XML 51 R36.htm IDEA: XBRL DOCUMENT v3.3.1.900
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2015
Income Taxes [Abstract]  
Schedule of income tax allocation

($ in thousands)

 

2015

 

 

2014 

 

 

2013

 

                   

Allocated to net income

  $ 14,126   13,535   12,081

Allocated to stockholders' equity, for unrealized holding gain/loss on debt and equity securities for financial reporting purposes

  (184 )   518
  (2,072 )

Allocated to stockholders' equity, for tax benefit of pension liabilities

  (1,716 )   (2,103 )   3,399

    Total income taxes

  $ 12,226   11,950   13,408
Schedule of components of Income tax expense

($ in thousands)

 

2015

 

 

2014 

 

 

2013 

 

                     

Current

- Federal

  $ 9,149   1,316   9,812

 

- State

  1,436   903
  (467 )

Deferred 

- Federal

  3,205   10,104   168

 

- State

  336   1,212   2,568

 Total

  $ 14,126       13,535       12,081  
Scheule of deferred tax assets and liabilities

($ in thousands)

 

2015

 

2014 

 

         

Deferred tax assets:

         

     Allowance for loan losses

  $ 10,020
14,558

     Excess book over tax SERP retirement plan cost

  2,528   2,566

     Deferred compensation

  50   78

     Federal & state net operating loss carryforwards

  58   1,066

     Accruals, book versus tax

  2,130   1,779

     Pension liability adjustments

1,816 100

     Foreclosed real estate

571 1,222

     Basis differences in assets acquired in FDIC transactions

    1,384        

     Nonqualified stock options

  554   521

     Partnership investments

  164   219

     Unrealized gain on securities available for sale

  453   270

     All other

  200   212

        Gross deferred tax assets

  19,928   22,591

         Less: Valuation allowance

  (67 )   (125 )

              Net deferred tax assets

  19,861   22,466

Deferred tax liabilities:

   

     Loan fees

  (1,451 )   (1,413 )

     Excess tax over book pension cost

  (1,857 )   (1,316 )

     Depreciable basis of fixed assets

  (1,313 )   (1,197 )

     Amortizable basis of intangible assets

  (11,263 )   (10,582 )

     FHLB stock dividends

  (416 )   (422 )

     Basis differences in assets acquired in FDIC transactions

 
  (2,322 )

     All other

  (12 )   (23 )

        Gross deferred tax liabilities

  (16,312 )   (17,275 )

        Net deferred tax asset (liability) - included in other assets

  $ 3,549  
5,191
Schedule of effective tax rate reconciliation

($ in thousands)

 

2015

 

 

2014

 

 

2013 

 

                     

Tax provision at statutory rate

  $ 14,405  
13,486  
11,473

Increase (decrease) in income taxes resulting from:

     

   Tax-exempt interest income

  (930 )   (832 )   (818 )

   Low income housing tax credits

  (191 )   (179 )   (150 )

   Non-deductible interest expense

  11   11   15

   State income taxes, net of federal benefit

  1,152   1,375   1,366

   Change in valuation allowance

  (58 )   16
  (3 )

   Other, net

  (263 )   (342 )   198

     Total

  $ 14,126  
13,535  
12,081