XML 76 R64.htm IDEA: XBRL DOCUMENT v3.10.0.1
Allowance for Loan Losses (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance $ 185,462 $ 197,257 $ 189,555 $ 202,068  
Charge-offs (9,482) (10,670) (27,973) (28,913)  
Recoveries 7,979 8,280 23,377 24,712  
Provision/(provision credit) for loan losses 2,000 0 1,000 (3,000)  
Ending Balance 185,959 194,867 185,959 194,867  
Allowance - individually evaluated for impairment 34,393 43,804 34,393 43,804  
Allowance - collectively evaluated for impairment 148,168 147,928 148,168 147,928  
Allowance - purchased credit-impaired loans 3,398 3,135 3,398 3,135 $ 3,200
Individually evaluated for impairment 251,166 254,831 251,166 254,831  
Collectively evaluated for impairment 26,989,204 19,885,440 26,989,204 19,885,440  
Purchased credit-impaired loans 109,844 25,820 109,844 25,820  
Total loans, net of unearned income 27,350,214 [1] 20,166,091 27,350,214 [1] 20,166,091 $ 27,658,929 [1]
C&I          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 96,834 92,379 98,211 89,398  
Charge-offs (1,391) (3,723) (6,753) (6,188)  
Recoveries 1,052 601 3,607 2,877  
Provision/(provision credit) for loan losses 3,819 8,948 5,249 12,118  
Ending Balance 100,314 98,205 100,314 98,205  
Allowance - individually evaluated for impairment 6,028 6,895 6,028 6,895  
Allowance - collectively evaluated for impairment 92,382 88,529 92,382 88,529  
Allowance - purchased credit-impaired loans 1,904 2,781 1,904 2,781  
Individually evaluated for impairment 53,549 32,028 53,549 32,028  
Collectively evaluated for impairment 15,940,853 12,739,091 15,940,853 12,739,091  
Purchased credit-impaired loans 49,743 20,725 49,743 20,725  
Total loans, net of unearned income 16,044,145 12,791,844 16,044,145 12,791,844  
Commercial Real Estate          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 33,832 30,470 28,427 33,852  
Charge-offs (9) 0 (281) (20)  
Recoveries 267 278 348 639  
Provision/(provision credit) for loan losses (175) (1,065) 5,421 (4,788)  
Ending Balance 33,915 29,683 33,915 29,683  
Allowance - individually evaluated for impairment 0 126 0 126  
Allowance - collectively evaluated for impairment 33,893 29,557 33,893 29,557  
Allowance - purchased credit-impaired loans 22 0 22 0  
Individually evaluated for impairment 2,503 2,320 2,503 2,320  
Collectively evaluated for impairment 4,211,337 2,244,895 4,211,337 2,244,895  
Purchased credit-impaired loans 23,196 3,800 23,196 3,800  
Total loans, net of unearned income 4,237,036 2,251,015 4,237,036 2,251,015  
Consumer Real Estate          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 31,769 46,069 37,371 50,357  
Charge-offs (2,801) (3,601) (6,193) (11,401)  
Recoveries 5,302 6,188 15,129 17,007  
Provision/(provision credit) for loan losses (7,733) (7,717) (19,770) (15,024)  
Ending Balance 26,537 40,939 26,537 40,939  
Allowance - individually evaluated for impairment 18,076 23,936 18,076 23,936  
Allowance - collectively evaluated for impairment 7,331 16,649 7,331 16,649  
Allowance - purchased credit-impaired loans 1,130 354 1,130 354  
Individually evaluated for impairment 119,729 135,858 119,729 135,858  
Collectively evaluated for impairment 6,037,120 4,232,564 6,037,120 4,232,564  
Purchased credit-impaired loans 34,334 1,295 34,334 1,295  
Total loans, net of unearned income 6,191,183 4,369,717 6,191,183 4,369,717  
Permanent Mortgage          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 14,078 16,398 15,565 16,289  
Charge-offs (15) (173) (475) (1,499)  
Recoveries 554 542 1,250 1,933  
Provision/(provision credit) for loan losses (1,137) (1,048) (2,860) (1,004)  
Ending Balance 13,480 15,719 13,480 15,719  
Allowance - individually evaluated for impairment 9,996 12,601 9,996 12,601  
Allowance - collectively evaluated for impairment 3,484 3,118 3,484 3,118  
Allowance - purchased credit-impaired loans 0 0 0 0  
Individually evaluated for impairment 74,833 84,081 74,833 84,081  
Collectively evaluated for impairment 272,221 319,001 272,221 319,001  
Purchased credit-impaired loans 0 0 0 0  
Total loans, net of unearned income 347,054 403,082 347,054 403,082  
Credit Card and Other          
Allowance for Loan and Lease Losses [Roll Forward]          
Beginning Balance 8,949 11,941 9,981 12,172  
Charge-offs (5,266) (3,173) (14,271) (9,805)  
Recoveries 804 671 3,043 2,256  
Provision/(provision credit) for loan losses 7,226 882 12,960 5,698  
Ending Balance 11,713 10,321 11,713 10,321  
Allowance - individually evaluated for impairment 293 246 293 246  
Allowance - collectively evaluated for impairment 11,078 10,075 11,078 10,075  
Allowance - purchased credit-impaired loans 342 0 342 0  
Individually evaluated for impairment 552 544 552 544  
Collectively evaluated for impairment 527,673 349,889 527,673 349,889  
Purchased credit-impaired loans 2,571 0 2,571 0  
Total loans, net of unearned income $ 530,796 $ 350,433 $ 530,796 $ 350,433  
[1] September 30, 2018 and December 31, 2017 include $20.8 million and $22.7 million, respectively, of held-to-maturity consumer mortgage loans secured by residential real estate in process of foreclosure.