XML 36 R26.htm IDEA: XBRL DOCUMENT v3.23.2
ACQUISITIONS (Tables)
6 Months Ended
Jun. 30, 2023
ACQUISITIONS  
Schedule of expenses incurred related to the acquisition

    

Three Months Ended June 30, 2023

Six Months Ended June 30, 2023

(dollars in thousands)

PROVISION FOR CREDIT LOSSES

$

$

5,924

NONINTEREST EXPENSE

Salaries

66

3,584

Furniture and equipment

39

39

Data processing

176

2,031

Marketing and customer relations

10

24

Loan collection and servicing

125

125

Legal fees and other noninterest expense

211

1,964

Total noninterest expense

627

7,767

Total acquisition-related expenses

$

627

$

13,691

Schedule of recognized identified assets acquired and liabilities assumed

    

Fair Value

Assets acquired:

Cash and cash equivalents

$

23,542

Interest-bearing time deposits with banks

249

Debt securities

167,869

Equity securities

90

Restricted stock

2,822

Loans held for sale

1,612

Loans, before allowance for credit losses

635,376

Allowance for credit losses

(1,247)

Loans, net of allowance for credit losses

634,129

Bank owned life insurance

15,782

Bank premises and equipment

14,828

Foreclosed assets

271

Intangible assets

22,282

Mortgage servicing rights

10,469

Investments in unconsolidated subsidiaries

449

Accrued interest receivable

3,113

Other assets

8,061

Total assets acquired

905,568

Liabilities assumed:

Deposits

720,417

FHLB advances

86,439

Junior subordinated debentures

14,949

Other liabilities

4,965

Total liabilities assumed

826,770

Net assets acquired

$

78,798

Consideration paid:

Cash

$

37,996

Common stock

71,356

Total consideration paid

$

109,352

Goodwill

$

30,554

Schedule of the components of the purchase price of financing receivables purchased with credit deterioration

Unpaid principal balance

$

89,822

Allowance for credit losses at acquisition

(1,247)

Non-credit discount

(2,218)

Purchase price

$

86,357

Business acquisition, pro forma information

Pro Forma

Pro Forma

Three Months Ended June 30, 

Six Months Ended June 30, 

(dollars in thousands, except per share data)

2023

2022

2023

2022

Total revenues (net interest income and noninterest income)

$

58,786

$

53,431

$

116,556

$

107,943

Net income

18,185

16,833

28,200

36,190

Earnings per share - basic

0.57

0.55

0.89

1.17

Earnings per share - diluted

0.57

0.55

0.88

1.17