XML 18 R4.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Comprehensive Income - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
INTEREST INCOME      
Loans, including fees $ 204,467 $ 190,292 $ 182,972
Securities:      
Taxable 5,229 5,492 5,727
Tax-exempt 964 982 1,061
Federal funds sold 1 14 2
Interest-bearing deposits with banks 7,908 4,265 4,391
Total interest income 218,569 201,045 194,153
INTEREST EXPENSE      
Deposits 12,638 10,251 10,795
Short-term borrowings 7 4 16
Long-term borrowings   32 25
Junior subordinated debentures 2,096 1,966 1,966
Total interest expense 14,741 12,253 12,802
Net interest income 203,828 188,792 181,351
Provision for loan losses 11,519 7,675 3,072
Net interest income after provision for loan losses 192,309 181,117 178,279
NONINTEREST INCOME      
Trust revenue 10,630 9,091 9,180
Service charges on deposits 62,233 57,651 56,389
Securities transactions (includes accumulated other comprehensive income reclassifications of $15, $3,814 and $533, respectively) (59) 9,269 1,641
Income from sales of loans 2,825 1,968 1,813
Insurance commissions 15,559 14,791 14,642
Cash management 10,616 7,510 6,741
Gain on sale of other assets 46 79 335
Other 5,182 5,449 5,672
Total noninterest income 107,032 105,808 96,413
NONINTEREST EXPENSE      
Salaries and employee benefits 119,662 113,083 108,640
Occupancy, net 12,313 11,512 11,610
Depreciation 10,114 9,966 9,595
Amortization of intangible assets 2,269 1,935 1,754
Data processing services 4,796 4,579 4,689
Net (income) expense from other real estate owned (747) 324 511
Marketing and business promotion 7,236 6,986 7,024
Deposit insurance 2,904 3,358 3,291
Other 32,857 33,972 36,407
Total noninterest expense 191,404 185,715 183,521
Income before taxes 107,937 101,210 91,171
Income tax expense 37,263 35,040 27,284
Net income $ 70,674 $ 66,170 $ 63,887
NET INCOME PER COMMON SHARE      
Basic $ 4.53 $ 4.25 $ 4.14
Diluted $ 4.44 $ 4.17 $ 4.04
OTHER COMPREHENSIVE INCOME      
Reclassification adjustment for gains included in net income, net of tax of $6, $1,475 and $206, respectively $ (9) $ (2,339) $ (327)
Unrealized (losses) gains on securities, net of tax of $897, $207 and $(747), respectively (1,424) (327) 613
Other comprehensive (loss) gain, net of tax of $903, $1,682 and $(541), respectively (1,433) (2,666) 286
Comprehensive income $ 69,241 $ 63,504 $ 64,173