XML 61 R35.htm IDEA: XBRL DOCUMENT v2.4.1.9
GOODWILL AND IDENTIFIABLE INTANGIBLE ASSETS (Tables)
12 Months Ended
Dec. 31, 2014
GOODWILL AND IDENTIFIABLE INTANGIBLE ASSETS [Abstract]  
Gross Carrying Amount and Accumulated Amortization for Each Type of Identifiable Intangible Asset
The gross carrying amount and accumulated amortization for each type of identifiable intangible asset are as follows:

  
December 31, 2014
  
December 31, 2013
 
  
Gross
    
Net
  
Gross
    
Net
 
  
Carrying
  
Accumulated
  
Carrying
  
Carrying
  
Accumulated
  
Carrying
 
(000's omitted)
 
Amount
  
Amortization
  
Amount
  
Amount
  
Amortization
  
Amount
 
Amortizing intangible assets:
            
Core deposit intangibles
 
$
40,326
  
(30,303
)
 
$
10,023
  
$
40,326
  
(26,866
)
 
$
13,460
 
Other intangibles
  
10,019
   
(8,243
)
  
1,776
   
9,441
   
(7,393
)
  
2,048
 
Total amortizing intangibles
 
$
50,345
  
(38,546
)
 
$
11,799
  
$
49,767
  
(34,259
)
 
$
15,508
 
Estimated Aggregate Amortization Expense for Each of Five Succeeding Fiscal Years
The estimated aggregate amortization expense for each of the five succeeding fiscal years ended December 31 is as follows:

2015
 
$
3,408
 
2016
  
2,612
 
2017
  
1,908
 
2018
  
1,424
 
2019
  
1,002
 
Thereafter
  
1,445
 
Total
 
$
11,799
 
Components of Goodwill
Shown below are the components of the Company’s goodwill at December 31, 2014 and 2013:

  
Year Ended
    
Year Ended
    
Year Ended
 
(000’s omitted)
 
December 31, 2012
  
Activity
  
December 31, 2013
  
Activity
  
December 31, 2014
 
Goodwill
 
$
374,527
  
$
5,288
  
$
379,815
  
$
183
  
$
379,998
 
Accumulated impairment
  
(4,824
)
  
0
   
(4,824
)
  
0
   
(4,824
)
Goodwill, net
 
$
369,703
  
$
5,288
  
$
374,991
  
$
183
  
$
375,174
 
Changes in Carrying Value of MSRs and Associated Valuation Allowance
The following table summarizes the changes in carrying value of MSRs and the associated valuation allowance:

(000’s omitted)
 
2014
  
2013
 
Carrying value before valuation allowance at beginning of period
 
$
1,218
  
$
1,458
 
Additions
  
315
   
289
 
Amortization
  
(444
)
  
(529
)
Carrying value before valuation allowance at end of period
  
1,089
   
1,218
 
Valuation allowance balance at beginning of period
  
0
   
(430
)
Impairment charges
  
0
   
(111
)
Impairment recoveries
  
0
   
541
 
Valuation allowance balance at end of period
  
0
   
0
 
Net carrying value at end of period
 
$
1,089
  
$
1,218
 
Fair value of MSRs at end of period
 
$
1,616
  
$
1,495
 
Principal balance of loans sold during the year
 
$
25,728
  
$
25,179
 
Principal balance of loans serviced for others
 
$
302,895
  
$
322,030
 
Custodial escrow balances maintained in connection with loans serviced for others
 
$
4,320
  
$
4,519
 
Summary of Key Economic Assumptions Used to Estimate Value of MSRs
The following table summarizes the key economic assumptions used to estimate the value of the MSRs at December 31:

  
2014
  
2013
 
Weighted-average contractual life (in years)
  
19.6
   
19.2
 
Weighted-average constant prepayment rate (CPR)
  
12.8
%
  
18.0
%
Weighted-average discount rate
  
3.2
%
  
4.5
%