XML 25 R14.htm IDEA: XBRL DOCUMENT v3.24.3
GOODWILL AND OTHER INTANGIBLE ASSETS
9 Months Ended
Sep. 30, 2024
GOODWILL AND OTHER INTANGIBLE ASSETS  
GOODWILL AND OTHER INTANGIBLE ASSETS

NOTE 7—GOODWILL AND OTHER INTANGIBLE ASSETS

​

Goodwill

The Company’s reportable segments are Capital Markets (“CM”), Servicing & Asset Management (“SAM”), and Corporate. A summary of the Company’s goodwill by reportable segments for the nine months ended September 30, 2024 and 2023 follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

For the nine months ended

​

​

September 30, 

(in thousands)

    

2024

    

2023

Roll Forward of Gross Goodwill

​

CM

​

SAM

​

Consolidated(1)

​

CM

​

SAM

​

Consolidated(1)

Beginning balance

​

$

524,189

​

​

439,521

​

$

963,710

​

$

520,191

​

$

439,521

​

$

959,712

Additions from acquisitions

​

 

—

​

​

—

​

​

—

​

 

—

​

 

—

​

 

—

Measurement-period and other adjustments

​

​

—

​

​

—

​

​

—

​

​

3,998

​

​

—

​

​

3,998

Ending gross goodwill balance

​

$

524,189

​

$

439,521

​

$

963,710

​

$

524,189

​

$

439,521

​

$

963,710

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Roll Forward of Accumulated Goodwill Impairment

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Beginning balance

​

$

62,000

​

​

—

​

$

62,000

​

$

—

​

$

—

​

$

—

Impairment

​

​

—

​

​

—

​

​

—

​

​

14,000

​

​

—

​

​

14,000

Ending accumulated goodwill impairment

​

$

62,000

​

$

—

​

$

62,000

​

$

14,000

​

$

—

​

$

14,000

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Goodwill

​

$

462,189

​

$

439,521

​

$

901,710

​

$

510,189

​

$

439,521

​

$

949,710

(1)As of September 30, 2024 and 2023 and December 31, 2023 and 2022, no goodwill was allocated to the Corporate reportable segment.

​

Other Intangible Assets

​

Activity related to other intangible assets for the nine months ended September 30, 2024 and 2023 follows:

​

​

​

​

​

​

​

​

​

​

For the nine months ended

​

​

September 30, 

Roll Forward of Other Intangible Assets (in thousands)

    

2024

    

2023

Beginning balance

​

$

181,975

​

$

198,643

Additions from acquisitions

​

 

—

​

 

—

Amortization

​

 

(11,262)

​

 

(12,716)

Ending balance

​

$

170,713

​

$

185,927

​

The following table summarizes the gross value, accumulated amortization, and net carrying value of the Company’s other intangible assets as of September 30, 2024 and December 31, 2023:

​

​

​

​

​

​

​

​

Components of Other Intangible Assets (in thousands)

​

September 30, 2024

​

December 31, 2023

Gross value

​

$

220,682

​

$

220,682

Accumulated amortization

​

 

(49,969)

​

 

(38,707)

Net carrying value

​

$

170,713

​

$

181,975

​

The expected amortization of other intangible assets shown in the Condensed Consolidated Balance Sheet as of September 30, 2024 is shown in the table below. Actual amortization may vary from these estimates.

​

​

​

​

​

​

  

Expected

(in thousands)

​

  Amortization  

Three Months Ending December 31, 

​

​

​

2024

​

$

4,101

Year Ending December 31, 

​

​

​

2025

​

$

16,404

2026

​

 

16,404

2027

​

 

16,404

2028

​

 

16,404

2029

​

 

16,340

Thereafter

​

​

84,656

Total

​

$

170,713

​

Contingent Consideration Liabilities

​

A summary of the Company’s contingent consideration liabilities, which are included in Other liabilities in the Condensed Consolidated Balance Sheets, for the nine months ended September 30, 2024 and 2023 follows:

​

​

​

​

​

​

​

​

​

​

​

For the nine months ended

​

(in thousands)

​

September 30, 

​

Roll Forward of Contingent Consideration Liabilities

    

2024

    

2023

​

Beginning balance

​

$

113,546

​

$

200,346

​

Additions

​

​

—

​

​

—

​

Accretion

​

​

1,496

​

​

927

​

Fair value adjustments

​

​

(1,366)

​

​

(14,000)

​

Payments

​

​

(34,317)

​

​

(26,090)

​

Ending balance

​

$

79,359

​

$

161,183

​

​

The contingent consideration liabilities presented in the table above relate to (i) acquisitions of debt brokerage and investment sales brokerage companies and (ii) other acquisitions completed over the past several years. The contingent consideration for each of the acquisitions may be earned over various lengths of time after each acquisition, with a maximum earnout period of five years, provided certain revenue targets and other metrics have been met. The last of the earnout periods related to the contingent consideration ends in the third quarter of 2027. In each case, the Company estimated the initial fair value of the contingent consideration using a Monte Carlo simulation.

​