XML 66 R45.htm IDEA: XBRL DOCUMENT v3.25.1
MERGERS AND ACQUISITIONS - Schedule of Estimated Acquisition-date Fair Values of the Assets Acquired and Liabilities Assumed (Details) - USD ($)
$ in Thousands
Mar. 01, 2025
Feb. 28, 2025
Apr. 01, 2024
Mar. 31, 2025
Dec. 31, 2024
Consideration paid          
Goodwill       $ 385,139 $ 333,695
CrossFirst          
Assets acquired          
Cash and cash equivalents $ 385,808        
Securities 725,622        
Portfolio loans, net of ACL 6,022,347        
Premises and equipment 64,249        
Right of use assets 30,723        
Other intangible assets 81,783        
Other assets 186,994        
Total assets acquired 7,497,526        
Liabilities assumed          
Deposits 6,571,699        
Short-term borrowings 11,209        
Long-term debt 61,780        
Subordinated notes, net of unamortized issuance costs 0        
Junior subordinated debt owed to unconsolidated trusts 2,238        
Lease liabilities 30,723        
Other liabilities 62,266        
Total liabilities assumed 6,739,915        
Net assets acquired 757,611        
Consideration paid          
Cash 4        
Total consideration paid 808,980 $ 6,000      
Goodwill 51,369        
CrossFirst | Common stock          
Consideration paid          
Common stock 795,227        
CrossFirst | Preferred stock          
Consideration paid          
Common stock 7,750        
CrossFirst | Replacement awards          
Consideration paid          
Common stock $ 5,999        
M&M          
Assets acquired          
Cash and cash equivalents     $ 33,577    
Securities     8,086    
Portfolio loans, net of ACL     417,230    
Premises and equipment     2,045    
Right of use assets     253    
Other intangible assets     6,346    
Other assets     10,208    
Total assets acquired     477,745    
Liabilities assumed          
Deposits     392,838    
Short-term borrowings     35,932    
Long-term debt     1,450    
Subordinated notes, net of unamortized issuance costs     3,911    
Junior subordinated debt owed to unconsolidated trusts     2,594    
Lease liabilities     253    
Other liabilities     7,089    
Total liabilities assumed     444,067    
Net assets acquired     33,678    
Consideration paid          
Cash     15,200    
Total consideration paid     49,575    
Goodwill     15,897    
M&M | Common stock          
Consideration paid          
Common stock     34,375    
M&M | Preferred stock          
Consideration paid          
Common stock     0    
M&M | Replacement awards          
Consideration paid          
Common stock     $ 0