XML 18 R4.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements of Income - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
INTEREST AND DIVIDEND INCOME      
Loans, including fees $ 226,993 $ 203,993 $ 172,182
Interest and dividends on securities:      
Taxable 38,490 39,314 29,233
Tax-exempt 18,390 16,764 13,589
Total interest and dividends on securities 56,880 56,078 42,822
Other interest income 2,224 1,641 987
Total interest and dividend income 286,097 261,712 215,991
INTEREST EXPENSE      
Interest bearing demand deposits 2,817 1,943 1,568
Money market deposits 1,860 1,914 1,877
Savings deposits 696 640 532
Certificates of deposit 10,419 11,033 13,286
Total interest expense on deposits 15,792 15,530 17,263
Federal Home Loan Bank borrowings 11,985 5,510 968
Other short-term borrowings 478 370 1,333
Subordinated debt and junior subordinated debt 4,512 3,315 3,199
Total interest expense 32,767 24,725 22,763
NET INTEREST INCOME 253,330 236,987 193,228
Provision for credit losses 8,478 8,353 6,405
Net interest income after provision for credit losses 244,852 228,634 186,823
NON-INTEREST INCOME      
Trust fees 21,630 21,900 21,069
Service charges on deposits 18,333 16,743 16,135
Electronic banking fees 15,596 14,361 12,708
Net securities brokerage revenue 6,449 7,692 6,922
Bank-owned life insurance 4,064 4,863 4,614
Net gains on sales of mortgage loans 2,529 2,071 1,604
Net securities gains 2,357 948 903
Net gain / (loss) on other real estate owned and other assets 790 356 (1,006)
Other income 9,751 5,532 5,555
Total non-interest income 81,499 74,466 68,504
NON-INTEREST EXPENSE      
Salaries and wages 84,281 77,340 67,408
Employee benefits 27,952 26,896 21,518
Net occupancy 14,664 13,635 12,122
Equipment 14,543 13,194 11,542
Marketing 5,391 5,646 5,242
FDIC insurance 3,990 4,107 3,376
Amortization of intangible assets 3,598 3,136 1,920
Restructuring and merger-related expense 13,261 11,082 1,309
Other operating expenses 41,000 38,887 37,196
Total non-interest expense 208,680 193,923 161,633
Income before provision for income taxes 117,671 109,177 93,694
Provision for income taxes 31,036 28,415 23,720
NET INCOME $ 86,635 $ 80,762 $ 69,974
EARNINGS PER COMMON SHARE      
Basic $ 2.16 $ 2.15 $ 2.39
Diluted $ 2.16 $ 2.15 $ 2.39
AVERAGE COMMON SHARES OUTSTANDING      
Basic 40,100,320 37,488,331 29,249,499
Diluted 40,127,076 37,547,127 29,333,876
DIVIDENDS DECLARED PER COMMON SHARE $ 0.96 $ 0.92 $ 0.88