XML 54 R35.htm IDEA: XBRL DOCUMENT v3.25.0.1
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2024
ACQUISITIONS  
Summary of the estimated fair value of assets acquired and liabilities

    

2024

2023

2022

(000s omitted)

CPD

    

Other (1)

    

Total

    

Axiom

Other (2)

Total

    

Total (3)

Consideration:

  

  

  

  

  

  

Cash

$

5,861

$

9,599

$

15,460

$

1,819

$

6,758

$

8,577

$

85,656

Contingent consideration

3,066

750

3,816

0

1,450

1,450

0

Total net consideration

 

8,927

 

10,349

 

19,276

 

1,819

 

8,208

10,027

 

85,656

Recognized amounts of identifiable assets acquired and liabilities assumed:

 

  

 

  

 

  

 

  

 

  

 

  

Cash and cash equivalents

 

0

 

33

 

33

 

0

 

0

0

 

84,988

Investment securities

 

0

 

0

 

0

 

0

 

0

0

 

11,305

Loans, net of allowance for credit losses on PCD loans

 

0

 

0

 

0

 

0

 

0

0

 

436,796

Premises and equipment, net

 

6

 

106

 

112

 

25

 

41

66

 

11,317

Accrued interest and fees receivable

 

0

 

0

 

0

 

0

 

0

0

 

882

Other assets

 

26

 

359

 

385

2

 

175

177

 

30,337

Core deposit intangibles

 

0

 

0

 

0

 

0

 

0

0

 

7,970

Other intangibles

 

5,500

 

6,849

 

12,349

 

1,176

 

4,990

6,166

 

3,014

Deposits

 

0

 

0

 

0

 

0

 

0

0

 

(522,295)

Other liabilities

 

(990)

 

(918)

 

(1,908)

 

(9)

 

(9)

(18)

 

(3,630)

Other Federal Home Loan Bank borrowings

 

0

 

0

 

0

 

0

 

0

0

 

(17,616)

Total identifiable assets, net

 

4,542

 

6,429

 

10,971

 

1,194

 

5,197

6,391

 

43,068

Goodwill

$

4,385

$

3,920

$

8,305

$

625

$

3,011

$

3,636

$

42,588

(1)Includes amounts for OneGroup acquisitions completed in 2024.
(2)Includes amounts for OneGroup, Wealth Partners and BPAS acquisitions completed in 2023.
(3)Includes amounts for CBNA and OneGroup acquisitions completed in 2022.
Schedule of loans acquired

(000s omitted)

    

PCD Loans

Par value of PCD loans at acquisition

$

2,184

Allowance for credit losses at acquisition

 

(71)

Non-credit discount at acquisition

 

(81)

Fair value of PCD loans at acquisition

$

2,032