XML 65 R54.htm IDEA: XBRL DOCUMENT v3.10.0.1
Business Combinations - Pro Forma Income Statements (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Total interest income $ 45,233 $ 33,198 $ 133,521 $ 94,761
Total interest expense 8,504 3,760 22,037 9,955
Net interest income 36,729 29,438 111,484 84,806
Net interest income after provision for loan and lease losses 36,065 28,105 106,653 83,265
Total noninterest income 18,274 15,584 57,885 43,596
Total non-interest expense 33,592 28,184 105,458 83,339
Income before income taxes 20,747 15,505 59,080 43,522
Income tax expense 4,066 4,766 12,419 14,306
Net income attributable to Bryn Mawr Bank Corporation $ 16,682 $ 10,739 $ 46,656 $ 29,216
Weighted-average basic shares outstanding (in shares) 20,270,706 17,023,046 20,237,757 16,987,499
Dilutive shares 167,670 230,936 206,318 254,728
Denominator for diluted earnings per share – adjusted weighted average shares outstanding 20,438,376 17,253,982 20,444,075 17,242,227
Basic earnings per share (in dollars per share) $ 0.82 $ 0.63 $ 2.31 $ 1.72
Diluted earnings per share (in dollars per share) $ 0.82 $ 0.62 $ 2.28 $ 1.69
Pro Forma        
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]        
Total interest income   $ 43,412   $ 126,976
Total interest expense   5,480   15,013
Net interest income   37,932   111,963
Provision for loan and lease losses   1,492   2,054
Net interest income after provision for loan and lease losses   36,440   109,909
Total noninterest income   16,015   45,481
Total non-interest expense   33,364   99,699
Income before income taxes   19,091   55,691
Income tax expense   5,843   18,306
Net income attributable to Bryn Mawr Bank Corporation   $ 13,248   $ 37,385
Weighted-average basic shares outstanding (in shares)   20,121,800   20,086,253
Dilutive shares   261,935   284,294
Denominator for diluted earnings per share – adjusted weighted average shares outstanding   20,383,735   20,370,547
Basic earnings per share (in dollars per share)   $ 0.66   $ 1.86
Diluted earnings per share (in dollars per share)   $ 0.65   $ 1.84