XML 78 R53.htm IDEA: XBRL DOCUMENT
v2.4.1.9

Parent Company Financial Statements (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2014
Condensed Financial Information of Parent Company Only Disclosure [Abstract] |
Condensed Balance Sheets |
Parent Company
Condensed Balance Sheets
(Dollars in thousands) | December 31, 2014 |  | December 31, 2013
Assets |  |  |
Cash | $ | 24,026 |  |  | $ | 13,047 |
Investment securities available for sale | 110,644 |  |  | 234,488 |
Investment in subsidiaries (1) | 2,815,866 |  |  | 2,053,292 |
Due from subsidiaries | 295,994 |  |  | 145,666 |
Other assets | 74,157 |  |  | 144,998 |
Total assets | $ | 3,320,687 |  |  | $ | 2,591,491 |
Liabilities and Shareholders' Equity |  |  |
Short-term borrowings | $ | 485,207 |  |  | $ | 411,907 |
Long-term obligations | 136,717 |  |  | 96,392 |
Other liabilities | 11,169 |  |  | 11,730 |
Shareholders' equity (1) | 2,687,594 |  |  | 2,071,462 |
Total liabilities and shareholders' equity (1) | $ | 3,320,687 |  |  | $ | 2,591,491 |
Condensed Income Statements |
Parent Company
Condensed Income Statements
| Year ended December 31
(Dollars in thousands) | 2014 |  | 2013 |  | 2012
Interest income | $ | 1,784 |  |  | $ | 1,387 |  |  | $ | 1,353 |
Interest expense | 9,694 |  |  | 7,065 |  |  | 15,435 |
Net interest loss | (7,910 | ) |  | (5,678 | ) |  | (14,082 | )
Dividends from subsidiaries | 82,419 |  |  | 131,006 |  |  | 179,588 |
Other income | 33,600 |  |  | 3,620 |  |  | 2,843 |
Other operating expense | 6,534 |  |  | 2,344 |  |  | 6,384 |
Income before income tax benefit and equity in undistributed net income of subsidiaries | 101,575 |  |  | 126,604 |  |  | 161,965 |
Income tax benefit | (2,590 | ) |  | (2,095 | ) |  | (8,417 | )
Income before equity in undistributed net income of subsidiaries | 104,165 |  |  | 128,699 |  |  | 170,382 |
Equity (excess distributions) in undistributed net income of subsidiaries (1) | 34,397 |  |  | 38,170 |  |  | (37,987 | )
Net income (1) | $ | 138,562 |  |  | $ | 166,869 |  |  | $ | 132,395 |
Condensed Statements of Cash Flows |
Parent Company
Condensed Statements of Cash Flows
| Year ended December 31
(Dollars in thousands) | 2014 |  | 2013 |  | 2012
OPERATING ACTIVITIES |  |  |  |  |
Net income (1) | $ | 138,562 |  |  | $ | 166,869 |  |  | $ | 132,395 |
Adjustments |  |  |  |  |
Excess distributions (undistributed) net income of subsidiaries (1) | (34,397 | ) |  | (38,170 | ) |  | 37,987 |
Net amortization of premiums and discounts | 594 |  |  | 334 |  |  | 439 |
Securities gains | (29,126 | ) |  | — |  |  | (2,274 | )
Gain on elimination of acquired debt | (1,988 | ) |  | — |  |  | — |
Gain on sale of other assets | — |  |  | (1,331 | ) |  | — |
Other than temporary impairment on securities | — |  |  | — |  |  | 45 |
Change in other assets | 93,385 |  |  | (61,704 | ) |  | 30,761 |
Change in other liabilities | 2,250 |  |  | (2,096 | ) |  | (10,148 | )
Net cash provided by operating activities | 169,280 |  |  | 63,902 |  |  | 189,205 |
INVESTING ACTIVITIES |  |  |  |  |
Net change in due from subsidiaries | (150,328 | ) |  | (67,154 | ) |  | 42,323 |
Purchases of investment securities | (33,243 | ) |  | (126,197 | ) |  | (111,409 | )
Proceeds from sales, calls, and maturities of securities | 114,208 |  |  | 135,000 |  |  | 112,625 |
Investment in subsidiaries | 1,579 |  |  | 1,489 |  |  | 9,298 |
Business acquisitions, net of cash acquired | (24,772 | ) |  | — |  |  | — |
Net cash (used) provided by investing activities | (92,556 | ) |  | (56,862 | ) |  | 52,837 |
FINANCING ACTIVITIES |  |  |  |  |
Net change in short-term borrowings | (1,211 | ) |  | 12,860 |  |  | 23,651 |
Retirement of long-term obligations | (52,372 | ) |  | — |  |  | (155,305 | )
Stock issuance costs | (619 | ) |  | — |  |  | — |
Repurchase of common stock | — |  |  | (321 | ) |  | (103,624 | )
Cash dividends paid | (11,543 | ) |  | (8,663 | ) |  | (15,398 | )
Net cash provided (used) by financing activities | (65,745 | ) |  | 3,876 |  |  | (250,676 | )
Net change in cash | 10,979 |  |  | 10,916 |  |  | (8,634 | )
Cash balance at beginning of year | 13,047 |  |  | 2,131 |  |  | 10,765 |
Cash balance at end of year | $ | 24,026 |  |  | $ | 13,047 |  |  | $ | 2,131 |
CASH PAYMENTS FOR: |  |  |  |  |
Interest | $ | 5,079 |  |  | $ | 6,904 |  |  | $ | 25,574 |
Income taxes | 127,970 |  |  | 102,890 |  |  | 66,453 |
(1) Amounts for 2013 and 2012 periods have been updated to reflect the fourth quarter 2014 adoption of Accounting Standard Update (ASU) 2014-01 related to qualified affordable housing projects.

X
- Details
Name: | us-gaap_CondensedFinancialInformationOfParentCompanyOnlyDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of condensed balance sheet, including, but not limited to, balance sheets of consolidated entities and consolidation eliminations. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCondensedBalanceSheetTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum: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 No definition available. + Details
Name: | us-gaap_ScheduleOfCondensedCashFlowStatementTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum: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 No definition available. + Details
Name: | us-gaap_ScheduleOfCondensedIncomeStatementTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration