XML 39 R29.htm IDEA: XBRL DOCUMENT

Goodwill and other intangibles (Tables)

3 Months Ended

Mar. 31, 2025

Goodwill and other intangibles

Schedule of goodwill and other acquired intangible assets


		March 31, 2025
									Accumulated
			Beginning						Impairment			Accumulated			Ending
(Dollars in thousands)			Balance			Additions			Charges			Amortization⁽¹⁾			Balance
Goodwill		$	75,986		$			$			$			$	75,986
Total goodwill		$	75,986		$			$			$			$	75,986

Core deposit intangible		$	33,299		$			$			$	1,664		$	31,635
Wealth management customer list intangible			898									45			853
Total intangible assets, net		$	34,197		$			$			$	1,709		$	32,488

		December 31, 2024
									Accumulated
			Beginning						Impairment			Accumulated			Ending
(Dollars in thousands)			Balance			Additions			Charges			Amortization⁽¹⁾			Balance
Goodwill		$	63,370		$	12,616		$			$			$	75,986
Total goodwill		$	63,370		$	12,616		$			$			$	75,986

Core deposit intangible		$			$	36,629		$			$	3,330		$	33,299
Wealth management customer list intangible						988						90			898
Total intangible assets, net		$			$	37,617		$			$	3,420		$	34,197

Summary of estimated amortization expense on intangible assets


(Dollars in thousands)		CDI			Wealth management customer list intangible			Total
2025		$	4,662		$	126		$	4,788
2026			5,661			153			5,814
2027			4,995			135			5,130
2028			4,329			117			4,446
2029			3,663			99			3,762
Thereafter			8,325			223			8,548
Total amortizing intangible		$	31,635		$	853		$	32,488