XML 68 R54.htm IDEA: XBRL DOCUMENT v3.19.1
Note 23 - Acquisition (Tables)
12 Months Ended
Dec. 31, 2018
Notes Tables  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
   
 
 
 
 
Preliminary
   
 
 
 
   
As Recorded by
   
Fair Value and
Other 
Acquisition
   
 
 
 
   
Merchants
   
Related
   
As Recorded by
 
(Amounts in thousands)
 
Holding Company
   
Adjustments
   
the Company
 
Consideration paid:
 
 
 
 
 
 
 
 
 
 
 
 
Cash
   
 
     
 
    $
15,300
 
Stock 1,834,142 shares at $10.69 per share
   
 
     
 
     
19,607
 
Total consideration
   
 
     
 
    $
34,907
 
                         
Assets acquired:
 
 
 
 
 
 
 
 
 
 
 
 
Cash and fed funds sold
  $
12,425
    $
    $
12,425
 
Investment securities
   
107,931
     
(551
)    
107,380
 
Loans, gross
   
87,570
     
(2,292
)    
85,278
 
Allowance for loan and lease losses
   
(1,286
)    
1,286
     
 
Interest receivable
   
688
     
     
688
 
Premises and equipment, net
   
378
     
1,856
     
2,234
 
Deferred tax asset, net 
   
1,374
     
(1,287
)    
87
 
Federal Home Loan Bank of San Francisco stock
   
1,454
     
     
1,454
 
Life insurance
   
755
     
     
755
 
Other assets
   
371
     
(10
)    
361
 
Core deposit intangible
   
     
4,353
     
4,353
 
Total assets acquired
  $
211,660
    $
3,355
    $
215,015
 
                         
Liabilities assumed:
 
 
 
 
 
 
 
 
 
 
 
 
Demand and savings deposits
  $
152,213
    $
    $
152,213
 
Certificates of deposit
   
38,003
     
     
38,003
 
Total deposits
   
190,216
     
     
190,216
 
Other liabilities
   
916
     
15
     
931
 
Total liabilities assumed
  $
191,132
    $
15
    $
191,147
 
Net identifiable assets acquired over liabilities assumed
  $
20,528
    $
3,340
    $
23,868
 
Goodwill
   
 
     
 
    $
11,039
 
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Table Text Block]
(Amounts in thousands)
 
 
 
 
For the year ended December 31,
 
Amount
 
2019
  $
225
 
2020
   
225
 
2021
   
225
 
2022
   
225
 
2023
   
225
 
2024 and thereafter
   
51
 
Total
  $
1,176
 
Business Acquisition, Pro Forma Information [Table Text Block]
Pro forma revenue and earnings
 
 
 
 
 
 
 
 
 
 
 
 
(Amounts in thousands)
 
2018
   
2017
   
2016
 
Net interest income
  $
52,948
 
  $
46,592
    $
41,287
 
Net income
  $
16,313
(1)
  $
8,069
    $
6,566
 
Merchants Holding Company [Member]  
Notes Tables  
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Table Text Block]
(Amounts in thousands)
 
2019
   
2020
   
2021
   
2022
   
2023
   
Thereafter
   
Total
 
Core deposit intangible amortization
  $
499
    $
544
    $
544
    $
544
    $
544
    $
1678
    $
4,353