XML 86 R37.htm IDEA: XBRL DOCUMENT v3.20.1
Note 3 - Mergers and Acquisitions - (Tables)
12 Months Ended
Dec. 31, 2019
Notes Tables  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
Purchase Price:
 
 
 
 
 
 
 
 
MBI Shares Outstanding at December 31, 2017
   
2,407,627
     
 
 
MBI Restricted Stock Awards Outstanding at December 31, 2017
   
1,480
     
 
 
MBI Shares Cashed Out Under Terms of Merger
   
 
     
2,409,107
 
Exchange Ratio
   
 
     
23.20
 
Cash Paid to Shareholders for Shares of Common Stock
   
 
    $
55,891
 
MBI Stock Options Outstanding at December 31, 2017
               
17,822 Shares at $31.50 Less Strike Price
               
Cash Paid on MBI Options
   
 
     
296
 
Total Purchase Price
   
 
    $
56,187
 
Net Assets Acquired:
 
 
 
 
 
 
 
 
Cash and Cash Equivalents
   
 
    $
15,891
 
Securities Available for Sale
   
 
     
99,867
 
Loans and Leases Receivable
   
 
     
192,714
 
Premises and Equipment, Net
   
 
     
2,678
 
Cash Value of Life Insurance
   
 
     
741
 
Core Deposit Intangible
   
 
     
2,494
 
Other Assets
   
 
     
3,055
 
Total Assets
   
 
     
317,440
 
                 
Deposits
   
 
     
263,951
 
Borrowings
   
 
     
21,047
 
Other Liabilities
   
 
     
1,858
 
Total Liabilities
   
 
     
286,856
 
Net Assets Acquired
   
 
     
30,584
 
Goodwill Resulting from Merger
   
 
    $
25,603
 
Cost and Allocation of Purchase Price for Richland State Bancorp, Inc. (RSBI):
(Dollars in thousands, except per share data)
Purchase Price:
 
 
 
 
Shares Issued to RSBI Shareholders on December 1, 2018
   
1,679,559
 
Closing Stock Price on November 30, 2018
   
25.29
 
Total Purchase Price
  $
42,476
 
Net Assets Acquired:
 
 
 
 
Cash and Cash Equivalents
  $
40,648
 
Securities Available for Sale
   
63,823
 
Loans and Leases Receivable
   
190,802
 
Premises and Equipment, Net
   
5,282
 
Cash Value of Life Insurance
   
7,260
 
Core Deposit Intangible
   
3,947
 
Other Assets
   
4,668
 
Total Assets
   
316,430
 
         
Deposits
   
289,979
 
Other Liabilities
   
1,074
 
Total Liabilities
   
291,053
 
Net Assets Acquired
   
25,377
 
Goodwill Resulting from Merger
  $
17,099
 
Business Acquisition, Pro Forma Information [Table Text Block]
   
For The Year Ended December 31,
 
   
2018
   
2017
 
   
(Dollars in thousands)
 
   
(except per share data)
 
                 
Interest Income
  $
88,277
    $
79,230
 
Interest Expense
   
15,132
     
9,308
 
Net Interest Income
   
73,145
     
69,922
 
Provision for Loan Losses
   
2,590
     
4,237
 
Net Interest Income after Provision for Loan Losses
   
70,555
     
65,685
 
Noninterest Income
   
11,496
     
8,705
 
Noninterest Expense
   
58,520
     
52,184
 
Income Before Income Taxes
   
23,531
     
22,206
 
Income Tax Expense
   
4,506
     
8,676
 
Net Income
  $
19,025
    $
13,530
 
                 
Earnings Per Common Share
               
Basic
  $
1.50
    $
1.03
 
Diluted
  $
1.45
    $
1.01