XML 57 R4.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Consolidated Statements of Comprehensive Income - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
INTEREST INCOME      
Loans, including fees $ 291,519 $ 263,093 $ 222,022
Securities:      
Taxable 13,308 8,808 7,171
Tax-exempt 458 609 737
Federal funds sold 4 291 61
Interest-bearing deposits with banks 31,368 30,403 18,077
Total interest income 336,657 303,204 248,068
INTEREST EXPENSE      
Deposits 52,738 40,462 18,790
Short-term borrowings 32 95 17
Junior subordinated debentures 1,966 2,171 2,122
Total interest expense 54,736 42,728 20,929
Net interest income 281,921 260,476 227,139
Provision for loan losses 8,287 3,802 8,512
Net interest income after provision for loan losses 273,634 256,674 218,627
NONINTEREST INCOME      
Securities transactions (includes accumulated other comprehensive income reclassifications of $0, $9 and $(17), respectively) 812 47 4,060
Income from sales of loans 3,619 2,902 2,921
Insurance commissions 20,296 18,926 16,811
Cash management 16,866 13,123 11,155
(Loss)/gain on sale of other assets (39) 575 (60)
Other 5,495 5,950 5,629
Total noninterest income 137,229 125,199 118,070
NONINTEREST EXPENSE      
Salaries and employee benefits 153,024 139,547 125,149
Occupancy, net 12,704 13,491 12,591
Depreciation 12,623 10,537 9,603
Amortization of intangible assets 3,366 3,009 2,188
Data processing services 5,843 4,956 4,654
Net (income) expense from other real estate owned (785) 239 421
Marketing and business promotion 8,554 8,028 7,389
Deposit insurance 1,143 2,427 2,261
Other 44,829 39,887 36,136
Total noninterest expense 241,301 222,121 200,392
Income before taxes 169,562 159,752 136,305
Income tax expense 34,683 33,938 49,866
Net income $ 134,879 $ 125,814 $ 86,439
NET INCOME PER COMMON SHARE      
Basic $ 4.13 $ 3.85 $ 2.72
Diluted $ 4.05 $ 3.76 $ 2.65
OTHER COMPREHENSIVE GAIN/(LOSS)      
Unrealized gains/(losses) on securities, net of tax of $(1,918), $139 and $861, respectively $ 5,593 $ (423) $ (2,431)
Reclassification adjustment for (gains)/losses included in net income, net of tax of $0, $2 and $(7), respectively   (7) 10
Other comprehensive gain/(loss), net of tax of $(1,918), $141 and $854, respectively 5,593 (430) (2,421)
Comprehensive income 140,472 125,384 84,018
Trust Revenue [Member]      
NONINTEREST INCOME      
Revenue 13,599 12,829 12,002
Service Charges on Deposits [Member]      
NONINTEREST INCOME      
Revenue $ 76,581 $ 70,847 $ 65,552