XML 45 R34.htm IDEA: XBRL DOCUMENT v3.10.0.1
Goodwill and Other Intangible Assets (Tables)
9 Months Ended
Sep. 30, 2018
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, 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

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, 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
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

Estimated amortization expense of finite-lived intangible assets
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