XML 53 R28.htm IDEA: XBRL DOCUMENT v3.20.1
EARNINGS PER SHARE
12 Months Ended
Dec. 31, 2019
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)

    

2019

    

2018

    

2017

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

91,699

 

$

77,852

 

$

45,632

 

Dividends declared on Common Stock:

 

 

 

 

 

 

 

 

 

 

Class A Shares

 

 

(19,771)

 

 

(18,076)

 

 

(16,158)

 

Class B Shares

 

 

(2,121)

 

 

(1,955)

 

 

(1,773)

 

Undistributed net income for basic earnings per share

 

 

69,807

 

 

57,821

 

 

27,701

 

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

 

 

(118)

 

 

(102)

 

 

(75)

 

Undistributed net income for diluted earnings per share

 

$

69,689

 

$

57,719

 

$

27,626

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

Class A Shares

 

 

18,813

 

 

18,736

 

 

18,678

 

Class B Shares

 

 

2,210

 

 

2,224

 

 

2,243

 

Effect of dilutive securities on Class A Shares outstanding

 

 

112

 

 

105

 

 

86

 

Weighted average shares outstanding including dilutive securities

 

 

21,135

 

 

21,065

 

 

21,007

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

Class A Common Stock:

 

 

 

 

 

 

 

 

 

 

Per share dividends distributed

 

$

1.06

 

$

0.97

 

$

0.87

 

Undistributed earnings per share*

 

 

3.35

 

 

2.79

 

 

1.34

 

Total basic earnings per share - Class A Common Stock

 

$

4.41

 

$

3.76

 

$

2.21

 

 

 

 

 

 

 

 

 

 

 

 

Class B Common Stock:

 

 

 

 

 

 

 

 

 

 

Per share dividends distributed

 

$

0.96

 

$

0.88

 

$

0.79

 

Undistributed earnings per share*

 

 

3.05

 

 

2.53

 

 

1.22

 

Total basic earnings per share - Class B Common Stock

 

$

4.01

 

$

3.41

 

$

2.01

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

Class A Common Stock:

 

 

 

 

 

 

 

 

 

 

Per share dividends distributed

 

$

1.06

 

$

0.97

 

$

0.87

 

Undistributed earnings per share*

 

 

3.33

 

 

2.77

 

 

1.33

 

Total diluted earnings per share - Class A Common Stock

 

$

4.39

 

$

3.74

 

$

2.20

 

 

 

 

 

 

 

 

 

 

 

 

Class B Common Stock:

 

 

 

 

 

 

 

 

 

 

Per share dividends distributed

 

$

0.96

 

$

0.88

 

$

0.79

 

Undistributed earnings per share*

 

 

3.03

 

 

2.52

 

 

1.21

 

Total diluted earnings per share - Class B Common Stock

 

$

3.99

 

$

3.40

 

$

2.00

 

*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:

 

 

 

 

 

 

 

 

 

December 31,

 

2019

    

2018

    

2017

 

 

 

 

 

 

 

 

 

Antidilutive stock options

 

154,750

 

165,000

 

4,500

 

Average antidilutive stock options

 

151,260

 

47,712

 

2,375