XML 33 R14.htm IDEA: XBRL DOCUMENT v3.20.4
Goodwill and Other Intangible Assets
12 Months Ended
Dec. 31, 2020
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill and Other Intangible Assets Goodwill and Other Intangible Assets
The Corporation has goodwill from acquisitions which is deemed to be an indefinite intangible asset and is not amortized. In accordance with ASC Topic 350, goodwill is tested at least annually for impairment at the reporting unit level. The Corporation performs an annual test of goodwill for impairment during the fourth quarter of each year. The Corporation concluded there was no impairment of goodwill during 2018 through 2020.

The Corporation also 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 amortization of intangible assets for the years ended December 31, 2020, 2019 and 2018 was $4.5 million, $3.5 million and $3.4 million, respectively.

The Corporation also performs an annual test of other intangible assets for impairment during the fourth quarter of each year. The Corporation concluded there was no impairment of other intangible assets during 2018 through 2020.
Changes in the carrying amount of the Corporation's goodwill by business segment for the years ended December 31, 2020 and 2019 were as follows:
(Dollars in thousands)BankingWealth ManagementInsuranceConsolidated
Balance at December 31, 2018$138,476 $15,434 $18,649 $172,559 
Addition to goodwill from acquisitions— — — — 
Balance at December 31, 2019138,476 15,434 18,649 172,559 
Addition to goodwill from acquisitions    
Balance at December 31, 2020$138,476 $15,434 $18,649 $172,559 

The following table reflects the components of intangible assets at the dates indicated:
At December 31, 2020At December 31, 2019
(Dollars in thousands)Gross Carrying Amount
Accumulated Amortization (1)
Net Carrying AmountGross Carrying AmountAccumulated AmortizationNet Carrying Amount
Amortized intangible assets:
Core deposit intangibles$6,788 $4,787 $2,001 $6,788 $4,026 $2,762 
Customer related intangibles7,604 7,147 457 8,819 7,923 896 
Servicing rights22,354 15,946 6,408 19,160 12,534 6,626 
Total amortized intangible assets$36,746 $27,880 $8,866 $34,767 $24,483 $10,284 
(1) Included within accumulated amortization is a valuation allowance of $87 thousand on mortgage servicing rights at December 31, 2020. There was no valuation allowance as of December 31, 2019.

The estimated aggregate amortization expense for core deposit and customer-related intangibles for each of the five succeeding fiscal years and thereafter follows:
(Dollars in thousands)
YearAmount
2021$923 
2022666 
2023409 
2024267 
2025144 
Thereafter49 
Total$2,458 

The aggregate fair value of mortgage servicing rights was $6.7 million and $9.2 million at December 31, 2020 and 2019, respectively. The fair value of these rights was determined using a discount rate of 10.0% at December 31, 2020 and 2019.

Changes in the servicing rights balance are summarized as follows:
 For the Years Ended December 31,
(Dollars in thousands)202020192018
Beginning of period$6,626 $6,768 $6,573 
Servicing rights capitalized3,194 1,787 1,458 
Amortization of servicing rights(3,325)(1,929)(1,263)
Changes in valuation allowance(87)— — 
End of period$6,408 $6,626 $6,768 
Loans serviced for others$1,200,742 $1,080,905 $1,031,506 
Changes in the valuation allowance for mortgage servicing rights are summarized as follows:
 For the Years Ended December 31,
(Dollars in thousands)202020192018
Valuation allowance, beginning of period$ $— $— 
Additions(87)— — 
Valuation allowance, end of period$(87)$— $— 

The estimated amortization expense of servicing rights for each of the five succeeding fiscal years and thereafter is as follows:
(Dollars in thousand)
YearAmount
2021$1,675 
20221,250 
2023931 
2024693 
2025427 
Thereafter1,432 
Total$6,408 
Activity In Valuation Allowance For Mortgage Servicing Rights Table
Changes in the valuation allowance for mortgage servicing rights are summarized as follows:
 For the Years Ended December 31,
(Dollars in thousands)202020192018
Valuation allowance, beginning of period$ $— $— 
Additions(87)— — 
Valuation allowance, end of period$(87)$— $—