XML 69 R52.htm IDEA: XBRL DOCUMENT
v3.22.4

Condensed Financial Statements of Parent Company (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2022
Condensed Financial Information Disclosure [Abstract] |
Schedule of Condensed Balance Sheets | Condensed Balance Sheets
| December 31,
| 2022 |  | 2021
Assets: |  |  |
Cash | $ | 311,944 |  |  | $ | 471,875 |
Total cash and cash equivalents | 311,944 |  |  | 471,875 |
Investment in subsidiaries | 3,065,114 |  |  | 4,222,288 |
Accrued interest receivable and other assets | 1,142 |  |  | 2,228 |
Total assets | $ | 3,378,200 |  |  | $ | 4,696,391 |
Liabilities: |  |  |
Junior subordinated deferrable interest debentures, net of unamortized issuance costs | $ | 123,069 |  |  | $ | 123,011 |
Subordinated notes, net of unamortized issuance costs | 99,335 |  |  | 99,178 |
Accrued interest payable and other liabilities | 18,568 |  |  | 34,647 |
Total liabilities | 240,972 |  |  | 256,836 |
Shareholders’ Equity | 3,137,228 |  |  | 4,439,555 |
Total liabilities and shareholders’ equity | $ | 3,378,200 |  |  | $ | 4,696,391 |
Schedule of Condensed Statements of Income | Condensed Statements of Income
| Year Ended December 31,
| 2022 |  | 2021 |  | 2020
Income: |  |  |  |  |
Dividend income paid by Frost Bank | $ | 51,711 |  |  | $ | 219,386 |  |  | $ | 298,884 |
Dividend income paid by non-banks | 109 |  |  | 473 |  |  | 736 |
Interest and other income | — |  |  | 101 |  |  | 446 |
Total income | 51,820 |  |  | 219,960 |  |  | 300,066 |
Expenses: |  |  |  |  |
Interest expense | 8,829 |  |  | 7,141 |  |  | 8,216 |
Salaries and employee benefits | 1,605 |  |  | 1,499 |  |  | 1,581 |
Other | 6,316 |  |  | 5,867 |  |  | 6,833 |
Total expenses | 16,750 |  |  | 14,507 |  |  | 16,630 |
Income before income taxes and equity in undistributed earnings of subsidiaries | 35,070 |  |  | 205,453 |  |  | 283,436 |
Income tax benefit | 5,641 |  |  | 4,899 |  |  | 5,406 |
Equity in undistributed earnings of subsidiaries | 538,439 |  |  | 232,727 |  |  | 42,309 |
Net income | 579,150 |  |  | 443,079 |  |  | 331,151 |
Preferred stock dividends | 6,675 |  |  | 7,157 |  |  | 2,016 |
Redemption of preferred stock | — |  |  | — |  |  | 5,514 |
Net income available to common shareholders | $ | 572,475 |  |  | $ | 435,922 |  |  | $ | 323,621 |
Schedule of Condensed Statements of Cash Flows | Condensed Statements of Cash Flows
| Year Ended December 31,
| 2022 |  | 2021 |  | 2020
Operating Activities: |  |  |  |  |
Net income | $ | 579,150 |  |  | $ | 443,079 |  |  | $ | 331,151 |
Adjustments to reconcile net income to net cash provided by operating activities: |  |  |  |  |
Equity in undistributed earnings of subsidiaries | (538,439) |  |  | (232,727) |  |  | (42,309) |
Stock-based compensation | 720 |  |  | 700 |  |  | 770 |
Net tax benefit from stock-based compensation | 472 |  |  | 278 |  |  | 370 |
Net change in other assets and other liabilities | (15,249) |  |  | 23,890 |  |  | (8,937) |
Net cash from operating activities | 26,654 |  |  | 235,220 |  |  | 281,045 |
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 | 16,659 |  |  | 54,417 |  |  | 12,557 |
Proceeds from stock-based compensation activities of subsidiaries | 17,602 |  |  | 12,053 |  |  | 13,148 |
Purchase of treasury stock | (4,391) |  |  | (3,864) |  |  | (15,785) |
Treasury stock issued to 401(k) stock purchase plan | — |  |  | 1,749 |  |  | 10,307 |
Cash dividends paid on preferred stock | (6,675) |  |  | (7,157) |  |  | (2,016) |
Cash dividends paid on common stock | (209,780) |  |  | (188,786) |  |  | (180,584) |
Net cash from financing activities | (186,585) |  |  | (144,991) |  |  | (166,921) |
Net change in cash and cash equivalents | (159,931) |  |  | 90,635 |  |  | 114,124 |
Cash and cash equivalents at beginning of year | 471,875 |  |  | 381,240 |  |  | 267,116 |
Cash and cash equivalents at end of year | $ | 311,944 |  |  | $ | 471,875 |  |  | $ | 381,240 |

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/2009/role/commonPracticeRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 12 -Paragraph (a) -Subsection 04 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -URI https://asc.fasb.org/extlink&oid=120395691&loc=d3e24072-122690 + 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/2009/role/commonPracticeRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 12 -Paragraph (a) -Subsection 04 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -URI https://asc.fasb.org/extlink&oid=120395691&loc=d3e24072-122690 + 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/2009/role/commonPracticeRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 12 -Paragraph (a) -Subsection 04 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -URI https://asc.fasb.org/extlink&oid=120395691&loc=d3e24072-122690 + Details
Name: | srt_ScheduleOfCondensedIncomeStatementTableTextBlock
Namespace Prefix: | srt_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration