XML 70 R53.htm IDEA: XBRL DOCUMENT v3.25.4
Business Combinations, Goodwill and Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2025
Business Combinations, Goodwill and Intangible Assets [Abstract]  
Schedule of Total Consideration Transferred and 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 Heartland 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, 401K Shares and Fractional Shares$23,102 
Cash Consideration— 
Equity Instruments320,007 
 
Fair Value of Total Consideration Transferred$343,109 
Recognized Amounts of Identifiable Assets Acquired and Liabilities Assumed:
Cash$6,216 
Federal Funds Sold and Other Short-term Investments39,550 
Interest-bearing Time Deposits with Banks— 
Securities220,358 
Loans, Net1,503,378 
Stock in FHLB and Other Restricted Stock, at Cost6,992 
Premises, Furniture & Equipment39,764 
Other Real Estate— 
Intangible Assets40,065 
Company Owned Life Insurance20,660 
Accrued Interest Receivable and Other Assets39,003 
Deposits - Non-interest Bearing(436,467)
Deposits - Interest Bearing(1,294,696)
FHLB Advances and Other Borrowings(29,342)
Accrued Interest Payable and Other Liabilities(8,817)
Total Identifiable Net Assets$146,664 
Goodwill$196,445 
Schedule of Unaudited Pro Forma Financial Information
Unaudited Pro Forma
Year Ended 12/31/2025
Unaudited Pro Forma
Year Ended 12/31/2024
Net Interest Income$332,836 $229,295 
Non-interest Income70,317 65,665 
Total Revenue403,153 294,960 
Provision for Credit Losses20,325 3,675 
Non-interest Expense212,451 156,879 
Income Before Income Taxes170,377 134,406 
Income Tax Expense34,921 27,774 
Net Income$135,456 $106,632 
Earnings Per Share and Diluted Earnings Per Share$3.61 $2.85 
Schedule of Changes in Carrying Amount of Goodwill
The changes in the carrying amount of goodwill for the periods ended December 31, 2025, 2024, and 2023, were classified as follows:
 202520242023
Beginning of Year$179,025 $180,357 $180,357 
Acquired Goodwill196,445 — — 
Divested Goodwill (1,332)— 
Impairment — — 
End of Year$375,470 $179,025 $180,357 
Schedule of Acquired Intangible Assets
Acquired Intangible Assets

Acquired intangible assets were as follows as of year end:
20252024
 Gross AmountAccumulated AmortizationGross AmountAccumulated Amortization
Core Banking  
Core Deposit Intangible$73,312 $(39,991)$33,247 $(29,843)
Branch Acquisition Intangible257 (257)257 (257)
Total$73,569 $(40,248)$33,504 $(30,100)
Schedule of Estimated Amortization Expense of Intangibles
Estimated amortization expense for each of the next five years is as follows:
2026$9,234 
20277,625 
20286,107 
20294,599 
20303,177