XML 78 R60.htm IDEA: XBRL DOCUMENT
v3.22.0.1

Condensed Financial Information (Parent Company Only) (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2021
Condensed Financial Information Disclosure [Abstract] |
Condensed Balance Sheets | Condensed Balance Sheets
| December 31 2021 |  | December 31 2020
Assets |  |  |
Total cash and cash equivalents | $ | 53,907 |  |  | $ | 127,044 |
Investment in subsidiaries | 796,054 |  |  | 685,966 |
Other assets | 9,510 |  |  | 3,902 |
Total assets | $ | 859,471 |  |  | $ | 816,912 |
Liabilities |  |  |
Subordinated notes | $ | 58,750 |  |  | $ | 58,603 |
Junior subordinated debentures issued to capital trusts | 56,785 |  |  | 56,548 |
Other liabilities | 20,727 |  |  | 9,545 |
Stockholders’ Equity | 723,209 |  |  | 692,216 |
Total liabilities and stockholders’ equity | $ | 859,471 |  |  | $ | 816,912 |
Condensed Statements of Income | Condensed Statements of Income
| Years Ended December 31
| 2021 |  | 2020 |  | 2019
Operating Income (Expense) |  |  |  |  |
Dividend income from subsidiaries | $ | 22,500 |  |  | $ | 61,400 |  |  | $ | 46,150 |
Other income | 25 |  |  | 106 |  |  | — |
Interest expense | (5,767) |  |  | (4,483) |  |  | (3,209) |
Employee benefit expense | (1,890) |  |  | (1,997) |  |  | (1,687) |
Other expense | (591) |  |  | (517) |  |  | (416) |
Income Before Undistributed Income of Subsidiaries | 14,277 |  |  | 54,509 |  |  | 40,838 |
Undistributed Income of Subsidiaries | 71,439 |  |  | 13,131 |  |  | 25,053 |
Income Before Tax | 85,716 |  |  | 67,640 |  |  | 65,891 |
Income Tax Benefit | 1,375 |  |  | 859 |  |  | 647 |
Net Income Available to Common Shareholders | $ | 87,091 |  |  | $ | 68,499 |  |  | $ | 66,538 |
Condensed Statements of Comprehensive Income | Condensed Statements of Comprehensive Income
| Years Ended December 31
| 2021 |  | 2020 |  | 2019
Net Income | $ | 87,091 |  |  | $ | 68,499 |  |  | $ | 66,538 |
Other Comprehensive Income (Loss) |  |  |  |  |
Change in fair value of derivative instruments, net of taxes | 3,610 |  |  | (3,004) |  |  | (2,117) |
Unrealized appreciation for the period on held to maturity securities, net of taxes | 4,687 |  |  | (46) |  |  | (92) |
Unrealized appreciation (depreciation) on available for sale securities, net of taxes | (28,082) |  |  | 27,865 |  |  | 16,726 |
Less: reclassification adjustment for realized (gains) losses included in net income, net of taxes | (722) |  |  | (3,395) |  |  | 59 |
| (20,507) |  |  | 21,420 |  |  | 14,576 |
Comprehensive Income | $ | 66,584 |  |  | $ | 89,919 |  |  | $ | 81,114 |
Condensed Statements of Cash Flows | Condensed Statements of Cash Flows
| Years Ended December 31
| 2021 |  | 2020 |  | 2019
Operating Activities |  |  |  |  |
Net income | $ | 87,091 |  |  | $ | 68,499 |  |  | $ | 66,538 |
Items not requiring (providing) cash |  |  |  |  |
Equity in undistributed net income of subsidiaries | (71,439) |  |  | (13,131) |  |  | (25,053) |
Change in: |  |  |  |  |
Share based compensation | 68 |  |  | 132 |  |  | 215 |
Amortization of unearned compensation | 1,751 |  |  | 1,206 |  |  | 705 |
Other assets | 730 |  |  | (20) |  |  | (5,449) |
Other liabilities | 946 |  |  | (14) |  |  | 1,629 |
Net cash provided by operating activities | 19,147 |  |  | 56,672 |  |  | 38,585 |
Investing Activities |  |  |  |  |
Repurchase of outstanding stock | (7,607) |  |  | (19,636) |  |  | (1,595) |
Capital contribution to subsidiary | (60,000) |  |  | — |  |  | — |
Acquisition of Salin | — |  |  | — |  |  | 2,350 |
Net cash (used in) provided by investing activities | (67,607) |  |  | (19,636) |  |  | 755 |
Financing Activities |  |  |  |  |
Net change in borrowings | 384 |  |  | 16 |  |  | 98 |
Dividends paid on common shares | (24,768) |  |  | (21,183) |  |  | (20,835) |
Proceeds from issuance of stock | (1,355) |  |  | 1,390 |  |  | 1,705 |
Stock option exercises | 1,062 |  |  | — |  |  | — |
Net proceeds from issuance of subordinated notes | — |  |  | 58,824 |  |  | — |
Net cash used in financing activities | (24,677) |  |  | 39,047 |  |  | (19,032) |
Net Change in Cash and Cash Equivalents | (73,137) |  |  | 76,083 |  |  | 20,308 |
Cash and Cash Equivalents at Beginning of Year | 127,044 |  |  | 50,961 |  |  | 30,653 |
Cash and Cash Equivalents at End of Year | $ | 53,907 |  |  | $ | 127,044 |  |  | $ | 50,961 |

X
- References No definition available. + Details
Name: | srt_CondensedFinancialInformationOfParentCompanyOnlyDisclosureAbstract
Namespace Prefix: | srt_
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 Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 3 -Paragraph i -Subsection 10 + Details
Name: | srt_CondensedStatementOfComprehensiveIncomeTableTextBlock
Namespace Prefix: | srt_
Data Type: | dtr-types: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 Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 3 -Paragraph i -Subsection 10 + Details
Name: | srt_ScheduleOfCondensedBalanceSheetTableTextBlock
Namespace Prefix: | srt_
Data Type: | dtr-types: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 Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 3 -Paragraph i -Subsection 10 + Details
Name: | srt_ScheduleOfCondensedCashFlowStatementTableTextBlock
Namespace Prefix: | srt_
Data Type: | dtr-types: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 Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 3 -Paragraph i -Subsection 10 + Details
Name: | srt_ScheduleOfCondensedIncomeStatementTableTextBlock
Namespace Prefix: | srt_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration