XML 58 R37.htm IDEA: XBRL DOCUMENT v3.10.0.1
GOODWILL AND OTHER INTANGIBLES AND MORTGAGE SERVICING RIGHTS (Tables)
12 Months Ended
Dec. 31, 2018
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of goodwill and other intangibles included in other assets
A summary of goodwill and other intangibles was as follows. 
(in thousands)
December 31, 2018
 
December 31, 2017
Goodwill
$
107,366

 
$
107,366

Core deposit intangibles
12,562

 
16,477

Customer list intangibles
4,379

 
4,563

Other intangibles
16,941

 
21,040

Goodwill and other intangibles, net
$
124,307

 
$
128,406

Schedule of intangible assets
See Note 1 for the Company’s accounting policy for other intangibles and see Note 2 for additional information on the Company’s acquisitions.
(in thousands)
December 31, 2018
 
December 31, 2017
Core deposit intangibles:
 

 
 

Gross carrying amount
$
29,015

 
$
29,015

Accumulated amortization
(16,453
)
 
(12,538
)
Net book value
$
12,562

 
$
16,477

Additions during the period
$

 
$
3,670

Amortization during the period
$
3,915

 
$
4,294

Customer list intangibles:
 

 
 

Gross carrying amount
$
5,523

 
5,233

Accumulated amortization
(1,144
)
 
(670
)
Net book value
$
4,379

 
$
4,563

Additions during the period
$
290

 
$
870

Amortization during the period
$
474

 
$
401

Schedule of mortgage servicing rights
A summary of the changes in the MSR asset was as follows.
(in thousands)
December 31, 2018
 
December 31, 2017
MSR asset:
 

 
 

MSR asset at beginning of year
$
3,187

 
$
1,922

Capitalized MSR
1,203

 
876

MSR asset acquired

 
874

Amortization during the period
(641
)
 
(485
)
MSR asset at end of year
$
3,749

 
$
3,187

Fair value of MSR asset at end of period
$
6,347

 
$
4,097

Residential mortgage loans serviced for others
$
603,446

 
$
518,419

Net book value of MSR asset to loans serviced for others
0.62
%
 
0.61
%
Schedule of estimated future amortization expense for amortizing intangible assets
The actual amortization expense the Company recognizes in any given period may be significantly different depending upon acquisition or sale activities, changes in interest rates, prepayment speeds, market conditions, regulatory requirements and events or circumstances that indicate the carrying amount of an asset may not be recoverable.
(in thousands)
Core deposit
intangibles
 
Customer list
intangibles
 
MSR asset
Years Ending December 31,
 

 
 

 
 

2019
$
3,337

 
$
507

 
$
697

2020
2,657

 
507

 
680

2021
2,167

 
507

 
531

2022
1,735

 
507

 
531

2023
1,273

 
483

 
419

Thereafter
1,393

 
1,868

 
891

Total
$
12,562

 
$
4,379

 
$
3,749