XML 52 R40.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Acquisition of a Business (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Business Combinations [Abstract] |
Summary of Fair Values of Assets Acquired and Liabilities Assumed as of Acquisition Date | The following table presents a summary of the fair values of assets acquired and liabilities assumed as of the acquisition date:
Assets |  |  |
Cash and cash equivalents |  | $ | 39,731 |
Securities available-for-sale |  |  | 239,602 |
Restricted stock |  |  | 3,058 |
Loans |  |  | 808,000 |
Allowance for credit losses |  |  | (10,596 | )
Premises and equipment |  |  | 11,307 |
Operating lease right-of-use asset |  |  | 3,813 |
Other intangible assets |  |  | 17,250 |
Bank-owned life insurance |  |  | 12,455 |
Deferred tax assets, net |  |  | 14,848 |
Other assets |  |  | 21,023 |
Total assets acquired |  |  | 1,160,491 |
Liabilities |  |  |
Deposits |  |  | 964,491 |
Federal Home Loan Bank advances |  |  | 40,000 |
Securities sold under agreements to repurchase |  |  | 455 |
Junior subordinated debentures |  |  | 32,661 |
Operating lease liability |  |  | 4,034 |
Accrued expenses and other liabilities |  |  | 13,288 |
Total liabilities assumed |  |  | 1,054,929 |
Net assets acquired |  | $ | 105,562 |
Consideration paid |  |  |
Common stock (5,932,323 shares issued at $18.09 per share) |  |  | 107,017 |
Cash paid |  |  | 31,897 |
Total consideration paid |  |  | 138,914 |
Goodwill |  | $ | 33,352 |
Summary of Fair Value and Gross Contractual Amounts Receivable and Respective Expected Contractual Cash Flows | The following table presents the fair value and gross contractual amounts receivable of acquired non-credit-deteriorated loans from the Inland acquisition, and their respective expected contractual cash flows as of the acquisition date:
Fair value |  | $ | 582,831 |
Gross contractual amounts receivable |  |  | 699,918 |
Estimate of contractual cash flows not expected to be collected(1) |  |  | 4,239 |
Estimate of contractual cash flows expected to be collected |  |  | 695,679 |
(1) Includes interest payments not expected to be collected due to loan prepayments as well as principal and interest payments not expected to be collected due to customer default.
Summary of Pro Forma Information for Results of Operations | The following table provides the unaudited pro forma information for the results of operations for the years ended December 31, 2023 and 2022 as if the acquisition had occurred on January 1, 2022. The pro forma results combine the historical results of Inland into the Company’s Consolidated Statements of Operations, including the impact of certain acquisition accounting adjustments, which includes loan discount accretion, intangible assets amortization, deposit premium accretion, fixed assets amortization, and borrowing discount amortization. The pro forma results have been prepared for comparative purposes only and are not necessarily indicative of the results that would have been obtained had the acquisition actually occurred on January 1, 2022. No assumptions have been applied to the pro forma results of operations regarding possible revenue enhancements, provision for credit losses, expense efficiencies or asset dispositions. Recognized acquisition-related expenses and other adjustments related to the timing of expenses, are included in net income in the following table:
| Year Ended |
| December 31, |
| 2023 (unaudited) |  |  | 2022 (unaudited) |
Total revenues (net interest income and non-interest income) | $ | 411,252 |  |  | $ | 391,621 |
Net income | $ | 120,246 |  |  | $ | 97,724 |
Earnings per share—basic | $ | 2.80 |  |  | $ | 2.28 |
Earnings per share—diluted | $ | 2.77 |  |  | $ | 2.25 |

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(2) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(3) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-3 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Paragraph 1 -Section 50 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration