XML 70 R54.htm IDEA: XBRL DOCUMENT
v3.3.1.900

Parent Company Financial Statements (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2015
Condensed Financial Information of Parent Company Only Disclosure [Abstract] |
Condensed Balance Sheets |
Parent Company
Condensed Balance Sheets
(Dollars in thousands) | December 31, 2015 |  | December 31, 2014
Assets |  |  |
Cash | $ | 26,285 |  |  | $ | 24,026 |
Investment securities available for sale | 21,137 |  |  | 110,644 |
Investment in banking subsidiaries | 2,874,581 |  |  | 2,750,201 |
Investment in other subsidiaries | 43,117 |  |  | 65,665 |
Due from subsidiaries | — |  |  | 295,994 |
Other assets | 73,944 |  |  | 74,157 |
Total assets | $ | 3,039,064 |  |  | $ | 3,320,687 |
Liabilities and Shareholders' Equity |  |  |
Short-term borrowings | $ | — |  |  | $ | 485,207 |
Long-term obligations | 133,775 |  |  | 136,717 |
Due to subsidiaries | 29,682 |  |  | — |
Other liabilities | 3,498 |  |  | 11,169 |
Shareholders' equity | 2,872,109 |  |  | 2,687,594 |
Total liabilities and shareholders' equity | $ | 3,039,064 |  |  | $ | 3,320,687 |
Condensed Income Statements |
Parent Company
Condensed Income Statements
| Year ended December 31
(Dollars in thousands) | 2015 |  | 2014 |  | 2013
Interest income | $ | 645 |  |  | $ | 1,784 |  |  | $ | 1,387 |
Interest expense | 6,793 |  |  | 9,694 |  |  | 7,065 |
Net interest loss | (6,148 | ) |  | (7,910 | ) |  | (5,678 | )
Dividends from banking subsidiaries | 75,006 |  |  | 82,419 |  |  | 131,006 |
Dividends from other subsidiaries | 23,500 |  |  | — |  |  | — |
Other income | 1,870 |  |  | 33,600 |  |  | 3,620 |
Other operating expense | 2,634 |  |  | 6,534 |  |  | 2,344 |
Income before income tax benefit and equity in undistributed net income of subsidiaries | 91,594 |  |  | 101,575 |  |  | 126,604 |
Income tax benefit | (2,618 | ) |  | (2,590 | ) |  | (2,095 | )
Income before equity in undistributed net income of subsidiaries | 94,212 |  |  | 104,165 |  |  | 128,699 |
Equity in undistributed net income of subsidiaries | 116,174 |  |  | 34,397 |  |  | 38,170 |
Net income | $ | 210,386 |  |  | $ | 138,562 |  |  | $ | 166,869 |
Condensed Statements of Cash Flows |
Parent Company
Condensed Statements of Cash Flows
| Year ended December 31
(Dollars in thousands) | 2015 |  | 2014 |  | 2013
OPERATING ACTIVITIES |  |  |  |  |
Net income | $ | 210,386 |  |  | $ | 138,562 |  |  | $ | 166,869 |
Adjustments |  |  |  |  |
Undistributed net income of subsidiaries | (116,174 | ) |  | (34,397 | ) |  | (38,170 | )
Net amortization of premiums and discounts | (2,712 | ) |  | 594 |  |  | 334 |
Securities gains | (236 | ) |  | (29,126 | ) |  | — |
Gain on elimination of acquired debt | — |  |  | (1,988 | ) |  | — |
Gain on sale of other assets | — |  |  | — |  |  | (1,331 | )
Change in other assets | (3,070 | ) |  | 93,385 |  |  | (61,704 | )
Change in other liabilities | (1,157 | ) |  | 2,250 |  |  | (2,096 | )
Net cash provided by operating activities | 87,037 |  |  | 169,280 |  |  | 63,902 |
INVESTING ACTIVITIES |  |  |  |  |
Net change in due from subsidiaries | 295,994 |  |  | (150,328 | ) |  | (67,154 | )
Purchases of investment securities | (7,818 | ) |  | (33,243 | ) |  | (126,197 | )
Proceeds from sales, calls, and maturities of securities | 100,586 |  |  | 114,208 |  |  | 135,000 |
Investment in subsidiaries | — |  |  | 1,579 |  |  | 1,489 |
Business acquisitions, net of cash acquired | — |  |  | (24,772 | ) |  | — |
Net cash provided (used) by investing activities | 388,762 |  |  | (92,556 | ) |  | (56,862 | )
FINANCING ACTIVITIES |  |  |  |  |
Net change in due to subsidiaries | 29,682 |  |  | — |  |  | — |
Net change in short-term borrowings | (485,207 | ) |  | (1,211 | ) |  | 12,860 |
Retirement of long-term obligations | — |  |  | (52,372 | ) |  | — |
Stock issuance costs | — |  |  | (619 | ) |  | — |
Repurchase of common stock | — |  |  | — |  |  | (321 | )
Cash dividends paid | (18,015 | ) |  | (11,543 | ) |  | (8,663 | )
Net cash (used) provided by financing activities | (473,540 | ) |  | (65,745 | ) |  | 3,876 |
Net change in cash | 2,259 |  |  | 10,979 |  |  | 10,916 |
Cash balance at beginning of year | 24,026 |  |  | 13,047 |  |  | 2,131 |
Cash balance at end of year | $ | 26,285 |  |  | $ | 24,026 |  |  | $ | 13,047 |

X
- References No definition available. + 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