XML 29 R23.htm IDEA: XBRL DOCUMENT v3.20.1
Goodwill and Intangible Assets (Tables)
3 Months Ended
Mar. 31, 2020
Finite-Lived Intangible Assets [Line Items]  
Schedule of Intangible Assets and Goodwill [Table Text Block]
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

Intangible Assets, Mortgage Servicing Rights [Table Text Block]
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

Schedule of Intangible Assets Amortization Expense [Table Text Block]
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


Schedule of Expected Amortization Expense [Table Text Block]
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