XML 63 R46.htm IDEA: XBRL DOCUMENT v3.10.0.1
OTHER INTANGIBLE ASSETS (Tables)
12 Months Ended
Dec. 31, 2018
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of changes in other intangible assets
The following table presents changes in our core deposit premium and mortgage servicing rights for the periods presented:
 
 
Core
Deposit
Premium
 
Mortgage
Servicing
Rights
 
Total
 
(Dollars in thousands)
Balance as of December 31, 2015
$
7,355

 
$
17,797

 
$
25,152

Additions

 
3,048

 
3,048

Amortization
(2,675
)
 
(5,066
)
 
(7,741
)
Balance as of December 31, 2016
$
4,680

 
$
15,779

 
$
20,459

Additions

 
2,352

 
2,352

Amortization
(2,674
)
 
(2,288
)
 
(4,962
)
Balance as of December 31, 2017
$
2,006

 
$
15,843

 
$
17,849

Additions

 
1,612

 
1,612

Amortization
(2,006
)
 
(1,859
)
 
(3,865
)
Balance as of December 31, 2018
$

 
$
15,596

 
$
15,596

Schedule of gross carrying value and accumulated amortization related to intangible assets
The gross carrying value, accumulated amortization, and net carrying value related to our core deposit premium and mortgage servicing rights as of December 31, 2018 and 2017 are presented below:
 
 
December 31, 2018
 
December 31, 2017
 
Gross
Carrying
Value
 
Accumulated
Amortization
 
Net
Carrying
Value
 
Gross
Carrying
Value
 
Accumulated
Amortization
 
Net
Carrying
Value
 
(Dollars in thousands)
Core deposit premium
$
44,642

 
$
(44,642
)
 
$

 
$
44,642

 
$
(42,636
)
 
$
2,006

Mortgage servicing rights
66,013

 
(50,417
)
 
15,596

 
64,401

 
(48,558
)
 
15,843

Total
$
110,655

 
$
(95,059
)
 
$
15,596

 
$
109,043

 
$
(91,194
)
 
$
17,849

Schedule of estimated amortization expense
Based on our mortgage servicing rights held as of December 31, 2018, estimated amortization expense for the next five succeeding fiscal years and all years thereafter are as follows (dollars in thousands):
 
Year Ending December 31:
 
2019
$
1,615

2020
1,315

2021
1,100

2022
931

2023
781

Thereafter
9,854

Total
$
15,596

Schedule of fair market value and key assumptions used in determining the fair market value of our mortgage servicing rights
The following table presents the fair market value and key assumptions used in determining the fair market value of our mortgage servicing rights:
 
 
Year Ended December 31,
 
2018
 
2017
 
(Dollars in thousands)
Fair market value, beginning of period
$
17,161

 
$
18,087

Fair market value, end of period
17,696

 
17,161

Weighted average discount rate
9.5
%
 
9.5
%
Weighted average prepayment speed assumption
14.5
%
 
16.0
%