XML 51 R27.htm IDEA: XBRL DOCUMENT v3.19.3
Business Combinations (Tables)
9 Months Ended
Sep. 30, 2019
SCB Bancorp [Member]  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
 
Acquired
Book Value
 
Fair Value Adjustments
 
As Recorded by SCB
Assets
 
 
 
 
 
     Cash and due from banks
$
65,095

 
$

 
$
65,095

     Investment Securities
97,545

 
(41
)
 
97,504

     Loans
255,429

 
(7,868
)
 
247,561

     Allowance for loan losses
(4,491
)
 
4,491

 

     Other real estate owned
783

 
(345
)
 
438

     Premises and equipment
10,115

 
953

 
11,068

     Goodwill
6,745

 
11,606

 
18,351

     Core deposit intangible

 
7,269

 
7,269

     Other Intangibles
1,228

 
11,070

 
12,298

     Other assets
24,858

 
(5,813
)
 
19,045

              Total assets acquired
$
457,307

 
$
21,322

 
$
478,629

Liabilities
 
 
 
 
 
     Deposits
$
348,314

 
$
(343
)
 
$
347,971

     Securities sold under agreements to repurchase
21,180

 

 
21,180

    FHLB advances
19,000

 
(29
)
 
18,971

     Other borrowings
7,724

 

 
7,724

     Junior subordinated debentures

 

 

     Other liabilities
15,477

 

 
15,477

              Total liabilities assumed
411,695

 
(372
)
 
411,323

             Net assets acquired
$
45,612

 
$
21,694

 
$
67,306

 
 
 
 
 
 
Consideration Paid
 
 
 
 
 
     Cash
 
 
 
 
$
19,046

     Common Stock
 
 
 
 
48,260

         Total consideration paid
 
 
 
 
$
67,306

Business Acquisition, Pro Forma Information [Table Text Block]
The following unaudited pro forma condensed combined financial information presents the results of operations of the Company, including the effects of the purchase accounting adjustments and acquisition expenses, had the SCB acquisition taken place at the beginning of the period (dollars in thousands):

 
Three months ended
 
Nine months ended
 
September 30, 2018
 
September 30, 2018
Net interest income
$
33,435

 
$
90,803

Provision for loan losses
2,551

 
5,483

Non-interest income
11,285

 
36,754

Non-interest expense
30,460

 
81,108

  Income before income taxes
11,709

 
40,966

Income tax expense
2,882

 
10,119

   Net income
$
8,827

 
$
30,847

 
 
 
 
Earnings per share
 
 
 
   Basic
$
0.53

 
$
2.01

   Diluted
0.53

 
2.01

 
 
 
 
Basic weighted average shares outstanding
16,621,110

 
15,312,910

Diluted weighted average shares outstanding
16,636,789

 
15,329,730

First BancTrust [Member]  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The following table summarizes the estimated fair values of assets acquired and liabilities assumed at the date of the First Bank acquisition (in thousands).

Acquired
Book Value
 
Fair Value Adjustments
 
As Recorded by
First Bank
Assets

 

 

     Cash & due from banks
$
20,598

 
$

 
$
20,598

     Investment Securities
59,906

 
(320
)
 
59,586

     Loans
371,156

 
(7,875
)
 
363,281

     Allowance for loan losses
(4,412
)
 
4,412

 

     Other real estate owned
547

 
(12
)
 
535

     Premises and equipment
10,126

 
(689
)
 
9,437

     Goodwill
543

 
25,948

 
26,491

     Core deposit intangible

 
5,224

 
5,224

     Other assets
16,389

 
(256
)
 
16,133

              Total assets acquired
$
474,853

 
$
26,432

 
$
501,285

Liabilities and Stockholders' Equity

 

 

     Deposits
$
384,323

 
$
1,301

 
$
385,624

     FHLB advances
31,000

 
(328
)
 
30,672

     Subordinated debentures
6,186

 
(1,451
)
 
4,735

     Other liabilities
8,665

 
(36
)
 
8,629

              Total liabilities assumed
430,174

 
(514
)
 
429,660

              Net assets acquired
$
44,679

 
$
26,946

 
$
71,625

 
 
 
 
 
 
Consideration Paid
 
 
 
 
 
     Cash
 
 
 
 
$
10,275

     Common stock
 
 
 
 
61,350

              Total consideration paid
 
 
 
 
$
71,625

Business Acquisition, Pro Forma Information [Table Text Block]

Three months ended
 
Nine months ended

9/30/2018
 
9/30/2018
Net interest income
$
30,087

 
$
86,813

Provision for loan losses
2,551

 
5,683

Non-interest income
7,919

 
24,879

Non-interest expense
24,490

 
68,144

  Income before income taxes
10,965

 
37,865

Income tax expense
2,731

 
9,356

   Net income
$
8,234

 
$
28,509

 
 
 
 
Earnings per share

 

   Basic
$
0.54

 
$
1.94

   Diluted
0.54

 
1.94

 
 
 
 
Basic weighted average shares outstanding
15,290,539

 
14,704,888

Diluted weighted average shares outstanding
15,306,218

 
14,721,708