XML 77 R57.htm IDEA: XBRL DOCUMENT
v3.8.0.1

Parent Company Financial Information (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2017
Condensed Financial Information of Parent Company Only Disclosure [Abstract] |
Statements of Condition | Following are statements of the parent company:
Statements of Condition |  | December 31
(Dollars in thousands) |  | 2017 |  | 2016
Assets: |  |  |  |
Cash |  | $ | 254,938 |  |  | $ | 226,326 |
Securities available-for-sale |  | 1,836 |  |  | 2,035 |
Notes receivable |  | 3,067 |  |  | 3,209 |
Allowance for loan losses |  | (925 | ) |  | (925 | )
Investments in subsidiaries: |  |  |  |
Bank |  | 4,618,249 |  |  | 2,596,582 |
Non-bank |  | 22,932 |  |  | 23,996 |
Other assets |  | 207,878 |  |  | 189,360 |
Total assets |  | $ | 5,107,975 |  |  | $ | 3,040,583 |
Liabilities and equity: |  |  |  |
Accrued employee benefits and other liabilities |  | $ | 149,124 |  |  | $ | 141,729 |
Term borrowings |  | 673,794 |  |  | 489,201 |
Total liabilities |  | 822,918 |  |  | 630,930 |
Total equity |  | 4,285,057 |  |  | 2,409,653 |
Total liabilities and equity |  | $ | 5,107,975 |  |  | $ | 3,040,583 |
Statements of Income |
Statements of Income |  | Year Ended December 31
(Dollars in thousands) |  | 2017 |  | 2016 |  | 2015
Dividend income: |  |  |  |  |  |
Bank |  | $ | 250,000 |  |  | $ | 250,000 |  |  | $ | 325,000 |
Non-bank |  | 1,097 |  |  | 1,361 |  |  | 1,150 |
Total dividend income |  | 251,097 |  |  | 251,361 |  |  | 326,150 |
Interest income |  | — |  |  | — |  |  | — |
Other income/(loss) |  | 190 |  |  | (207 | ) |  | 5,884 |
Total income |  | 251,287 |  |  | 251,154 |  |  | 332,034 |
Interest expense: |  |  |  |  |  |
Short-term debt |  | — |  |  | — |  |  | 6 |
Term borrowings |  | 17,936 |  |  | 14,238 |  |  | 23,579 |
Total interest expense |  | 17,936 |  |  | 14,238 |  |  | 23,585 |
Compensation, employee benefits and other expense |  | 43,783 |  |  | 38,926 |  |  | 36,388 |
Total expense |  | 61,719 |  |  | 53,164 |  |  | 59,973 |
Income/(loss) before income taxes |  | 189,568 |  |  | 197,990 |  |  | 272,061 |
Income tax benefit |  | 512 |  |  | (22,981 | ) |  | (21,757 | )
Income/(loss) before equity in undistributed net income of subsidiaries |  | 189,056 |  |  | 220,971 |  |  | 293,818 |
Equity in undistributed net income/(loss) of subsidiaries: |  |  |  |  |  |
Bank |  | (24,255 | ) |  | 9,508 |  |  | (207,831 | )
Non-bank |  | 714 |  |  | (3,433 | ) |  | (108 | )
Net income/(loss) attributable to the controlling interest |  | $ | 165,515 |  |  | $ | 227,046 |  |  | $ | 85,879 |
Statements of Cash Flows |
Statements of Cash Flows |  | Year Ended December 31
(Dollars in thousands) |  |  | 2017 |  |  | 2016 |  |  | 2015
Operating activities: |  |  |  |  |  |  |  |  |
Net income/(loss) |  | $ | 165,515 |  |  | $ | 227,046 |  |  | $ | 85,879 |
Less undistributed net income/(loss) of subsidiaries |  |  | (23,541 | ) |  |  | 6,075 |  |  |  | (207,939 | )
Income/(loss) before undistributed net income of subsidiaries |  |  | 189,056 |  |  |  | 220,971 |  |  |  | 293,818 |
Adjustments to reconcile income to net cash provided by operating activities: |  |  |  |  |  |  |  |  |
Depreciation, amortization, and other |  |  | 15 |  |  |  | 53 |  |  |  | (276 | )
(Gain)/loss on securities |  |  | (109 | ) |  |  | 148 |  |  |  | 259 |
Provision for deferred income taxes |  |  | 7,727 |  |  |  | — |  |  |  | — |
Stock-based compensation expense |  |  | 19,625 |  |  |  | 16,719 |  |  |  | 12,810 |
(Gain)/loss on extinguishment of debt |  |  | — |  |  |  | — |  |  |  | (5,793 | )
Net (increase)/decrease in interest receivable and other assets |  |  | 8,605 |  |  |  | (2,228 | ) |  |  | (4,544 | )
Net (decrease)/increase in interest payable and other liabilities |  |  | 13,172 |  |  |  | (2,842 | ) |  |  | (5,791 | )
Total adjustments |  |  | 49,035 |  |  |  | 11,850 |  |  |  | (3,335 | )
Net cash provided/(used) by operating activities |  |  | 238,091 |  |  |  | 232,821 |  |  |  | 290,483 |
Investing activities: |  |  |  |  |  |  |  |  |
Securities: |  |  |  |  |  |  |  |  |
Sales and prepayments |  |  | 318 |  |  |  | 275 |  |  |  | 1,371 |
Purchases |  |  | — |  |  |  | (400 | ) |  |  | (740 | )
Premises and equipment: |  |  |  |  |  |  |  |  |
Sales/(purchases) |  |  | 7 |  |  |  | (17 | ) |  |  | 14 |
Decrease/(increase) in interest-bearing cash |  |  | — |  |  |  | — |  |  |  | — |
Return on investment in subsidiary |  |  | 1,871 |  |  |  | 129 |  |  |  | 93 |
Investment in subsidiary |  |  | — |  |  |  | — |  |  |  | (9,372 | )
Cash paid for business combination, net |  |  | (126,149 | ) |  |  | — |  |  |  | (18,251 | )
Net cash provided/(used) by investing activities |  |  | (123,953 | ) |  |  | (13 | ) |  |  | (26,885 | )
Financing activities: |  |  |  |  |  |  |  |  |
Preferred stock: |  |  |  |  |  |  |  |  |
Cash dividends |  |  | (6,200 | ) |  |  | (6,200 | ) |  |  | (6,200 | )
Common stock: |  |  |  |  |  |  |  |  |
Exercise of stock options |  |  | 6,132 |  |  |  | 22,479 |  |  |  | 7,219 |
Cash dividends |  |  | (79,904 | ) |  |  | (63,504 | ) |  |  | (53,947 | )
Repurchase of shares |  |  | (5,554 | ) |  |  | (97,396 | ) |  |  | (32,648 | )
Term borrowings: |  |  |  |  |  |  |  |  |
Proceeds from issuance of term borrowings |  |  | — |  |  |  | — |  |  |  | 495,555 |
Repayment of term borrowings |  |  | — |  |  |  | — |  |  |  | (700,000 | )
Increase/(decrease) in short-term borrowings |  |  | — |  |  |  | — |  |  |  | (3,000 | )
Net cash (used)/provided by financing activities |  |  | (85,526 | ) |  |  | (144,621 | ) |  |  | (293,021 | )
Net increase/(decrease) in cash and cash equivalents |  |  | 28,612 |  |  |  | 88,187 |  |  |  | (29,423 | )
Cash and cash equivalents at beginning of year |  |  | 226,326 |  |  |  | 138,139 |  |  |  | 167,562 |
Cash and cash equivalents at end of year |  | $ | 254,938 |  |  | $ | 226,326 |  |  | $ | 138,139 |
Total interest paid |  | $ | 17,321 |  |  | $ | 13,261 |  |  | $ | 24,345 |
Income taxes received from subsidiaries |  |  | 23,020 |  |  |  | 27,126 |  |  |  | 32,202 |
Certain previously reported amounts have been reclassified to agree with current presentation.

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