XML 20 R33.htm IDEA: XBRL DOCUMENT v3.2.0.727
OTHER INTANGIBLE ASSETS (Tables)
6 Months Ended
Jun. 30, 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

 

 

1,245

 

1,245

 

Amortization

 

(1,337

)

(2,327

)

(3,664

)

Balance, end of period

 

$

8,692

 

$

18,586

 

$

27,278

 

 

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,

 

 

 

2015

 

2014

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Fair market value, beginning of period

 

$

19,975

 

$

21,399

 

Fair market value, end of period

 

19,202

 

20,341

 

Weighted average discount rate

 

9.5

%

8.0

%

Weighted average prepayment speed assumption

 

13.8

 

15.1

 

 

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

 

 

 

 

June 30, 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

 

$

(35,950

)

$

8,692

 

$

44,642

 

$

(34,613

)

$

10,029

 

Mortgage servicing rights

 

56,194

 

(37,608

)

18,586

 

56,687

 

(37,019

)

19,668

 

 

 

$

100,836

 

$

(73,558

)

$

27,278

 

$

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)

 

$

1,337

 

$

1,482

 

$

2,819

 

2016

 

2,674

 

2,322

 

4,996

 

2017

 

2,674

 

1,646

 

4,320

 

2018

 

2,007

 

1,157

 

3,164

 

2019

 

 

778

 

778

 

2020

 

 

434

 

434

 

Thereafter

 

 

10,767

 

10,767

 

 

 

$

8,692

 

$

18,586

 

$

27,278