XML 37 R26.htm IDEA: XBRL DOCUMENT v3.10.0.1
Goodwill and Other Intangibles (Tables)
9 Months Ended
Sep. 30, 2018
Goodwill And Intangible Assets Disclosure [Abstract]  
Changes in Carrying Amount of Goodwill

Changes in the carrying amount of goodwill for the periods ended September 30, 2018 and December 31, 2017 by reportable segment are as follows (in thousands):

 

 

 

Commercial Banking

 

 

Institutional Banking

 

 

Personal Banking

 

 

Healthcare Services

 

 

Total

 

Balances as of January 1, 2018

 

$

59,419

 

 

$

51,332

 

 

$

70,116

 

 

$

 

 

$

180,867

 

Balances as of September 30, 2018

 

$

59,419

 

 

$

51,332

 

 

$

70,116

 

 

$

 

 

$

180,867

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances as of January 1, 2017

 

$

59,419

 

 

$

98,861

 

 

$

70,116

 

 

$

 

 

$

228,396

 

Discontinued assets ─ goodwill and other intangibles, net

 

 

 

 

 

(47,529

)

 

 

 

 

 

 

 

 

(47,529

)

Balances as of December 31, 2017

 

$

59,419

 

 

$

51,332

 

 

$

70,116

 

 

$

 

 

$

180,867

 

 

Changes in Intangible Assets

The following table lists the finite-lived intangible assets that continue to be subject to amortization as of September 30, 2018 and December 31, 2017 (in thousands):

 

 

 

As of September 30, 2018

 

 

 

Core Deposit

Intangible

Assets

 

 

Customer Relationships

 

 

Total

 

Gross carrying amount

 

$

50,059

 

 

$

71,852

 

 

$

121,911

 

Accumulated amortization

 

 

44,375

 

 

 

61,201

 

 

 

105,576

 

Net carrying amount

 

$

5,684

 

 

$

10,651

 

 

$

16,335

 

 

 

 

As of December 31, 2017

 

 

 

Core Deposit

Intangible

Assets

 

 

Customer Relationships

 

 

Total

 

Gross carrying amount

 

$

50,059

 

 

$

71,342

 

 

$

121,401

 

Accumulated amortization

 

 

42,209

 

 

 

58,935

 

 

 

101,144

 

Net carrying amount

 

$

7,850

 

 

$

12,407

 

 

$

20,257

 

 

Aggregate Amortization Expense Recognized

The following table has the aggregate amortization expense recognized in each period (in thousands):

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Aggregate amortization expense

 

$

1,385

 

 

$

1,715

 

 

$

4,432

 

 

$

5,685

 

 

Estimated Amortization Expense of Intangible Assets

 

The following table lists estimated amortization expense of intangible assets in future periods (in thousands):

 

For the three months ending December 31, 2018

 

$

1,332

 

For the year ending December 31, 2019

 

 

4,785

 

For the year ending December 31, 2020

 

 

3,830

 

For the year ending December 31, 2021

 

 

2,825

 

For the year ending December 31, 2022

 

 

1,886

 

For the year ending December 31, 2023

 

 

1,167