IBERIABANK Corp IBKC Income Statement

Iberiabank corp (IBKC)

Income statement / TTM

Mar'20	Dec'19	Sep'19	Jun'19	Mar'19	Dec'18	Sep'18	Jun'18	Mar'18	Dec'17	Sep'17	Jun'17	Mar'17	Dec'16	Sep'16	Jun'16	Mar'16	Dec'15	Sep'15	Jun'15	Mar'15	Dec'14	Sep'14	Jun'14	Mar'14	Dec'13	Sep'13	Jun'13	Mar'13	Dec'12	Sep'12	Jun'12	Mar'12	Dec'11	Sep'11	Jun'11	Mar'11	Dec'10	Sep'10	Jun'10	Mar'10
Interest and dividend income
Loans and leases, including fees
1,147,786	1,160,919	1,173,347	1,159,682	1,133,472	1,086,662	1,029,487	963,250	872,040	802,947	730,822	681,718	668,021	663,036	660,869	653,000	640,766	606,966	580,102	565,659	535,743	526,706	520,637	495,200	487,023	488,936	490,075	503,437	513,069	513,936	509,807	476,200	452,395	436,172	401,333	391,175	378,460	353,228	0	0	0
Mortgage loans held for sale, including fees
7,334	6,710	5,299	4,400	3,648	3,748	4,278	4,450	4,862	4,679	4,967	5,532	6,134	6,564	6,447	6,520	6,050	6,164	5,942	5,689	5,783	5,153	5,096	4,791	4,668	5,108	5,536	5,713	5,594	5,318	4,805	4,259	3,670	3,479	3,223	3,802	4,207	3,945	0	0	0
Taxable securities
106,993	117,428	121,540	120,770	115,725	107,137	104,240	101,194	94,823	87,359	75,743	63,718	56,466	52,150	52,058	52,200	50,136	47,380	44,310	41,678	40,240	38,815	37,730	36,015	33,824	31,562	29,389	29,685	31,457	33,890	36,565	39,831	42,867	44,760	45,848	46,132	45,045	44,936	0	0	0
Tax-exempt securities
8,070	8,358	8,879	9,510	10,077	10,634	10,687	10,186	9,538	8,835	8,199	7,793	7,403	7,004	6,781	6,554	6,144	5,785	5,473	5,369	5,617	5,862	6,086	6,293	6,462	6,668	6,868	7,028	7,214	7,375	7,496	7,599	6,946	5,956	5,197	4,385	4,269	4,471	0	0	0
Other
16,670	16,593	16,360	14,952	14,248	13,448	12,444	11,961	10,530	9,963	8,693	7,130	6,149	4,208	3,603	3,722	3,986	4,063	3,891	3,559	3,151	2,896	2,617	2,341	2,447	2,772	2,924	2,981	2,970	2,781	2,702	2,615	2,302	2,046	2,093	2,475	2,903	2,815	0	0	0
Amortization of FDIC loss share receivable
-	-	-	-	-	-	-	-	-	-	-	-	-	16,023	16,973	18,638	21,873	23,500	32,235	51,755	61,366	74,617	90,535	88,290	89,411	97,849	96,908	107,521	117,875	118,100	199,611	168,725	121,926	72,086	-20,198	-27,825	-10,651	13,024	0	0	0
Total interest and dividend income
1,286,853	1,310,008	1,325,425	1,309,314	1,277,170	1,221,629	1,161,136	1,091,041	991,793	913,783	824,885	758,417	732,536	716,939	712,785	703,358	685,209	646,858	607,483	570,199	529,168	504,815	481,631	456,350	445,013	437,197	437,884	441,323	442,429	445,200	442,221	442,236	430,080	420,327	406,243	394,095	398,185	396,371	0	0	0
Interest expense
NOW and MMDA
-	-	-	-	-	-	-	-	-	-	48,828	41,035	36,138	32,396	30,324	30,452	29,742	27,226	24,540	21,618	19,141	18,483	17,825	17,220	17,711	18,933	20,455	21,877	23,196	23,936	24,332	26,074	27,725	28,914	0	0	0	-	-	-	-
Savings
-	-	-	-	-	-	-	-	-	-	1,377	1,275	1,243	1,145	1,033	951	877	740	615	486	346	325	305	288	279	309	354	437	518	573	596	610	628	656	0	0	0	-	-	-	-
Time deposits
-	-	-	-	-	-	-	-	-	-	19,765	18,591	18,324	18,040	17,983	18,430	19,080	19,137	18,682	17,626	15,756	14,282	13,575	13,604	14,887	16,604	18,138	19,656	21,843	24,855	28,996	33,416	37,226	40,984	0	0	0	-	-	-	-
Deposits
270,668	267,227	249,002	222,650	192,943	160,952	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0
Short-term borrowings
10,289	15,739	18,897	19,744	17,874	14,682	13,479	12,904	9,804	7,557	5,208	1,809	2,244	2,452	1,998	1,361	919	797	1,042	1,332	1,485	1,364	1,145	843	591	490	510	603	649	650	660	617	591	577	614	693	748	814	0	0	0
Long-term debt
36,392	37,396	37,349	36,851	35,510	32,747	30,261	25,684	21,053	17,547	14,698	14,164	13,934	13,668	12,714	11,731	11,234	11,200	11,327	11,226	10,933	10,250	9,910	9,823	9,764	10,617	11,631	12,680	13,463	13,436	13,304	12,941	12,539	10,938	10,917	12,653	14,630	18,173	0	0	0
Total interest expense
317,349	320,362	305,248	279,245	246,327	208,381	177,407	149,654	122,876	104,937	89,876	76,874	71,883	67,701	64,052	62,925	61,852	59,100	56,206	52,288	47,661	44,704	42,760	41,778	43,232	46,953	51,088	55,253	59,669	63,450	67,888	73,658	78,709	82,069	88,210	97,100	107,016	114,744	0	0	0
Net interest income
969,504	989,646	1,020,177	1,030,069	1,030,843	1,013,248	983,729	941,387	868,917	808,846	735,009	681,543	660,653	649,238	648,733	640,433	623,357	587,758	551,277	517,911	481,507	460,111	438,871	414,572	401,781	390,244	386,796	386,070	382,760	381,750	374,333	368,578	351,371	338,258	318,033	296,995	291,169	281,627	0	0	0
Provision for expected credit losses
96,865	41,657	46,598	48,996	45,937	40,385	42,281	49,411	53,765	51,708	38,984	32,954	32,770	41,521	50,966	43,544	40,468	30,908	25,692	26,344	22,302	19,060	17,266	13,566	10,625	5,145	5,310	7,349	14,437	20,671	20,084	22,158	23,253	25,867	32,811	31,812	34,721	42,451	0	0	0
Net interest income after provision for expected credit losses
872,639	947,989	973,579	981,073	984,906	972,863	941,448	891,976	815,152	757,138	696,025	648,589	627,883	607,717	597,767	596,889	582,889	556,850	525,585	491,567	459,205	441,051	421,605	401,006	391,156	385,099	381,486	378,721	368,323	361,079	354,249	346,420	328,118	312,391	285,222	265,183	256,448	239,176	0	0	0
Non-interest income
Gain on sale of assets
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	0	-	-	-	0	-	-	-	-
Gain on acquisition
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	3,781	0	0	0
Gain on sale of loans, net
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	0	0	0
Derivative losses reclassified from other comprehensive income
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-1,587	-1,996	-2,429	-1,618	-2,586	-1,733	-1,764	-1,723	0	0	0	-	-	-	-
Gain (Loss) on Sale of Investments
-	-	-50,831	-50,858	-	-49,900	-21	-263	-207	-148	-179	75	1,805	2,001	2,003	2,271	1,385	1,575	1,731	2,033	1,138	771	627	42	-32	2,277	2,256	2,300	3,267	3,739	4,531	5,696	6,221	3,422	0	0	0	-	-	-	-
Other non-interest income
20,345	19,945	20,340	16,809	16,858	15,896	13,683	15,581	16,529	18,004	21,753	25,121	28,431	32,697	29,988	31,246	31,626	30,866	26,682	23,429	21,674	18,998	25,264	26,146	23,855	23,597	25,285	22,295	22,275	21,880	18,123	17,392	15,952	15,549	13,216	15,919	16,433	15,444	0	0	0
Total non-interest income
246,507	234,360	175,977	165,390	160,505	152,562	203,935	201,691	201,589	202,147	196,939	205,917	216,996	227,717	233,086	230,743	227,339	220,393	214,964	204,598	186,846	173,628	165,269	161,420	160,148	168,958	180,597	183,887	183,092	175,997	161,099	151,666	140,960	131,859	134,455	134,116	133,832	133,890	0	0	0
Non-interest expense
Salaries and employee benefits
416,118	411,869	406,479	404,381	408,451	414,741	417,577	423,388	402,260	379,527	355,951	334,009	332,797	331,686	334,330	331,718	330,632	322,586	304,576	287,094	271,921	259,086	253,047	247,347	242,316	244,984	246,477	247,181	241,487	233,777	224,295	217,036	204,963	193,773	187,515	175,768	169,298	161,482	0	0	0
Net occupancy and equipment
81,193	79,773	77,258	74,831	75,763	77,246	78,078	78,328	74,689	70,663	67,003	64,390	64,911	65,797	67,174	68,635	69,188	68,541	66,206	63,102	61,840	59,571	58,965	58,654	56,833	58,037	59,226	58,523	57,148	54,672	53,899	54,047	53,206	49,600	44,541	39,303	35,357	33,837	0	0	0
Impairment of FDIC loss share receivables and other long-lived assets
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	37,893	40,493	0	0	-	-	0	-	-	-	-	-	-	-	-	-
Franchise and shares tax
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	0	-	4,282	4,243	3,707	3,220	3,118	2,718	0	0	0
Communication and delivery
14,555	14,578	14,994	15,133	15,749	15,951	16,607	16,367	15,110	14,252	12,535	12,043	12,368	12,383	12,723	13,102	13,399	13,506	13,437	12,542	12,428	12,029	11,494	11,868	11,520	12,024	12,534	12,787	12,809	12,671	12,583	12,758	12,115	11,510	10,898	9,902	9,784	9,643	0	0	0
Marketing and business development
13,753	14,161	15,307	16,212	17,737	18,371	17,346	16,984	15,327	13,999	12,856	12,350	12,254	12,332	12,017	12,077	13,122	13,176	13,824	13,188	12,413	11,707	10,543	10,269	9,906	10,143	13,068	12,907	12,611	12,546	10,744	10,725	10,690	9,754	8,780	8,155	6,919	6,288	0	0	0
Computer services expense
39,118	38,108	37,120	36,518	36,444	39,680	42,153	45,417	42,821	36,790	32,371	26,147	25,535	25,091	24,591	25,242	30,581	34,424	33,981	32,947	31,628	27,249	25,956	25,100	19,243	17,853	17,146	17,240	16,406	15,590	15,306	13,363	14,688	14,531	13,765	13,746	12,324	12,133	0	0	0
Professional services
34,156	33,284	25,645	24,841	25,757	28,698	29,511	46,542	50,601	48,545	43,985	26,988	20,708	19,153	17,983	18,255	19,282	22,368	24,057	22,499	22,093	18,975	18,117	18,006	17,547	18,217	19,106	20,897	21,413	21,095	19,967	17,447	16,058	15,085	14,188	13,082	13,063	13,473	0	0	0
Costs of OREO property, net
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1,943	1,250	0	0	-	0	-	11,009	10,029	0	0	0	-	-	-	-
Credit and other loan-related expense
15,232	14,448	16,308	16,606	17,554	19,088	16,885	19,587	18,278	18,411	22,148	16,544	15,695	13,840	10,029	13,342	15,141	16,653	16,624	15,952	14,315	13,692	13,953	14,632	15,674	15,853	17,508	17,106	17,807	18,095	17,803	17,336	15,168	15,348	0	0	0	-	-	-	-
Insurance
17,738	17,365	17,963	19,674	22,355	25,274	27,123	26,851	24,391	21,815	19,063	17,652	17,615	17,270	17,754	17,515	17,304	16,670	16,243	15,475	14,492	14,359	13,382	12,661	12,188	11,272	11,023	0	0	-	0	-	9,860	10,022	0	0	0	-	-	-	-
Travel and entertainment
10,742	10,432	9,508	9,169	9,228	10,035	11,329	12,084	12,040	11,287	10,083	9,397	8,582	8,481	8,272	8,605	9,393	9,525	9,777	9,818	9,218	9,033	8,672	8,295	8,188	8,126	8,597	0	0	-	0	-	0	-	-	-	-	-	-	-	-
Office supplies and printing
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	0	-	3,258	3,298	3,205	3,113	3,100	2,987	0	0	0
Amortization of acquisition intangibles
17,642	18,464	19,288	20,260	21,585	21,678	21,237	20,382	15,922	12,590	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	4,720	4,830	0	0	-	0	-	5,242	5,121	5,077	5,008	5,094	4,935	0	0	0
Impairment of long-lived assets and other losses
3,178	925	4,107	4,883	20,087	27,780	29,254	33,501	18,345	12,246	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other non-interest expense
38,005	29,349	26,045	23,914	22,870	24,356	28,277	27,646	25,897	26,281	9,124	12,217	17,591	25,107	29,270	32,481	36,635	32,929	56,482	52,993	49,185	47,913	37,687	35,626	33,106	31,731	26,893	25,748	32,593	29,001	26,159	26,934	21,595	23,802	1,839	13,310	16,869	21,380	0	0	0
Total non-interest expense
701,430	682,756	670,022	666,422	693,580	722,898	735,377	767,077	715,681	666,406	633,307	570,684	564,808	563,464	554,070	560,899	574,604	570,305	550,466	525,610	499,533	473,614	456,863	444,903	435,132	472,796	483,853	485,549	477,210	432,185	418,470	408,188	391,872	373,731	355,107	335,912	318,981	304,249	0	0	0
Income before income tax expense
417,716	499,593	479,534	480,041	451,831	402,527	410,006	326,590	301,060	292,879	259,657	283,822	280,071	271,970	276,783	266,733	235,624	206,938	190,083	170,555	146,518	141,065	130,011	117,523	116,172	81,261	78,230	77,059	74,205	104,891	96,878	89,898	77,206	70,519	64,570	63,387	71,299	68,817	0	0	0
Income tax expense
97,267	115,438	47,916	46,808	45,072	32,278	159,518	147,923	145,499	150,466	82,392	88,133	85,590	85,193	90,729	86,272	75,137	64,094	55,710	47,764	38,346	35,683	34,936	30,149	29,425	16,133	15,523	16,310	16,486	28,496	26,333	24,240	18,922	16,981	22,006	23,230	20,830	19,991	0	0	0
Net income
320,449	384,155	431,618	433,233	406,759	370,249	250,488	178,667	155,561	142,413	177,265	195,689	194,481	186,777	186,054	180,461	160,487	142,844	134,373	122,791	108,172	105,382	95,075	87,374	86,747	65,128	62,707	60,749	57,719	76,395	70,545	65,658	58,284	53,538	49,222	46,815	50,469	48,826	0	0	0
Less: Preferred stock dividends
12,602	12,602	9,095	9,095	9,095	9,095	9,095	9,094	9,094	9,095	9,103	9,095	9,000	7,977	7,020	3,430	2,576	0	0	0	0	-	-	-	-	-	-	-	-	-	-	0	-	-	0	0	0	-	-	0	-
Net income available to common shareholders
307,847	371,553	422,523	424,138	397,664	361,154	241,393	169,573	146,467	133,318	168,162	186,594	185,481	178,800	179,034	177,031	157,911	142,844	134,373	122,791	108,172	105,382	95,075	87,374	86,747	65,128	62,707	60,749	57,719	76,395	70,545	65,658	58,284	53,538	49,222	46,815	50,469	48,826	0	0	0
Less: Earnings allocated to unvested restricted stock
2,993	3,559	4,075	4,109	3,877	3,583	2,534	1,909	1,503	1,210	1,400	1,579	1,758	1,872	1,971	2,001	1,816	1,680	1,705	1,675	1,570	1,651	1,542	1,373	0	-	0	0	-	1,437	599	1,295	1,622	967	904	326	428	971	0	0	0
Earnings allocated to common shareholders
304,854	367,994	418,448	420,029	393,787	357,571	238,859	167,664	144,964	132,108	166,762	185,015	183,723	176,928	177,063	175,030	156,095	141,164	132,668	121,116	106,602	103,731	93,471	85,807	85,137	63,923	61,562	59,623	56,646	74,958	69,236	64,465	57,244	52,571	48,312	45,907	49,459	47,855	0	0	0
Earnings per common share - Basic (in usd per share)
0.62	1.51	1.83	1.87	1.76	2.34	1.74	1.31	1.11	0.11	0.49	1.00	1.01	1.05	1.08	1.21	0.98	1.11	1.04	0.79	0.75	1.10	0.93	0.53	0.75	0.87	0.78	0.53	0.02	0.77	0.73	0.43	0.66	0.60	0.55	0.19	0.54	0.45	0.52	0.33	0.60
Earnings per common share - Diluted (in usd per share)
0.62	1.49	1.82	1.86	1.75	2.33	1.73	1.30	1.10	0.11	0.49	0.99	1.00	1.04	1.08	1.21	0.97	1.11	1.03	0.79	0.75	1.10	0.92	0.53	0.75	0.87	0.78	0.53	0.02	0.77	0.73	0.43	0.66	0.61	0.54	0.18	0.54	0.44	0.52	0.33	0.59
Cash dividends declared per common share (in usd per share)
0.47	0.45	0.45	0.43	0.43	0.41	0.39	0.38	0.38	0.37	0.37	0.36	0.36	0.36	0.36	0.34	0.34	0.34	0.34	0.34	0.34	0.34	0.34	0.34	0.34	0.34	0.34	0.34	0.34	0.34	0.34	0.34	0.34	0.34	0.34	0.34	0.34	0.34	0.34	0.34	0.34
Comprehensive income
Net Income (Loss) Attributable to Parent
320,449	384,155	431,618	433,233	406,759	370,249	250,488	178,667	155,561	142,413	177,265	195,689	194,481	186,777	186,054	180,461	160,487	142,844	134,373	122,791	108,172	105,382	95,075	87,374	86,747	65,128	62,707	60,749	57,719	76,395	70,545	65,658	58,284	53,538	49,222	46,815	50,469	48,826	0	0	0
Other comprehensive income (loss), net of tax:
Unrealized holding gains arising during the period (net of tax effects of $17,342 and $10,675, respectively)
100,324	85,308	145,056	115,861	54,019	-40,895	-117,855	-94,758	-69,598	-11,596	-37,952	-45,163	-43,722	-22,771	10,004	28,746	7,280	-8,124	18,738	1,759	24,233	24,517	15,038	25,137	-28,041	-40,362	-44,833	-44,262	1,236	2,174	12,339	18,569	32,390	36,328	0	0	0	-	-	-	-
Less: Reclassification adjustment for gains (losses) included in net income (net of tax effects of $242, $10,479, and $52, respectively)
-	-	-40,120	-40,140	-	-39,421	-21	-178	-142	-96	-116	49	1,174	1,301	1,302	1,476	900	1,024	1,398	1,222	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Unrealized gains on securities, net of tax
101,061	86,045	185,176	156,001	93,394	-1,474	-117,834	-94,580	-69,456	-11,500	-37,836	-45,212	-44,896	-24,072	8,702	27,270	6,380	-9,148	17,613	438	23,493	24,016	15,421	25,901	-27,205	-41,842	-47,089	-46,562	-2,031	-1,565	7,299	12,364	25,660	32,397	0	0	0	-	-	-	-
Fair value of derivative instruments designated as cash flow hedges:
Change in fair value of derivative instruments designated as cash flow hedges during the period (net of tax effects of $3,209 and $471, respectively)
13,704	1,078	1,646	2,728	-318	4,416	5,232	4,256	1,865	-611	4,900	5,204	3,872	-328	-5,897	-9,455	-4,089	38	-374	3,038	0	-	0	0	-	619	2,813	3,613	-2,900	-22	-3,198	-20,262	-15,222	-19,078	0	0	0	-	-	-	-
Less: Reclassification adjustment for gains (losses) included in net income (net of tax effects of $136 and $75, respectively)
281	-388	-485	-345	-307	-196	-319	-398	-461	-390	-199	-98	5	50	0	0	0	0	-12	-12	-12	0	-2,502	-2,505	-2,571	-255	7,856	7,900	8,867	3,739	4,197	2,950	623	3,422	0	0	0	-	-	-	-
Fair value of derivative instruments designated as cash flow hedges, net of tax
13,423	1,466	2,131	3,073	-11	4,612	5,551	4,654	2,326	-221	5,099	5,302	3,867	-378	-5,897	-9,455	-4,089	38	-374	3,038	0	-	0	0	-	874	3,628	4,837	-1,243	1,596	-1,582	-18,611	-13,540	-17,355	0	0	0	-	-	-	-
Other than temporary impairment realized in net income
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	0	-	0	-	0	-	-	-	-
Reclassification adjustment for losses included in net income
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-1,587	-1,996	-2,429	-1,618	-2,586	-1,733	-1,764	-1,723	0	0	0	-	-	-	-
Other comprehensive income (loss), before tax
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-43,461	-41,725	-3,274	31	5,717	-6,247	12,120	15,042	0	0	0	-	-	-	-
Income tax expense (benefit) related to items of other comprehensive (loss) income
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-12,547	-17,026	-110	11	2,420	3,319	6,289	5,265	0	0	0	-	-	-	-
Other comprehensive income (loss), net of tax
114,484	87,511	187,307	159,074	93,383	3,138	-112,283	-89,926	-67,130	-11,721	-32,737	-39,910	-41,029	-24,450	2,805	17,815	2,291	-9,110	17,239	3,476	23,493	24,016	1,061	9,605	-29,468	-40,968	-28,250	-27,121	-2,128	20	3,717	-4,060	7,879	9,777	0	0	0	-	-	-	-
Comprehensive income
434,933	471,666	618,925	592,307	500,142	373,387	138,205	88,741	88,431	130,692	144,528	155,779	153,452	162,327	188,859	198,276	162,778	133,734	151,612	126,267	131,665	129,398	96,136	96,979	57,279	24,160	34,457	33,628	55,591	76,415	74,263	61,599	66,163	63,315	0	0	0	-	-	-	-
Mortgage income
Non-interest income
74,426	63,030	58,104	53,401	48,678	46,424	49,720	53,041	59,050	63,570	66,010	71,767	78,028	83,853	84,503	83,324	82,579	80,662	77,543	71,178	59,687	51,797	50,507	51,446	55,399	64,197	74,776	82,789	83,266	78,053	0	0	0	-	-	-	-	-	-	-	-
Service charges on deposit accounts
Non-interest income
51,551	51,836	52,291	52,602	52,705	52,803	51,959	50,973	49,433	47,678	46,275	44,807	44,337	44,135	44,388	44,664	43,886	42,197	40,919	39,782	37,823	35,573	32,876	30,183	29,086	28,871	28,710	28,150	27,669	26,852	26,169	26,665	26,383	25,915	25,316	23,953	23,986	24,375	0	0	0
Title revenue
Non-interest income
26,639	25,928	25,286	24,396	24,347	24,149	23,551	22,914	22,258	21,972	21,906	22,264	22,209	22,213	22,316	22,942	22,953	22,837	22,888	21,838	20,954	20,492	19,333	19,238	19,672	20,526	21,691	21,832	21,475	20,987	20,341	19,618	18,771	18,048	17,917	17,869	18,190	18,083	0	0	0
Commission income
Non-interest income
16,464	16,937	14,495	12,989	11,996	8,869	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Broker commissions
Non-interest income
8,454	8,280	7,748	8,575	8,927	9,195	9,202	8,669	8,835	9,161	10,262	11,965	13,115	14,391	15,462	15,504	17,253	17,592	17,421	18,879	18,897	18,783	19,810	18,463	16,847	16,333	15,539	14,681	13,920	13,446	11,711	11,120	10,642	10,224	10,094	9,913	8,960	7,530	0	0	0
ATM and debit card fee income
Non-interest income
12,127	11,871	10,829	10,351	10,244	10,295	10,612	10,628	10,349	10,199	6,987	7,984	8,988	10,008	14,205	14,284	14,217	13,989	13,752	13,477	12,831	12,023	11,185	10,374	9,794	9,510	9,427	9,328	9,137	8,978	8,564	9,319	10,119	11,008	11,684	11,114	10,705	10,117	0	0	0
Credit card and merchant-related income
Non-interest income
13,144	13,260	13,230	12,944	13,044	12,540	12,378	12,112	11,513	10,904	10,230	10,883	10,888	11,245	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Trust department income
Non-interest income
17,117	17,058	17,155	16,867	16,722	15,981	14,743	13,436	11,219	9,705	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income from bank owned life insurance
Revenue from Contract with Customer, Excluding Assessed Tax
7,219	7,194	7,330	7,314	6,825	6,310	5,554	5,073	5,053	5,082	0	0	0	-	5,014	4,802	4,466	-	4,310	4,264	4,124	5,473	5,322	5,183	5,149	3,647	3,656	3,664	3,668	3,680	3,671	3,679	3,522	3,296	3,345	3,147	3,116	3,100	0	0	0