XML 44 R33.htm IDEA: XBRL DOCUMENT v3.25.3
Acquisitions (Tables)
9 Months Ended
Sep. 30, 2025
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:

   
May 2, 2025
 
(In thousands)
 
Evans Bancorp, Inc.
 
Consideration:
     
Cash paid to shareholders (fractional shares)
 
$
25
 
Common stock issuance
   
221,767
 
Total net consideration
 
$
221,792
 
         
Recognized amounts of identifiable assets acquired and (liabilities) assumed:
       
Cash and cash equivalents
 
$
40,197
 
Securities available for sale
   
255,487
 
Securities held to maturity
   
3,494
 
Loans, net of allowance for credit losses on purchased credit deteriorated loans
   
1,665,712
 
Premises and equipment, net
   
15,069
 
Core deposit intangibles
   
33,240
 
Bank owned life insurance
   
44,100
 
Other assets
   
70,337
 
Total identifiable assets acquired
 
$
2,127,636
 
         
Deposits
 
$
(1,864,049
)
Borrowings
   
(113,712
)
Other liabilities
   
(19,492
)
Total liabilities assumed
 
$
(1,997,253
)
         
Total identifiable assets, net
 
$
130,383
 
         
Goodwill
 
$
91,409
 
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
 
$
336,398
 
Allowance for credit losses at acquisition
   
7,726
 
Discount at acquisition
   
(36,584
)
Fair value of PCD loans at acquisition
 
$
307,540
 
Unaudited Pro Forma Information
The following table presents certain unaudited pro forma financial information for illustrative purposes only, for the three and nine months ended September 30, 2025 and 2024, as if Evans had been acquired on January 1, 2024. This unaudited pro forma information combines the historical results of Evans 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 taken place at 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)
   
Pro Forma (Unaudited)
 
   
Three Months Ended
September 30,
   
Nine Months Ended
September 30,
 
(In thousands,)
 
2025
   
2024
   
2025
   
2024
 
Total revenue, net of interest expense
 
$
186,068
   
$
169,888
   
$
535,434
   
$
486,702
 
Net income
   
54,471
     
43,390
     
107,338
     
116,797