XML 33 R17.htm IDEA: XBRL DOCUMENT v3.10.0.1
GOODWILL AND INTANGIBLE ASSETS
12 Months Ended
Dec. 31, 2018
Goodwill and Intangible Assets Disclosure [Abstract]  
GOODWILL AND INTANGIBLE ASSETS
GOODWILL AND INTANGIBLE ASSETS

The change in the carrying value of goodwill for the years ended December 31, 2018 and 2017 is summarized below for both the total Company and by the Company's reportable segments.
 
December 31,
(dollars in thousands)
2018
 
2017
Consolidated
 
 
 
Carrying amount of goodwill at beginning of year
$
125,532

 
$
125,532

Additions related to acquisitions in current year
377,902

 

Carrying amount of goodwill at end of year
$
503,434

 
$
125,532

 
 
 
 
Banking Division
 
 
 
Carrying amount of goodwill at beginning of year
$
125,532

 
$
125,532

Additions related to acquisitions in current year
312,612

 

Carrying amount of goodwill at end of year
$
438,144

 
$
125,532

 
 
 
 
Premium Finance Division
 
 
 
Carrying amount of goodwill at beginning of year
$

 
$

Additions related to acquisitions in current year
$
65,290

 
$

Carrying amount of goodwill at end of year
$
65,290

 
$



During 2018, the Company recorded goodwill totaling $377.9 million comprised of $219.6 million, $93.0 million and $65.3 million related to the acquisitions of Hamilton, Atlantic and USPF, respectively.

Impairment exists when a reporting unit’s carrying value of goodwill exceeds its fair value.

At December 31, 2018, the Banking Division had positive equity and the Company's qualitative assessment indicated that it was more likely than not that the Banking Division's fair value exceeded it carrying value, resulting in no goodwill impairment.

At December 31, 2018, the Premium Finance Division had positive equity but the Company’s qualitative assessment did not indicate that it was more likely than not that the reporting unit’s fair value exceeded its carrying value. Therefore, the Company proceeded to the two step impairment test. Step 1 includes the determination of the carrying value of the reporting unit, including the goodwill and intangible assets, and estimating fair value of the reporting unit. If the carrying amount of a reporting unit exceeds its fair value, Step 2 determines the impairment. Step 1 was completed for the Premium Finance Division by updating the original cash flow model used to value the division with current customer information, margin assumptions, and future growth. The resulting fair value of the Premium Finance Division exceeded its carrying value, indicating no goodwill impairment and eliminating the need to do Step 2.

The carrying value of intangible assets as of December 31, 2018 and 2017 was $58.7 million and $13.5 million, respectively. Intangible assets are comprised core deposit intangibles, an insurance agent relationships intangible, a "US Premium Finance" trade name intangible, and a non-compete agreement intangible. During 2018, the Company recorded core deposit intangible assets of $23.6 million and $7.5 million associated with the Hamilton acquisition and the Atlantic acquisition, respectively. The amortization period used for core deposit intangibles ranges from seven to ten years. Also during 2018, in connection with the USPF acquisition, the Company recorded an insurance agent relationships intangible asset of $22.4 million, a "US Premium Finance" trade name intangible asset of $1.1 million and a non-compete agreement intangible asset of $162,000. The amortization periods used for the insurance agent relationships, the "US Premium Finance" trade name, and the non-compete agreement intangible assets are eight years, seven years and three years, respectively.

Following is a summary of information related to acquired intangible assets:
 
As of December 31, 2018
 
As of December 31, 2017
(dollars in thousands)
Gross
Amount
 
Accumulated
Amortization
 
Gross
Amount
 
Accumulated
Amortization
Amortized intangible assets:
 
 
 
 
 
 
 
   Core deposit premiums
$
57,348

 
$
19,512

 
$
26,250

 
$
12,754

   Insurance agent relationships
22,351

 
2,561

 

 

   US Premium Finance trade name
1,094

 
143

 

 

   Non-compete agreement
162

 
50

 

 

 
$
80,955

 
$
22,266

 
$
26,250

 
$
12,754



The Premium Finance Division loans decreased $72.2 million from $482.5 million at December 31, 2017 to $410.4 million at December 31, 2018, indicating the insurance agent relationships intangible asset could be impaired. A detail analysis of acquired insurance agent relationships was performed to update retention assumptions. These new assumptions were used to calculate expected future cash flows from the acquired insurance agent relationships. The updated undiscounted cash flows exceeded the carrying value of the insurance agent relationships intangible asset, indicating no impairment.
The aggregate amortization expense for intangible assets was approximately $9.5 million, $3.9 million, and $4.4 million for the years ended December 31, 2018, 2017 and 2016, respectively.

The estimated amortization expense for each of the next five years is as follows (in thousands):
2019
$
12,022

2020
10,491

2021
8,520

2022
6,887

2023
6,067

Thereafter
14,702

 
$
58,689