XML 53 R32.htm IDEA: XBRL DOCUMENT v3.6.0.2
Goodwill and Other Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2016
Goodwill and Other Intangible Assets [Abstract]  
Schedule of Goodwill [Table Text Block]
The following table details changes in the recorded amount of goodwill for the years ended December 31:
(Dollars in thousands)
2016
2015
Goodwill, beginning of year
$
132,631

$
98,562

Acquired goodwill

34,069

Goodwill, end of year
$
132,631

$
132,631

Schedule of Other Intangible Assets
Other intangible assets were comprised of the following at December 31:
(Dollars in thousands)
Core Deposits
 
Customer Relationships
 
Total
2016
 
 
 
 
 
Gross intangibles
$
16,150

 
$
4,859

 
$
21,009

Acquired intangibles

 
514

 
514

Accumulated amortization
(7,594
)
 
(2,847
)
 
(10,441
)
Total acquired intangibles
$
8,556

 
$
2,526

 
$
11,082

Servicing rights
 
 
 
 
2,305

Total other intangibles


 


 
$
13,387

2015
 
 
 
 
 
Gross intangibles
$
7,013

 
$
8,858

 
$
15,871

Acquired intangibles
8,623

 
1,695

 
10,318

Accumulated amortization
(4,396
)
 
(7,194
)
 
(11,590
)
Total acquired intangibles
$
11,240

 
$
3,359

 
$
14,599

Servicing rights
 
 
 
 
2,387

Total other intangibles


 


 
$
16,986

Schedule of Future Amortization of Other Intangible Assets
The following table details estimated aggregate future amortization expense of core deposit and customer relationship intangible assets at December 31, 2016:
(Dollars in thousands)
 
Core Deposits
 
Customer Relationships
 
Total
2017
 
$
2,688

 
$
722

 
$
3,410

2018
 
2,175

 
606

 
2,781

2019
 
1,658

 
482

 
2,140

2020
 
1,138

 
352

 
1,490

2021
 
648

 
217

 
865

Thereafter
 
249

 
147

 
396

Total
 
$
8,556

 
$
2,526

 
$
11,082

Servicing Rights Activity
The following is an analysis of activity of servicing rights for the years ended December 31:
(Dollars in thousands)
 
2016
 
2015
 
2014
Balance, beginning of year
 
$
2,387

 
$
2,238

 
$
2,295

Amortization
 
(762
)
 
(662
)
 
(597
)
Servicing rights originated
 
680

 
566

 
497

Servicing rights acquired
 

 
245

 
43

Balance, end of year
 
$
2,305

 
$
2,387

 
$
2,238