XML 37 R26.htm IDEA: XBRL DOCUMENT v3.24.3
Business Combinations and Asset Acquisitions (Tables)
9 Months Ended
Sep. 30, 2024
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]  
Schedule of Acquisitions
The following table summarizes the consideration transferred and the estimated fair values of identifiable assets acquired and liabilities assumed in connection with the Republic First Transaction on the Acquisition Date:
Estimated Fair Value
(dollars in thousands)
Cash payment received from FDIC$809,920 
Assets acquired:
     Cash and due from banks208,451 
     Investment securities1,938,571 
     Loans2,496,902 
     Premises and equipment1,211 
     CDI92,600 
     FHLB Stock37,931 
     Accrued interest receivable16,164 
     Other assets9,717 
          Total assets 4,801,547 
Liabilities assumed:
     Deposits4,112,325 
Borrowings1,413,751 
Accrued interest payable33,444 
     Other liabilities640 
          Total liabilities5,560,160 
Net assets acquired:(758,613)
Gain on acquisition, before income taxes$51,307 
Gain on acquisition, net of income taxes$39,685 
The following table presents information with respect to the estimated fair value and unpaid principal balance of acquired loans and leases at the Acquisition Date:
April 26, 2024
Unpaid Principal BalanceEstimated Fair Value
(dollars in thousands)
Real estate - commercial mortgage$1,144,465 $1,024,004 
Commercial and industrial545,374 487,962 
Real-estate - residential mortgage947,135 752,328 
Real-estate - home equity72,730 66,237 
Real-estate - construction153,437 145,597 
Consumer20,789 20,774 
     Total acquired loans$2,883,930 $2,496,902 

The following table summarizes PCD Loans:
April 26, 2024
(dollars in thousands)
Book balance of loans with deteriorated credit quality at acquisition$1,014,559 
Fair value of loans with deteriorated credit quality at acquisition896,316 
Fair value discount118,243 
PCD Loans credit discount(54,767)
Non-credit discount$63,476 
Schedule of Acquisition-Related Expenses
The following table details the costs incurred and classified as acquisition-related expenses:

Nine months ended September 30, 2024
(dollars in thousands)
Salaries and employee benefits$1,405 
Net occupancy9,805 
Professional fees8,792 
Charitable donation5,000 
Other2,996 
$27,998