XML 122 R106.htm IDEA: XBRL DOCUMENT v3.10.0.1
Parent Company Financial Statements (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2018
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Assets          
Overnight investments $ 797,406 $ 797,406 $ 1,387,927    
Investment in marketable equity securities 92,599 92,599 0    
Investment securities available for sale 4,557,110 4,557,110 7,180,180    
Other assets 433,595 433,595 688,594    
Total assets 35,408,629 35,408,629 34,527,512    
Liabilities and Shareholders' Equity          
Short-term borrowings 572,287 572,287 693,807    
Long-term obligations 319,867 319,867 870,240    
Other liabilities 249,443 249,443 261,784    
Stockholders' equity 3,488,954 3,488,954 3,334,064 $ 3,012,427 $ 2,872,109
Total liabilities and shareholders' equity 35,408,629 35,408,629 34,527,512    
Income Statement [Abstract]          
Interest expense   36,857 43,794 43,082  
Net interest income (loss)   1,208,900 1,059,896 944,675  
Dividends from subsidiaries   242,910      
Marketable equity securities losses, net 9 1,190      
Income tax benefit   103,297 219,946 125,585  
Net income   400,313 323,752 225,482  
OPERATING ACTIVITIES          
Net income   400,313 323,752 225,482  
Net amortization of premiums and accretion of discounts   (36,567) (40,028) (44,618)  
Change in the fair value of marketable equity securities   7,610 0 0  
Gain on elimination of acquired debt   (26,553) (12,483) 0  
Securities (gains) losses   (351) (4,293) (26,673)  
Change in other assets   304,503 (31,978) (7,197)  
Change in other liabilities   (40,895) (25,939) (25,520)  
INVESTING ACTIVITIES          
Net change in overnight investments   601,979 586,279 233,433  
Purchases of marketable equity securities   (2,818) 0 0  
Proceeds from sales of marketable equity securities   9,528 0 0  
FINANCING ACTIVITIES          
Repayment of long-term obligations   (752,447) (6,955) (9,279)  
Repurchase of common stock   (163,095) 0 0  
Cash dividends paid   (16,779) (14,412) (14,412)  
Net change in cash   (8,710) (203,591) 5,655  
Cash and due from banks at beginning of period   336,150 539,741 534,086  
Cash and due from banks at end of period 327,440 327,440 336,150 539,741  
Cash payments for          
Interest   37,097 43,639 44,998  
Income taxes   73,806 88,565 108,741  
Parent          
Assets          
Cash 7,188 7,188 45,411    
Overnight investments 385 385 14,476    
Investment in marketable equity securities 92,599 92,599 0    
Investment securities available for sale 6,456 6,456 117,513    
Investment in Banking Subsidiaries 3,314,292 3,314,292 3,203,491    
Investment in Other Subsidiaries 41,830 41,830 41,165    
Due from subsidiaries 814 814 4    
Note to banking subsidiaries 100,000 100,000 0    
Other assets 42,810 42,810 46,674    
Total assets 3,606,374 3,606,374 3,468,734    
Liabilities and Shareholders' Equity          
Short-term borrowings 0 0 15,000    
Long-term obligations 105,546 105,546 107,479    
Due to Affiliate 299 299 728    
Other liabilities 11,575 11,575 11,463    
Stockholders' equity 3,488,954 3,488,954 3,334,064    
Total liabilities and shareholders' equity 3,606,374 3,606,374 3,468,734    
Income Statement [Abstract]          
Interest income   1,362 921 1,110  
Interest expense   5,154 4,814 6,067  
Net interest income (loss)   (3,792) (3,893) (4,957)  
Dividends from subsidiaries     50,424 90,100  
Dividend Income, Banking Subsidiaries       90,055  
Marketable equity securities losses, net   (7,610) 0 0  
Other income (loss)   347 8,437 9,330  
Other operating expense   11,127 6,881 5,641  
Income tax benefit   (5,184) (5,395) (730)  
Income before income tax benefit and equity in undistributed net income of subsidiaries   220,728 48,087 88,787  
Excess distributions (undistributed ) net income of subsidiaries   (174,401) (270,270) (135,965)  
Net income   400,313 323,752 225,482  
Income before equity in undistributed net income of subsidiaries   225,912 53,482 89,517  
OPERATING ACTIVITIES          
Net income   400,313 323,752 225,482  
Excess distributions (undistributed ) net income of subsidiaries   (174,401) (270,270) (135,965)  
Net amortization of premiums and accretion of discounts   88 759 398  
Gain on elimination of acquired debt   (160) (919) (1,717)  
Securities (gains) losses   0 (8,003) (9,446)  
Change in other assets   3,657 (10,509) (980)  
Change in other liabilities   (2,595) 6,310 2,483  
Net cash provided by (Used in) Operating Activities   234,512 41,120 80,255  
INVESTING ACTIVITIES          
Net change in loans   (100,000) 0 0  
Net change in due from subsidiaries   (810) (4) 0  
Net change in overnight investments   14,091 11,681 (24,741)  
Purchases of marketable equity securities   (2,818) 0 0  
Proceeds from sales of marketable equity securities   9,528      
Purchases of investment securities   (6,438) (28,012) (93,003)  
Maturities and sales of investment securities   9,997 32,463 38,316  
Net Cash Provided by (Used in) Investing Activities   (76,450) 16,128 (79,428)  
FINANCING ACTIVITIES          
Change in Due to Subsidiaries   429 (1,622) 2,296  
Net change in short-term borrowings   (15,000) 0 0  
Repayment of long-term obligations   (1,840) (4,081) (5,302)  
Repurchase of common stock   (163,095) 0 0  
Cash dividends paid   (16,779) (14,412) (14,412)  
Net cash used by financing activities   (196,285) (20,115) (17,418)  
Net change in cash   (38,223) 37,133 (16,591)  
Cash and due from banks at beginning of period   45,411 8,278 24,869  
Cash and due from banks at end of period $ 7,188 7,188 45,411 8,278  
Cash payments for          
Interest   5,154 4,814 4,006  
Income taxes   $ 73,806 $ 88,565 $ 108,741