XML 47 R32.htm IDEA: XBRL DOCUMENT v3.22.0.1
Acquisition (Tables)
12 Months Ended
Dec. 31, 2021
Acquisition  
Summary of acquisition

West Suburban Acquisition Summary

As of Date of Acquisition

December 1, 2021

Assets

Cash and due from banks

$

16,794

Interest bearing deposits with financial institutions

232,880

Securities available-for-sale and held-to maturity, at fair value

1,066,373

FHLBC stock

3,340

Loans

1,502,118

Premises and equipment

47,456

Other real estate owned

5,552

Core deposit intangible

14,772

Deferred tax assets

2,093

Other assets

52,710

Total assets

$

2,944,088

Liabilities

Noninterest bearing demand

$

409,141

Savings, NOW and money market

2,069,890

Time

215,205

Total deposits

2,694,236

Reserve for unfunded commitments

1,787

Other liabilities

20,629

Total liabilities

2,716,652

Cash consideration paid

100,679

Stock issued for acquisition

194,484

Total Liabilities Assumed and Cash and Stock Consideration Paid for Acquisition

$

3,011,815

Goodwill

$

67,727

Schedule of Purchase price of loans at acquisition

As of

West Suburban Acquired PCD Loans

December 1, 2021

Par value of acquired loans

$

108,241

Allowance for credit losses

(12,075)

Non-credit discount

(1,723)

Purchase price of PCD loans at acquisition

$

94,443

Schedule of Unaudited Pro Forma

Unaudited Pro Forma for the Years Ended

2021

2020

Net interest income

$

166,495

$

165,283

Noninterest income

59,036

48,937

Net income attributable to Old Second Bancorp, Inc.

67,779

12,349