XML 33 R4.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated statements of income - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Interest income:      
Interest and fees on loans $ 105,865 $ 87,723 $ 75,138
Interest on securities      
Taxable 10,646 11,783 14,375
Tax-exempt 3,372 2,808 2,932
Other 611 468 444
Total interest income 120,494 102,782 92,889
Deposits      
Demand and savings accounts 5,413 4,733 4,241
Time deposits 1,929 1,559 2,483
Short-term borrowings 121 712 642
Long-term debt 2,081 1,906 2,147
Total interest expense 9,544 8,910 9,513
Net interest income 110,950 93,872 83,376
Provision for loan losses (1,479) (3,064) (2,716)
Net interest income after provision for loan losses 112,429 96,936 86,092
Noninterest income:      
Mortgage banking income 117,751 70,190 31,135
Service charges on deposit accounts 8,009 7,389 7,333
ATM and interchange fees 7,791 6,536 5,633
Investment services income 3,337 3,260 3,520
Bargain purchase gain   2,794  
Gain on sale of securities 4,407 1,844 2,000
Gain (loss) on sales or write-downs of foreclosed assets 1,282 (317) 132
(Loss) gain on other assets (103) (393) 19
Other income 2,211 1,077 1,030
Total noninterest income 144,685 92,380 50,802
Noninterest expenses:      
Salaries, commissions and employee benefits 113,992 84,214 63,863
Occupancy and equipment expense 12,611 10,777 9,421
Legal and professional fees 3,514 3,355 3,175
Data processing 4,181 2,053 2,430
Merger and conversion 3,268 3,543  
Amortization of core deposit intangibles 2,132 1,731 1,613
Amortization of mortgage servicing rights 8,321 2,601 397
Impairment of mortgage servicing rights 4,678 194 0
Loss on sale of mortgage servicing rights 4,447    
Regulatory fees and deposit insurance assessments 1,952 2,190 1,938
Software license and maintenance fees 2,874 1,986 1,416
Advertising 10,608 7,866 2,873
Other expense 22,212 17,982 15,037
Total noninterest expense 194,790 138,492 102,163
Income before income taxes 62,324 50,824 34,731
Income tax expense (Note 15) 21,733 2,968 2,269
Net income $ 40,591 $ 47,856 $ 32,462
Per share information:      
Basic 19,165,182 17,180,000 17,180,000
Fully diluted 19,312,174 17,180,000 17,180,000
Earnings per share      
Basic $ 2.12 $ 2.79 $ 1.89
Fully diluted $ 2.10 $ 2.79 $ 1.89
Unaudited pro forma (C Corporation basis) (Note 15):      
Income tax expense $ 22,902 $ 17,829 $ 12,375
Net income $ 39,422 $ 32,995 $ 22,356
Earnings per share      
Basic $ 2.06 $ 1.92 $ 1.30
Fully diluted $ 2.04 $ 1.92 $ 1.30