XML 34 R29.htm IDEA: XBRL DOCUMENT v2.4.0.6
OTHER INTANGIBLE ASSETS (Tables)
9 Months Ended
Sep. 30, 2012
OTHER INTANGIBLE ASSETS  
Schedule of changes in other intangible assets

 

 

 

 

Core

 

Mortgage

 

 

 

 

 

 

 

 

 

Deposit

 

Servicing

 

Customer

 

Non-Compete

 

 

 

 

 

Premium

 

Rights

 

Relationships

 

Agreements

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

18,053

 

$

22,933

 

$

910

 

$

90

 

$

41,986

 

Additions

 

 

4,277

 

 

 

4,277

 

Amortization

 

(2,006

)

(4,484

)

(58

)

(25

)

(6,573

)

Impairment charges

 

 

 

(852

)

(65

)

(917

)

Balance, end of period

 

$

16,047

 

$

22,726

 

$

 

$

 

$

38,773

Schedule of fair market value and key assumptions used in determining the fair market value of intangible assets

 

 

 

 

Nine Months Ended September 30,

 

 

 

2012

 

2011

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Fair market value, beginning of period

 

$

23,149

 

$

23,709

 

Fair market value, end of period

 

22,894

 

22,616

 

Weighted average discount rate

 

8.0

%

8.5

%

Weighted average prepayment speed assumption

 

14.4

 

13.6

Schedule of gross carrying value and accumulated amortization related to intangible assets

 

 

 

 

September 30, 2012

 

December 31, 2011

 

 

 

Gross

 

 

 

 

 

Gross

 

 

 

 

 

 

 

Carrying

 

Accumulated

 

 

 

Carrying

 

Accumulated

 

 

 

 

 

Value

 

Amortization

 

Net

 

Value

 

Amortization

 

Net

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core deposit premium

 

$

44,642

 

$

(28,595

)

$

16,047

 

$

44,642

 

$

(26,589

)

$

18,053

 

Mortgage servicing rights

 

50,324

 

(27,598

)

22,726

 

46,047

 

(23,114

)

22,933

 

Customer relationships

 

1,400

 

(1,400

)

 

1,400

 

(490

)

910

 

Non-compete agreements

 

300

 

(300

)

 

300

 

(210

)

90

 

 

 

$

96,666

 

$

(57,893

)

$

38,773

 

$

92,389

 

$

(50,403

)

$

41,986

Schedule of estimated amortization expense

 

 

 

 

Estimated Amortization Expense

 

 

 

 

 

Mortgage

 

 

 

 

 

Core Deposit

 

Servicing

 

 

 

 

 

Premium

 

Rights

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

2012 (remainder)

 

$

669

 

$

1,596

 

$

2,265

 

2013

 

2,674

 

5,860

 

8,534

 

2014

 

2,674

 

5,131

 

7,805

 

2015

 

2,674

 

4,559

 

7,233

 

2016

 

2,674

 

4,067

 

6,741

 

2017

 

2,674

 

1,513

 

4,187

 

Thereafter

 

2,008

 

 

2,008

 

 

 

$

16,047

 

$

22,726

 

$

38,773