XML 52 R38.htm IDEA: XBRL DOCUMENT v3.3.1.900
Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2015
Gross Carrying and Accumulated Amortization Amounts of Core Deposit Intangibles and Mortgage Servicing Rights

The following table summarizes the gross carrying and accumulated amortization amounts of the Company’s CDI as of December 31, 2015:

 

(in thousands)    Gross Carrying
Amount
     Accumulated
Amortization
     Net Carrying
Amount
 

Core deposit intangibles

   $ 234,364       $ (231,765    $ 2,599   
Summary of Estimated Future Expense Stemming From Amortization of Core Deposit Intangibles and Mortgage Servicing Rights

The following table summarizes the estimated future expense stemming from the amortization of the Company’s CDI:

 

(in thousands)    Core
Deposit
Intangibles
 

2016

   $ 2,391   

2017

     208   
  

 

 

 

Total remaining intangible assets

   $ 2,599   
  

 

 

 
Changes in Residential and Participation Mortgage Servicing Rights

The following table sets forth the changes in the balances of residential MSRs and participation MSRs for the years ended December 31, 2015 and 2014:

 

     For the Years Ended December 31,  
     2015      2014  
(in thousands)    Residential      Participation      Residential      Participation  

Carrying value, beginning of year

   $ 227,297       $ —         $ 241,018       $ —     

Additions

     48,990         5,063         34,821         —     

Increase (decrease) in fair value:

           

Due to changes in interest rates and valuation assumptions

     23,884         —           7,377         —     

Due to other changes (1)

     (56,782      —           (55,919      —     

Amortization

     —           (718      —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Carrying value, end of period

   $ 243,389       $ 4,345       $ 227,297       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(2) Includes loan payoffs and the passage of time.
Key Assumptions Used in Calculation of Fair Value of Residential Mortgage Servicing Rights

The following table presents the key assumptions used in calculating the fair value of the Company’s residential MSRs at the dates indicated:

 

     December 31,  
     2015     2014  

Expected weighted average life

     92 months        83 months   

Constant prepayment speed

     7.35     9.33

Discount rate

     10.01        10.00   

Primary mortgage rate to refinance

     4.03        3.97   

Cost to service (per loan per year):

    

Current

     $    63        $    63   

30-59 days or less delinquent

     213        213   

60-89 days delinquent

     313        313   

90-119 days delinquent

     413        413   

120 days or more delinquent

     563        563