XML 149 R38.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisition (Tables)
12 Months Ended
Dec. 31, 2012
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Schedule of preliminary purchase price of assets acquired and liabilities assumed
                     

ASSETS

          LIABILITIES        

Cash and due from banks

  $ 33,531     Deposits        

Investment securities, available for sale

    63,707     Non-interest bearing   $ 59,350  
            NOW accounts     42,681  

Commercial

    70,343     Savings and money market     61,465  

Residential mortgage

    20,838     Certificates of deposits     47,749  

Consumer

    23,423         Total deposits     211,245  
   

 

 

       

 

 

 

    Total loans

    114,604              
            Borrowings     1,186  

Premises and equipment

    2,647     Subordinated debentures     1,537  

FRB and FHLB stock

    943     Interest payable     90  

Goodwill

    13,838     Other liabilities     4,670  

Core deposit intangible

    2,332              

Interest receivable

    820              

Cash value life insurance

    4,012              

Other assets

    9,210              
   

 

 

       

 

 

 

Total assets purchased

  $ 245,644     Total liabilities assumed   $ 218,728  
   

 

 

       

 

 

 

Common shares issued

  $ 19,668              

Retirement of TARP preferred shares

    7,248              
   

 

 

             

Total estimated purchase price

  $ 26,916              
   

 

 

             
Schedule of acquired loans accounted for in accordance with ASC 310-30
         

Contractually required principal and interest at acquisition

  $ 35,574  

Contractual cash flows not expected to be collected (nonaccretable differences)

    5,264  
   

 

 

 

Expected cash flows at acquisition

    30,310  

Interest component of expected cash flows (accretable discount)

    7,494  
   

 

 

 

Fair value of acquired loans accounted for under ASC 310-30

  $ 22,816  
   

 

 

 
Amounts of loans
                 
    December 31
2012
    December 31
2011
 

Commercial

               

Working capital and equipment

  $ 198,805     $ 170,325  

Real estate, including agriculture

    247,108       172,910  

Tax exempt

    4,579       3,818  

Other

    9,979       5,323  
   

 

 

   

 

 

 

Total

    460,471       352,376  

Real estate

               

1–4 family

    185,940       153,039  

Other

    3,774       4,102  
   

 

 

   

 

 

 

Total

    189,714       157,141  

Consumer

               

Auto

    142,149       134,686  

Recreation

    5,163       4,737  

Real estate/home improvement

    29,989       27,729  

Home equity

    104,974       92,249  

Unsecured

    4,194       3,183  

Other

    2,615       2,793  
   

 

 

   

 

 

 

Total

    289,084       265,377  

Mortgage warehouse

    251,448       208,299  
   

 

 

   

 

 

 

Total loans

    1,190,717       983,193  

Allowance for loan losses

    (18,270     (18,882
   

 

 

   

 

 

 

Loans, net

  $ 1,172,447     $ 964,311  
   

 

 

   

 

 

 
Accretable yield or income expected to be collected
         

Balance at December 31, 2011

  $ —    

Additions

    7,494  

Accretion

    (807

Reclassification from nonaccreatable difference

    —    

Disposals

    (576
   

 

 

 

Balance at December 31, 2012

  $ 6,111  
   

 

 

 
Heartland Bancshares Inc [Member]
 
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Amounts of loans
         

Commercial

  $ 63,952  

Real estate

    18,662  

Consumer

    16,289  
   

 

 

 

Outstanding balance

  $ 98,903  
   

 

 

 

Carrying amount, net of allowance of $0

  $ 98,903