XML 88 R60.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Condensed Financial Information (Parent Company Only) (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Condensed Financial Information Disclosure [Abstract] |
Condensed Balance Sheets | Condensed Balance Sheets
| December 31 2024 |  | December 31 2023
Assets |  |  |
Total cash and cash equivalents | $ | 86,938 |  |  | $ | 79,749 |
Investment in subsidiaries | 803,799 |  |  | 765,299 |
Other assets | 9,806 |  |  | 7,008 |
Total assets | $ | 900,543 |  |  | $ | 852,056 |
Liabilities |  |  |
Subordinated notes | $ | 55,738 |  |  | $ | 55,543 |
Junior subordinated debentures issued to capital trusts | 57,477 |  |  | 57,258 |
Other liabilities | 23,748 |  |  | 20,443 |
Stockholders’ Equity | 763,580 |  |  | 718,812 |
Total liabilities and stockholders’ equity | $ | 900,543 |  |  | $ | 852,056 |
Condensed Statements of Income | Condensed Statements of Income
| Years Ended December 31
| 2024 |  | 2023 |  | 2022
Operating Income (Expense) |  |  |  |  |
Dividend income from subsidiaries | $ | 38,000 |  |  | $ | 55,500 |  |  | $ | 34,750 |
Interest expense | (7,906) |  |  | (8,226) |  |  | (6,258) |
Other income | 117 |  |  | 431 |  |  | 45 |
Salaries and employee benefits | (5,351) |  |  | (3,502) |  |  | (2,551) |
Other expense | (434) |  |  | (370) |  |  | (411) |
Income Before Undistributed Income (Dividends in Excess) of Subsidiaries | 24,426 |  |  | 43,833 |  |  | 25,575 |
Undistributed income (dividends in excess) of subsidiaries | 8,198 |  |  | (17,838) |  |  | 66,473 |
Income Before Tax | 32,624 |  |  | 25,995 |  |  | 92,048 |
Income tax benefit | 2,805 |  |  | 1,986 |  |  | 1,360 |
Net Income Available to Common Shareholders | $ | 35,429 |  |  | $ | 27,981 |  |  | $ | 93,408 |
Condensed Statements of Comprehensive Income (Loss) | Condensed Statements of Comprehensive Income (Loss)
| Years Ended December 31
| 2024 |  | 2023 |  | 2022
Net Income | $ | 35,429 |  |  | $ | 27,981 |  |  | $ | 93,408 |
Other Comprehensive Income (Loss) |  |  |  |  |
Change in fair value of derivative instruments: |  |  |  |  |
Change in fair value of derivative instruments for the period | — |  |  | (523) |  |  | 5,649 |
Reclassification adjustment for swap termination gain realized in income | — |  |  | (1,453) |  |  | — |
Income tax effect | — |  |  | 415 |  |  | (1,186) |
Changes from derivative instruments | — |  |  | (1,561) |  |  | 4,463 |
Change in securities: |  |  |  |  |
Unrealized gain (loss) for the period on available for sale securities | (120) |  |  | 20,728 |  |  | (147,345) |
Reclassification of gain (loss) from available for sale securities to held to maturity securities | — |  |  | — |  |  | (794) |
Amortization (accretion) from transfer of securities from available for sale to held to maturity securities | (657) |  |  | (691) |  |  | (1,236) |
Reclassification adjustment for securities (gains) losses realized in income | 39,140 |  |  | 32,052 |  |  | — |
Income tax effect | (8,055) |  |  | (10,939) |  |  | 31,369 |
Unrealized gains (losses) on securities | 30,308 |  |  | 41,150 |  |  | (118,006) |
Other Comprehensive Income (Loss), Net of Tax | 30,308 |  |  | 39,589 |  |  | (113,543) |
Comprehensive Income (Loss) | $ | 65,737 |  |  | $ | 67,570 |  |  | $ | (20,135) |
Condensed Statements of Cash Flows | Condensed Statements of Cash Flows
| Years Ended December 31
| 2024 |  | 2023 |  | 2022
Operating Activities |  |  |  |  |
Net income | $ | 35,429 |  |  | $ | 27,981 |  |  | $ | 93,408 |
Items not requiring (providing) cash |  |  |  |  |
Dividends in excess (equity in undistributed net income) of subsidiaries | (8,198) |  |  | 17,838 |  |  | (66,473) |
Change in: |  |  |  |  |
Share based compensation | 4,586 |  |  | 3,586 |  |  | 2,475 |
Other assets | (4,621) |  |  | 7,184 |  |  | (284) |
Other liabilities | 3,717 |  |  | (413) |  |  | 120 |
Net cash provided by operating activities | 30,913 |  |  | 56,176 |  |  | 29,246 |
Investing Activities |  |  |  |  |
Capital contribution to subsidiary | — |  |  | — |  |  | — |
Other investing activities | 1,829 |  |  | 1,762 |  |  | — |
Net cash provided by investing activities | 1,829 |  |  | 1,762 |  |  | — |
Financing Activities |  |  |  |  |
Other change in borrowings | — |  |  | 378 |  |  | 388 |
Repurchase of outstanding stock | — |  |  | — |  |  | — |
Dividends paid on common shares | (28,328) |  |  | (28,311) |  |  | (27,765) |
Net settlement of share awards | (1,371) |  |  | (1,221) |  |  | (1,824) |
Other | 4,146 |  |  | — |  |  | — |
Stock option exercises | — |  |  | — |  |  | 145 |
Repayment of subordinated notes | — |  |  | (3,132) |  |  | — |
Net cash used in financing activities | (25,553) |  |  | (32,286) |  |  | (29,056) |
Net Change in Cash and Cash Equivalents | 7,189 |  |  | 25,652 |  |  | 190 |
Cash and Cash Equivalents at Beginning of Year | 79,749 |  |  | 54,097 |  |  | 53,907 |
Cash and Cash Equivalents at End of Year | $ | 86,938 |  |  | $ | 79,749 |  |  | $ | 54,097 |

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