XML 39 R31.htm IDEA: XBRL DOCUMENT v2.4.0.8
OTHER INTANGIBLE ASSETS (Tables)
6 Months Ended
Jun. 30, 2014
OTHER INTANGIBLE ASSETS  
Schedule of changes in other intangible assets

 

 

 

 

Core

 

Mortgage

 

 

 

 

 

Deposit

 

Servicing

 

 

 

 

 

Premium

 

Rights

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

12,704

 

$

20,079

 

$

32,783

 

Additions

 

 

920

 

920

 

Amortization

 

(1,338

)

(1,220

)

(2,558

)

Balance, end of period

 

$

11,366

 

$

19,779

 

$

31,145

 

 

Schedule of fair market value and key assumptions used in determining the fair market value of our mortgage servicing rights

 

 

 

 

Six Months Ended June 30,

 

 

 

2014

 

2013

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Fair market value, beginning of period

 

$

21,399

 

$

22,356

 

Fair market value, end of period

 

20,341

 

21,427

 

Weighted average discount rate

 

8.0

%

8.0

%

Weighted average prepayment speed assumption

 

15.1

 

14.5

 

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

 

 

 

June 30, 2014

 

December 31, 2013

 

 

 

Gross

 

 

 

 

 

Gross

 

 

 

 

 

 

 

Carrying

 

Accumulated

 

 

 

Carrying

 

Accumulated

 

 

 

 

 

Value

 

Amortization

 

Net

 

Value

 

Amortization

 

Net

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core deposit premium

 

$

44,642

 

$

(33,276

)

$

11,366

 

$

44,642

 

$

(31,938

)

$

12,704

 

Mortgage servicing rights

 

55,361

 

(35,582

)

19,779

 

54,441

 

(34,362

)

20,079

 

 

 

$

100,003

 

$

(68,858

)

$

31,145

 

$

99,083

 

$

(66,300

)

$

32,783

 

 

Schedule of estimated amortization expense

 

 

 

Estimated Amortization Expense

 

 

 

Core

 

Mortgage

 

 

 

 

 

Deposit

 

Servicing

 

 

 

 

 

Premium

 

Rights

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

2014 (remainder)

 

$

1,337

 

$

1,976

 

$

3,313

 

2015

 

2,674

 

2,686

 

5,360

 

2016

 

2,674

 

2,064

 

4,738

 

2017

 

2,674

 

1,595

 

4,269

 

2018

 

2,007

 

1,235

 

3,242

 

2019

 

 

932

 

932

 

Thereafter

 

 

9,291

 

9,291

 

 

 

$

11,366

 

$

19,779

 

$

31,145