XML 45 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
Goodwill and Other Intangible Assets (Tables)
9 Months Ended
Sep. 30, 2017
Goodwill and Intangible Assets Disclosure [Abstract]  
Carrying amounts of goodwill by operating segments
The carrying amounts of goodwill by operating segments for the nine months ended September 30, 2017 were as follows:
 
Community Banks
 
Insurance
 
Total
Balance at January 1, 2017
$
467,767

 
$
2,767

 
$
470,534

Addition to goodwill from acquisition
140,512

 

 
140,512

Adjustment to previously recorded goodwill

 

 

Balance at September 30, 2017
$
608,279

 
$
2,767

 
$
611,046

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
September 30, 2017
 
 
 
 
 
Core deposit intangibles
$
54,958

 
$
(29,911
)
 
$
25,047

Customer relationship intangible
1,970

 
(799
)
 
1,171

Total finite-lived intangible assets
$
56,928

 
$
(30,710
)
 
$
26,218

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

Current year amortization expense for finite-lived intangible assets
Current year amortization expense for finite-lived intangible assets was as follows for the periods presented.
 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
 
2017
 
2016
 
2017
 
2016
Amortization expense for:
 
 
 
 
 
 
 
  Core deposit intangibles
$
1,733

 
$
1,651

 
$
4,723

 
$
5,024

  Customer relationship intangible
33

 
33

 
99

 
99

Total intangible amortization
$
1,766

 
$
1,684

 
$
4,822

 
$
5,123

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
$
6,399

 
$
131

 
$
6,530

2018
6,130

 
131

 
6,261

2019
5,212

 
131

 
5,343

2020
4,186

 
131

 
4,317

2021
3,107

 
131

 
3,238