XML 26 R13.htm IDEA: XBRL DOCUMENT v3.25.1
Goodwill and Core Deposits and Other Intangibles
 3 Months Ended
Mar. 31, 2025
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill and Core Deposits and Other Intangibles Goodwill and Core Deposits and Other Intangibles
Changes in the carrying amount and accumulated amortization of the Company’s goodwill and core deposits and other intangibles at March 31, 2025 and December 31, 2024, were as follows:
March 31, 2025December 31, 2024
(In thousands)
Goodwill
Balance, beginning of period$1,398,253 $1,398,253 
Balance, end of period$1,398,253 $1,398,253 
March 31, 2025December 31, 2024
(In thousands)
Core Deposit Intangibles
Balance, beginning of period, January 1$40,327 $48,770 
Amortization expense(2,047)(2,140)
Balance, March 31$38,280 46,630 
Amortization expense(6,303)
Balance, end of year$40,327 
The carrying basis and accumulated amortization of core deposit intangibles at March 31, 2025 and December 31, 2024 were:
March 31, 2025December 31, 2024
(In thousands)
Gross carrying basis$128,888 $128,888 
Accumulated amortization(90,608)(88,561)
Net carrying amount$38,280 $40,327 
Core deposit intangible amortization expense was approximately $2.0 million and $2.1 million for the three months ended March 31, 2025 and 2024, respectively. The Company’s estimated amortization expense of core deposits intangibles for each of the years 2025 through 2029 is approximately: 2025 – $8.0 million; 2026 – $7.8 million; 2027– $6.6 million; 2028 – $4.2 million; 2029 - $4.2 million.
The carrying amount of the Company’s goodwill was $1.40 billion at both March 31, 2025 and December 31, 2024. Goodwill is tested annually for impairment during the fourth quarter or more often if events and circumstances indicate there may be an impairment. During the 2024 review, no impairment was found. If the implied fair value of goodwill is lower than its carrying amount, goodwill impairment is indicated, and goodwill is written down to its implied fair value. Subsequent increases in goodwill value are not recognized in the consolidated financial statements.