XML 68 R53.htm IDEA: XBRL DOCUMENT
v3.24.0.1

Condensed Financial Information (Parent Company Only) (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2023
Condensed Financial Information Disclosure [Abstract] |
Condensed Balance Sheets | Condensed Balance Sheets
| December 31 2023 |  | December 31 2022
Assets |  |  |
Total cash and cash equivalents | $ | 79,749 |  |  | $ | 54,097 |
Investment in subsidiaries | 765,299 |  |  | 748,983 |
Other assets | 7,008 |  |  | 10,519 |
Total assets | $ | 852,056 |  |  | $ | 813,599 |
Liabilities |  |  |
Subordinated notes | $ | 55,543 |  |  | $ | 58,896 |
Junior subordinated debentures issued to capital trusts | 57,258 |  |  | 57,027 |
Other liabilities | 20,443 |  |  | 20,301 |
Stockholders’ Equity | 718,812 |  |  | 677,375 |
Total liabilities and stockholders’ equity | $ | 852,056 |  |  | $ | 813,599 |
Condensed Statements of Income | Condensed Statements of Income
| Years Ended December 31
| 2023 |  | 2022 |  | 2021
Operating Income (Expense) |  |  |  |  |
Dividend income from subsidiaries | $ | 55,500 |  |  | $ | 34,750 |  |  | $ | 22,500 |
Interest expense | (8,226) |  |  | (6,258) |  |  | (5,767) |
Other income | 431 |  |  | 45 |  |  | 25 |
Salaries and employee benefits | (3,502) |  |  | (2,551) |  |  | (1,890) |
Other expense | (370) |  |  | (411) |  |  | (591) |
Income Before Undistributed Income (Dividends in Excess) of Subsidiaries | 43,833 |  |  | 25,575 |  |  | 14,277 |
Undistributed income (dividends in excess) of subsidiaries | (17,838) |  |  | 66,473 |  |  | 71,439 |
Income Before Tax | 25,995 |  |  | 92,048 |  |  | 85,716 |
Income tax benefit | 1,986 |  |  | 1,360 |  |  | 1,375 |
Net Income Available to Common Shareholders | $ | 27,981 |  |  | $ | 93,408 |  |  | $ | 87,091 |
Condensed Statements of Comprehensive Income (Loss) | Condensed Statements of Comprehensive Income (Loss)
| Years Ended December 31
| 2023 |  | 2022 |  | 2021
Net Income | $ | 27,981 |  |  | $ | 93,408 |  |  | $ | 87,091 |
Other Comprehensive Income (Loss) |  |  |  |  |
Change in fair value of derivative instruments: |  |  |  |  |
Change in fair value of derivative instruments for the period | (523) |  |  | 5,649 |  |  | 4,570 |
Reclassification adjustment for swap termination gain realized in income | (1,453) |  |  | — |  |  | — |
Income tax effect | 415 |  |  | (1,186) |  |  | (960) |
Changes from derivative instruments | (1,561) |  |  | 4,463 |  |  | 3,610 |
Change in securities: |  |  |  |  |
Unrealized gain (loss) for the period on available for sale securities | 20,728 |  |  | (147,345) |  |  | (35,547) |
Reclassification of gain (loss) from available for sale securities to held to maturity securities | — |  |  | (794) |  |  | 5,869 |
Amortization (accretion) from transfer of securities from available for sale to held to maturity securities | (691) |  |  | (1,236) |  |  | 66 |
Reclassification adjustment for securities (gains) losses realized in income | 32,052 |  |  | — |  |  | (914) |
Income tax effect | (10,939) |  |  | 31,369 |  |  | 6,409 |
Unrealized gains (losses) on securities | 41,150 |  |  | (118,006) |  |  | (24,117) |
Other Comprehensive Income (Loss), Net of Tax | 39,589 |  |  | (113,543) |  |  | (20,507) |
Comprehensive Income (Loss) | $ | 67,570 |  |  | $ | (20,135) |  |  | $ | 66,584 |
Condensed Statements of Cash Flows | Condensed Statements of Cash Flows
| Years Ended December 31
| 2023 |  | 2022 |  | 2021
Operating Activities |  |  |  |  |
Net income | $ | 27,981 |  |  | $ | 93,408 |  |  | $ | 87,091 |
Items not requiring (providing) cash |  |  |  |  |
Dividends in excess (equity in undistributed net income) of subsidiaries | 17,838 |  |  | (66,473) |  |  | (71,439) |
Change in: |  |  |  |  |
Share based compensation | 3,586 |  |  | 2,475 |  |  | 1,819 |
Other assets | 7,184 |  |  | (284) |  |  | 730 |
Other liabilities | (413) |  |  | 120 |  |  | 946 |
Net cash provided by operating activities | 56,176 |  |  | 29,246 |  |  | 19,147 |
Investing Activities |  |  |  |  |
Capital contribution to subsidiary | — |  |  | — |  |  | (60,000) |
Other investing activities | 1,762 |  |  | — |  |  | — |
Net cash used in investing activities | 1,762 |  |  | — |  |  | (60,000) |
Financing Activities |  |  |  |  |
Other change in borrowings | 378 |  |  | 388 |  |  | 384 |
Repurchase of outstanding stock | — |  |  | — |  |  | (7,607) |
Dividends paid on common shares | (28,311) |  |  | (27,765) |  |  | (24,768) |
Net settlement of share awards | (1,221) |  |  | (1,824) |  |  | (1,355) |
Stock option exercises | — |  |  | 145 |  |  | 1,062 |
Repayment of subordinated notes | (3,132) |  |  | — |  |  | — |
Net cash used in financing activities | (32,286) |  |  | (29,056) |  |  | (32,284) |
Net Change in Cash and Cash Equivalents | 25,652 |  |  | 190 |  |  | (73,137) |
Cash and Cash Equivalents at Beginning of Year | 54,097 |  |  | 53,907 |  |  | 127,044 |
Cash and Cash Equivalents at End of Year | $ | 79,749 |  |  | $ | 54,097 |  |  | $ | 53,907 |

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/2009/role/commonPracticeRef -Name Regulation S-X (SX) -Number 210 -Section 12 -Subsection 04 -Paragraph (a) -Publisher SEC Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -Publisher FASB -URI https://asc.fasb.org//1943274/2147480678/235-10-S99-3 + 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/2009/role/commonPracticeRef -Name Regulation S-X (SX) -Number 210 -Section 12 -Subsection 04 -Paragraph (a) -Publisher SEC Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -Publisher FASB -URI https://asc.fasb.org//1943274/2147480678/235-10-S99-3 + 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/2009/role/commonPracticeRef -Name Regulation S-X (SX) -Number 210 -Section 12 -Subsection 04 -Paragraph (a) -Publisher SEC Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -Publisher FASB -URI https://asc.fasb.org//1943274/2147480678/235-10-S99-3 + 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/2009/role/commonPracticeRef -Name Regulation S-X (SX) -Number 210 -Section 12 -Subsection 04 -Paragraph (a) -Publisher SEC Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -Publisher FASB -URI https://asc.fasb.org//1943274/2147480678/235-10-S99-3 + Details
Name: | srt_ScheduleOfCondensedIncomeStatementTableTextBlock
Namespace Prefix: | srt_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration