XML 53 R36.htm IDEA: XBRL DOCUMENT v3.6.0.2
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2016
Income Tax Disclosure [Abstract]  
Schedule of income tax allocation

 

($ in thousands)  2016   2015   2014 
             
Allocated to net income  $14,624    14,126    13,535 
Allocated to stockholders’ equity, for unrealized holding gain/loss on
    debt and equity securities for financial reporting purposes
   (685)   (184)   518 
Allocated to stockholders’ equity, for tax benefit of pension liabilities   (36)   (1,716)   (2,103)
    Total income taxes  $13,903    12,226    11,950 

 

Schedule of components of Income tax expense

 

($ in thousands)  2016   2015   2014 
             
Current     - Federal  $12,827    9,149    1,316 
               - State   1,679    1,436    903 
Deferred   - Federal   16    3,205    10,104 
               - State   102    336    1,212 
     Total  $14,624    14,126    13,535 

 

Scheule of deferred tax assets and liabilities

 

($ in thousands)  2016   2015 
         
Deferred tax assets:          
     Allowance for loan losses  $8,758    10,020 
     Excess book over tax pension & SERP retirement plan cost   290    2,528 
     Deferred compensation   36    50 
     Federal & state net operating loss carryforwards   868    58 
     Accruals, book versus tax   2,287    2,130 
     Pension liability adjustments   1,852    1,816 
     Foreclosed real estate   610    571 
     Basis differences in assets acquired in FDIC transactions   2,539    1,384 
     Nonqualified stock options   545    554 
     Partnership investments   160    164 
     Unrealized gain on securities available for sale   1,138    453 
     All other   191    200 
        Gross deferred tax assets   19,274    19,928 
         Less: Valuation allowance   (43)   (67)
              Net deferred tax assets   19,231    19,861 
Deferred tax liabilities:          
     Loan fees   (1,548)   (1,451)
     Excess tax over book pension cost       (1,857)
     Depreciable basis of fixed assets   (954)   (1,313)
     Amortizable basis of intangible assets   (12,156)   (11,263)
     FHLB stock dividends   (409)   (416)
     All other   (12)   (12)
          Gross deferred tax liabilities   (15,079)   (16,312)
          Net deferred tax asset (liability) - included in other assets  $4,152    3,549 
           

 

Schedule of effective tax rate reconciliation

 

(In thousands)  2016   2015   2014 
             
Tax provision at statutory rate  $14,746    14,405    13,486 
Increase (decrease) in income taxes resulting from:               
   Tax-exempt interest income   (1,202)   (930)   (832)
   Low income housing tax credits   (192)   (191)   (179)
   Non-deductible interest expense   16    11    11 
   State income taxes, net of federal benefit   1,158    1,152    1,375 
   Change in valuation allowance   (24)   (58)   16 
   Other, net   122    (263)   (342)
     Total  $14,624    14,126    13,535