XML 70 R53.htm IDEA: XBRL DOCUMENT v3.7.0.1
Acquisitions (Pro Forma Condensed Financial Information) (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Business Acquisition [Line Items]        
Net income   $ 17,704 $ 17,407 $ 21,030
Parent Company [Member]        
Business Acquisition [Line Items]        
Net income   $ 17,704 17,407 21,030
Bancshares [Member]        
Business Acquisition [Line Items]        
Interest Income     84,399 [1] 84,710
Interest expense     8,049 [1] 8,236
Net interest income     76,350 [1] 76,474
Provision for loan losses     (3,080) [1] (6,398)
Non-interest income     16,292 [1] 21,439
Non-interest expense [2]     68,860 [1] 67,779
Income before taxes     26,862 [1] 36,532
Income taxes     9,601 [1] 13,646
Net income     17,261 [1] 22,886
Earnings allocated to participating securities     (258) [1] (253)
Numerator for earnings per common share     $ 17,003 [1] $ 22,633
Earnings per share: Basic     $ 0.90 [1] $ 1.10
Earnings per share: Diluted     $ 0.89 [1] $ 1.09
Basic weighted average shares outstanding     18,975,450 [1] 20,631,471
Diluted weighted average shares outstanding     19,129,533 [1] 20,774,348
Revenues $ 2,900      
Costs and Expenses 1,200      
Net income 1,100      
Other Nonrecurring Expense 1,900      
Nonrecurring Personnel Related Expense 500      
Nonrecurring Data Processing Expenses 400      
Nonrecurring Legal, Accounting And Investment Banker Expenses 500      
Nonrecurring Marketing And Other Expenses $ 500      
Pro Forma Non-Recurring Expense     $ 2,500  
Pro Forma Non-Recurring Expense, Employee Related Expense     700  
Pro Forma Non-Recurring Expense, Legal Expenses     400  
Pro Forma Non-Recurring Expense, Discount Loan Provision     $ 1,400  
[1] Subsequent to the Bancshares Merger date, activity related to Bancshares contributed pre-tax revenues of $2.9 million and incurred pre-tax expenses of $1.2 million, resulting in $1.1 million total contribution to our net income. We incurred pre-tax non-recurring expenses totaling $1.9 million, including: $0.5 million in personnel related expenses, $0.4 million in data processing expenses, $0.5 million in legal, accounting and investment banker expenses, and $0.5 million in marketing and other expenses.
[2] The 2015 pro forma non-interest expense is adjusted to exclude $2.5 million of pre-tax non-recurring expenses incurred by Bancshares prior to the Bancshares Merger date attributed to the following: $0.7 million in employee related expenses, $0.4 million in legal expenses, and $1.4 million to discount a loan pursuant to a provision of the Bancshares Merger Agreement.