XML 17 R4.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Comprehensive Income - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
INTEREST INCOME      
Loans, including fees $ 222,022 $ 204,467 $ 190,292
Securities:      
Taxable 7,171 5,229 5,492
Tax-exempt 737 964 982
Federal funds sold 61 1 14
Interest-bearing deposits with banks 18,077 7,908 4,265
Total interest income 248,068 218,569 201,045
INTEREST EXPENSE      
Deposits 18,790 12,638 10,251
Short-term borrowings 17 7 4
Long-term borrowings     32
Junior subordinated debentures 2,122 2,096 1,966
Total interest expense 20,929 14,741 12,253
Net interest income 227,139 203,828 188,792
Provision for loan losses 8,512 11,519 7,675
Net interest income after provision for loan losses 218,627 192,309 181,117
NONINTEREST INCOME      
Trust revenue 12,002 10,630 9,091
Service charges on deposits 65,552 62,233 57,651
Securities transactions (includes accumulated other comprehensive income reclassifications of $17, $15 and $3,814, respectively) 4,060 (59) 9,269
Income from sales of loans 2,921 2,825 1,968
Insurance commissions 16,811 15,559 14,791
Cash management 11,155 10,616 7,510
(Loss) gain on sale of other assets (60) 46 79
Other 5,629 5,182 5,449
Total noninterest income 118,070 107,032 105,808
NONINTEREST EXPENSE      
Salaries and employee benefits 125,149 119,662 113,083
Occupancy, net 12,591 12,313 11,512
Depreciation 9,603 10,114 9,966
Amortization of intangible assets 2,188 2,269 1,935
Data processing services 4,654 4,796 4,579
Net expense (income) from other real estate owned 421 (747) 324
Marketing and business promotion 7,389 7,236 6,986
Deposit insurance 2,261 2,904 3,358
Other 36,136 32,857 33,972
Total noninterest expense 200,392 191,404 185,715
Income before taxes 136,305 107,937 101,210
Income tax expense 49,866 37,263 35,040
Net income $ 86,439 $ 70,674 $ 66,170
NET INCOME PER COMMON SHARE      
Basic $ 2.72 $ 2.27 $ 2.13
Diluted $ 2.65 $ 2.22 $ 2.09
OTHER COMPREHENSIVE INCOME      
Unrealized losses on securities, net of tax of $861, $897 and $207, respectively $ (2,431) $ (1,424) $ (327)
Reclassification adjustment for gains included in net income, net of tax of $(7), $6 and $1,475, respectively 10 (9) (2,339)
Other comprehensive loss, net of tax of $854, $903 and $1,682, respectively (2,421) (1,433) (2,666)
Comprehensive income $ 84,018 $ 69,241 $ 63,504