XML 20 R48.htm IDEA: XBRL DOCUMENT
v2.4.1.9

Condensed Financial Statements of Parent Company (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2014
Condensed Financial Information of Parent Company Only Disclosure [Abstract] |
Schedule of Condensed Balance Sheets | Condensed Balance Sheets
| December 31,
| 2014 |  | 2013
Assets: |  |  |
Cash | $ | 7,335 |  |  | $ | 7,477 |
Resell agreements | 286,660 |  |  | 320,200 |
Total cash and cash equivalents | 293,995 |  |  | 327,677 |
Investment in subsidiaries | 2,791,647 |  |  | 2,409,433 |
Accrued interest receivable and other assets | 29,705 |  |  | 19,038 |
Total assets | $ | 3,115,347 |  |  | $ | 2,756,148 |
Liabilities: |  |  |
Junior subordinated deferrable interest debentures | $ | 137,115 |  |  | $ | 123,712 |
Subordinated notes payable | 100,000 |  |  | 100,000 |
Accrued interest payable and other liabilities | 26,829 |  |  | 18,275 |
Total liabilities | 263,944 |  |  | 241,987 |
Shareholders’ Equity | 2,851,403 |  |  | 2,514,161 |
Total liabilities and shareholders’ equity | $ | 3,115,347 |  |  | $ | 2,756,148 |
Schedule of Condensed Statements of Income | Condensed Statements of Income
| Year Ended December 31,
| 2014 |  | 2013 |  | 2012
Income: |  |  |  |  |
Dividend income paid by Frost Bank | $ | 114,439 |  |  | $ | 144,642 |  |  | $ | 143,623 |
Dividend income paid by non-banks | 4,323 |  |  | 2,819 |  |  | 3,077 |
Interest and other income | 69 |  |  | 79 |  |  | 308 |
Total income | 118,831 |  |  | 147,540 |  |  | 147,008 |
Expenses: |  |  |  |  |
Interest expense | 3,381 |  |  | 7,365 |  |  | 8,512 |
Salaries and employee benefits | 1,218 |  |  | 1,175 |  |  | 1,167 |
Other | 8,526 |  |  | 6,735 |  |  | 6,727 |
Total expenses | 13,125 |  |  | 15,275 |  |  | 16,406 |
Income before income taxes and equity in undistributed earnings of subsidiaries | 105,706 |  |  | 132,265 |  |  | 130,602 |
Income tax benefit | 6,702 |  |  | 7,845 |  |  | 7,463 |
Equity in undistributed earnings of subsidiaries | 165,569 |  |  | 97,756 |  |  | 99,887 |
Net income | 277,977 |  |  | 237,866 |  |  | 237,952 |
Preferred stock dividends | 8,063 |  |  | 6,719 |  |  | — |
Net income available to common shareholders | $ | 269,914 |  |  | $ | 231,147 |  |  | $ | 237,952 |
Schedule of Condensed Statements of Cash Flows | Condensed Statements of Cash Flows
| Year Ended December 31,
| 2014 |  | 2013 |  | 2012
Operating Activities: |  |  |  |  |
Net income | $ | 277,977 |  |  | $ | 237,866 |  |  | $ | 237,952 |
Adjustments to reconcile net income to net cash provided by operating activities: |  |  |  |  |
Equity in undistributed earnings of subsidiaries | (165,569 | ) |  | (97,756 | ) |  | (99,887 | )
Stock-based compensation | 441 |  |  | 330 |  |  | 330 |
Excess tax benefits from stock-based compensation | (165 | ) |  | (155 | ) |  | (133 | )
Net change in other assets and other liabilities | (1,984 | ) |  | 2,372 |  |  | (2,256 | )
Net cash from operating activities | 110,700 |  |  | 142,657 |  |  | 136,006 |
Investing Activities: |  |  |  |  |
Net cash received in acquisitions | 830,661 |  |  | — |  |  | — |
Capital contribution to subsidiaries | (879,730 | ) |  | — |  |  | — |
Net cash from investing activities | (49,069 | ) |  | — |  |  | — |
Financing Activities: |  |  |  |  |
Proceeds from stock option exercises | 29,158 |  |  | 68,653 |  |  | 10,516 |
Proceeds from stock-based compensation activities of subsidiaries | 12,062 |  |  | 11,633 |  |  | 12,506 |
Excess tax benefits from stock-based compensation | 165 |  |  | 155 |  |  | 133 |
Proceeds from issuance of preferred stock | — |  |  | 144,486 |  |  | — |
Purchase of treasury stock | (1,457 | ) |  | (144,630 | ) |  | (436 | )
Cash dividends paid on preferred stock | (8,063 | ) |  | (6,719 | ) |  | — |
Cash dividends paid on common stock | (127,178 | ) |  | (119,619 | ) |  | (116,853 | )
Net cash from financing activities | (95,313 | ) |  | (46,041 | ) |  | (94,134 | )
Net change in cash and cash equivalents | (33,682 | ) |  | 96,616 |  |  | 41,872 |
Cash and cash equivalents at beginning of year | 327,677 |  |  | 231,061 |  |  | 189,189 |
Cash and cash equivalents at end of year | $ | 293,995 |  |  | $ | 327,677 |  |  | $ | 231,061 |

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