XML 29 R15.htm IDEA: XBRL DOCUMENT
v3.22.4

Intangible Assets and Goodwill | 12 Months Ended
--- | ---
Dec. 31, 2022
Goodwill and Intangible Assets Disclosure [Abstract] |
Intangible Assets and Goodwill | (7) INTANGIBLE ASSETS AND GOODWILL The following is a summary of intangible assets:
|  | Gross Carrying Amount |  |  | Accumulated Amortization |  |  | Net Carrying Amount |
|  | (Dollars in thousands) |
As of December 31, 2022 |  |  |  |  |  |  |  |  |
Core deposit intangibles |  | $ | 33,298 |  |  | $ | (13,615 | ) |  | $ | 19,683 |
Customer relationship intangibles |  |  | 3,350 |  |  |  | (3,050 | ) |  |  | 300 |
Total |  | $ | 36,648 |  |  | $ | (16,665 | ) |  | $ | 19,983 |
As of December 31, 2021 |  |  |  |  |  |  |  |  |
Core deposit intangibles |  | $ | 27,433 |  |  | $ | (10,311 | ) |  | $ | 17,122 |
Customer relationship intangibles |  |  | 3,350 |  |  |  | (2,906 | ) |  |  | 444 |
Total |  | $ | 30,783 |  |  | $ | (13,217 | ) |  | $ | 17,566 |
Estimated amortization of intangible assets for the next five years, as of December 31, 2022, is as follows (dollars in thousands):
Estimated Amortization |  |  |
2023 |  | $ | 3,449 |
2024 |  |  | 3,449 |
2025 |  |  | 3,223 |
2026 |  |  | 2,620 |
2027 |  |  | 2,616 |
At December 31, 2022, the weighted-average remaining life of all intangible assets was approximately 6.6 years, which consisted of customer relationship intangibles with a weighted-average life of 2.6 years and core deposit intangibles with a weighted-average life of 6.7 years. The following is a summary of goodwill by business segment:
|  |  |  |  |  |  |  |  |  |  |  |  |  | Other |  |  | Executive, |  |  |  |
|  | Metropolitan |  |  | Community |  |  |  |  |  |  |  |  | Financial |  |  | Operations |  |  |  |
|  | Banks |  |  | Banks |  |  | Pegasus |  |  | Worthington |  |  | Services |  |  | & Support |  |  | Consolidated |
|  | (Dollars in thousands) |
Year Ended December 31, 2022 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Balance at beginning of period |  | $ | 13,767 |  |  | $ | 61,212 |  |  | $ | 68,855 |  |  | $ | — |  |  | $ | 5,464 |  |  | $ | 624 |  |  | $ | 149,922 |
Acquisitions |  |  | — |  |  |  | — |  |  |  | — |  |  |  | 32,133 |  |  |  | — |  |  |  | — |  |  |  | 32,133 |
Balance at end of period |  | $ | 13,767 |  |  | $ | 61,212 |  |  | $ | 68,855 |  |  | $ | 32,133 |  |  | $ | 5,464 |  |  | $ | 624 |  |  | $ | 182,055 |
Year Ended December 31, 2021 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Balance at beginning and end of period |  | $ | 13,767 |  |  | $ | 61,212 |  |  | $ | 68,855 |  |  | $ | — |  |  | $ | 5,464 |  |  | $ | 624 |  |  | $ | 149,922 |
The Company acquired Worthington on February 8, 2022, which added core deposit intangibles and goodwill shown in the tables above. See Note (2) of the Notes to Consolidated Financial Statements for disclosure regarding the Company’s recent developments, including mergers and acquisitions.

X
- References No definition available. + Details
Name: | us-gaap_GoodwillAndIntangibleAssetsDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for goodwill and intangible assets. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -URI https://asc.fasb.org/topic&trid=2144416 + Details
Name: | us-gaap_GoodwillAndIntangibleAssetsDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration