XML 89 R70.htm IDEA: XBRL DOCUMENT v3.10.0.1
Business Combinations - Pro Forma Income Statements (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]                      
Total interest income $ 47,534 $ 45,233 $ 44,754 $ 43,534 $ 34,798 $ 33,198 $ 31,237 $ 30,326 $ 181,055 $ 129,559 $ 116,991
Total interest expense 9,547 8,504 7,438 6,095 4,477 3,760 3,272 2,923 31,584 14,432 10,755
Net interest income 37,987 36,729 37,316 37,439 30,321 29,438 27,965 27,403 149,471 115,127 106,236
Net interest income after provision for loan and lease losses                 142,278 112,509 101,910
Total noninterest income 18,097 18,274 20,075 19,536 15,536 15,584 14,785 13,227 75,982 59,132 53,968
Total noninterest expenses 34,845 33,592 35,836 36,030 31,056 28,184 28,495 26,660 140,303 114,395 101,674
Income before income taxes 18,877 20,747 18,418 19,915 13,724 15,505 14,338 13,679 77,957 57,246 54,204
Income tax expense 1,746 4,066 3,723 4,630 19,924 4,766 4,905 4,635 14,165 34,230 18,168
Net income attributable to Bryn Mawr Bank Corporation $ 17,136 $ 16,682 $ 14,688 $ 15,286 $ (6,200) $ 10,739 $ 9,433 $ 9,044 $ 63,792 $ 23,016 $ 36,036
Weighted-average basic shares outstanding (in shares)                 20,234,792 17,150,125 16,859,623
Dilutive shares (in shares)                 155,375 248,798 168,499
Adjusted weighted-average diluted shares (in shares)                 20,390,167 17,398,923 17,028,122
Basic earnings per common share (in dollars per share) $ 0.85 $ 0.82 $ 0.73 $ 0.76 $ (0.35) $ 0.63 $ 0.56 $ 0.53 $ 3.15 $ 1.34 $ 2.14
Diluted earnings per common share (in dollars per share) $ 0.84 $ 0.82 $ 0.72 $ 0.75 $ (0.35) $ 0.62 $ 0.55 $ 0.53 $ 3.13 $ 1.32 $ 2.12
Pro Forma                      
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]                      
Total interest income                   $ 171,155 $ 157,276
Total interest expense                   20,065 17,086
Net interest income                   151,090 140,190
Provision for loan and lease losses                   3,454 5,568
Net interest income after provision for loan and lease losses                   147,636 134,622
Total noninterest income                   61,423 58,275
Total noninterest expenses                   140,756 124,261
Income before income taxes                   68,303 68,636
Income tax expense                   40,841 23,006
Net income attributable to Bryn Mawr Bank Corporation                   $ 27,462 $ 45,630
Weighted-average basic shares outstanding (in shares)                   20,248,879 19,958,377
Dilutive shares (in shares)                   257,591 168,499
Adjusted weighted-average diluted shares (in shares)                   20,506,470 20,126,876
Basic earnings per common share (in dollars per share)                   $ 1.36 $ 2.29
Diluted earnings per common share (in dollars per share)                   $ 1.34 $ 2.27