XML 51 R36.htm IDEA: XBRL DOCUMENT v3.3.1.900
GOODWILL AND IDENTIFIABLE INTANGIBLE ASSETS (Tables)
12 Months Ended
Dec. 31, 2015
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, 2015
  
December 31, 2014
 
 
Gross
Carrying
Amount
  
Accumulated
Amortization
  
Net
Carrying
Amount
  
Gross
Carrying
Amount
  
Accumulated
Amortization
  
Net
Carrying
Amount
 
 
(000's omitted)
Amortizing intangible assets:
                  
Core deposit intangibles
 
$
40,481
  
(30,692
)
 
$
9,789
  
$
37,911
  
(27,888
)
 
$
10,023
 
Other intangibles
  
17,565
   
(6,460
)
  
11,105
   
7,377
   
(5,601
)
  
1,776
 
Total amortizing intangibles
 
$
58,046
  
(37,152
)
 
$
20,894
  
$
45,288
  
(33,489
)
 
$
11,799
 
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:

2016
 
$
5,415
 
2017
  
4,357
 
2018
  
3,518
 
2019
  
2,742
 
2020
  
2,087
 
Thereafter
  
2,775
 
Total
 
$
20,894
 
Components of Goodwill
Shown below are the components of the Company’s goodwill at December 31, 2015 and 2014:

(000’s omitted)
 
Year Ended
December 31, 2013
  
Activity
  
Year Ended
December 31, 2014
  
Activity
  
Year Ended
December 31, 2015
 
Goodwill
 
$
379,815
  
$
183
  
$
379,998
  
$
88,078
  
$
468,076
 
Accumulated impairment
  
(4,824
)
  
0
   
(4,824
)
  
0
   
(4,824
)
Goodwill, net
 
$
374,991
  
$
183
  
$
375,174
  
$
88,078
  
$
463,252
 
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)
 
2015
  
2014
 
Carrying value before valuation allowance at beginning of period
 
$
1,089
  
$
1,218
 
Additions
  
403
   
315
 
Oneida acquisition
  
389
   
0
 
Amortization
  
(409
)
  
(444
)
Carrying value before valuation allowance at end of period
  
1,472
   
1,089
 
Valuation allowance balance at beginning of period
  
0
   
0
 
Impairment charges
  
(133
)
  
0
 
Impairment recoveries
  
133
   
0
 
Valuation allowance balance at end of period
  
0
   
0
 
Net carrying value at end of period
 
$
1,472
  
$
1,089
 
Fair value of MSRs at end of period
 
$
1,962
  
$
1,616
 
Principal balance of loans sold during the year
 
$
35,491
  
$
25,728
 
Principal balance of loans serviced for others
 
$
377,909
  
$
302,895
 
Custodial escrow balances maintained in connection with loans serviced for others
 
$
5,700
  
$
4,320
 
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:

  
2015
  
2014
 
Weighted-average contractual life (in years)
  
19.9
   
19.6
 
Weighted-average constant prepayment rate (CPR)
  
14.9
%
  
12.8
%
Weighted-average discount rate
  
3.3
%
  
3.2
%