XML 57 R41.htm IDEA: XBRL DOCUMENT v3.10.0.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2018
Income Taxes  
Schedule of components of income tax expense (benefit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

December 31, 2018

    

December 31, 2017

    

December 31, 2016

Current federal

 

$

 -

 

$

(2,407)

 

$

399

Current state

 

 

84

 

 

 -

 

 

 -

Deferred federal

 

 

6,226

 

 

11,724

 

 

6,824

Deferred state

 

 

3,614

 

 

372

 

 

1,597

Expense due to enactment of federal tax reform

 

 

 -

 

 

9,475

 

 

 -

Total income tax expenses

 

$

9,924

 

$

19,164

 

$

8,820

 

Schedule of components of deferred tax assets and liabilities

 

 

 

 

 

 

 

 

    

December 31, 2018

    

December 31, 2017

Allowance for loan and lease losses

 

$

5,803

 

$

5,377

Deferred compensation

 

 

665

 

 

650

Amortization of core deposit intangible

 

 

 -

 

 

827

Goodwill amortization/impairment

 

 

4,698

 

 

6,087

Stock based compensation

 

 

1,377

 

 

866

Business combination adjustments

 

 

2,532

 

 

 -

OREO write-downs

 

 

2,337

 

 

2,385

Federal net operating loss (“NOL”) carryforward

 

 

2,199

 

 

7,240

State net operating loss (“NOL”) carryforward

 

 

4,034

 

 

7,020

Other assets

 

 

1,401

 

 

1,017

Total deferred tax assets

 

 

25,046

 

 

31,469

 

 

 

 

 

 

 

Accumulated depreciation on premises and equipment

 

 

(443)

 

 

(384)

Mortgage servicing rights

 

 

(2,210)

 

 

(2,086)

Amortization of core deposit intangible

 

 

(130)

 

 

 -

State tax benefits

 

 

(1,839)

 

 

(2,389)

Other liabilities

 

 

(741)

 

 

(545)

Total deferred tax liabilities

 

 

(5,363)

 

 

(5,404)

Net deferred tax asset before adjustments related to other comprehensive income

 

 

19,683

 

 

26,065

Tax effect of adjustments related to other comprehensive income (loss)

 

 

1,597

 

 

(709)

Net deferred tax asset

 

$

21,280

 

$

25,356

 

Schedule of components of provision for deferred income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

    

December 31, 2017

    

December 31, 2016

Provision for loan and lease losses

$

(426)

 

$

1,680

 

$

42

Deferred Compensation

 

(15)

 

 

85

 

 

(45)

Amortization of core deposit intangible

 

957

 

 

574

 

 

228

Stock based compensation

 

(511)

 

 

80

 

 

(132)

Business combination adjustments

 

927

 

 

 -

 

 

 -

OREO write-downs

 

48

 

 

2,725

 

 

1,807

Federal net operating loss carryforward

 

5,041

 

 

12,122

 

 

4,743

State net operating loss carryforward

 

2,986

 

 

715

 

 

1,011

Deferred tax credit

 

 -

 

 

2,058

 

 

(309)

Depreciation

 

59

 

 

(297)

 

 

80

Mortgage servicing rights

 

124

 

 

(674)

 

 

276

Goodwill amortization/impairment

 

1,389

 

 

4,040

 

 

1,496

State tax benefits

 

(550)

 

 

(1,738)

 

 

(559)

Other, net

 

(189)

 

 

201

 

 

(217)

Total deferred tax expense

$

9,840

 

$

21,571

 

$

8,421

 

Schedule of difference between effective tax rates from federal statutory rates

Effective tax rates differ from federal statutory rates applied to financial statement income for the years ended December 31 due to the following:

 

 

 

 

 

 

 

 

 

 

 

 

    

December 31, 2018

    

December 31, 2017

    

December 31, 2016

Tax at statutory federal income tax rate

 

$

9,227

 

$

11,817

 

$

8,577

Nontaxable interest income, net of disallowed interest deduction

 

 

(1,600)

 

 

(1,976)

 

 

(347)

BOLI income

 

 

(422)

 

 

(501)

 

 

(449)

State income taxes, net of federal benefit

 

 

2,927

 

 

1,775

 

 

1,148

Stock based compensation

 

 

(305)

 

 

 -

 

 

 -

Impact of Federal tax rate change

 

 

 -

 

 

9,475

 

 

 -

Impact of Illinois tax rate change

 

 

 -

 

 

(1,566)

 

 

 -

Other, net

 

 

97

 

 

140

 

 

(109)

Total tax at effective tax rate

 

$

9,924

 

$

19,164

 

$

8,820