XML 45 R35.htm IDEA: XBRL DOCUMENT v3.22.1
Business Combinations (Tables)
 3 Months Ended
Mar. 31, 2022
Business Combination and Asset Acquisition [Abstract]  
Schedule of Fair Value of Identifiable Assets Acquired and Liabilities Assumed The following table summarizes the fair value of the total consideration transferred as a part of the CUB 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 and Fractional Shares$942 
    Cash Consideration49,863 
    Equity Instruments111,914 
Fair Value of Total Consideration Transferred$162,719 
Recognized Amounts of Identifiable Assets Acquired and Liabilities Assumed:
   Cash$20,244 
   Federal Funds Sold and Other Short-term Investments238,325 
   Interest-bearing Time Deposits with Banks250 
   Securities102,233 
   Loans678,167 
   Stock in FHLB and Other Restricted Stock, at Cost10,078 
   Premises, Furniture & Equipment20,605 
   Other Real Estate40 
   Intangible Assets7,572 
   Company Owned Life Insurance12,881 
   Accrued Interest Receivable and Other Assets19,037 
   Deposits - Non-interest Bearing(237,472)
   Deposits - Interest Bearing(696,750)
   FHLB Advances and Other Borrowings(60,837)
   Accrued Interest Payable and Other Liabilities(8,513)
   Total Identifiable Net Assets105,860 
Goodwill$56,859 
Schedule of Unaudited Pro Forma Information
The following table presents unaudited pro forma information as if the acquisition had occurred on January 1, 2021 after giving effect to certain adjustments. The unaudited pro forma information for the three months ended March 31, 2022 and 2021 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 3/31/2022Quarter Ended 3/31/2021
Net Interest Income$46,908 $47,731 
Non-interest Income16,188 16,526 
   Total Revenue63,096 64,257 
Provision for Loan Losses Expense(1,100)(2,857)
Non-interest Expense36,455 37,444 
   Income Before Income Taxes27,741 29,670 
Income Tax Expense5,022 5,949 
   Net Income$22,719 $23,721 
Earnings Per Share and Diluted Earnings Per Share$0.77 $0.81