XML 34 R19.htm IDEA: XBRL DOCUMENT v3.24.0.1
Goodwill and Intangible Assets
12 Months Ended
Dec. 31, 2023
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill and Intangible Assets

NOTE 8 - GOODWILL AND INTANGIBLE ASSETS

The carrying amount of goodwill has decreased $175 since December 31, 2022 as a result of a deferred tax correction related to the CLF acquisition, as discussed in Note 2. The balance of goodwill was $125,520 at December 31, 2023 and $125,695 at December 31, 2022.

Management performs an evaluation of goodwill for impairment on an annual basis, or more frequently if events or changes in circumstances indicate that the asset might be impaired. Management performed an evaluation of the Company’s goodwill during the fourth quarter of 2023. Based on this test, management concluded that the Company’s goodwill was not impaired at December 31, 2023.

Acquired intangible assets were as follows as of year-end.

 

 

 

2023

 

 

2022

 

 

 

Gross
Carrying
Amount

 

 

Accumulated
Amortization

 

 

Net
Carrying
Amount

 

 

Gross
Carrying
Amount

 

 

Accumulated
Amortization

 

 

Net
Carrying
Amount

 

Core deposit intangible assets(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core deposit intangibles

 

 

12,668

 

 

 

6,178

 

 

 

6,490

 

 

 

12,953

 

 

 

4,883

 

 

 

8,070

 

Total core deposit intangible assets

 

$

12,668

 

 

$

6,178

 

 

$

6,490

 

 

$

12,953

 

 

$

4,883

 

 

$

8,070

 

 

(1)
Excludes fully amortized core deposit intangible assets

Aggregate core deposit intangible amortization expense was $1,579, $1,296 and $890 for 2023, 2022 and 2021, respectively.

NOTE 8 - GOODWILL AND INTANGIBLE ASSETS (Continued)

Activity for mortgage servicing rights (MSRs) and the related valuation allowance follows:

 

 

 

2023

 

 

2022

 

Mortgage Servicing Rights:

 

 

 

 

 

 

Beginning of year

 

$

2,689

 

 

$

2,642

 

Additions

 

 

659

 

 

 

397

 

Disposals

 

 

 

 

 

 

Amortized to expense

 

 

330

 

 

 

350

 

Other Charges

 

 

 

 

 

 

Change in valuation allowance

 

 

 

 

 

 

End of year

 

$

3,018

 

 

$

2,689

 

 

 

 

 

 

 

 

Valuation allowance:

 

 

 

 

 

 

Beginning of year

 

$

 

 

$

 

Additions expensed

 

 

 

 

 

 

Reductions credited to operations

 

 

 

 

 

 

Direct write-offs

 

 

 

 

 

 

End of year

 

$

 

 

$

 

The unpaid principal balance of mortgage loans serviced for third parties was $442,635 at December 31, 2023, compared to $456,149 at December 31, 2022 and $405,786 at December 31, 2021.

Aggregate mortgage servicing rights (MSRs) amortization was $330, $350 and $572 for 2023, 2022 and 2021, respectively.

Mortgage loan contractual servicing fees were $1,137, $1,063 and $947 for 2023, 2022 and 2021, respectively. Mortgage loan contractual servicing fees are included in Other income on the Consolidated Statements of Operations.

The fair value of servicing rights was $3,018 and $2,689 at year-end 2023 and 2022, respectively. Fair value at year-end 2023 was determined using a discount rate of 12.0%, prepayment speeds ranging from 4.6% to 11.0%, depending on the stratification of the specific right, and a weighted average default rate of 0.0%. Fair value at year-end 2022 was determined using a discount rate of 12.0%, prepayment speeds ranging from 5.0% to 20.0%, depending on the stratification of the specific right, and a default rate of 0.14%.

Estimated amortization expense for each of the next five years and thereafter is as follows:

 

 

 

MSRs

 

 

Core deposit
intangibles

 

 

Total

 

2024

 

$

170

 

 

$

1,489

 

 

$

1,659

 

2025

 

 

169

 

 

 

1,311

 

 

 

1,480

 

2026

 

 

167

 

 

 

1,193

 

 

 

1,360

 

2027

 

 

163

 

 

 

1,071

 

 

 

1,234

 

2028

 

 

155

 

 

 

782

 

 

 

937

 

Thereafter

 

 

2,194

 

 

 

644

 

 

 

2,838

 

 

 

$

3,018

 

 

$

6,490

 

 

$

9,508