XML 34 R21.htm IDEA: XBRL DOCUMENT v3.7.0.1
Goodwill and Intangible Assets (Tables)
3 Months Ended
Mar. 31, 2017
Finite-Lived Intangible Assets [Line Items]  
Schedule of Intangible Assets and Goodwill [Table Text Block]
The following table presents gross carrying value and accumulated amortization by major intangible asset class as of March 31, 2017 and December 31, 2016 (in thousands):

 
March 31, 2017
December 31, 2016
 
Gross Carrying Value
Accumulated Amortization
Gross Carrying Value
Accumulated Amortization
Goodwill not subject to amortization (effective 1/1/02)
$
61,551

$
3,760

$
61,551

$
3,760

Intangibles from branch acquisition
3,015

3,015

3,015

3,015

Core deposit intangibles
19,862

10,115

19,862

9,644

Other intangibles
3,731

2,148

3,731

2,102

 
$
88,159

$
19,038

$
88,159

$
18,521


Intangible Assets, Mortgage Servicing Rights [Table Text Block]
As part of the acquisition of First Clover Leaf Bank, the Company acquired mortgage servicing rights valued at $1,069,000. The following table summarizes the activity pertaining to mortgage servicing rights included in intangible assets as of March 31, 2017 and December 31, 2016 (in thousands):
 
March 31, 2017

 
December 31, 2016

Beginning Balance
$
985

 
$

Mortgage Servicing rights acquired during period

 
1,069

Mortgage Servicing rights capitalized

 
14

Mortgage Servicing rights amortized
(30
)
 
(98
)
Ending Balance
$
955

 
$
985

Schedule of Intangible Assets Amortization Expense [Table Text Block]
Total amortization expense for the three months ended March 31, 2017 and 2016 was as follows (in thousands):

 
 
Three months ended March 31,
 
 
2016
 
2016
Core deposit intangibles
 
$
471

 
$
409

Other Intangibles
 
46

 
46

Mortgage Service Rights
 
30

 

 
 
$
547

 
$
455


Schedule of Expected Amortization Expense [Table Text Block]
Aggregate amortization expense for the current year and estimated amortization expense for each of the five succeeding years is shown in the table below (in thousands):
Aggregate amortization expense:
 
     For period 01/01/17-03/31/17
$
547

Estimated amortization expense:
 
     For period 04/01/17-12/31/17
1,585

     For year ended 12/31/18
1,934

     For year ended 12/31/19
1,758

     For year ended 12/31/20
1,556

     For year ended 12/31/21
1,284

     For year ended 12/31/22
1,175


First Clover Leaf [Member]  
Finite-Lived Intangible Assets [Line Items]  
Reconciliation of purchase price to goodwill recorded [Table Text Block]
The following table provides a reconciliation of the purchase price paid for First Clover Leaf and the amount of goodwill recorded (in thousands):
Purchase price (in excess of net book value)
 
$
8,741

Less purchase accounting adjustments:
 
 
     Fair value of securities
737

 
     Fair value of loans, net
3,475

 
     Fair value of OREO
754

 
     Fair value of premises and equipment
(1,963
)
 
     Fair value of time deposits
1,994

 
     Fair value of FHLB advances
113

 
     Fair value of subordinated debentures
(731
)
 
     Core deposit intangible
(4,660
)
 
     Other assets
8,325

 
 
 
8,044

Resulting goodwill from acquisition
 
$
16,785