|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Parent
|
|
$15.2m
|
$14.0m
|
$21.3m
|
$21.4m
|
$20.3m
|
$28.4m
|
$26.6m
|
$25.5m
|
$7.7m
|
$38.2m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$15.2m
|
$14.0m
|
$21.3m
|
$21.4m
|
$20.3m
|
$28.4m
|
$26.6m
|
$25.5m
|
$7.7m
|
$38.2m
|
|
Depreciation, Depletion and Amortization
|
|
$1.3m
|
$1.4m
|
$1.7m
|
$1.7m
|
$881k
|
$897k
|
$755k
|
$891k
|
$2.2m
|
$3.3m
|
|
Amortization
|
|
$7.9m
|
$8.5m
|
$6.5m
|
$4.6m
|
$4.6m
|
$8.1m
|
$9.7m
|
$9.0m
|
—
|
—
|
|
Amortization of Debt Issuance Costs
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$145k
|
$145k
|
$145k
|
$145k
|
|
Amortization of Intangible Assets
|
|
$149k
|
$234k
|
$455k
|
$695k
|
$695k
|
$661k
|
$454k
|
$68k
|
$751k
|
$1.0m
|
|
Depreciation, Nonproduction
|
|
$1.3m
|
$1.4m
|
$1.7m
|
$1.7m
|
$881k
|
$897k
|
$755k
|
$891k
|
$2.2m
|
$3.3m
|
|
Deferred Income Tax Expense (Benefit)
|
|
$2.6m
|
$3.8m
|
($64k)
|
($589k)
|
($1.1m)
|
$1.5m
|
$224k
|
$110k
|
($867k)
|
$2.5m
|
|
Share-based Payment Arrangement, Noncash Expense
|
|
$284k
|
$384k
|
$482k
|
$555k
|
$470k
|
$405k
|
$497k
|
$858k
|
$879k
|
$1.2m
|
|
Share-based Payment Arrangement, Expense
|
|
$284k
|
$384k
|
$482k
|
$555k
|
$470k
|
$405k
|
$497k
|
—
|
$879k
|
$1.2m
|
|
Goodwill, Impairment Loss
|
|
$0
|
$0
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Gain (Loss) on Disposition of Property Plant Equipment
|
|
($4k)
|
$0
|
($2k)
|
$0
|
$6k
|
$8k
|
$15k
|
$402k
|
$7k
|
($40k)
|
|
Financing Receivable Excluding Accrued Interest Credit Loss Expense Reversal
|
|
($4.7m)
|
($2.3m)
|
$3.2m
|
($9.5m)
|
($1.1m)
|
($2.1m)
|
($7.1m)
|
($8.8m)
|
$10.8m
|
$4.2m
|
|
Gain (Loss) on Disposition of Other Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$402k
|
$7k
|
($40k)
|
|
Income Tax Expense (Benefit)
|
|
$6.9m
|
$9.8m
|
$6.6m
|
$8.5m
|
$6.9m
|
$9.6m
|
$8.5m
|
$8.3m
|
$3.3m
|
$14.4m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for Loan, Lease, and Other Losses
|
|
($5.8m)
|
($1.1m)
|
$50k
|
$1.0m
|
$3.3m
|
($4.3m)
|
($1.0m)
|
$85k
|
$11.1m
|
$3.8m
|
|
Bank Owned Life Insurance Income
|
|
$558k
|
$621k
|
$695k
|
$728k
|
$711k
|
$840k
|
$985k
|
$1.0m
|
$1.3m
|
$1.5m
|
|
Proceeds from Stock Options Exercised
|
|
$231k
|
$2.8m
|
$738k
|
$276k
|
$279k
|
$257k
|
$489k
|
$0
|
$465k
|
$1.1m
|
|
Debt and Equity Securities, Gain (Loss)
|
|
—
|
—
|
$1.3m
|
$5.2m
|
$4.3m
|
$501k
|
($1.7m)
|
($907k)
|
($4.2m)
|
($41k)
|
|
Debt Securities, Available-for-sale, Realized Gain (Loss)
|
|
—
|
—
|
—
|
—
|
—
|
$501k
|
($1.7m)
|
($907k)
|
($4.2m)
|
($41k)
|
|
Gains (Losses) on Sales of Credit Card Portfolio
|
|
—
|
—
|
$462k
|
$0
|
$0
|
—
|
—
|
—
|
—
|
$198k
|
|
Goodwill
|
|
$40.2m
|
$53.8m
|
$53.8m
|
$53.8m
|
$53.8m
|
$53.8m
|
$53.8m
|
$53.8m
|
$96.8m
|
$96.8m
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$13.0m
|
$25.2m
|
$29.9m
|
$21.7m
|
$17.0m
|
$42.9m
|
$24.2m
|
$27.9m
|
$22.2m
|
$46.1m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to Acquire Property, Plant, and Equipment
|
|
$861k
|
$859k
|
$791k
|
$876k
|
$1.5m
|
$1.0m
|
$362k
|
$9.8m
|
$5.0m
|
$2.5m
|
|
Payments to Acquire Businesses, Net of Cash Acquired
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
($58.5m)
|
$0
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
($68.3m)
|
$46.5m
|
$39.0m
|
($20.9m)
|
($372.6m)
|
($365.1m)
|
($197.6m)
|
$24.2m
|
$64.5m
|
($160.5m)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Maturities, Prepayments and Calls of Debt Securities, Available-for-sale
|
|
$50.5m
|
$45.0m
|
$36.5m
|
$25.1m
|
$35.9m
|
$54.8m
|
$67.8m
|
$38.2m
|
$59.9m
|
$29.4m
|
|
Payments for Repurchase of Common Stock
|
|
$2.7m
|
$3.0m
|
$894k
|
$15.6m
|
$11.1m
|
$13.6m
|
$6.8m
|
$1k
|
$38k
|
$151k
|
|
Payments of Ordinary Dividends, Common Stock
|
|
$2.7m
|
$3.0m
|
$4.3m
|
$5.8m
|
$5.5m
|
$5.8m
|
$5.6m
|
$5.7m
|
$8.2m
|
$9.2m
|
|
Payments of Dividends
|
|
$2.7m
|
$3.0m
|
$4.3m
|
$5.8m
|
$5.5m
|
$5.8m
|
$38.0m
|
$7.0m
|
$14.0m
|
$14.2m
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
($720k)
|
($9.9m)
|
($137.6m)
|
$20.1m
|
$373.3m
|
$415.5m
|
$41.1m
|
($29.5m)
|
($20.0m)
|
$113.0m
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
—
|
—
|
—
|
$52.6m
|
$70.3m
|
$163.5m
|
$31.2m
|
$53.7m
|
$120.4m
|
$119.0m
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Paid, Excluding Capitalized Interest, Operating Activities
|
|
—
|
—
|
$1.5m
|
$2.5m
|
$1.7m
|
$1.2m
|
$2.8m
|
$20.0m
|
$48.8m
|
$46.3m
|
|
Income Taxes Paid, Net
|
|
$5.8m
|
$4.7m
|
$2.7m
|
$9.1m
|
$5.1m
|
$8.2m
|
$8.3m
|
$7.7m
|
$2.6m
|
$8.0m
|