XML 76 R63.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquisitions Schedule of Recognized Identifiable Assets Acquired and Liabilities Assumed (Details) - USD ($)
$ in Thousands
Aug. 12, 2016
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Business Acquisition [Line Items]        
Business Acquisition, Equity Interest Issued or Issuable, Value Assigned       $ 35,972
Goodwill   $ 212,820 $ 204,523  
Flathead Bank Acquisition, as recorded by Flathead Bank [Member]        
Business Acquisition [Line Items]        
Cash and Cash Equivalents $ 52,653      
Investment Securities 99,801      
Loans 87,181      
Allowance for Loan Losses (1,567)      
Premises and Equipment 4,529      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Company Owned LIfe Insurance 6,386      
Core Deposit Intangibles 0      
Other Assets 5,200      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Assets 254,183      
Deposits 209,673      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Securities Under Agreement to Repurchase 18,050      
Other Liabilities 838      
Total Liabilities Assumed 228,561      
Net Assets Acquired 25,622      
Flathead Bank Acquisition, Fair Value Adjustments [Member]        
Business Acquisition [Line Items]        
Cash and Cash Equivalents 0      
Investment Securities [1] 1,315      
Loans [2] (3,833)      
Allowance for Loan Losses [3] 1,567      
Premises and Equipment [4] 891      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Company Owned LIfe Insurance 0      
Core Deposit Intangibles [5] 2,486      
Other Assets [6] (2,373)      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Assets 53      
Deposits [7] (86)      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Securities Under Agreement to Repurchase 0      
Other Liabilities 0      
Total Liabilities Assumed (86)      
Net Assets Acquired 139      
Flathead Bank Acquisition, as Recorded by the Company [Member]        
Business Acquisition [Line Items]        
Cash and Cash Equivalents 52,653      
Investment Securities 101,116      
Loans 83,348      
Allowance for Loan Losses 0      
Premises and Equipment 5,420      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Company Owned LIfe Insurance 6,386      
Core Deposit Intangibles 2,486      
Other Assets 2,827      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Assets 254,236      
Deposits 209,587      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Securities Under Agreement to Repurchase 18,050      
Other Liabilities 838      
Total Liabilities Assumed 228,475      
Net Assets Acquired 25,761      
Payments to Acquire Businesses, Gross 34,100      
Goodwill $ 8,339      
[1] (1) Write up of the book value of investments to their estimated fair values on the date of acquisition based upon quotes obtained from an independent third party pricing service.
[2] (2) Write down of the book value of loans to their estimated fair values. The fair value of loans was estimated using cash flow projections based on the remaining maturity and repricing terms, adjusted for estimated future credit losses and prepayments and discounted to present value using a risk-adjusted market rate for similar loans. The fair value of collateral dependent loans acquired with deteriorated credit quality was estimated based on the Company's analysis of the fair value of each loan's underlying collateral, discounted using market-derived rates of return with consideration given to the period of time and costs associated with foreclosure and disposition of the collateral.
[3] (3) Adjustment to remove the Flathead allowance for loan losses at acquisition date as the credit risk is accounted for in the fair value adjustment for loans receivable described in (2) above.
[4] (4) Write up of the book value of premises and equipment to their estimated fair values on the date of acquisition based upon appraisals obtained from an independent third party appraiser or pending buy/sell agreements.
[5] (5) Adjustment represents the value of the core deposit base assumed in the acquisition based upon an internal valuation using industry averages obtained from an investment banking firm.
[6] (6) Adjustment consists of the write-off of pre-existing goodwill and prepaid assets.
[7] (7) Decrease in book value of time deposits to their estimated fair values based upon interest rates of similar time deposits with similar terms on the date of acquisition.