XML 68 R48.htm IDEA: XBRL DOCUMENT
v3.6.0.2

Condensed Financial Statements of Parent Company (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2016
Condensed Financial Information of Parent Company Only Disclosure [Abstract] |
Schedule of Condensed Balance Sheets | Condensed Balance Sheets
| December 31,
| 2016 |  | 2015
Assets: |  |  |
Cash | $ | 9,854 |  |  | $ | 6,434 |
Resell agreements | 279,270 |  |  | 200,100 |
Total cash and cash equivalents | 289,124 |  |  | 206,534 |
Investment in subsidiaries | 2,949,346 |  |  | 2,920,506 |
Accrued interest receivable and other assets | 5,799 |  |  | 35,402 |
Total assets | $ | 3,244,269 |  |  | $ | 3,162,442 |
Liabilities: |  |  |
Junior subordinated deferrable interest debentures | $ | 136,127 |  |  | $ | 136,069 |
Subordinated notes payable | 99,990 |  |  | 99,870 |
Accrued interest payable and other liabilities | 5,624 |  |  | 36,160 |
Total liabilities | 241,741 |  |  | 272,099 |
Shareholders’ Equity | 3,002,528 |  |  | 2,890,343 |
Total liabilities and shareholders’ equity | $ | 3,244,269 |  |  | $ | 3,162,442 |
Schedule of Condensed Statements of Income | Condensed Statements of Income
| Year Ended December 31,
| 2016 |  | 2015 |  | 2014
Income: |  |  |  |  |
Dividend income paid by Frost Bank | $ | 141,377 |  |  | $ | 126,375 |  |  | $ | 114,439 |
Dividend income paid by non-banks | 895 |  |  | 1,830 |  |  | 4,323 |
Interest and other income | 33 |  |  | 82 |  |  | 69 |
Total income | 142,305 |  |  | 128,287 |  |  | 118,831 |
Expenses: |  |  |  |  |
Interest expense | 4,624 |  |  | 3,673 |  |  | 3,381 |
Salaries and employee benefits | 1,828 |  |  | 1,376 |  |  | 1,218 |
Other | 5,933 |  |  | 5,727 |  |  | 8,526 |
Total expenses | 12,385 |  |  | 10,776 |  |  | 13,125 |
Income before income taxes and equity in undistributed earnings of subsidiaries | 129,920 |  |  | 117,511 |  |  | 105,706 |
Income tax benefit | 7,015 |  |  | 6,062 |  |  | 6,702 |
Equity in undistributed earnings of subsidiaries | 167,326 |  |  | 155,755 |  |  | 165,569 |
Net income | 304,261 |  |  | 279,328 |  |  | 277,977 |
Preferred stock dividends | 8,063 |  |  | 8,063 |  |  | 8,063 |
Net income available to common shareholders | $ | 296,198 |  |  | $ | 271,265 |  |  | $ | 269,914 |
Schedule of Condensed Statements of Cash Flows | Condensed Statements of Cash Flows
| Year Ended December 31,
| 2016 |  | 2015 |  | 2014
Operating Activities: |  |  |  |  |
Net income | $ | 304,261 |  |  | $ | 279,328 |  |  | $ | 277,977 |
Adjustments to reconcile net income to net cash provided by operating activities: |  |  |  |  |
Equity in undistributed earnings of subsidiaries | (167,326 | ) |  | (155,755 | ) |  | (165,569 | )
Stock-based compensation | 520 |  |  | 480 |  |  | 441 |
Net tax benefit from stock-based compensation | 185 |  |  | 161 |  |  | 165 |
Net change in other assets and other liabilities | (940 | ) |  | 2,460 |  |  | (2,149 | )
Net cash from operating activities | 136,700 |  |  | 126,674 |  |  | 110,865 |
Investing Activities: |  |  |  |  |
Redemption of investment in Frost Securities, Inc. | — |  |  | 216 |  |  | — |
Net cash received in acquisitions | — |  |  | — |  |  | 830,661 |
Capital contribution to subsidiaries | — |  |  | — |  |  | (879,730 | )
Net cash from investing activities | — |  |  | 216 |  |  | (49,069 | )
Financing Activities: |  |  |  |  |
Proceeds from stock option exercises | 78,866 |  |  | 14,853 |  |  | 29,158 |
Proceeds from stock-based compensation activities of subsidiaries | 11,279 |  |  | 12,257 |  |  | 12,062 |
Purchase of treasury stock | (1,290 | ) |  | (101,237 | ) |  | (1,457 | )
Cash dividends paid on preferred stock | (8,063 | ) |  | (8,063 | ) |  | (8,063 | )
Cash dividends paid on common stock | (134,902 | ) |  | (132,161 | ) |  | (127,178 | )
Net cash from financing activities | (54,110 | ) |  | (214,351 | ) |  | (95,478 | )
Net change in cash and cash equivalents | 82,590 |  |  | (87,461 | ) |  | (33,682 | )
Cash and cash equivalents at beginning of year | 206,534 |  |  | 293,995 |  |  | 327,677 |
Cash and cash equivalents at end of year | $ | 289,124 |  |  | $ | 206,534 |  |  | $ | 293,995 |

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