XML 38 R31.htm IDEA: XBRL DOCUMENT v2.4.0.6
OTHER INTANGIBLE ASSETS (Tables)
3 Months Ended
Mar. 31, 2013
OTHER INTANGIBLE ASSETS  
Schedule of changes in other intangible assets

 

 

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

 

Schedule of 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

 

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

 

 

 

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

 

Schedule of estimated amortization expense

 

 

 

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