XML 29 R25.htm IDEA: XBRL DOCUMENT v3.2.0.727
Goodwill, Core Deposit Premium and Other Intangible Assets (Tables)
6 Months Ended
Jun. 30, 2015
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Acquired Finite-Lived Intangible Assets by Major Class
The gross carrying amount of other intangible assets and the associated accumulated amortization at June 30, 2015, and December 31, 2014, are presented in the table below, in thousands:
 
June 30, 2015
 
December 31, 2014
 
Gross
Carrying
Amount
 
Accumulated
Amortization
 
Net
Carrying
Amount
 
Gross
Carrying
Amount
 
Accumulated
Amortization
 
Net
Carrying
Amount
Amortizing intangible assets:
 
 
 
 
 
 
 
 
 
 
 
Core deposit intangibles
$
27,109

 
$
13,849

 
$
13,260

 
$
21,069

 
$
12,525

 
$
8,544

Mortgage servicing rights
41,458

 
13,819

 
27,639

 
37,825

 
12,841

 
24,984

Customer relationship intangible
1,177

 
794

 
383

 
1,177

 
773

 
404

Commercial servicing rights
4,396

 
452

 
3,944

 

 

 

Total
$
74,140

 
$
28,914

 
$
45,226

 
$
60,071

 
$
26,139

 
$
33,932

Schedule of Finite-Lived Intangible Assets, Future Amortization Expense
The following table shows the estimated future amortization expense for amortizable intangible assets, in thousands:
 
Core
Deposit
Intangibles
 
Mortgage
Servicing
Rights
 
Customer
Relationship
Intangible
 
Commercial
Servicing
Rights
 
 
 
Total
Six months ending December 31, 2015
$
1,374

 
$
4,368

 
$
21

 
$
421

 
$
6,184

Year ending December 31,
 
 
 
 
 
 
 
 
 
2016
2,467

 
5,818

 
41

 
821

 
9,147

2017
2,180

 
4,987

 
40

 
769

 
7,976

2018
1,925

 
4,156

 
39

 
676

 
6,796

2019
1,667

 
3,324

 
38

 
504

 
5,533

2020
1,423

 
2,493

 
37

 
314

 
4,267

Thereafter
2,224

 
2,493

 
167

 
439

 
5,323

Schedule of Servicing Assets at Fair Value
The following table summarizes, in thousands, the changes in capitalized mortgage servicing rights for the six-month periods ended June 30, 2015, and June 30, 2014:
 
2015
 
2014
Balance at January 1
$
24,984

 
$
21,788

Originations
7,015

 
3,344

Amortization
(4,360
)
 
(2,355
)
Balance at June 30
$
27,639

 
$
22,777

Fair value of mortgage servicing rights
$
36,971

 
$
31,471

Mortgage servicing rights, net to servicing portfolio
0.73
%
 
0.71
%
The following table summarizes, in thousands, the changes in capitalized commercial servicing rights for the six-month periods ended June 30, 2015, and June 30, 2014:
 
2015
 
2014
Balance at January 1
$

 
$

Acquired
4,255

 

Originations
141

 

Amortization
(452
)
 

Balance at June 30
$
3,944

 
$