XML 39 R28.htm IDEA: XBRL DOCUMENT v3.7.0.1
GOODWILL AND OTHER INTANGIBLE ASSESTS (Tables)
3 Months Ended
Mar. 31, 2017
Goodwill and Intangible Assets Disclosure [Abstract]  
Changes in Goodwill
Goodwill as of March 31, 2017 and December 31, 2016 for each reporting unit is shown in the table below:
 
Goodwill
 
Banking
 
Financial
Services
 
Total
March 31, 2017 and December 31, 2016:


 


 


Goodwill, gross
$
90,793

 
$
7,474

 
$
98,267

Accumulated impairment losses

 
(3,570
)
 
(3,570
)
Reported goodwill at March 31, 2017 and December 31, 2016
$
90,793

 
$
3,904

 
$
94,697

Changes in Core Deposit Intangible and Trust Relationship Intangible
The changes in core deposit and trust relationship intangible assets for the three months ended March 31, 2017 are shown in the table below:
 
Core Deposit Intangible
 
Trust Relationship Intangible
 
 
 
Gross
 
Accumulated Amortization
 
Net
 
Gross
 
Accumulated Amortization
 
Net
 
Total
Balance at December 31, 2016
$
23,908

 
$
(17,220
)
 
$
6,688

 
$
753

 
$
(677
)
 
$
76

 
$
6,764

2017 amortization

 
(453
)
 
(453
)
 

 
(19
)
 
(19
)
 
(472
)
Balance at March 31, 2017
$
23,908

 
$
(17,673
)
 
$
6,235

 
$
753

 
$
(696
)
 
$
57

 
$
6,292

Expected Amortization Schedule for Intangible Assets
The following table reflects the expected amortization schedule for intangible assets over the period of estimated economic benefit (assuming no additional intangible assets are created or impaired):
 
Core Deposit
Intangible
 
Trust
Relationship
Intangible
 
Total
2017
$
1,282

 
$
57

 
$
1,339

2018
725

 

 
725

2019
705

 

 
705

2020
682

 

 
682

2021
655

 

 
655

Thereafter
2,186

 

 
2,186

Total
$
6,235

 
$
57

 
$
6,292