XML 68 R52.htm IDEA: XBRL DOCUMENT
v3.22.0.1

Condensed Financial Statements of Parent Company (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2021
Condensed Financial Information Disclosure [Abstract] |
Schedule of Condensed Balance Sheets | Condensed Balance Sheets
| December 31,
| 2021 |  | 2020
Assets: |  |  |
Cash | $ | 471,875 |  |  | $ | 381,240 |
Resell agreements | — |  |  | — |
Total cash and cash equivalents | 471,875 |  |  | 381,240 |
Investment in subsidiaries | 4,222,288 |  |  | 4,155,619 |
Accrued interest receivable and other assets | 2,228 |  |  | 2,164 |
Total assets | $ | 4,696,391 |  |  | $ | 4,539,023 |
Liabilities: |  |  |
Junior subordinated deferrable interest debentures, net of unamortized issuance costs | $ | 123,011 |  |  | $ | 136,357 |
Subordinated notes, net of unamortized issuance costs | 99,178 |  |  | 99,021 |
Accrued interest payable and other liabilities | 34,647 |  |  | 10,629 |
Total liabilities | 256,836 |  |  | 246,007 |
Shareholders’ Equity | 4,439,555 |  |  | 4,293,016 |
Total liabilities and shareholders’ equity | $ | 4,696,391 |  |  | $ | 4,539,023 |
Schedule of Condensed Statements of Income | Condensed Statements of Income
| Year Ended December 31,
| 2021 |  | 2020 |  | 2019
Income: |  |  |  |  |
Dividend income paid by Frost Bank | $ | 219,386 |  |  | $ | 298,884 |  |  | $ | 234,531 |
Dividend income paid by non-banks | 473 |  |  | 736 |  |  | 1,822 |
Interest and other income | 101 |  |  | 446 |  |  | 2,868 |
Total income | 219,960 |  |  | 300,066 |  |  | 239,221 |
Expenses: |  |  |  |  |
Interest expense | 7,141 |  |  | 8,216 |  |  | 10,363 |
Salaries and employee benefits | 1,499 |  |  | 1,581 |  |  | 1,551 |
Other | 5,867 |  |  | 6,833 |  |  | 7,033 |
Total expenses | 14,507 |  |  | 16,630 |  |  | 18,947 |
Income before income taxes and equity in undistributed earnings of subsidiaries | 205,453 |  |  | 283,436 |  |  | 220,274 |
Income tax benefit | 4,899 |  |  | 5,406 |  |  | 5,135 |
Equity in undistributed earnings of subsidiaries | 232,727 |  |  | 42,309 |  |  | 218,190 |
Net income | 443,079 |  |  | 331,151 |  |  | 443,599 |
Preferred stock dividends | 7,157 |  |  | 2,016 |  |  | 8,063 |
Redemption of preferred stock | — |  |  | 5,514 |  |  | — |
Net income available to common shareholders | $ | 435,922 |  |  | $ | 323,621 |  |  | $ | 435,536 |
Schedule of Condensed Statements of Cash Flows | Condensed Statements of Cash Flows
| Year Ended December 31,
| 2021 |  | 2020 |  | 2019
Operating Activities: |  |  |  |  |
Net income | $ | 443,079 |  |  | $ | 331,151 |  |  | $ | 443,599 |
Adjustments to reconcile net income to net cash provided by operating activities: |  |  |  |  |
Equity in undistributed earnings of subsidiaries | (232,727) |  |  | (42,309) |  |  | (218,190) |
Stock-based compensation | 700 |  |  | 770 |  |  | 780 |
Net tax benefit from stock-based compensation | 278 |  |  | 370 |  |  | 240 |
Net change in other assets and other liabilities | 23,890 |  |  | (8,937) |  |  | 22,216 |
Net cash from operating activities | 235,220 |  |  | 281,045 |  |  | 248,645 |
Investing Activities: |  |  |  |  |
Redemption of investment in non-bank subsidiary | 406 |  |  | — |  |  | — |
Net cash from investing activities | 406 |  |  | — |  |  | — |
Financing Activities: |  |  |  |  |
Principal payments on long-term borrowings | (13,403) |  |  | — |  |  | — |
Redemption of Series A preferred stock | — |  |  | (150,000) |  |  | — |
Proceeds from issuance of Series B preferred stock | — |  |  | 145,452 |  |  | — |
Proceeds from stock option exercises | 54,417 |  |  | 12,557 |  |  | 20,770 |
Proceeds from stock-based compensation activities of subsidiaries | 12,053 |  |  | 13,148 |  |  | 15,166 |
Purchase of treasury stock | (3,864) |  |  | (15,785) |  |  | (68,793) |
Treasury stock issued to 401(k) stock purchase plan | 1,749 |  |  | 10,307 |  |  | — |
Cash dividends paid on preferred stock | (7,157) |  |  | (2,016) |  |  | (8,063) |
Cash dividends paid on common stock | (188,786) |  |  | (180,584) |  |  | (177,006) |
Net cash from financing activities | (144,991) |  |  | (166,921) |  |  | (217,926) |
Net change in cash and cash equivalents | 90,635 |  |  | 114,124 |  |  | 30,719 |
Cash and cash equivalents at beginning of year | 381,240 |  |  | 267,116 |  |  | 236,397 |
Cash and cash equivalents at end of year | $ | 471,875 |  |  | $ | 381,240 |  |  | $ | 267,116 |

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: | dtr-types: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: | dtr-types: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: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration