XML 61 R8.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Cash flows from operating activities      
Net income $ 25,579 $ 35,825 $ 20,649
Adjustments to reconcile net income to net cash from operating activities:      
Stock-based compensation 2,870 2,509 1,100
Depreciation 3,565 3,130 2,496
Amortization of operating lease right-of-use asset 629    
Amortization of cloud computing implementation costs 100    
Provision for loan losses 18,354 3,961 2,953
Net amortization (accretion) of purchase valuation adjustments (4,360) (5,586) (4,518)
Amortization (accretion) of premiums and discounts on securities 5,828 3,062 2,869
Amortization of intangible assets 3,218 2,492 1,070
Deferred income taxes 1,563 3,483 2,621
Federal Home Loan Bank stock dividends (994) (1,402) (760)
Loss (gain) on sales and valuation adjustments on other real estate owned 68 (580) (109)
Net loss (gain) on sales and settlements of securities   (1) (271)
Change in unrealized (gains) losses on equity securities (14) 11  
Loss (gain) on disposal of premises and equipment (19) (182) (5)
Loss (gain) on lease termination (7)    
Loss (gain) on sales of foreclosed assets 25 (17) 32
Loss (gain) on sales of loans (2,062) (1,072) (1,640)
Originations of loans held for sale (99,686) (48,576) (73,961)
Proceeds from the sale of loans held for sale 98,787 48,271 78,077
Increase in the value of bank-owned life insurance (1,998) (2,199) (1,445)
Change in fair value of derivatives recognized in earnings 308 271 (14)
Payments on operating lease payable (760)    
Net change in:      
Interest receivable 1,649 (2,255) (1,276)
Other assets (3,823) (5,738) (673)
Interest payable and other liabilities (299) 1,259 433
Net cash provided by operating activities 48,521 36,666 27,628
Cash flows (to) from investing activities      
Purchases of available-for-sale securities   (36,007) (105,749)
Purchases of held-to-maturity securities (154,573) (150,479) (129,016)
Proceeds from sales, calls, pay-downs and maturities of available-for- sale securities 30,633 58,739 102,040
Proceeds from calls, pay-downs and maturities of held-to-maturity securities 129,349 73,098 58,245
Net change in interest-bearing time deposits in other banks 2,493 2,742 1,242
Net change in loans 8,537 (135,500) (125,679)
Capitalized construction cost of other real estate owned (56)    
Purchase of premises and equipment (6,948) (8,831) (6,873)
Proceeds from sale of premises and equipment 21 1,254 9
Proceeds from sale of foreclosed assets 410 217 165
Net redemptions (purchases) of Federal Home Loan Bank and Federal Reserve Bank stock (928) (1,891) (4,276)
Proceeds from sale of other real estate owned 1,803 4,730 5,461
Purchase of bank-owned life insurance     (15,000)
Proceeds from bank-owned life insurance death benefits   347  
Net cash (used in) provided by investing activities 96,101 (171,488) (222,924)
Cash flows (to) from financing activities      
Net increase (decrease) in deposits (158,652) 228,924 123,224
Net change in federal funds purchased and retail repurchase agreements (14,360) 12,576 8,177
Net borrowings (repayments) on Federal Home Loan Bank line of credit (57,547) 20,078 79,996
Principal repayments on Federal Home Loan Bank term advances (2,954) (1,214) (1,300)
Borrowings on bank stock loan 7,209 22,500 2,500
Principal repayments on bank stock loan (13,669) (9,550) (1,000)
Proceeds from exercise of employee stock options 371 133 1,215
Principal payments on employee stock loan 44   121
Proceeds from employee stock purchase plan 405    
Purchase of treasury stock (10,867)    
Net change in contractual obligations 1,871 1,998 (537)
Net cash provided by (used in) financing activities (248,149) 275,445 212,396
Net change in cash and cash equivalents (103,527) 140,623 17,100
Cash and cash equivalents, beginning of period 192,818 52,195 35,095
Ending cash and cash equivalents 89,291 192,818 52,195
Supplemental cash flow information:      
Interest paid 48,367 32,667 15,041
Income taxes paid, net of refunds 3,108 9,214 6,438
Supplemental noncash disclosures:      
Other real estate owned acquired in settlement of loans 3,737 2,307 4,562
Operating leases recognized 4,814    
Prairie State Bancshares, Inc. [Member]      
Cash flows (to) from investing activities      
Net cash (paid) received from acquisition     (6,744)
Supplemental noncash disclosures:      
Total fair value of assets acquired, net of cash     147,247
Total fair value of liabilities acquired     125,591
Eastman National Bancshares, Inc. [Member]      
Cash flows (to) from investing activities      
Net cash (paid) received from acquisition   (55) 6,108
Supplemental noncash disclosures:      
Total fair value of assets acquired, net of cash     267,094
Total fair value of liabilities acquired     234,337
Cache Holdings, Inc. [Member]      
Cash flows (to) from investing activities      
Net cash (paid) received from acquisition     (2,857)
Supplemental noncash disclosures:      
Total fair value of assets acquired, net of cash     333,140
Total fair value of liabilities acquired     $ 291,056
Kansas Bank Corporation [Member]      
Cash flows (to) from investing activities      
Net cash (paid) received from acquisition   12,774  
Supplemental noncash disclosures:      
Total fair value of assets acquired, net of cash   308,225  
Total fair value of liabilities acquired   289,103  
Adams Dairy Bancshares, Inc. [Member]      
Cash flows (to) from investing activities      
Net cash (paid) received from acquisition   (1,385)  
Supplemental noncash disclosures:      
Total fair value of assets acquired, net of cash   117,010  
Total fair value of liabilities acquired   102,406  
City Bank and Trust Company [Member]      
Cash flows (to) from investing activities      
Net cash (paid) received from acquisition   8,759  
Supplemental noncash disclosures:      
Total fair value of assets acquired, net of cash   135,594  
Total fair value of liabilities acquired   $ 144,353  
MidFirst Bank [Member]      
Cash flows (to) from investing activities      
Net cash (paid) received from acquisition 85,360    
Supplemental noncash disclosures:      
Total fair value of assets acquired, net of cash 13,246    
Total fair value of liabilities acquired $ 98,606