XML 38 R28.htm IDEA: XBRL DOCUMENT
v3.22.2.2

Business Combinations (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2022
Delta Bancshare Company |
Business Acquisition [Line Items] |
Estimated Fair Values of Assets Acquired and Liabilities Assumed |
|  | Acquired |  |  | Fair Value |  |  | As Recorded by |
(In thousands) |  | Book Value |  |  | Adjustments |  |  | Jefferson Bank |
Assets |  |  |  |  |  |  |  |  |  |  |  |
Cash and due from banks |  | $ | 82,473 |  |  | $ | — |  |  | $ | 82,473 |
Investment securities |  |  | 184,959 |  |  |  | (2,836 | ) |  |  | 182,123 |
Loans |  |  | 426,433 |  |  |  | (7,924 | ) |  |  | 418,509 |
Allowance for credit losses |  |  | (5,388 | ) |  |  | 4,525 |  |  |  | (863 | )
Premises and equipment |  |  | 5,522 |  |  |  | 3,508 |  |  |  | 9,030 |
Goodwill |  |  | 14 |  |  |  | 28,227 |  |  |  | 28,241 |
Core deposit intangible |  |  | — |  |  |  | 5,920 |  |  |  | 5,920 |
Bank owned life insurance |  |  | 15,822 |  |  |  |  |  |  |  | 15,822 |
Right of use asset |  |  | — |  |  |  | 717 |  |  |  | 717 |
Other assets |  |  | 9,061 |  |  |  | (970 | ) |  |  | 8,091 |
Total assets acquired |  | $ | 718,896 |  |  | $ | 31,167 |  |  | $ | 750,063 |
Liabilities |  |  |  |  |  |  |  |  |  |  |  |
Deposits |  | $ | 558,619 |  |  | $ | 1,759 |  |  | $ | 560,378 |
Securities sold under agreements to repurchase |  |  | 35,523 |  |  |  | — |  |  |  | 35,523 |
FHLB advances |  |  | 45,000 |  |  |  | 75 |  |  |  | 45,075 |
Lease liability |  |  | — |  |  |  | 717 |  |  |  | 717 |
Other liabilities |  |  | 2,209 |  |  |  | (1,161 | ) |  |  | 1,048 |
Total liabilities assumed |  |  | 641,351 |  |  |  | 1,390 |  |  |  | 642,741 |
Net assets acquired |  | $ | 77,545 |  |  | $ | 29,777 |  |  | $ | 107,322 |
Consideration paid |  |  |  |  |  |  |  |  |  |  |  |
Cash |  |  |  |  |  |  |  |  |  | $ | 15,150 |
Common stock |  |  |  |  |  |  |  |  |  |  | 92,172 |
|  |  |  |  |  |  |  |  |  | $ | 107,322 |
Unaudited Pro Forma Condensed Combined Financial Information | 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 Delta Merger taken place at the beginning of the period (dollars in thousands, except per share data):
|  | Three months ended September 30, 2022 |  |  | Three months ended September 30, 2021 |  |  | Nine months ended September 30, 2022 |  |  | Nine months ended September 30, 2021 |
Net interest income |  | $ | 48,257 |  |  | $ | 51,270 |  |  | $ | 141,524 |  |  | $ | 142,082 |
Provision for loan losses |  |  | 142 |  |  |  | 1,253 |  |  |  | 4,001 |  |  |  | 16,979 |
Non-interest income |  |  | 16,791 |  |  |  | 16,595 |  |  |  | 56,592 |  |  |  | 53,139 |
Non-interest expense |  |  | 41,549 |  |  |  | 39,408 |  |  |  | 125,690 |  |  |  | 129,253 |
Income before taxes |  |  | 23,357 |  |  |  | 27,204 |  |  |  | 68,425 |  |  |  | 48,989 |
Income tax expense |  |  | 5,418 |  |  |  | 6,767 |  |  |  | 15,480 |  |  |  | 11,138 |
Net income |  | $ | 17,939 |  |  | $ | 20,437 |  |  | $ | 52,945 |  |  | $ | 37,851 |
Earnings per share |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Basic |  | $ | 0.88 |  |  | $ | 1.00 |  |  | $ | 2.64 |  |  | $ | 1.88 |
Diluted |  |  | 0.88 |  |  |  | 1.00 |  |  |  | 2.63 |  |  |  | 1.88 |
Basic weighted average shares o/s |  |  | 20,454,669 |  |  |  | 20,375,396 |  |  |  | 20,070,687 |  |  |  | 20,111,889 |
Diluted weighted average shares o/s |  |  | 20,535,215 |  |  |  | 20,428,416 |  |  |  | 20,145,435 |  |  |  | 20,164,909 |
LINCO Bancshares, Inc. |
Business Acquisition [Line Items] |
Estimated Fair Values of Assets Acquired and Liabilities Assumed |
|  | Acquired |  |  | Fair Value |  |  | As Recorded by |
(In thousands) |  | Book Value |  |  | Adjustments |  |  | Providence Bank |
Assets |  |  |  |  |  |  |  |  |  |  |  |
Cash and due from banks |  | $ | 130,561 |  |  | $ | — |  |  | $ | 130,561 |
Investment securities |  |  | 119,234 |  |  |  | 264 |  |  |  | 119,498 |
Loans |  |  | 838,377 |  |  |  | (9,401 | ) |  |  | 828,976 |
Allowance for credit losses |  |  | (8,656 | ) |  |  | 6,583 |  |  |  | (2,073 | )
Other real estate owned |  |  | 8,435 |  |  |  | 915 |  |  |  | 9,350 |
Premises and equipment |  |  | 23,440 |  |  |  | 6,360 |  |  |  | 29,800 |
Goodwill |  |  | 20,503 |  |  |  | (15,054 | ) |  |  | 5,449 |
Core deposit intangible |  |  | 123 |  |  |  | 2,025 |  |  |  | 2,148 |
Right of use asset |  |  | — |  |  |  | 794 |  |  |  | 794 |
Other assets |  |  | 43,697 |  |  |  | 2,499 |  |  |  | 46,196 |
Total assets acquired |  | $ | 1,175,714 |  |  | $ | (5,015 | ) |  | $ | 1,170,699 |
Liabilities |  |  |  |  |  |  |  |  |  |  |  |
Deposits |  | $ | 988,329 |  |  | $ | 2,081 |  |  | $ | 990,410 |
Securities sold under agreements to repurchase |  |  | — |  |  |  | — |  |  |  | — |
FHLB advances |  |  | 26,941 |  |  |  | 975 |  |  |  | 27,916 |
Other borrowings |  |  | — |  |  |  | — |  |  |  | — |
Lease liability |  |  | — |  |  |  | 794 |  |  |  | 794 |
Other liabilities |  |  | 4,498 |  |  |  | (610 | ) |  |  | 3,888 |
Total liabilities assumed |  |  | 1,019,768 |  |  |  | 3,240 |  |  |  | 1,023,008 |
Net assets acquired |  | $ | 155,946 |  |  | $ | (8,255 | ) |  | $ | 147,691 |
Consideration paid |  |  |  |  |  |  |  |  |  |  |  |
Cash |  |  |  |  |  |  |  |  |  | $ | 103,500 |
Common stock |  |  |  |  |  |  |  |  |  |  | 44,191 |
|  |  |  |  |  |  |  |  |  | $ | 147,691 |
Unaudited Pro Forma Condensed Combined Financial Information | 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 LINCO acquisition taken place at the beginning of the period (dollars in thousands, except per share data):
|  | Nine months ended September 30, 2021 |
Net interest income |  | $ | 131,713 |
Provision for loan losses |  |  | 12,879 |
Non-interest income |  |  | 53,504 |
Non-interest expense |  |  | 124,133 |
Income before taxes |  |  | 48,205 |
Income tax expense |  |  | 11,052 |
Net income |  | $ | 37,153 |
Earnings per share |  |  |  |
Basic |  | $ | 2.08 |
Diluted |  |  | 2.08 |
Basic weighted average shares o/s |  |  | 17,819,619 |
Diluted weighted average shares o/s |  |  | 17,872,639 |

X
- Definition Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table. + References No definition available. + Details
Name: | us-gaap_BusinessAcquisitionLineItems
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

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/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2) -URI https://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(3) -URI https://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types: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://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI https://asc.fasb.org/extlink&oid=128092470&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Details
Name: | us-gaap_BusinessAcquisitionAxis=fmbh_DeltaBancshareCompanyMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_BusinessAcquisitionAxis=fmbh_LINCOBancsharesIncMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |