XML 79 R34.htm IDEA: XBRL DOCUMENT v2.4.1.9
OTHER INTANGIBLE ASSETS (Tables)
3 Months Ended
Mar. 31, 2015
OTHER INTANGIBLE ASSETS  
Schedule of changes in other intangible assets

 

 

Core

 

Mortgage

 

 

 

 

 

Deposit

 

Servicing

 

 

 

 

 

Premium

 

Rights

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

10,029

 

$

19,668

 

$

29,697

 

Additions

 

 

638

 

638

 

Amortization

 

(668

)

(1,437

)

(2,105

)

Balance, end of period

 

$

9,361

 

$

18,869

 

$

28,230

 

 

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,

 

 

 

2015

 

2014

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Fair market value, beginning of period

 

$

19,975 

 

$

21,399 

 

Fair market value, end of period

 

19,172 

 

20,832 

 

Weighted average discount rate

 

9.5 

%

8.0 

%

Weighted average prepayment speed assumption

 

13.9 

 

14.1 

 

 

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

 

 

March 31, 2015

 

December 31, 2014

 

 

 

Gross

 

 

 

Net

 

Gross

 

 

 

Net

 

 

 

Carrying

 

Accumulated

 

Carrying

 

Carrying

 

Accumulated

 

Carrying

 

 

 

Value

 

Amortization

 

Value

 

Value

 

Amortization

 

Value

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core deposit premium

 

$

44,642

 

$

(35,281

)

$

9,361

 

$

44,642

 

$

(34,613

)

$

10,029

 

Mortgage servicing rights

 

55,587

 

(36,718

)

18,869

 

56,687

 

(37,019

)

19,668

 

 

 

$

100,229

 

$

(71,999

)

$

28,230

 

$

101,329

 

$

(71,632

)

$

29,697

 

 

Schedule of estimated amortization expense

 

 

Estimated Amortization Expense

 

 

 

Core

 

Mortgage

 

 

 

 

 

Deposit

 

Servicing

 

 

 

 

 

Premium

 

Rights

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

2015 (remainder)

 

$

2,006 

 

$

4,115 

 

$

6,121 

 

2016

 

2,674 

 

4,380 

 

7,054 

 

2017

 

2,674 

 

3,417 

 

6,091 

 

2018

 

2,007 

 

2,700 

 

4,707 

 

2019

 

 

2,102 

 

2,102 

 

2020

 

 

1,772 

 

1,772 

 

Thereafter

 

 

383 

 

383 

 

 

 

$

9,361 

 

$

18,869 

 

$

28,230