XML 52 R38.htm IDEA: XBRL DOCUMENT v3.8.0.1
Goodwill and Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2017
Goodwill And Intangible Assets Disclosure [Abstract]  
Schedule of Intangible Assets and Goodwill

Goodwill and intangible assets consist of the following:

 

 

December 31

 

 

December 31,

 

(Dollars in thousands)

 

2017

 

 

2016

 

Goodwill

 

$

44,126

 

 

$

28,810

 

 

 

December 31, 2017

 

 

December 31, 2016

 

 

 

Gross Carrying

 

 

Accumulated

 

 

Net Carrying

 

 

Gross Carrying

 

 

Accumulated

 

 

Net Carrying

 

(Dollars in thousands)

 

Amount

 

 

Amortization

 

 

Amount

 

 

Amount

 

 

Amortization

 

 

Amount

 

Core deposit intangibles

 

$

29,511

 

 

$

(11,335

)

 

$

18,176

 

 

$

21,825

 

 

$

(8,423

)

 

$

13,402

 

Other intangible assets

 

 

1,764

 

 

 

(288

)

 

 

1,476

 

 

 

6,006

 

 

 

(1,687

)

 

 

4,319

 

 

 

$

31,275

 

 

$

(11,623

)

 

$

19,652

 

 

$

27,831

 

 

$

(10,110

)

 

$

17,721

 

 

Schedule of Changes in Goodwill and Intangible Assets by Operating Segment

The changes in goodwill and intangible assets by operating segment during the year are as follows:

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Asset

 

 

 

 

 

December 31, 2017

 

Banking

 

 

Factoring

 

 

Management

 

 

Total

 

Beginning balance

 

$

36,139

 

 

$

8,871

 

 

$

1,521

 

 

$

46,531

 

Acquired goodwill

 

 

16,340

 

 

 

 

 

 

 

 

 

16,340

 

Acquired intangibles

 

 

9,478

 

 

 

 

 

 

 

 

 

9,478

 

Amortization of intangibles

 

 

(5,016

)

 

 

(3

)

 

 

(182

)

 

 

(5,201

)

Divestiture of intangibles

 

 

 

 

 

 

 

 

(1,339

)

 

 

(1,339

)

Reclass of goodwill to assets held for sale

 

 

(1,024

)

 

 

 

 

 

 

 

 

(1,024

)

Reclass of intangibles to assets held for sale

 

 

(1,007

)

 

 

 

 

 

 

 

 

(1,007

)

Ending balance

 

$

54,910

 

 

$

8,868

 

 

$

 

 

$

63,778

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Asset

 

 

 

 

 

December 31, 2016

 

Banking

 

 

Factoring

 

 

Management

 

 

Total

 

Beginning balance

 

$

17,482

 

 

$

8,875

 

 

$

1,497

 

 

$

27,854

 

Acquired goodwill

 

 

12,842

 

 

 

 

 

 

 

 

 

12,842

 

Acquired intangibles

 

 

8,818

 

 

 

 

 

 

799

 

 

 

9,617

 

Amortization of intangibles

 

 

(3,003

)

 

 

(4

)

 

 

(775

)

 

 

(3,782

)

Ending balance

 

$

36,139

 

 

$

8,871

 

 

$

1,521

 

 

$

46,531

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Asset

 

 

 

 

 

December 31, 2015

 

Banking

 

 

Factoring

 

 

Management

 

 

Total

 

Beginning balance

 

$

20,187

 

 

$

8,870

 

 

$

 

 

$

29,057

 

Acquired goodwill

 

 

 

 

 

8

 

 

 

2,768

 

 

 

2,776

 

Amortization of intangibles

 

 

(2,705

)

 

 

(3

)

 

 

(1,271

)

 

 

(3,979

)

Ending balance

 

$

17,482

 

 

$

8,875

 

 

$

1,497

 

 

$

27,854

 

 

Schedule of Future Amortization Schedule for the Company's Intangible Assets

The future amortization schedule for the Company’s intangible assets is as follows:

 

(Dollars in thousands)

 

 

 

 

2018

 

$

4,296

 

2019

 

 

3,735

 

2020

 

 

3,178

 

2021

 

 

2,617

 

2022

 

 

2,059

 

Thereafter

 

 

3,767

 

 

 

$

19,652