Quarterly report pursuant to Section 13 or 15(d)

GOODWILL AND INTANGIBLE ASSETS (Tables)

v3.24.3
GOODWILL AND INTANGIBLE ASSETS (Tables)
9 Months Ended
Sep. 30, 2024
Goodwill and Intangible Assets Disclosure [Abstract]  
Information Concerning Intangible Assets with Finite Life

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

Gross

    

Additions:

    

​

​

    

Net

​

​

Carrying

​

American National

​

Accumulated

​

Carrying

​

​

Value

​

Acquisition (1)

​

Amortization

​

Value

September 30, 2024

 

​

  

 

​

  

 

​

  

 

​

  

Goodwill

​

$

925,211

​

$

287,499

​

$

—

​

$

1,212,710

CDI

​

​

85,491

​

​

74,410

​

​

(80,828)

​

​

79,073

Other amortizable intangibles

​

​

3,977

​

​

10,277

​

​

(3,151)

​

​

11,103

December 31, 2023

​

 

  

​

 

  

​

 

  

​

 

  

Goodwill

​

$

925,211

​

$

—

​

$

—

​

$

925,211

CDI

​

​

85,491

​

​

—

​

​

(68,599)

​

​

16,892

Other amortizable intangibles

​

 

3,977

​

 

—

​

 

(1,686)

​

 

2,291

(1) Includes initial goodwill of $282.3 million and a goodwill adjustment of $5.2 million related to the American National acquisition. Refer to Note 2 “Acquisitions” for more information.

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 the periods ended (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Wholesale Banking

​

Consumer Banking

​

Corporate Other

​

Total

September 30, 2024

 

​

  

 

​

  

 

​

  

​

​

  

Goodwill (1)

​

$

845,239

​

$

362,245

​

$

5,226

​

$

1,212,710

Intangible Assets (2)

​

 

9,032

​

 

830

​

 

80,314

​

 

90,176

December 31, 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 $209.9 million and $77.6 million, respectively, which were added in the second quarter of 2024 related to the American National acquisition. Refer to Note 2 “Acquisitions” for more information.

(2) Wholesale Banking and Corporate Other includes gross carrying values of $8.4 million and $76.3 million, respectively, which were added in the second quarter of 2024 related to the American National acquisition. Refer to Note 2 “Acquisitions” for more information.

Estimated Remaining Amortization Expense of Intangibles

​

​

​

​

For the remaining three months of 2024

    

$

5,615

2025

​

​

19,950

2026

​

​

16,245

2027

​

​

12,936

2028

​

​

10,151

Thereafter

​

​

25,279

Total estimated amortization expense

​

$

90,176

​