XML 73 R36.htm IDEA: XBRL DOCUMENT v2.4.1.9
Other Intangible Assets and Goodwill (Tables)
12 Months Ended
Dec. 31, 2014
Goodwill and Intangible Assets Disclosure [Abstract]  
Core deposit intangibles
The following table sets forth information regarding the Company’s core deposit intangibles:

 
At or for the Years ended
(Dollars in thousands)
December 31,
2014
 
December 31,
2013
 
December 31,
2012
Gross carrying value
$
32,056

 
27,857

 
22,404

Accumulated amortization
(21,156
)
 
(18,345
)
 
(16,230
)
Net carrying value
$
10,900

 
9,512

 
6,174

Aggregate amortization expense
$
2,811

 
2,401

 
2,110

Weighted-average amortization period
 
 
 
 
 
(Period in years)
9.6

 
 
 
 
Estimated amortization expense for the years ending December 31,
 
 
 
 
 
2015
$
2,676

 
 
 
 
2016
2,170

 
 
 
 
2017
1,287

 
 
 
 
2018
876

 
 
 
 
2019
810

 
 
 
 
Changes in the carrying value of goodwill
The following schedule discloses the changes in the carrying value of goodwill:
 
Years ended
(Dollars in thousands)
December 31,
2014
 
December 31,
2013
 
December 31,
2012
Net carrying value at beginning of period
$
129,706

 
106,100

 
106,100

Acquisitions

 
23,606

 

Net carrying value at end of period
$
129,706

 
129,706

 
106,100

Gross carrying value of goodwill and the accumulated impairment charge
The gross carrying value of goodwill and the accumulated impairment charge consists of the following:
(Dollars in thousands)
December 31,
2014
 
December 31,
2013
 
 
Gross carrying value
$
169,865

 
169,865

 
 
Accumulated impairment charge
(40,159
)
 
(40,159
)
 
 
Net carrying value
$
129,706

 
129,706