A reconciliation of the component parts of earnings per share for 2012, 2011 and 2010 follows:

(dollars in thousands, except per share data)

	2012		2011
For the year ended December 31:
Net income	$	37,534	$	33,087
Less: Net income allocated to participating securities		43		5
Net income allocated to common shareholders	$	37,491	$	33,082
Basic EPS:
Distributed earnings allocated to common stock	$	24,607	$	22,389
Undistributed earnings allocated to common stock		12,884		10,693
Net income allocated to common shareholders	$	37,491	$	33,082
Weighted average common shares outstanding including participating securities		93,739		85,086
Less: Participating securities		106		14
Weighted average common shares		93,633		85,072

Basic EPS		0.400		0.389

Diluted EPS:
Net income allocated to common shareholders	$	37,491	$	33,082
Weighted average common shares for basic EPS		93,633		85,072
Effect of Dilutive Securities:
Stock Options		4		-
Weighted average common shares including potential dilutive shares		93,637		85,072

Diluted EPS		0.400		0.389

			Weighted
			Average Shares		Per Share
	Income		Outstanding		Amounts
For the year ended December 31, 2010:
Basic EPS:
Income available to common shareholders	$	29,321		76,935	$	0.381
Effect of Dilutive Securities:
Stock Options		-		-		-
Diluted EPS	$	29,321		76,935	$	0.381