XML 39 R17.htm IDEA: XBRL DOCUMENT v3.25.0.1
GOODWILL AND OTHER INTANGIBLE ASSETS
12 Months Ended
Dec. 31, 2024
Goodwill and Intangible Assets Disclosure [Abstract]  
GOODWILL AND OTHER INTANGIBLE ASSETS
NOTE 8. GOODWILL AND OTHER INTANGIBLE ASSETS
Goodwill
Busey’s goodwill is associated with its three operating segments, Banking, Wealth Management, and FirsTech. Goodwill is tested annually for impairment, and as part of this analysis, the reporting unit's carrying value is compared to its estimated fair value. Based on the impairment testing performed at December 31, 2024, there were no indicators of potential impairment.
During the year ended December 31, 2024, in connection with the acquisition of M&M, Busey recorded goodwill totaling $15.8 million and other intangible assets of $6.3 million, both in the Banking segment. Busey did not record any new goodwill or other intangible assets during the year ended December 31, 2023.
The carrying amount of goodwill by operating segment is as follows (dollars in thousands):
As of December 31,
20242023
Goodwill
Banking$310,595 $294,773 
Wealth Management14,108 14,108 
FirsTech8,992 8,992 
Total goodwill$333,695 $317,873 
Indefinite-lived intangible assets, such as goodwill, are not amortized. Goodwill is Busey's only indefinite-lived intangible asset.
Intangible Assets
Core deposit and customer relationship intangible assets are amortized over the estimated period during which Busey expects to benefit from the assets. Intangible asset disclosures are as follows (dollars in thousands):
As of December 31, 2024
Core deposit
intangible
Customer
relationship
intangible
Total
Intangible Assets
Intangible assets, gross$105,411 $33,138 $138,549 
Accumulated amortization78,831 27,438 106,269 
Intangible assets, net$26,580 $5,700 $32,280 
As of December 31, 2023
Core deposit
intangible
Customer
relationship
intangible
Total
Intangible Assets
Intangible assets, gross$99,065 $33,138 $132,203 
Accumulated amortization71,092 25,120 96,212 
Intangible assets, net$27,973 $8,018 $35,991 
Amortization expense related to intangible assets, as reflected on Busey's Consolidated Statements of Income, is presented in the table below (dollars in thousands):
Years Ended December 31,
202420232022
Amortization Expense
Core deposit intangible$7,739 $7,616 $8,315 
Customer relationship intangible2,318 2,816 3,313 
Amortization of intangible assets$10,057 $10,432 $11,628 
Future expense for the amortization of intangible assets, as estimated, is summarized in the table below (dollars in thousands):
As of December 31, 2024
Core deposit
intangible
Customer
relationship
intangible
Total
Estimated amortization expense
2025$6,895 $1,887 $8,782 
20266,035 1,479 7,514 
20275,200 1,091 6,291 
20284,365 703 5,068 
20291,719 360 2,079 
Thereafter2,366 180 2,546 
Total estimated amortization expense$26,580 $5,700 $32,280