XML 15 R14.htm IDEA: XBRL DOCUMENT v3.20.1
Goodwill and Intangible Assets (Notes)
3 Months Ended
Mar. 31, 2020
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill and Intangible Assets Disclosure [Text Block]
Goodwill and Intangible Assets

The Company has goodwill from business combinations, intangible assets from branch acquisitions, identifiable intangible assets assigned to core deposit relationships and customer lists of First Mid Insurance. The following table presents gross carrying value and accumulated amortization by major intangible asset class as of March 31, 2020 and December 31, 2019 (in thousands):
 
March 31, 2020
 
December 31, 2019
 
Gross Carrying Value
 
Accumulated Amortization
 
Gross Carrying Value
 
Accumulated Amortization
Goodwill not subject to amortization (effective 1/1/02)
$
108,752

 
$
3,760

 
$
108,752

 
$
3,760

Intangibles from branch acquisition
3,015

 
3,015

 
3,015

 
3,015

Core deposit intangibles
32,355

 
18,589

 
32,355

 
17,746

Other intangibles
16,389

 
4,244

 
16,129

 
3,917

 
$
160,511

 
$
29,608

 
$
160,251

 
$
28,438




The Company has mortgage servicing rights acquired in previous acquisitions. The following table summarizes the activity pertaining to mortgage servicing rights included in intangible assets as of March 31, 2020, March 31, 2019 and December 31, 2019 (in thousands):
 
March 31, 2020
 
March 31, 2019
 
December 31, 2019
Beginning Balance
$
1,444

 
$
2,101

 
$
2,101

Mortgage servicing rights acquired during period

 

 

Mortgage servicing rights capitalized

 

 

Valuation reserve
(18
)
 

 
(380
)
Mortgage servicing rights amortized
(126
)
 
(58
)
 
(411
)
I/O Strip
(4
)
 

 
134

Ending Balance
$
1,296

 
$
2,043

 
$
1,444




Total amortization expense for the three months ended March 31, 2020 and 2019 was as follows (in thousands):
 
Three months ended March 31,
 
2020
 
2019
Core deposit intangibles
$
843

 
$
980

Customer list intangibles
326

 
318

Mortgage servicing rights
126

 
58

 
$
1,295

 
$
1,356


Aggregate amortization expense for the current year and estimated amortization expense for each of the five succeeding years is shown in the table below (in thousands):

Aggregate amortization expense:
 
     For period 01/01/20-3/31/20
$
1,295

Estimated amortization expense:
 
     For period 4/01/20-12/31/20
3,674

     For year ended 12/31/20
4,285

     For year ended 12/31/21
3,919

     For year ended 12/31/22
3,498

     For year ended 12/31/23
2,946

     For year ended 12/31/24
2,633



In accordance with the provisions of SFAS No. 142,Goodwill and Other Intangible Assets,” codified within ASC 350, the Company performed testing of goodwill for impairment as of September 30, 2019 and determined that, as of that date, goodwill was not impaired. Management also concluded that the remaining amounts and amortization periods were appropriate for all intangible assets.