XML 44 R32.htm IDEA: XBRL DOCUMENT v2.4.0.8
OTHER INTANGIBLE ASSETS (Tables)
9 Months Ended
Sep. 30, 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

 

 

2,116

 

2,116

 

Amortization

 

(2,006

)

(3,988

)

(5,994

)

Balance, end of period

 

$

13,372

 

$

20,249

 

$

33,621

 

Schedule of 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

 

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

 

 

 

 

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

 

Schedule of estimated amortization expense

 

 

 

 

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