XML 25 R14.htm IDEA: XBRL DOCUMENT v3.19.2
Goodwill and Other Intangible Assets
6 Months Ended
Jun. 30, 2019
Goodwill and Other Intangible Assets [Abstract]  
Goodwill and Other Intangible Assets
Note 6 – Goodwill and Other Intangible Assets

The following table provides the gross carrying value and accumulated amortization of intangible assets as of June 30, 2019 and December 31, 2018 (in thousands):

 
 
June 30, 2019
  
December 31, 2018
 
 
 
Gross carrying value
  
Accumulated amortization
  
Net carrying value
  
Gross carrying value
  
Accumulated amortization
  
Net carrying value
 
Amortized intangible assets (1):
                  
MSRs
 
$
1,788
  
$
(1,160
)
 
$
628
  
$
1,725
  
$
(1,066
)
 
$
659
 
Core deposit intangibles
  
1,786
   
(967
)
  
819
   
1,786
   
(851
)
  
935
 
Covenant not to compete
  
125
   
(112
)
  
13
   
125
   
(96
)
  
29
 
Total amortized intangible assets
 
$
3,699
  
$
(2,239
)
 
$
1,460
  
$
3,636
  
$
(2,013
)
 
$
1,623
 
Unamortized intangible assets:
                        
Goodwill
 
$
23,296
          
$
23,296
         
(1) Excludes fully amortized intangible assets
                        

The following table provides the current year and estimated future amortization expense for amortized intangible assets for the next five years (in thousands). We based our projections of amortization expense shown below on existing asset balances at June 30, 2019. Future amortization expense may vary from these projections:

 
 
MSRs
  
Core deposit intangibles
  
Covenant not to compete
  
Total
 
Three months ended June 30, 2019 (actual)
 
$
46
  
$
58
  
$
8
  
$
112
 
Six months ended June 30, 2019 (actual)
  
94
   
116
   
16
   
226
 
Three months ended June 30, 2018 (actual)
  
48
   
66
   
8
   
122
 
Six months  ended June 30, 2018 (actual)
  
97
   
134
   
16
   
247
 
Estimate for year ending December 31,
                
Remaining 2019
  
92
   
114
   
13
   
219
 
2020
  
156
   
197
   
-
   
353
 
2021
  
122
   
165
   
-
   
287
 
2022
  
92
   
133
   
-
   
225
 
2023
  
67
   
100
   
-
   
167