XML 125 R109.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Parent Company Financial Statements (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Assets        
Overnight investments $ 1,107,844 $ 797,406    
Investment in marketable equity securities 82,333 92,599    
Investment securities available for sale 7,059,674 4,557,110    
Other assets 610,891 433,595    
Total assets 39,824,496 35,408,629    
Liabilities and Shareholders' Equity        
Short-term borrowings 738,233 572,287    
Long-term obligations 588,638 319,867    
Other liabilities 367,810 249,443    
Stockholders' equity 3,586,184 3,488,954 $ 3,334,064 $ 3,012,427
Total liabilities and shareholders' equity 39,824,496 35,408,629    
Income Statement [Abstract]        
Interest expense 92,642 36,857 43,794  
Net interest income 1,311,369 1,208,900 1,059,896  
Dividends from subsidiaries 149,819      
Income tax benefit 134,677 103,297 219,946  
Net income 457,371 400,313 323,752  
OPERATING ACTIVITIES        
Net income 457,371 400,313 323,752  
Net amortization of premiums and accretion of discounts (34,040) (36,567) (40,028)  
Marketable equity securities (gains) losses, net (20,625) 7,610 0  
Gain on elimination of acquired debt 0 (26,553) (919)  
Change in other assets (28,097) (3,961) (31,933)  
Change in other liabilities (19,584) (40,895) (25,939)  
Net cash provided by (Used in) Operating Activities 540,569 457,336 355,258  
INVESTING ACTIVITIES        
Net change in overnight investments (65,181) 601,979 586,279  
Purchases of marketable equity securities (26,166) (2,818) 0  
Proceeds from sales of marketable equity securities 56,749 9,528 0  
Net Cash Provided by (Used in) Investing Activities (1,558,469) 97,573 (668,672)  
FINANCING ACTIVITIES        
Net change in short-term borrowings (27,703) (246,517) (44,680)  
Proceeds from Issuance of Long-term Debt (200,000) (125,000) (175,000)  
Repurchase of common stock (453,123) (163,095) 0  
Cash dividends paid (18,137) (16,779) (14,412)  
Net cash used by financing activities 1,067,179 (563,619) 109,823  
Net change in cash 49,279 (8,710) (203,591)  
Cash and due from banks at beginning of period 327,440 336,150 539,741  
Cash and due from banks at end of period 376,719 327,440 336,150  
Cash payments for        
Income taxes 83,038 73,806 88,565  
Parent        
Assets        
Cash 4,573 7,188    
Overnight investments 2,547 385    
Investment in marketable equity securities 82,333 92,599    
Investment securities available for sale 3,015 6,456    
Investment in Banking Subsidiaries 3,763,947 3,314,292    
Investment in Other Subsidiaries 3,555 41,830    
Due from subsidiaries 0 814    
Note to banking subsidiaries 0 100,000    
Other assets 45,164 42,810    
Total assets 3,905,134 3,606,374    
Liabilities and Shareholders' Equity        
Short-term borrowings 105,677 105,546    
Long-term obligations 201,702 0    
Due to Affiliate 1,670 299    
Other liabilities 9,901 11,575    
Stockholders' equity 3,586,184 3,488,954    
Total liabilities and shareholders' equity 3,905,134 3,606,374    
Income Statement [Abstract]        
Interest income 1,327 1,362 921  
Interest expense 7,187 5,154 4,814  
Net interest income (5,860) (3,792) (3,893)  
Dividends from subsidiaries   242,910 50,400  
Dividend Income, Banking Subsidiaries     50,424  
Marketable equity securities losses, net 20,625 (7,610) 0  
Other income (loss) 257 347 8,437  
Other operating expense 9,497 11,127 6,881  
Income tax benefit 892 (5,184) (5,395)  
Income before income tax benefit and equity in undistributed net income of subsidiaries 155,344 220,728 48,087  
Excess distributions (undistributed ) net income of subsidiaries (302,919) (174,401) (270,270)  
Net income 457,371 400,313 323,752  
Income before equity in undistributed net income of subsidiaries 154,452 225,912 53,482  
OPERATING ACTIVITIES        
Net income 457,371 400,313 323,752  
Excess distributions (undistributed ) net income of subsidiaries (302,919) (174,401) (270,270)  
Net amortization of premiums and accretion of discounts 119 88 759  
Gain on elimination of acquired debt 0 (160) (919)  
Gain (Loss) on Disposition of Other Assets 2,185 381 1,626  
Change in other assets (2,001) 3,657 (10,509)  
Securities (gains) losses (20) 0 (8,003)  
Change in other liabilities 981 (2,595) 6,310  
Net cash provided by (Used in) Operating Activities 130,721 234,131 39,494  
INVESTING ACTIVITIES        
Net change in loans 100,000 (100,000) 0  
Net change in overnight investments 2,162 14,091 11,681  
Purchases of marketable equity securities (26,166) (2,818) 0  
Proceeds from sales of marketable equity securities 56,749 9,528 0  
Purchases of investment securities 0 (6,438) (28,012)  
Maturities and sales of investment securities 3,477 9,997 32,463  
Net Cash Provided by (Used in) Investing Activities 136,222 (75,640) 16,132  
FINANCING ACTIVITIES        
Net change in short-term borrowings 40,277 (15,000) 0  
Repayment of long-term obligations (3,575) (1,840) (4,081)  
Proceeds from Issuance of Long-term Debt 165,000 0 0  
Repurchase of common stock (453,123) (163,095) 0  
Cash dividends paid (18,137) (16,779) (14,412)  
Net cash used by financing activities (269,558) (196,714) (18,493)  
Net change in cash (2,615) (38,223) 37,133  
Cash and due from banks at beginning of period 7,188 45,411 8,278  
Cash and due from banks at end of period 4,573 7,188 45,411  
Cash payments for        
Interest 7,187 5,154 4,814  
Income taxes $ 78,345 $ 73,806 $ 88,565