XML 77 R44.htm IDEA: XBRL DOCUMENT v3.3.1.900
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2015
Income Tax Disclosure [Abstract]  
Summary of Income Tax Expense

The following is a summary of income tax expense for the years ended December 31, 2015, 2014, and 2013:

 

    

2015

    

2014

    

2013

 

Current – federal

   $ 7,777       $ 8,471       $ 7,189   

Current – state

     139         110         128   

Deferred - federal

     376         733         (977
  

 

 

    

 

 

    

 

 

 

Income tax expense

   $ 8,292       $ 9,314       $ 6,340   
  

 

 

    

 

 

    

 

 

 
Components of Net Deferred Tax Asset

The components of the net deferred tax asset as of December 31, 2015 and 2014 are as follows:

 

    

2015

    

2014

 

Deferred tax assets:

     

Allowance for loan losses

   $ 4,799       $ 5,076   

Fair value adjustments – business combination

     1,661         2,466   

Deferred compensation

     2,443         2,238   

Impaired security valuation

     497         479   

Net operating loss carryover

     1,137         1,646   

Post-retirement benefits

     1,562         1,423   

Unrealized loss on interest rate swap

     258         331   

Nonaccrual loan interest

     762         598   

Accrued expenses

     1,072         974   

Deferred fees and costs

     388         40   

Other

     442         351   
  

 

 

    

 

 

 
     15,021         15,622   
  

 

 

    

 

 

 

Deferred tax liabilities:

     

Unrealized gain on securities available for sale

     1,900         1,474   

Premises and equipment

     1,737         1,528   

Intangibles – section 197

     4,558         4,900   

Mortgage servicing rights

     337         299   

Other

     19         124   
  

 

 

    

 

 

 
     8,551         8,325   
  

 

 

    

 

 

 

Net deferred tax asset

   $ 6,470       $ 7,297   
  

 

 

    

 

 

 
Reconciliation of Income Tax Attributable to Pre-Tax Income at Federal Statutory Tax Rates to Income Tax Expense

The reconciliation of income tax attributable to pre-tax income at the federal statutory tax rates to income tax expense is as follows:

 

     2015     %     2014     %     2013     %  

Tax at statutory rate

   $ 10,671        35.0      $ 11,336        35.0      $ 8,057        35.0   

Tax exempt income, net

     (1,816     (6.0     (1,684     (5.2     (1,664     (7.2

Bank owned life insurance

     (418     (1.4     (364     (1.1     (543     (2.4

Merger costs

     30        0.1        0        0.0        233        1.0   

Other

     (175     (0.5     26        0.1        257        1.1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income tax expense

   $ 8,292        27.2      $ 9,314        28.8      $ 6,340        27.5