XML 49 R35.htm IDEA: XBRL DOCUMENT v3.3.1.900
Other Intangible Assets and Goodwill (Tables)
12 Months Ended
Dec. 31, 2015
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,
2015
 
December 31,
2014
 
December 31,
2013
Gross carrying value
$
38,527

 
32,056

 
27,857

Accumulated amortization
(23,972
)
 
(21,156
)
 
(18,345
)
Net carrying value
$
14,555

 
10,900

 
9,512

Aggregate amortization expense
$
2,964

 
2,811

 
2,401

Weighted-average amortization period
9.7 years

 
 
 
 
Estimated amortization expense for the years ending December 31,
 
 
 
 
 
2016
$
2,923

 
 
 
 
2017
2,027

 
 
 
 
2018
1,598

 
 
 
 
2019
1,512

 
 
 
 
2020
1,465

 
 
 
 
Changes in the carrying value of goodwill
The following table discloses the changes in the carrying value of goodwill:
 
Years ended
(Dollars in thousands)
December 31,
2015
 
December 31,
2014
 
December 31,
2013
Net carrying value at beginning of period
$
129,706

 
129,706

 
106,100

Acquisitions
10,932

 

 
23,606

Net carrying value at end of period
$
140,638

 
129,706

 
129,706

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,
2015
 
December 31,
2014
 
 
Gross carrying value
$
180,797

 
169,865

 
 
Accumulated impairment charge 1
(40,159
)
 
(40,159
)
 
 
Net carrying value
$
140,638

 
129,706

 
 

__________
1 A goodwill impairment charge was recognized in 2011 and was due to high levels of volatility and dislocation in bank stock prices nationwide.