XML 102 R18.htm IDEA: XBRL DOCUMENT v3.19.1
Goodwill And Other Intangible Assets
12 Months Ended
Dec. 31, 2018
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill And Other Intangible Assets
GOODWILL AND OTHER INTANGIBLE ASSETS

The Company completed its annual assessment of the carrying value of goodwill during 2018 and concluded that its carrying value was not impaired. The following table presents a roll forward of the Company's goodwill activity (in thousands):

 
2018
2017
 
 
 
Beginning balance
$
76,196

$
76,196

Goodwill acquired in conjunction with the acquisition of Poage (preliminary)
28,633


Goodwill acquired in conjunction with the acquisition of Farmers Deposit (preliminary)
4,738


Ending balance
$
109,567

$
76,196



The Company believes that the customer relationships with the deposits acquired have an intangible value. In connection with acquisitions, the Company recorded a core deposit intangible, which represented the value that the acquiree had with their deposit customers. The fair value was estimated based on a discounted cash flow methodology that considered the type of deposit, estimated deposit retention, the cost of the deposit base and an alternate cost of funds. The following tables present the details of the Company's core deposit intangibles (in thousands):
 
2018
2017
 
 
 
Gross carrying amount
$
21,190

$
9,802

Accumulated amortization
(7,909
)
(7,403
)
 
$
13,281

$
2,399

 
 
 
Beginning balance
$
2,399

$
2,939

Core deposit intangible acquired in conjunction with the acquisition of Poage
8,054


Core deposit intangible acquired in conjunction with the acquisition of Farmers Deposit
3,334


Amortization expense
(506
)
(540
)
Ending balance
$
13,281

$
2,399



The core deposit intangible amortization expense for the year ended December 31, 2018 was $0.5 million. The core deposit intangibles are being amortized over ten years. The estimated amortization expense for core deposit intangible assets for each of the next five years is as follows (in thousands):
2019
$
1,868

2020
1,697

2021
1,635

2022
1,515

2023
1,311

Thereafter
5,255

 
$
13,281