XML 17 R4.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Comprehensive Income - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
INTEREST INCOME      
Loans, including fees $ 263,093 $ 222,022 $ 204,467
Securities:      
Taxable 8,808 7,171 5,229
Tax-exempt 609 737 964
Federal funds sold 291 61 1
Interest-bearing deposits with banks 30,403 18,077 7,908
Total interest income 303,204 248,068 218,569
INTEREST EXPENSE      
Deposits 40,462 18,790 12,638
Short-term borrowings 95 17 7
Junior subordinated debentures 2,171 2,122 2,096
Total interest expense 42,728 20,929 14,741
Net interest income 260,476 227,139 203,828
Provision for loan losses 3,802 8,512 11,519
Net interest income after provision for loan losses 256,674 218,627 192,309
NONINTEREST INCOME      
Securities transactions (includes accumulated other comprehensive income reclassifications of $9, $(17) and $15, respectively) 47 4,060 (59)
Income from sales of loans 2,902 2,921 2,825
Insurance commissions 18,926 16,811 15,559
Cash management 13,123 11,155 10,616
Gain (loss) on sale of other assets 575 (60) 46
Other 5,950 5,629 5,182
Total noninterest income 125,199 118,070 107,032
NONINTEREST EXPENSE      
Salaries and employee benefits 139,547 125,149 119,662
Occupancy, net 13,491 12,591 12,313
Depreciation 10,537 9,603 10,114
Amortization of intangible assets 3,009 2,188 2,269
Data processing services 4,956 4,654 4,796
Net expense (income) from other real estate owned 239 421 (747)
Marketing and business promotion 8,028 7,389 7,236
Deposit insurance 2,427 2,261 2,904
Other 39,887 36,136 32,857
Total noninterest expense 222,121 200,392 191,404
Income before taxes 159,752 136,305 107,937
Income tax expense 33,938 49,866 37,263
Net income $ 125,814 $ 86,439 $ 70,674
NET INCOME PER COMMON SHARE      
Basic $ 3.85 $ 2.72 $ 2.27
Diluted $ 3.76 $ 2.65 $ 2.22
OTHER COMPREHENSIVE INCOME      
Unrealized losses on securities, net of tax of $139, $861 and $897, respectively $ (423) $ (2,431) $ (1,424)
Reclassification adjustment for (gains)/losses included in net income, net of tax of $2, $(7) and $6, respectively (7) 10 (9)
Other comprehensive loss, net of tax of $(64), $854 and $903, respectively (430) (2,421) (1,433)
Comprehensive income 125,384 84,018 69,241
Trust Revenue [Member]      
NONINTEREST INCOME      
Revenue 12,829 12,002 10,630
Service Charges on Deposits [Member]      
NONINTEREST INCOME      
Revenue $ 70,847 $ 65,552 $ 62,233