XML 36 R15.htm IDEA: XBRL DOCUMENT v3.10.0.1
GOODWILL AND OTHER INTANGIBLES AND MORTGAGE SERVICING RIGHTS
12 Months Ended
Dec. 31, 2018
Goodwill and Intangible Assets Disclosure [Abstract]  
GOODWILL AND OTHER INTANGIBLES AND MORTGAGE SERVICING RIGHTS
GOODWILL AND OTHER INTANGIBLES AND MORTGAGE SERVICING RIGHTS
A summary of goodwill and other intangibles was as follows. 
(in thousands)
December 31, 2018
 
December 31, 2017
Goodwill
$
107,366

 
$
107,366

Core deposit intangibles
12,562

 
16,477

Customer list intangibles
4,379

 
4,563

Other intangibles
16,941

 
21,040

Goodwill and other intangibles, net
$
124,307

 
$
128,406


Goodwill: Goodwill was $107.4 million at both December 31, 2018 and December 31, 2017. During 2017, goodwill increased due to the First Menasha acquisition. See Note 1 for the Company’s accounting policy for goodwill and see Note 2 for additional information on the Company’s acquisitions.
Other intangibles: Other intangible assets, consisting of core deposit intangibles and customer list intangibles, are amortized over their estimated finite lives. During 2018, customer list intangibles increased due to the purchase of a brokerage book of business, while during 2017, core deposit intangibles increased due to the First Menasha acquisition and customer list intangibles increased due to a modification to the contingent earn-out payment on the financial advisor business acquired in 2016, fixing the previously variable earn-out payment on a portion of the purchase price. See Note 1 for the Company’s accounting policy for other intangibles and see Note 2 for additional information on the Company’s acquisitions.
(in thousands)
December 31, 2018
 
December 31, 2017
Core deposit intangibles:
 

 
 

Gross carrying amount
$
29,015

 
$
29,015

Accumulated amortization
(16,453
)
 
(12,538
)
Net book value
$
12,562

 
$
16,477

Additions during the period
$

 
$
3,670

Amortization during the period
$
3,915

 
$
4,294

Customer list intangibles:
 

 
 

Gross carrying amount
$
5,523

 
5,233

Accumulated amortization
(1,144
)
 
(670
)
Net book value
$
4,379

 
$
4,563

Additions during the period
$
290

 
$
870

Amortization during the period
$
474

 
$
401


Mortgage servicing rights: A summary of the changes in the MSR asset was as follows.
(in thousands)
December 31, 2018
 
December 31, 2017
MSR asset:
 

 
 

MSR asset at beginning of year
$
3,187

 
$
1,922

Capitalized MSR
1,203

 
876

MSR asset acquired

 
874

Amortization during the period
(641
)
 
(485
)
MSR asset at end of year
$
3,749

 
$
3,187

Fair value of MSR asset at end of period
$
6,347

 
$
4,097

Residential mortgage loans serviced for others
$
603,446

 
$
518,419

Net book value of MSR asset to loans serviced for others
0.62
%
 
0.61
%

The Company periodically evaluates its mortgage servicing rights asset for impairment. No valuation allowance or impairment charge was recorded for 2018 or 2017. See Note 1 for the Company’s accounting policy for MSRs, see Note 2 for additional information on the Company’s acquisitions, and see Note 18 for additional information on the fair value of the MSR asset.
The following table shows the estimated future amortization expense for amortizing intangible assets and the MSR asset. The projections are based on existing asset balances, the current interest rate environment and prepayment speeds as of December 31, 2018. The actual amortization expense the Company recognizes in any given period may be significantly different depending upon acquisition or sale activities, changes in interest rates, prepayment speeds, market conditions, regulatory requirements and events or circumstances that indicate the carrying amount of an asset may not be recoverable.
(in thousands)
Core deposit
intangibles
 
Customer list
intangibles
 
MSR asset
Years Ending December 31,
 

 
 

 
 

2019
$
3,337

 
$
507

 
$
697

2020
2,657

 
507

 
680

2021
2,167

 
507

 
531

2022
1,735

 
507

 
531

2023
1,273

 
483

 
419

Thereafter
1,393

 
1,868

 
891

Total
$
12,562

 
$
4,379

 
$
3,749