XML 49 R38.htm IDEA: XBRL DOCUMENT v3.25.3
Business Combinations (Tables)
 9 Months Ended
Sep. 30, 2025
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]  
Schedule of Fair Value of Total Consideration Transferred The following table summarizes the fair value of the total consideration transferred as a part of the Heartland acquisition as well as the fair value of identifiable assets acquired and liabilities assumed as of the effective date of the transaction.
Consideration
   Cash for Stock Options, 401K Shares and Fractional Shares$23,102 
   Equity Instruments320,007 
Fair Value of Total Consideration Transferred$343,109 
Recognized Amounts of Identifiable Assets Acquired and Liabilities Assumed:
Cash$6,216 
Federal Funds Sold and Other Short-term Investments39,550 
Interest-bearing Time Deposits with Banks— 
Securities220,358 
Loans, Net1,503,378 
Stock in FHLB and Other Restricted Stock, at Cost6,992 
Premises, Furniture & Equipment39,764 
Other Real Estate— 
Intangible Assets40,065 
Company Owned Life Insurance20,660 
Accrued Interest Receivable and Other Assets39,274 
Deposits - Non-interest Bearing(436,467)
Deposits - Interest Bearing(1,294,696)
FHLB Advances and Other Borrowings(29,342)
Accrued Interest Payable and Other Liabilities(8,855)
Total Identifiable Net Assets146,897 
Goodwill$196,212 
Schedule of Unaudited Pro Forma Information
The following table presents unaudited pro forma information as if the acquisition had occurred on January 1, 2024 after giving effect to certain adjustments. The unaudited pro forma information for the three and nine months ended September 30, 2025 and 2024 includes adjustments for interest income on loans and securities acquired, amortization of intangibles arising from the transaction, interest expense on deposits and borrowings acquired, and the related income tax effects. The unaudited pro forma financial information is not necessarily indicative of the results of operations that would have occurred had the transaction been effected on the assumed date.
Unaudited Pro FormaUnaudited Pro Forma
Quarter Ended 9/30/2025Quarter Ended 9/30/2024
Net Interest Income$75,725 $72,553 
Non-interest Income18,429 16,523 
   Total Revenue94,154 89,076 
Provision for Loan Losses Expense700 1,219 
Non-interest Expense49,564 46,307 
   Income Before Income Taxes43,890 41,550 
Income Tax Expense8,714 8,525 
   Net Income$35,176 $33,025 
Earnings Per Share and Diluted Earnings Per Share$0.94 $0.88 
Unaudited Pro FormaUnaudited Pro Forma
Nine Months Ended 9/30/2025Nine Months Ended 9/30/2024
Net Interest Income$221,871 $207,812 
Non-interest Income50,830 56,001 
   Total Revenue272,701 263,813 
Provision for Loan Losses Expense984 1,476 
Non-interest Expense148,885 145,488 
   Income Before Income Taxes122,832 116,849 
Income Tax Expense25,868 25,051 
   Net Income$96,964 $91,798 
Earnings Per Share and Diluted Earnings Per Share$2.59 $2.46