XML 122 R120.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Parent Company Financial Statements (Condensed Statements of Cash Flows) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Jun. 25, 2019
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
CASH FLOWS FROM OPERATING ACTIVITIES                        
Net Income   $ 15,820 $ 13,064 $ 15,271 $ 15,067 $ 10,980 $ 12,639 $ 11,097 $ 11,813 $ 59,222 $ 46,529 $ 40,676
Adjustments to Reconcile Net Income to Net Cash from Operating Activities:                        
Interest Receivable and Other Assets                   (1,602) 2,211 (4,528)
Change in Other Liabilities                   4,488 (162) (110)
Equity Based Compensation                   1,287 1,355 1,246
Excess Tax Benefit from Restricted Share Grant                   25 32 240
Net Cash from Operating Activities                   65,229 62,331 54,875
CASH FLOWS FROM INVESTING ACTIVITIES                        
Cash Used for Business Acquisitions                   0 (17,566) 0
Net Cash from Investing Activities                   30,662 (38,798) (189,280)
CASH FLOWS FROM FINANCING ACTIVITIES                        
Advances in Long-term Debt                   89,214 25,000 75,000
Repayments of Long-term Debt                   (65,171) (40,155) (53,864)
Issuance (Retirement) of Common Stock                       (29)
Dividends Paid                   (17,556) (14,074) (11,842)
Net Cash from Financing Activities                   (88,557) 2,658 139,948
Net Change in Cash and Cash Equivalents                   7,334 26,191 5,543
Cash and Cash Equivalents at Beginning of Year         96,550       70,359 96,550 70,359 64,816
Cash and Cash Equivalents at End of Year   103,884       96,550       103,884 96,550 70,359
Parent Company                        
CASH FLOWS FROM OPERATING ACTIVITIES                        
Net Income                   59,222 46,529 40,676
Adjustments to Reconcile Net Income to Net Cash from Operating Activities:                        
Interest Receivable and Other Assets                   31 1,588 431
Change in Other Liabilities                   (406) (163) (122)
Equity Based Compensation                   1,287 1,355 1,246
Excess Tax Benefit from Restricted Share Grant                   25 32 240
Equity in Excess Undistributed Income of Subsidiaries                   (16,988) (42,016) (16,040)
Net Cash from Operating Activities                   43,171 7,325 26,431
CASH FLOWS FROM INVESTING ACTIVITIES                        
Cash Used for Business Acquisitions                   (14,958) (25,160) 0
Net Cash from Investing Activities                   (14,958) (25,160) 0
CASH FLOWS FROM FINANCING ACTIVITIES                        
Advances in Long-term Debt                   39,213 25,000 0
Repayments of Long-term Debt $ (25,000)                 (25,000) 0 0
Issuance (Retirement) of Common Stock                   0   (29)
Dividends Paid                   (17,556) (14,074) (11,842)
Net Cash from Financing Activities                   (3,343) 10,926 (11,871)
Net Change in Cash and Cash Equivalents                   24,870 (6,909) 14,560
Cash and Cash Equivalents at Beginning of Year         $ 17,868       $ 24,777 17,868 24,777 10,217
Cash and Cash Equivalents at End of Year   $ 42,738       $ 17,868       $ 42,738 $ 17,868 $ 24,777