XML 58 R39.htm IDEA: XBRL DOCUMENT v3.25.4
Business Combinations (Tables)
 12 Months Ended
Dec. 31, 2025
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]  
Schedule of Estimated Fair Values of the Assets Acquired and the Liabilities Assumed
The following table summarizes the estimated fair values of the assets acquired and the liabilities assumed at the merger date, net of cash consideration paid (in thousands):
As of May 16, 2024
Assets acquired:
Cash and cash equivalents, net$194,548 
Available for sale debt securities1,585,993 
Federal Home Loan Bank stock46,113 
Loans held for sale1,494 
Loans held for investment7,906,326 
Allowance for credit losses on PCD loans(17,188)
Loans, net7,889,138 
Bank-owned life insurance160,646 
Banking premises and equipment60,578 
Accrued interest receivable27,241 
Goodwill180,446 
Other intangibles assets209,915 
Other assets236,481 
Total assets acquired$10,592,593 
Liabilities assumed:
Deposits$8,622,924 
Mortgage escrow deposits5,532 
Borrowed funds785,927 
Subordinated debentures166,366 
Other liabilities135,066 
Total liabilities assumed$9,715,815 
Net assets acquired$876,779 
Schedule of Fair Value of Loans Acquired in Acquisition
The table below illustrates the fair value adjustments made to the amortized cost basis in order to present the fair value of the loans acquired (in thousands):
Gross amortized cost basis as of May 16, 2024$8,323,589 
Interest rate fair value adjustment on all loans(330,540)
Credit fair value adjustment on non-PCD loans(82,359)
Charge-offs on PCD Loans at acquisition(4,364)
Allowance for credit losses on PCD loans(17,188)
Fair value of acquired loans, net, as of May 16, 2024$7,889,138 
The table below is a summary of the PCD loans that were acquired from Lakeland as of the closing date (in thousands):
Gross amortized cost basis as of May 16, 2024$564,147 
Charge-offs on PCD Loans at acquisition(4,364)
Interest component of expected cash flows (accretable difference)(33,365)
Allowance for credit losses on PCD loans(17,188)
Net PCD loans$509,230