XML 54 R39.htm IDEA: XBRL DOCUMENT v3.24.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2023
Acquisitions [Abstract]  
Summary of Estimated Fair Value of Assets Acquired and Liabilities Assumed
The following table summarizes the estimated fair value of the assets acquired and liabilities assumed:

   
August 11, 2023
 
(In thousands)
 
Salisbury Bancorp, Inc.
 
Consideration:
     
Cash paid to shareholders (fractional shares)
 
$
15
 
Common stock issuance
   
161,723
 
Total net consideration
 
$
161,738
 
         
Recognized amounts of identifiable assets acquired and (liabilities) assumed:
       
Cash and cash equivalents
 
$
48,665
 
Securities available for sale
   
122,667
 
Loans, net of allowance for credit losses on purchased credit deteriorated loans
   
1,174,237
 
Premises and equipment, net
   
13,026
 
Core deposit intangibles
   
31,188
 
Wealth management customer intangible
   
4,654
 
Bank owned life insurance
   
30,315
 
Other assets
   
37,631
 
Total identifiable assets acquired
 
$
1,462,383
 
         
Deposits
 
$
(1,308,976
)
Borrowings
   
(55,461
)
Other liabilities
   
(15,949
)
Total liabilities assumed
 
$
(1,380,386
)
         
Total identifiable assets, net
 
$
81,997
 
         
Goodwill
 
$
79,741
 
Fair Value of Acquired PCD Loans The following table provides details related to the fair value of acquired PCD loans.

(In thousands)
 
PCD Loans
 
Par value of PCD loans at acquisition
 
$
219,076
 
Allowance for credit losses at acquisition
   
5,772
 
Discount at acquisition
   
(24,512
)
Fair value of PCD loans at acquisition
 
$
200,336
 
Unaudited Pro Forma Information
The following table presents certain unaudited pro forma financial information for illustrative purposes only, for the years ended December 31, 2023 and 2022, as if Salisbury had been acquired on January 1, 2022. This unaudited pro forma information combines the historical results of Salisbury with the Company’s consolidated historical results and includes certain adjustments reflecting the estimated impact of certain fair value adjustments for the respective periods. The pro forma information is not indicative of what would have occurred had the acquisition occurred as of the beginning of the year prior to the acquisition. The unaudited pro forma information does not consider any changes to the provision expense resulting from recording loan assets at fair value, cost savings or business synergies. As a result, actual amounts would have differed from the unaudited pro forma information presented and the differences could be significant.

   
Pro Forma (Unaudited)
 
   
Years Ended December 31,
 
(In thousands)
 
 2023
   
 2022
 
Total revenue, net of interest expense
 
$
542,241
   
$
578,543
 
Net income
   
112,330
     
168,101