XML 45 R32.htm IDEA: XBRL DOCUMENT v3.7.0.1
Goodwill and Other Intangible Assets (Tables)
3 Months Ended
Mar. 31, 2017
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of changes in the carrying amount of goodwill
The carrying amounts of goodwill by operating segments for the three months ended March 31, 2017 were as follows:
 
Community Banks
 
Insurance
 
Total
Balance at January 1, 2017
$
467,767

 
$
2,767

 
$
470,534

Addition to goodwill from acquisition

 

 

Adjustment to previously recorded goodwill

 

 

Balance at March 31, 2017
$
467,767

 
$
2,767

 
$
470,534

Summary of finite-lived intangible assets
The following table provides a summary of finite-lived intangible assets as of the dates presented:
 
 
Gross  Carrying
Amount
 
Accumulated
Amortization
 
Net Carrying
Amount
March 31, 2017
 
 
 
 
 
Core deposit intangibles
$
47,992

 
$
(26,718
)
 
$
21,274

Customer relationship intangible
1,970

 
(733
)
 
1,237

Total finite-lived intangible assets
$
49,962

 
$
(27,451
)
 
$
22,511

December 31, 2016
 
 
 
 
 
Core deposit intangibles
$
47,992

 
$
(25,188
)
 
$
22,804

Customer relationship intangible
1,970

 
(700
)
 
1,270

Total finite-lived intangible assets
$
49,962

 
$
(25,888
)
 
$
24,074

Schedule of current year amortization expense for finite-lived intangible assets
Current year amortization expense for finite-lived intangible assets is presented in the table below.
 
Three Months Ended
 
March 31,
 
2017
 
2016
Amortization expense for:
 
 
 
  Core deposit intangibles
$
1,530

 
$
1,664

  Customer relationship intangible
33

 
33

Total intangible amortization
$
1,563

 
$
1,697

Schedule of estimated amortization expense of finite-lived intangible assets
The estimated amortization expense of finite-lived intangible assets for the year ending December 31, 2017 and the succeeding four years is summarized as follows:
 
Core Deposit Intangibles
 
Customer Relationship Intangible
 
Total
 
 
 
 
 
 
2017
$
5,723

 
$
131

 
$
5,854

2018
4,881

 
131

 
5,012

2019
4,101

 
131

 
4,232

2020
3,213

 
131

 
3,344

2021
2,273

 
131

 
2,404