XML 28 R14.htm IDEA: XBRL DOCUMENT v3.8.0.1
GOODWILL AND OTHER INTANGIBLE ASSETS
12 Months Ended
Dec. 31, 2017
GOODWILL AND OTHER INTANGIBLE ASSETS [Abstract]  
GOODWILL AND OTHER INTANGIBLE ASSETS
6. GOODWILL AND OTHER INTANGIBLE ASSETS
The following table provides the gross carrying value and accumulated amortization of intangible assets as of December 31, 2017 and 2016 (in thousands):
 
 
 
December 31, 2017
  
December 31, 2016
 
 
 
Gross carrying value
  
Accumulated amortization
  
Net carrying value
  
Gross carrying value
  
Accumulated amortization
  
Net carrying value
 
Amortized intangible assets (1):
                  
MSRs
 
$
1,605
  
$
(912
)
 
$
693
  
$
1,471
  
$
(787
)
 
$
684
 
Core deposit intangibles
  
1,786
   
(586
)
  
1,200
   
1,641
   
(320
)
  
1,321
 
Covenant not to compete
  
125
   
(65
)
  
60
   
125
   
(34
)
  
91
 
Total amortized intangible assets
 
$
3,516
  
$
(1,563
)
 
$
1,953
  
$
3,237
  
$
(1,141
)
 
$
2,096
 
Unamortized intangible assets:
                        
Goodwill
 
$
23,296
          
$
21,089
         
(1) Excludes fully amortized intangible assets
                        
 
The following table provides the current year and estimated future amortization expense for the next five years of amortized intangible assets (in thousands). We based our projections of amortization expense shown below on existing asset balances at December 31, 2017. Future amortization expense may vary from these projections:
 
 
 
MSRs
  
Core deposit intangibles
  
Covenant not to compete
  
Total
 
Year ended December 31, 2017 (actual)
 
$
177
  
$
266
  
$
31
  
$
474
 
Estimate for year ended December 31,
                
2018
  
184
   
265
   
31
   
480
 
2019
  
148
   
230
   
29
   
407
 
2020
  
115
   
197
   
-
   
312
 
2021
  
88
   
165
   
-
   
253
 
2022
  
64
   
133
   
-
   
197