XML 43 R36.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Goodwill, Core Deposit Intangible and Other Intangible Assets (Tables)
6 Months Ended
Jun. 30, 2024
Goodwill and Intangible Assets Disclosure [Abstract]  
Summary of Changes in Goodwill, Core Deposit Intangible Assets and Customer Relationship Intangible Assets

The following tables summarize the changes in the Company’s goodwill, core deposit intangible assets, and customer relationship intangible assets for the three and six months ended June 30, 2024 and 2023:

 

 

 

For the Three Months Ended June 30,

 

 

 

2024

 

 

2023

 

 

 

Goodwill

 

 

Core
Deposit
Intangible

 

 

Customer Relationship
Intangible

 

 

Goodwill

 

 

Core
Deposit
Intangible

 

 

Customer Relationship
Intangible

 

Beginning balance

 

$

181,705

 

 

$

19,115

 

 

$

1,313

 

 

$

148,353

 

 

$

7,498

 

 

$

1,581

 

Amortization

 

 

 

 

 

(1,278

)

 

 

(67

)

 

 

 

 

 

(1,388

)

 

 

(67

)

Ending balance

 

$

181,705

 

 

$

17,837

 

 

$

1,246

 

 

$

148,353

 

 

$

6,110

 

 

$

1,514

 

Accumulated amortization

 

N/A

 

 

$

54,879

 

 

$

1,970

 

 

N/A

 

 

$

49,356

 

 

$

1,702

 

Weighted average remaining
   amortization period

 

N/A

 

 

7.9 years

 

 

4.7 years

 

 

N/A

 

 

4.8 years

 

 

5.7 years

 

 

 

 

For the Six Months Ended June 30,

 

 

 

2024

 

 

2023

 

 

 

Goodwill

 

 

Core
Deposit
Intangible

 

 

Customer Relationship
Intangible

 

 

Goodwill

 

 

Core
Deposit
Intangible

 

 

Customer Relationship
Intangible

 

Beginning balance

 

$

181,705

 

 

$

20,393

 

 

$

1,380

 

 

$

148,353

 

 

$

8,886

 

 

$

1,648

 

Amortization

 

 

 

 

 

(2,556

)

 

 

(134

)

 

 

 

 

 

(2,776

)

 

 

(134

)

Ending balance

 

$

181,705

 

 

$

17,837

 

 

$

1,246

 

 

$

148,353

 

 

$

6,110

 

 

$

1,514

 

Accumulated amortization

 

N/A

 

 

$

54,879

 

 

$

1,970

 

 

N/A

 

 

$

49,356

 

 

$

1,702

 

Weighted average remaining
   amortization period

 

N/A

 

 

7.9 years

 

 

4.7 years

 

 

N/A

 

 

4.8 years

 

 

5.7 years

 

Estimated Amortization Expense for Core Deposit Intangible and Customer Relationship Intangible Recognized

The following table presents the estimated amortization expense for core deposit intangible and customer relationship intangible assets remaining at June 30, 2024:

 

 

Estimated
Amortization

 

2024

 

$

2,690

 

2025

 

 

4,473

 

2026

 

 

3,566

 

2027

 

 

2,676

 

2028

 

 

2,101

 

Thereafter

 

 

3,577

 

Total

 

$

19,083