XML 49 R16.htm IDEA: XBRL DOCUMENT v3.22.0.1
Goodwill and Intangible Assets
12 Months Ended
Dec. 31, 2021
Goodwill And Intangible Assets Disclosure [Abstract]  
Goodwill and Intangible Assets

Note 7 -- Goodwill and Intangible Assets

The Company has goodwill from business combinations, intangible assets from branch acquisitions, identifiable intangible assets assigned to core deposit relationships and customer lists of business lines acquired. The following table presents gross carrying amount and accumulated amortization by major intangible asset class as of December 31, 2021 and 2020 (in thousands):

 

 

 

2021

 

 

2020

 

 

 

Gross

Carrying

 

 

Accumulated

 

 

Gross

Carrying

 

 

Accumulated

 

 

 

Value

 

 

Amortization

 

 

Value

 

 

Amortization

 

Goodwill

 

$

115,613

 

 

$

3,760

 

 

$

108,752

 

 

$

3,760

 

Intangibles from branch acquisition

 

 

3,015

 

 

 

3,015

 

 

 

3,015

 

 

 

3,015

 

Core deposit intangibles

 

 

39,435

 

 

 

24,085

 

 

 

32,355

 

 

 

20,910

 

Customer list intangibles

 

 

20,561

 

 

 

6,808

 

 

 

16,389

 

 

 

5,222

 

 

 

$

178,624

 

 

$

37,668

 

 

$

160,511

 

 

$

32,907

 

 

During the second quarter of 2021, goodwill of $1.4 million was recorded for the acquisition of certain assets used by BBM & Associates Inc., in connection with its trucking insurance business. All this goodwill was assigned to First Mid Insurance.   

Goodwill of $9 million was provisionally recorded for the acquisition and merger of LINCO Bancshares, Inc. (“LINCO”) during the first quarter of 2021. All this goodwill was assigned to the banking segment of the Company. This goodwill was subsequently adjusted to $5.4 million to reflect adjustments made to finalize the purchase accounting.

The following table provides a reconciliation of the purchase price paid for the acquisition of LINCO and the amount of goodwill recorded (in thousands):

 

Unallocated purchase price

 

 

 

 

 

$

12,248

 

Less purchase accounting adjustments:

 

 

 

 

 

 

 

 

Fair value of securities

 

 

264

 

 

 

 

 

Fair value of loans, net

 

 

(2,818

)

 

 

 

 

Fair value of other real estate owned

 

 

915

 

 

 

 

 

Fair value of premises and equipment

 

 

6,360

 

 

 

 

 

Fair value of time deposits

 

 

(2,081

)

 

 

 

 

Fair value of FHLB advances

 

 

(975

)

 

 

 

 

Fair value of subordinated debentures

 

 

 

 

 

 

 

Core deposit intangible

 

 

2,025

 

 

 

 

 

Other assets

 

 

3,293

 

 

 

 

 

Other liabilities

 

 

(184

)

 

 

 

 

 

 

 

 

 

 

 

6,799

 

Resulting goodwill from acquisition

 

 

 

 

 

$

5,449

 

 

 

The unpaid principal balance of mortgage loans serviced for others was $90.2 million and $126.8 million at December 31, 2021 and 2020, respectively. The following table summarizes the activity pertaining to the mortgage servicing rights included in intangible assets as of December 31, 2021 and 2020 (in thousands):

 

 

 

December 31,

2021

 

 

December 31,

2020

 

Beginning balance

 

$

516

 

 

$

1,444

 

Valuation recovery

 

 

544

 

 

 

(273

)

Mortgage servicing rights amortized

 

 

(629

)

 

 

(593

)

I/O strip

 

 

(11

)

 

 

(62

)

Ending balance

 

$

420

 

 

$

516

 

Total amortization expense for the years ended December 31, 2021, 2020, and 2019 was as follows (in thousands):

 

 

 

2021

 

 

2020

 

 

2019

 

Core deposit intangibles

 

$

3,176

 

 

$

3,164

 

 

$

3,729

 

Customer list intangibles

 

 

1,586

 

 

 

1,305

 

 

 

1,269

 

Mortgage servicing rights

 

 

629

 

 

 

593

 

 

 

850

 

 

 

$

5,391

 

 

$

5,062

 

 

$

5,848

 

 

Estimated amortization expense for each of the five succeeding years is shown in the table below (in thousands):

 

For year ended 12/31/22

 

$

5,464

 

For year ended 12/31/23

 

 

4,804

 

For year ended 12/31/24

 

 

4,292

 

For year ended 12/31/25

 

 

3,861

 

For year ended 12/31/26

 

 

3,091

 

 

In accordance with the provisions of SFAS 142 ”Goodwill and Other Intangible Assets,” codified in ASC 350, the Company performed testing of goodwill for impairment as of September 30, 2021 and 2020, and determined, as of each of these dates, that goodwill was not impaired. Management also concluded that the remaining amounts and amortization periods were appropriate for all intangible assets. The weighted average amortization period for core deposit, customer lists and total intangibles was 3.39, 4.51 and 3.86, respectively, at December 31, 2021.