A reconciliation of the component parts of earnings per share for 2013, 2012 and 2011 follows:

(dollars in thousands, except per share data)

	2013		2012		2011

For the years ended December 31:
Net income	$	39,812		37,534		33,087

Less: Net income allocated to participating securities		45		43		5

Net income allocated to common shareholders	$	39,767		37,491		33,082
Basic EPS:

Distributed earnings allocated to common stock	$	24,745		24,607		22,389

Undistributed earnings allocated to common stock		15,022		12,884		10,693

Net income allocated to common shareholders	$	39,767		37,491		33,082


Weighted average common shares outstanding including participating securities		94,266		93,739		85,086
Less: Participating securities		106		106		14
Weighted average common shares		94,160		93,633		85,072

Basic EPS	$	0.422		0.400		0.389

Diluted EPS:

Net income allocated to common shareholders	$	39,767		37,491		33,082

Weighted average common shares for basic EPS		94,160		93,633		85,072
Effect of Dilutive Securities:
Stock Options		46		4		-

Weighted average common shares including potential dilutive shares		94,206		93,637		85,072

Diluted EPS	$	0.422		0.400		0.389