XML 55 R40.htm IDEA: XBRL DOCUMENT v3.24.0.1
Goodwill and Other Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2023
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Intangible Assets and Goodwill
The following is a summary of the gross carrying amount and accumulated amortization of amortizable intangible assets and the carrying amount of unamortizable intangible assets as of the periods presented.
 December 31, 2023December 31, 2022
($ in thousands)Gross Carrying
Amount
Accumulated
Amortization
Net AmountGross Carrying
Amount
Accumulated
Amortization
Net Amount
Amortizable intangible assets:    
Customer lists$2,700 2,167 533 2,700 1,847 853 
Core deposit intangibles57,890 28,932 28,958 29,050 21,274 7,776 
Other100 83 17 100 58 42 
Intangibles before servicing assets60,690 31,182 29,508 31,850 23,179 8,671 
SBA servicing assets13,966 10,616 3,350 13,264 9,260 4,004 
Total amortizable intangible assets$74,656 41,798 32,858 45,114 32,439 12,675 
Unamortizable intangible assets:
Goodwill$478,750 364,263 
Schedule of Servicing Assets at Fair Value
A summary of the key assumptions used in the discounted cash flow method utilized to estimate the fair value of the SBA servicing asset were as follows:
December 31, 2023December 31, 2022
Prepayment rate assumption:
Weighted average 19.05%15.58%
Range
9.27% - 33.14%
7.29% - 32.38%
Discount rate:
Weighted average16.36%22.14%
Range
11.19% - 22.51%
14.44% - 31.29%
Servicing cost0.40%0.40%
SBA Servicing Assets
The following table presents the changes in the SBA servicing assets for each period indicated.
($ in thousands)December 31, 2023December 31, 2022
Beginning balance, net$4,004 5,472 
Add: New servicing assets702 1,332 
Less: Amortization expense and impairment charges(1,356)(2,800)
Ending balance, net$3,350 4,004 
Changes in Carrying Amount of Goodwill
The following table presents the changes in carrying amounts of goodwill:
($ in thousands)Total Goodwill
Balance at December 31, 2021$364,263 
Net activity during 2022— 
Balance at December 31, 2022364,263 
Additions from acquisition of GrandSouth114,487 
Balance at December 31, 2023$478,750 
Schedule of the Estimated Amortization Expense
($ in thousands)Estimated
Amortization Expense
2024$6,604 
20255,672 
20264,704 
20273,951 
20283,197 
Thereafter5,380 
Total$29,508