XML 54 R40.htm IDEA: XBRL DOCUMENT v3.20.4
Other Assets (Tables)
12 Months Ended
Dec. 31, 2020
Other Assets.  
Schedule of carrying amount of goodwill reported in reporting units

Retail

Commercial

(in thousands)

    

Banking

    

Banking

    

Total

December 31, 2020

$

687,492

$

308,000

$

995,492

December 31, 2019

687,492

308,000

995,492

Schedule of estimated future amortization expense for MSRs

Estimated

(dollars in thousands)

    

Amortization

Year ending December 31:

2021

$

2,462

2022

1,879

2023

1,477

2024

1,188

2025

971

Schedule of details of the Company's MSRs

December 31, 

(dollars in thousands)

 

2020

  

2019

Gross carrying amount

$

67,856

$

63,480

Less: accumulated amortization

57,125

50,812

Net carrying value

$

10,731

$

12,668

Schedule of changes in amortized MSRs

Year Ended December 31, 

(dollars in thousands)

  

2020

  

2019

Balance at beginning of year

$

12,668

$

16,155

Originations

4,376

138

Amortization

(6,313)

(3,625)

Balance at end of year

$

10,731

$

12,668

Fair value of amortized MSRs at beginning of year

$

20,329

$

27,662

Fair value of amortized MSRs at end of year

$

14,029

$

20,329

Balance of loans serviced for others

$

2,189,027

$

2,344,899

Schedule of quantitative assumptions used in determining lower of cost or fair value of MSRs

December 31, 2020

December 31, 2019

Weighted

Weighted

  

Range

Average

Range

Average

Conditional prepayment rate

11.86

%

-

26.52

%

16.90

%

10.74

%

-

23.39

%

11.10

%

Life in years (of the MSR)

1.83

-

6.68

4.45

2.04

-

6.33

5.99

Weighted-average coupon rate

3.24

%

-

6.98

%

3.84

%

3.96

%

-

7.26

%

4.01

%

Discount rate

10.00

%

-

10.00

%

10.00

%

10.00

%

-

10.01

%

10.00

%