XML 58 R41.htm IDEA: XBRL DOCUMENT v3.24.0.1
Goodwill and Other Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2023
Goodwill and Intangible Assets Disclosure [Abstract]  
Summary of Changes in Carrying Amount of Goodwill
Changes in the carrying amount of the Corporation's goodwill by business segment for the years ended December 31, 2023 and 2022 were as follows:
(Dollars in thousands)BankingWealth ManagementInsuranceConsolidated
Balance at December 31, 2021$138,476 $15,434 $21,600 $175,510 
Addition to goodwill from acquisitions— — — — 
Balance at December 31, 2022138,476 15,434 21,600 175,510 
Addition to goodwill from acquisitions    
Balance at December 31, 2023$138,476 $15,434 $21,600 $175,510 
Components of Intangible Assets
The following table reflects the components of intangible assets at the dates indicated:
At December 31, 2023At December 31, 2022
(Dollars in thousands)Gross Carrying Amount
Accumulated Amortization (1)
Net Carrying AmountGross Carrying Amount
Accumulated Amortization (1)
Net Carrying Amount
Amortized intangible assets:
Core deposit intangibles$6,788 $6,329 $459 $6,788 $5,939 $849 
Customer-related intangibles4,162 2,653 1,509 8,493 6,530 1,963 
Servicing rights30,850 21,868 8,982 28,904 20,332 8,572 
Total amortized intangible assets$41,800 $30,850 $10,950 $44,185 $32,801 $11,384 
(1) Included within accumulated amortization is a valuation allowance of $98 thousand and $5 thousand on servicing rights at December 31, 2023 and 2022, respectively.
Estimated Aggregate Amortization Expense
The estimated aggregate amortization expense for core deposit and customer-related intangibles for each of the five succeeding fiscal years and thereafter follows:
Year(Dollars in thousands)Amount
2024$648 
2025469 
2026319 
2027216 
2028161 
Thereafter155 
Total$1,968 
Changes in Servicing Rights
Changes in the servicing rights balance are summarized as follows:
 For the Years Ended December 31,
(Dollars in thousands)202320222021
Beginning of period$8,572 $7,878 $6,408 
Servicing rights capitalized1,946 2,344 4,206 
Amortization of servicing rights(1,443)(1,658)(2,810)
Changes in valuation allowance(93)74 
End of period$8,982 $8,572 $7,878 
Loans serviced for others$1,630,032 $1,503,149 $1,428,020 
Activity In Valuation Allowance For Servicing Rights Table
Activity in the valuation allowance for servicing rights are summarized as follows:
 For the Years Ended December 31,
(Dollars in thousands)202320222021
Valuation allowance, beginning of period$(5)$(13)$(87)
Additions(93)— — 
Reductions 74 
Valuation allowance, end of period$(98)$(5)$(13)
Estimated Amortization Expense of Servicing Rights
The estimated amortization expense of servicing rights for each of the five succeeding fiscal years and thereafter is as follows:
Year(Dollars in thousand)Amount
2024$1,168 
20251,035 
2026914 
2027806 
2028631 
Thereafter4,428 
Total$8,982