XML 35 R24.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans and Leases (Tables)
 3 Months Ended
Mar. 31, 2018
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities Acquired During Period [Line Items]  
Loans And Leases Outstanding
Loans and leases outstanding included the following at March 31, 2018 and December 31, 2017:
(Dollars in thousands)
March 31, 2018
 
December 31, 2017
Non-PCI loans and leases:
 
 
 
Commercial:
 
 
 
Construction and land development
$
738,413

 
$
669,215

Commercial mortgage
9,859,136

 
9,729,022

Other commercial real estate
386,734

 
473,433

Commercial and industrial
2,695,205

 
2,730,407

Lease financing
910,589

 
894,801

Other
281,485

 
302,176

Total commercial loans
14,871,562

 
14,799,054

Noncommercial:
 
 
 
Residential mortgage
3,587,791

 
3,523,786

Revolving mortgage
2,651,648

 
2,701,525

Construction and land development
243,114

 
248,289

Consumer
1,554,025

 
1,561,173

Total noncommercial loans
8,036,578

 
8,034,773

Total non-PCI loans and leases
22,908,140

 
22,833,827

PCI loans:
 
 
 
Commercial:
 
 
 
Construction and land development
9,316

 
10,135

Commercial mortgage
325,073

 
358,103

Other commercial real estate
16,179

 
17,124

Commercial and industrial
3,732

 
6,374

Other
1,628

 
1,683

Total commercial loans
355,928

 
393,419

Noncommercial:
 
 
 
Residential mortgage
282,338

 
299,318

Revolving mortgage
60,388

 
63,908

Construction and land development
3,006

 
4,163

Consumer
2,177

 
2,190

Total noncommercial loans
347,909

 
369,579

Total PCI loans
703,837

 
762,998

Total loans and leases
$
23,611,977

 
$
23,596,825
Composition Of The Loans And Leases Outstanding By Credit Quality Indicator
Non-PCI loans and leases outstanding at March 31, 2018 and December 31, 2017 by credit quality indicator are provided below:
 
March 31, 2018
(Dollars in thousands)
Non-PCI commercial loans and leases
Grade:
Construction  and land
development
 
Commercial
mortgage
 
Other
commercial real estate
 
Commercial  and
industrial
 
Lease financing
 
Other
 
Total non-PCI commercial loans and leases
Pass
$
733,253

 
$
9,661,079

 
$
382,679

 
$
2,476,337

 
$
900,464

 
$
278,367

 
$
14,432,179

Special mention
483

 
81,680

 
1,187

 
37,571

 
3,347

 
1,107

 
125,375

Substandard
4,639

 
115,039

 
2,868

 
19,357

 
6,734

 
1,889

 
150,526

Doubtful
—

 
1,338

 
—

 
836

 
—

 
72

 
2,246

Ungraded
38

 
—

 
—

 
161,104

 
44

 
50

 
161,236

Total
$
738,413

 
$
9,859,136

 
$
386,734

 
$
2,695,205

 
$
910,589

 
$
281,485

 
$
14,871,562

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 
Non-PCI commercial loans and leases
 
Construction  and land
development
 
Commercial
mortgage
 
Other
commercial real estate
 
Commercial  and
industrial
 
Lease financing
 
Other
 
Total non-PCI commercial loans and leases
Pass
$
665,197

 
$
9,521,019

 
$
468,942

 
$
2,511,307

 
$
883,779

 
$
298,064

 
$
14,348,308

Special mention
691

 
78,643

 
1,260

 
44,130

 
4,340

 
2,919

 
131,983

Substandard
3,327

 
128,848

 
3,224

 
18,617

 
6,585

 
1,193

 
161,794

Doubtful
—

 
262

 
—

 
385

 
—

 
—

 
647

Ungraded
—

 
250

 
7

 
155,968

 
97

 
—

 
156,322

Total
$
669,215

 
$
9,729,022

 
$
473,433

 
$
2,730,407

 
$
894,801

 
$
302,176

 
$
14,799,054


 
March 31, 2018
 
Non-PCI noncommercial loans and leases
(Dollars in thousands)
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
 
Consumer
 
Total non-PCI noncommercial
loans and leases
Current
$
3,542,327

 
$
2,628,122

 
$
239,107

 
$
1,541,749

 
$
7,951,305

30-59 days past due
23,833

 
9,364

 
2,885

 
6,935

 
43,017

60-89 days past due
2,429

 
3,636

 
—

 
2,440

 
8,505

90 days or greater past due
19,202

 
10,526

 
1,122

 
2,901

 
33,751

Total
$
3,587,791

 
$
2,651,648

 
$
243,114

 
$
1,554,025

 
$
8,036,578

 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 
Non-PCI noncommercial loans and leases
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
 
Consumer
 
Total non-PCI noncommercial
loans and leases
Current
$
3,465,935

 
$
2,674,390

 
$
239,648

 
$
1,546,473

 
$
7,926,446

30-59 days past due
27,886

 
13,428

 
7,154

 
8,812

 
57,280

60-89 days past due
8,064

 
3,485

 
108

 
2,893

 
14,550

90 days or greater past due
21,901

 
10,222

 
1,379

 
2,995

 
36,497

Total
$
3,523,786

 
$
2,701,525

 
$
248,289

 
$
1,561,173

 
$
8,034,773



 PCI loans outstanding at March 31, 2018 and December 31, 2017 by credit quality indicator are provided below:
 
March 31, 2018
(Dollars in thousands)
PCI commercial loans
Grade:
Construction
and land
development
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Other
 
Total PCI commercial
loans
Pass
$
3,691

 
$
157,187

 
$
12,739

 
$
1,642

 
$
254

 
$
175,513

Special mention
338

 
61,443

 
307

 
488

 
928

 
63,504

Substandard
4,231

 
101,734

 
2,615

 
1,492

 
446

 
110,518

Doubtful
1,056

 
4,709

 
518

 
81

 
—

 
6,364

Ungraded
—

 
—

 
—

 
29

 
—

 
29

Total
$
9,316

 
$
325,073

 
$
16,179

 
$
3,732

 
$
1,628

 
$
355,928

 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 
PCI commercial loans
 
Construction
and land
development
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Other
 
Total PCI commercial
loans
Pass
$
1,817

 
$
181,353

 
$
13,830

 
$
4,057

 
$
275

 
$
201,332

Special mention
320

 
61,295

 
323

 
374

 
945

 
63,257

Substandard
5,792

 
106,807

 
2,163

 
1,843

 
463

 
117,068

Doubtful
2,206

 
8,648

 
808

 
73

 
—

 
11,735

Ungraded
—

 
—

 
—

 
27

 
—

 
27

Total
$
10,135

 
$
358,103

 
$
17,124

 
$
6,374

 
$
1,683

 
$
393,419



 
March 31, 2018
 
PCI noncommercial loans
(Dollars in thousands)
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
 
Consumer
 
Total PCI noncommercial
loans
Current
$
249,443

 
$
53,885

 
$
2,420

 
$
2,095

 
$
307,843

30-59 days past due
9,196

 
1,662

 
19

 
40

 
10,917

60-89 days past due
1,436

 
851

 
—

 
—

 
2,287

90 days or greater past due
22,263

 
3,990

 
567

 
42

 
26,862

Total
$
282,338

 
$
60,388

 
$
3,006

 
$
2,177

 
$
347,909

 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 
PCI noncommercial loans
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
 
Consumer
 
Total PCI noncommercial
loans
Current
$
257,166

 
$
55,871

 
$
3,521

 
$
2,074

 
$
318,632

30-59 days past due
10,525

 
2,767

 
—

 
51

 
13,343

60-89 days past due
4,846

 
701

 
642

 
23

 
6,212

90 days or greater past due
26,781

 
4,569

 
—

 
42

 
31,392

Total
$
299,318

 
$
63,908

 
$
4,163

 
$
2,190

 
$
369,579
Aging Of The Outstanding Loans And Leases By Class Excluding Loans Impaired At Acquisition Date
The aging of the outstanding non-PCI loans and leases, by class, at March 31, 2018 and December 31, 2017 is provided in the table below.
The calculation of days past due begins on the day after payment is due and includes all days through which all required interest or principal has not been paid. Loans and leases 30 days or less past due are considered current as various grace periods allow borrowers to make payments within a stated period after the due date and still remain in compliance with the loan agreement.
 
March 31, 2018
(Dollars in thousands)
30-59 days
past due
 
60-89 days
past due
 
90 days or greater
 
Total past
due
 
Current
 
Total loans
and leases
Non-PCI loans and leases:
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
$
2,011

 
$
771

 
$
357

 
$
3,139

 
$
735,274

 
$
738,413

Commercial mortgage
9,813

 
4,738

 
7,058

 
21,609

 
9,837,527

 
9,859,136

Other commercial real estate
94

 
22

 
73

 
189

 
386,545

 
386,734

Commercial and industrial
8,273

 
1,844

 
1,503

 
11,620

 
2,683,585

 
2,695,205

Lease financing
3,677

 
45

 
1,512

 
5,234

 
905,355

 
910,589

Residential mortgage
23,833

 
2,429

 
19,202

 
45,464

 
3,542,327

 
3,587,791

Revolving mortgage
9,364

 
3,636

 
10,526

 
23,526

 
2,628,122

 
2,651,648

Construction and land development - noncommercial
2,885

 
—

 
1,122

 
4,007

 
239,107

 
243,114

Consumer
6,935

 
2,440

 
2,901

 
12,276

 
1,541,749

 
1,554,025

Other
46

 
47

 
129

 
222

 
281,263

 
281,485

Total non-PCI loans and leases
$
66,931

 
$
15,972

 
$
44,383

 
$
127,286

 
$
22,780,854

 
$
22,908,140

 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 
30-59 days
past due
 
60-89 days
past due
 
90 days or greater
 
Total past
due
 
Current
 
Total loans
and leases
Non-PCI loans and leases:
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
$
491

 
$
442

 
$
357

 
$
1,290

 
$
667,925

 
$
669,215

Commercial mortgage
12,288

 
2,375

 
6,490

 
21,153

 
9,707,869

 
9,729,022

Other commercial real estate
107

 
—

 
75

 
182

 
473,251

 
473,433

Commercial and industrial
6,694

 
1,510

 
1,266

 
9,470

 
2,720,937

 
2,730,407

Lease financing
2,983

 
167

 
973

 
4,123

 
890,678

 
894,801

Residential mortgage
27,886

 
8,064

 
21,901

 
57,851

 
3,465,935

 
3,523,786

Revolving mortgage
13,428

 
3,485

 
10,222

 
27,135

 
2,674,390

 
2,701,525

Construction and land development - noncommercial
7,154

 
108

 
1,379

 
8,641

 
239,648

 
248,289

Consumer
8,812

 
2,893

 
2,995

 
14,700

 
1,546,473

 
1,561,173

Other
188

 
6

 
133

 
327

 
301,849

 
302,176

Total non-PCI loans and leases
$
80,031

 
$
19,050

 
$
45,791

 
$
144,872

 
$
22,688,955

 
$
22,833,827
Recorded Investment, By Class, In Loans And Leases On Nonaccrual Status And Loans And Leases Greater Than 90 Days Past Due And Still Accruing
The recorded investment, by class, in loans and leases on nonaccrual status, and loans and leases greater than 90 days past due and still accruing at March 31, 2018 and December 31, 2017 for non-PCI loans and leases, were as follows:
 
March 31, 2018
 
December 31, 2017
(Dollars in thousands)
Nonaccrual
loans and
leases
 
Loans and
leases > 90
days and
accruing
 
Nonaccrual
loans and
leases
 
Loans and
leases > 90
days and
accruing
Non-PCI loans and leases:
 
 
 
 
 
 
 
Construction and land development - commercial
$
1,059

 
$
—

 
$
1,040

 
$
—

Commercial mortgage
20,505

 
32

 
22,625

 
397

Other commercial real estate
616

 
—

 
916

 
—

Commercial and industrial
2,928

 
721

 
2,884

 
428

Lease financing
1,687

 
—

 
1,992

 
—

Residential mortgage
37,038

 
—

 
38,942

 
—

Revolving mortgage
21,421

 
—

 
19,990

 
—

Construction and land development - noncommercial
1,722

 
—

 
1,989

 
—

Consumer
2,082

 
2,277

 
1,992

 
2,153

Other
202

 
—

 
164

 
—

Total non-PCI loans and leases
$
89,260

 
$
3,030

 
$
92,534

 
$
2,978
Schedule of Contractually Required Payments Including Principal and Interest Expected Cash Flows to be Collected and Fair Values [Table Text Block]

Changes In Carrying Value Of PCI Loans
The following table provides changes in the carrying value of PCI loans during the three months ended March 31, 2018 and March 31, 2017:
(Dollars in thousands)
2018
 
2017
Balance at January 1
$
762,998

 
$
809,169

Fair value of acquired loans
—

 
85,149

Accretion
17,973

 
19,351

Payments received and other changes, net
(77,134
)
 
(64,853
)
Balance at March 31
$
703,837

 
$
848,816

Unpaid principal balance at March 31
$
1,108,379

 
$
1,155,034
Changes in Carrying Value of Accretable Yield for PCI Loans
The following table documents changes to the amount of accretable yield for the first three months of 2018 and 2017.
(Dollars in thousands)
2018
 
2017
Balance at January 1
$
316,679

 
$
335,074

Additions from acquisitions
—

 
16,653

Accretion
(17,973
)
 
(19,351
)
Reclassifications (to) from nonaccretable difference
(929
)
 
11,277

Changes in expected cash flows that do not affect nonaccretable difference
11,568

 
(2,179
)
Balance at March 31
$
309,345

 
$
341,474
Changes In Carrying Value of Accretable Yield for PCI Loans