XML 54 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
Goodwill and Other Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2017
Goodwill and Other Intangible Assets [Abstract]  
Schedule of Goodwill [Table Text Block]
The following table details changes in the recorded amount of goodwill for the years ended December 31:
(Dollars in thousands)
2017
2016
Goodwill, beginning of year
$
132,631

$
132,631

Acquired goodwill
480


Goodwill, end of year
$
133,111

$
132,631

Schedule of Other Intangible Assets
Other intangible assets were comprised of the following at December 31:
(Dollars in thousands)
Core Deposits
 
Customer Relationships
 
Total
2017
 
 
 
 
 
Gross intangibles
$
16,150

 
$
5,373

 
$
21,523

Acquired intangibles

 
1,593

 
1,593

Accumulated amortization
(10,281
)
 
(3,675
)
 
(13,956
)
Total acquired intangibles
$
5,869

 
$
3,291

 
$
9,160

Servicing rights
 
 
 
 
2,305

Total other intangibles


 


 
$
11,465

2016
 
 
 
 
 
Gross intangibles
$
16,150

 
$
4,859

 
$
21,009

Acquired intangibles

 
514

 
514

Accumulated amortization
(7,594
)
 
(2,847
)
 
(10,441
)
Total acquired intangibles
$
8,556

 
$
2,526

 
$
11,082

Servicing rights
 
 
 
 
2,305

Total other intangibles


 


 
$
13,387

Schedule of Future Amortization of Other Intangible Assets
The following table details estimated aggregate future amortization expense of core deposit and customer relationship intangible assets at December 31, 2017:
(Dollars in thousands)
 
Core Deposits
 
Customer Relationships
 
Total
2018
 
$
2,175

 
$
839

 
$
3,014

2019
 
1,658

 
706

 
2,364

2020
 
1,138

 
563

 
1,701

2021
 
648

 
413

 
1,061

2022
 
208

 
274

 
482

Thereafter
 
42

 
496

 
538

Total
 
$
5,869

 
$
3,291

 
$
9,160

Servicing Rights Activity
The following is an analysis of activity of servicing rights for the years ended December 31:
(Dollars in thousands)
 
2017
 
2016
 
2015
Balance, beginning of year
 
$
2,305

 
$
2,387

 
$
2,238

Amortization
 
(741
)
 
(762
)
 
(662
)
Servicing rights originated
 
741

 
680

 
566

Servicing rights acquired
 

 

 
245

Balance, end of year
 
$
2,305

 
$
2,305

 
$
2,387