Table 19.1: Components of Income Tax Expense | |||||||||||
For the Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
($ in thousands) | |||||||||||
Current: | |||||||||||
Federal | $ | 8,707 | $ | 6,519 | $ | 2,903 | |||||
State | 869 | 488 | 249 | ||||||||
Total current tax expense (benefit) | $ | 9,576 | $ | 7,007 | $ | 3,152 | |||||
Deferred: | |||||||||||
Federal | $ | 881 | $ | (525 | ) | $ | 1,142 | ||||
State | (326 | ) | (13 | ) | 59 | ||||||
Total deferred tax expense (benefit) | $ | 555 | $ | (538 | ) | $ | 1,201 | ||||
Total income tax expense (benefit) | $ | 10,131 | $ | 6,469 | $ | 4,353 | |||||
Table 19.2: Components of Income Tax Expense (Benefit) | |||||||||||
For the Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
($ in thousands) | |||||||||||
Current tax expense (benefit) | $ | 9,576 | $ | 7,007 | $ | 3,152 | |||||
Deferred tax expense (benefit) | 555 | (538 | ) | 1,201 | |||||||
Tax expense (benefit) recorded in OCI | (1,383 | ) | (351 | ) | 1,061 | ||||||
Total income tax expense/(benefit) | $ | 8,748 | $ | 6,118 | $ | 5,414 | |||||
Table 19.3: Reconciliation of Income Tax Expense at Statutory Tax Rate to Actual Tax Expense | |||||||||||
For the Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
($ in thousands) | |||||||||||
Tax expense at statutory rate | $ | 9,848 | $ | 6,553 | $ | 4,684 | |||||
Increase (decrease) due to: | |||||||||||
State income tax, net of federal tax benefit | 353 | 305 | 97 | ||||||||
Deferred income tax expense rate change | 35 | (211 | ) | — | |||||||
Earnings on bank-owned life insurance | (126 | ) | (131 | ) | (124 | ) | |||||
Tax-exempt interest, net | (35 | ) | (26 | ) | (35 | ) | |||||
Tax credits | (90 | ) | — | — | |||||||
Nondeductible expenses | 89 | 20 | 16 | ||||||||
Stock option expense | 135 | 56 | 29 | ||||||||
Change in valuation allowance | (264 | ) | 64 | (432 | ) | ||||||
Other | 186 | (161 | ) | 118 | |||||||
Income tax expense | $ | 10,131 | $ | 6,469 | $ | 4,353 | |||||
Statutory tax rate | 35.0 | % | 35.0 | % | 34.0 | % | |||||
Effective tax rate | 36.0 | % | 34.5 | % | 31.6 | % | |||||
Table 19.4: Components of Deferred Tax Assets and Liabilities | |||||||
As of December 31, | |||||||
2016 | 2015 | ||||||
($ in thousands) | |||||||
Deferred tax assets: | |||||||
Net operating loss carry forwards | $ | 2,120 | $ | 2,987 | |||
Tax credit carry forwards | 251 | 251 | |||||
Unrealized losses on available-for-sale securities | 1,492 | 110 | |||||
Bad debts | 5,018 | 4,507 | |||||
Other real estate owned | 59 | — | |||||
Acquisition fair value adjustments | — | 435 | |||||
Nonaccrual loan interest | 321 | 651 | |||||
Compensation related | 1,614 | 971 | |||||
Deferred rent | 940 | 574 | |||||
Other | 209 | 80 | |||||
Valuation allowance | — | (264 | ) | ||||
Total deferred tax assets | 12,024 | 10,302 | |||||
Deferred tax liabilities: | |||||||
Deferred loan costs | (1,795 | ) | (1,446 | ) | |||
Acquisition fair value adjustments | (517 | ) | — | ||||
Depreciation | (653 | ) | (671 | ) | |||
Intangibles amortization | (115 | ) | (69 | ) | |||
Other | — | — | |||||
Total deferred tax liabilities | (3,080 | ) | (2,186 | ) | |||
Net deferred tax assets | $ | 8,944 | $ | 8,116 | |||