XML 61 R46.htm IDEA: XBRL DOCUMENT v3.8.0.1
PARENT COMPANY FINANCIAL INFORMATION (Tables)
12 Months Ended
Dec. 31, 2017
Condensed Financial Information Of Parent Company Only Disclosure [Abstract]  
Schedule of Parent Company Balance Sheets

BALANCE SHEETS (in thousands)

 

 

 

December 31,

 

 

 

2017

 

 

2016

 

ASSETS

 

 

 

 

 

 

 

 

Investment in subsidiaries:

 

 

 

 

 

 

 

 

Banks

 

$

1,815,953

 

 

$

1,662,326

 

Non-banks

 

 

149,145

 

 

 

214,633

 

Total investment in subsidiaries

 

 

1,965,098

 

 

 

1,876,959

 

Goodwill on purchased affiliates

 

 

5,011

 

 

 

5,011

 

Cash

 

 

260,621

 

 

 

65,254

 

Securities available for sale and other

 

 

68,550

 

 

 

90,759

 

Total assets

 

$

2,299,280

 

 

$

2,037,983

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Long-term debt

 

$

68,285

 

 

$

67,256

 

Accrued expenses and other

 

 

49,464

 

 

 

8,343

 

Total liabilities

 

 

117,749

 

 

 

75,599

 

Shareholders' equity

 

 

2,181,531

 

 

 

1,962,384

 

Total liabilities and shareholders' equity

 

$

2,299,280

 

 

$

2,037,983

 

 

Schedule of Parent Company Statements of Income and Comprehensive Income

STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (in thousands)

 

 

 

Year Ended December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

INCOME

 

 

 

 

 

 

 

 

 

 

 

 

Dividends and income received from subsidiaries

 

$

55,000

 

 

$

47,000

 

 

$

27,913

 

Service fees from subsidiaries

 

 

43,691

 

 

 

40,579

 

 

 

42,212

 

Other

 

 

10,390

 

 

 

4,207

 

 

 

891

 

Total income

 

 

109,081

 

 

 

91,786

 

 

 

71,016

 

EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

43,716

 

 

 

38,198

 

 

 

41,019

 

Other

 

 

18,652

 

 

 

20,436

 

 

 

22,051

 

Total expense

 

 

62,368

 

 

 

58,634

 

 

 

63,070

 

Income before income taxes and equity in undistributed earnings of subsidiaries

 

 

46,713

 

 

 

33,152

 

 

 

7,946

 

Income tax benefit

 

 

(1,202

)

 

 

(3,903

)

 

 

(4,703

)

Income before equity in undistributed earnings of subsidiaries

 

 

47,915

 

 

 

37,055

 

 

 

12,649

 

Equity in undistributed earnings of subsidiaries:

 

 

 

 

 

 

 

 

 

 

 

 

Banks

 

 

140,873

 

 

 

119,551

 

 

 

95,942

 

Non-Banks

 

 

(5,812

)

 

 

(2,972

)

 

 

(12,033

)

Income from continuing operations

 

 

182,976

 

 

 

153,634

 

 

 

96,558

 

Income from discontinued operations

 

 

64,129

 

 

 

5,167

 

 

 

19,515

 

Net income

 

$

247,105

 

 

$

158,801

 

 

$

116,073

 

Other comprehensive income (loss)

 

 

12,017

 

 

 

(53,824

)

 

 

(14,724

)

Comprehensive income

 

$

259,122

 

 

$

104,977

 

 

$

101,349

 

 

Schedule of Parent Company Statements of Cash Flows

STATEMENTS OF CASH FLOWS (in thousands)

 

 

 

Year Ended December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

247,105

 

 

$

158,801

 

 

$

116,073

 

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

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of subsidiaries

 

 

(146,367

)

 

 

(163,993

)

 

 

(128,601

)

Dividends received from subsidiaries

 

 

96,391

 

 

 

54,000

 

 

 

27,913

 

Depreciation and amortization

 

 

424

 

 

 

457

 

 

 

332

 

Equity based compensation

 

 

13,316

 

 

 

11,735

 

 

 

10,751

 

Net tax benefit related to equity compensation plans

 

 

3,612

 

 

 

1,073

 

 

 

944

 

Gains on sales of assets

 

 

(103,715

)

 

 

 

 

 

 

Changes in other assets and liabilities, net

 

 

5,424

 

 

 

(11,717

)

 

 

220

 

Net cash provided by operating activities

 

 

116,190

 

 

 

50,356

 

 

 

27,632

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Net capital investment in subsidiaries

 

 

(37,474

)

 

 

(10,006

)

 

 

(16,513

)

Net cash activity from divestitures and acquisitions

 

 

168,361

 

 

 

 

 

 

24,962

 

Net (increase) decrease in securities available for sale

 

 

1,575

 

 

 

(1,034

)

 

 

211

 

Net cash (used in) provided by investing activities

 

 

132,462

 

 

 

(11,040

)

 

 

8,660

 

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends paid

 

 

(51,876

)

 

 

(49,038

)

 

 

(45,967

)

Proceeds from exercise of stock options and sales of treasury stock

 

 

13,867

 

 

 

16,911

 

 

 

11,606

 

Purchases of treasury stock

 

 

(15,276

)

 

 

(16,367

)

 

 

(8,457

)

Net cash used in financing activities

 

 

(53,285

)

 

 

(48,494

)

 

 

(42,818

)

Net decrease in cash

 

 

195,367

 

 

 

(9,178

)

 

 

(6,526

)

Cash and cash equivalents at beginning of period

 

 

65,254

 

 

 

74,432

 

 

 

80,958

 

Cash and cash equivalents at end of period

 

$

260,621

 

 

$

65,254

 

 

$

74,432