XML 77 R50.htm IDEA: XBRL DOCUMENT v3.25.4
PARENT COMPANY FINANCIALS ONLY (Tables)
12 Months Ended
Dec. 31, 2025
Condensed Financial Information Disclosure [Abstract]  
Schedule of Condensed Balance Sheets
BALANCE SHEETS
 December 31
  20252024
 (Dollars in thousands)
Assets
Cash (1)
$124,309 $110,097 
Investments in subsidiaries (2)
3,877,550 2,967,786 
Prepaid income taxes8,153 2,309 
Deferred tax asset431 430 
Total assets$4,010,443 $3,080,622 
Liabilities and stockholders’ equity
Dividends payable$29,055 $24,225 
Line of credit (less unamortized issuance costs of $47)
49,953 — 
Junior subordinated debentures (less unamortized debt issuance costs of $26 and $28)
62,862 62,860 
Subordinated debentures (less unamortized debt issuance costs of $3,517)
296,483 — 
Other liabilities6,362 417 
Total liabilities444,715 87,502 
Stockholders’ equity3,565,728 2,993,120 
Total liabilities and stockholders’ equity$4,010,443 $3,080,622 
(1)Entire balance eliminated in consolidation.
(2)Majority of balance eliminated in consolidation
Schedule of Condensed Statements of Income
STATEMENTS OF INCOME
 Years Ended December 31
 202520242023
 (Dollars in thousands)
Income
Dividends received from subsidiaries (1)
$158,922 $183,961 $229,046 
Total income158,922 183,961 229,046 
Expenses
Interest expense21,456 5,014 6,829 
Other expenses (1)
5,493 2,891 3,156 
Total expenses26,949 7,905 9,985 
Income before income taxes and equity in undistributed income of subsidiaries131,973 176,056 219,061 
Income tax benefit(7,406)(2,280)(2,785)
Income of parent company139,379 178,336 221,846 
Equity in undistributed income of subsidiaries65,743 13,745 17,656 
Net income$205,122 $192,081 $239,502 
(1)Majority of balance eliminated in consolidation.
Schedule of Condensed Statements of Cash Flows
STATEMENTS OF CASH FLOWS
 Years Ended December 31
  
202520242023
 (Dollars in thousands)
Cash flows from operating activities
Net income$205,122 $192,081 $239,502 
Adjustments to reconcile net income to cash provided by operating activities
Amortization684 22 98 
Deferred income tax (benefit) expense(1)(1)24 
Change in prepaid income taxes and other assets (5,843)179 2,107 
Change in other liabilities3,975 (2,560)52 
Equity in undistributed income of subsidiaries(65,743)(13,745)(17,656)
Net cash provided by operating activities138,194 175,976 224,127 
Cash flows used in investing activities
Investment in subsidiaries(225,000)— — 
Net cash used in business combinations (21,100)— — 
Net cash used in investing activities(246,100)— — 
Cash flows provided by (used in) financing activities
Proceeds from line of credit, net of issuance costs49,937 — — 
Proceeds from subordinated debentures, net of issuance costs295,843 — — 
Repayments of subordinated debentures(60,000)(50,000)— 
Restricted stock awards issued, net of awards surrendered(1,459)(815)(1,142)
Net proceeds from exercise of stock options— 80 80 
Proceeds from shares issued under direct stock purchase plan2,549 3,254 2,662 
Payments for shares repurchased under share repurchase program(60,849)(30,986)(188,910)
Common dividends paid(103,903)(96,200)(98,006)
Net cash provided by (used in) financing activities122,118 (174,667)(285,316)
Net increase (decrease) in cash and cash equivalents14,212 1,309 (61,189)
Cash and cash equivalents at the beginning of the year110,097 108,788 169,977 
Cash and cash equivalents at the end of the year$124,309 $110,097 $108,788