|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Parent
|
|
$19.1m
|
$25.5m
|
$36.1m
|
$39.2m
|
$32.9m
|
$56.9m
|
$64.3m
|
$42.5m
|
$26.7m
|
$31.9m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$19.1m
|
$25.5m
|
$36.1m
|
$39.1m
|
$32.9m
|
$56.7m
|
$64.3m
|
$42.5m
|
$26.7m
|
$31.9m
|
|
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
|
|
—
|
—
|
$36.1m
|
$39.2m
|
$32.9m
|
$56.9m
|
$64.3m
|
$42.5m
|
$26.7m
|
$31.9m
|
|
Depreciation and amortization
|
|
$1.4m
|
$1.3m
|
$1.7m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Amortization of Debt Issuance Costs
|
|
—
|
—
|
—
|
$342k
|
$342k
|
$525k
|
$578k
|
$562k
|
$382k
|
$382k
|
|
Amortization of Intangible Assets
|
|
$372k
|
$355k
|
$575k
|
$4.9m
|
$5.8m
|
$6.3m
|
$3.9m
|
$2.6m
|
$2.3m
|
$1.8m
|
|
Deferred Income Tax Expense (Benefit)
|
|
$1.3m
|
$2.5m
|
($131k)
|
$1.5m
|
($3.0m)
|
($1.1m)
|
($2.2m)
|
$216k
|
($2.9m)
|
($641k)
|
|
Share-based Payment Arrangement, Noncash Expense
|
|
$894k
|
$779k
|
$684k
|
$689k
|
$686k
|
$1.1m
|
$848k
|
$750k
|
$1.4m
|
$1.7m
|
|
Payment, Tax Withholding, Share-based Payment Arrangement
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$108k
|
$265k
|
|
Share-based Payment Arrangement, Expense
|
|
$894k
|
$779k
|
$684k
|
$689k
|
$686k
|
$1.1m
|
$848k
|
$750k
|
$1.1m
|
$1.4m
|
|
Equity Securities without Readily Determinable Fair Value, Impairment Loss, Annual Amount
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$390k
|
|
Goodwill, Impairment Loss
|
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
—
|
$0
|
—
|
$0
|
|
Gain (Loss) on Disposition of Property Plant Equipment
|
|
—
|
—
|
—
|
$6k
|
$0
|
$0
|
$757k
|
$32k
|
$0
|
$42k
|
|
Financing Receivable Excluding Accrued Interest Credit Loss Expense Reversal
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$10.6m
|
|
Gain (Loss) on Disposition of Assets
|
|
($3k)
|
—
|
—
|
$6k
|
$0
|
$0
|
$757k
|
$166k
|
$456k
|
$42k
|
|
Income Tax Expense (Benefit)
|
|
$13.5m
|
$21.3m
|
$10.1m
|
$16.1m
|
$14.5m
|
$24.0m
|
$27.0m
|
$17.8m
|
$9.0m
|
$10.2m
|
|
Operating Lease, Expense
|
|
—
|
—
|
—
|
—
|
—
|
$5.3m
|
$5.4m
|
$5.7m
|
$5.8m
|
$5.8m
|
|
Operating Lease, Lease Income
|
|
—
|
—
|
—
|
—
|
—
|
$479k
|
$548k
|
$570k
|
$612k
|
$640k
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for Loan, Lease, and Other Losses
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$10.4m
|
|
Bank Owned Life Insurance Income
|
|
$560k
|
$824k
|
$797k
|
$775k
|
$767k
|
$1.1m
|
$1.3m
|
$1.4m
|
$1.6m
|
$1.7m
|
|
Gain (Loss) on Sales of Loans, Net
|
|
$5.8m
|
$9.3m
|
$7.1m
|
$9.9m
|
$6.0m
|
$10.0m
|
$1.9m
|
$374k
|
$1.6m
|
$1.2m
|
|
Proceeds from Stock Options Exercised
|
|
$595k
|
$2.3m
|
$9.6m
|
$2.8m
|
$712k
|
$3.5m
|
$5.5m
|
$295k
|
$1.8m
|
$417k
|
|
Debt Securities, Available-for-sale, Realized Gain (Loss)
|
|
—
|
—
|
—
|
$7k
|
$210k
|
$0
|
$0
|
—
|
—
|
—
|
|
Equity Securities, FV-NI, Realized Gain (Loss)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$680k
|
|
Equity Securities, FV-NI, Unrealized Gain (Loss)
|
|
—
|
—
|
$0
|
$147k
|
$0
|
($360k)
|
$0
|
$24k
|
$41k
|
($74k)
|
|
Gain (Loss) on Sale of Mortgage Loans
|
|
$3.4m
|
$3.7m
|
$4.3m
|
$8.2m
|
$5.2m
|
$7.9m
|
$1.2m
|
$112k
|
$818k
|
$746k
|
|
Goodwill
|
|
$29.9m
|
$29.9m
|
$58.4m
|
$58.6m
|
$69.2m
|
$69.2m
|
$71.5m
|
$71.5m
|
$71.5m
|
$71.5m
|
|
Financing Receivable, Credit Loss, Expense (Reversal)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$3.9m
|
$9.8m
|
—
|
|
Gain (Loss) on Derivative Instruments, Net, Pretax
|
|
—
|
—
|
—
|
—
|
$78k
|
$46k
|
($247k)
|
—
|
—
|
—
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$56.2m
|
$28.8m
|
($84.6m)
|
$476.5m
|
$124.5m
|
$202.2m
|
$93.8m
|
$51.3m
|
$58.5m
|
$43.4m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to Acquire Property, Plant, and Equipment
|
|
$210k
|
$684k
|
$2.5m
|
$1.4m
|
$4.2m
|
$2.0m
|
$2.1m
|
$652k
|
$788k
|
$798k
|
|
Payments to Acquire Businesses, Net of Cash Acquired
|
|
$35.1m
|
—
|
($25.1m)
|
—
|
($6.6m)
|
$0
|
($71.4m)
|
—
|
—
|
—
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
$7.2m
|
($264.4m)
|
($322.4m)
|
($219.4m)
|
($446.0m)
|
($504.2m)
|
($260.2m)
|
$243.3m
|
($160.4m)
|
($260.2m)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Maturities, Prepayments and Calls of Debt Securities, Available-for-sale
|
|
$4.4m
|
$4.4m
|
$64.0m
|
$141.5m
|
$454.6m
|
$442.1m
|
$485.8m
|
$641.0m
|
$316.2m
|
$286.5m
|
|
Proceeds from Issuance of Common Stock
|
|
—
|
$60.2m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Payments for Repurchase of Common Stock
|
|
—
|
—
|
—
|
$3.2m
|
$7.9m
|
$10.5m
|
$19.8m
|
$6.8m
|
$20.7m
|
$14.0m
|
|
Dividends paid
|
|
$2.6m
|
$5.1m
|
$5.8m
|
$8.0m
|
$6.6m
|
$9.9m
|
$10.7m
|
$12.2m
|
$11.7m
|
$11.3m
|
|
Payments of Dividends
|
|
$2.6m
|
$5.1m
|
$5.8m
|
$8.0m
|
$6.6m
|
$9.9m
|
$10.7m
|
$12.2m
|
$11.7m
|
$11.3m
|
|
Other Interest and Dividend Income
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$15.3m
|
$16.9m
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
($58.6m)
|
$267.0m
|
$404.7m
|
($223.0m)
|
$334.4m
|
$801.7m
|
($444.5m)
|
$53.2m
|
($71.7m)
|
$171.4m
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
—
|
—
|
—
|
$181.8m
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Paid, Excluding Capitalized Interest, Operating Activities
|
|
$12.3m
|
$13.8m
|
$20.0m
|
$45.7m
|
$36.2m
|
$22.5m
|
$29.7m
|
$93.7m
|
$120.9m
|
$108.7m
|
|
Income Taxes Paid, Net
|
|
$12.5m
|
$16.9m
|
$9.3m
|
$14.5m
|
$13.5m
|
$25.8m
|
$24.0m
|
$21.4m
|
$6.2m
|
$18.7m
|