XML 46 R35.htm IDEA: XBRL DOCUMENT v3.20.2
Goodwill and Intangible Assets (Tables)
9 Months Ended
Sep. 30, 2020
Intangible assets  
Schedule of changes in carrying amount of goodwill

 

 

 

 

 

 

 

 

 

September 30, 

 

December 31, 

Dollars in Thousands

    

2020

    

2019

Balance at the beginning of the period

 

$

9,391

 

$

5,237

Partners acquisition

 

 

 —

 

 

4,154

Impairment

 

 

 —

 

 

 —

Balance at the end of the period

 

$

9,391

 

$

9,391

 

Schedule of the net effect of amortization of premiums and accretion of discounts associated with acquisition accounting adjustments to assets acquired and liabilities assumed

 

 

 

 

 

 

 

 

 

September 30, 

 

September 30, 

 

    

2020

    

2019

Nine Months Ended

 

Dollars in Thousands

Adjustments to net income

 

 

 

 

 

 

Loans (1)

 

$

1,391

 

$

335

Time deposits (2)

 

 

(3)

 

 

19

Core deposit intangible (3)

 

 

(540)

 

 

(227)

Note Payable (4)

 

 

(5)

 

 

 —

Net impact to income before taxes

 

$

843

 

$

127

 

 

 

 

 

 

 

 

 

 

September 30, 

 

September 30, 

 

    

2020

    

2019

Three Months Ended

 

Dollars in Thousands

Adjustments to net income

 

 

 

 

 

 

Loans (1)

 

$

307

 

$

104

Time deposits (2)

 

 

(2)

 

 

 6

Core deposit intangible (3)

 

 

(177)

 

 

(76)

Note Payable (4)

 

 

(1)

 

 

 —

Net impact to income before taxes

 

$

127

 

$

34

 

(1)

Loan discount accretion is included in the "Loans, including fees" section of "Interest Income" in the Consolidated Statement of Income.

(2)

Time deposit discount accretion is included in the "Deposits" section of "Interest Expense" in the Consolidated Statement of Income.

(3)

Core deposit intangible premium amortization is included in the "Other Expense" section of "Non-interest Expense" in the Consolidated Statement of Income.

Note payable discount accretion is included in the "Borrowings" section of "Interest Expense" in the Consolidated Statement of Income.

Core deposit intangible  
Intangible assets  
Summary of changes in the intangible assets

 

 

 

 

 

 

 

 

 

September 30, 

 

December 31, 

Dollars in Thousands

    

2020

    

2019

Balance at the beginning of the period

 

$

3,373

 

$

1,069

Partners acquisition

 

 

 —

 

 

2,650

Amortization

 

 

(540)

 

 

(346)

Balance at the end of the period

 

$

2,833

 

$

3,373

 

Schedule of future amortization

 

 

 

 

 

 

September 30, 

Dollars in Thousands

 

2020

2020

 

$

173

2021

 

 

600

2022

 

 

520

2023

 

 

467

2024 and thereafter

 

 

1,073

 

 

$

2,833

 

Deposits Purchased Premium (Discount) Net  
Intangible assets  
Summary of changes in the intangible assets

 

 

 

 

 

 

 

 

 

September 30, 

 

December 31, 

Dollars in Thousands

    

2020

    

2019

Balance at the beginning of the period

 

$

(31)

 

$

27

Partners acquisition

 

 

 —

 

 

(38)

Amortization, net

 

 

 3

 

 

(20)

Balance at the end of the period

 

$

(28)

 

$

(31)

 

Schedule of future accretion

 

 

 

 

 

 

September 30, 

Dollars in Thousands

 

2020

2020

 

$

 5

2021

 

 

14

2022

 

 

 6

2023

 

 

 2

2024 and thereafter

 

 

 1

 

 

$

28