XML 71 R17.htm IDEA: XBRL DOCUMENT v2.4.1.9
INTANGIBLE ASSETS AND MORTGAGE SERVICING RIGHTS
3 Months Ended
Mar. 31, 2015
Other Intangible Assets and Mortgage Servicing Rights [Abstract]  
INTANGIBLE ASSETS AND MORTGAGE SERVICING RIGHTS
INTANGIBLE ASSETS AND MORTGAGE SERVICING RIGHTS

Goodwill and Other Intangible Assets:  At March 31, 2015, intangible assets are comprised of goodwill and core deposit intangibles (CDI) acquired in business combinations. Goodwill represents the excess of the total purchase price paid over the fair value of the assets acquired, net of the fair values of liabilities assumed, and is not amortized but is reviewed annually for impairment. Additions to goodwill during 2015 relate to the Siuslaw acquisition. See Note 4, Business Combinations, for additional information on the acquisition and purchase price allocation.

The Company amortizes CDI over their estimated useful lives and reviews them at least annually for events or circumstances that could impair their value.  The CDI assets shown in the table below represent the value ascribed to the long-term deposit relationships acquired in three separate bank acquisitions during 2007, a single branch acquisition in 2013, the Branch Acquisition in 2014 and the acquisition of Siuslaw in 2015.  These intangible assets are being amortized using an accelerated method over estimated useful lives of three to eight years.  The CDI assets are not estimated to have a significant residual value.

The following table summarizes the changes in the Company’s goodwill and other intangibles for the three months ended March 31, 2015 and the year ended December 31, 2014 (in thousands):
 
Goodwill
 
CDI
 
Total
Balance, December 31, 2013
$

 
$
2,449

 
$
2,449

Additions through acquisitions

 
2,372

 
2,372

Amortization
 
 
(1,990
)
 
(1,990
)
Balance, December 31, 2014

 
2,831

 
2,831

Additions through acquisitions
21,148

 
3,895

 
25,043

Amortization

 
(616
)
 
(616
)
Balance, March 31, 2015
$
21,148

 
$
6,110

 
$
27,258


The following table presents the estimated amortization expense with respect to intangibles for the periods indicated (in thousands):
 
 
CDI
Remainder of 2015
 
$
910

2016
 
944

2017
 
872

2018
 
809

2019
 
746

Thereafter
 
1,829

 
 
$
6,110



Mortgage Servicing Rights:  Mortgage servicing rights are reported in other assets. Mortgage servicing rights are initially recorded at fair value and are amortized in proportion to, and over the period of, the estimated future net servicing income of the underlying financial assets.  Mortgage servicing rights are subsequently evaluated for impairment based upon the fair value of the rights compared to the amortized cost (remaining unamortized initial fair value).  If the fair value is less than the amortized cost, a valuation allowance is created through an impairment charge, which is recognized in servicing fee income on the consolidated statement of operations.   However, if the fair value is greater than the amortized cost, the amount above the amortized cost is not recognized in the carrying value.  Loans serviced for others totaled $2.096 billion and $1.391 billion at March 31, 2015 and December 31, 2014, respectively.  Custodial accounts maintained in connection with this servicing totaled $8.0 million and $6.7 million at March 31, 2015 and December 31, 2014, respectively.

An analysis of our mortgage servicing rights, net of valuation allowances, for the three months ended March 31, 2015 and 2014 is presented below (in thousands):
 
 
Three Months Ended
March 31
 
 
2015

 
2014

Balance, beginning of the period
 
$
9,030

 
$
8,086

Additions-amounts capitalized
 
1,216

 
575

Additions-acquired through business combinations
 
2,172

 

Amortization (1)
 
(709
)
 
(462
)
Balance, end of the period (2)
 
$
11,709

 
$
8,199


(1) 
Amortization of mortgage servicing rights is recorded as a reduction of loan servicing income and any unamortized balance is fully written off if the loan repays in full.
(2) 
There was no valuation allowance as of March 31, 2015 and 2014.