XML 59 R39.htm IDEA: XBRL DOCUMENT v3.8.0.1
Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2017
Accounts, Notes, Loans and Financing Receivable, Gross, Allowance, and Net [Abstract]  
Rollforward Of The Allowance For Loan Losses By Portfolio Segment
The following table provides a rollforward of the allowance for loan losses by portfolio segment for December 31, 2017, 2016 and 2015:
(Dollars in thousands)
 
C&I
 
Commercial
Real Estate
 
Consumer
Real Estate
 
Permanent
Mortgage
 
Credit Card
and Other
 
Total
Balance as of January 1, 2017
 
$
89,398

 
$
33,852

 
$
50,357

 
$
16,289

 
$
12,172

 
$
202,068

Charge-offs
 
(17,657
)
 
(195
)
 
(13,156
)
 
(2,179
)
 
(13,207
)
 
(46,394
)
Recoveries
 
4,568

 
966

 
22,723

 
2,509

 
3,115

 
33,881

Provision/(provision credit) for loan losses
 
21,902

 
(6,196
)
 
(22,553
)
 
(1,054
)
 
7,901

 

Balance as of December 31, 2017
 
98,211

 
28,427

 
37,371

 
15,565

 
9,981

 
189,555

Allowance - individually evaluated for impairment
 
6,044

 
132

 
23,175

 
12,105

 
311

 
41,767

Allowance - collectively evaluated for impairment
 
89,358

 
28,291

 
13,841

 
3,460

 
9,670

 
144,620

Allowance - purchased credit-impaired loans
 
2,809

 
4

 
355

 

 

 
3,168

Loans, net of unearned as of December 31, 2017:
 
 
 
 
 
 
 
 
 
 
 
 
        Individually evaluated for impairment
 
43,024

 
2,407

 
128,895

 
84,794

 
593

 
259,713

        Collectively evaluated for impairment
 
15,909,110

 
4,181,908

 
6,200,330

 
314,513

 
613,806

 
27,219,667

        Purchased credit-impaired loans
 
105,139

 
30,380

 
38,530

 

 
5,500

 
179,549

Total loans, net of unearned income
 
$
16,057,273

 
$
4,214,695

 
$
6,367,755

 
$
399,307

 
$
619,899

 
$
27,658,929

Balance as of January 1, 2016
 
$
73,637

 
$
25,159

 
$
80,614

 
$
18,947

 
$
11,885

 
$
210,242

Charge-offs
 
(18,460
)
 
(1,371
)
 
(21,993
)
 
(1,591
)
 
(14,224
)
 
(57,639
)
Recoveries 
 
6,795

 
1,927

 
23,719

 
2,403

 
3,621

 
38,465

Provision/(provision credit) for loan losses 
 
27,426

 
8,137

 
(31,983
)
 
(3,470
)
 
10,890

 
11,000

Balance as of December 31, 2016
 
89,398

 
33,852

 
50,357

 
16,289

 
12,172

 
202,068

Allowance - individually evaluated for impairment 
 
4,219

 
194

 
28,802

 
12,470

 
133

 
45,818

Allowance - collectively evaluated for impairment 
 
85,015

 
33,503

 
21,151

 
3,819

 
12,039

 
155,527

Allowance - purchased credit-impaired loans
 
164

 
155

 
404

 

 

 
723

Loans, net of unearned as of December 31, 2016:
 
 
 
 
 
 
 
 
 
 
 
 
        Individually evaluated for impairment 
 
47,962

 
3,124

 
153,460

 
93,926

 
306

 
298,778

        Collectively evaluated for impairment
 
12,059,593

 
2,127,481

 
4,368,716

 
329,199

 
358,675

 
19,243,664

        Purchased credit-impaired loans
 
40,532

 
4,918

 
1,576

 

 
52

 
47,078

Total loans, net of unearned income
 
$
12,148,087

 
$
2,135,523

 
$
4,523,752

 
$
423,125

 
$
359,033

 
$
19,589,520

Balance as of January 1, 2015
 
$
67,011

 
$
18,574

 
$
113,011

 
$
19,122

 
$
14,730

 
$
232,448

Charge-offs
 
(22,406
)
 
(3,550
)
 
(30,068
)
 
(3,141
)
 
(16,691
)
 
(75,856
)
Recoveries 
 
13,339

 
1,876

 
23,895

 
1,687

 
3,853

 
44,650

Provision/(provision credit) for loan losses 
 
15,693

 
8,259

 
(26,224
)
 
1,279

 
9,993

 
9,000

Balance as of December 31, 2015
 
73,637

 
25,159

 
80,614

 
18,947

 
11,885

 
210,242

Allowance - individually evaluated for impairment 
 
3,643

 
481

 
31,278

 
15,463

 
167

 
51,032

Allowance - collectively evaluated for impairment 
 
69,980

 
23,519

 
48,828

 
3,484

 
11,717

 
157,528

Allowance - purchased credit-impaired loans
 
14

 
1,159

 
508

 

 
1

 
1,682

Loans, net of unearned as of December 31, 2015:
 
 
 
 
 
 
 
 
 
 
 
 
        Individually evaluated for impairment 
 
30,472

 
9,055

 
165,684

 
102,461

 
377

 
308,049

        Collectively evaluated for impairment
 
10,389,841

 
1,644,792

 
4,596,654

 
351,662

 
354,106

 
17,337,055

        Purchased credit-impaired loans
 
16,077

 
21,088

 
4,180

 

 
53

 
41,398

Total loans, net of unearned income
 
$
10,436,390

 
$
1,674,935

 
$
4,766,518

 
$
454,123

 
$
354,536

 
$
17,686,502