XML 78 R60.htm IDEA: XBRL DOCUMENT
v3.24.0.1

Parent Company Only Financial Statements (Tables) - Parent Company [Member] | 12 Months Ended
--- | ---
Dec. 31, 2023
Schedule of Condensed Balance Sheet | Balance Sheets
| December 31
| 2023 |  | 2022
| (In millions)
Assets |  |  |
Interest-bearing deposits in other banks | $ | 1,869 |  |  | $ | 1,594 |
Debt securities available for sale | 20 |  |  | 21 |
Premises and equipment, net | 47 |  |  | 28 |
Investments in subsidiaries: |  |  |
Banks | 16,882 |  |  | 15,676 |
Non-banks | 425 |  |  | 385 |
| 17,307 |  |  | 16,061 |
Other assets | 291 |  |  | 275 |
Total assets | $ | 19,534 |  |  | $ | 17,979 |
Liabilities and Shareholders’ Equity |  |  |
Long-term borrowings | $ | 1,832 |  |  | $ | 1,786 |
Other liabilities | 273 |  |  | 246 |
Total liabilities | 2,105 |  |  | 2,032 |
Shareholders’ equity: |  |  |
Preferred stock | 1,659 |  |  | 1,659 |
Common stock | 10 |  |  | 10 |
Additional paid-in capital | 11,757 |  |  | 11,988 |
Retained earnings | 8,186 |  |  | 7,004 |
Treasury stock, at cost | (1,371) |  |  | (1,371) |
Accumulated other comprehensive income, net | (2,812) |  |  | (3,343) |
Total shareholders’ equity | 17,429 |  |  | 15,947 |
Total liabilities and shareholders’ equity | $ | 19,534 |  |  | $ | 17,979 |
Schedule of Condensed Income Statement | Statements of Income
| Year Ended December 31
| 2023 |  | 2022 |  | 2021
| (In millions)
Income: |  |  |  |  |
Dividends received from subsidiaries | $ | 1,609 |  |  | $ | 1,351 |  |  | $ | 2,250 |
Interest from subsidiaries | 1 |  |  | 4 |  |  | 8 |
Other | 7 |  |  | (3) |  |  | 22 |
| 1,617 |  |  | 1,352 |  |  | 2,280 |
Expenses: |  |  |  |  |
Salaries and employee benefits | 65 |  |  | 64 |  |  | 61 |
Interest expense | 134 |  |  | 86 |  |  | 68 |
Equipment and software expense | (2) |  |  | 4 |  |  | 4 |
Other | 70 |  |  | 62 |  |  | 96 |
| 267 |  |  | 216 |  |  | 229 |
Income before income taxes and equity in undistributed earnings of subsidiaries | 1,350 |  |  | 1,136 |  |  | 2,051 |
Income tax benefit | (43) |  |  | (36) |  |  | (43) |
Income before equity in undistributed earnings of subsidiaries and preferred stock dividends | 1,393 |  |  | 1,172 |  |  | 2,094 |
Equity in undistributed earnings of subsidiaries: |  |  |  |  |
Banks | 644 |  |  | 1,066 |  |  | 372 |
Non-banks | 37 |  |  | 7 |  |  | 55 |
| 681 |  |  | 1,073 |  |  | 427 |
Net income | 2,074 |  |  | 2,245 |  |  | 2,521 |
Preferred stock dividends | (98) |  |  | (99) |  |  | (121) |
Net income available to common shareholders | $ | 1,976 |  |  | $ | 2,146 |  |  | $ | 2,400 |
Schedule of Condensed Cash Flow Statement | Statements of Cash Flows
| Year Ended December 31
| 2023 |  | 2022 |  | 2021
| (In millions)
Operating activities: |  |  |  |  |
Net income | $ | 2,074 |  |  | $ | 2,245 |  |  | $ | 2,521 |
Adjustments to reconcile net cash from operating activities: |  |  |  |  |
Equity in undistributed earnings of subsidiaries | (681) |  |  | (1,073) |  |  | (427) |
Provision for (benefit from) deferred income taxes | (4) |  |  | (3) |  |  | (21) |
Depreciation, amortization and accretion, net | 2 |  |  | 2 |  |  | 3 |
Loss on sale of assets | (6) |  |  | — |  |  | — |
Loss (gain) on early extinguishment of debt | — |  |  | — |  |  | 20 |
Net change in operating assets and liabilities: |  |  |  |  |
Other assets | (11) |  |  | 12 |  |  | 61 |
Other liabilities | (9) |  |  | (27) |  |  | 1 |
Other | 74 |  |  | (89) |  |  | (51) |
Net cash from operating activities | 1,439 |  |  | 1,067 |  |  | 2,107 |
Investing activities: |  |  |  |  |
(Investment in) / repayment of investment in subsidiaries | (8) |  |  | (23) |  |  | (21) |
Proceeds from sales and maturities of debt securities available for sale | 13 |  |  | 8 |  |  | 5 |
Purchases of debt securities available for sale | (11) |  |  | (9) |  |  | (3) |
Other, net | (21) |  |  | — |  |  | — |
Net cash from investing activities | (27) |  |  | (24) |  |  | (19) |
Financing activities: |  |  |  |  |
Proceeds from long-term borrowings | — |  |  | — |  |  | 646 |
Payments on long-term borrowings | — |  |  | — |  |  | (1,424) |
Cash dividends on common stock | (787) |  |  | (663) |  |  | (608) |
Cash dividends on preferred stock | (98) |  |  | (99) |  |  | (108) |
Net proceeds from issuance of preferred stock | — |  |  | — |  |  | 390 |
Payment for redemption of preferred stock | — |  |  | — |  |  | (500) |
Repurchases of common stock | (252) |  |  | (230) |  |  | (467) |
Net cash from financing activities | (1,137) |  |  | (992) |  |  | (2,071) |
Net change in cash and cash equivalents | 275 |  | 51 |  |  | 17 |
Cash and cash equivalents at beginning of year | 1,594 |  |  | 1,543 |  |  | 1,526 |
Cash and cash equivalents at end of year | $ | 1,869 |  |  | $ | 1,594 |  |  | $ | 1,543 |

X
- Definition Tabular disclosure of condensed balance sheet, including, but not limited to, balance sheets of consolidated entities and consolidation eliminations. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Name Regulation S-X (SX) -Number 210 -Section 12 -Subsection 04 -Paragraph (a) -Publisher SEC Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -Publisher FASB -URI https://asc.fasb.org//1943274/2147480678/235-10-S99-3 + Details
Name: | srt_ScheduleOfCondensedBalanceSheetTableTextBlock
Namespace Prefix: | srt_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of condensed cash flow statement, including, but not limited to, cash flow statements of consolidated entities and consolidation eliminations. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Name Regulation S-X (SX) -Number 210 -Section 12 -Subsection 04 -Paragraph (a) -Publisher SEC Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -Publisher FASB -URI https://asc.fasb.org//1943274/2147480678/235-10-S99-3 + Details
Name: | srt_ScheduleOfCondensedCashFlowStatementTableTextBlock
Namespace Prefix: | srt_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of condensed income statement, including, but not limited to, income statements of consolidated entities and consolidation eliminations. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Name Regulation S-X (SX) -Number 210 -Section 12 -Subsection 04 -Paragraph (a) -Publisher SEC Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -Publisher FASB -URI https://asc.fasb.org//1943274/2147480678/235-10-S99-3 + Details
Name: | srt_ScheduleOfCondensedIncomeStatementTableTextBlock
Namespace Prefix: | srt_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Details
Name: | srt_ConsolidatedEntitiesAxis=srt_ParentCompanyMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |