XML 53 R42.htm IDEA: XBRL DOCUMENT v3.25.0.1
Condensed Financial Information - Parent Company (Tables)
12 Months Ended
Dec. 31, 2024
Condensed Financial Information Disclosure [Abstract]  
Condensed Balance Sheets

Condensed Balance Sheets -

December 31, 2024 and 2023

 

ASSETS

 

2024

 

 

2023

 

Cash in subsidiary bank (1)

 

$

58,957

 

 

$

92,905

 

Cash in unaffiliated banks (1)

 

 

 

 

 

2

 

Interest-bearing deposits in subsidiary bank (1)

 

 

35,629

 

 

 

50,412

 

Total cash and cash equivalents

 

 

94,586

 

 

 

143,319

 

Securities available-for-sale, at fair value

 

 

2,124

 

 

 

2,200

 

Investment in and advances to subsidiaries, at equity (1)

 

 

1,535,310

 

 

 

1,376,986

 

Intangible assets

 

 

723

 

 

 

723

 

Other assets

 

 

9,085

 

 

 

7,044

 

Total assets

 

$

1,641,828

 

 

$

1,530,272

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

Total liabilities

 

$

35,268

 

 

$

31,372

 

Shareholders’ equity:

 

 

 

 

 

 

Common stock

 

 

1,429

 

 

 

1,427

 

Capital surplus

 

 

689,338

 

 

 

681,246

 

Retained earnings

 

 

1,340,082

 

 

 

1,219,525

 

Treasury stock

 

 

(12,905

)

 

 

(11,855

)

Deferred compensation

 

 

12,905

 

 

 

11,855

 

Accumulated other comprehensive earnings

 

 

(424,289

)

 

 

(403,298

)

Total shareholders’ equity

 

 

1,606,560

 

 

 

1,498,900

 

Total liabilities and shareholders’ equity

 

$

1,641,828

 

 

$

1,530,272

 

 

(1)
Eliminates in consolidation.
Condensed Statements of Earnings

Condensed Statements of Earnings -

For the Years Ended December 31, 2024, 2023 and 2022

 

 

 

2024

 

 

2023

 

 

2022

 

Income:

 

 

 

 

 

 

 

 

 

Cash dividends from subsidiaries (1)

 

$

55,500

 

 

$

133,500

 

 

$

67,500

 

Excess of earnings over dividends of subsidiaries (1)

 

 

177,467

 

 

 

72,444

 

 

 

174,741

 

Other

 

 

2,002

 

 

 

1,783

 

 

 

62

 

Total income

 

 

234,969

 

 

 

207,727

 

 

 

242,303

 

Expenses:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

9,314

 

 

 

6,129

 

 

 

6,541

 

Other operating expenses

 

 

4,791

 

 

 

4,521

 

 

 

4,106

 

Total expense

 

 

14,105

 

 

 

10,650

 

 

 

10,647

 

Earnings before income taxes

 

 

220,864

 

 

 

197,077

 

 

 

231,656

 

Income tax benefit

 

 

2,647

 

 

 

1,900

 

 

 

2,819

 

Net earnings

 

$

223,511

 

 

$

198,977

 

 

$

234,475

 

 

(1)
Eliminates in consolidation.
Condensed Statements of Cash Flows

Condensed Statements of Cash Flows -

For the Years Ended December 31, 2024, 2023 and 2022

 

 

 

2024

 

 

2023

 

 

2022

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Net earnings

 

$

223,511

 

 

$

198,977

 

 

$

234,475

 

Adjustments to reconcile net earnings to
   net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

Excess of earnings over dividends of subsidiaries

 

 

(177,467

)

 

 

(72,444

)

 

 

(174,741

)

Depreciation and amortization, net

 

 

166

 

 

 

116

 

 

 

188

 

Decrease in other assets

 

 

2,033

 

 

 

698

 

 

 

645

 

Increase (decrease) in other liabilities

 

 

3,494

 

 

 

(2,721

)

 

 

933

 

Other

 

 

 

 

 

2

 

 

 

 

Net cash provided by operating activities

 

 

51,737

 

 

 

124,628

 

 

 

61,500

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

Purchases of bank premises and equipment and software

 

 

(717

)

 

 

 

 

 

(385

)

Net cash provided by (used in) investing activities

 

 

(717

)

 

 

 

 

 

(385

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

Proceeds from stock option exercises

 

 

3,160

 

 

 

2,132

 

 

 

6,545

 

Cash dividends paid

 

 

(102,913

)

 

 

(99,965

)

 

 

(91,315

)

Repurchase of stock

 

 

 

 

 

(2,735

)

 

 

(9,449

)

Net cash used in financing activities

 

 

(99,753

)

 

 

(100,568

)

 

 

(94,219

)

Net increase (decrease) in cash and cash equivalents

 

 

(48,733

)

 

 

24,060

 

 

 

(33,104

)

Cash and cash equivalents, beginning of year

 

 

143,319

 

 

 

119,259

 

 

 

152,363

 

Cash and cash equivalents, end of year

 

$

94,586

 

 

$

143,319

 

 

$

119,259