XML 41 R31.htm IDEA: XBRL DOCUMENT v3.10.0.1
Income Taxes (Tables)
6 Months Ended
Jun. 30, 2018
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,

 

 

 

2018

 

 

2017

 

Current

 

$

2,195

 

 

$

4,047

 

Deferred

 

 

5,599

 

 

 

2,527

 

Total

 

$

7,794

 

 

$

6,574

 

 

 

 

 

 

 

 

 

 

 

 

For the six months ended

 

 

 

 

 

 

 

June 30,

 

 

 

2018

 

 

2017

 

Current

 

$

2,195

 

 

$

4,047

 

Deferred

 

 

11,081

 

 

 

7,952

 

Total

 

$

13,276

 

 

$

11,999

 

 

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

 

Federal income tax expense differs from the statutory federal rates of 21% for the three and six months ended June 30, 2018 and 35% for the three and six months ended June 30, 2017 due to the following:

 

 

 

For the Three Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

 

 

2018

 

 

2017

 

Federal taxes calculated at statutory rate

 

$

6,270

 

 

 

21.0

%

 

$

6,234

 

 

 

35.0

%

Increase (decrease) resulting from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State taxes, net of federal benefit

 

 

1,543

 

 

 

5.2

%

 

 

741

 

 

 

4.2

%

Benefit of equity based compensation

 

 

(15

)

 

 

-0.1

%

 

 

20

 

 

 

0.1

%

Municipal interest income, net of interest disallowance

 

 

(207

)

 

 

-0.7

%

 

 

(376

)

 

 

-2.1

%

Bank owned life insurance

 

 

(13

)

 

 

0.0

%

 

 

(21

)

 

 

-0.1

%

Stock offering costs

 

 

141

 

 

 

0.5

%

 

 

 

 

 

0.0

%

Other

 

 

75

 

 

 

0.2

%

 

 

(24

)

 

 

-0.2

%

Income tax expense, as reported

 

$

7,794

 

 

 

26.1

%

 

$

6,574

 

 

 

36.9

%

 

 

 

For the Six Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

 

 

2018

 

 

2017

 

Federal taxes calculated at statutory rate

 

$

11,570

 

 

 

21.0

%

 

$

11,539

 

 

 

35.0

%

Increase (decrease) resulting from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State taxes, net of federal benefit

 

 

2,686

 

 

 

4.9

%

 

 

1,351

 

 

 

4.1

%

Benefit of equity based compensation

 

 

(751

)

 

 

-1.4

%

 

 

(175

)

 

 

-0.5

%

Municipal interest income, net of interest disallowance

 

 

(408

)

 

 

-0.7

%

 

 

(742

)

 

 

-2.3

%

Bank owned life insurance

 

 

(25

)

 

 

0.0

%

 

 

(42

)

 

 

-0.1

%

Stock offering costs

 

 

141

 

 

 

0.3

%

 

 

 

 

 

0.0

%

Other

 

 

63

 

 

 

0.0

%

 

 

68

 

 

 

0.2

%

Income tax expense, as reported

 

$

13,276

 

 

 

24.1

%

 

$

11,999

 

 

 

36.4

%

 

Schedule of Net Deferred Tax liability

The components of the net deferred tax liability at June 30, 2018 and December 31, 2017, are as follows:

 

 

June 30,

 

 

December 31,

 

 

 

2018

 

 

2017

 

Deferred tax assets:

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

6,865

 

 

$

6,264

 

Amortization of core deposit intangible

 

 

898

 

 

 

759

 

Deferred compensation

 

 

4,448

 

 

 

6,158

 

Unrealized loss on available-for-sale debt securities

 

 

4,563

 

 

 

988

 

Other

 

 

3,222

 

 

 

3,599

 

Subtotal

 

 

19,996

 

 

 

17,768

 

Deferred tax liabilities:

 

 

 

 

 

 

 

 

FHLB stock dividends

 

 

(550

)

 

 

(550

)

Depreciation

 

 

(4,322

)

 

 

(4,115

)

Cash flow hedges

 

 

(930

)

 

 

 

Mortgage servicing rights

 

 

(28,518

)

 

 

(19,830

)

Other

 

 

(5,969

)

 

 

(5,131

)

Subtotal

 

 

(40,289

)

 

 

(29,626

)

Net deferred tax liability

 

$

(20,293

)

 

$

(11,858

)