XML 96 R32.htm IDEA: XBRL DOCUMENT v3.20.1
Goodwill and intangible assets (Tables)
3 Months Ended
Mar. 31, 2020
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Goodwill
The following table summarizes changes in goodwill during the three months ended March 31, 2020. There was no such activity during the three months ended March 31, 2019.
 
 
Goodwill

Balance at December 31, 2019
 
$
169,051

Addition from acquisition of Farmers National (see Note 2)
 
5,808

Balance at March 31, 2020
 
$
174,859

Schedule of Core Deposit and Other Intangibles
The composition of core deposit and other intangibles as of March 31, 2020 and December 31, 2019 are as follows:
 
 
Core deposit and other intangibles
 
 
 
Gross Carrying Amount

 
Accumulated Amortization

 
Net Carrying Amount

March 31, 2020
 
 
 
 
 
 
Core deposit intangible
 
$
52,165

 
$
(34,970
)
 
$
17,195

Customer base trust intangible
 
1,600

 
(427
)
 
1,173

Manufactured housing servicing intangible
 
1,088

 
(580
)
 
508

Total core deposit and other intangibles
 
$
54,853

 
$
(35,977
)
 
$
18,876

 
 
 
 
 
 
 
December 31, 2019
 
 
 
 
 
 
Core deposit intangible
 
$
49,675

 
$
(33,861
)
 
$
15,814

Customer base trust intangible
 
1,600

 
(387
)
 
1,213

Manufactured housing servicing intangible
 
1,088

 
(526
)
 
562

Total core deposit and other intangibles
 
$
52,363

 
$
(34,774
)
 
$
17,589

Schedule of Estimated Aggregate Amortization Expense of Core Deposit and Other Intangibles
The estimated aggregate future amortization expense of core deposit and other intangibles is as follows:
2020
 
$
3,492

2021
 
4,089

2022
 
3,350

2023
 
2,574

2024
 
2,015

Thereafter
 
3,356

 
 
$
18,876