XML 74 R63.htm IDEA: XBRL DOCUMENT v3.10.0.1
Allowance for Loan Losses (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Dec. 31, 2017
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance $ 187,194 $ 201,968 $ 189,555 $ 202,068  
Charge-offs (10,008) (9,830) (18,491) (18,243)  
Recoveries 8,276 7,119 15,398 16,432  
Provision/(provision credit) for loan losses 0 (2,000) (1,000) (3,000)  
Ending Balance 185,462 197,257 185,462 197,257  
Allowance - individually evaluated for impairment 32,704 42,985 32,704 42,985  
Allowance - collectively evaluated for impairment 149,751 153,742 149,751 153,742  
Allowance - purchased credit-impaired loans 3,007 530 3,007 530 $ 3,200
Individually evaluated for impairment 234,651 265,330 234,651 265,330  
Collectively evaluated for impairment 27,344,254 19,697,240 27,344,254 19,697,240  
Purchased credit-impaired loans 122,835 26,749 122,835 26,749  
Total loans, net of unearned income 27,701,740 [1] 19,989,319 27,701,740 [1] 19,989,319 27,658,929 [1]
C&I          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 100,238 93,107 98,211 89,398  
Charge-offs (3,287) (1,865) (5,362) (2,465)  
Recoveries 1,036 600 2,555 2,276  
Provision/(provision credit) for loan losses (1,153) 537 1,430 3,170  
Ending Balance 96,834 92,379 96,834 92,379  
Allowance - individually evaluated for impairment 1,213 3,641 1,213 3,641  
Allowance - collectively evaluated for impairment 93,429 88,609 93,429 88,609  
Allowance - purchased credit-impaired loans 2,192 129 2,192 129  
Individually evaluated for impairment 32,599 38,034 32,599 38,034  
Collectively evaluated for impairment 16,349,811 12,538,913 16,349,811 12,538,913  
Purchased credit-impaired loans 56,335 21,272 56,335 21,272  
Total loans, net of unearned income 16,438,745 12,598,219 16,438,745 12,598,219 16,057,273
Commercial Real Estate          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 29,057 30,888 28,427 33,852  
Charge-offs (228) (20) (272) (20)  
Recoveries 75 140 81 361  
Provision/(provision credit) for loan losses 4,928 (538) 5,596 (3,723)  
Ending Balance 33,832 30,470 33,832 30,470  
Allowance - individually evaluated for impairment 0 176 0 176  
Allowance - collectively evaluated for impairment 33,744 30,277 33,744 30,277  
Allowance - purchased credit-impaired loans 88 17 88 17  
Individually evaluated for impairment 2,252 3,024 2,252 3,024  
Collectively evaluated for impairment 4,106,974 2,204,947 4,106,974 2,204,947  
Purchased credit-impaired loans 27,130 4,025 27,130 4,025  
Total loans, net of unearned income 4,136,356 2,211,996 4,136,356 2,211,996 4,214,695
Consumer Real Estate          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 32,750 49,680 37,371 50,357  
Charge-offs (1,481) (3,951) (3,392) (7,800)  
Recoveries 5,444 5,143 9,827 10,819  
Provision/(provision credit) for loan losses (4,944) (4,803) (12,037) (7,307)  
Ending Balance 31,769 46,069 31,769 46,069  
Allowance - individually evaluated for impairment 20,399 27,149 20,399 27,149  
Allowance - collectively evaluated for impairment 10,730 18,536 10,730 18,536  
Allowance - purchased credit-impaired loans 640 384 640 384  
Individually evaluated for impairment 122,335 137,999 122,335 137,999  
Collectively evaluated for impairment 6,063,961 4,278,063 6,063,961 4,278,063  
Purchased credit-impaired loans 36,315 1,397 36,315 1,397  
Total loans, net of unearned income 6,222,611 4,417,459 6,222,611 4,417,459 6,367,755
Permanent Mortgage          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 15,435 15,893 15,565 16,289  
Charge-offs (300) (843) (460) (1,326)  
Recoveries 631 488 696 1,391  
Provision/(provision credit) for loan losses (1,688) 860 (1,723) 44  
Ending Balance 14,078 16,398 14,078 16,398  
Allowance - individually evaluated for impairment 10,787 11,858 10,787 11,858  
Allowance - collectively evaluated for impairment 3,291 4,540 3,291 4,540  
Allowance - purchased credit-impaired loans 0 0 0 0  
Individually evaluated for impairment 76,861 85,913 76,861 85,913  
Collectively evaluated for impairment 278,055 322,182 278,055 322,182  
Purchased credit-impaired loans 0 0 0 0  
Total loans, net of unearned income 354,916 408,095 354,916 408,095 399,307
Credit Card and Other          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 9,714 12,400 9,981 12,172  
Charge-offs (4,712) (3,151) (9,005) (6,632)  
Recoveries 1,090 748 2,239 1,585  
Provision/(provision credit) for loan losses 2,857 1,944 5,734 4,816  
Ending Balance 8,949 11,941 8,949 11,941  
Allowance - individually evaluated for impairment 305 161 305 161  
Allowance - collectively evaluated for impairment 8,557 11,780 8,557 11,780  
Allowance - purchased credit-impaired loans 87 0 87 0  
Individually evaluated for impairment 604 360 604 360  
Collectively evaluated for impairment 545,453 353,135 545,453 353,135  
Purchased credit-impaired loans 3,055 55 3,055 55  
Total loans, net of unearned income $ 549,112 $ 353,550 $ 549,112 $ 353,550 $ 619,899
[1] June 30, 2018 and December 31, 2017 include $21.4 million and $22.7 million, respectively, of held-to-maturity consumer mortgage loans secured by residential real estate in process of foreclosure.