XML 77 R53.htm IDEA: XBRL DOCUMENT v3.6.0.2
Income Tax (Tables)
12 Months Ended
Dec. 31, 2016
Income Tax Disclosure [Abstract]  
Reconciliation of Income Taxes
     December 31      December 31      December 31  
     2016      2015      2014  

Income tax expense

        

Currently payable

        

Federal

   $ 7,467      $ 5,511      $ 4,561  

Deferred

     1,334        1,721        1,594  
  

 

 

    

 

 

    

 

 

 

Total income tax expense

   $ 8,801      $ 7,232      $ 6,155  
  

 

 

    

 

 

    

 

 

 

Reconciliation of federal statutory to actual tax expense

        

Federal statutory income tax at 35%

   $ 11,450      $ 9,724      $ 8,488  

Tax exempt interest

     (1,882      (1,708      (1,628

Tax exempt income

     (575      (488      (366

Other tax exempt income

     (608      (199      (309

Nondeductible and other

     416        (97      (30
  

 

 

    

 

 

    

 

 

 

Actual tax expense

   $ 8,801      $ 7,232      $ 6,155  
  

 

 

    

 

 

    

 

 

 
Reconciliation of Deferred Tax Assets & Liabilities
     December 31      December 31  
     2016      2015  

Assets

     

Allowance for loan losses

   $ 5,581      $ 5,329  

Net operating loss (from acquisitions)

     2,368        1,679  

Director and employee benefits

     3,124        2,223  

Unrealized loss on AFS securities and fair value hedge

     937        711  

Accrued Pension

     1,323        1,725  

Fair value adjustment on acquisitions

     2,340        756  

Other

     1,593        273  
  

 

 

    

 

 

 

Total assets

     17,266        12,696  
  

 

 

    

 

 

 

Liabilities

     

Depreciation

     (1,916      (2,180

State tax

     (341      (192

Federal Home Loan Bank stock dividends

     (474      (343

Difference in basis of intangible assets

     (4,654      (2,938

FHLB Penalty

     —          (123

Other

     (431      (589
  

 

 

    

 

 

 

Total liabilities

     (7,816      (6,040

Valuation allowance

     (2,018      (1,082
  

 

 

    

 

 

 

Net deferred tax asset

   $ 7,432      $ 5,249