|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Parent
|
|
$86.1m
|
$84.2m
|
$110.4m
|
$102.7m
|
$127.9m
|
$153.9m
|
$148.4m
|
$126.7m
|
$151.4m
|
$180.1m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$86.1m
|
$84.2m
|
$110.4m
|
$102.7m
|
$127.9m
|
$153.9m
|
$148.4m
|
$126.7m
|
$151.4m
|
$180.1m
|
|
Depreciation and amortization
|
|
$8.4m
|
$8.6m
|
$8.6m
|
$9.1m
|
$10.8m
|
$13.3m
|
$13.8m
|
$14.0m
|
$12.2m
|
$11.2m
|
|
Depreciation, Depletion and Amortization
|
|
$8.4m
|
$8.6m
|
$8.6m
|
$9.1m
|
$10.8m
|
$13.3m
|
$13.8m
|
$664k
|
$12.2m
|
$11.2m
|
|
Amortization
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.2m
|
$1.0m
|
|
Amortization of Intangible Assets
|
|
—
|
—
|
$578k
|
$2.4m
|
$2.3m
|
$1.8m
|
$1.5m
|
$1.3m
|
$1.2m
|
$1.0m
|
|
Depreciation
|
|
$8.4m
|
$8.6m
|
$8.6m
|
$9.1m
|
$10.8m
|
$13.3m
|
$13.8m
|
$14.0m
|
$12.2m
|
$11.2m
|
|
Deferred Income Tax Expense (Benefit)
|
|
$581k
|
$3.3m
|
$538k
|
($844k)
|
($4.5m)
|
($3.1m)
|
$611k
|
($703k)
|
($409k)
|
($1.5m)
|
|
Share-based Payment Arrangement, Noncash Expense
|
|
$2.8m
|
$3.9m
|
$5.1m
|
$6.3m
|
$7.3m
|
$8.0m
|
$7.2m
|
$8.0m
|
$7.7m
|
$8.6m
|
|
Payment, Tax Withholding, Share-based Payment Arrangement
|
|
—
|
$347k
|
$610k
|
$827k
|
$1.0m
|
$2.4m
|
$2.8m
|
$2.8m
|
$3.1m
|
$2.9m
|
|
Share-based Payment Arrangement, Expense
|
|
—
|
—
|
$4.0m
|
$5.0m
|
$6.0m
|
$6.3m
|
$5.9m
|
$6.8m
|
$6.4m
|
$7.5m
|
|
Equity Method Investment, Other than Temporary Impairment
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
|
Impairment of Intangible Assets, Finite-lived
|
|
—
|
—
|
—
|
$1.3m
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Share-based Payment Arrangement, Expensed and Capitalized, Amount
|
|
$950k
|
$1.2m
|
$1.1m
|
$1.3m
|
$1.3m
|
$1.7m
|
$1.3m
|
$1.2m
|
$1.2m
|
$1.1m
|
|
Income Tax Expense (Benefit)
|
|
$36.8m
|
$34.2m
|
$20.9m
|
$22.1m
|
$26.7m
|
$34.3m
|
$32.1m
|
$26.9m
|
$33.3m
|
$41.2m
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) in Other Operating Assets
|
|
—
|
—
|
—
|
($12.3m)
|
($9.2m)
|
($12.3m)
|
$4.5m
|
($2.2m)
|
($8.9m)
|
($2.6m)
|
|
Provision for Loan, Lease, and Other Losses
|
|
($5.1m)
|
$8.6m
|
$7.9m
|
$6.2m
|
$12.1m
|
—
|
—
|
—
|
$14.5m
|
$11.5m
|
|
Bank Owned Life Insurance Income
|
|
$4.3m
|
$4.9m
|
$6.8m
|
$4.6m
|
$4.8m
|
$4.9m
|
$6.1m
|
$5.3m
|
$7.8m
|
$6.6m
|
|
Increase (Decrease) in Other Operating Liabilities
|
|
$2.0m
|
($11.8m)
|
$5.1m
|
($3.8m)
|
($6.3m)
|
($7.9m)
|
($4.8m)
|
($7.0m)
|
$1.1m
|
($8.6m)
|
|
Gain (Loss) on Sales of Loans, Net
|
|
$0
|
$0
|
$2.8m
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
|
Debt and Equity Securities, Gain (Loss)
|
|
—
|
—
|
($2.3m)
|
($421k)
|
$3.3m
|
—
|
—
|
—
|
—
|
—
|
|
Debt and Equity Securities, Unrealized Gain (Loss)
|
|
—
|
—
|
($3.3m)
|
($4.2m)
|
$245k
|
($1.2m)
|
$207k
|
$151k
|
($1.9m)
|
($4.1m)
|
|
Debt Securities, Available-for-sale, Realized Gain (Loss)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$526k
|
$2.2m
|
|
Equipment Expense
|
|
$13.8m
|
$15.3m
|
$16.1m
|
$17.0m
|
$18.8m
|
$10.9m
|
$11.9m
|
$12.2m
|
$10.0m
|
$8.8m
|
|
Equity Securities, FV-NI, Unrealized Gain (Loss)
|
|
—
|
—
|
$3.2m
|
$5.1m
|
$2.2m
|
$5.0m
|
$3.0m
|
$971k
|
$3.1m
|
$4.7m
|
|
Gain (Loss) on Sale of Mortgage Loans
|
|
—
|
—
|
—
|
$153k
|
$753k
|
$166k
|
$41k
|
$53k
|
$72k
|
$65k
|
|
Goodwill
|
|
$72.3m
|
$72.3m
|
$112.7m
|
$159.6m
|
$159.6m
|
$159.6m
|
$159.6m
|
$159.6m
|
$159.6m
|
$159.6m
|
|
Financing Receivable, Credit Loss, Expense (Reversal)
|
|
—
|
—
|
—
|
—
|
—
|
($11.9m)
|
$4.6m
|
$2.9m
|
$14.5m
|
$11.5m
|
|
Defined Benefit Plan, Net Periodic Benefit Cost (Credit), Gain (Loss) Due to Settlement
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$6.1m
|
$0
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$87.9m
|
$88.0m
|
$132.9m
|
$111.0m
|
$111.6m
|
$157.3m
|
$134.9m
|
$150.5m
|
$178.8m
|
$198.3m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to Acquire Property, Plant, and Equipment
|
|
$7.5m
|
$7.0m
|
$11.5m
|
$14.9m
|
$28.6m
|
$14.1m
|
$7.9m
|
$7.6m
|
$9.2m
|
$6.4m
|
|
Payments to Acquire Businesses, Net of Cash Acquired
|
|
—
|
—
|
—
|
$4.8m
|
$0
|
$0
|
—
|
—
|
—
|
—
|
|
Gain (Loss) on Sale of Investments
|
|
$0
|
$1.8m
|
($2.3m)
|
($421k)
|
$3.3m
|
$0
|
$0
|
($7.9m)
|
($526k)
|
($2.2m)
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
($152.6m)
|
($62.0m)
|
$44.3m
|
$60.1m
|
($455.9m)
|
($412.1m)
|
($403.7m)
|
$64.2m
|
($19.1m)
|
$86.2m
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Maturities, Prepayments and Calls of Debt Securities, Available-for-sale
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$145.3m
|
$299.7m
|
$354.9m
|
|
Proceeds from Issuance of Long-term Debt
|
|
$0
|
$150.0m
|
$50.0m
|
$50.0m
|
$0
|
$0
|
—
|
—
|
—
|
—
|
|
Repayments of Long-term Debt
|
|
$55.6m
|
$350.0m
|
$150.0m
|
$257.5m
|
$170.5m
|
$32.5m
|
$0
|
$0
|
—
|
—
|
|
Payments for Repurchase of Common Stock
|
|
—
|
—
|
—
|
$40.5m
|
$7.5m
|
$16.0m
|
$0
|
$23.0m
|
$0
|
$20.1m
|
|
Other Interest and Dividend Income
|
|
$1.0m
|
$3.1m
|
$1.4m
|
$3.9m
|
$739k
|
$880k
|
$8.1m
|
$8.1m
|
$8.1m
|
$14.7m
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
$61.7m
|
($3.4m)
|
($179.1m)
|
($178.4m)
|
$554.8m
|
$103.5m
|
$239.4m
|
($186.1m)
|
($217.4m)
|
($211.5m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$189.7m
|
$218.3m
|
$160.6m
|
$233.5m
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Paid, Excluding Capitalized Interest, Operating Activities
|
|
—
|
—
|
—
|
$63.0m
|
$29.2m
|
$16.7m
|
$30.8m
|
$95.2m
|
$123.9m
|
$111.0m
|