v3.26.1
Business Combination (Tables)
6 Months Ended
Jun. 30, 2026
Business Combination [Abstract]  
Schedule of Fair Values of Assets Acquired and Liabilities Assumed from Heritage

The following table presents the allocation of purchase price consideration to the estimated fair values of assets acquired and liabilities assumed from Heritage as of April 17, 2026.

 

(Dollars in thousands)

 

April 17, 2026

 

Fair value consideration paid to Heritage shareholders

 

 

 

 

 

 

Fair value of common shares issued and exchanged

 

 

 

 

$

843,723

 

Fair value or restricted stock units assumed

 

 

 

 

 

129

 

Cash paid

 

 

 

 

 

1,645

 

Total merger consideration

 

 

 

 

$

845,497

 

Fair value of assets acquired:

 

 

 

 

 

 

Cash and cash equivalents

 

$

547,974

 

 

 

 

Investment securities available-for-sale

 

 

1,016,408

 

 

 

 

FHLB, FRB stock and other investments

 

 

32,570

 

 

 

 

Loans

 

 

3,433,567

 

 

 

 

Premises and equipment

 

 

7,090

 

 

 

 

Bank owned life insurance

 

 

83,070

 

 

 

 

Other intangible assets

 

 

116,580

 

 

 

 

Deferred tax asset, net

 

 

74,457

 

 

 

 

Other assets

 

 

93,847

 

 

 

 

Total assets acquired

 

$

5,405,563

 

 

 

 

Fair value of liabilities assumed:

 

 

 

 

 

 

Deposits

 

$

4,752,465

 

 

 

 

Subordinated debt

 

 

38,740

 

 

 

 

Other liabilities

 

 

102,975

 

 

 

 

Total liabilities assumed

 

$

4,894,180

 

 

 

 

Net assets acquired

 

 

 

 

 

511,383

 

Goodwill

 

 

 

 

$

334,114

 

Schedule of Acquired Purchased Credit Deteriorated And Purchased Seasoned Loans

The following table provides a summary of the acquired PCD and PSL loans as of April 17, 2026.

 

(Dollars in thousands)

Unpaid principal balance

 

Premium/
(discount)

 

Loans

 

ACL

 

Fair value

 

PCD loans

$

102,637

 

$

(3,208

)

$

99,429

 

$

(21,419

)

$

78,010

 

PSL loans

 

3,131,699

 

 

(78,554

)

 

3,053,145

 

 

(25,209

)

 

3,027,936

 

Total

$

3,234,336

 

$

(81,762

)

$

3,152,574

 

$

(46,628

)

$

3,105,946

 

Schedule of Unaudited Pro Forma Consolidated Financial Information

The following presents unaudited financial information as if the acquisition had occurred on January 1, 2025. Pro forma adjustments reflect changes in interest income from the accretion of discounts and premiums on acquired loans and leases, changes in interest expense from the amortization or accretion of fair value adjustments on interest-bearing deposits, and the amortization of core deposit intangibles as if the deposits had been acquired in January 1, 2025. This pro forma information is provided for illustrative purposes only and is not necessarily indicative of the results that would have occurred had the acquisition been completed at the beginning of the prior year. The amounts do not reflect anticipated operating cost savings, revenue enhancements, or other synergies expected to result from the acquisition. Actual results may differ from the unaudited pro forma information presented.

 

 

 

Three Months Ended
 June 30,

 

 

Six Months Ended
 June 30,

 

(Dollars in thousands)

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Net interest income

 

$

173,682

 

 

$

163,719

 

 

$

346,866

 

 

$

327,084

 

Noninterest income

 

 

17,423

 

 

 

17,721

 

 

 

34,937

 

 

 

36,646

 

Net income (1)

 

 

63,414

 

 

 

56,025

 

 

 

126,832

 

 

 

62,850