XML 41 R30.htm IDEA: XBRL DOCUMENT

Goodwill and other intangibles (Tables)

6 Months Ended

Jun. 30, 2025

Goodwill and other intangibles

Schedule of goodwill and other acquired intangible assets


		June 30, 2025
									Accumulated
			Beginning						Impairment			Year-to-Date			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		$			$			$	3,329		$	29,970
Wealth management customer list intangible			898									90			808
Total intangible assets, net		$	34,197		$			$			$	3,419		$	30,778

		December 31, 2024
									Accumulated
			Beginning						Impairment			Year-to-Date			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

(1)

Core deposit intangible amortization is included in amortization of intangible assets in the consolidated statements of income and comprehensive income. Wealth management customer list intangible amortization is included in wealth management income on the consolidated statements of income and comprehensive income.

Summary of estimated amortization expense on intangible assets


(Dollars in thousands)		CDI			Wealth management customer list intangible			Total
2025		$	2,998		$	81		$	3,079
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			8,324			223			8,547
Total amortizing intangible		$	29,970		$	808		$	30,778