XML 59 R45.htm IDEA: XBRL DOCUMENT v3.22.0.1
PARENT COMPANY FINANCIAL INFORMATION (Tables)
12 Months Ended
Dec. 31, 2021
Condensed Financial Information Of Parent Company Only Disclosure [Abstract]  
Schedule of Parent Company Balance Sheets

BALANCE SHEETS (in thousands)

 

 

 

December 31,

 

 

 

2021

 

 

2020

 

ASSETS

 

 

 

 

 

 

 

 

Investment in subsidiaries:

 

 

 

 

 

 

 

 

Banks

 

$

2,970,227

 

 

$

2,902,559

 

Non-banks

 

 

169,123

 

 

 

138,450

 

Total investment in subsidiaries

 

 

3,139,350

 

 

 

3,041,009

 

Goodwill on purchased affiliates

 

 

5,011

 

 

 

5,011

 

Cash

 

 

185,372

 

 

 

172,745

 

Investment securities and other

 

 

155,196

 

 

 

135,609

 

Total assets

 

$

3,484,929

 

 

$

3,354,374

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Long-term debt

 

$

271,544

 

 

$

269,595

 

Accrued expenses and other

 

 

67,961

 

 

 

67,831

 

Total liabilities

 

 

339,505

 

 

 

337,426

 

Shareholders' equity

 

 

3,145,424

 

 

 

3,016,948

 

Total liabilities and shareholders' equity

 

$

3,484,929

 

 

$

3,354,374

 

Schedule of Parent Company Statements of Income and Comprehensive Income

STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (in thousands)

 

 

 

Year Ended December 31,

 

 

 

2021

 

 

2020

 

 

2019

 

INCOME

 

 

 

 

 

 

 

 

 

 

 

 

Dividends and income received from subsidiaries

 

$

129,217

 

 

$

78,360

 

 

$

56,500

 

Service fees from subsidiaries

 

 

60,346

 

 

 

49,191

 

 

 

52,416

 

Other

 

 

12,771

 

 

 

9,241

 

 

 

11,249

 

Total income

 

 

202,334

 

 

 

136,792

 

 

 

120,165

 

EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

62,109

 

 

 

56,919

 

 

 

57,487

 

Other

 

 

31,022

 

 

 

22,657

 

 

 

21,124

 

Total expense

 

 

93,131

 

 

 

79,576

 

 

 

78,611

 

Income before income taxes and equity in undistributed earnings of subsidiaries

 

 

109,203

 

 

 

57,216

 

 

 

41,554

 

Income tax (benefit) expense

 

 

(10,322

)

 

 

(6,230

)

 

 

12,201

 

Income before equity in undistributed earnings of subsidiaries

 

 

119,525

 

 

 

63,446

 

 

 

29,353

 

Equity in undistributed earnings of subsidiaries:

 

 

 

 

 

 

 

 

 

 

 

 

Banks

 

 

263,084

 

 

 

234,014

 

 

 

221,215

 

Non-Banks

 

 

(29,591

)

 

 

(10,958

)

 

 

(6,968

)

Net income

 

$

353,018

 

 

$

286,502

 

 

$

243,600

 

Other comprehensive (loss) income

 

 

(192,026

)

 

 

235,160

 

 

 

178,962

 

Comprehensive income

 

$

160,992

 

 

$

521,662

 

 

$

422,562

 

Schedule of Parent Company Statements of Cash Flows

STATEMENTS OF CASH FLOWS (in thousands)

 

 

 

Year Ended December 31,

 

 

 

2021

 

 

2020

 

 

2019

 

OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

353,018

 

 

$

286,502

 

 

$

243,600

 

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

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of subsidiaries

 

 

(362,709

)

 

 

(301,415

)

 

 

(270,747

)

Dividends received from subsidiaries

 

 

129,217

 

 

 

78,360

 

 

 

56,500

 

Depreciation and amortization

 

 

15

 

 

 

15

 

 

 

(78

)

Amortization of debt issuance costs

 

 

450

 

 

 

131

 

 

 

 

Equity based compensation

 

 

21,208

 

 

 

15,120

 

 

 

14,850

 

Net tax benefit related to equity compensation plans

 

 

2,597

 

 

 

345

 

 

 

766

 

Changes in other assets and liabilities, net

 

 

(6,646

)

 

 

(2,069

)

 

 

(7,864

)

Net cash provided by operating activities

 

 

137,150

 

 

 

76,989

 

 

 

37,027

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Net capital investment in subsidiaries

 

 

(60,264

)

 

 

(96,678

)

 

 

(331

)

Net (increase) decrease in investment securities

 

 

(11,051

)

 

 

(29,648

)

 

 

21

 

Net cash used in investing activities

 

 

(71,315

)

 

 

(126,326

)

 

 

(310

)

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends paid

 

 

(66,750

)

 

 

(60,281

)

 

 

(59,436

)

Proceeds from short-term debt

 

 

 

 

 

15,000

 

 

 

 

Repayment of short-term debt

 

 

 

 

 

(15,000

)

 

 

 

Proceeds from long-term debt

 

 

 

 

 

200,000

 

 

 

 

Payment of debt issuance costs

 

 

 

 

 

(2,250

)

 

 

 

Proceeds from exercise of stock options and sales of treasury stock

 

 

19,048

 

 

 

5,186

 

 

 

4,637

 

Purchases of treasury stock

 

 

(5,506

)

 

 

(63,766

)

 

 

(4,496

)

Net cash (used in) provided by in financing activities

 

 

(53,208

)

 

 

78,889

 

 

 

(59,295

)

Net increase (decrease) in cash

 

 

12,627

 

 

 

29,552

 

 

 

(22,578

)

Cash and cash equivalents at beginning of period

 

 

172,745

 

 

 

143,193

 

 

 

165,771

 

Cash and cash equivalents at end of period

 

$

185,372

 

 

$

172,745

 

 

$

143,193