XML 42 R35.htm IDEA: XBRL DOCUMENT v3.25.1
Acquisition (Tables)
3 Months Ended
Mar. 31, 2025
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed

The following table summarizes the net assets acquired (at fair value) and consideration transferred for HTLF

as of January 31, 2025 (in thousands, except for per share data):

 

 

Fair Value
January 31, 2025

 

Assets

 

 

Loans, net of allowance for credit losses on loans

$

9,757,790

 

Investment securities

 

3,678,164

 

Interest-bearing due from banks

 

965,003

 

Cash and due from banks

 

174,985

 

Premises and equipment, net

 

172,730

 

Identifiable intangible assets

 

511,021

 

Other assets

 

894,319

 

Total assets acquired

$

16,154,012

 

 

 

 

Liabilities

 

 

Noninterest-bearing deposits

$

3,761,997

 

Interest-bearing deposits

 

10,586,989

 

Long-term debt

 

278,018

 

Other liabilities

 

198,945

 

Total liabilities assumed

$

14,825,949

 

 

 

 

Net identifiable assets acquired

$

1,328,063

 

Preliminary goodwill

 

1,591,066

 

Net assets acquired

$

2,919,129

 

 

 

 

Consideration

 

 

Common stock consideration:

 

 

Company's common shares issued

 

23,609

 

Purchase price per share of the Company's common stock

$

117.90

 

Fair value of common stock consideration

$

2,783,510

 

Preferred stock consideration

 

115,230

 

Stock-based compensation consideration

 

20,389

 

Fair value of total consideration transferred

$

2,919,129

 

Summary of PCD Loans Purchased The following table provides a summary of PCD loans purchased as part of the HTLF acquisition as of the Acquisition Date (in thousands):

 

 

January 31, 2025

 

 

 

 

Principal of PCD loans acquired

$

3,237,332

 

PCD ACL at acquisition

 

(62,126

)

Non-credit discount on PCD loans

 

(128,684

)

Fair value of PCD Loans

$

3,046,522