XML 84 R60.htm IDEA: XBRL DOCUMENT
v3.8.0.1

Condensed Financial Information (Parent Company Only) (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2017
Condensed Financial Information of Parent Company Only Disclosure [Abstract] |
Condensed Balance Sheets | Condensed Balance Sheets
|  | December 31 |  |  | December 31 |
|  | 2017 |  |  | 2016 |
Assets |  |  |  |  |  |  |  |
Total cash and cash equivalents |  | $ | 13,361 |  |  | $ | 15,736 |
Investment in Subsidiaries |  |  | 497,623 |  |  |  | 386,389 |
Other assets |  |  | 1,318 |  |  |  | 2,504 |
Total assets |  | $ | 512,302 |  |  | $ | 404,629 |
Liabilities |  |  |  |  |  |  |  |
Borrowings |  | $ | 12,500 |  |  | $ | 19,500 |
Subordinated debentures |  |  | 37,653 |  |  |  | 37,456 |
Other liabilities |  |  | 5,071 |  |  |  | 6,818 |
Stockholders’ Equity |  |  | 457,078 |  |  |  | 340,855 |
Total liabilities and stockholders’ equity |  | $ | 512,302 |  |  | $ | 404,629 |
Condensed Statements of Income | Condensed Statements of Income
|  | Years Ended December 31 |
|  | 2017 |  |  | 2016 |  |  | 2015 |
Operating Income (Expense) |  |  |  |  |  |  |  |  |  |  |  |
Dividend income from Bank |  | $ | 27,000 |  |  | $ | 20,000 |  |  | $ | 30,470 |
Investment income |  |  | — |  |  |  | 33 |  |  |  | 15 |
Other income |  |  | 540 |  |  |  | 42 |  |  |  | 24 |
Interest expense |  |  | (2,791 | ) |  |  | (2,376 | ) |  |  | (2,009 | )
Employee benefit expense |  |  | (1,094 | ) |  |  | (1,158 | ) |  |  | (1,093 | )
Other expense |  |  | (326 | ) |  |  | 1,279 |  |  |  | 910 |
Income Before Undistributed Income of Subsidiaries |  |  | 23,329 |  |  |  | 17,820 |  |  |  | 28,317 |
Undistributed Income of Subsidiaries |  |  | 8,804 |  |  |  | 5,938 |  |  |  | (8,168 | )
Income Before Tax |  |  | 32,133 |  |  |  | 23,758 |  |  |  | 20,149 |
Income Tax Benefit |  |  | 984 |  |  |  | 154 |  |  |  | 400 |
Net Income |  |  | 33,117 |  |  |  | 23,912 |  |  |  | 20,549 |
Preferred stock dividend |  |  | — |  |  |  | (42 | ) |  |  | (125 | )
Net Income Available to Common Shareholders |  | $ | 33,117 |  |  | $ | 23,870 |  |  | $ | 20,424 |
Condensed Statements of Comprehensive Income | Condensed Statements of Comprehensive Income
|  | Years Ended December 31 |
|  | 2017 |  |  | 2016 |  |  | 2015 |
Net Income |  | $ | 33,117 |  |  | $ | 23,912 |  |  | $ | 20,549 |
Other Comprehensive Income (Loss) |  |  |  |  |  |  |  |  |  |  |  |
Change in fair value of derivative instruments, net of taxes |  |  | 913 |  |  |  | 6 |  |  |  | 127 |
Unrealized appreciation for the period on held-to-maturity securities, net of taxes |  |  | (166 | ) |  |  | (424 | ) |  |  | (357 | )
Unrealized appreciation (depreciation) on available-for-sale securities, net of taxes |  |  | 1,371 |  |  |  | (3,310 | ) |  |  | (1,891 | )
Less: reclassification adjustment for realized gains included in net income, net of taxes |  |  | (25 | ) |  |  | (1,193 | ) |  |  | (123 | )
|  |  | 2,093 |  |  |  | (4,921 | ) |  |  | (2,244 | )
Comprehensive Income |  | $ | 35,210 |  |  | $ | 18,991 |  |  | $ | 18,305 |
Condensed Statements of Cash Flows | Condensed Statements of Cash Flows
|  | Years Ended December 31 |
|  | 2017 |  |  | 2016 |  |  | 2015 |
Operating Activities |  |  |  |  |  |  |  |  |  |  |  |
Net income |  | $ | 33,117 |  |  | $ | 23,912 |  |  | $ | 20,549 |
Items not requiring (providing) cash |  |  |  |  |  |  |  |  |  |  |  |
Equity in undistributed net income of subsidiaries |  |  | (8,804 | ) |  |  | (5,938 | ) |  |  | 8,168 |
Change in |  |  |  |  |  |  |  |  |  |  |  |
Share based compensation |  |  | 325 |  |  |  | 284 |  |  |  | 288 |
Amortization of unearned compensation |  |  | 135 |  |  |  | 324 |  |  |  | 355 |
Other assets |  |  | 388 |  |  |  | 888 |  |  |  | (634 | )
Other liabilities |  |  | (1,675 | ) |  |  | (244 | ) |  |  | (13 | )
Net cash provided by operating activities |  |  | 23,486 |  |  |  | 19,226 |  |  |  | 28,713 |
Investing Activities |  |  |  |  |  |  |  |  |  |  |  |
Acquisition of Peoples |  |  | — |  |  |  | — |  |  |  | (19,365 | )
Acquisition of Kosciusko |  |  | — |  |  |  | (6,741 | ) |  |  | — |
Acquisition of LaPorte |  |  | — |  |  |  | (17,108 | ) |  |  | — |
Acquisition of CNB |  |  | — |  |  |  | (5,296 | ) |  |  | — |
Acquisition of Lafayette |  |  | (1,254 | ) |  |  | — |  |  |  | — |
Acquisition of Wolverine |  |  | (7,688 | ) |  |  | — |  |  |  | — |
Net cash used in investing activities |  |  | (8,942 | ) |  |  | (29,145 | ) |  |  | (19,365 | )
Financing Activities |  |  |  |  |  |  |  |  |  |  |  |
Redemption of preferred stock |  |  | — |  |  |  | (12,500 | ) |  |  | — |
Net change in borrowings |  |  | (6,803 | ) |  |  | 19,500 |  |  |  | — |
Dividends paid on preferred shares |  |  | — |  |  |  | (42 | ) |  |  | (125 | )
Dividends paid on common shares |  |  | (11,720 | ) |  |  | (8,382 | ) |  |  | (6,216 | )
Exercise of stock options |  |  | 1,604 |  |  |  | 572 |  |  |  | 4,305 |
Net cash used in financing activities |  |  | (16,919 | ) |  |  | (852 | ) |  |  | (2,036 | )
Net Change in Cash and Cash Equivalents |  |  | (2,375 | ) |  |  | (10,771 | ) |  |  | 7,312 |
Cash and Cash Equivalents at Beginning of Year |  |  | 15,736 |  |  |  | 26,507 |  |  |  | 19,195 |
Cash and Cash Equivalents at End of Year |  | $ | 13,361 |  |  | $ | 15,736 |  |  | $ | 26,507 |

X
- References No definition available. + 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 statement of comprehensive income (loss) including, but not limited to, statements of comprehensive income (loss) of consolidated entities and consolidation eliminations. + References No definition available. + Details
Name: | us-gaap_CondensedStatementOfComprehensiveIncomeTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of condensed balance sheet, including, but not limited to, balance sheets of consolidated entities and consolidation eliminations. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCondensedBalanceSheetTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of condensed cash flow statement, including, but not limited to, cash flow statements of consolidated entities and consolidation eliminations. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCondensedCashFlowStatementTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of condensed income statement, including, but not limited to, income statements of consolidated entities and consolidation eliminations. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCondensedIncomeStatementTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration