|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Parent
|
|
$66.7m
|
$21.7m
|
$41.2m
|
$57.0m
|
$37.5m
|
$92.8m
|
$88.0m
|
$107.9m
|
$120.8m
|
$130.1m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$66.7m
|
$10.4m
|
$40.4m
|
$56.2m
|
$36.7m
|
$92.0m
|
$87.8m
|
$107.9m
|
$120.8m
|
—
|
|
Depreciation, Amortization and Accretion, Net
|
|
$5.1m
|
$5.2m
|
$5.6m
|
$6.4m
|
$6.5m
|
$6.0m
|
$4.3m
|
$4.5m
|
$5.0m
|
$4.6m
|
|
Amortization of Debt Issuance Costs
|
|
—
|
—
|
—
|
—
|
$84k
|
$175k
|
$174k
|
$175k
|
$174k
|
$160k
|
|
Amortization of Intangible Assets
|
|
$3.0m
|
$3.1m
|
$5.6m
|
$7.7m
|
$7.6m
|
$7.1m
|
$6.7m
|
$6.0m
|
$5.4m
|
$5.6m
|
|
Deferred Income Tax Expense (Benefit)
|
|
($61.5m)
|
$16.6m
|
$15.4m
|
($882k)
|
($9.1m)
|
($60k)
|
$25.6m
|
$26.6m
|
($2.6m)
|
$7.8m
|
|
Share-based Payment Arrangement, Noncash Expense
|
|
$899k
|
$1.5m
|
$1.5m
|
$1.7m
|
$2.6m
|
$4.0m
|
$5.3m
|
$6.7m
|
$7.9m
|
$9.3m
|
|
Payment, Tax Withholding, Share-based Payment Arrangement
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.3m
|
$2.8m
|
$5.0m
|
|
Share-based Payment Arrangement, Expense
|
|
$899k
|
$1.3m
|
$458k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Gain (Loss) on Sale of Assets and Asset Impairment Charges
|
|
—
|
—
|
—
|
—
|
—
|
$2.2m
|
—
|
—
|
$1.1m
|
$0
|
|
Goodwill, Impairment Loss
|
|
—
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
|
Operating Lease, Impairment Loss
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$395k
|
$194k
|
$0
|
|
Gain (Loss) on Disposition of Property Plant Equipment
|
|
($20k)
|
($110k)
|
($151k)
|
($26k)
|
($3.0m)
|
$313k
|
($297k)
|
$723k
|
$1.3m
|
$672k
|
|
Gain (Loss) on Extinguishment of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
($843k)
|
|
Income Tax Expense (Benefit)
|
|
($61.2m)
|
$19.1m
|
$14.2m
|
$20.3m
|
$14.2m
|
$31.4m
|
$26.7m
|
$37.8m
|
$40.3m
|
$43.2m
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) in Other Operating Assets
|
|
$4.0m
|
$350k
|
$5.3m
|
$10.3m
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Provision for Loan, Lease, and Other Losses
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$27.0m
|
—
|
|
Bank Owned Life Insurance Income
|
|
—
|
$313k
|
—
|
$69k
|
—
|
$0
|
—
|
—
|
—
|
—
|
|
Gain (Loss) on Sales of Loans, Net
|
|
$4.3m
|
$33.1m
|
$31.6m
|
$31.8m
|
$33.3m
|
$46.3m
|
$31.9m
|
$22.8m
|
$24.5m
|
$22.7m
|
|
Proceeds from Stock Options Exercised
|
|
—
|
—
|
$2.3m
|
$3.1m
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Parent Company
|
|
—
|
—
|
—
|
—
|
$5.7m
|
$11.3m
|
$13.4m
|
$14.6m
|
$15.8m
|
$18.2m
|
|
Accretion Expense
|
|
$876k
|
$721k
|
$624k
|
$566k
|
$505k
|
$455k
|
$432k
|
$453k
|
$438k
|
$519k
|
|
Debt and Equity Securities, Gain (Loss)
|
|
—
|
—
|
$164k
|
$1.2m
|
$5.3m
|
$1.4m
|
$50k
|
$0
|
($699k)
|
($21k)
|
|
Equipment Expense
|
|
$2.0m
|
$2.5m
|
$2.4m
|
$3.1m
|
$3.6m
|
$4.1m
|
$3.8m
|
$4.5m
|
$4.0m
|
$3.8m
|
|
Equity Securities, FV-NI, Realized Gain (Loss)
|
|
—
|
—
|
—
|
$1.4m
|
$729k
|
($62k)
|
($603k)
|
$1.1m
|
$1.1m
|
$795k
|
|
Gain (Loss) on Sale of Properties
|
|
$967k
|
($217k)
|
$1.1m
|
$82k
|
$1k
|
$632k
|
$208k
|
$349k
|
$1.5m
|
$834k
|
|
Gain (Loss) on Termination of Lease
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$838k
|
$67k
|
—
|
|
Goodwill
|
|
$52.0m
|
$52.0m
|
$128.2m
|
$148.4m
|
$148.4m
|
$148.4m
|
$148.4m
|
$181.7m
|
$181.7m
|
$181.9m
|
|
Financing Receivable, Credit Loss, Expense (Reversal)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$28.3m
|
$35.8m
|
|
Stock or Unit Option Plan Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
($26.2m)
|
$2.1m
|
$79.9m
|
$29.3m
|
$109.0m
|
$74.4m
|
$220.3m
|
$166.1m
|
$175.2m
|
$140.3m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to Acquire Property, Plant, and Equipment
|
|
$5.9m
|
$2.5m
|
$2.6m
|
$4.3m
|
$3.9m
|
$2.2m
|
$3.6m
|
$3.9m
|
$4.0m
|
$4.0m
|
|
Payments to Acquire Businesses, Net of Cash Acquired
|
|
$11.3m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
($271.3m)
|
($36.9m)
|
($369.4m)
|
($250.6m)
|
($886.4m)
|
($236.0m)
|
($819.9m)
|
($336.2m)
|
($330.9m)
|
($223.6m)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Maturities, Prepayments and Calls of Debt Securities, Available-for-sale
|
|
$95.4m
|
$7.9m
|
$29.6m
|
$123.6m
|
$193.0m
|
$46.8m
|
$26.8m
|
$11.2m
|
$111.1m
|
$80.4m
|
|
Proceeds from Issuance of Common Stock
|
|
$49.6m
|
$76.8m
|
$203k
|
$580k
|
$3.6m
|
$2.1m
|
$1.5m
|
$1.8m
|
$4.5m
|
$1.9m
|
|
Payments for Repurchase of Common Stock
|
|
—
|
—
|
—
|
—
|
$1.7m
|
$28.9m
|
$17.3m
|
$0
|
$0
|
$23.7m
|
|
Payments of Ordinary Dividends, Common Stock
|
|
—
|
—
|
—
|
—
|
$5.7m
|
$11.3m
|
$13.4m
|
$14.6m
|
$15.8m
|
$18.2m
|
|
Other Interest and Dividend Income
|
|
$393k
|
$871k
|
$1.8m
|
$2.3m
|
$1.6m
|
$2.3m
|
$2.8m
|
$7.7m
|
$20.4m
|
$9.2m
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
$299.2m
|
$46.6m
|
$353.0m
|
$180.1m
|
$780.0m
|
$236.1m
|
$620.9m
|
$217.0m
|
$492.8m
|
($330.8m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect
|
|
—
|
—
|
—
|
($41.1m)
|
$2.7m
|
$74.5m
|
$21.4m
|
$46.8m
|
$337.0m
|
($414.0m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
—
|
—
|
—
|
$80.7m
|
$83.4m
|
$157.9m
|
$179.4m
|
$226.1m
|
$563.1m
|
$149.1m
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Paid, Excluding Capitalized Interest, Operating Activities
|
|
$6.2m
|
$15.3m
|
$26.0m
|
$48.0m
|
$25.9m
|
$13.1m
|
$31.2m
|
$128.6m
|
$217.4m
|
$197.0m
|
|
Income Taxes Paid, Net
|
|
($250k)
|
$2.8m
|
$3.5m
|
$19.4m
|
$14.4m
|
$34.8m
|
$28.7m
|
$12.2m
|
$12.5m
|
—
|