XML 35 R25.htm IDEA: XBRL DOCUMENT v3.23.3
Goodwill and Other Intangibles (Tables)
9 Months Ended
Sep. 30, 2023
Goodwill and Intangible Assets Disclosure [Abstract]  
Changes in Carrying Amount of Goodwill

Changes in the carrying amount of goodwill for the periods ended September 30, 2023 and December 31, 2022 by reportable segment are as follows (in thousands):

 

 

Commercial Banking

 

 

Institutional Banking

 

 

Personal Banking

 

 

Total

 

Balances as of January 1, 2023

 

$

63,113

 

 

$

76,492

 

 

$

67,780

 

 

$

207,385

 

Balances as of September 30, 2023

 

$

63,113

 

 

$

76,492

 

 

$

67,780

 

 

$

207,385

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances as of January 1, 2022

 

$

59,419

 

 

$

51,332

 

 

$

63,767

 

 

$

174,518

 

Healthcare savings account business acquisition

 

 

 

 

 

25,160

 

 

 

 

 

 

25,160

 

Branch acquisition

 

 

3,694

 

 

 

 

 

 

4,013

 

 

 

7,707

 

Balances as of December 31, 2022

 

$

63,113

 

 

$

76,492

 

 

$

67,780

 

 

$

207,385

 

Changes in Intangible Assets

The following table lists the finite-lived intangible assets that continue to be subject to amortization as of September 30, 2023 and December 31, 2022 (in thousands):

 

 

 

As of September 30, 2023

 

 

 

Core Deposit Intangible Assets

 

 

Customer Relationships

 

 

Total

 

Gross carrying amount

 

$

14,130

 

 

$

115,853

 

 

$

129,983

 

Accumulated amortization

 

 

12,776

 

 

 

44,147

 

 

 

56,923

 

Net carrying amount

 

$

1,354

 

 

$

71,706

 

 

$

73,060

 

 

 

As of December 31, 2022

 

 

 

Core Deposit Intangible Assets

 

 

Customer Relationships

 

 

Total

 

Gross carrying amount

 

$

16,661

 

 

$

114,978

 

 

$

131,639

 

Accumulated amortization

 

 

14,827

 

 

 

38,088

 

 

 

52,915

 

Net carrying amount

 

$

1,834

 

 

$

76,890

 

 

$

78,724

 

Aggregate Amortization Expense Recognized

The following table has the aggregate amortization expense recognized in each period (in thousands):

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Aggregate amortization expense

 

$

2,124

 

 

$

1,092

 

 

$

6,539

 

 

$

3,388

 

Estimated Amortization Expense of Intangible Assets

The following table lists estimated amortization expense of intangible assets in future periods (in thousands):

For the three months ending December 31, 2023

 

$

2,048

 

For the year ending December 31, 2024

 

 

7,694

 

For the year ending December 31, 2025

 

 

7,487

 

For the year ending December 31, 2026

 

 

6,628

 

For the year ending December 31, 2027

 

 

4,655