XML 26 R16.htm IDEA: XBRL DOCUMENT v3.23.2
Goodwill and Intangible Assets
6 Months Ended
Jun. 30, 2023
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill and Intangible Assets

Note 5 -- 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 First Mid Wealth Management Company and First Mid Insurance. The following table presents gross carrying value and accumulated amortization by major intangible asset class as of June 30, 2023 and December 31, 2022 (in thousands):

 

 

 

June 30, 2023

 

 

December 31, 2022

 

 

 

Gross Carrying
Value

 

 

Accumulated
Amortization

 

 

Gross Carrying
Value

 

 

Accumulated
Amortization

 

Goodwill not subject to amortization (effective 1/1/02)

 

$

150,123

 

 

$

3,760

 

 

$

144,172

 

 

$

3,760

 

Intangibles from branch acquisition

 

 

3,015

 

 

 

3,015

 

 

 

3,015

 

 

 

3,015

 

Core deposit intangibles

 

 

45,355

 

 

 

30,491

 

 

 

45,355

 

 

 

28,432

 

Other intangibles

 

 

26,552

 

 

 

9,463

 

 

 

20,782

 

 

 

8,551

 

 

$

225,045

 

 

$

46,729

 

 

$

213,324

 

 

$

43,758

 

During the quarter ended June 30, 2023, goodwill of $6 million was recorded for the acquisition of the stock of Purdum, Gray, Ingledue, Beck, Inc., in connection with its insurance business. First Mid Insurance was assigned all this goodwill. The following provides a reconciliation of the purchase price paid for Purdum, Gray, Ingledue, Beck, Inc. and the amount of goodwill recorded (in thousands):

 

Unallocated purchase price

 

 

 

$

10,145

 

Less purchase accounting adjustments:

 

 

 

 

 

Insurance Company intangible

$

5,770

 

 

 

 

Other liabilities

 

(1,576

)

 

 

 

 

 

 

 

 

4,194

 

 

 

 

 

$

5,951

 

During the first quarter of 2022, goodwill of $28.6 million was provisionally recorded for the acquisition and merger of Delta Bancshares Company. This goodwill was subsequently adjusted to $28.2 million to reflect proper tax treatment of the Delta assets and liabilities. All this goodwill was assigned to the banking unit of the Company.

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

Unallocated purchase price

 

 

 

$

29,791

 

Less purchase accounting adjustments:

 

 

 

 

 

Fair value of securities

$

(2,836

)

 

 

 

Fair value of loans, net

 

(3,399

)

 

 

 

Fair value of premises and equipment

 

3,508

 

 

 

 

Fair value of time deposits

 

(1,759

)

 

 

 

Fair value of FHLB advances

 

(75

)

 

 

 

Core deposit intangible

 

5,920

 

 

 

 

Other assets

 

(570

)

 

 

 

Other liabilities

 

444

 

 

 

 

 

 

 

 

 

1,233

 

 

 

 

 

$

28,558

 

 

 

 

 

 

 

The Company has mortgage servicing rights acquired in previous acquisitions. The following table summarizes the activity pertaining to mortgage servicing rights included in intangible assets as of June 30, 2023, June 30, 2022 and December 31, 2022 (in thousands):

 

 

 

June 30, 2023

 

 

June 30, 2022

 

 

December 31, 2022

 

Beginning balance

 

$

331

 

 

$

420

 

 

$

420

 

Adjustment to valuation reserve

 

 

 

 

 

107

 

 

 

108

 

Mortgage servicing rights amortized

 

 

(28

)

 

 

(149

)

 

 

(200

)

Interest only strip

 

 

(4

)

 

 

11

 

 

 

3

 

Ending balance

 

$

299

 

 

$

389

 

 

$

331

 

Total amortization expense for three and six months ended June 30, 2023 and 2022 was as follows (in thousands):

 

 

 

Three months ended June 30,

 

 

Six months ended June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Core deposit intangibles

 

$

1,010

 

 

$

1,153

 

 

$

2,059

 

 

$

2,142

 

Customer list intangibles

 

 

456

 

 

 

432

 

 

 

912

 

 

 

864

 

Mortgage servicing rights

 

 

11

 

 

 

48

 

 

 

28

 

 

 

149

 

 

 

$

1,477

 

 

$

1,633

 

 

$

2,999

 

 

$

3,155

 

Aggregate amortization expense for the current year and estimated amortization expense for each of the five succeeding years is shown in the table below (in thousands):

 

Aggregate amortization expense:

 

 

 

For period 01/01/23 - 06/30/23

 

$

2,999

 

Estimated amortization expense:

 

 

 

For period 07/01/23 - 12/31/23

 

 

6,095

 

For year ended 12/31/24

 

 

5,860

 

For year ended 12/31/25

 

 

5,225

 

For year ended 12/31/26

 

 

4,324

 

For year ended 12/31/27

 

 

3,737

 

 

In accordance with the provisions of SFAS No. 142, Goodwill and Other Intangible Assets,” codified within ASC 350, the Company performed testing of goodwill for impairment as of May 31, 2023 and determined that, as of that date, goodwill was not impaired. Management also concluded that the remaining amounts and amortization periods were appropriate for all intangible assets.