XML 39 R29.htm IDEA: XBRL DOCUMENT v3.10.0.1
GOODWILL, OTHER INTANGIBLE ASSETS AND MORTGAGE SERVICING RIGHTS (Tables)
6 Months Ended
Jun. 30, 2018
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Changes in Goodwill and Intangible Assets
The following table summarizes the changes in the Company’s goodwill and other intangibles for the six months ended June 30, 2018 and the year ended December 31, 2017 (in thousands):
 
Goodwill
 
CDI
 
LHI
 
Total
Balance, December 31, 2016
$
244,583

 
$
29,701

 
$
461

 
$
274,745

Amortization

 
(6,247
)
 
(184
)
 
(6,431
)
Other changes(1)
(1,924
)
 
(1,076
)
 

 
(3,000
)
Balance, December 31, 2017
242,659

 
22,378

 
277

 
265,314

Amortization

 
(2,764
)
 
(33
)
 
(2,797
)
Balance, June 30, 2018
$
242,659

 
$
19,614

 
$
244

 
$
262,517



(1) Goodwill and CDI were adjusted for the sale of the Utah branches in 2017.

Schedule of Estimated Annual Amortization Expense
The following table presents the estimated amortization expense with respect to CDI for the periods indicated (in thousands):
 
 
Estimated Amortization
Remainder of 2018
 
$
2,608

2019
 
4,683

2020
 
3,996

2021
 
3,307

2022
 
2,524

Thereafter
 
2,496

 
 
$
19,614

Schedule of Servicing Assets at Amortized Value
An analysis of our mortgage servicing rights for the three and six months ended June 30, 2018 and 2017 is presented below (in thousands):
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2018
 
2017
 
2018
 
2017
Balance, beginning of the period
$
14,617

 
$
15,272

 
$
14,738

 
$
15,249

Additions—amounts capitalized
863

 
706

 
1,684

 
1,651

Additions—through purchase
30

 

 
45

 

Amortization (1)
(989
)
 
(993
)
 
(1,946
)
 
(1,915
)
Balance, end of the period (2)
$
14,521

 
$
14,985

 
$
14,521

 
$
14,985


(1) 
Amortization of mortgage servicing rights is recorded as a reduction of loan servicing income within mortgage banking operations and any unamortized balance is fully amortized if the loan repays in full.
(2) 
There was no valuation allowance as of June 30, 2018 and 2017.