XML 35 R28.htm IDEA: XBRL DOCUMENT v3.25.1
Goodwill and Other Intangibles (Tables)
3 Months Ended
Mar. 31, 2025
Goodwill And Intangible Assets Disclosure [Abstract]  
Changes in Carrying Amount of Goodwill

Changes in the carrying amount of goodwill for the periods ended March 31, 2025 and December 31, 2024 by reportable segment are as follows (in thousands):

 

 

Commercial Banking

 

 

Institutional Banking

 

 

Personal Banking

 

 

Total

 

Balances as of January 1, 2025

 

$

63,113

 

 

$

76,492

 

 

$

67,780

 

 

$

207,385

 

Acquisition of HTLF

 

 

954,640

 

 

 

 

 

 

636,426

 

 

 

1,591,066

 

Balances as of March 31, 2025

 

$

1,017,753

 

 

$

76,492

 

 

$

704,206

 

 

$

1,798,451

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances as of January 1, 2024

 

$

63,113

 

 

$

76,492

 

 

$

67,780

 

 

$

207,385

 

Balances as of December 31, 2024

 

$

63,113

 

 

$

76,492

 

 

$

67,780

 

 

$

207,385

 

Changes in Intangible Assets

The following are the finite-lived intangible assets that continue to be subject to amortization as of March 31, 2025 and December 31, 2024 (in thousands):

 

 

 

As of March 31, 2025

 

 

 

Core Deposit Intangible Assets

 

 

Customer Relationships

 

 

Total

 

Gross carrying amount

 

$

476,445

 

 

$

123,721

 

 

$

600,166

 

Accumulated amortization

 

 

16,055

 

 

 

26,925

 

 

 

42,980

 

Net carrying amount

 

$

460,390

 

 

$

96,796

 

 

$

557,186

 

 

 

As of December 31, 2024

 

 

 

Core Deposit Intangible Assets

 

 

Customer Relationships

 

 

Total

 

Gross carrying amount

 

$

2,345

 

 

$

86,800

 

 

$

89,145

 

Accumulated amortization

 

 

1,600

 

 

 

23,898

 

 

 

25,498

 

Net carrying amount

 

$

745

 

 

$

62,902

 

 

$

63,647

 

Aggregate Amortization Expense Recognized

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

 

 

Three Months Ended March 31,

 

 

 

2025

 

 

2024

 

Aggregate amortization expense

 

$

17,482

 

 

$

1,960

 

Estimated Amortization Expense of Intangible Assets

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

For the nine months ending December 31, 2025

 

$

75,786

 

For the year ending December 31, 2026

 

 

92,303

 

For the year ending December 31, 2027

 

 

81,711

 

For the year ending December 31, 2028

 

 

69,642

 

For the year ending December 31, 2029

 

 

60,700