XML 128 R67.htm IDEA: XBRL DOCUMENT v3.19.3
Allowance for Loan Losses (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Dec. 31, 2018
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance $ 192,749 $ 185,462 $ 180,424 $ 189,555  
Charge-offs (24,337) (9,482) (47,087) (27,973)  
Recoveries 9,737 7,979 22,812 23,377  
Provision/(provision credit) for loan losses 15,000 2,000 37,000 1,000  
Ending Balance 193,149 185,959 193,149 185,959  
Allowance - individually evaluated for impairment 25,598 34,393 25,598 34,393  
Allowance - collectively evaluated for impairment 165,386 148,168 165,386 148,168  
Allowance - purchased credit-impaired loans 2,165 3,398 2,165 3,398 $ 4,000
Individually evaluated for impairment 260,580 251,166 260,580 251,166  
Collectively evaluated for impairment 30,936,563 26,989,204 30,936,563 26,989,204  
Purchased credit-impaired loans 63,690 109,844 63,690 109,844  
Total loans, net of unearned income (31,260,833) [1] (27,350,214) (31,260,833) [1] (27,350,214) (27,535,532) [1]
Commercial          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance     130,258    
Ending Balance 149,755   149,755    
Allowance - individually evaluated for impairment 4,427   4,427   1,074
Allowance - collectively evaluated for impairment 144,427   144,427   126,361
Allowance - purchased credit-impaired loans 901   901   2,823
Individually evaluated for impairment 87,243   87,243   50,558
Collectively evaluated for impairment 24,399,011   24,399,011   20,437,747
Purchased credit-impaired loans 36,274   36,274   56,893
Commercial | C&I (a)          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 116,096 96,834 98,947 98,211  
Charge-offs (18,598) (1,391) (28,289) (6,753)  
Recoveries 3,245 1,052 4,593 3,607  
Provision/(provision credit) for loan losses 13,387 3,819 38,879 5,249  
Ending Balance 114,130 100,314 114,130 100,314  
Allowance - individually evaluated for impairment 4,427 6,028 4,427 6,028  
Allowance - collectively evaluated for impairment 108,802 92,382 108,802 92,382  
Allowance - purchased credit-impaired loans 901 1,904 901 1,904  
Individually evaluated for impairment 85,303 53,549 85,303 53,549  
Collectively evaluated for impairment 20,178,826 15,940,853 20,178,826 15,940,853  
Purchased credit-impaired loans 29,801 49,743 29,801 49,743  
Total loans, net of unearned income (20,293,930) (16,044,145) (20,293,930) (16,044,145) (16,514,328)
Commercial | Commercial Real Estate (a)          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 32,953 33,832 31,311 28,427  
Charge-offs (369) (9) (924) (281)  
Recoveries 181 267 150 348  
Provision/(provision credit) for loan losses 2,860 (175) 5,088 5,421  
Ending Balance 35,625 33,915 35,625 33,915  
Allowance - individually evaluated for impairment 0 0 0 0  
Allowance - collectively evaluated for impairment 35,625 33,893 35,625 33,893  
Allowance - purchased credit-impaired loans 0 22 0 22  
Individually evaluated for impairment 1,940 2,503 1,940 2,503  
Collectively evaluated for impairment 4,220,185 4,211,337 4,220,185 4,211,337  
Purchased credit-impaired loans 6,473 23,196 6,473 23,196  
Total loans, net of unearned income (4,228,598) (4,237,036) (4,228,598) (4,237,036) (4,030,870)
Consumer | Consumer Real Estate          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 22,857 34,155 26,439 39,823  
Charge-offs (1,471) (2,801) (5,809) (6,193)  
Recoveries 4,349 5,302 12,316 15,129  
Provision/(provision credit) for loan losses (3,898) (7,737) (11,109) (19,840)  
Ending Balance 21,837 28,919 21,837 28,919  
Allowance - individually evaluated for impairment 12,358 18,076 12,358 18,076  
Allowance - collectively evaluated for impairment 8,262 9,713 8,262 9,713  
Allowance - purchased credit-impaired loans 1,217 1,130 1,217 1,130  
Individually evaluated for impairment 108,315 119,729 108,315 119,729  
Collectively evaluated for impairment 5,927,782 6,146,920 5,927,782 6,146,920  
Purchased credit-impaired loans 26,732 34,334 26,732 34,334  
Total loans, net of unearned income (6,062,829) (6,300,983) (6,062,829) (6,300,983) (6,249,516)
Consumer | Permanent Mortgage          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 8,675 11,692 11,000 13,113  
Charge-offs (2) (15) (182) (475)  
Recoveries 706 554 2,305 1,250  
Provision/(provision credit) for loan losses (542) (1,133) (4,286) (2,790)  
Ending Balance 8,837 11,098 8,837 11,098  
Allowance - individually evaluated for impairment 8,363 9,996 8,363 9,996  
Allowance - collectively evaluated for impairment 474 1,102 474 1,102  
Allowance - purchased credit-impaired loans 0 0 0 0  
Individually evaluated for impairment 64,302 74,833 64,302 74,833  
Collectively evaluated for impairment 118,165 162,421 118,165 162,421  
Purchased credit-impaired loans 0 0 0 0  
Total loans, net of unearned income (182,467) (237,254) (182,467) (237,254) (222,448)
Consumer | Credit Card and Other          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 12,168 8,949 12,727 9,981  
Charge-offs (3,897) (5,266) (11,883) (14,271)  
Recoveries 1,256 804 3,448 3,043  
Provision/(provision credit) for loan losses 3,193 7,226 8,428 12,960  
Ending Balance 12,720 11,713 12,720 11,713  
Allowance - individually evaluated for impairment 450 293 450 293  
Allowance - collectively evaluated for impairment 12,223 11,078 12,223 11,078  
Allowance - purchased credit-impaired loans 47 342 47 342  
Individually evaluated for impairment 720 552 720 552  
Collectively evaluated for impairment 491,605 527,673 491,605 527,673  
Purchased credit-impaired loans 684 2,571 684 2,571  
Total loans, net of unearned income $ (493,009) (530,796) $ (493,009) (530,796) $ (518,370)
Restatement Adjustment | Commercial | C&I (a)          
Allowance for Loan and Lease Losses [Roll Forward]          
Total loans, net of unearned income   410,000   410,000  
Restatement Adjustment | Commercial | Commercial Real Estate (a)          
Allowance for Loan and Lease Losses [Roll Forward]          
Total loans, net of unearned income   $ (410,000)   $ (410,000)  
[1]
September 30, 2019 and December 31, 2018 include $18.2 million and $28.6 million, respectively, of held-to-maturity consumer mortgage loans secured by residential real estate in process of foreclosure.