XML 69 R16.htm IDEA: XBRL DOCUMENT v2.4.0.8
OTHER INTANGIBLE ASSETS
9 Months Ended
Sep. 30, 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 nine months ended September 30, 2013:

 

 

 

Core

 

Mortgage

 

 

 

 

 

Deposit

 

Servicing

 

 

 

 

 

Premium

 

Rights

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

15,378

 

$

22,121

 

$

37,499

 

Additions

 

 

2,116

 

2,116

 

Amortization

 

(2,006

)

(3,988

)

(5,994

)

Balance, end of period

 

$

13,372

 

$

20,249

 

$

33,621

 

 

Income generated as the result of new mortgage servicing rights is reported as gains on sales of loans and totaled $0.5 million and $2.1 million for the three and nine months ended September 30, 2013, respectively, compared to $1.8 million and $4.3 million for the three and nine months ended September 30, 2012, respectively. Amortization of mortgage servicing rights was $1.0 million and $4.0 million for the three and nine months ended September 30, 2013, respectively, compared to $2.0 million and $4.5 million for the three and nine months ended September 30, 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:

 

 

 

Nine Months Ended September 30,

 

 

 

2013

 

2012

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Fair market value, beginning of period

 

$

22,356

 

$

23,149

 

Fair market value, end of period

 

20,763

 

22,894

 

Weighted average discount rate

 

8.0

%

8.0

%

Weighted average prepayment speed assumption

 

14.2

 

14.4

 

 

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

 

 

 

September 30, 2013

 

December 31, 2012

 

 

 

Gross

 

 

 

 

 

Gross

 

 

 

 

 

 

 

Carrying

 

Accumulated

 

 

 

Carrying

 

Accumulated

 

 

 

 

 

Value

 

Amortization

 

Net

 

Value

 

Amortization

 

Net

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core deposit premium

 

$

44,642

 

$

(31,270

)

$

13,372

 

$

44,642

 

$

(29,264

)

$

15,378

 

Mortgage servicing rights

 

53,855

 

(33,606

)

20,249

 

51,739

 

(29,618

)

22,121

 

Customer relationships

 

 

 

 

1,400

 

(1,400

)

 

Non-compete agreements

 

 

 

 

300

 

(300

)

 

 

 

$

98,497

 

$

(64,876

)

$

33,621

 

$

98,081

 

$

(60,582

)

$

37,499

 

 

Based on the core deposit premium and mortgage servicing rights held as of September 30, 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)

 

$

669

 

$

756

 

$

1,425

 

2014

 

2,674

 

2,574

 

5,248

 

2015

 

2,674

 

1,821

 

4,495

 

2016

 

2,674

 

1,268

 

3,942

 

2017

 

2,674

 

837

 

3,511

 

2018

 

2,007

 

505

 

2,512

 

Thereafter

 

 

12,488

 

12,488

 

 

 

$

13,372

 

$

20,249

 

$

33,621

 

 

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.