XML 104 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Cash flows from operating activities:      
Net income $ 143,627 $ 132,511 $ 130,006
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 18,477 16,380 15,850
Stock-based compensation 4,816 3,156 4,830
Provision for credit losses 25,552 53,335 49,456
Net amortization of premiums and accretion of discounts on securities and borrowings 21,124 11,871 12,443
Amortization of other intangible assets 9,783 9,315 7,721
Gains on securities transactions, net (2,587) (32,068) (11,598)
Net impairment losses on securities recognized in earnings 5,247 19,968 4,642
Proceeds from sales of loans held for sale 999,380 366,769 385,997
Gains on sales of loans, net (46,998) (10,699) (12,591)
Originations of loans held for sale (923,182) (322,281) (323,710)
Losses (gains) on sales of assets, net 329 (426) (619)
Net deferred income tax expense (benefit) 28,398 (16,111) 19,334
Net change in:      
FDIC loss-share receivable (excluding reimbursements) 7,459 (13,403) (6,268)
Trading securities (219) 9,956 1,056
Fair value of borrowings carried at fair value (2,574) (1,256) 5,841
Cash surrender value of bank owned life insurance (6,855) (7,380) (6,166)
Accrued interest receivable 5,446 (3,069) 93
Other assets 49,345 (34,977) 9,569
Accrued expenses and other liabilities (13,257) 9,746 (6,872)
Net cash provided by operating activities 323,311 191,337 279,014
Cash flows from investing activities:      
Net loan (originations) repayments (203,354) (444,207) 359,117
Loans purchased (136,241) (33,293) (52,279)
Investment securities held to maturity:      
Purchases (360,614) (683,056) (993,407)
Maturities, calls and principal repayments 705,487 582,999 644,810
Investment securities available for sale:      
Purchases (455,601) (473,119) (321,318)
Sales 257,497 552,486 425,473
Maturities, calls and principal repayments 248,721 280,046 327,316
Death benefit proceeds from bank owned life insurance 1,689 8,469 5,241
Proceeds from sales of real estate property and equipment 9,337 4,864 4,601
Purchases of real estate property and equipment (22,735) (16,402) (14,599)
Reimbursements from the FDIC under loss-sharing agreements 21,935 28,372  
Cash and cash equivalents acquired in acquisitions 117,587   44,228
Net cash provided by (used in) investing activities 183,708 (192,841) 429,183
Cash flows from financing activities:      
Net change in deposits 210,623 309,488 (837,871)
Net change in short-term borrowings (87,526) 20,531 (36,517)
Advances of long-term borrowings     50,681
Repayments of long-term borrowings (28,000) (207,000) (72,742)
Redemption of junior subordinated debentures (10,000)    
Cash dividends paid to common shareholders (125,870) (116,779) (115,190)
Common stock issued, net 7,805 8,027 8,391
Net cash (used in) provided by financing activities (32,968) 14,267 (1,003,248)
Net change in cash and cash equivalents 474,051 12,763 (295,051)
Cash and cash equivalents at beginning of year 379,049 366,286 661,337
Cash and cash equivalents at end of year 853,100 379,049 366,286
Supplemental disclosures of cash flow information:      
Interest on deposits and borrowings 183,120 199,565 217,102
Federal and state income taxes 50,111 60,186 50,636
Supplemental schedule of non-cash investing activities:      
Transfer of investment securities held to maturity to available for sale   23,452  
Transfer of loans to other real estate owned 14,365 10,707 9,544
Transfer of loans to loans held for sale 124,261   83,162
Non-cash assets acquired:      
Investment securities available for sale 275,650   73,743
Loans 1,088,421   412,331
Premises and equipment, net 9,457   133
Accrued interest receivable 5,294   2,788
Goodwill 109,758   21,413
Other intangible assets, net 8,050   4,884
FDIC loss-share receivable     108,000
Other assets 72,137   22,558
Total non-cash assets acquired 1,568,767   645,850
Liabilities assumed:      
Deposits 1,380,293   654,200
Short-term borrowings 29,000   12,688
Long-term borrowings     10,559
Junior subordinated debentures issued to capital trusts 15,645    
Accrued expenses and other liabilities 52,998   12,631
Total liabilities assumed 1,477,936   690,078
Net non-cash assets (liabilities) acquired 90,831   (44,228)
Net cash and cash equivalents acquired in acquisitions 117,587   44,228
Common stock issued in acquisitions $ 208,418 $ 208,418