XML 78 R67.htm IDEA: XBRL DOCUMENT v3.19.2
Allowance for Loan Losses (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Dec. 31, 2018
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance $ 184,911 $ 187,194 $ 180,424 $ 189,555  
Charge-offs (12,223) (10,008) (22,750) (18,491)  
Recoveries 7,061 8,276 13,075 15,398  
Provision/(provision credit) for loan losses 13,000 0 22,000 (1,000)  
Ending Balance 192,749 185,462 192,749 185,462  
Allowance - individually evaluated for impairment 31,181 32,704 31,181 32,704  
Allowance - collectively evaluated for impairment 159,579 149,751 159,579 149,751  
Allowance - purchased credit-impaired loans 1,989 3,007 1,989 3,007 $ 4,000
Individually evaluated for impairment 300,726 234,651 300,726 234,651  
Collectively evaluated for impairment 29,343,285 27,344,254 29,343,285 27,344,254  
Purchased credit-impaired loans 68,799 122,835 68,799 122,835  
Total loans, net of unearned income 29,712,810 [1] 27,701,740 29,712,810 [1] 27,701,740 27,535,532 [1]
Commercial          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance     130,258    
Ending Balance 149,049   149,049    
Allowance - individually evaluated for impairment 8,484   8,484   1,074
Allowance - collectively evaluated for impairment 139,711   139,711   126,361
Allowance - purchased credit-impaired loans 854   854   2,823
Individually evaluated for impairment 117,585   117,585   50,558
Collectively evaluated for impairment 22,756,648   22,756,648   20,437,747
Purchased credit-impaired loans 41,067   41,067   56,893
Commercial | C&I          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 103,713 100,238 98,947 98,211  
Charge-offs (6,590) (3,287) (9,691) (5,362)  
Recoveries 519 1,036 1,348 2,555  
Provision/(provision credit) for loan losses 18,454 (1,153) 25,492 1,430  
Ending Balance 116,096 96,834 116,096 96,834  
Allowance - individually evaluated for impairment 8,484 1,213 8,484 1,213  
Allowance - collectively evaluated for impairment 106,758 93,429 106,758 93,429  
Allowance - purchased credit-impaired loans 854 2,192 854 2,192  
Individually evaluated for impairment 115,808 32,599 115,808 32,599  
Collectively evaluated for impairment 18,904,621 16,349,811 18,904,621 16,349,811  
Purchased credit-impaired loans 33,840 56,335 33,840 56,335  
Total loans, net of unearned income 19,054,269 16,438,745 19,054,269 16,438,745 16,514,328
Commercial | Commercial Real Estate          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 34,382 29,057 31,311 28,427  
Charge-offs (121) (228) (555) (272)  
Recoveries (88) 75 (31) 81  
Provision/(provision credit) for loan losses (1,220) 4,928 2,228 5,596  
Ending Balance 32,953 33,832 32,953 33,832  
Allowance - individually evaluated for impairment 0 0 0 0  
Allowance - collectively evaluated for impairment 32,953 33,744 32,953 33,744  
Allowance - purchased credit-impaired loans 0 88 0 88  
Individually evaluated for impairment 1,777 2,252 1,777 2,252  
Collectively evaluated for impairment 3,852,027 4,106,974 3,852,027 4,106,974  
Purchased credit-impaired loans 7,227 27,130 7,227 27,130  
Total loans, net of unearned income 3,861,031 4,136,356 3,861,031 4,136,356 4,030,870
Consumer | Consumer Real Estate          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 24,073 35,201 26,439 39,823  
Charge-offs (1,538) (1,481) (4,338) (3,392)  
Recoveries 4,514 5,444 7,967 9,827  
Provision/(provision credit) for loan losses (4,192) (5,009) (7,211) (12,103)  
Ending Balance 22,857 34,155 22,857 34,155  
Allowance - individually evaluated for impairment 14,079 20,399 14,079 20,399  
Allowance - collectively evaluated for impairment 7,700 13,116 7,700 13,116  
Allowance - purchased credit-impaired loans 1,078 640 1,078 640  
Individually evaluated for impairment 115,756 122,335 115,756 122,335  
Collectively evaluated for impairment 5,967,497 6,169,058 5,967,497 6,169,058  
Purchased credit-impaired loans 26,829 36,315 26,829 36,315  
Total loans, net of unearned income 6,110,082 6,327,708 6,110,082 6,327,708 6,249,516
Consumer | Permanent Mortgage          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 10,081 12,984 11,000 13,113  
Charge-offs (176) (300) (180) (460)  
Recoveries 1,011 631 1,599 696  
Provision/(provision credit) for loan losses (2,241) (1,623) (3,744) (1,657)  
Ending Balance 8,675 11,692 8,675 11,692  
Allowance - individually evaluated for impairment 8,176 10,787 8,176 10,787  
Allowance - collectively evaluated for impairment 499 905 499 905  
Allowance - purchased credit-impaired loans 0 0 0 0  
Individually evaluated for impairment 66,686 76,861 66,686 76,861  
Collectively evaluated for impairment 126,366 172,958 126,366 172,958  
Purchased credit-impaired loans 0 0 0 0  
Total loans, net of unearned income 193,052 249,819 193,052 249,819 222,448
Consumer | Credit Card and Other          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 12,662 9,714 12,727 9,981  
Charge-offs (3,798) (4,712) (7,986) (9,005)  
Recoveries 1,105 1,090 2,192 2,239  
Provision/(provision credit) for loan losses 2,199 2,857 5,235 5,734  
Ending Balance 12,168 8,949 12,168 8,949  
Allowance - individually evaluated for impairment 442 305 442 305  
Allowance - collectively evaluated for impairment 11,669 8,557 11,669 8,557  
Allowance - purchased credit-impaired loans 57 87 57 87  
Individually evaluated for impairment 699 604 699 604  
Collectively evaluated for impairment 492,774 545,453 492,774 545,453  
Purchased credit-impaired loans 903 3,055 903 3,055  
Total loans, net of unearned income $ 494,376 $ 549,112 $ 494,376 $ 549,112 $ 518,370
[1]
June 30, 2019 and December 31, 2018 include $17.3 million and $28.6 million, respectively, of held-to-maturity consumer mortgage loans secured by residential real estate in process of foreclosure.