XML 62 R38.htm IDEA: XBRL DOCUMENT v3.3.1.900
Goodwill and Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2015
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Intangible Assets and Goodwill [Table Text Block]
The Company has goodwill from business combinations, intangible assets from branch acquisitions, identifiable intangible assets assigned to core deposit relationships and customer lists of insurance agencies acquired.  The following table presents gross carrying amount and accumulated amortization by major intangible asset class as of December 31, 2015 and 2014:
 
 
2015
 
2014
 
 
Gross Carrying Value
 
Accumulated Amortization
 
Gross Carrying Value
 
Accumulated Amortization
Goodwill not subject to amortization
 
$
44,767

 
$
3,760

 
$
29,513

 
$
3,760

Intangibles from branch acquisition
 
3,015

 
3,015

 
3,015

 
3,015

Core deposit intangibles
 
15,202

 
8,017

 
8,986

 
7,142

Customer list intangibles
 
3,731

 
1,919

 
1,904

 
1,904

 
 
$
66,715

 
$
16,711

 
$
43,418

 
$
15,821

Reconciliation of purchase price to goodwill recorded [Table Text Block]

The following table provides a reconciliation of the purchase price paid for the Branches and the amount of goodwill recorded (in thousands):

Purchase price
 
 
 
$
15,892

Less purchase accounting adjustments:
 
 
 
 
     Fair value of loans
 
3,377

 
 
     Fair value of premises and equipment
 
125

 
 
     Fair value of time deposits
 
837

 
 
     Core deposit intangible
 
(6,216
)
 
 
     Other Assets
 
259

 
 
 
 
 
 
(1,618
)
Resulting goodwill from acquisition
 
 
 
$
14,274

During the fourth quarter of 2015, goodwill of $980,000 was also recorded for the acquisition of certain assets used by Illiana Insurance Agency, Ltd., in connection with its health plan and life insurance and annuity's business. The following table provides a reconciliation of the purchase price paid for Illiana and the amount of goodwill recorded (in thousands):

Purchase price
 
 
 
$
2,807

Less purchase accounting adjustments:
 
 
 
 
     Insurance company intangibles
 
 
 
(1,827
)
Resulting goodwill from acquisition
 
 
 
$
980

Schedule of Intangible Assets Amortization Expense [Table Text Block]
Total amortization expense for the years ended December 31, 2015, 2014 and 2013 was as follows:
 
 
2015
 
2014
 
2013
Core deposit intangibles
 
876

 
643

 
674

Customer list intangibles
 
15

 

 

 
 
$
891

 
$
643

 
$
674

Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Table Text Block]
stimated amortization expense for each of the five succeeding years is shown in the table below:
For year ended 12/31/16
$
1,572

For year ended 12/31/17
1,322

For year ended 12/31/18
1,193

For year ended 12/31/19
1,079

For year ended 12/31/20
933