XML 43 R31.htm IDEA: XBRL DOCUMENT v3.7.0.1
Goodwill and Other Intangible Assets (Tables)
 6 Months Ended
Jun. 30, 2017
Goodwill and Intangible Assets Disclosure [Abstract]  
Summary of core deposit intangibles and other intangibles
For core deposit intangibles and other intangibles, changes in the gross carrying amount, accumulated amortization, and net book value were as follows.
 
Six Months Ended June 30, 2017
 
Year Ended December 31, 2016
 
($ in Thousands)
Core deposit intangibles:
 
 
 
Gross carrying amount
$
4,385

 
$
4,385

Accumulated amortization
(4,385
)
 
(4,273
)
Net book value
$
—

 
$
112

Amortization during the year
$
112

 
$
281

Other intangibles:
 
 
 
Gross carrying amount
$
32,572

 
$
32,410

Accumulated amortization
(18,042
)
 
(17,145
)
Net book value
$
14,530

 
$
15,265

Additions during the period
$
162

 
$
1,012

Amortization during the year
$
897

 
$
1,812
Summary of changes in balance of mortgage servicing rights asset and mortgage servicing rights valuation allowance
A summary of changes in the balance of the mortgage servicing rights asset and the mortgage servicing rights valuation allowance was as follows.
 
Six Months Ended June 30, 2017
 
Year Ended December 31, 2016
 
($ in Thousands)
Mortgage servicing rights
Mortgage servicing rights at beginning of period
$
62,085

 
$
62,150

Additions
3,278

 
12,262

Amortization
(5,084
)
 
(12,327
)
Mortgage servicing rights at end of period
$
60,279

 
$
62,085

Valuation allowance at beginning of period
(609
)
 
(809
)
(Additions) recoveries, net
(275
)
 
200

Valuation allowance at end of period
(884
)
 
(609
)
Mortgage servicing rights, net
$
59,395

 
$
61,476

Fair value of mortgage servicing rights
$
64,627

 
$
73,149

Portfolio of residential mortgage loans serviced for others (“servicing portfolio”)
$
7,768,374

 
$
7,974,742

Mortgage servicing rights, net to servicing portfolio
0.76
%
 
0.77
%
Mortgage servicing rights expense (a)
$
5,359

 
$
12,127


(a)
Includes the amortization of mortgage servicing rights and additions / recoveries to the valuation allowance of mortgage servicing rights, and is a component of mortgage banking, net in the consolidated statements of income
Summary of estimated future amortization expense
The following table shows the estimated future amortization expense for amortizing intangible assets. The projections of amortization expense are based on existing asset balances, the current interest rate environment, and prepayment speeds as of June 30, 2017. The actual amortization expense the Corporation recognizes in any given period may be significantly different depending upon acquisition or sale activities, changes in interest rates, prepayment speeds, market conditions, regulatory requirements, and events or circumstances that indicate the carrying amount of an asset may not be recoverable.
Estimated Amortization Expense
Other Intangibles
 
Mortgage Servicing Rights
 
($ in Thousands)
Six months ending December 31, 2017
$
901

 
$
5,046

2018
1,771

 
8,897

2019
1,472

 
7,476

2020
1,355

 
6,292

2021
1,331

 
5,315

2022
1,308

 
4,515

Beyond 2022
6,392

 
22,738

Total Estimated Amortization Expense
$
14,530

 
$
60,279