XML 35 R25.htm IDEA: XBRL DOCUMENT v3.22.2.2
Goodwill and Other Intangibles (Tables)
9 Months Ended
Sep. 30, 2022
Goodwill And Intangible Assets Disclosure [Abstract]  
Changes in Carrying Amount of Goodwill

Changes in the carrying amount of goodwill for the periods ended September 30, 2022 and December 31, 2021 by reportable segment are as follows (in thousands):

 

 

 

Commercial Banking

 

 

Institutional Banking

 

 

Personal Banking

 

 

Total

 

Balances as of January 1, 2022

 

$

59,419

 

 

$

51,332

 

 

$

63,767

 

 

$

174,518

 

Branch acquisition

 

 

3,694

 

 

 

 

 

 

4,013

 

 

 

7,707

 

Balances as of September 30, 2022

 

$

63,113

 

 

$

51,332

 

 

$

67,780

 

 

$

182,225

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances as of January 1, 2021

 

$

59,419

 

 

$

51,332

 

 

$

70,116

 

 

$

180,867

 

Sale of component of business segment

 

 

 

 

 

 

 

 

(6,349

)

 

 

(6,349

)

Balances as of December 31, 2021

 

$

59,419

 

 

$

51,332

 

 

$

63,767

 

 

$

174,518

 

 

Changes in Intangible Assets

The following table lists the finite-lived intangible assets that continue to be subject to amortization as of September 30, 2022 and December 31, 2021 (in thousands):

 

 

 

As of September 30, 2022

 

 

 

Core Deposit

Intangible

Assets

 

 

Customer Relationships

 

 

Total

 

Gross carrying amount

 

$

52,404

 

 

$

71,167

 

 

$

123,571

 

Accumulated amortization

 

 

50,361

 

 

 

59,837

 

 

 

110,198

 

Net carrying amount

 

$

2,043

 

 

$

11,330

 

 

$

13,373

 

 

 

 

As of December 31, 2021

 

 

 

Core Deposit

Intangible

Assets

 

 

Customer Relationships

 

 

Total

 

Gross carrying amount

 

$

50,059

 

 

$

71,167

 

 

$

121,226

 

Accumulated amortization

 

 

49,623

 

 

 

57,187

 

 

 

106,810

 

Net carrying amount

 

$

436

 

 

$

13,980

 

 

$

14,416

 

Aggregate Amortization Expense Recognized

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

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Aggregate amortization expense

 

$

1,092

 

 

$

1,110

 

 

$

3,388

 

 

$

3,647

 

Estimated Amortization Expense of Intangible Assets

 

 

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

 

For the three months ending December 31, 2022

 

$

1,091

 

For the year ending December 31, 2023

 

 

3,899

 

For the year ending December 31, 2024

 

 

3,169

 

For the year ending December 31, 2025

 

 

2,962

 

For the year ending December 31, 2026

 

 

2,103