XML 171 R85.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Allowance for Loan Losses (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Sep. 30, 2019
Sep. 30, 2018
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance $ 180,424 $ 189,555 $ 202,068    
Charge-offs (58,733) (45,797) (46,394)    
Recoveries 31,616 29,666 33,881    
Provision/(provision credit) for loan losses 47,000 7,000 0    
Ending Balance 200,307 180,424 189,555    
Allowance - individually evaluated for impairment 25,916 28,814 41,767    
Allowance - collectively evaluated for impairment 172,426 147,573 144,620    
Allowance - purchased credit-impaired loans 1,965 4,037 3,168    
Individually evaluated for impairment 246,900 240,533 259,713    
Collectively evaluated for impairment 30,758,025 27,204,542 27,219,667    
Purchased credit-impaired loans 56,186 90,457 179,549    
Total loans, net of unearned income 31,061,111 [1] 27,535,532 [1] 27,658,929    
Commercial          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 130,258        
Ending Balance 158,598 130,258      
Allowance - individually evaluated for impairment 6,196 1,074      
Allowance - collectively evaluated for impairment 151,554 126,361      
Allowance - purchased credit-impaired loans 848 2,823      
Individually evaluated for impairment 84,001 50,558      
Collectively evaluated for impairment 24,273,207 20,437,747      
Purchased credit-impaired loans 30,900 56,893      
Commercial | C&I          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 98,947 98,211 89,398    
Charge-offs (33,778) (15,492) (17,657)    
Recoveries 6,744 4,201 4,568    
Provision/(provision credit) for loan losses 50,573 12,027 21,902    
Ending Balance 122,486 98,947 98,211    
Allowance - individually evaluated for impairment 6,196 1,074 6,044    
Allowance - collectively evaluated for impairment 115,442 95,050 89,358    
Allowance - purchased credit-impaired loans 848 2,823 2,809    
Individually evaluated for impairment 82,438 48,592 43,024    
Collectively evaluated for impairment 19,942,728 16,424,006 15,909,110    
Purchased credit-impaired loans 25,925 41,730 105,139    
Total loans, net of unearned income 20,051,091 16,514,328 16,057,273    
Commercial | Commercial real estate          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 31,311 28,427 33,852    
Charge-offs (1,181) (783) (195)    
Recoveries 489 339 966    
Provision/(provision credit) for loan losses 5,493 3,328 (6,196)    
Ending Balance 36,112 31,311 28,427    
Allowance - individually evaluated for impairment 0 0 132    
Allowance - collectively evaluated for impairment 36,112 31,311 28,291    
Allowance - purchased credit-impaired loans 0 0 4    
Individually evaluated for impairment 1,563 1,966 2,407    
Collectively evaluated for impairment 4,330,479 4,013,741 4,181,908    
Purchased credit-impaired loans 4,975 15,163 30,380    
Total loans, net of unearned income 4,337,017 4,030,870 4,214,695    
Consumer | Consumer real estate          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 26,439 39,823 51,424    
Charge-offs (7,781) (9,357) (13,156)    
Recoveries 17,000 19,666 22,723    
Provision/(provision credit) for loan losses (16,034) (23,693) (21,168)    
Ending Balance 19,624 26,439 39,823    
Allowance - individually evaluated for impairment 11,537 17,984 23,175    
Allowance - collectively evaluated for impairment 7,001 7,368 16,293    
Allowance - purchased credit-impaired loans 1,086 1,087 355    
Individually evaluated for impairment 100,653 118,434 128,895    
Collectively evaluated for impairment 5,881,330 6,099,272 6,311,817    
Purchased credit-impaired loans 24,766 31,810 38,530    
Total loans, net of unearned income 6,006,749 6,249,516 6,479,242    
Consumer | Permanent Mortgage          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 11,000 13,113 15,222    
Charge-offs (393) (477) (2,179)    
Recoveries 3,148 1,421 2,509    
Provision/(provision credit) for loan losses (4,936) (3,057) (2,439)    
Ending Balance 8,819 11,000 13,113    
Allowance - individually evaluated for impairment 7,761 9,419 12,105    
Allowance - collectively evaluated for impairment 1,058 1,581 1,008    
Allowance - purchased credit-impaired loans 0 0 0    
Individually evaluated for impairment 61,593 70,846 84,794    
Collectively evaluated for impairment 108,797 151,602 203,026    
Purchased credit-impaired loans 0 0 0    
Total loans, net of unearned income 170,390 222,448 287,820    
Consumer | Credit card & other          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 12,727 9,981 12,172    
Charge-offs (15,600) (19,688) (13,207)    
Recoveries 4,235 4,039 3,115    
Provision/(provision credit) for loan losses 11,904 18,395 7,901    
Ending Balance 13,266 12,727 9,981    
Allowance - individually evaluated for impairment 422 337 311    
Allowance - collectively evaluated for impairment 12,813 12,263 9,670    
Allowance - purchased credit-impaired loans 31 127 0    
Individually evaluated for impairment 653 695 593    
Collectively evaluated for impairment 494,691 515,921 613,806    
Purchased credit-impaired loans 520 1,754 5,500    
Total loans, net of unearned income $ 495,864 $ 518,370 $ 619,899    
Restatement Adjustment | Commercial | C&I          
Allowance for Loan and Lease Losses [Roll Forward]          
Total loans, net of unearned income       $ (410,000) $ (410,000)
[1] December 31, 2019 and 2018 include $18.8 million and $28.6 million, respectively, of held-to-maturity consumer mortgage loans secured by residential real estate in process of foreclosure.