XML 141 R47.htm IDEA: XBRL DOCUMENT
v3.19.3.a.u2

Condensed Financial Statements of Parent Company (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2019
Condensed Financial Information Disclosure [Abstract] |
Schedule of Condensed Balance Sheets | Condensed Balance Sheets
| December 31,
| 2019 |  | 2018
Assets: |  |  |
Cash | $ | 9,116 |  |  | $ | 11,397 |
Resell agreements | 258,000 |  |  | 225,000 |
Total cash and cash equivalents | 267,116 |  |  | 236,397 |
Investment in subsidiaries | 3,896,962 |  |  | 3,362,474 |
Accrued interest receivable and other assets | 2,545 |  |  | 9,122 |
Total assets | $ | 4,166,623 |  |  | $ | 3,607,993 |
Liabilities: |  |  |
Junior subordinated deferrable interest debentures, net of unamortized issuance costs | $ | 136,299 |  |  | $ | 136,242 |
Subordinated notes, net of unamortized issuance costs | 98,865 |  |  | 98,708 |
Accrued interest payable and other liabilities | 19,791 |  |  | 4,126 |
Total liabilities | 254,955 |  |  | 239,076 |
Shareholders’ Equity | 3,911,668 |  |  | 3,368,917 |
Total liabilities and shareholders’ equity | $ | 4,166,623 |  |  | $ | 3,607,993 |
Schedule of Condensed Statements of Income | Condensed Statements of Income
| Year Ended December 31,
| 2019 |  | 2018 |  | 2017
Income: |  |  |  |  |
Dividend income paid by Frost Bank | $ | 234,531 |  |  | $ | 223,371 |  |  | $ | 149,671 |
Dividend income paid by non-banks | 1,822 |  |  | 953 |  |  | 915 |
Interest and other income | 2,868 |  |  | 1,828 |  |  | 421 |
Total income | 239,221 |  |  | 226,152 |  |  | 151,007 |
Expenses: |  |  |  |  |
Interest expense | 10,363 |  |  | 9,948 |  |  | 7,815 |
Salaries and employee benefits | 1,551 |  |  | 1,973 |  |  | 1,202 |
Other | 7,033 |  |  | 7,016 |  |  | 6,373 |
Total expenses | 18,947 |  |  | 18,937 |  |  | 15,390 |
Income before income taxes and equity in undistributed earnings of subsidiaries | 220,274 |  |  | 207,215 |  |  | 135,617 |
Income tax benefit | 5,135 |  |  | 5,218 |  |  | 7,092 |
Equity in undistributed earnings of subsidiaries | 218,190 |  |  | 242,485 |  |  | 221,440 |
Net income | 443,599 |  |  | 454,918 |  |  | 364,149 |
Preferred stock dividends | 8,063 |  |  | 8,063 |  |  | 8,063 |
Net income available to common shareholders | $ | 435,536 |  |  | $ | 446,855 |  |  | $ | 356,086 |
Schedule of Condensed Statements of Cash Flows | Condensed Statements of Cash Flows
| Year Ended December 31,
| 2019 |  | 2018 |  | 2017
Operating Activities: |  |  |  |  |
Net income | $ | 443,599 |  |  | $ | 454,918 |  |  | $ | 364,149 |
Adjustments to reconcile net income to net cash provided by operating activities: |  |  |  |  |
Equity in undistributed earnings of subsidiaries | (218,190 | ) |  | (242,485 | ) |  | (221,440 | )
Stock-based compensation | 780 |  |  | 721 |  |  | 519 |
Net tax benefit from stock-based compensation | 240 |  |  | 304 |  |  | 318 |
Net change in other assets and other liabilities | 22,216 |  |  | (12,709 | ) |  | 7,665 |
Net cash from operating activities | 248,645 |  |  | 200,749 |  |  | 151,211 |
Investing Activities: |  |  |  |  |
Net cash from investing activities | — |  |  | — |  |  | — |
Financing Activities: |  |  |  |  |
Proceeds from issuance of subordinated notes | — |  |  | — |  |  | 98,434 |
Principal payments on subordinated notes | — |  |  | — |  |  | (100,000 | )
Proceeds from stock option exercises | 20,770 |  |  | 31,647 |  |  | 67,746 |
Proceeds from stock-based compensation activities of subsidiaries | 15,166 |  |  | 13,222 |  |  | 12,494 |
Purchase of treasury stock | (68,793 | ) |  | (101,010 | ) |  | (101,473 | )
Cash dividends paid on preferred stock | (8,063 | ) |  | (8,063 | ) |  | (8,063 | )
Cash dividends paid on common stock | (177,006 | ) |  | (165,449 | ) |  | (144,172 | )
Net cash from financing activities | (217,926 | ) |  | (229,653 | ) |  | (175,034 | )
Net change in cash and cash equivalents | 30,719 |  |  | (28,904 | ) |  | (23,823 | )
Cash and cash equivalents at beginning of year | 236,397 |  |  | 265,301 |  |  | 289,124 |
Cash and cash equivalents at end of year | $ | 267,116 |  |  | $ | 236,397 |  |  | $ | 265,301 |

X
- References No definition available. + Details
Name: | srt_CondensedFinancialInformationOfParentCompanyOnlyDisclosureAbstract
Namespace Prefix: | srt_
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 Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 3 -Paragraph i -Subsection 10 + Details
Name: | srt_ScheduleOfCondensedBalanceSheetTableTextBlock
Namespace Prefix: | srt_
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 Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 3 -Paragraph i -Subsection 10 + Details
Name: | srt_ScheduleOfCondensedCashFlowStatementTableTextBlock
Namespace Prefix: | srt_
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 Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 3 -Paragraph i -Subsection 10 + Details
Name: | srt_ScheduleOfCondensedIncomeStatementTableTextBlock
Namespace Prefix: | srt_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration