XML 42 R31.htm IDEA: XBRL DOCUMENT v3.10.0.1
Income Taxes (Tables)
9 Months Ended
Sep. 30, 2018
Income Tax Disclosure [Abstract]  
Schedule of Allocation of Federal and State Income Taxes between Current and Deferred Portions

Allocation of federal and state income taxes between current and deferred portions is as follows:

 

 

 

For the Three Months Ended

 

 

 

September 30,

 

 

 

2018

 

 

2017

 

Current

 

$

13,367

 

 

$

4,328

 

Deferred

 

 

(6,665

)

 

 

274

 

Total

 

$

6,702

 

 

$

4,602

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended

 

 

 

 

 

 

 

September 30,

 

 

 

2018

 

 

2017

 

Current

 

$

15,562

 

 

$

8,375

 

Deferred

 

 

4,416

 

 

 

8,226

 

Total

 

$

19,978

 

 

$

16,601

 

 

Schedule of Differences in Federal Income Tax Expense and State Tax Expense from Statutory Federal and State Rates

 

Federal income tax expense differs from the statutory federal rates of 21% for the three and nine months ended September 30, 2018 and 35% for the three and nine months ended September 30, 2017 due to the following:

 

 

 

For the Three Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

 

 

2018

 

 

2017

 

Federal taxes calculated at statutory rate

 

 

5,897

 

 

 

21.0

%

 

$

4,547

 

 

 

35.0

%

Increase (decrease) resulting from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State taxes, net of federal benefit

 

 

1,187

 

 

 

4.2

%

 

 

528

 

 

 

4.1

%

Benefit of equity based compensation

 

 

(115

)

 

 

-0.4

%

 

 

(134

)

 

 

-1.0

%

Municipal interest income, net of interest disallowance

 

 

(213

)

 

 

-0.8

%

 

 

(351

)

 

 

-2.7

%

Bank owned life insurance

 

 

(13

)

 

 

0.0

%

 

 

(22

)

 

 

-0.2

%

Other

 

 

(41

)

 

 

-0.1

%

 

 

34

 

 

 

0.2

%

Income tax expense, as reported

 

$

6,702

 

 

 

23.9

%

 

$

4,602

 

 

 

35.4

%

 

 

 

For the Nine Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

 

 

2018

 

 

2017

 

Federal taxes calculated at statutory rate

 

$

17,467

 

 

 

21.0

%

 

$

16,086

 

 

 

35.0

%

Increase (decrease) resulting from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State taxes, net of federal benefit

 

 

3,873

 

 

 

4.6

%

 

 

1,879

 

 

 

4.1

%

Benefit of equity based compensation

 

 

(866

)

 

 

-1.0

%

 

 

(309

)

 

 

-0.7

%

Municipal interest income, net of interest disallowance

 

 

(621

)

 

 

-0.8

%

 

 

(1,093

)

 

 

-2.4

%

Bank owned life insurance

 

 

(38

)

 

 

-0.1

%

 

 

(64

)

 

 

-0.1

%

Stock offering costs

 

 

141

 

 

 

0.2

%

 

 

 

 

 

0.0

%

Other

 

 

22

 

 

 

0.1

%

 

 

102

 

 

 

0.2

%

Income tax expense, as reported

 

$

19,978

 

 

 

24.0

%

 

$

16,601

 

 

 

36.1

%

 

Schedule of Net Deferred Tax liability

The components of the net deferred tax liability at September 30, 2018 and December 31, 2017, are as follows:

 

 

September 30,

 

 

December 31,

 

 

 

2018

 

 

2017

 

Deferred tax assets:

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

7,193

 

 

$

6,264

 

Amortization of core deposit intangible

 

 

919

 

 

 

759

 

Deferred compensation

 

 

5,204

 

 

 

6,158

 

Unrealized loss on available-for-sale debt securities

 

 

5,911

 

 

 

988

 

Other

 

 

2,066

 

 

 

3,599

 

Subtotal

 

 

21,293

 

 

 

17,768

 

Deferred tax liabilities:

 

 

 

 

 

 

 

 

FHLB stock dividends

 

 

(550

)

 

 

(550

)

Depreciation

 

 

(4,516

)

 

 

(4,115

)

Cash flow hedges

 

 

(971

)

 

 

 

Mortgage servicing rights

 

 

(20,816

)

 

 

(19,830

)

Other

 

 

(6,763

)

 

 

(5,131

)

Subtotal

 

 

(33,616

)

 

 

(29,626

)

Net deferred tax liability

 

$

(12,323

)

 

$

(11,858

)