XML 68 R16.htm IDEA: XBRL DOCUMENT v2.4.0.6
OTHER INTANGIBLE ASSETS
3 Months Ended
Mar. 31, 2013
OTHER INTANGIBLE ASSETS  
OTHER INTANGIBLE ASSETS

8.   OTHER INTANGIBLE ASSETS

 

Other intangible assets include a core deposit premium and mortgage servicing rights. The following table presents changes in other intangible assets for the three months ended March 31, 2013:

 

 

 

Core

 

Mortgage

 

 

 

 

 

Deposit

 

Servicing

 

 

 

 

 

Premium

 

Rights

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

15,378

 

$

22,121

 

$

37,499

 

Additions

 

 

924

 

924

 

Amortization

 

(669

)

(1,579

)

(2,248

)

Balance, end of period

 

$

14,709

 

$

21,466

 

$

36,175

 

 

Income generated as the result of new mortgage servicing rights is reported as gains on sales of loans and totaled $0.9 million and $1.2 million for the three months ended March 31, 2013 and 2012, respectively. Amortization of mortgage servicing rights was $1.6 million and $1.0 million for the three months ended March 31, 2013 and 2012, respectively.

 

The following table presents the fair market value and key assumptions used in determining the fair market value of our mortgage servicing rights:

 

 

 

Three Months Ended March 31,

 

 

 

2013

 

2012

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Fair market value, beginning of period

 

$

22,356

 

$

23,149

 

Fair market value, end of period

 

21,595

 

23,275

 

Weighted average discount rate

 

8.0

%

8.5

%

Weighted average prepayment speed assumption

 

14.1

 

14.0

 

 

The gross carrying value and accumulated amortization related to our intangible assets are presented below:

 

 

 

March 31, 2013

 

December 31, 2012

 

 

 

Gross

 

 

 

 

 

Gross

 

 

 

 

 

 

 

Carrying

 

Accumulated

 

 

 

Carrying

 

Accumulated

 

 

 

 

 

Value

 

Amortization

 

Net

 

Value

 

Amortization

 

Net

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core deposit premium

 

$

44,642

 

$

(29,933

)

$

14,709

 

$

44,642

 

$

(29,264

)

$

15,378

 

Mortgage servicing rights

 

52,663

 

(31,197

)

21,466

 

51,739

 

(29,618

)

22,121

 

Customer relationships

 

 

 

 

1,400

 

(1,400

)

 

Non-compete agreements

 

 

 

 

300

 

(300

)

 

 

 

$

97,305

 

$

(61,130

)

$

36,175

 

$

98,081

 

$

(60,582

)

$

37,499

 

 

Based on the core deposit premium and mortgage servicing rights held as of March 31, 2013, estimated amortization expense for the remainder of fiscal 2013, the next five succeeding fiscal years are as follows:

 

 

 

Estimated Amortization Expense

 

 

 

 

 

Mortgage

 

 

 

 

 

Core Deposit

 

Servicing

 

 

 

 

 

Premium

 

Rights

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

2013 (remainder)

 

$

2,006

 

$

4,315

 

$

6,321

 

2014

 

2,674

 

5,044

 

7,718

 

2015

 

2,674

 

4,480

 

7,154

 

2016

 

2,674

 

3,992

 

6,666

 

2017

 

2,674

 

3,611

 

6,285

 

2018

 

2,007

 

24

 

2,031

 

 

 

$

14,709

 

$

21,466

 

$

36,175

 

 

We perform an impairment assessment of our other intangible assets whenever events or changes in circumstance indicate that the carrying value of those assets may not be recoverable. Our impairment assessments involve, among other valuation methods, the estimation of future cash flows and other methods of determining fair value. Estimating future cash flows and determining fair values is subject to judgment and often involves the use of significant estimates and assumptions. The variability of the factors we use to perform our impairment tests depend on a number of conditions, including the uncertainty about future events and cash flows. All such factors are interdependent and, therefore, do not change in isolation. Accordingly, our accounting estimates may materially change from period to period due to changing market factors.