XML 68 R16.htm IDEA: XBRL DOCUMENT v2.4.0.8
OTHER INTANGIBLE ASSETS
9 Months Ended
Sep. 30, 2014
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, 2014:

 

 

 

Core

 

Mortgage

 

 

 

 

 

Deposit

 

Servicing

 

 

 

 

 

Premium

 

Rights

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

12,704

 

$

20,079

 

$

32,783

 

Additions

 

 

1,601

 

1,601

 

Amortization

 

(2,006

)

(1,880

)

(3,886

)

Balance, end of period

 

$

10,698

 

$

19,800

 

$

30,498

 

 

Income generated as the result of new mortgage servicing rights is reported as gains on sales of loans and totaled $0.7 million and $1.6 million for the three and nine months ended September 30, 2014, respectively, compared to $0.5 million and $2.1 million for the three and nine months ended September 30, 2013, respectively. Amortization of mortgage servicing rights was $0.7 million and $1.9 million for the three and nine months ended September 30, 2014, respectively, compared to $1.0 million and $4.0 million for the three and nine months ended September 30, 2013, 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,

 

 

 

2014

 

2013

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Fair market value, beginning of period

 

$

21,399

 

$

22,356

 

Fair market value, end of period

 

20,471

 

20,763

 

Weighted average discount rate

 

9.5

%

8.0

%

Weighted average prepayment speed assumption

 

12.9

 

14.2

 

 

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

 

 

 

September 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

 

$

(33,944

)

$

10,698

 

$

44,642

 

$

(31,938

)

$

12,704

 

Mortgage servicing rights

 

56,042

 

(36,242

)

19,800

 

54,441

 

(34,362

)

20,079

 

 

 

$

100,684

 

$

(70,186

)

$

30,498

 

$

99,083

 

$

(66,300

)

$

32,783

 

 

Based on the core deposit premium and mortgage servicing rights held as of September 30, 2014, estimated amortization expense for the remainder of fiscal 2014, the next five succeeding fiscal years and all years thereafter are as follows:

 

 

 

Estimated Amortization Expense

 

 

 

Core

 

Mortgage

 

 

 

 

 

Deposit

 

Servicing

 

 

 

 

 

Premium

 

Rights

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

2014 (remainder)

 

$

669

 

$

1,021

 

$

1,690

 

2015

 

2,674

 

2,205

 

4,879

 

2016

 

2,674

 

1,691

 

4,365

 

2017

 

2,674

 

1,344

 

4,018

 

2018

 

2,007

 

1,067

 

3,074

 

2019

 

 

843

 

843

 

Thereafter

 

 

11,629

 

11,629

 

 

 

$

10,698

 

$

19,800

 

$

30,498

 

 

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.