XML 76 R61.htm IDEA: XBRL DOCUMENT v3.20.4
Acquisitions - The Banc Ed Corp. and Cummins-American Corp. (Details)
$ / shares in Units, $ in Thousands, shares in Millions
 12 Months Ended
Jan. 19, 2021
USD ($)
$ / shares
Mar. 31, 2019
USD ($)
Jan. 31, 2019
USD ($)
$ / shares
shares
Dec. 31, 2020
USD ($)
Dec. 31, 2019
USD ($)
$ / shares
Dec. 31, 2018
USD ($)
$ / shares
Jan. 15, 2021
$ / shares
Consideration paid              
Goodwill       $ 311,536 $ 311,536    
GSB | Forecast              
Merger agreement              
Special cash dividend $ 60,000            
CAC | Forecast              
Merger agreement              
Special cash dividend $ 60,000            
Non-interest expense              
Merger agreement              
Business acquisition expenses       500      
Pre-tax acquisition expenses       500      
Banc Ed              
Merger agreement              
Share consideration conversion ratio     8.2067        
Per share cash consideration entitled (in dollars per share) | $ / shares     $ 111.53        
Number of common shares issued for acquisition | shares     6.7        
Market value of common stock issued     $ 166,500        
Business acquisition share price | $ / shares     $ 24.76        
Adjustments to the fair value assigned to various assets and liabilities   $ 5,200          
Reversal of a deferred tax liability       4,600      
Transaction costs       2,300      
Aggregate cash consideration     $ 91,400        
Transaction Value     166,500        
Assets acquired:              
Cash and cash equivalents     42,013        
Securities     692,716        
Loans held for sale     2,157        
Portfolio loans     873,336        
Premises and equipment     32,156        
Other intangible assets     32,617        
Mortgage servicing rights     6,946        
Other assets     57,332        
Total assets acquired     1,739,273        
Liabilities assumed:              
Deposits     1,439,203        
Other borrowings     63,439        
Other liabilities     20,153        
Total liabilities assumed     1,522,795        
Net assets acquired     216,478        
Consideration paid              
Cash     91,400        
Common stock     166,515        
Total consideration paid     257,915        
Goodwill     $ 41,437        
Banc Ed | Pro Forma              
Consideration paid              
Total revenues (net interest income plus non-interest income)         409,324 $ 411,633  
Net income         $ 113,640 $ 118,361  
Diluted earnings per common share (in dollars per share) | $ / shares         $ 2.03 $ 2.15  
Banc Ed | Non-interest expense              
Merger agreement              
Business acquisition expenses         $ 13,700 $ 400  
Pre-tax acquisition expenses         13,700 $ 400  
IST | Non-interest expense              
Merger agreement              
Business acquisition expenses       400 900    
Pre-tax acquisition expenses       400 $ 900    
CAC              
Merger agreement              
Business acquisition expenses       500      
Pre-tax acquisition expenses       $ 500      
CAC | Forecast              
Merger agreement              
Share consideration conversion ratio 444.4783            
Per share cash consideration entitled (in dollars per share) | $ / shares $ 27,969.67            
Market value of common stock issued $ 190,800            
Business acquisition share price | $ / shares $ 38,432.69            
Common stock Cash consideration 73.00%            
Common stock share consideration 27.00%            
Share price | $ / shares             $ 23.54
Transaction Value $ 190,800