XML 134 R115.htm IDEA: XBRL DOCUMENT v3.22.0.1
Parent Company Financial Statements (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Assets        
Overnight investments $ 9,114,660 $ 4,347,336    
Investment in marketable equity securities 97,528 91,680    
Investment securities available for sale 9,203,427 7,014,243    
Total other assets 1,657,356 783,953    
Total assets 58,308,140 49,957,680    
Liabilities and Shareholders' Equity        
Long-term obligations 1,194,378 1,248,163    
Other liabilities 381,326 391,552    
Stockholders' equity 4,737,241 4,229,268 $ 3,586,184 $ 3,488,954
Total liabilities and shareholders' equity 58,308,140 49,957,680    
Income Statement [Abstract]        
Interest expense 60,676 95,857 92,642  
Net interest income 1,390,334 1,388,169 1,311,369  
Dividends from subsidiaries 173,091 229,700 149,800  
Income tax benefit 154,202 126,159 134,677  
Net income 547,459 491,723 457,371  
Net income available to common shareholders 528,915 477,661 457,371  
OPERATING ACTIVITIES        
Net income 547,459 491,723 457,371  
Net amortization of premiums and accretion of discounts 11,151 (8,513) (27,263)  
Marketable equity securities gains, net (34,081) (29,395) (20,625)  
Change in other assets (12,910) (7,286) (24,274)  
Change in other liabilities 6,854 (6,115) (15,992)  
Net cash provided by (Used in) Operating Activities (283,783) 375,819 578,248  
INVESTING ACTIVITIES        
Net change in overnight investments (4,767,324) (3,204,363) (65,181)  
Purchases of marketable equity securities (1,563) (333,140) (26,166)  
Proceeds from sales of marketable equity securities 29,796 352,835 56,749  
Investments in Majority-owned Subsidiaries 0 (422,500) 0  
Net Cash Provided by (Used in) Investing Activities (7,568,426) (9,907,562) (1,596,148)  
FINANCING ACTIVITIES        
Net change in short-term borrowings (52,386) (96,746) (27,703)  
Proceeds from Issuance of Long-term Debt 0 (400,000) (200,000)  
Repurchase of common stock 0 (333,755) (453,123)  
Cash dividends paid (41,612) (30,393) (18,137)  
Net cash used by financing activities 7,827,975 9,517,072 1,067,179  
Cash and due from banks at beginning of period 4,270,000      
Cash and due from banks at end of period 9,030,000 4,270,000    
Cash payments for        
Income taxes 870,467 116,583 83,038  
Net proceeds from subordinated notes issuance 0 345,849 0  
Net proceeds from preferred stock issuance 0 339,937 0  
Parent        
Assets        
Cash 173,719 49,716    
Overnight investments 5,716 1,607    
Investment in marketable equity securities 97,528 91,680    
Investment securities available for sale 0 2,010    
Investment in Banking Subsidiaries 4,987,350 4,621,676    
Investment in Other Subsidiaries 3,237 3,241    
Due from subsidiaries 0 786    
Total other assets 41,874 48,591    
Total assets 5,309,424 4,819,307    
Liabilities and Shareholders' Equity        
Short-term borrowings 453,313 452,350    
Long-term obligations 107,825 128,125    
Due to Affiliate 2,829 0    
Other liabilities 8,216 9,564    
Stockholders' equity 4,737,241 4,229,268    
Total liabilities and shareholders' equity 5,309,424 4,819,307    
Income Statement [Abstract]        
Interest income 2,011 3,952 1,327  
Interest expense 16,578 16,817 7,187  
Net interest income (14,567) (12,865) (5,860)  
Dividends from subsidiaries   229,685    
Dividend Income, Banking Subsidiaries     149,819  
Marketable equity securities losses, net 34,081 29,395 20,625  
Other income (loss) 66 574 257  
Other operating expense 11,275 13,168 9,497  
Income before income tax benefit and equity in undistributed net income of subsidiaries 181,396 233,621 155,344  
Income tax benefit 2,089 879 892  
Income before equity in undistributed net income of subsidiaries 179,307 232,742 154,452  
Excess distributions (undistributed ) net income of subsidiaries (368,152) (258,981) (302,919)  
Net income 547,459 491,723 457,371  
Preferred stock dividends 18,544 14,062 0  
Net income available to common shareholders 528,915 477,661 457,371  
OPERATING ACTIVITIES        
Net income 547,459 491,723 457,371  
Excess distributions (undistributed ) net income of subsidiaries (368,152) (258,981) (302,919)  
Net amortization of premiums and accretion of discounts 963 824 119  
Gain (Loss) on Disposition of Other Assets (3,615) 2,456 2,185  
Change in other assets 6,722 (3,074) (2,001)  
Securities (gains) losses 0 0 (20)  
Change in other liabilities 3,265 (694) 981  
Net cash provided by (Used in) Operating Activities 159,791 197,947 130,721  
INVESTING ACTIVITIES        
Net change in loans 0 0 100,000  
Net change in overnight investments (4,109) 940 2,162  
Purchases of marketable equity securities (1,563) (333,140) (26,166)  
Proceeds from sales of marketable equity securities 29,796 352,835 56,749  
Maturities and sales of investment securities 2,000 1,000 3,477  
Net Cash Provided by (Used in) Investing Activities 26,124 (400,865) 136,222  
FINANCING ACTIVITIES        
Net change in short-term borrowings 0 (40,277) 40,277  
Repayment of long-term obligations (20,300) (33,300) (3,575)  
Proceeds from Issuance of Long-term Debt 0 0 165,000  
Repurchase of common stock 0 (333,755) (453,123)  
Cash dividends paid (41,612) (30,393) (18,137)  
Net cash used by financing activities (61,912) 248,061 (269,558)  
Net change in cash 124,003 45,143 (2,615)  
Cash and due from banks at beginning of period 49,716 4,573 7,188  
Cash and due from banks at end of period 173,719 49,716 4,573  
Cash payments for        
Interest 16,579 13,338 7,187  
Income taxes 810,116 106,618 78,345  
Net proceeds from subordinated notes issuance 0 345,849 0  
Net proceeds from preferred stock issuance $ 0 $ 339,937 $ 0