XML 18 R48.htm IDEA: XBRL DOCUMENT
v2.4.0.6

Parent Company Financial Statements (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2012
Parent Company Financial Statements [Abstract] |
Schedule of Parent Company Financial Statements | Condensed Balance Sheets
(in thousands) December 31 |  | 2012 |  |  | 2011 |
Assets: |  |  |  |  |  |
Cash on deposit |  | $ | 5,442 |  |  | $ | 6,105 |
Investment in and advances to subsidiaries |  |  | 454,949 |  |  |  | 421,572 |
Goodwill |  |  | 4,973 |  |  |  | 4,973 |
Premises and equipment, net |  |  | 250 |  |  |  | 211 |
Other assets |  |  | 1,277 |  |  |  | 498 |
Total assets |  | $ | 466,891 |  |  | $ | 433,359 |
Liabilities and shareholders' equity: |  |  |  |  |  |  |  |
Long-term debt |  | $ | 61,341 |  |  | $ | 61,341 |
Other liabilities |  |  | 5,206 |  |  |  | 5,152 |
Total liabilities |  |  | 66,547 |  |  |  | 66,493 |
Shareholders' equity |  |  | 400,344 |  |  |  | 366,866 |
Total liabilities and shareholders' equity |  | $ | 466,891 |  |  | $ | 433,359 |
Condensed Statements of Income and Other Comprehensive Income
(in thousands) Year Ended December 31 |  | 2012 |  |  | 2011 |  |  | 2010 |
Income: |  |  |  |  |  |  |  |  |
Dividends from subsidiary banks |  | $ | 16,572 |  |  | $ | 20,370 |  |  | $ | 34,620 |
Other income |  |  | 238 |  |  |  | 255 |  |  |  | 34 |
Total income |  |  | 16,810 |  |  |  | 20,625 |  |  |  | 34,654 |
Expenses: |  |  |  |  |  |  |  |  |  |  |  |
Interest expense |  |  | 2,403 |  |  |  | 3,999 |  |  |  | 3,999 |
Depreciation expense |  |  | 127 |  |  |  | 72 |  |  |  | 25 |
Other expenses |  |  | 1,990 |  |  |  | 1,808 |  |  |  | 1,557 |
Total expenses |  |  | 4,520 |  |  |  | 5,879 |  |  |  | 5,581 |
Income before income taxes and equity in undistributed income of subsidiaries |  |  | 12,290 |  |  |  | 14,746 |  |  |  | 29,073 |
Income tax benefit |  |  | (1,750 | ) |  |  | (2,277 | ) |  |  | (2,145 | )
Income before equity in undistributed income of subsidiaries |  |  | 14,040 |  |  |  | 17,023 |  |  |  | 31,218 |
Equity in undistributed income of subsidiaries |  |  | 30,822 |  |  |  | 21,804 |  |  |  | 1,816 |
Net income |  | $ | 44,862 |  |  | $ | 38,827 |  |  | $ | 33,034 |
Other comprehensive income: |  |  |  |  |  |  |  |  |  |  |  |
Unrealized holding gains (losses) on securities available-for-sale: |  |  |  |  |  |  |  |  |  |  |  |
Unrealized holding gains arising during the period |  |  | 4,973 |  |  |  | 9,868 |  |  |  | (464 | )
Less: Reclassification adjustments for realized gains included in net income |  |  | (1,155 | ) |  |  | (218 | ) |  |  | 0 |
Tax expense (benefit) |  |  | 1,336 |  |  |  | 3,378 |  |  |  | (162 | )
Other comprehensive income (loss), net of tax |  |  | 2,482 |  |  |  | 6,272 |  |  |  | (302 | )
Comprehensive income |  | $ | 47,344 |  |  | $ | 45,099 |  |  | $ | 32,732 |
Condensed Statements of Cash Flows
(in thousands) Year Ended December 31 |  | 2012 |  |  | 2011 |  |  | 2010 |
Cash flows from operating activities: |  |  |  |  |  |  |  |  |
Net income |  | $ | 44,862 |  |  | $ | 38,827 |  |  | $ | 33,034 |
Adjustments to reconcile net income to net cash provided by operating activities: |  |  |  |  |  |  |  |  |  |  |  |
Depreciation |  |  | 127 |  |  |  | 72 |  |  |  | 25 |
Equity in undistributed earnings of subsidiaries |  |  | (30,822 | ) |  |  | (21,804 | ) |  |  | (1,816 | )
Stock-based compensation |  |  | 512 |  |  |  | 555 |  |  |  | 393 |
Excess tax benefit of stock-based compensation |  |  | 496 |  |  |  | 23 |  |  |  | 205 |
Changes in: |  |  |  |  |  |  |  |  |  |  |  |
Other assets |  |  | (771 | ) |  |  | 395 |  |  |  | 1,795 |
Other liabilities |  |  | 495 |  |  |  | 0 |  |  |  | 675 |
Net cash provided by operating activities |  |  | 14,899 |  |  |  | 18,068 |  |  |  | 34,311 |
Cash flows from investing activities: |  |  |  |  |  |  |  |  |  |  |  |
Purchase of premises and equipment |  |  | (166 | ) |  |  | (198 | ) |  |  | (76 | )
Repayment of investments in and advances to subsidiaries |  |  | (80 | ) |  |  | (96 | ) |  |  | (411 | )
Additional investment in subsidiaries |  |  | 0 |  |  |  | 0 |  |  |  | (17,306 | )
Net cash used in investing activities |  |  | (246 | ) |  |  | (294 | ) |  |  | (17,793 | )
Cash flows from financing activities: |  |  |  |  |  |  |  |  |  |  |  |
Issuance of common stock |  |  | 4,395 |  |  |  | 1,291 |  |  |  | 1,875 |
Excess tax benefit of stock-based compensation |  |  | (496 | ) |  |  | (23 | ) |  |  | (205 | )
Dividends paid |  |  | (19,215 | ) |  |  | (18,742 | ) |  |  | (18,332 | )
Net cash used in financing activities |  |  | (15,316 | ) |  |  | (17,474 | ) |  |  | (16,662 | )
Net increase (decrease) in cash and cash equivalents |  |  | (663 | ) |  |  | 300 |  |  |  | (144 | )
Cash and cash equivalents at beginning of year |  |  | 6,105 |  |  |  | 5,805 |  |  |  | 5,949 |
Cash and cash equivalents at end of year |  | $ | 5,442 |  |  | $ | 6,105 |  |  | $ | 5,805 |

X
- Details
Name: | us-gaap_CondensedFinancialInformationOfParentCompanyOnlyDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of condensed financial statements. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCondensedFinancialStatementsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration