XML 20 R58.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Condensed Financial Information (parent company only) (Tables)
12 Months Ended
Dec. 31, 2019
Condensed Financial Information Disclosure [Abstract]  
Schedule of Parent Company Information, Condensed Balance Sheets
Condensed Balance Sheets

December 31, 2019

December 31, 2018
Assets
 

 
Cash
$
127,723


$
87,435

Investment in subsidiaries
1,791,070


1,459,036

Premises and equipment
153


1,158

Interest receivable
6


6

Goodwill
448


448

Cash surrender value of life insurance
837


810

Other assets
16,803


5,240

Total assets
$
1,937,040


$
1,554,133

Liabilities
 

 
Subordinated debentures and term loans
$
138,685


$
138,463

Interest payable
977


994

Other liabilities
10,941


6,416

Total liabilities
150,603


145,873

Stockholders' equity
1,786,437


1,408,260

Total liabilities and stockholders' equity
$
1,937,040


$
1,554,133


Schedule of Parent Company Information, Condensed Statements of Income and Comprehensive Income

Condensed Statements of Income and Comprehensive Income
 
December 31, 2019
 
December 31, 2018
 
December 31, 2017
Income
 
 
 
 
 
Dividends from subsidiaries
$
125,775

 
$
100,954

 
$
33,014

Loss on sale of available for sale securities

 

 
(50
)
Other income
172

 
572

 
350

Total income
125,947

 
101,526

 
33,314

Expenses
 
 
 
 
 
Interest expense
8,309

 
8,233

 
7,572

Salaries and employee benefits
3,540

 
3,729

 
4,118

Net occupancy and equipment expenses
802

 
851

 
797

Other outside services
1,889

 
489

 
1,810

Professional services
303

 
270

 
442

Other expenses
1,587

 
442

 
(385
)
Total expenses
16,430

 
14,014

 
14,354

Income before income tax benefit and equity in undistributed income of subsidiaries
109,517

 
87,512

 
18,960

Income tax benefit
3,575

 
3,298

 
5,946

Income before equity in undistributed income of subsidiaries
113,092

 
90,810

 
24,906

Equity in undistributed income of subsidiaries
51,368

 
68,329

 
71,164

Net income available to common stockholders
$
164,460

 
$
159,139

 
$
96,070

 
 
 
 
 
 
Net income
$
164,460

 
$
159,139

 
$
96,070

Other comprehensive income (loss)
49,296

 
(17,888
)
 
10,673

Comprehensive income
$
213,756

 
$
141,251

 
$
106,743


Schedule of Parent Company Information, Condensed Statement of Cash Flows
Condensed Statements of Cash Flows
 
December 31, 2019
 
December 31, 2018
 
December 31, 2017
Cash Flow From Operating Activities:
 

 

 
Net income
$
164,460


$
159,139


$
96,070

Adjustments to Reconcile Net Income to Net Cash:
 

 

 
Share-based compensation
1,339


1,256


1,215

Distributions in excess of (equity in undistributed) income of subsidiaries
(51,368
)

(68,329
)

(71,164
)
Loss on sale of available for sale securities




50

Net Change in:
 

 

 
Other assets
(8,944
)

584


3,358

Other liabilities
4,611


274


(1,900
)
Investment in subsidiaries - operating activities
(268
)

841


1,112

Net cash provided by operating activities
109,830


93,765


28,741

Cash Flow From Investing Activities:






Net cash received in acquisition
78




37

Other


2,189



Net cash provided by investing activities
78


2,189


37

Cash Flow From Financing Activities:
 

 

 
Cash dividends
(51,276
)

(41,660
)

(31,820
)
Stock issued under employee benefit plans
702


707


519

Stock issued under dividend reinvestment and stock purchase plan
1,531


1,211


991

Stock options exercised
144


1,598


2,398

Restricted shares withheld for taxes
(1,680
)

(1,902
)

(1,283
)
Repurchases of common stock
(19,041
)




Net cash used by financing activities
(69,620
)

(40,046
)

(29,195
)
Net change in cash
40,288


55,908


(417
)
Cash, beginning of the year
87,435


31,527


31,944

Cash, end of year
$
127,723


$
87,435


$
31,527