XML 64 R38.htm IDEA: XBRL DOCUMENT v3.8.0.1
Goodwill and Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2017
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, 2017 and 2016 (in thousands):
 
 
2017
 
2016
 
 
Gross Carrying Value
 
Accumulated Amortization
 
Gross Carrying Value
 
Accumulated Amortization
Goodwill not subject to amortization
 
$
63,910

 
$
3,760

 
$
61,551

 
$
3,760

Intangibles from branch acquisition
 
3,015

 
3,015

 
3,015

 
3,015

Core deposit intangibles
 
19,862

 
11,473

 
19,862

 
9,644

Customer list intangibles
 
3,731

 
2,285

 
3,731

 
2,102

 
 
$
90,518

 
$
20,533

 
$
88,159

 
$
18,521

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
 
 
 
$
8,741

Less purchase accounting adjustments:
 
 
 
 
     Fair value of securities
 
737

 
 
     Fair value of loans
 
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
 
10,683

 
 
 
 
 
 
10,402

Resulting goodwill from acquisition
 
 
 
$
19,143



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

 
December 31, 2016

Beginning Balance
985

 

Acquired Balance

 
1,069

Mortgage Servicing rights capitalized

 
14

Mortgage Servicing rights amortized
(141
)
 
(98
)
Ending Balance
$
844

 
$
985


Schedule of Intangible Assets Amortization Expense [Table Text Block]
Total amortization expense for the years ended December 31, 2017, 2016 and 2015 was as follows (in thousands):
 
 
2017
 
2016
 
2015
Core deposit intangibles
 
1,829

 
1,628

 
876

Customer list intangibles
 
183

 
183

 
15

Mortgage Servicing Rights
 
141

 
98

 

 
 
$
2,153

 
$
1,909

 
$
891

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 (in thousands):
For year ended 12/31/18
$
1,954

For year ended 12/31/19
1,778

For year ended 12/31/20
1,576

For year ended 12/31/21
1,304

For year ended 12/31/22
1,195