XML 40 R30.htm IDEA: XBRL DOCUMENT v3.8.0.1
Goodwill and Intangible Assets (Tables)
9 Months Ended
Sep. 30, 2017
Goodwill And Intangible Assets Disclosure [Abstract]  
Summary of Changes in Goodwill

The following table summarizes changes in goodwill during the nine months ended September 30, 2017.

 

 

 

Goodwill

 

Balance at December 31, 2016

 

$

46,867

 

Addition from merger with Clayton Banks (see Note 2)

 

 

92,043

 

Balance at September 30, 2017

 

$

138,910

 

 

Schedule of Change in Balance for Core Deposit Intangibles

Goodwill is tested annually, or more often if circumstances warrant, for impairment. If the implied fair value of goodwill is lower than its carrying amount, goodwill impairment is indicated and is written down to its implied fair value. Subsequent increases in goodwill values are not recognized in the financial statements. Goodwill impairment was neither indicated nor recorded during the nine months ended September 30, 2017 or the year ended December 31, 2016.

The change in balance for core deposit intangibles during the year is as follows:

 

 

Core deposit intangible

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Beginning Balance

 

$

4,048

 

 

$

5,616

 

 

$

4,563

 

 

$

6,695

 

Addition from merger with Clayton Banks (see Note 2)

 

 

9,060

 

 

 

 

 

 

9,060

 

 

 

 

Less: amortization expense

 

 

(558

)

 

 

(526

)

 

 

(1,073

)

 

 

(1,605

)

Ending Balance

 

$

12,550

 

 

$

5,090

 

 

$

12,550

 

 

$

5,090

 

 

Schedule of Estimated Aggregate Amortization

On July 31, 2017, the Company recorded $9,060 of core deposit intangibles resulting from the merger with the Clayton Banks, which is being amortized over a weighted average life of approximately 3 years. The estimated aggregate amortization expense of core deposit intangibles for each of the next five years and thereafter is as follows:

 

Remainder of 2017

 

$

754

 

December 31, 2018

 

 

2,780

 

December 31, 2019

 

 

2,394

 

December 31, 2020

 

 

2,008

 

December 31, 2021

 

 

1,622

 

Thereafter

 

 

2,992

 

 

 

$

12,550