XML 26 R16.htm IDEA: XBRL DOCUMENT
v3.23.3

Goodwill and Intangible Assets | 9 Months Ended
--- | ---
Sep. 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 September 30, 2023 and December 31, 2022 (in thousands):
|  | September 30, 2023 |  |  | December 31, 2022 |
|  | Gross Carrying Value |  |  | Accumulated Amortization |  |  | Gross Carrying Value |  |  | Accumulated Amortization |
Goodwill not subject to amortization |  | $ | 200,221 |  |  | $ | 3,760 |  |  | $ | 144,172 |  |  | $ | 3,760 |
Intangibles from branch acquisition |  |  | 3,015 |  |  |  | 3,015 |  |  |  | 3,015 |  |  |  | 3,015 |
Core deposit intangibles |  |  | 79,945 |  |  |  | 32,348 |  |  |  | 45,355 |  |  |  | 28,432 |
Other intangibles |  |  | 26,552 |  |  |  | 10,041 |  |  |  | 20,782 |  |  |  | 8,551 |
|  | $ | 309,733 |  |  | $ | 49,164 |  |  | $ | 213,324 |  |  | $ | 43,758 |
Goodwill of $50.1 million was recorded for the acquisition and merger of Blackhawk Bancorp, Inc. during the third quarter of 2023. All of the goodwill was assigned to the banking segment of the Company. The goodwill will not be deductible for tax purposes. The following table provides a reconciliation of the purchase price paid for the acquisition of Blackhawk and the amount of goodwill recorded (in thousands):
Unallocated purchase price |  |  |  | $ | 26,955 |
Less purchase accounting adjustments: |  |  |  |  |
Fair value of securities | $ | (25,521 | ) |  |  |
Fair value of loans, net |  | (43,477 | ) |  |  |
Fair value of premises and equipment |  | (3,856 | ) |  |  |
Fair value of time deposits |  | 2,311 |  |  |  |
Fair value of subordinated and jr subordinated debentures |  | 3,707 |  |  |  |
Increase in core deposit intangible |  | 33,731 |  |  |  |
Increase in mortgage servicing rights |  | 3,344 |  |  |  |
Other assets |  | 6,619 |  |  |  |
|  |  |  |  | (23,142 | )
|  |  |  | $ | 50,097 |
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 September 30, 2023, September 30, 2022 and December 31, 2022 (in thousands):
|  | September 30, 2023 |  |  | September 30, 2022 |  |  | December 31, 2022 |
Beginning balance |  | $ | 331 |  |  | $ | 420 |  |  | $ | 420 |
Mortgage servicing rights acquired during period |  |  | 7,062 |  |  |  | — |  |  |  | — |
Adjustment to valuation reserve |  |  | — |  |  |  | 108 |  |  |  | 108 |
Mortgage servicing rights amortized |  |  | (161 | ) |  |  | (184 | ) |  |  | (200 | )
Interest only strip |  |  | (8 | ) |  |  | 6 |  |  |  | 3 |
Ending balance |  | $ | 7,224 |  |  | $ | 350 |  |  | $ | 331 |
Total amortization expense for three and nine months ended September 30, 2023 and 2022 was as follows (in thousands):
|  | Three months ended |  |  | Nine months ended |
|  | September 30, |  |  | September 30, |
|  | 2023 |  |  | 2022 |  |  | 2023 |  |  | 2022 |
Core deposit intangibles |  | $ | 1,857 |  |  | $ | 1,131 |  |  | $ | 3,916 |  |  | $ | 3,273 |
Customer list intangibles |  |  | 578 |  |  |  | 432 |  |  |  | 1,490 |  |  |  | 1,296 |
Mortgage servicing rights |  |  | 133 |  |  |  | 35 |  |  |  | 161 |  |  |  | 184 |
|  | $ | 2,568 |  |  | $ | 1,598 |  |  | $ | 5,567 |  |  | $ | 4,753 |
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 - 09/30/23 |  | $ | 5,567 |
Estimated amortization expense: |  |  |
For period 10/01/23 - 12/31/23 |  |  | 3,561 |
For year ended 12/31/24 |  |  | 13,477 |
For year ended 12/31/25 |  |  | 12,156 |
For year ended 12/31/26 |  |  | 10,569 |
For year ended 12/31/27 |  |  | 9,349 |
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.

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

X
- Definition The entire disclosure for goodwill and intangible assets. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 350 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org//350/tableOfContent + Details
Name: | us-gaap_GoodwillAndIntangibleAssetsDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration