XML 26 R13.htm IDEA: XBRL DOCUMENT v3.10.0.1
Other Intangible Assets and Goodwill
12 Months Ended
Dec. 31, 2018
Goodwill and Intangible Assets Disclosure [Abstract]  
Other Intangible Assets and Goodwill
Other Intangible Assets and Goodwill

The following table sets forth information regarding the Company’s core deposit intangibles:

 
At or for the Years ended
(Dollars in thousands)
December 31,
2018
 
December 31,
2017
 
December 31,
2016
Gross carrying value
$
62,977

 
21,649

 
21,943

Accumulated amortization
(13,735
)
 
(7,465
)
 
(9,596
)
Net carrying value
$
49,242

 
14,184

 
12,347

Aggregate amortization expense
$
6,270

 
2,494

 
2,970

Estimated amortization expense for the years ending December 31,
 
 
 
 
 
2019
$
6,768

 
 
 
 
2020
6,598

 
 
 
 
2021
6,407

 
 
 
 
2022
6,187

 
 
 
 
2023
5,711

 
 
 
 


Core deposit intangibles increased $41,328,000, $4,331,000 and $762,000 during 2018, 2017 and 2016, respectively, due to acquisitions. For additional information relating to acquisitions, see Note 22.

The following schedule discloses the changes in the carrying value of goodwill:

 
Years ended
(Dollars in thousands)
December 31,
2018
 
December 31,
2017
 
December 31,
2016
Net carrying value at beginning of period
$
177,811

 
147,053

 
140,638

Acquisitions and adjustments
111,775

 
30,758

 
6,415

Net carrying value at end of period
$
289,586

 
177,811

 
147,053


 
The Company’s first step in evaluating goodwill for possible impairment is a control premium analysis. The analysis first calculates the market capitalization and then adjusts such value for a control premium range which results in an implied fair value. The control premium range is determined based on historical control premiums for acquisitions that are comparable to the Company and is obtained from an independent third party. The calculated implied fair value is then compared to the book value to determine whether the Company needs to proceed to step two of the goodwill impairment assessment. The Company performed its annual goodwill impairment test during the third quarter of 2018 and determined the fair value of the aggregated reporting units exceeded the carrying value, such that the Company’s goodwill was not considered impaired. In recognition there were no events or circumstances that occurred during the fourth quarter of 2018 that would more-likely-than-not reduce the fair value of a reporting unit below its carrying value, the Company did not perform interim testing at December 31, 2018. Changes in the economic environment, operations of the aggregated reporting units, or other factors could result in the decline in the fair value of the aggregated reporting units which could result in a goodwill impairment in the future. Accumulated impairment charges were $40,159,000 as of December 31, 2018 and 2017.