XML 128 R110.htm IDEA: XBRL DOCUMENT v3.20.4
Parent Company Financial Statements (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Jun. 30, 2020
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Assets          
Overnight investments   $ 4,347,336 $ 1,107,844    
Investment in marketable equity securities   91,680 82,333    
Investment securities available for sale   7,014,243 7,059,674    
Other assets   783,953 610,891    
Total assets   49,957,680 39,824,496    
Liabilities and Shareholders' Equity          
Short-term borrowings   641,487 738,233    
Long-term obligations   1,248,163 588,638    
Other liabilities   391,552 367,810    
Stockholders' equity   4,229,268 3,586,184 $ 3,488,954 $ 3,334,064
Total liabilities and shareholders' equity   49,957,680 39,824,496    
Income Statement [Abstract]          
Interest expense   95,857 92,642 36,857  
Net interest income   1,388,169 1,311,369 1,208,900  
Dividends from subsidiaries   229,685      
Income tax benefit $ 13,900 126,159 134,677 103,297  
Net income   491,723 457,371 400,313  
Net income available to common shareholders   477,661 457,371 400,313  
OPERATING ACTIVITIES          
Net income   491,723 457,371 400,313  
Net amortization of premiums and accretion of discounts   (8,513) (27,263) (32,291)  
Marketable equity securities (gains) losses, net   (29,395) (20,625) 7,610  
Gain on elimination of acquired debt   0 0 (26,553)  
Change in other assets   (7,286) (24,274) (5,076)  
Change in other liabilities   (6,115) (15,992) 9,105  
Net cash provided by (Used in) Operating Activities   340,015 540,277 453,769  
INVESTING ACTIVITIES          
Net change in overnight investments   (3,204,363) (65,181) 601,979  
Purchases of marketable equity securities   (333,140) (26,166) (2,818)  
Proceeds from sales of marketable equity securities   352,835 56,749 9,528  
Investments in Majority-owned Subsidiaries   (422,500) 0 0  
Net Cash Provided by (Used in) Investing Activities   (9,871,758) (1,558,177) 101,140  
FINANCING ACTIVITIES          
Net change in short-term borrowings   (96,746) (27,703) (246,517)  
Proceeds from Issuance of Long-term Debt   (400,000) (200,000) (125,000)  
Repurchase of common stock   (333,755) (453,123) (163,095)  
Cash dividends paid   (30,393) (18,137) (16,779)  
Net cash used by financing activities   9,517,072 1,067,179 (563,619)  
Cash payments for          
Income taxes   116,583 83,038 73,806  
Net proceeds from subordinated notes issuance   345,849 0 0  
Net proceeds from preferred stock issuance   339,937 0 0  
Parent          
Assets          
Cash   49,716 4,573    
Overnight investments   1,607 2,547    
Investment in marketable equity securities   91,680 82,333    
Investment securities available for sale   2,010 3,015    
Investment in Banking Subsidiaries   4,621,676 3,763,947    
Investment in Other Subsidiaries   3,241 3,555    
Due from subsidiaries   786 0    
Other assets   48,591 45,164    
Total assets   4,819,307 3,905,134    
Liabilities and Shareholders' Equity          
Short-term borrowings   452,350 105,677    
Long-term obligations   128,125 201,702    
Due to Affiliate   0 1,670    
Other liabilities   9,564 9,901    
Stockholders' equity   4,229,268 3,586,184    
Total liabilities and shareholders' equity   4,819,307 3,905,134    
Income Statement [Abstract]          
Interest income   3,952 1,327 1,362  
Interest expense   16,817 7,187 5,154  
Net interest income   (12,865) (5,860) (3,792)  
Dividends from subsidiaries     149,819 242,900  
Dividend Income, Banking Subsidiaries       242,910  
Marketable equity securities losses, net   29,395 20,625 (7,610)  
Other income (loss)   574 257 347  
Other operating expense   13,168 9,497 11,127  
Income before income tax benefit and equity in undistributed net income of subsidiaries   233,621 155,344 220,728  
Income tax benefit   879 892 (5,184)  
Income before equity in undistributed net income of subsidiaries   232,742 154,452 225,912  
Excess distributions (undistributed ) net income of subsidiaries   (258,981) (302,919) (174,401)  
Net income   491,723 457,371 400,313  
Less: Preferred stock dividends   14,062 0 0  
Net income available to common shareholders   477,661 457,371 400,313  
OPERATING ACTIVITIES          
Net income   491,723 457,371 400,313  
Excess distributions (undistributed ) net income of subsidiaries   (258,981) (302,919) (174,401)  
Net amortization of premiums and accretion of discounts   824 119 88  
Gain on elimination of acquired debt   0 0 (160)  
Gain (Loss) on Disposition of Other Assets   2,456 2,185 381  
Change in other assets   (3,074) (2,001) 3,657  
Securities (gains) losses   0 (20) 0  
Change in other liabilities   (694) 981 (2,595)  
Net cash provided by (Used in) Operating Activities   197,947 130,721 234,131  
INVESTING ACTIVITIES          
Net change in loans   0 100,000 (100,000)  
Net change in overnight investments   940 2,162 14,091  
Purchases of marketable equity securities   (333,140) (26,166) (2,818)  
Proceeds from sales of marketable equity securities   352,835 56,749 9,528  
Purchases of investment securities   0 0 (6,438)  
Maturities and sales of investment securities   1,000 3,477 9,997  
Net Cash Provided by (Used in) Investing Activities   (400,865) 136,222 (75,640)  
FINANCING ACTIVITIES          
Net change in short-term borrowings   (40,277) 40,277 (15,000)  
Repayment of long-term obligations   (33,300) (3,575) (1,840)  
Proceeds from Issuance of Long-term Debt   0 165,000 0  
Repurchase of common stock   (333,755) (453,123) (163,095)  
Cash dividends paid   (30,393) (18,137) (16,779)  
Net cash used by financing activities   248,061 (269,558) (196,714)  
Net change in cash   45,143 (2,615) (38,223)  
Cash and due from banks at beginning of period   4,573 7,188 45,411  
Cash and due from banks at end of period   49,716 4,573 7,188  
Cash payments for          
Interest   13,338 7,187 5,154  
Income taxes   106,618 78,345 73,806  
Net proceeds from subordinated notes issuance   345,849 0 0  
Net proceeds from preferred stock issuance   $ 339,937 $ 0 $ 0