XML 35 R39.htm IDEA: XBRL DOCUMENT v3.20.1
Loans and Allowances for Credit Losses, Activity in Allowance for Credit Losses (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Mar. 31, 2020
Dec. 31, 2019
Financing Receivable, Allowance for Credit Loss [Roll Forward]        
Beginning balance - CECL $ 236,568      
Beginning balance - Incurred Loss Model 210,759 $ 207,457    
Provision for loan losses - CECL 95,964      
Provision for loan losses - incurred   7,969    
Loans charged off (18,917) (11,775)    
Recoveries of loans previously charged off 1,696 1,689    
Ending balance - CECL 315,311      
Ending balance - Incurred Loss Model 315,311 205,340    
Provision Details [Abstract]        
Change in provision due to changes in reasonable and supportable forecasts, primarily due to COVID-19 pandemic 66,200      
Other changes to provision 33,100      
Provision change due to loan growth 7,500      
Provision change due to changes in impairment, risk grading, and other portfolio changes 8,400      
Provision changes due to net charge-offs 17,200      
Off-Balance Sheet, Credit Loss, Liability [Roll Forward]        
Beginning balance - CECL 25,137      
Provision for off-balance sheet credit risk 3,377      
Ending balance - CECL 28,514      
Allowance for off-balance sheet credit losses [Roll Forward]        
Beginning balance - Incurred Loss Model   1,790    
Provision for off-balance sheet credit losses   31    
Ending balance - Incurred Loss Model   1,821    
Total provision for credit losses 93,771 8,000    
Recorded investment [Abstract]        
Collectively measured for impairment, recorded investment     $ 22,300,798 $ 21,570,036
Individually measured for impairment, recorded investment     163,172 180,951
Total     22,463,970 21,750,987
Related allowance [Abstract]        
Collectively measured for impairment, related allowance     305,427 176,150
Individually measured for impairment, related allowance     9,884 17,414
Total 210,759 205,340 315,311 210,759
Commercial [Member]        
Financing Receivable, Allowance for Credit Loss [Roll Forward]        
Beginning balance - CECL 151,868      
Beginning balance - Incurred Loss Model 118,187 102,226    
Provision for loan losses - CECL 77,723      
Provision for loan losses - incurred   11,108    
Loans charged off (16,615) (10,468)    
Recoveries of loans previously charged off 462 711    
Ending balance - CECL 213,438      
Ending balance - Incurred Loss Model 213,438 103,577    
Off-Balance Sheet, Credit Loss, Liability [Roll Forward]        
Beginning balance - CECL 11,578      
Provision for off-balance sheet credit risk 2,462      
Ending balance - CECL 14,040      
Allowance for off-balance sheet credit losses [Roll Forward]        
Beginning balance - Incurred Loss Model   1,655    
Provision for off-balance sheet credit losses   70    
Ending balance - Incurred Loss Model   1,725    
Total provision for credit losses   11,178    
Recorded investment [Abstract]        
Collectively measured for impairment, recorded investment     14,677,351 13,916,234
Individually measured for impairment, recorded investment     118,624 115,416
Total     14,795,975 14,031,650
Related allowance [Abstract]        
Collectively measured for impairment, related allowance     203,554 100,773
Individually measured for impairment, related allowance     9,884 17,414
Total 118,187 103,577 213,438 118,187
Commercial real estate [Member]        
Financing Receivable, Allowance for Credit Loss [Roll Forward]        
Beginning balance - CECL 47,185      
Beginning balance - Incurred Loss Model 51,805 60,026    
Provision for loan losses - CECL 5,115      
Provision for loan losses - incurred   (2,004)    
Loans charged off (886) 0    
Recoveries of loans previously charged off 47 112    
Ending balance - CECL 51,461      
Ending balance - Incurred Loss Model 51,461 58,134    
Off-Balance Sheet, Credit Loss, Liability [Roll Forward]        
Beginning balance - CECL 11,767      
Provision for off-balance sheet credit risk 808      
Ending balance - CECL 12,575      
Allowance for off-balance sheet credit losses [Roll Forward]        
Beginning balance - Incurred Loss Model   52    
Provision for off-balance sheet credit losses   (4)    
Ending balance - Incurred Loss Model   48    
Total provision for credit losses   (2,008)    
Recorded investment [Abstract]        
Collectively measured for impairment, recorded investment     4,441,540 4,406,157
Individually measured for impairment, recorded investment     8,545 27,626
Total     4,450,085 4,433,783
Related allowance [Abstract]        
Collectively measured for impairment, related allowance     51,461 51,805
Individually measured for impairment, related allowance     0 0
Total 51,805 58,134 51,461 51,805
Loans to individuals [Member]        
Financing Receivable, Allowance for Credit Loss [Roll Forward]        
Beginning balance - CECL 37,515      
Provision for loan losses - CECL 13,126      
Loans charged off (1,416)      
Recoveries of loans previously charged off 1,187      
Ending balance - CECL 50,412      
Ending balance - Incurred Loss Model 50,412      
Off-Balance Sheet, Credit Loss, Liability [Roll Forward]        
Beginning balance - CECL 1,792      
Provision for off-balance sheet credit risk 107      
Ending balance - CECL 1,899      
Recorded investment [Abstract]        
Collectively measured for impairment, recorded investment     3,181,907  
Individually measured for impairment, recorded investment     36,003  
Total     3,217,910 2,084,172
Related allowance [Abstract]        
Collectively measured for impairment, related allowance     50,412  
Individually measured for impairment, related allowance     0  
Total 50,412   50,412  
Loans to individuals [Member] | Residential mortgage [Member]        
Financing Receivable, Allowance for Credit Loss [Roll Forward]        
Beginning balance - Incurred Loss Model 14,400 17,964    
Provision for loan losses - incurred   (2,408)    
Loans charged off   (42)    
Recoveries of loans previously charged off   154    
Ending balance - Incurred Loss Model   15,668    
Allowance for off-balance sheet credit losses [Roll Forward]        
Beginning balance - Incurred Loss Model   52    
Provision for off-balance sheet credit losses   (5)    
Ending balance - Incurred Loss Model   47    
Total provision for credit losses   (2,413)    
Recorded investment [Abstract]        
Collectively measured for impairment, recorded investment       2,046,550
Individually measured for impairment, recorded investment       37,622
Total     1,844,555 2,084,172
Related allowance [Abstract]        
Collectively measured for impairment, related allowance       14,400
Individually measured for impairment, related allowance       0
Total 14,400 15,668   14,400
Loans to individuals [Member] | Personal [Member]        
Financing Receivable, Allowance for Credit Loss [Roll Forward]        
Beginning balance - Incurred Loss Model 9,172 9,473    
Provision for loan losses - incurred   (137)    
Loans charged off   (1,265)    
Recoveries of loans previously charged off   712    
Ending balance - Incurred Loss Model   8,783    
Allowance for off-balance sheet credit losses [Roll Forward]        
Beginning balance - Incurred Loss Model   31    
Provision for off-balance sheet credit losses   (30)    
Ending balance - Incurred Loss Model   1    
Total provision for credit losses   (167)    
Recorded investment [Abstract]        
Collectively measured for impairment, recorded investment       1,201,095
Individually measured for impairment, recorded investment       287
Total     $ 1,175,466 1,201,382
Related allowance [Abstract]        
Collectively measured for impairment, related allowance       9,172
Individually measured for impairment, related allowance       0
Total 9,172 8,783   9,172
Specific Allowance [Member]        
Financing Receivable, Allowance for Credit Loss [Roll Forward]        
Beginning balance - Incurred Loss Model 193,564      
Recorded investment [Abstract]        
Collectively measured for impairment, recorded investment       21,570,036
Individually measured for impairment, recorded investment       180,951
Total       21,750,987
Related allowance [Abstract]        
Collectively measured for impairment, related allowance       176,150
Individually measured for impairment, related allowance       17,414
Total 193,564     193,564
Nonspecific Allowance [Member]        
Financing Receivable, Allowance for Credit Loss [Roll Forward]        
Beginning balance - CECL 0      
Beginning balance - Incurred Loss Model 17,195 17,768    
Provision for loan losses - CECL 0      
Provision for loan losses - incurred   1,410    
Loans charged off 0 0    
Recoveries of loans previously charged off 0 0    
Ending balance - CECL 0      
Ending balance - Incurred Loss Model   19,178    
Off-Balance Sheet, Credit Loss, Liability [Roll Forward]        
Beginning balance - CECL 0      
Provision for off-balance sheet credit risk 0      
Ending balance - CECL 0      
Allowance for off-balance sheet credit losses [Roll Forward]        
Beginning balance - Incurred Loss Model   0    
Provision for off-balance sheet credit losses   0    
Ending balance - Incurred Loss Model   0    
Total provision for credit losses   1,410    
Recorded investment [Abstract]        
Collectively measured for impairment, recorded investment       0
Individually measured for impairment, recorded investment       0
Total       0
Related allowance [Abstract]        
Collectively measured for impairment, related allowance       0
Individually measured for impairment, related allowance       0
Total 17,195 $ 19,178   $ 17,195
Previously Reported [Member]        
Financing Receivable, Allowance for Credit Loss [Roll Forward]        
Beginning balance - CECL 210,759      
Off-Balance Sheet, Credit Loss, Liability [Roll Forward]        
Beginning balance - CECL 1,585      
Previously Reported [Member] | Commercial [Member]        
Financing Receivable, Allowance for Credit Loss [Roll Forward]        
Beginning balance - CECL 118,187      
Off-Balance Sheet, Credit Loss, Liability [Roll Forward]        
Beginning balance - CECL 1,434      
Previously Reported [Member] | Commercial real estate [Member]        
Financing Receivable, Allowance for Credit Loss [Roll Forward]        
Beginning balance - CECL 51,805      
Off-Balance Sheet, Credit Loss, Liability [Roll Forward]        
Beginning balance - CECL 107      
Previously Reported [Member] | Loans to individuals [Member]        
Financing Receivable, Allowance for Credit Loss [Roll Forward]        
Beginning balance - CECL 23,572      
Off-Balance Sheet, Credit Loss, Liability [Roll Forward]        
Beginning balance - CECL 44      
Previously Reported [Member] | Nonspecific Allowance [Member]        
Financing Receivable, Allowance for Credit Loss [Roll Forward]        
Beginning balance - CECL 17,195      
Off-Balance Sheet, Credit Loss, Liability [Roll Forward]        
Beginning balance - CECL 0      
Restatement Adjustment [Member]        
Financing Receivable, Allowance for Credit Loss [Roll Forward]        
Beginning balance - CECL 25,809      
Off-Balance Sheet, Credit Loss, Liability [Roll Forward]        
Beginning balance - CECL 23,552      
Restatement Adjustment [Member] | Commercial [Member]        
Financing Receivable, Allowance for Credit Loss [Roll Forward]        
Beginning balance - CECL 33,681      
Off-Balance Sheet, Credit Loss, Liability [Roll Forward]        
Beginning balance - CECL 10,144      
Restatement Adjustment [Member] | Commercial real estate [Member]        
Financing Receivable, Allowance for Credit Loss [Roll Forward]        
Beginning balance - CECL (4,620)      
Off-Balance Sheet, Credit Loss, Liability [Roll Forward]        
Beginning balance - CECL 11,660      
Restatement Adjustment [Member] | Loans to individuals [Member]        
Financing Receivable, Allowance for Credit Loss [Roll Forward]        
Beginning balance - CECL 13,943      
Off-Balance Sheet, Credit Loss, Liability [Roll Forward]        
Beginning balance - CECL 1,748      
Restatement Adjustment [Member] | Nonspecific Allowance [Member]        
Financing Receivable, Allowance for Credit Loss [Roll Forward]        
Beginning balance - CECL (17,195)      
Off-Balance Sheet, Credit Loss, Liability [Roll Forward]        
Beginning balance - CECL $ 0