|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Parent
|
|
$52.1m
|
$54.3m
|
$70.0m
|
$89.4m
|
$89.6m
|
$88.1m
|
$102.1m
|
$114.4m
|
$117.1m
|
$130.5m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$52.1m
|
$53.7m
|
$69.3m
|
$88.5m
|
$88.7m
|
$87.2m
|
$101.1m
|
$113.3m
|
$116.0m
|
$129.3m
|
|
Amortization of Intangible Assets
|
|
$597k
|
$540k
|
$506k
|
$2.0m
|
$1.6m
|
$1.5m
|
$1.4m
|
$2.4m
|
$2.4m
|
$2.2m
|
|
Depreciation
|
|
$6.2m
|
$5.9m
|
$5.1m
|
$5.0m
|
$5.8m
|
$5.8m
|
$5.3m
|
$4.6m
|
$4.2m
|
$4.3m
|
|
Deferred Income Tax Expense (Benefit)
|
|
$3.8m
|
$14.9m
|
($1.2m)
|
$4.9m
|
$2.6m
|
$2.2m
|
$1.5m
|
($2.8m)
|
$381k
|
($50k)
|
|
Share-based Payment Arrangement, Noncash Expense
|
|
$2.0m
|
$2.1m
|
$2.2m
|
$2.5m
|
$3.3m
|
$3.1m
|
$3.3m
|
$3.2m
|
$3.5m
|
$3.4m
|
|
Share-based Payment Arrangement, Expense
|
|
$200k
|
$200k
|
$178k
|
$119k
|
$60k
|
$22k
|
$2k
|
—
|
—
|
—
|
|
Goodwill, Impairment Loss
|
|
$0
|
$0
|
$0
|
—
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
|
Marketable Securities, Gain (Loss), Excluding Other-than-temporary Impairment Loss
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$700k
|
$700k
|
—
|
|
Gain (Loss) on Disposition of Property Plant Equipment
|
|
($836k)
|
($3.1m)
|
($3.9m)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Gain (Loss) on Disposition of Business
|
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income Tax Expense (Benefit)
|
|
$25.1m
|
$36.4m
|
$18.0m
|
$24.1m
|
$21.7m
|
$23.1m
|
$25.3m
|
$28.7m
|
$27.4m
|
$31.0m
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) in Other Operating Assets
|
|
$1.6m
|
($1.3m)
|
$836k
|
$7.5m
|
$13.8m
|
$8.7m
|
$20.6m
|
($14.5m)
|
($5.0m)
|
$18.8m
|
|
Provision for Loan, Lease, and Other Losses
|
|
$4.2m
|
$2.8m
|
($2.3m)
|
($1.2m)
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Bank Owned Life Insurance Income
|
|
$3.3m
|
$4.2m
|
$3.1m
|
$3.8m
|
$4.4m
|
$3.9m
|
$5.6m
|
$6.0m
|
$4.0m
|
$3.9m
|
|
Increase (Decrease) in Other Operating Liabilities
|
|
$5.6m
|
($426k)
|
$5.6m
|
$6.7m
|
$12.0m
|
$11.7m
|
$20.1m
|
($3.2m)
|
($7.9m)
|
$9.8m
|
|
Gain (Loss) on Sales of Loans, Net
|
|
$374k
|
$516k
|
$351k
|
$589k
|
$368k
|
$349k
|
$325k
|
$147k
|
$114k
|
$288k
|
|
Proceeds from Stock Options Exercised
|
|
$1.2m
|
$600k
|
$1.2m
|
$526k
|
$223k
|
$691k
|
$798k
|
$0
|
$694k
|
$0
|
|
Debt and Equity Securities, Gain (Loss)
|
|
—
|
—
|
$0
|
$69k
|
$62k
|
$312k
|
$4k
|
($4.9m)
|
($2.8m)
|
$187k
|
|
Debt and Equity Securities, Realized Gain (Loss)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$700k
|
$700k
|
—
|
|
Debt Securities, Available-for-sale, Realized Gain (Loss)
|
|
—
|
—
|
—
|
—
|
—
|
$312k
|
$4k
|
($4.9m)
|
($2.8m)
|
$187k
|
|
Equipment Expense
|
|
—
|
$7.7m
|
$7.7m
|
$9.0m
|
$10.2m
|
$10.5m
|
$11.8m
|
$11.6m
|
$13.2m
|
$14.5m
|
|
Equity Securities, FV-NI, Unrealized Gain (Loss)
|
|
—
|
—
|
($90k)
|
$888k
|
($863k)
|
$504k
|
($1.6m)
|
$432k
|
$175k
|
($588k)
|
|
Goodwill
|
|
$76.2m
|
$76.2m
|
$109.6m
|
$108.9m
|
$108.9m
|
$108.9m
|
$108.9m
|
$149.9m
|
$149.8m
|
$149.8m
|
|
Financing Receivable, Credit Loss, Expense (Reversal)
|
|
—
|
—
|
—
|
—
|
$10.7m
|
($3.2m)
|
$474k
|
$3.2m
|
$1.8m
|
($1.4m)
|
|
Realized Investment Gains (Losses)
|
|
$4.0m
|
$4.5m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Revenue from Contract with Customer, Including Assessed Tax
|
|
—
|
—
|
$57.5m
|
$63.8m
|
$61.2m
|
$64.9m
|
$68.1m
|
$69.1m
|
$72.0m
|
$74.3m
|
|
Defined Benefit Plan, Net Periodic Benefit Cost (Credit), Gain (Loss) Due to Settlement
|
|
—
|
$104k
|
($71k)
|
$0
|
$0
|
—
|
—
|
($52k)
|
$62k
|
—
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$65.3m
|
$77.8m
|
$73.1m
|
$98.6m
|
$89.8m
|
$102.3m
|
$115.8m
|
$137.6m
|
$131.9m
|
$131.4m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to Acquire Property, Plant, and Equipment
|
|
$5.5m
|
$6.6m
|
$10.2m
|
$4.7m
|
$5.5m
|
$3.3m
|
$2.1m
|
$3.0m
|
$2.7m
|
$2.9m
|
|
Payments to Acquire Businesses, Net of Cash Acquired
|
|
—
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
($261.3m)
|
($173.4m)
|
($164.0m)
|
($103.3m)
|
($285.3m)
|
($191.2m)
|
($410.5m)
|
$14.7m
|
($252.3m)
|
($269.9m)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Maturities, Prepayments and Calls of Debt Securities, Available-for-sale
|
|
$78.7m
|
$86.3m
|
$88.1m
|
$75.7m
|
$139.2m
|
$291.6m
|
$210.9m
|
$119.1m
|
$169.2m
|
$234.8m
|
|
Proceeds from Issuance of Long-term Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$100.0m
|
$50.0m
|
$0
|
|
Proceeds from Issuance of Common Stock
|
|
$6.9m
|
$28.4m
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Payments for Repurchase of Common Stock
|
|
$10.0m
|
$0
|
$20.3m
|
$19.4m
|
$36.5m
|
$58.7m
|
$26.4m
|
$60.1m
|
$17.9m
|
$45.8m
|
|
Dividends paid
|
|
$25.7m
|
$27.1m
|
$29.6m
|
$35.5m
|
$36.7m
|
$36.1m
|
$36.7m
|
$40.0m
|
$43.5m
|
$47.3m
|
|
Payments of Dividends
|
|
$25.7m
|
$27.1m
|
$29.6m
|
$35.5m
|
$36.7m
|
$36.1m
|
$36.7m
|
$40.0m
|
$43.5m
|
$47.3m
|
|
Proceeds from (Payments for) Other Financing Activities
|
|
—
|
—
|
—
|
—
|
($652k)
|
($824k)
|
($762k)
|
$1.1m
|
($636k)
|
($742k)
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
$214.0m
|
$89.9m
|
$131.4m
|
$21.8m
|
$584.0m
|
$194.9m
|
($140.0m)
|
($196.0m)
|
$189.5m
|
$105.1m
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect
|
|
$18.0m
|
($5.6m)
|
$40.5m
|
$17.2m
|
$388.5m
|
$106.0m
|
($434.6m)
|
($43.7m)
|
$69.1m
|
($33.5m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
—
|
—
|
—
|
—
|
$528.7m
|
$634.6m
|
$200.0m
|
$156.3m
|
$225.4m
|
$191.9m
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Paid, Excluding Capitalized Interest, Operating Activities
|
|
—
|
—
|
—
|
—
|
—
|
$11.1m
|
$9.5m
|
$49.1m
|
$83.8m
|
$85.8m
|
|
Income Taxes Paid, Net
|
|
—
|
—
|
—
|
—
|
—
|
$18.5m
|
$22.4m
|
$32.8m
|
$28.0m
|
$35.8m
|