XML 58 R40.htm IDEA: XBRL DOCUMENT v3.25.0.1
INTANGIBLE ASSETS (Tables)
12 Months Ended
Dec. 31, 2024
Goodwill and Intangible Assets Disclosure [Abstract]  
Information Concerning Intangible Assets with Finite Life

The following table provides information on the significant components of goodwill and other acquired intangible assets as of December 31, (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

Gross

    

Additions:

    

​

​

    

Net

​

​

Carrying

​

American National

​

Accumulated

​

Carrying

​

​

Value

​

Acquisition (1)

​

Amortization

​

Value

2024

 

​

  

 

​

  

 

​

  

 

​

  

Goodwill

​

$

925,211

​

$

288,842

​

$

—

​

$

1,214,053

Core deposit intangibles

​

​

85,491

​

​

74,410

​

​

(85,768)

​

​

74,133

Other amortizable intangibles

​

​

3,977

​

​

10,277

​

​

(3,824)

​

​

10,430

2023

​

 

  

​

 

  

​

 

  

​

 

  

Goodwill

​

$

925,211

​

$

—

​

$

—

​

$

925,211

Core deposit intangibles

​

​

85,491

​

​

—

​

​

(68,599)

​

​

16,892

Other amortizable intangibles

​

 

3,977

​

 

—

​

 

(1,686)

​

 

2,291

(1) Includes initial goodwill of $282.3 million and goodwill adjustments totaling $6.5 million related to the American National acquisition.

Schedule of goodwill and intangible assets by operating segment

The following table presents the Company’s goodwill and intangible assets by operating segment as of December 31, (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Wholesale Banking

​

Consumer Banking

​

Corporate Other

​

Total

2024

 

​

  

 

​

  

 

​

  

​

​

  

Goodwill (1)

​

$

850,035

​

$

364,018

​

$

—

​

$

1,214,053

Intangible Assets (2)

​

 

8,714

​

 

778

​

 

75,071

​

 

84,563

2023

​

 

  

​

 

  

​

 

  

​

 

  

Goodwill

​

$

639,180

​

$

286,031

​

$

—

​

$

925,211

Intangible Assets

​

 

1,302

​

 

989

​

 

16,892

​

 

19,183

(1) Wholesale Banking and Consumer Banking includes gross carrying values of $210.8 million and $78.0 million, respectively, which were added in 2024 related to the American National acquisition.

(2) Wholesale Banking and Corporate Other includes gross carrying values of $8.4 million and $76.3 million, respectively, which were added in 2024 related to the American National acquisition.

Estimated Remaining Amortization Expense of Intangibles

As of December 31, 2024, the estimated remaining amortization expense of intangibles is as follows for the years ended (dollars in thousands):

​

​

​

​

​

2025

​

​

19,950

2026

​

​

16,245

2027

​

​

12,936

2028

​

​

10,151

2029

​

​

7,872

Thereafter

​

​

17,409

Total estimated amortization expense

​

$

84,563