|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Parent
|
|
$45.3m
|
$51.6m
|
$67.1m
|
$73.6m
|
$59.3m
|
$74.6m
|
$75.9m
|
$67.8m
|
$61.8m
|
$71.0m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$45.3m
|
$51.6m
|
$67.1m
|
$73.6m
|
$59.3m
|
$74.6m
|
$75.9m
|
$67.8m
|
$61.8m
|
$71.0m
|
|
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
|
|
—
|
—
|
—
|
—
|
$59.3m
|
$74.6m
|
$75.9m
|
$67.8m
|
$61.8m
|
$71.0m
|
|
Amortization
|
|
$3.7m
|
$2.7m
|
$2.3m
|
$2.1m
|
$2.1m
|
$1.6m
|
$1.2m
|
$589k
|
$712k
|
$402k
|
|
Amortization of Debt Issuance Costs
|
|
—
|
—
|
$154k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Amortization of Debt Issuance Costs and Discounts
|
|
—
|
—
|
—
|
$434k
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Depreciation, Nonproduction
|
|
$9.8m
|
$9.1m
|
$9.1m
|
$9.6m
|
$10.0m
|
$9.6m
|
$8.5m
|
$8.7m
|
$8.2m
|
$8.1m
|
|
Deferred Income Tax Expense (Benefit)
|
|
($3.6m)
|
$9.4m
|
($4.5m)
|
$1.1m
|
($11.5m)
|
$3.7m
|
$2.5m
|
$3.0m
|
$457k
|
($1.3m)
|
|
Share-based Payment Arrangement, Expense
|
|
$483k
|
$564k
|
$737k
|
$922k
|
$1.2m
|
$1.2m
|
$1.4m
|
$1.6m
|
$1.8m
|
$1.9m
|
|
Goodwill and Intangible Asset Impairment
|
|
—
|
—
|
—
|
—
|
$0
|
—
|
—
|
—
|
—
|
—
|
|
Gain (Loss) on Disposition of Property Plant Equipment
|
|
($249k)
|
$297k
|
$193k
|
$77k
|
$37k
|
$1k
|
($130k)
|
$0
|
$0
|
($207k)
|
|
Gain (Loss) on Disposition of Business
|
|
($368k)
|
$0
|
$7.4m
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
|
Gain (Loss) on Disposition of Other Assets
|
|
$489k
|
($449k)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income Tax Expense (Benefit)
|
|
$16.5m
|
$18.8m
|
$14.8m
|
$16.4m
|
$13.8m
|
$19.7m
|
$18.3m
|
$17.5m
|
$13.7m
|
$16.3m
|
|
Operating Lease, Expense
|
|
—
|
—
|
—
|
$1.5m
|
$1.6m
|
$1.5m
|
$1.6m
|
$1.7m
|
$1.7m
|
$1.7m
|
|
Operating Lease, Lease Income
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.3m
|
$1.3m
|
$1.4m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for Loan, Lease, and Other Losses
|
|
—
|
—
|
—
|
—
|
$15.9m
|
($6.7m)
|
$3.0m
|
$2.2m
|
$1.7m
|
$0
|
|
Gain (Loss) on Sales of Loans, Net
|
|
$3.9m
|
$3.1m
|
$1.8m
|
$2.6m
|
$8.1m
|
$9.5m
|
$2.6m
|
$2.4m
|
$3.8m
|
$3.3m
|
|
Proceeds from Stock Options Exercised
|
|
$2.1m
|
$3.2m
|
$2.3m
|
$4.2m
|
$661k
|
$3.7m
|
$6.3m
|
$884k
|
$10.1m
|
$4.8m
|
|
Debt Securities, Available-for-sale, Realized Gain (Loss)
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
$1.0m
|
($26k)
|
$43k
|
—
|
|
Gain (Loss) on Sale of Derivatives
|
|
$66k
|
$28k
|
$25k
|
($104k)
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Goodwill
|
|
$12.5m
|
$10.8m
|
$9.3m
|
$8.1m
|
$6.9m
|
$6.1m
|
$10.8m
|
$10.5m
|
$10.1m
|
$9.7m
|
|
Financing Receivable, Credit Loss, Expense (Reversal)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.2m
|
$1.7m
|
—
|
|
Stock or Unit Option Plan Expense
|
|
$483k
|
$564k
|
$737k
|
$922k
|
$1.2m
|
$1.2m
|
$1.4m
|
$1.6m
|
$1.8m
|
$1.9m
|
|
Other Operating Income (Expense), Net
|
|
$45.3m
|
$51.6m
|
$67.1m
|
$73.6m
|
($59.3m)
|
($74.6m)
|
($75.9m)
|
($67.8m)
|
—
|
—
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$80.1m
|
$62.8m
|
$94.2m
|
$86.4m
|
$46.0m
|
$85.0m
|
$66.6m
|
$80.7m
|
$44.1m
|
$81.5m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to Acquire Property, Plant, and Equipment
|
|
($10.9m)
|
($7.4m)
|
($9.3m)
|
($11.8m)
|
$8.2m
|
$5.7m
|
$20.1m
|
$7.3m
|
$4.9m
|
$11.5m
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
($198.1m)
|
$81.4m
|
($381.3m)
|
($295.1m)
|
($131.3m)
|
$190.7m
|
($801.3m)
|
($88.2m)
|
($175.4m)
|
$367.2m
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Maturities, Prepayments and Calls of Debt Securities, Available-for-sale
|
|
$60.8m
|
$36.8m
|
$25.7m
|
$34.8m
|
$76.2m
|
$72.1m
|
$51.3m
|
$26.9m
|
$31.5m
|
$45.6m
|
|
Payments for Repurchase of Common Stock
|
|
—
|
—
|
($903k)
|
($849k)
|
$22.1m
|
$39.1m
|
$61.8m
|
$23.3m
|
$15.2m
|
$44.5m
|
|
Dividends paid
|
|
($12.2m)
|
($12.9m)
|
($15.8m)
|
($29.1m)
|
$33.4m
|
$18.8m
|
$19.2m
|
$19.3m
|
$18.7m
|
$18.7m
|
|
Payments of Dividends
|
|
($12.2m)
|
($12.9m)
|
($15.8m)
|
($29.1m)
|
$33.4m
|
$18.8m
|
$19.2m
|
$19.3m
|
$18.7m
|
$18.7m
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
$198.7m
|
($181.7m)
|
$247.6m
|
$226.1m
|
$428.9m
|
($122.2m)
|
$186.0m
|
$50.3m
|
$115.8m
|
($454.9m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
—
|
—
|
—
|
—
|
—
|
$717.3m
|
$168.5m
|
$211.3m
|
$195.8m
|
$189.6m
|