XML 50 R37.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Reporting (Tables)
9 Months Ended
Sep. 30, 2013
Segment Reporting [Abstract]  
Selected segment information
Segment Income Statement Data           
 ($ in Thousands) Commercial BankingConsumer Banking Risk Management and Shared ServicesConsolidated Total  
Nine Months Ended September 30, 2013          
Net interest income$ 237,071 $ 239,338 $ 1,935 $ 478,344 
Noninterest income  70,665   152,746   13,815   237,226 
 Total revenue  307,736   392,084   15,750   715,570 
Credit provision *  41,105   15,085   (48,190)   8,000 
Noninterest expense  139,007   317,595   44,680   501,282 
Income before income taxes  127,624   59,404   19,260   206,288 
Income tax expense (benefit)  44,668   20,792   (106)   65,354 
Net income$ 82,956 $ 38,612 $ 19,366 $ 140,934 
Return on average allocated capital (ROT1CE) ** 14.4% 9.6% 3.7% 9.8%
Nine Months Ended September 30, 2012        
Net interest income$ 214,298 $ 229,955 $ 20,284 $ 464,537 
Noninterest income  62,509   158,597   14,279   235,385 
 Total revenue  276,807   388,552   34,563   699,922 
Credit provision *  34,298   14,539   (48,837)   
Noninterest expense  143,856   324,795   36,844   505,495 
Income before income taxes  98,653   49,218   46,556   194,427 
Income tax expense  34,529   17,226   10,327   62,082 
Net income$ 64,124 $ 31,992 $ 36,229 $ 132,345 
Return on average allocated capital (ROT1CE) ** 11.8% 7.6% 8.0% 9.4%
Segment Balance Sheet Data           
 ($ in Thousands) Commercial BankingConsumer Banking Risk Management and Shared ServicesConsolidated Total  
Average Balances for YTD 3Q 2013          
Average earning assets$ 8,411,966 $ 7,227,350 $ 5,252,541 $ 20,891,857 
Average loans  8,403,176   7,227,350   3,927   15,634,453 
Average deposits  5,376,970   9,637,856   2,273,966   17,288,792 
Average allocated capital (T1CE) **$ 770,005 $ 539,531 $ 566,473 $ 1,876,009 
Average Balances for YTD 3Q 2012          
Average earning assets$ 7,416,060 $ 7,175,895 $ 4,881,252 $ 19,473,207 
Average loans  7,409,822   7,175,895   25,348   14,611,065 
Average deposits  4,405,655   9,397,577   1,420,573   15,223,805 
Average allocated capital (T1CE) **$ 725,564 $ 560,405 $ 540,301 $ 1,826,270 
              
* The consolidated credit provision is equal to the actual reported provision for loan losses. 
** ROT1CE reflects return on average allocated Tier 1 common equity ("T1CE"). The ROT1CE for the Risk Management and Shared Services segment and the Consolidated Total is inclusive of the annualized effect of the preferred stock dividends. 
              
Segment Income Statement Data           
 ($ in Thousands) Commercial BankingConsumer Banking Risk Management and Shared ServicesConsolidated Total  
Three Months Ended September 30, 2013          
Net interest income$ 80,561 $ 80,590 $ (642) $ 160,509 
Noninterest income  23,458   43,050   4,408   70,916 
 Total revenue  104,019   123,640   3,766   231,425 
Credit provision *  14,100   5,038   (19,138)   
Noninterest expense  47,016   107,026   10,329   164,371 
Income before income taxes  42,903   11,576   12,575   67,054 
Income tax expense  15,016   4,052   2,328   21,396 
Net income$ 27,887 $ 7,524 $ 10,247 $ 45,658 
Return on average allocated capital (ROT1CE) ** 14.2% 5.6% 6.1% 9.3%
Three Months Ended September 30, 2012        
Net interest income$ 72,939 $ 73,171 $ 9,492 $ 155,602 
Noninterest income  23,600   51,398   5,990   80,988 
 Total revenue  96,539   124,569   15,482   236,590 
Credit provision *  11,946   4,828   (16,774)   
Noninterest expense  48,531   108,963   12,209   169,703 
Income before income taxes  36,062   10,778   20,047   66,887 
Income tax expense  12,622   3,772   4,098   20,492 
Net income $ 23,440 $ 7,006 $ 15,949 $ 46,395 
Return on average allocated capital (ROT1CE) ** 12.6% 5.0% 10.6% 9.7%
Segment Balance Sheet Data           
 ($ in Thousands) Commercial BankingConsumer Banking Risk Management and Shared ServicesConsolidated Total  
Average Balances for 3Q 2013          
Average earning assets$ 8,561,628 $ 7,166,154 $ 5,311,685 $ 21,039,467 
Average loans  8,555,028   7,166,154   3,183   15,724,365 
Average deposits  5,547,603   9,643,630   2,418,586   17,609,819 
Average allocated capital (T1CE) **$ 778,470 $ 530,368 $ 581,560 $ 1,890,398 
Average Balances for 3Q 2012          
Average earning assets$ 7,752,013 $ 7,152,997 $ 4,754,786 $ 19,659,796 
Average loans  7,742,175   7,152,997   21,621   14,916,793 
Average deposits  4,622,499   9,346,068   1,647,289   15,615,856 
Average allocated capital (T1CE) **$ 740,400 $ 559,226 $ 550,984 $ 1,850,610 
              
* The consolidated credit provision is equal to the actual reported provision for loan losses. 
** ROT1CE reflects return on average allocated Tier 1 common equity ("T1CE"). The ROT1CE for the Risk Management and Shared Services segment and the Consolidated Total is inclusive of the annualized effect of the preferred stock dividends.