XML 40 R29.htm IDEA: XBRL DOCUMENT v3.7.0.1
Income Taxes (Tables)
6 Months Ended
Jun. 30, 2017
Income Tax Disclosure [Abstract]  
Schedule of Allocation of Federal and State Income Taxes between Current and Deferred Portions

Allocation of federal and state income taxes between current and deferred portions is as follows:

 

 

 

For the three months ended

 

 

 

June 30,

 

 

 

2017

 

 

2016

 

Current

 

$

4,047

 

 

$

1,036

 

Deferred

 

 

2,527

 

 

 

97

 

Total

 

$

6,574

 

 

$

1,133

 

 

 

 

 

 

 

 

 

 

 

 

For the six months ended

 

 

 

 

 

 

 

June 30,

 

 

 

2017

 

 

2016

 

Current

 

$

4,047

 

 

$

1,128

 

Deferred

 

 

7,952

 

 

 

1,046

 

Total

 

$

11,999

 

 

$

2,174

 

 

Schedule of Differences in Federal Income Tax Expense and State Tax Expense from Statutory Federal and State Rates

Federal income tax expense for the three and six months ended June 30, 2017 and 2016 differs from the statutory federal rate of 35% due to the following:

 

 

For the three months ended

 

 

 

June 30,

 

 

 

2017

 

 

2016

 

Federal taxes calculated at statutory rate

 

$

6,234

 

 

$

 

Increase (decrease) resulting from:

 

 

 

 

 

 

 

 

State taxes, net of federal benefit

 

 

741

 

 

 

1,082

 

Benefit of equity based compensation

 

 

(1

)

 

 

 

Other

 

 

(400

)

 

 

51

 

Income tax expense, as reported

 

$

6,574

 

 

$

1,133

 

 

 

 

 

 

 

 

 

 

 

 

For the six months ended

 

 

 

 

 

 

 

June 30,

 

 

 

2017

 

 

2016

 

Federal taxes calculated at statutory rate

 

$

11,539

 

 

$

 

Increase (decrease) resulting from:

 

 

 

 

 

 

 

 

State taxes, net of federal benefit

 

 

1,351

 

 

 

2,083

 

Benefit of equity based compensation

 

 

(196

)

 

 

 

Other

 

 

(695

)

 

 

91

 

Income tax expense, as reported

 

$

11,999

 

 

$

2,174

 

 

Schedule of Net Deferred Tax liability

The components of the net deferred tax liability at June 30, 2017 and December 31, 2016, are as follows:

 

 

 

June 30,

 

 

December 31,

 

 

 

2017

 

 

2016

 

Deferred tax assets:

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

9,103

 

 

$

8,516

 

Amortization of core deposit intangible

 

 

962

 

 

 

996

 

Compensation related

 

 

5,648

 

 

 

7,552

 

Unrealized loss on securities

 

 

1,066

 

 

 

2,462

 

Other

 

 

2,279

 

 

 

2,430

 

Subtotal

 

 

19,058

 

 

 

21,956

 

Deferred tax liabilities:

 

 

 

 

 

 

 

 

FHLB stock dividends

 

 

(827

)

 

 

(827

)

Depreciation

 

 

(6,449

)

 

 

(6,548

)

Mortgage servicing rights

 

 

(18,979

)

 

 

(12,558

)

Other

 

 

(6,331

)

 

 

(6,203

)

Subtotal

 

 

(32,586

)

 

 

(26,136

)

Net deferred tax liability

 

$

(13,528

)

 

$

(4,180

)