XML 89 R35.htm IDEA: XBRL DOCUMENT v2.4.0.8
Goodwill and Core Deposit and Trust Relationship Intangibles (Tables)
12 Months Ended
Dec. 31, 2013
Goodwill and Core Deposit and Trust Relationship Intangibles [Abstract]  
Schedule of Goodwill [Table Text Block]
The changes in goodwill for the years ended December 31, 2013 and 2012 are shown in the table below:

  
Banking
 
Financial Services
 
Total
December 31, 2011:


 


 


Goodwill
$
34,720

 
$
7,750

 
$
42,470

Accumulated impairment losses

 
(740
)
 
(740
)
Reported goodwill
34,720

 
7,010

 
41,730

2012 activity
6,182

 
(276
)
 
5,906

December 31, 2012:


 


 


Goodwill
40,902

 
7,474

 
48,376

Accumulated impairment losses

 
(740
)
 
(740
)
Reported goodwill
40,902

 
6,734

 
47,636

2013 activity

 
(2,830
)
 
(2,830
)
December 31, 2013:
 
 
 
 
 
Goodwill
40,902

 
7,474

 
48,376

Accumulated impairment losses

 
(3,570
)
 
(3,570
)
Reported goodwill
$
40,902

 
$
3,904

 
$
44,806

Unobservable Inputs Used Within Discounted Cash Flow Methodology [Table Text Block]
The following table presents the key Level 3 unobservable inputs used within the discounted cash flow model to measure fair value of the financial services reporting unit at November 30, 2013:

Valuation Methodology
 
Unobservable Input
 
Input Used
Discounted cash flow
 
Revenue growth rate
 
5.0%
 
 
Margin percentage
 
8.3%
 
 
Discount rate
 
16.5%
 
 
Fair value weighting
 
50.0%
Market approach
 
Fair value weighting
 
50.0%
Schedule of Finite-Lived Intangible Assets [Table Text Block]
The changes in core deposit intangible and trust relationship intangible assets for the years ended December 31, 2013 and 2012 are shown in the table below:

 
Core Deposit Intangible
 
Trust Relationship Intangible
  
Total
 
Accumulated Amortization
 
Net
 
Total
 
Accumulated Amortization
 
Net
Balance at December 31, 2011
$
14,444

 
$
(11,432
)
 
$
3,012

 
$
753

 
$
(301
)
 
$
452

2012 activity
2,856

 
(582
)
 
2,274

 

 
(75
)
 
(75
)
Balance at December 31, 2012
17,300

 
(12,014
)
 
5,286

 
753

 
(376
)
 
377

2013 activity

 
(1,074
)
 
(1,074
)
 

 
(76
)
 
(76
)
Balance at December 31, 2013
$
17,300

 
$
(13,088
)
 
$
4,212

 
$
753

 
$
(452
)
 
$
301

Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Table Text Block]
It is estimated that core deposit and trust relationship intangible assets will be fully amortized as of December 31, 2017. The following table reflects the expected amortization schedule for intangible assets at December 31, 2013.

 
Core Deposit Intangible
 
Trust Relationship Intangible
2014
$
1,073

 
$
75

2015
1,073

 
75

2016
1,073

 
75

2017
993

 
76

Total unamortized intangible
$
4,212

 
$
301