As Reported Financials

Source Document Currency Code (in thousands) 2013 Y 12/31/2015 USD 2014 Y 12/31/2016 USD 2015 Y 12/31/2016 USD 2016 Y 12/31/2016 USD 2017 Q3 YTD 9/30/2017 USD
Source Document Currency Code 2013 Y 12/31/2015 USD 2014 Y 12/31/2016 USD 2015 Y 12/31/2016 USD 2016 Y 12/31/2016 USD 2017 Q3 YTD 9/30/2017 USD

Interest income

Loans, including fees 37,575 36,629 35,853 38,537 32,102

AFS securities

Taxable 7,228 8,092 9,053 8,746 6,452
Nontaxable 5,132 5,911 5,996 5,715 4,234
Federal funds sold and other 483 516 600 668 547
Total interest income 50,418 51,148 51,502 53,666 43,335

Interest expense

Deposits 7,140 6,295 5,850 5,836 4,870
Borrowings 3,881 3,675 4,313 5,029 4,189
Total interest expense 11,021 9,970 10,163 10,865 9,059
Net interest income 39,397 41,178 41,339 42,801 34,276
Provision for loan losses 1,111 (668) (2,771) (135) 85
Net interest income after provision for loan losses 38,286 41,846 44,110 42,936 34,191

Noninterest income

Service charges and fees 5,682 5,411 5,437 5,230 4,370
Net gain on sale of mortgage loans 962 514 573 651 507
Earnings on corporate owned life insurance policies 732 751 771 761 537
Net gains on sale of AFS securities 171 97 163 245 142
Other 2,628 2,552 3,415 4,221 2,546
Total noninterest income 10,175 9,325 10,359 11,108 8,102

Noninterest expenses

Compensation and benefits 17,807 18,502 19,069 19,482 15,869
Furniture and equipment 4,945 5,337 5,886 6,162 4,073
Occupancy 2,653 2,979 3,037 3,227 2,461
Other 8,350 8,285 8,059 9,026 7,194
Total noninterest expenses 33,755 35,103 36,051 37,897 29,597
Income before federal income tax expense 14,706 16,068 18,418 16,147 12,696
Federal income tax expense 2,196 2,344 3,288 2,348 2,180
NET INCOME 12,510 13,724 15,130 13,799 10,516

Earnings per common share

Basic 1.63 1.77 1.95 1.77 1.34
Diluted 1.59 1.74 1.90 1.73 1.31
Cash dividends per common share 0.84 0.89 0.94 0.98 0.76

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

Net income 12,510 13,724 15,130 13,799 10,516

Unrealized gains (losses) on AFS securities

Unrealized gains (losses) on AFS securities arising during the period (18,971) 11,290 310 (5,865) 4,151
Reclassification adjustment for net realized (gains) losses included in net income (171) (97) (163) (245) (142)
Reclassification adjustment for impairment loss included in net income NA 0 0 770 NA
Comprehensive income (loss) before income tax (expense) benefit (19,142) 11,193 147 (5,340) NA
Tax effect - Unrealized gains (losses) on AFS securities arising during the period 6,257 (3,684) 87 1,834 (1,158)
Unrealized gains (losses) on AFS securities, net of tax (12,885) 7,509 234 (3,506) 2,851
Unrealized gains (losses) on derivative instruments arising during the period NA 0 0 248 (33)
Tax effect - Unrealized gains (losses) on derivative instruments arising during the period NA 0 0 (84) 11
Unrealized gains (losses) on derivative instruments, net of tax NA NA NA NA (22)
Comprehensive income 1,162 19,559 15,857 10,800 13,345

Change in unrecognized pension cost on defined benefit pension plan

Change in unrecognized pension cost arising during the period 2,120 (2,836) 255 282 NA
Reclassification adjustment for net periodic benefit cost included in net income 208 300 492 238 NA
Net change in unrecognized pension cost 2,328 (2,536) 747 520 NA
Tax effect (791) 862 (254) (177) NA
Change in unrealized pension cost, net of tax 1,537 (1,674) 493 343 NA
Other comprehensive income, net of tax (11,348) 5,835 727 (2,999) 2,829
Data shown on this page is extracted directly from the company’s documents. S&P makes every effort to line up fields, captions and headers that represent the same data over time, despite variations in how the company may report these items in different documents. In certain instances the variation in the company’s presentation over time may be too significant, potentially resulting in repeating and/or disordered items. Despite possible issues with the presentation, S&P, as always, stands by its commitment to the quality of the data.