XML 53 R27.htm IDEA: XBRL DOCUMENT v3.8.0.1
EARNINGS PER SHARE
12 Months Ended
Dec. 31, 2017
EARNINGS PER SHARE  
EARNINGS PER SHARE

20.EARNINGS PER SHARE

 

The Company calculates earnings per share under the two-class method. Under the two-class method, earnings available to common shareholders for the period are allocated between Class A Common Stock and Class B Common Stock according to dividends declared (or accumulated) and participation rights in undistributed earnings. The difference in earnings per share between the two classes of common stock results from the 10% per share cash dividend premium paid on Class A Common Stock over that paid on Class B Common Stock. See Footnote 14, “Stockholders’ Equity and Regulatory Capital Matters” of this section of the filing.

 

A reconciliation of the combined Class A and Class B Common Stock numerators and denominators of the earnings per share and diluted earnings per share computations is presented below:

 

 

 

 

 

 

 

 

 

 

 

 

Years Ended December 31, (in thousands, except per share data)

    

2017

    

2016

    

2015

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

45,632

 

$

45,903

 

$

35,166

 

Dividends declared on Common Stock:

 

 

 

 

 

 

 

 

 

 

Class A Shares

 

 

(16,158)

 

 

(15,359)

 

 

(14,531)

 

Class B Shares

 

 

(1,773)

 

 

(1,685)

 

 

(1,594)

 

Undistributed net income for basic earnings per share

 

 

27,701

 

 

28,859

 

 

19,041

 

Weighted average potential dividends on Class A shares upon exercise of dilutive options

 

 

(75)

 

 

(10)

 

 

(63)

 

Undistributed net income for diluted earnings per share

 

$

27,626

 

$

28,849

 

$

18,978

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

Class A Shares

 

 

18,678

 

 

18,697

 

 

18,616

 

Class B Shares

 

 

2,243

 

 

2,245

 

 

2,245

 

Effect of dilutive securities on Class A Shares outstanding

 

 

86

 

 

12

 

 

81

 

Weighted average shares outstanding including dilutive securities

 

 

21,007

 

 

20,954

 

 

20,942

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

Class A Common Stock:

 

 

 

 

 

 

 

 

 

 

Per share dividends distributed

 

$

0.87

 

$

0.83

 

$

0.78

 

Undistributed earnings per share*

 

 

1.34

 

 

1.39

 

 

0.92

 

Total basic earnings per share - Class A Common Stock

 

$

2.21

 

$

2.22

 

$

1.70

 

 

 

 

 

 

 

 

 

 

 

 

Class B Common Stock

 

 

 

 

 

 

 

 

 

 

Per share dividends distributed

 

$

0.79

 

$

0.75

 

$

0.71

 

Undistributed earnings per share*

 

 

1.22

 

 

1.27

 

 

0.84

 

Total basic earnings per share - Class B Common Stock

 

$

2.01

 

$

2.02

 

$

1.55

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

Class A Common Stock:

 

 

 

 

 

 

 

 

 

 

Per share dividends distributed

 

$

0.87

 

$

0.83

 

$

0.78

 

Undistributed earnings per share*

 

 

1.33

 

 

1.39

 

 

0.92

 

Total diluted earnings per share - Class A Common Stock

 

$

2.20

 

$

2.22

 

$

1.70

 

 

 

 

 

 

 

 

 

 

 

 

Class B Common Stock:

 

 

 

 

 

 

 

 

 

 

Per share dividends distributed

 

$

0.79

 

$

0.75

 

$

0.71

 

Undistributed earnings per share*

 

 

1.21

 

 

1.26

 

 

0.83

 

Total diluted earnings per share - Class B Common Stock

 

$

2.00

 

$

2.01

 

$

1.54

 

*To arrive at undistributed earnings per share, undistributed net income is first pro rated between Class A and Class B Common Shares, with Class A Common Shares receiving a 10% premium.  The resulting pro-rated, undistributed net income for each class is then divided by the weighted average shares for each class. 

 

Stock options excluded from the detailed earnings per share calculation because their impact was antidilutive are as follows:

 

 

 

 

 

 

 

 

 

 

 

2017

    

2016

    

2015

 

 

 

 

 

 

 

 

 

Antidilutive stock options

 

4,500

 

5,000

 

318,400

 

Average antidilutive stock options

 

2,375

 

3,125

 

216,621