XML 64 R47.htm IDEA: XBRL DOCUMENT v3.10.0.1
Business Combinations, Goodwill and Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2018
Business Combinations, Goodwill and Intangible Assets [Abstract]  
Schedule of Total Consideration Transferred and Fair Value of Identifiable Assets Acquired and Liabilities Assumed
The following table summarizes the fair value of the total consideration transferred as a part of the River Valley acquisition as well as the fair value of identifiable assets acquired and liabilities assumed as of the effective date of the transaction.
Consideration
 
 

Cash for Options and Fractional Shares
 
$
395

Cash Consideration
 
24,975

Equity Instruments
 
62,022

 
 
 

Fair Value of Total Consideration Transferred
 
$
87,392

 
 
 
Recognized Amounts of Identifiable Assets Acquired and Liabilities Assumed:
 
 
     Cash
 
$
17,877

     Federal Funds Sold and Other Short-term Investments
 
6,477

     Interest-bearing Time Deposits with Banks
 
992

     Securities
 
132,396

     Loans
 
317,760

     Stock in FHLB of Indianapolis and Other Restricted Stock, at Cost
 
3,127

     Premises, Furniture & Equipment
 
9,650

     Other Real Estate
 
882

     Intangible Assets
 
2,613

     Company Owned Life Insurance
 
12,842

     Accrued Interest Receivable and Other Assets
 
9,139

     Deposits - Non-interest Bearing
 
(9,584
)
     Deposits - Interest Bearing
 
(395,862
)
     FHLB Advances and Other Borrowings
 
(49,910
)
     Accrued Interest Payable and Other Liabilities
 
(4,529
)
 
 
 
     Total Identifiable Net Assets
 
$
53,870

 
 
 
Goodwill
 
$
33,522


The following table summarizes the fair value of the total consideration transferred as a part of the First Security acquisition as well as the fair value of identifiable assets acquired and liabilities assumed as of the effective date of the transaction.
Consideration
 
 

Cash for Options and Fractional Shares
 
$
132

Cash Consideration
 
31,039

Equity Instruments
 
64,898

 
 
 

Fair Value of Total Consideration Transferred
 
$
96,069

 
 
 
Recognized Amounts of Identifiable Assets Acquired and Liabilities Assumed:
 
 
     Cash
 
$
13,605

     Interest-bearing Time Deposits with Banks
 
250

     Securities
 
109,580

     Loans
 
390,106

     Stock in FHLB of Indianapolis and Other Restricted Stock, at Cost
 
2,607

     Premises, Furniture & Equipment
 
11,149

     Other Real Estate
 
468

     Intangible Assets
 
6,139

     Company Owned Life Insurance
 
13,135

     Accrued Interest Receivable and Other Assets
 
6,126

     Deposits - Non-interest Bearing
 
(66,112
)
     Deposits - Interest Bearing
 
(358,285
)
     FHLB Advances and Other Borrowings
 
(73,275
)
     Accrued Interest Payable and Other Liabilities
 
(2,200
)
 
 
 
     Total Identifiable Net Assets
 
$
53,293

 
 
 
Goodwill
 
$
42,776

The following table summarizes the fair value of the total cash received as part of the branch acquisition as well as the fair value of identifiable assets acquired and liabilities assumed as of the effective date of the transaction.
Total Cash Received from First Financial
 
$
41,944

 
 
 
Recognized Amounts of Identifiable Assets Acquired and Liabilities Assumed:
 
 
     Cash
 
$
756

     Loans
 
116,305

     Premises, Furniture & Equipment
 
5,666

     Intangible Assets
 
3,475

     Accrued Interest Receivable and Other Assets
 
780

     Deposits - Non-interest Bearing
 
(39,607
)
     Deposits - Interest Bearing
 
(136,096
)
     Accrued Interest Payable and Other Liabilities
 
(70
)
 
 
 
     Total Identifiable Net Assets
 
$
(48,791
)
 
 
 
Goodwill
 
$
6,847

Schedule of Changes in Carrying Amount of Goodwill
The changes in the carrying amount of goodwill for the periods ended December 31, 2018, 2017, and 2016, were classified as follows:
 
 
2018
 
2017
 
2016
 
 
 
 
 
 
 
Beginning of Year
 
$
54,058

 
$
54,058

 
$
20,536

Acquired Goodwill
 
49,623

 

 
33,522

Impairment
 

 

 

End of Year
 
$
103,681

 
$
54,058

 
$
54,058

Schedule of Acquired Intangible Assets
Acquired Intangible Assets
Acquired intangible assets were as follows as of year end:
 
2018
 
 
Gross Amount
 
Accumulated Amortization
Core Banking
 
 

 
 

Core Deposit Intangible
 
$
21,231

 
$
(11,418
)
Branch Acquisition Intangible
 
257

 
(257
)
Insurance
 
 

 
 

Customer List
 
5,408

 
(5,259
)
Total
 
$
26,896

 
$
(16,934
)
 
Acquired intangible assets were as follows as of year end:
 
2017
 
 
Gross Amount
 
Accumulated Amortization
Core Banking
 
 

 
 

Core Deposit Intangible
 
$
11,617

 
$
(9,694
)
Branch Acquisition Intangible
 
257

 
(257
)
Insurance
 
 

 
 

Customer List
 
5,408

 
(5,229
)
Total
 
$
17,282

 
$
(15,180
)
Schedule of Estimated Amortization Expense
Estimated amortization expense for each of the next five years is as follows:
2019
 
$
3,125

2020
 
2,472

2021
 
1,846

2022
 
1,259

2023
 
774