XML 46 R35.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Acquisitions (Tables)
3 Months Ended
Mar. 31, 2024
Business Combination and Asset Acquisition [Abstract]  
Summary of Assets Acquired and Liabilities Assumed
The following table provides the preliminary purchase price calculation as of the date of the Limestone Merger, and the assets acquired and liabilities assumed at their estimated fair values. The estimated fair values below are subject to adjustment for up to one year after April 30, 2023, which include, but are not limited to, loans, including the designation of PCD loans, deferred tax assets and liabilities, long-term borrowings, and certain other assets and other liabilities.
(Dollars in thousands)Fair Value
Total purchase price$177,931 
Assets
Cash and balances due from banks6,422 
Interest-bearing deposits in other banks87,115 
Total cash and cash equivalents93,537 
Available-for-sale investment securities, at fair value166,944 
Other investment securities5,716 
Total investment securities172,660 
Loans1,077,929 
Allowance for credit losses (on PCD loans)(2,051)
Net loans1,075,878 
Bank premises and equipment, net of accumulated depreciation17,690 
(Dollars in thousands)Fair Value
Bank owned life insurance31,343 
Other intangible assets27,722 
Other assets36,874 
    Total assets1,455,704 
Liabilities
Deposits:
Non-interest-bearing262,727 
Interest-bearing971,457 
Total deposits1,234,184 
Short-term borrowings60,000 
Long-term borrowings39,453 
Accrued expenses and other liabilities12,967 
Total liabilities1,346,604 
Net assets109,100 
Goodwill$68,831 
Summary of Acquired Purchased Credit Deteriorated Loans The following table details the fair value adjustment for acquired PCD loans as of the acquisition date:
(Dollars in thousands)Par ValueAllowance for Credit LossesNon-Credit (Discount) PremiumFair Value
PCD loans
Commercial real estate, other30,907 (1,340)(2,160)27,407 
Commercial and industrial16,466 (379)(610)15,477 
Residential real estate6,328 (228)(770)5,330 
Home equity lines of credit774 (18)11 767 
Consumer1,029 (86)78 1,021 
Fair value$55,504 $(2,051)$(3,451)$50,002