|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Parent
|
|
$47.0m
|
$41.2m
|
$59.5m
|
$58.3m
|
$37.3m
|
$79.9m
|
$73.9m
|
$58.7m
|
$53.4m
|
$77.5m
|
|
Depreciation, Amortization and Accretion, Net
|
|
$6.0m
|
$6.4m
|
$6.3m
|
$6.1m
|
$6.2m
|
$7.0m
|
$6.9m
|
$6.9m
|
$6.9m
|
$7.1m
|
|
Amortization
|
|
$1.0m
|
$744k
|
$1.0m
|
$681k
|
$1.4m
|
$2.2m
|
$2.6m
|
$3.1m
|
$4.8m
|
$6.7m
|
|
Amortization of Intangible Assets
|
|
$7.7m
|
$5.0m
|
$3.9m
|
$2.5m
|
$6.2m
|
—
|
—
|
—
|
—
|
—
|
|
Deferred Income Tax Expense (Benefit)
|
|
$24.4m
|
$32.2m
|
$7.9m
|
($4.0m)
|
($13.1m)
|
$10.8m
|
$25.8m
|
$11.2m
|
$8.8m
|
($15.5m)
|
|
Share-based Payment Arrangement, Noncash Expense
|
|
$1.3m
|
$1.9m
|
$2.8m
|
$2.7m
|
$3.2m
|
$3.2m
|
$3.3m
|
$1.6m
|
$2.1m
|
$2.3m
|
|
Share-based Payment Arrangement, Expense
|
|
$1.9m
|
$1.5m
|
$2.8m
|
$3.0m
|
$3.2m
|
$3.2m
|
$3.5m
|
$2.1m
|
$1.9m
|
$2.0m
|
|
Gain (Loss) on Disposition of Property Plant Equipment
|
|
$3.5m
|
$0
|
$0
|
—
|
($839k)
|
($101k)
|
($295k)
|
$5.1m
|
($56k)
|
($2.0m)
|
|
Financing Receivable Excluding Accrued Interest Credit Loss Expense Reversal
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$11.0m
|
$12.8m
|
|
Income (Loss) from Equity Method Investments
|
|
$723k
|
$602k
|
$233k
|
$257k
|
$415k
|
$365k
|
$184k
|
($22k)
|
($21k)
|
$106k
|
|
Income Tax Expense (Benefit)
|
|
$25.2m
|
$33.9m
|
$18.8m
|
$19.6m
|
$11.8m
|
$25.8m
|
$24.8m
|
$18.2m
|
$14.6m
|
$20.8m
|
|
Operating Lease, Lease Income
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.2m
|
$2.1m
|
$2.1m
|
$1.7m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for Loan, Lease, and Other Losses
|
|
($5.5m)
|
—
|
—
|
—
|
—
|
($14.6m)
|
($1.3m)
|
—
|
—
|
—
|
|
Bank Owned Life Insurance Income
|
|
$2.7m
|
$3.4m
|
$2.1m
|
$3.1m
|
$3.8m
|
$3.5m
|
$1.9m
|
—
|
—
|
—
|
|
Gain (Loss) on Sales of Loans, Net
|
|
—
|
—
|
—
|
—
|
($100k)
|
($100k)
|
—
|
($200k)
|
($200k)
|
—
|
|
Parent Company
|
|
$18.6m
|
$21.3m
|
$24.1m
|
$25.7m
|
$25.9m
|
$27.0m
|
$28.5m
|
$28.1m
|
$28.1m
|
$29.4m
|
|
Debt and Equity Securities, Gain (Loss)
|
|
—
|
—
|
—
|
$36k
|
($201k)
|
$150k
|
$8.5m
|
($2.1m)
|
($9.9m)
|
($30k)
|
|
Equipment Expense
|
|
$3.4m
|
$3.8m
|
$4.2m
|
$4.4m
|
$4.5m
|
$4.3m
|
$4.2m
|
$4.0m
|
$3.9m
|
$3.7m
|
|
Foreign Currency Transaction Gain (Loss), before Tax
|
|
$519k
|
$529k
|
$905k
|
$755k
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Gain (Loss) on Sale of Financing Receivable
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
($300k)
|
—
|
|
Revenue from Contract with Customer, Including Assessed Tax
|
|
—
|
—
|
$24.6m
|
$25.9m
|
$23.8m
|
$28.7m
|
$30.4m
|
$32.9m
|
$35.5m
|
$37.6m
|
|
Derivative, Gain (Loss) on Derivative, Net
|
|
$83k
|
($156k)
|
($70k)
|
$63k
|
($76k)
|
$98k
|
$8k
|
—
|
—
|
—
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$76.5m
|
$96.8m
|
$103.5m
|
$72.2m
|
$76.8m
|
$110.5m
|
$114.1m
|
$105.1m
|
$90.5m
|
$97.5m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to Acquire Property, Plant, and Equipment
|
|
$5.9m
|
$6.5m
|
$3.2m
|
$7.2m
|
$26.0m
|
$22.2m
|
$18.4m
|
$12.7m
|
$15.1m
|
$5.2m
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
($277.2m)
|
($296.1m)
|
($211.1m)
|
($129.0m)
|
($596.9m)
|
($662.3m)
|
($384.5m)
|
$179.7m
|
$654k
|
$67.2m
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Maturities, Prepayments and Calls of Debt Securities, Available-for-sale
|
|
$204.4m
|
$169.5m
|
$143.9m
|
$252.1m
|
$351.2m
|
$291.7m
|
$168.2m
|
$60.1m
|
$57.4m
|
$75.5m
|
|
Proceeds from Issuance of Long-term Debt
|
|
—
|
—
|
$50.0m
|
$0
|
$119.8m
|
$0
|
$0
|
$50.0m
|
$0
|
$0
|
|
Repayments of Long-term Debt
|
|
$0
|
—
|
$20.6m
|
$20.6m
|
$115.9m
|
$0
|
$0
|
—
|
—
|
$80.0m
|
|
Payments of Ordinary Dividends, Common Stock
|
|
$18.6m
|
$21.3m
|
$24.1m
|
$25.7m
|
$25.9m
|
$27.0m
|
$28.5m
|
$28.1m
|
$28.1m
|
$29.4m
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
—
|
—
|
—
|
$57.6m
|
$521.2m
|
$776.6m
|
$53.5m
|
$125.6m
|
($232.7m)
|
($166.9m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect
|
|
—
|
—
|
—
|
$786k
|
$1.1m
|
$224.8m
|
($216.9m)
|
$410.4m
|
($141.5m)
|
($2.3m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
—
|
—
|
—
|
$103.0m
|
$104.1m
|
$328.9m
|
$112.0m
|
$522.4m
|
$380.9m
|
$378.7m
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Paid, Excluding Capitalized Interest, Operating Activities
|
|
—
|
—
|
$23.9m
|
$33.1m
|
$17.3m
|
$8.3m
|
$13.5m
|
$58.4m
|
$103.3m
|
$70.3m
|
|
Income Taxes Paid, Net
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
($9.2m)
|
$21.4m
|