XML 25 R14.htm IDEA: XBRL DOCUMENT v3.10.0.1
Goodwill and Other Intangible Assets
9 Months Ended
Sep. 30, 2018
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill and Other Intangible Assets
Goodwill and Other Intangible Assets
(In Thousands)
The carrying amounts of goodwill by operating segments for the nine months ended September 30, 2018 were as follows:
 
Community Banks
 
Insurance
 
Total
Balance at January 1, 2018
$
608,279

 
$
2,767

 
$
611,046

Addition to goodwill from acquisition
316,215

 

 
316,215

Adjustment to previously recorded goodwill

 

 

Balance at September 30, 2018
$
924,494

 
$
2,767

 
$
927,261



The addition of goodwill during 2018 represents the excess of the purchase price over the fair value of assets acquired and liabilities assumed in the Brand acquisition. The Company is finalizing the fair values of certain assets, including loans, property and equipment, taxes and certain other assets, related to the acquisition; as such, the recorded balance of goodwill is subject to change.

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, 2018
 
 
 
 
 
Core deposit intangibles
$
82,312

 
$
(36,497
)
 
$
45,815

Customer relationship intangible
1,970

 
(931
)
 
1,039

Total finite-lived intangible assets
$
84,282

 
$
(37,428
)
 
$
46,854

December 31, 2017
 
 
 
 
 
Core deposit intangibles
$
54,958

 
$
(31,586
)
 
$
23,372

Customer relationship intangible
1,970

 
(832
)
 
1,138

Total finite-lived intangible assets
$
56,928

 
$
(32,418
)
 
$
24,510



Current year amortization expense for finite-lived intangible assets is presented in the table below.
 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
 
2018
 
2017
 
2018
 
2017
Amortization expense for:
 
 
 
 
 
 
 
  Core deposit intangibles
$
1,732

 
$
1,733

 
$
4,911

 
$
4,723

  Customer relationship intangible
33

 
33

 
99

 
99

Total intangible amortization
$
1,765

 
$
1,766

 
$
5,010

 
$
4,822



The estimated amortization expense of finite-lived intangible assets for the year ending December 31, 2018 and the succeeding four years is summarized as follows:
 
Core Deposit Intangibles
 
Customer Relationship Intangible
 
Total
 
 
 
 
 
 
2018
$
7,041

 
$
131

 
$
7,172

2019
7,947

 
131

 
8,078

2020
6,921

 
131

 
7,052

2021
5,843

 
131

 
5,974

2022
4,923

 
131

 
5,054