XML 154 R54.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Condensed Parent Company Financial Statements (Tables) - Parent Company [Member]
12 Months Ended
Dec. 31, 2019
Schedule of Condensed Balance Sheet

BALANCE SHEETS

 

 

 

December 31,

 

(in thousands)

 

2019

 

 

2018

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

170,854

 

 

$

121,857

 

Investment in subsidiaries—Bank

 

 

2,572,915

 

 

 

1,991,452

 

Investment in subsidiaries—Nonbank

 

 

9,170

 

 

 

12,322

 

Securities available-for-sale, at fair value

 

 

225

 

 

 

1,212

 

Other assets

 

 

38,393

 

 

 

33,159

 

Total Assets

 

$

2,791,557

 

 

$

2,160,002

 

LIABILITIES

 

 

 

 

 

 

 

 

Junior subordinated debt owed to unconsolidated subsidiary trusts

 

$

174,660

 

 

$

164,356

 

Dividends payable and other liabilities

 

 

22,976

 

 

 

16,819

 

Total Liabilities

 

 

197,636

 

 

 

181,175

 

SHAREHOLDERS’ EQUITY

 

 

2,593,921

 

 

 

1,978,827

 

Total Liabilities and Shareholders’ Equity

 

$

2,791,557

 

 

$

2,160,002

 

Schedule of Condensed Income Statement

STATEMENTS OF INCOME

 

 

 

For the years ended December 31,

 

(in thousands)

 

2019

 

 

2018

 

 

2017

 

Dividends from subsidiaries—Bank

 

$

102,000

 

 

$

86,000

 

 

$

72,000

 

Dividends from subsidiaries—Nonbank

 

 

4,471

 

 

 

486

 

 

 

2,520

 

Income from securities

 

 

15

 

 

 

24

 

 

 

73

 

Other income

 

 

1,433

 

 

 

900

 

 

 

203

 

Total income

 

 

107,919

 

 

 

87,410

 

 

 

74,796

 

Interest expense

 

 

7,660

 

 

 

7,551

 

 

 

6,032

 

Other expense

 

 

8,807

 

 

 

7,940

 

 

 

4,004

 

Total expense

 

 

16,467

 

 

 

15,491

 

 

 

10,036

 

Income before income tax benefit and undistributed net income of subsidiaries

 

 

91,452

 

 

 

71,919

 

 

 

64,760

 

Income tax benefit

 

 

(3,207

)

 

 

(3,739

)

 

 

(4,726

)

Income before undistributed net income of subsidiaries

 

 

94,659

 

 

 

75,658

 

 

 

69,486

 

Equity in undistributed net income of subsidiaries

 

 

64,214

 

 

 

67,454

 

 

 

24,996

 

NET INCOME

 

$

158,873

 

 

$

143,112

 

 

$

94,482

 

Schedule of Condensed Cash Flow Statement

The details of other comprehensive income and accumulated other comprehensive income are included in the consolidated financial statements.

STATEMENTS OF CASH FLOWS

 

 

 

For the years ended December 31,

 

(in thousands)

 

2019

 

 

2018

 

 

2017

 

OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

158,873

 

 

$

143,112

 

 

$

94,482

 

Adjustments to reconcile net income to net

   cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Equity in undistributed net income

 

 

(64,214

)

 

 

(67,454

)

 

 

(24,996

)

(Increase) decrease in other assets

 

 

(5,443

)

 

 

(3,612

)

 

 

566

 

Net securities (gains) losses

 

 

(19

)

 

 

36

 

 

 

-

 

Other—net

 

 

6,898

 

 

 

4,988

 

 

 

2,848

 

Net cash provided by operating activities

 

 

96,095

 

 

 

77,070

 

 

 

72,900

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from sales—securities available-for-sale

 

 

1,007

 

 

 

1,511

 

 

 

-

 

Purchases of securities—securities available-for-sale

 

 

 

 

 

-

 

 

 

(200

)

Acquisitions and additional capitalization of subsidiaries,

   net of cash acquired

 

 

62,112

 

 

 

37,309

 

 

 

-

 

Net cash provided by (used in) investing activities

 

 

63,119

 

 

 

38,820

 

 

 

(200

)

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Repayment of junior subordinated debt

 

 

(33,506

)

 

 

(17,519

)

 

 

-

 

Issuance of common stock

 

 

72

 

 

 

1,578

 

 

 

1,040

 

Treasury shares purchased—net

 

 

(10,211

)

 

 

(426

)

 

 

-

 

Dividends paid to common and preferred shareholders

 

 

(66,572

)

 

 

(53,577

)

 

 

(44,864

)

Net cash used in financing activities

 

 

(110,217

)

 

 

(69,944

)

 

 

(43,824

)

Net increase in cash and cash equivalents

 

 

48,997

 

 

 

45,946

 

 

 

28,876

 

Cash and cash equivalents at beginning of year

 

 

121,857

 

 

 

75,911

 

 

 

47,035

 

Cash and cash equivalents at end of year

 

$

170,854

 

 

$

121,857

 

 

$

75,911