XML 99 R8.htm IDEA: XBRL DOCUMENT v3.20.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended 12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
CASH FLOWS FROM OPERATING ACTIVITIES          
Net income     $ 57,408,000 $ 43,120,000 $ 35,707,000
Adjustments to reconcile net income to net cash provided by operating activities:          
Depreciation     5,225,000 4,451,000 3,949,000
Provision for loan/lease losses $ 979,000 $ 1,612,000 7,066,000 12,658,000 8,470,000
Deferred income taxes     6,364,000 6,292,000 (6,030,000)
Stock-based compensation expense     2,469,000 1,443,000 1,187,000
Deferred compensation expense accrued     2,773,000 1,824,000 1,426,000
Losses on other real estate owned, net     3,361,000 2,585,000 (151,000)
Amortization of premiums on securities, net     1,561,000 1,614,000 1,839,000
Securities losses, net     30,000   88,000
Loans originated for sale     (151,692,000) (57,698,000) (49,579,000)
Proceeds on sales of loans     152,633,000 58,353,000 51,642,000
Gains on sales of residential real estate loans     (2,571,000) (901,000) (409,000)
Gains on sales of government guaranteed portions of loans     (748,000) (405,000) (1,164,000)
Loss on debt extinguishment, net     436,000    
Gains on sales of premises and equipment     753,000    
Amortization of intangibles     2,266,000 1,692,000 1,001,000
Accretion of acquisition fair value adjustments, net     (4,344,000) (5,527,000) (4,941,000)
Increase in cash value of bank-owned life insurance     (1,973,000) (1,632,000) (1,802,000)
Gain on sale of assets and liabilities of subsidiary     (12,286,000)    
Goodwill impairment     3,000,000    
Decrease (increase) in other assets     (19,152,000) (11,137,000) 726,000
Increase (decrease) in other liabilities     23,915,000 7,539,000 (8,246,000)
Net cash provided by operating activities     76,494,000 64,271,000 33,713,000
CASH FLOWS FROM INVESTING ACTIVITIES          
Net decrease (increase) in federal funds sold     16,598,000 3,799,000 (7,940,000)
Net decrease (increase) in interest-bearing deposits at financial institutions     (69,984,000) (14,508,000) 12,138,000
Proceeds from sales of other real estate owned     840,000 2,539,000 1,138,000
Activity in securities portfolio:          
Purchases     (71,963,000) (84,045,000) (179,786,000)
Calls, maturities and redemptions     25,193,000 23,931,000 43,010,000
Paydowns     50,830,000 44,287,000 38,496,000
Sales     30,055,000 1,938,000 71,092,000
Activity in restricted investment securities:          
Purchases     (5,859,000) (5,409,000) (4,824,000)
Redemptions     7,621,000 3,157,000 515,000
Net increase in loans/leases originated and held for investment     (320,368,000) (292,697,000) (375,226,000)
Purchase of premises and equipment     (12,429,000) (11,457,000) (5,761,000)
Proceeds from sales of premises and equipment     2,562,000    
Purchase of interest rate caps     (4,347,000)    
Net cash received for sale of assets and liabilities of subsidiary     42,587,000    
Net cash paid for acquisition       (5,183,000) (3,369,000)
Net cash (used in) investing activities     (308,664,000) (333,648,000) (410,517,000)
CASH FLOWS FROM FINANCING ACTIVITIES          
Net increase in deposit accounts     335,580,000 271,266,000 385,082,000
Net increase (decrease) in short-term borrowings     (14,193,000) 13,638,000 (39,080,000)
Activity in Federal Home Loan Bank advances:          
Term advances     25,000,000 15,080,000 1,600,000
Calls and maturities     (35,000,000) (40,000,000) (8,000,000)
Net change in short-term and overnight advances     (52,465,000) 24,765,000 60,900,000
Prepayments     (30,323,000)   (4,108,000)
Activity in other borrowings:          
Proceeds from other borrowings       9,000,000 7,000,000
Calls, maturities and scheduled principal payments     (11,937,000) (12,550,000) (21,000,000)
Prepayments     (46,313,000)    
Paydown of revolving line of credit     (9,000,000)    
Proceeds from subordinated notes     63,393,000    
Payment of cash dividends on common stock     (3,767,000) (3,300,000) (2,494,000)
Proceeds from issuance of common stock, net     1,926,000 1,279,000 2,056,000
Net cash provided by financing activities     222,901,000 279,178,000 381,956,000
Net increase (decrease) in cash and due from banks     (9,269,000) 9,801,000 5,152,000
Cash and due from banks, beginning     85,523,000 75,722,000 70,570,000
Cash and due from banks, ending 76,254,000 85,523,000 76,254,000 85,523,000 75,722,000
Cash and due from banks 76,254,000 85,523,000 76,254,000 85,523,000  
Supplemental disclosure of cash flow information, cash payments (receipts) for:          
Interest     59,292,000 38,782,000 19,054,000
Income/franchise taxes     2,719,000 30,000 13,040,000
Supplemental schedule of noncash investing activities:          
Change in accumulated other comprehensive income, unrealized gains on securities available for sale and derivative instruments, net     4,446,000 (3,206,000) 1,092,000
Exchange of shares of common stock in connection with payroll taxes for restricted stock and in connection with stock options exercised     (218,000) (877,000) (1,010,000)
Transfers of loans to other real estate owned     1,086,000 943,000 9,023,000
Increase (decrease) in the fair value of back-to-back interest rate swap assets and liabilities     62,483,000 17,798,000 2,059,000
Dividends payable     947,000 939,000 693,000
Transfer of equity securities from securities available for sale to other assets at fair value       2,614,000  
Assets Sold:          
Total assets sold 11,966,000   11,966,000    
Liabilities Sold:          
Total liabilities sold 5,003,000   5,003,000    
Gain on sale of certain assets and certain liabilities of RB&T:     12,286,000    
Fair value of assets acquired:          
Cash and due from banks   4,651,000   4,651,000 4,435,000
Interest-bearing deposits at financial institutions   62,924,000   62,924,000 3,954,000
Securities available for sale, at fair value   4,845,000   4,845,000 49,703,000
Loans/leases receivable held for investment, net   477,337,000   477,337,000 192,518,000
Bank-owned life insurance   7,092,000   7,092,000  
Premises and equipment, net   6,092,000   6,092,000 4,808,000
Restricted investment securities   3,654,000   3,654,000 477,000
Intangibles   10,064,000   10,064,000 2,698,000
Other assets   2,255,000   2,255,000 998,000
Total assets sold   578,914,000   578,914,000 259,591,000
Fair value of liabilities assumed:          
Deposits   439,579,000   439,579,000 212,468,000
Short-term borrowings   1,143,000   1,143,000 13,102,000
FHLB advances   74,540,000   74,540,000 4,108,000
Other borrowings   9,544,000   9,544,000  
Junior subordinated debentures         3,857,000
Other liabilities   8,878,000   8,878,000 2,596,000
Total liabilities assumed   533,684,000   533,684,000 236,131,000
Net assets acquired   $ 45,230,000   45,230,000 23,460,000
Consideration paid:          
Cash paid       9,834,000 7,803,000
Promissory note       1,500,000  
Contingent commitment       2,000,000  
Common stock       81,637,000 30,880,000
Total consideration paid       94,971,000 38,683,000
Goodwill       49,741,000 15,223,000
RB&T          
Adjustments to reconcile net income to net cash provided by operating activities:          
Gain on sale of assets and liabilities of subsidiary     (12,286,000)    
Activity in restricted investment securities:          
Net cash received for sale of assets and liabilities of subsidiary     42,587,000    
Supplemental schedule of noncash investing activities:          
Cash proceeds 46,560,000   46,560,000    
Assets Sold:          
Cash and due from banks 3,973,000   3,973,000    
Interest-bearing deposits at financial institutions 55,291,000   55,291,000    
Securities held to maturity, at amortized cost 3,243,000   3,243,000    
Securities available for sale, at fair value 21,874,000   21,874,000    
Loans/leases receivable held for investment, net 357,931,000   357,931,000    
Premises and equipment, net 5,612,000   5,612,000    
Restricted investment securities 675,000   675,000    
Other real estate owned, net 2,134,000   2,134,000    
Other assets 3,228,000   3,228,000    
Total assets sold 453,961,000   453,961,000    
Liabilities Sold:          
Noninterest-bearing deposits 69,802,000   69,802,000    
Interest-bearing deposits 331,486,000   331,486,000    
Short-term borrowings 1,158,000   1,158,000    
Federal Home Loan Bank advances 15,000,000   15,000,000    
Other liabilities 2,241,000   2,241,000    
Total liabilities sold $ 419,687,000   419,687,000    
Gain on sale of certain assets and certain liabilities of RB&T:     12,286,000    
Springfield Bancshares          
Consideration paid:          
Cash paid       3,747,209  
Goodwill       45,975,000  
Guaranty Bank [Member]          
Consideration paid:          
Cash paid         3,368,909
Goodwill         $ 15,223,000
Bates Companies [Member]          
Adjustments to reconcile net income to net cash provided by operating activities:          
Goodwill impairment     $ 3,000,000    
Consideration paid:          
Cash paid       1,435,595  
Goodwill       $ 3,766,000