XML 49 R35.htm IDEA: XBRL DOCUMENT v3.6.0.2
Other Intangible Assets and Goodwill (Tables)
12 Months Ended
Dec. 31, 2016
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,
2016
 
December 31,
2015
 
December 31,
2014
Gross carrying value
$
34,742

 
38,527

 
32,056

Accumulated amortization
(22,395
)
 
(23,972
)
 
(21,156
)
Net carrying value
$
12,347

 
14,555

 
10,900

Aggregate amortization expense
$
2,970

 
2,964

 
2,811

Weighted-average amortization period
9.6 years

 
 
 
 
Estimated amortization expense for the years ending December 31,
 
 
 
 
 
2017
$
2,161

 
 
 
 
2018
1,718

 
 
 
 
2019
1,618

 
 
 
 
2020
1,557

 
 
 
 
2021
1,497

 
 
 
 
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,
2016
 
December 31,
2015
 
December 31,
2014
Net carrying value at beginning of period
$
140,638

 
129,706

 
129,706

Acquisitions
6,415

 
10,932

 

Net carrying value at end of period
$
147,053

 
140,638

 
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,
2016
 
December 31,
2015
 
 
Gross carrying value
$
187,212

 
180,797

 
 
Accumulated impairment charge 1
(40,159
)
 
(40,159
)
 
 
Net carrying value
$
147,053

 
140,638

 
 

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