XML 40 R30.htm IDEA: XBRL DOCUMENT v3.25.3
Loans and Allowance for Credit Losses for Loans (Tables)
9 Months Ended
Sep. 30, 2025
Receivables [Abstract]  
Schedule of Loan Portfolio
The details of the loan portfolio as of September 30, 2025 and December 31, 2024 were as follows: 
 September 30, 2025December 31, 2024
 (in thousands)
Loans:
Commercial and industrial$10,757,857 $9,931,400 
Commercial real estate:
Commercial real estate26,166,116 26,530,225 
Construction2,517,258 3,114,733 
Total commercial real estate loans28,683,374 29,644,958 
Residential mortgage5,795,395 5,632,516 
Consumer:
Home equity655,872 604,433 
Automobile2,191,976 1,901,065 
Other consumer1,188,349 1,085,339 
Total consumer loans4,036,197 3,590,837 
Total loans$49,272,823 $48,799,711 
Past Due, Non-Accrual and Current Loans by Loan Portfolio Class
The following table presents past due, current, and non-accrual loans without an allowance for loan losses by loan portfolio class at September 30, 2025 and December 31, 2024:
Past Due and Non-Accrual Loans
 30-59  Days 
Past Due Loans
60-89  Days 
Past Due Loans
90 Days or More
Past Due Loans
Non-Accrual Loans
Total Past Due Loans

Current Loans

Total Loans
Non-Accrual Loans Without Allowance for Loan Losses
 (in thousands)
September 30, 2025
Commercial and industrial
$912 $1,061 $— $92,214 $94,187 $10,663,670 $10,757,857 $18,785 
Commercial real estate:
Commercial real estate
26,371 6,033 — 235,754 268,158 25,897,958 26,166,116 136,551 
Construction— — — 48,248 48,248 2,469,010 2,517,258 34,888 
Total commercial real estate loans26,371 6,033 — 284,002 316,406 28,366,968 28,683,374 171,439 
Residential mortgage23,556 5,040 3,911 38,949 71,456 5,723,939 5,795,395 29,646 
Consumer loans:
Home equity544 828 — 6,033 7,405 648,467 655,872 2,944 
Automobile8,983 1,548 679 279 11,489 2,180,487 2,191,976 — 
Other consumer3,201 1,647 446 12 5,306 1,183,043 1,188,349 — 
Total consumer loans12,728 4,023 1,125 6,324 24,200 4,011,997 4,036,197 2,944 
Total$63,567 $16,157 $5,036 $421,489 $506,249 $48,766,574 $49,272,823 $222,814 
 Past Due and Non-Accrual Loans  
 
30-59
Days
Past Due Loans
60-89 
Days
Past Due Loans
90 Days or More
Past Due Loans
Non-Accrual Loans
Total Past Due Loans

Current Loans
Total LoansNon-Accrual Loans Without Allowance for Loan Losses
(in thousands)
December 31, 2024
Commercial and industrial$2,389 $1,007 $1,307 $136,675 $141,378 $9,790,022 $9,931,400 $15,947 
Commercial real estate:
Commercial real estate20,902 24,903 — 157,231 203,036 26,327,189 26,530,225 91,095 
Construction— — — 24,591 24,591 3,090,142 3,114,733 5,002 
Total commercial real estate loans20,902 24,903 — 181,822 227,627 29,417,331 29,644,958 96,097 
Residential mortgage21,295 5,773 3,533 36,786 67,387 5,565,129 5,632,516 23,543 
Consumer loans:
Home equity1,651 181 — 3,961 5,793 598,640 604,433 1,341 
Automobile8,583 1,346 407 230 10,566 1,890,499 1,901,065 — 
Other consumer2,318 2,957 642 24 5,941 1,079,398 1,085,339 — 
Total consumer loans12,552 4,484 1,049 4,215 22,300 3,568,537 3,590,837 1,341 
Total$57,138 $36,167 $5,889 $359,498 $458,692 $48,341,019 $48,799,711 $136,928 
The following table presents the aging analysis of loans that have been modified within the previous 12 months at September 30, 2025 and 2024.
Current30-89 Days Past Due90 Days or More Past Due Total
September 30, 2025($ in thousands)
Commercial and industrial$111,231 *$— $— $111,231 
Commercial real estate167,906 *15,043 — 182,949 
Residential mortgage1,525 134 — 1,659 
Total$280,662 $15,177 $— $295,839 
September 30, 2024
Commercial and industrial$91,411 *$— $— $91,411 
Commercial real estate210,565 180 2,153 *212,898 
Residential mortgage869 *— — 869 
Total$302,845 $180 $2,153 $305,178 
*    Includes non-accrual loans.
Risk Category of Loans
The following table presents the internal loan classification risk by loan portfolio class by origination year based on the most recent analysis performed at September 30, 2025 and December 31, 2024, as well as the gross loan charge- offs by year of origination for the nine months ended September 30, 2025 and for the year ended December 31, 2024:
 Term Loans  
Amortized Cost Basis by Origination Year
September 30, 202520252024202320222021
Prior to 2021
Revolving Loans Amortized Cost BasisRevolving Loans Converted to Term LoansTotal
 (in thousands)
Commercial and industrial
Risk Rating:
Pass$1,152,491 $1,458,777 $720,721 $555,773 $352,012 $577,220 $5,242,931 $9,715 $10,069,640 
Special Mention1,065 25,208 5,127 8,122 10,176 6,908 161,230 7,425 225,261 
Substandard— 22,611 27,522 63,018 13,150 63,455 196,303 19,793 405,852 
Doubtful— — 5,452 322 49,050 2,277 — 57,104 
Total commercial and industrial$1,153,556 $1,506,596 $758,822 $626,916 $375,660 $696,633 $5,602,741 $36,933 $10,757,857 
Commercial real estate
Risk Rating:
Pass$1,609,537 $1,964,384 $2,605,451 $4,947,176 $3,511,719 $7,671,234 $527,891 $52,134 $22,889,526 
Special Mention2,385 150,587 247,472 263,298 142,029 291,848 126,364 — 1,223,983 
Substandard— 89,703 216,663 369,918 379,021 830,924 123,377 66 2,009,672 
Doubtful— — 3,060 — 29,300 10,575 — — 42,935 
Total commercial real estate$1,611,922 $2,204,674 $3,072,646 $5,580,392 $4,062,069 $8,804,581 $777,632 $52,200 $26,166,116 
Construction
Risk Rating:
Pass$447,477 $536,548 $230,253 $315,070 $59,043 $52,380 $551,588 $17,574 $2,209,933 
Special Mention1,736 10,864 21,494 1,711 23,029 — 79,161 7,011 145,006 
Substandard— 20,158 33,533 8,947 5,688 8,533 52,504 32,956 162,319 
Total construction$449,213 $567,570 $285,280 $325,728 $87,760 $60,913 $683,253 $57,541 $2,517,258 
Gross loan charge-offs $— $6,848 $3,679 $9,746 $14,812 $22,627 $23,450 $15,591 $96,753 
 Term Loans  
Amortized Cost Basis by Origination Year
December 31, 202420242023202220212020
Prior to 2020
Revolving Loans Amortized Cost BasisRevolving Loans Converted to Term LoansTotal
 (in thousands)
Commercial and industrial
Risk Rating:
Pass$1,769,585 $828,087 $703,962 $476,091 $246,992 $392,834 $4,804,095 $6,006 $9,227,652 
Special Mention30,755 3,553 59,434 11,646 270 72,514 147,254 10,762 336,188 
Substandard24,613 13,479 9,415 4,296 2,813 7,382 201,053 39,011 302,062 
Doubtful— 8,911 928 — 52,064 3,591 — 65,498 
Total commercial and industrial$1,824,953 $854,030 $772,815 $492,961 $250,075 $524,794 $5,155,993 $55,779 $9,931,400 
Commercial real estate
Risk Rating:
Pass$2,097,314 $2,941,270 $5,310,807 $3,883,333 $2,302,480 $6,086,608 $597,266 $78,621 $23,297,699 
Special Mention156,394 380,852 289,669 192,614 55,739 327,732 141,164 — 1,544,164 
Substandard84,410 107,944 387,638 288,906 236,927 520,858 11,167 — 1,637,850 
Doubtful— 3,060 — 35,756 9,813 1,883 — — 50,512 
Total commercial real estate$2,338,118 $3,433,126 $5,988,114 $4,400,609 $2,604,959 $6,937,081 $749,597 $78,621 $26,530,225 
Construction
Risk Rating:
Pass$545,597 $680,260 $334,899 $92,765 $17,955 $45,161 $1,224,698 $58,644 $2,999,979 
Special Mention13,278 — 664 5,069 — 2,504 16,691 — 38,206 
Substandard9,835 — 8,950 4,942 — — 43,474 — 67,201 
Doubtful— — 2,074 — 7,273 — — — 9,347 
Total construction$568,710 $680,260 $346,587 $102,776 $25,228 $47,665 $1,284,863 $58,644 $3,114,733 
Gross loan charge-offs$706 $31,809 $7,523 $44,610 $66,632 $49,436 $3,930 $2,148 $206,794 
The following table presents the amortized cost in those loan classes based on payment activity by origination year as of September 30, 2025 and December 31, 2024, as well as the gross loan charge-offs by year of origination for the nine months ended September 30, 2025 and for the year ended December 31, 2024:
 Term Loans  
Amortized Cost Basis by Origination Year
September 30, 202520252024202320222021
Prior to 2021
Revolving Loans Amortized Cost BasisRevolving Loans Converted to Term LoansTotal
 (in thousands)
Residential mortgage
Performing$411,987 $392,962 $401,736 $1,252,483 $1,368,109 $1,860,235 $83,791 $— $5,771,303 
90 days or more past due— 315 982 4,691 1,169 16,254 — 681 24,092 
Total residential mortgage $411,987 $393,277 $402,718 $1,257,174 $1,369,278 $1,876,489 $83,791 $681 $5,795,395 
Consumer loans
Home equity
Performing$18,476 $21,315 $25,613 $34,452 $9,411 $53,239 $482,676 $7,441 $652,623 
90 days or more past due— — 1,437 1,004 573 — 234 3,249 
Total home equity18,476 21,315 27,050 35,456 9,412 53,812 482,676 7,675 655,872 
Automobile
Performing$861,672 $646,121 $245,030 $244,518 $123,004 $70,676 $— $— $2,191,021 
90 days or more past due191 214 245 147 44 114 — — 955 
Total automobile861,863 646,335 245,275 244,665 123,048 70,790 — — 2,191,976 
Other consumer
Performing$7,242 $10,736 $18,133 $12,942 $4,598 $62,862 $1,055,386 $16,247 $1,188,146 
90 days or more past due— — 29 36 — — — 138 203 
Total other consumer7,242 10,736 18,162 12,978 4,598 62,862 1,055,386 16,385 1,188,349 
Total consumer$887,581 $678,386 $290,487 $293,099 $137,058 $187,464 $1,538,062 $24,060 $4,036,197 
Gross loan charge-offs $71 $1,578 $788 $751 $320 $2,285 $— $110 $5,903 
 Term Loans  
Amortized Cost Basis by Origination Year
December 31, 202420242023202220212020
Prior to 2020
Revolving Loans Amortized Cost BasisRevolving Loans Converted to Term LoansTotal
 (in thousands)
Residential mortgage
Performing$428,138 $413,528 $1,282,524 $1,420,835 $494,430 $1,490,512 $75,479 $954 $5,606,400 
90 days or more past due530 771 1,030 1,533 5,286 16,285 — 681 26,116 
Total residential mortgage $428,668 $414,299 $1,283,554 $1,422,368 $499,716 $1,506,797 $75,479 $1,635 $5,632,516 
Consumer loans
Home equity
Performing$22,947 $29,445 $38,774 $10,302 $3,340 $50,613 $438,817 $9,061 $603,299 
90 days or more past due— 48 51 — 855 — 179 1,134 
Total home equity22,947 29,493 38,825 10,303 3,340 51,468 438,817 9,240 604,433 
Automobile
Performing$863,281 $343,203 $363,901 $211,294 $59,288 $59,512 $— $— $1,900,479 
90 days or more past due71 122 140 70 181 — — 586 
Total automobile863,352 343,325 364,041 211,364 59,290 59,693 — — 1,901,065 
Other consumer
Performing$15,164 $25,884 $15,787 $1,588 $337 $53,917 $956,339 $15,917 $1,084,933 
90 days or more past due— 59 61 — — 38 — 248 406 
Total other consumer15,164 25,943 15,848 1,588 337 53,955 956,339 16,165 1,085,339 
Total consumer$901,463 $398,761 $418,714 $223,255 $62,967 $165,116 $1,395,156 $25,405 $3,590,837 
Gross loan charge-offs$1,014 $1,883 $1,511 $1,015 $519 $2,245 $— $131 $8,318 
Financing Receivable, Troubled Debt Restructuring
The following tables present the amortized cost basis of loans to borrowers experiencing financial difficulty at September 30, 2025 that were modified during the three and nine months ended September 30, 2025 and 2024, disaggregated by class of financing receivable and type of modification.
Interest rate reductionTerm extensionTerm extension and interest rate reductionTerm extension and principal forgivenessOther than Insignificant Payment DelayTotal% of Total Loan Class
 ($ in thousands)
Three Months Ended
September 30, 2025
Commercial and industrial$— $26,992 $10,375 $— $296 $37,663 0.35 %
Commercial real estate— 30,252 — — 108,104 138,356 0.53 
Residential mortgage— 668 — — — 668 0.01 
Total$— $57,912 $10,375 $— $108,400 $176,687 0.36 %
Three Months Ended
September 30, 2024
Commercial and industrial$924 $7,556 $— $— $— $8,480 0.09 %
Commercial real estate— 36,800 — — 111,204 148,004 0.55 
Total$924 $44,356 $— $— $111,204 $156,484 0.32 %
Nine Months Ended
September 30, 2025
Commercial and industrial$— $37,134 $10,375 $— $4,866 $52,375 0.49 %
Commercial real estate— 34,949 991 20,573 108,497 165,010 0.63 
Residential mortgage— 668 — — — 668 0.01 
Total$— $72,751 $11,366 $20,573 $113,363 $218,053 0.44 %
Nine Months Ended
September 30, 2024
Commercial and industrial$924 $87,427 $133 $— $— $88,484 0.90 %
Commercial real estate— 37,006 16,221 — 111,204 164,431 0.61 
Residential mortgage— 869 — — — 869 0.02 
Total$924 $125,302 $16,354 $— $111,204 $253,784 0.51 %
The following table describes the types of modifications made to borrowers experiencing financial difficulty during the three and nine months ended September 30, 2025 and 2024:
Weighted Average Interest Rate Reduction Weighted Average Term Extension (in months)Principal Forgiveness (in thousands)Weighted Average Payment Deferral (in months)
Three Months Ended
September 30, 2025
Commercial and industrial0.13 %13$— 11
Commercial real estate— 3— 2
Residential mortgage— 83— — 
Three Months Ended
September 30, 2024
Commercial and industrial3.41 %18$— — 
Commercial real estate— 20— 12
Nine Months Ended
September 30, 2025
Commercial and industrial0.13 %14$— 6
Commercial real estate5.50 1517,500 *2
Residential mortgage— 83— — 
Nine Months Ended
September 30, 2024
Commercial and industrial3.10 %9$— — 
Commercial real estate1.06 18— 12
Residential mortgage— 50— — 
Home equity— 120— — 
*    Relates to one loan that was partially charged off during the fourth quarter 2024 with the subsequent execution of the corresponding principal forgiveness completed in the first quarter 2025.
The following table provides the amortized cost basis of loans that had a payment default and were modified in the 12 months before default to borrowers experiencing financial difficulty.
September 30, 2025Term extension
Nine Months Ended September 30, 2024(in thousands)
Commercial real estate$2,153 
Total$2,153 
Summary of Collateral Dependent Loans
The following table presents collateral dependent loans by class as of September 30, 2025 and December 31, 2024:
 September 30,
2025
December 31,
2024
 (in thousands)
Collateral dependent loans:
Commercial and industrial *$109,903 $131,898 
Commercial real estate233,967 156,825 
Construction34,888 15,841 
Total commercial real estate loans268,855 172,666 
Residential mortgage29,896 23,797 
Home equity2,945 1,341 
Total $411,599 $329,702 
*    Includes non-accrual loans collateralized by taxi medallions totaling $48.2 million and $49.5 million at September 30, 2025 and December 31, 2024, respectively.
Summary of Allowance for Credit Losses
The following table summarizes the ACL for loans at September 30, 2025 and December 31, 2024: 
September 30,
2025
December 31,
2024
 (in thousands)
Components of allowance for credit losses for loans:
Allowance for loan losses$585,000 $558,850 
Allowance for unfunded credit commitments13,604 14,478 
Total allowance for credit losses for loans$598,604 $573,328 
Summary of Provision for Credit Losses
The following table summarizes the provision for credit losses for loans for the periods indicated:
 Three Months Ended
September 30,
Nine Months Ended
September 30,
 2025202420252024
 (in thousands)
Components of provision for credit losses for loans:
Provision for loan losses$20,087 $71,925 $120,515 $205,549 
(Credit) provision for unfunded credit commitments(916)3,113 (874)(3,126)
Total provision for credit losses for loans$19,171 $75,038 $119,641 $202,423 
Summary of Activity in Allowance for Loan Losses
The following table details the activity in the allowance for loan losses by portfolio segment for the three and nine months ended September 30, 2025 and 2024: 
Commercial
and Industrial
Commercial
Real Estate
Residential
Mortgage
ConsumerTotal
 (in thousands)
Three Months Ended
September 30, 2025
Allowance for loan losses:
Beginning balance$173,415 $334,979 $48,830 $22,276 $579,500 
Loans charged-off(2,745)(12,317)(26)(1,478)(16,566)
Charged-off loans recovered 1,169 206 56 548 1,979 
Net (charge-offs) recoveries(1,576)(12,111)30 (930)(14,587)
(Credit) provision for loan losses(9,991)26,725 2,234 1,119 20,087 
Ending balance$161,848 $349,593 $51,094 $22,465 $585,000 
Three Months Ended
September 30, 2024
Allowance for loan losses:
Beginning balance$149,243 $301,093 $47,697 $21,277 $519,310 
Loans charged-off (7,501)(38,123)— (2,597)(48,221)
Charged-off loans recovered 3,162 1,601 29 521 5,313 
Net (charge-offs) recoveries(4,339)(36,522)29 (2,076)(42,908)
Provision for loan losses21,461 44,457 3,819 2,188 71,925 
Ending balance$166,365 $309,028 $51,545 $21,389 $548,327 
Nine Months Ended
September 30, 2025
Allowance for loan losses:
Beginning balance$173,002 $304,148 $58,895 $22,805 $558,850 
Loans charged-off(56,390)(40,363)(72)(5,831)(102,656)
Charged-off loans recovered 4,768 1,098 261 2,164 8,291 
Net (charge-offs) recoveries(51,622)(39,265)189 (3,667)(94,365)
Provision (credit) for loan losses40,468 84,710 (7,990)3,327 120,515 
Ending balance$161,848 $349,593 $51,094 $22,465 $585,000 
Nine Months Ended
September 30, 2024
Allowance for loan losses:
Beginning balance$133,359 $249,598 $42,957 $20,166 $446,080 
Loans charged-off (36,515)(69,277)— (5,668)(111,460)
Charged-off loans recovered 4,586 1,992 59 1,521 8,158 
Net (charge-offs) recoveries(31,929)(67,285)59 (4,147)(103,302)
Provision for loan losses64,935 126,715 8,529 5,370 205,549 
Ending balance$166,365 $309,028 $51,545 $21,389 $548,327 
Allocation Of Allowance For Loan Losses Disaggregated Based On Impairment Methodology
The following table represents the allocation of the allowance for loan losses and the related loans by loan portfolio segment disaggregated based on the allowance measurement methodology at September 30, 2025 and December 31, 2024.
Commercial and IndustrialCommercial
Real Estate
Residential
Mortgage
ConsumerTotal
 (in thousands)
September 30, 2025
Allowance for loan losses:
Individually evaluated for credit losses$43,057 $18,019 $23 $— $61,099 
Collectively evaluated for credit losses118,791 331,574 51,071 22,465 523,901 
Total$161,848 $349,593 $51,094 $22,465 $585,000 
Loans:
Individually evaluated for credit losses$109,903 $268,855 $29,896 $2,945 $411,599 
Collectively evaluated for credit losses10,647,954 28,414,519 5,765,499 4,033,252 48,861,224 
Total$10,757,857 $28,683,374 $5,795,395 $4,036,197 $49,272,823 
December 31, 2024
Allowance for loan losses:
Individually evaluated for credit losses$59,603 $16,225 $27 $— $75,855 
Collectively evaluated for credit losses113,399 287,923 58,868 22,805 482,995 
Total$173,002 $304,148 $58,895 $22,805 $558,850 
Loans:
Individually evaluated for credit losses$131,898 $172,666 $23,797 $1,341 $329,702 
Collectively evaluated for credit losses9,799,502 29,472,292 5,608,719 3,589,496 48,470,009 
Total$9,931,400 $29,644,958 $5,632,516 $3,590,837 $48,799,711