  |  | (335 | ) |  |  | 98,788 |
Loans acquired, not covered by FDIC loss share |  |  | 790,493 |  |  |  | (9,835 | ) |  |  | 780,658 |
Allowance for loan losses |  |  | (10,422 | ) |  |  | 10,422 |  |  |  | -- |
Premises and equipment |  |  | 34,239 |  |  |  | (3,215 | ) |  |  | 31,024 |
Bank owned life insurance |  |  | 16,972 |  |  |  | -- |  |  |  | 16,972 |
Core deposit intangible |  |  | 699 |  |  |  | 13,857 |  |  |  | 14,556 |
Other intangibles |  |  | 3,063 |  |  |  | (3,063 | ) |  |  | -- |
Other assets |  |  | 17,703 |  |  |  | (3,112 | ) |  |  | 14,591 |
Total assets acquired |  | $ | 1,061,567 |  |  | $ | 4,705 |  |  | $ | 1,066,272 |
Liabilities Assumed |  |  |  |  |  |  |  |  |  |  |  |
Deposits: |  |  |  |  |  |  |  |  |  |  |  |
Non-interest bearing transaction accounts |  | $ | 146,618 |  |  | $ | -- |  |  | $ | 146,618 |
Interest bearing transaction accounts and savings deposits |  |  | 543,183 |  |  |  | -- |  |  |  | 543,183 |
Time deposits |  |  | 184,913 |  |  |  | -- |  |  |  | 184,913 |
Total deposits |  |  | 874,714 |  |  |  | -- |  |  |  | 874,714 |
FHLB borrowings |  |  | 46,128 |  |  |  | 223 |  |  |  | 46,351 |
Subordinated debentures |  |  | 20,620 |  |  |  | (510 | ) |  |  | 20,110 |
Accrued interest and other liabilities |  |  | 7,828 |  |  |  | 300 |  |  |  | 8,128 |
Total liabilities assumed |  |  | 949,290 |  |  |  | 13 |  |  |  | 949,303 |
Equity |  |  | 112,277 |  |  |  | (112,277 | ) |  |  | -- |
Total equity assumed |  |  | 112,277 |  |  |  | (112,277 | ) |  |  | -- |
Total liabilities and equity assumed |  | $ | 1,061,567 |  |  | $ | (112,264 | ) |  | $ | 949,303 |
Net assets acquired |  |  |  |  |  |  |  |  |  |  | 116,969 |
Purchase price |  |  |  |  |  |  |  |  |  |  | 212,176 |
Goodwill |  |  |  |  |  |  |  |  |  | $ | 95,207 |
(In thousands) |  | Acquired from Community First |  | Fair Value Adjustments |  | Fair Value
Assets Acquired |  |  |  |  |  |  |  |  |  |  |  |
Cash and due from banks |  | $ | 39,848 |  |  | $ | -- |  |  | $ | 39,848 |
Federal funds sold |  |  | 76,508 |  |  |  | -- |  |  |  | 76,508 |
Investment securities |  |  | 570,199 |  |  |  | (3,381 | ) |  |  | 566,818 |
Loans acquired, not covered by FDIC loss share |  |  | 1,163,398 |  |  |  | (26,855 | ) |  |  | 1,136,543 |
Allowance for loan losses |  |  | (14,635 | ) |  |  | 14,635 |  |  |  | -- |
Foreclosed assets not covered by FDIC loss share |  |  | 747 |  |  |  | -- |  |  |  | 747 |
Premises and equipment |  |  | 44,837 |  |  |  | (2,794 | ) |  |  | 42,043 |
Bank owned life insurance |  |  | 22,149 |  |  |  | -- |  |  |  | 22,149 |
Goodwill |  |  | 100 |  |  |  | (100 | ) |  |  | -- |
Core deposit intangible |  |  | -- |  |  |  | 11,273 |  |  |  | 11,273 |
Other intangibles |  |  | -- |  |  |  | 420 |  |  |  | 420 |
Deferred tax asset |  |  | 3,700 |  |  |  | 3,538 |  |  |  | 7,238 |
Other assets |  |  | 11,474 |  |  |  | -- |  |  |  | 11,474 |
Total assets acquired |  | $ | 1,918,325 |  |  | $ | (3,264 | ) |  | $ | 1,915,061 |
Liabilities Assumed |  |  |  |  |  |  |  |  |  |  |  |
Deposits: |  |  |  |  |  |  |  |  |  |  |  |
Non-interest bearing transaction accounts |  | $ | 103,825 |  |  | $ | -- |  |  | $ | 103,825 |
Interest bearing transaction accounts and savings deposits |  |  | 995,207 |  |  |  | -- |  |  |  | 995,207 |
Time deposits |  |  | 436,181 |  |  |  | 849 |  |  |  | 437,030 |
Total deposits |  |  | 1,535,213 |  |  |  | 849 |  |  |  | 1,536,062 |
Federal funds purchased and securities sold under agreement to repurchase |  |  | 16,230 |  |  |  | -- |  |  |  | 16,230 |
FHLB borrowings |  |  | 143,047 |  |  |  | 674 |  |  |  | 143,721 |
Subordinated debentures |  |  | 21,754 |  |  |  | (840 | ) |  |  | 20,914 |
Accrued interest and other liabilities |  |  | 8,769 |  |  |  | 601 |  |  |  | 9,370 |
Total liabilities assumed |  |  | 1,725,013 |  |  |  | 1,284 |  |  |  | 1,726,297 |
Equity |  |  | 193,312 |  |  |  | (193,312 | ) |  |  | -- |
Total equity assumed |  |  | 193,312 |  |  |  | (193,312 | ) |  |  | -- |
Total liabilities and equity assumed |  | $ | 1,918,325 |  |  | $ | (192,028 | ) |  | $ | 1,726,297 |
Net assets acquired |  |  |  |  |  |  |  |  |  |  | 188,764 |
Purchase price |  |  |  |  |  |  |  |  |  |  | 299,204 |
Goodwill |  |  |  |  |  |  |  |  |  | $ | 110,440 |
(In thousands) |  | Acquired from Ozark Trust |  | Fair Value Adjustments |  | Fair Value
Assets Acquired |  |  |  |  |  |  |  |  |  |  |  |
Cash |  | $ | 1,756 |  |  | $ | -- |  |  | $ | 1,756 |
Investment securities |  |  | 241 |  |  |  | -- |  |  |  | 241 |
Premises and equipment |  |  | 1,126 |  |  |  | 418 |  |  |  | 1,544 |
Other intangibles |  |  | -- |  |  |  | 9,733 |  |  |  | 9,733 |
Other assets |  |  | 752 |  |  |  | 869 |  |  |  | 1,621 |
Total assets acquired |  | $ | 3,875 |  |  | $ | 11,020 |  |  | $ | 14,895 |
Liabilities Assumed |  |  |  |  |  |  |  |  |  |  |  |
Deferred tax liability |  |  | 63 |  |  |  | 4,175 |  |  |  | 4,238 |
Accrued and other liabilities |  |  | 302 |  |  |  | -- |  |  |  | 302 |
Total liabilities assumed |  |  | 365 |  |  |  | 4,175 |  |  |  | 4,540 |
Equity |  |  | 3,510 |  |  |  | (3,510 | ) |  |  | -- |
Total equity assumed |  |  | 3,510 |  |  |  | (3,510 | ) |  |  | -- |
Total liabilities and equity assumed |  | $ | 3,875 |  |  | $ | 665 |  |  | $ | 4,540 |
Net assets acquired |  |  |  |  |  |  |  |  |  |  | 10,355 |
Purchase price |  |  |  |  |  |  |  |  |  |  | 23,623 |
Goodwill |  |  |  |  |  |  |  |  |  | $ | 13,268 |
(In thousands) |  | Acquired from Delta Trust |  | Fair Value Adjustments |  | Fair Value
Assets Acquired |  |  |  |  |  |  |  |  |  |  |  |
Cash and due from banks |  | $ | 13,739 |  |  | $ | -- |  |  | $ | 13,739 |
Investment securities |  |  | 62,410 |  |  |  | (37 | ) |  |  | 62,373 |
Loans acquired, not covered by FDIC loss share |  |  | 326,829 |  |  |  | (15,149 | ) |  |  | 311,680 |
Allowance for loan losses |  |  | (6,008 | ) |  |  | 6,008 |  |  |  | -- |
Foreclosed assets not covered by FDIC loss share |  |  | 3,262 |  |  |  | (1,471 | ) |  |  | 1,791 |
Premises and equipment |  |  | 4,405 |  |  |  | (433 | ) |  |  | 3,972 |
Bank owned life insurance |  |  | 7,530 |  |  |  | -- |  |  |  | 7,530 |
Goodwill |  |  | 822 |  |  |  | (822 | ) |  |  | -- |
Core deposit intangible |  |  | -- |  |  |  | 4,318 |  |  |  | 4,318 |
Other intangibles |  |  | 137 |  |  |  | 5,003 |  |  |  | 5,140 |
Deferred tax asset |  |  | 1,859 |  |  |  | 558 |  |  |  | 2,417 |
Other assets |  |  | 5,807 |  |  |  | (1,381 | ) |  |  | 4,426 |
Total assets acquired |  | $ | 420,792 |  |  | $ | (3,406 | ) |  | $ | 417,386 |
Liabilities Assumed |  |  |  |  |  |  |  |  |  |  |  |
Deposits: |  |  |  |  |  |  |  |  |  |  |  |
Non-interest bearing transaction accounts |  | $ | 63,259 |  |  | $ | -- |  |  | $ | 63,259 |
Interest bearing transaction accounts and savings deposits |  |  | 200,596 |  |  |  | -- |  |  |  | 200,596 |
Time deposits |  |  | 91,507 |  |  |  | -- |  |  |  | 91,507 |
Total deposits |  |  | 355,362 |  |  |  | -- |  |  |  | 355,362 |
Fed funds purchased |  |  | 11,100 |  |  |  | -- |  |  |  | 11,100 |
FHLB borrowings |  |  | 11,106 |  |  |  | (129 | ) |  |  | 10,977 |
Accrued interest and other liabilities |  |  | 1,528 |  |  |  | -- |  |  |  | 1,528 |
Total liabilities assumed |  |  | 379,096 |  |  |  | (129 | ) |  |  | 378,967 |
Equity |  |  | 41,696 |  |  |  | (41,696 | ) |  |  | -- |
Total equity assumed |  |  | 41,696 |  |  |  | (41,696 | ) |  |  | -- |
Total liabilities and equity assumed |  | $ | 420,792 |  |  | $ | (41,825 | ) |  | $ | 378,967 |
Net assets acquired |  |  |  |  |  |  |  |  |  |  | 38,419 |
Purchase price |  |  |  |  |  |  |  |  |  |  | 67,441 |
Goodwill |  |  |  |  |  |  |  |  |  | $ | 29,022 |
Business Acquisition, Pro Forma Information [Table Text Block] |
|  | Years Ended December 31
(In thousands, except per share data) |  | 2015 |  | 2014
Revenue (1) |  | $ | 395,959 |  |  | $ | 390,606 |
Net income |  | $ | 85,773 |  |  | $ | 64,166 |
Earnings per share |  | $ | 2.68 |  |  | $ | 2.24 |

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2)-(3) -URI http://asc.fasb.org/extlink&oid=65885119&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=73530397&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_TableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration