XML 28 R16.htm IDEA: XBRL DOCUMENT v3.5.0.2
OTHER INTANGIBLE ASSETS
9 Months Ended
Sep. 30, 2016
OTHER INTANGIBLE ASSETS  
OTHER INTANGIBLE ASSETS
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, 2016:
 
(dollars in thousands)
Core
Deposit
Premium
 
Mortgage
Servicing
Rights
 
Total
Balance, beginning of period
$
7,355

 
$
17,797

 
$
25,152

Additions

 
2,126

 
2,126

Amortization
(2,006
)
 
(4,285
)
 
(6,291
)
Balance, end of period
$
5,349

 
$
15,638

 
$
20,987


 
Income generated as the result of new mortgage servicing rights is reported as gains on sales of loans and totaled $0.9 million and $2.1 million for the three and nine months ended September 30, 2016, respectively, compared to $0.6 million and $1.8 million for the three and nine months ended September 30, 2015. Amortization of mortgage servicing rights was $1.0 million and $4.3 million for the three and nine months ended September 30, 2016, compared to $1.0 million and $3.3 million for the three and nine months ended September 30, 2015.

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,
(dollars in thousands)
2016
 
2015
Fair market value, beginning of period
$
18,345

 
$
19,975

Fair market value, end of period
16,025

 
18,495

Weighted average discount rate
9.5
%
 
9.5
%
Forecasted constant prepayment rate assumption
16.7

 
14.3


 
The gross carrying value and accumulated amortization related to our intangible assets are presented below:
 
 
September 30, 2016
 
December 31, 2015
(dollars in thousands)
Gross
Carrying
Value
 
Accumulated
Amortization
 
Net
Carrying
Value
 
Gross
Carrying
Value
 
Accumulated
Amortization
 
Net
Carrying
Value
Core deposit premium
$
44,642

 
$
(39,293
)
 
$
5,349

 
$
44,642

 
$
(37,287
)
 
$
7,355

Mortgage servicing rights
61,127

 
(45,489
)
 
15,638

 
59,001

 
(41,204
)
 
17,797

Total
$
105,769

 
$
(84,782
)
 
$
20,987

 
$
103,643

 
$
(78,491
)
 
$
25,152


 
Based on the core deposit premium and mortgage servicing rights held as of September 30, 2016, estimated amortization expense for the remainder of fiscal year 2016, the next five succeeding fiscal years and all years thereafter are as follows:
 
 
Estimated Amortization Expense
(dollars in thousands)
Core
Deposit
Premium
 
Mortgage
Servicing
Rights
 
Total
2016 (remainder)
$
669

 
$
917

 
$
1,586

2017
2,674

 
3,210

 
5,884

2018
2,006

 
2,510

 
4,516

2019

 
2,055

 
2,055

2020

 
1,688

 
1,688

2021

 
1,427

 
1,427

Thereafter

 
3,831

 
3,831

 
$
5,349

 
$
15,638

 
$
20,987


 
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.