XML 134 R51.htm IDEA: XBRL DOCUMENT v2.4.1.9
Income Tax (Tables)
12 Months Ended
Dec. 31, 2014
Income Tax Disclosure [Abstract]  
Reconciliation of Income Taxes

December 31
     December 31      December 31  
     2014      2013      2012  

Income tax expense

        

Currently payable

        

Federal

   $ 4,710       $ 3,900       $ 5,582   

State

     (149      (88      120   

Deferred

     1,594         3,236         2,744   
  

 

 

    

 

 

    

 

 

 

Total income tax expense

$ 6,155    $ 7,048    $ 8,446   
  

 

 

    

 

 

    

 

 

 

Reconciliation of federal statutory to actual tax expense

Federal statutory income tax at 35%

$ 8,488    $ 9,424    $ 9,800   

Tax exempt interest

  (1,628   (1,517   (1,419

Tax exempt income

  (366   (362   (359

Other tax exempt income

  (309   (342   —     

Nondeductible and other

  (30   (176   (177

Effect of state income taxes

  —        21      601   
  

 

 

    

 

 

    

 

 

 

Actual tax expense

$ 6,155    $ 7,048    $ 8,446   
  

 

 

    

 

 

    

 

 

 
Reconciliation of Deferred Tax Assets & Liabilities


     December 31      December 31  
     2014      2013  

Assets

     

Allowance for loan losses

   $ 5,680       $ 5,677   

Net operating loss

     3,509         2,977   

Director and employee benefits

     1,953         1,828   

Unrealized loss on AFS securities and fair value hedge

     588         931   

Other

     596         537   
  

 

 

    

 

 

 

Total assets

  12,326      11,950   
  

 

 

    

 

 

 

Liabilities

Depreciation

  (1,563   (1,424

Difference in expense recognition

  —        (368

State tax

  (126   (236

Federal Home Loan Bank stock dividends

  (200   (295

Difference in basis of intangible assets

  (2,839   (2,189

FHLB Penalty

  (283   (508

Other

  (1,303   (1,188
  

 

 

    

 

 

 

Total liabilities

  (6,314   (6,208
  

 

 

    

 

 

 

Net deferred tax asset

$ 6,012    $ 5,742