XML 27 R13.htm IDEA: XBRL DOCUMENT v3.19.1
Goodwill and Other Intangible Assets
3 Months Ended
Mar. 31, 2019
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill and Other Intangible Assets
Goodwill and Other Intangible Assets
The Corporation has core deposit and customer-related intangibles and servicing rights, which are not deemed to have an indefinite life and therefore will continue to be amortized over their useful life using the present value of projected cash flows. The Corporation also has goodwill which is deemed to be an indefinite intangible asset and is not amortized.
Changes in the carrying amount of the Corporation's goodwill by business segment for the three months ended March 31, 2019 were as follows:
(Dollars in thousands)
Banking
 
Wealth Management
 
Insurance
 
Consolidated
Balance at December 31, 2018
$
138,476

 
$
15,434

 
$
18,649

 
$
172,559

Addition to goodwill from acquisitions

 

 

 

Balance at March 31, 2019
$
138,476

 
$
15,434

 
$
18,649

 
$
172,559


The following table reflects the components of intangible assets at the dates indicated:
 
At March 31, 2019
 
At December 31, 2018
(Dollars in thousands)
Gross Carrying Amount
 
Accumulated Amortization
 
Net Carrying Amount
 
Gross Carrying Amount
 
Accumulated Amortization
 
Net Carrying Amount
Amortized intangible assets:
 
 
 
 
 
 
 
 
 
 
 
Covenants not to compete
$

 
$

 
$

 
$
710

 
$
710

 
$

Core deposit intangibles
6,788

 
3,376

 
3,412

 
6,788

 
3,143

 
3,645

Customer related intangibles
8,819

 
7,426

 
1,393

 
12,381

 
10,804

 
1,577

Servicing rights
17,639

 
10,914

 
6,725

 
17,314

 
10,546

 
6,768

Total amortized intangible assets
$
33,246

 
$
21,716

 
$
11,530

 
$
37,193

 
$
25,203

 
$
11,990


The estimated aggregate amortization expense for core deposit and customer-related intangibles for the remainder of 2019 and the succeeding fiscal years is as follows:
Year
(Dollars in thousands)
Amount
Remainder of 2019
 
$
1,148

2020
 
1,200

2021
 
923

2022
 
666

2023
 
409

Thereafter
 
459

The Corporation has originated mortgage servicing rights, which are included in other intangible assets on the consolidated balance sheet. Mortgage servicing rights are amortized in proportion to, and over the period of, estimated net servicing income on a basis similar to the interest method and an accelerated amortization method for loan payoffs. Mortgage servicing rights are subject to impairment testing on a quarterly basis. The aggregate fair value of these rights was $10.3 million at March 31, 2019 and $11.5 million at December 31, 2018. The fair value of mortgage servicing rights was determined using a discount rate of 10.0% at March 31, 2019 and December 31, 2018. The Corporation also records servicing rights on small business administration (SBA) loans. The value of these servicing rights was $62 thousand and $42 thousand at March 31, 2019 and December 31, 2018, respectively.
Changes in the servicing rights balance are summarized as follows:
 
Three Months Ended March 31,
(Dollars in thousands)
2019
 
2018
Beginning of period
$
6,768

 
$
6,573

Servicing rights capitalized
266

 
337

Amortization of servicing rights
(309
)
 
(305
)
End of period
$
6,725

 
$
6,605

Residential mortgage and SBA loans serviced for others
$
1,037,948

 
$
1,012,677


The estimated amortization expense of servicing rights for the remainder of 2019 and the succeeding fiscal years is as follows:
Year
(Dollars in thousands)
Amount
Remainder of 2019
 
$
1,017

2020
 
883

2021
 
759

2022
 
650

2023
 
555

Thereafter
 
2,861