These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
PENNSYLVANIA
|
|
23-2195389
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
One Penn Square, P.O. Box 4887, Lancaster, Pennsylvania
|
|
17604
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
|
|
ý
|
|
Accelerated filer
|
|
¨
|
|
Non-accelerated filer
|
|
¨
|
|
Smaller reporting company
|
|
¨
|
|
|
|
|
|
Emerging growth company
|
|
¨
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
|
¨
|
|||||
|
Description
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PART I. FINANCIAL INFORMATION
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
(a)
|
||
|
|
|
|
|
(b)
|
||
|
|
|
|
|
(c)
|
||
|
|
|
|
|
(d)
|
||
|
|
|
|
|
(e)
|
||
|
|
|
|
|
(f)
|
||
|
|
|
|
|
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 3. Defaults Upon Senior Securities
- (not applicable)
|
|
|
|
|
|
|
|
Item 4. Mine Safety Disclosures - (not applicable)
|
|
|
|
|
|
|
|
Item 5. Other Information
- (none to be reported)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
|
(unaudited)
|
|
|||||
|
ASSETS
|
|
|
|
||||
|
Cash and due from banks
|
$
|
99,803
|
|
|
$
|
118,763
|
|
|
Interest-bearing deposits with other banks
|
582,845
|
|
|
233,763
|
|
||
|
Federal Reserve Bank and Federal Home Loan Bank stock
|
62,951
|
|
|
57,489
|
|
||
|
Loans held for sale
|
23,049
|
|
|
28,697
|
|
||
|
Available for sale investment securities
|
2,561,516
|
|
|
2,559,227
|
|
||
|
Loans, net of unearned income
|
15,486,899
|
|
|
14,699,272
|
|
||
|
Less: Allowance for loan losses
|
(172,245
|
)
|
|
(168,679
|
)
|
||
|
Net Loans
|
15,314,654
|
|
|
14,530,593
|
|
||
|
Premises and equipment
|
221,551
|
|
|
217,806
|
|
||
|
Accrued interest receivable
|
50,082
|
|
|
46,294
|
|
||
|
Goodwill and intangible assets
|
531,556
|
|
|
531,556
|
|
||
|
Other assets
|
614,853
|
|
|
620,059
|
|
||
|
Total Assets
|
$
|
20,062,860
|
|
|
$
|
18,944,247
|
|
|
LIABILITIES
|
|
|
|
||||
|
Deposits:
|
|
|
|
||||
|
Noninterest-bearing
|
$
|
4,363,915
|
|
|
$
|
4,376,137
|
|
|
Interest-bearing
|
11,777,865
|
|
|
10,636,727
|
|
||
|
Total Deposits
|
16,141,780
|
|
|
15,012,864
|
|
||
|
Short-term borrowings:
|
|
|
|
||||
|
Federal funds purchased
|
5,812
|
|
|
278,570
|
|
||
|
Other short-term borrowings
|
292,939
|
|
|
262,747
|
|
||
|
Total Short-Term Borrowings
|
298,751
|
|
|
541,317
|
|
||
|
Accrued interest payable
|
10,568
|
|
|
9,632
|
|
||
|
Other liabilities
|
347,816
|
|
|
329,916
|
|
||
|
Federal Home Loan Bank advances and other long-term debt
|
1,038,159
|
|
|
929,403
|
|
||
|
Total Liabilities
|
17,837,074
|
|
|
16,823,132
|
|
||
|
SHAREHOLDERS’ EQUITY
|
|
|
|
||||
|
Common stock, $2.50 par value, 600 million shares authorized, 220.9 million shares issued in 2017 and 219.9 million shares issued in 2016
|
552,153
|
|
|
549,707
|
|
||
|
Additional paid-in capital
|
1,476,150
|
|
|
1,467,602
|
|
||
|
Retained earnings
|
812,148
|
|
|
732,099
|
|
||
|
Accumulated other comprehensive loss
|
(24,203
|
)
|
|
(38,449
|
)
|
||
|
Treasury stock, at cost, 45.8 million shares in 2017 and 2016
|
(590,462
|
)
|
|
(589,844
|
)
|
||
|
Total Shareholders’ Equity
|
2,225,786
|
|
|
2,121,115
|
|
||
|
Total Liabilities and Shareholders’ Equity
|
$
|
20,062,860
|
|
|
$
|
18,944,247
|
|
|
|
|
|
|
||||
|
See Notes to Consolidated Financial Statements
|
|
|
|
||||
|
|
|
(in thousands, except per-share data)
|
Three months ended September 30
|
|
Nine months ended September 30
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
INTEREST INCOME
|
|
|
|
|
|
|
|
||||||||
|
Loans, including fees
|
$
|
155,152
|
|
|
$
|
136,639
|
|
|
$
|
446,158
|
|
|
$
|
405,361
|
|
|
Investment securities:
|
|
|
|
|
|
|
|
||||||||
|
Taxable
|
11,423
|
|
|
10,874
|
|
|
34,811
|
|
|
34,036
|
|
||||
|
Tax-exempt
|
2,920
|
|
|
2,550
|
|
|
8,625
|
|
|
6,910
|
|
||||
|
Dividends
|
105
|
|
|
143
|
|
|
343
|
|
|
438
|
|
||||
|
Loans held for sale
|
243
|
|
|
210
|
|
|
631
|
|
|
529
|
|
||||
|
Other interest income
|
1,667
|
|
|
1,052
|
|
|
3,311
|
|
|
2,814
|
|
||||
|
Total Interest Income
|
171,510
|
|
|
151,468
|
|
|
493,879
|
|
|
450,088
|
|
||||
|
INTEREST EXPENSE
|
|
|
|
|
|
|
|
||||||||
|
Deposits
|
16,023
|
|
|
11,311
|
|
|
40,709
|
|
|
32,925
|
|
||||
|
Short-term borrowings
|
578
|
|
|
254
|
|
|
2,407
|
|
|
739
|
|
||||
|
Federal Home Loan Bank advances and other long-term debt
|
8,100
|
|
|
9,338
|
|
|
24,812
|
|
|
27,889
|
|
||||
|
Total Interest Expense
|
24,701
|
|
|
20,903
|
|
|
67,928
|
|
|
61,553
|
|
||||
|
Net Interest Income
|
146,809
|
|
|
130,565
|
|
|
425,951
|
|
|
388,535
|
|
||||
|
Provision for credit losses
|
5,075
|
|
|
4,141
|
|
|
16,575
|
|
|
8,182
|
|
||||
|
Net Interest Income After Provision for Credit Losses
|
141,734
|
|
|
126,424
|
|
|
409,376
|
|
|
380,353
|
|
||||
|
NON-INTEREST INCOME
|
|
|
|
|
|
|
|
||||||||
|
Service charges on deposit accounts
|
13,022
|
|
|
13,078
|
|
|
38,336
|
|
|
38,532
|
|
||||
|
Other service charges and fees
|
12,251
|
|
|
14,407
|
|
|
39,030
|
|
|
38,140
|
|
||||
|
Investment management and trust services
|
12,157
|
|
|
11,425
|
|
|
36,097
|
|
|
33,660
|
|
||||
|
Mortgage banking income
|
4,805
|
|
|
4,529
|
|
|
15,542
|
|
|
12,456
|
|
||||
|
Investment securities gains, net
|
4,597
|
|
|
2
|
|
|
7,139
|
|
|
1,025
|
|
||||
|
Other
|
5,142
|
|
|
4,708
|
|
|
14,874
|
|
|
13,610
|
|
||||
|
Total Non-Interest Income
|
51,974
|
|
|
48,149
|
|
|
151,018
|
|
|
137,423
|
|
||||
|
NON-INTEREST EXPENSE
|
|
|
|
|
|
|
|
||||||||
|
Salaries and employee benefits
|
72,894
|
|
|
70,696
|
|
|
216,626
|
|
|
210,097
|
|
||||
|
Net occupancy expense
|
12,180
|
|
|
11,782
|
|
|
37,159
|
|
|
35,813
|
|
||||
|
Data processing and software
|
10,301
|
|
|
8,727
|
|
|
28,334
|
|
|
27,477
|
|
||||
|
Other outside services
|
6,582
|
|
|
5,783
|
|
|
19,836
|
|
|
17,347
|
|
||||
|
Amortization of tax credit investments
|
3,503
|
|
|
—
|
|
|
7,652
|
|
|
—
|
|
||||
|
Professional fees
|
3,388
|
|
|
2,535
|
|
|
9,056
|
|
|
8,221
|
|
||||
|
Equipment expense
|
3,298
|
|
|
3,137
|
|
|
9,691
|
|
|
9,380
|
|
||||
|
FDIC insurance expense
|
3,007
|
|
|
1,791
|
|
|
7,431
|
|
|
7,700
|
|
||||
|
Marketing
|
2,089
|
|
|
1,774
|
|
|
6,309
|
|
|
5,314
|
|
||||
|
Other
|
14,915
|
|
|
13,623
|
|
|
45,033
|
|
|
40,549
|
|
||||
|
Total Non-Interest Expense
|
132,157
|
|
|
119,848
|
|
|
387,127
|
|
|
361,898
|
|
||||
|
Income Before Income Taxes
|
61,551
|
|
|
54,725
|
|
|
173,267
|
|
|
155,878
|
|
||||
|
Income taxes
|
12,646
|
|
|
13,257
|
|
|
35,515
|
|
|
36,403
|
|
||||
|
Net Income
|
$
|
48,905
|
|
|
$
|
41,468
|
|
|
$
|
137,752
|
|
|
$
|
119,475
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
PER SHARE:
|
|
|
|
|
|
|
|
||||||||
|
Net Income (Basic)
|
$
|
0.28
|
|
|
$
|
0.24
|
|
|
$
|
0.79
|
|
|
$
|
0.69
|
|
|
Net Income (Diluted)
|
0.28
|
|
|
0.24
|
|
|
0.78
|
|
|
0.69
|
|
||||
|
Cash Dividends
|
0.11
|
|
|
0.10
|
|
|
0.33
|
|
|
0.29
|
|
||||
|
See Notes to Consolidated Financial Statements
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
Three months ended September 30
|
|
Nine months ended September 30
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
||||||||||||||
|
Net Income
|
$
|
48,905
|
|
|
$
|
41,468
|
|
|
$
|
137,752
|
|
|
$
|
119,475
|
|
|
Other Comprehensive Income (Loss), net of tax:
|
|
|
|
|
|
|
|
||||||||
|
Unrealized gain (loss) on securities
|
3,320
|
|
|
(3,580
|
)
|
|
17,861
|
|
|
26,285
|
|
||||
|
Reclassification adjustment for securities gains included in net income
|
(2,988
|
)
|
|
(1
|
)
|
|
(4,639
|
)
|
|
(666
|
)
|
||||
|
Amortization of unrealized loss on derivative financial instruments
|
—
|
|
|
4
|
|
|
—
|
|
|
12
|
|
||||
|
Amortization of net unrecognized pension and postretirement items
|
340
|
|
|
379
|
|
|
1,024
|
|
|
877
|
|
||||
|
Other Comprehensive Income (Loss)
|
672
|
|
|
(3,198
|
)
|
|
14,246
|
|
|
26,508
|
|
||||
|
Total Comprehensive Income
|
$
|
49,577
|
|
|
$
|
38,270
|
|
|
$
|
151,998
|
|
|
$
|
145,983
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
See Notes to Consolidated Financial Statements
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
Common Stock
|
|
|
|
Retained
Earnings
|
|
|
|
Treasury
Stock
|
|
Total
|
|||||||||||||||
|
|
Shares
Outstanding
|
|
Amount
|
|
Additional Paid-in
Capital
|
|
Accumulated
Other Comprehensive
Income (Loss)
|
|
||||||||||||||||||
|
|
|
|||||||||||||||||||||||||
|
Balance at December 31, 2016
|
174,040
|
|
|
$
|
549,707
|
|
|
$
|
1,467,602
|
|
|
$
|
732,099
|
|
|
$
|
(38,449
|
)
|
|
$
|
(589,844
|
)
|
|
$
|
2,121,115
|
|
|
Net income
|
|
|
|
|
|
|
137,752
|
|
|
|
|
|
|
137,752
|
|
|||||||||||
|
Other comprehensive income
|
|
|
|
|
|
|
|
|
14,246
|
|
|
|
|
14,246
|
|
|||||||||||
|
Stock issued
|
1,017
|
|
|
2,446
|
|
|
5,209
|
|
|
|
|
|
|
(618
|
)
|
|
7,037
|
|
||||||||
|
Stock-based compensation awards
|
|
|
|
|
3,339
|
|
|
|
|
|
|
|
|
3,339
|
|
|||||||||||
|
Common stock cash dividends -
$0.33
per share
|
|
|
|
|
|
|
(57,703
|
)
|
|
|
|
|
|
(57,703
|
)
|
|||||||||||
|
Balance at September 30, 2017
|
175,057
|
|
|
$
|
552,153
|
|
|
$
|
1,476,150
|
|
|
$
|
812,148
|
|
|
$
|
(24,203
|
)
|
|
$
|
(590,462
|
)
|
|
$
|
2,225,786
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Balance at December 31, 2015
|
174,176
|
|
|
$
|
547,141
|
|
|
$
|
1,450,690
|
|
|
$
|
641,588
|
|
|
$
|
(22,017
|
)
|
|
$
|
(575,508
|
)
|
|
$
|
2,041,894
|
|
|
Net income
|
|
|
|
|
|
|
119,475
|
|
|
|
|
|
|
119,475
|
|
|||||||||||
|
Other comprehensive income
|
|
|
|
|
|
|
|
|
26,508
|
|
|
|
|
26,508
|
|
|||||||||||
|
Stock issued, including related tax benefits
|
454
|
|
|
594
|
|
|
2,099
|
|
|
|
|
|
|
2,833
|
|
|
5,526
|
|
||||||||
|
Stock-based compensation awards
|
|
|
|
|
4,808
|
|
|
|
|
|
|
|
|
4,808
|
|
|||||||||||
|
Acquisition of treasury stock
|
(1,486
|
)
|
|
|
|
|
|
|
|
|
|
(18,545
|
)
|
|
(18,545
|
)
|
||||||||||
|
Common stock cash dividends - $0.29 per share
|
|
|
|
|
|
|
(50,230
|
)
|
|
|
|
|
|
(50,230
|
)
|
|||||||||||
|
Balance at September 30, 2016
|
173,144
|
|
|
$
|
547,735
|
|
|
$
|
1,457,597
|
|
|
$
|
710,833
|
|
|
$
|
4,491
|
|
|
$
|
(591,220
|
)
|
|
$
|
2,129,436
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
See Notes to Consolidated Financial Statements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
Nine months ended September 30
|
||||||
|
|
2017
|
|
2016
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
|
Net Income
|
$
|
137,752
|
|
|
$
|
119,475
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Provision for credit losses
|
16,575
|
|
|
8,182
|
|
||
|
Depreciation and amortization of premises and equipment
|
21,013
|
|
|
20,547
|
|
||
|
Net amortization of investment securities premiums
|
7,412
|
|
|
7,434
|
|
||
|
Investment securities gains, net
|
(7,139
|
)
|
|
(1,025
|
)
|
||
|
Gain on sales of mortgage loans held for sale
|
(10,122
|
)
|
|
(11,967
|
)
|
||
|
Proceeds from sales of mortgage loans held for sale
|
470,927
|
|
|
493,457
|
|
||
|
Originations of mortgage loans held for sale
|
(455,157
|
)
|
|
(492,440
|
)
|
||
|
Amortization of issuance costs on long-term debt
|
618
|
|
|
347
|
|
||
|
Stock-based compensation
|
3,339
|
|
|
4,808
|
|
||
|
Excess tax benefits from stock-based compensation
|
—
|
|
|
(58
|
)
|
||
|
Increase in accrued interest receivable
|
(3,788
|
)
|
|
(833
|
)
|
||
|
Decrease (increase) in other assets
|
38,108
|
|
|
(9,075
|
)
|
||
|
Increase in accrued interest payable
|
936
|
|
|
2,921
|
|
||
|
(Decrease)
increase in other liabilities
|
(26,027
|
)
|
|
2,061
|
|
||
|
Total adjustments
|
56,695
|
|
|
24,359
|
|
||
|
Net cash provided by operating activities
|
194,447
|
|
|
143,834
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
||||
|
Proceeds from sales of securities available for sale
|
44,485
|
|
|
84,978
|
|
||
|
Proceeds from principal repayments and maturities of securities available for sale
|
321,088
|
|
|
426,932
|
|
||
|
Purchase of securities available for sale
|
(344,569
|
)
|
|
(484,164
|
)
|
||
|
Increase in short-term investments
|
(354,544
|
)
|
|
(136,450
|
)
|
||
|
Net increase in loans
|
(800,778
|
)
|
|
(567,061
|
)
|
||
|
Net purchases of premises and equipment
|
(24,758
|
)
|
|
(23,021
|
)
|
||
|
Net cash used in investing activities
|
(1,159,076
|
)
|
|
(698,786
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Net increase in demand and savings deposits
|
1,014,697
|
|
|
880,795
|
|
||
|
Net increase (decrease) in time deposits
|
114,219
|
|
|
(60,633
|
)
|
||
|
Decrease
in short-term borrowings
|
(242,566
|
)
|
|
(233,621
|
)
|
||
|
Additions to long-term debt
|
223,251
|
|
|
16,000
|
|
||
|
Repayments of long-term debt
|
(115,114
|
)
|
|
(603
|
)
|
||
|
Net proceeds from issuance of common stock
|
7,037
|
|
|
5,468
|
|
||
|
Excess tax benefits from stock-based compensation
|
—
|
|
|
58
|
|
||
|
Dividends paid
|
(55,855
|
)
|
|
(48,590
|
)
|
||
|
Acquisition of treasury stock
|
—
|
|
|
(18,545
|
)
|
||
|
Net cash provided by financing activities
|
945,669
|
|
|
540,329
|
|
||
|
Net Decrease in Cash and Due From Banks
|
(18,960
|
)
|
|
(14,623
|
)
|
||
|
Cash and Due From Banks at Beginning of Period
|
118,763
|
|
|
101,120
|
|
||
|
Cash and Due From Banks at End of Period
|
$
|
99,803
|
|
|
$
|
86,497
|
|
|
Supplemental Disclosures of Cash Flow Information:
|
|
|
|
||||
|
Cash paid during the period for:
|
|
|
|
||||
|
Interest
|
$
|
66,992
|
|
|
$
|
58,632
|
|
|
Income taxes
|
7,881
|
|
|
9,404
|
|
||
|
See Notes to Consolidated Financial Statements
|
|
|
|
||||
|
|
|
|
Three months ended September 30
|
|
Nine months ended September 30
|
||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
|
(in thousands)
|
||||||||||
|
Weighted average shares outstanding (basic)
|
174,991
|
|
|
173,020
|
|
|
174,582
|
|
|
173,248
|
|
|
Impact of common stock equivalents
|
1,225
|
|
|
1,044
|
|
|
1,194
|
|
|
1,017
|
|
|
Weighted average shares outstanding (diluted)
|
176,216
|
|
|
174,064
|
|
|
175,776
|
|
|
174,265
|
|
|
|
Before-Tax Amount
|
|
Tax Effect
|
|
Net of Tax Amount
|
||||||
|
|
(in thousands)
|
||||||||||
|
Three months ended September 30, 2017
|
|
|
|
|
|
||||||
|
Unrealized gain on securities
|
$
|
5,109
|
|
|
$
|
(1,789
|
)
|
|
$
|
3,320
|
|
|
Reclassification adjustment for securities gains included in net income
(1)
|
(4,597
|
)
|
|
1,609
|
|
|
(2,988
|
)
|
|||
|
Amortization of net unrecognized pension and postretirement items
(3)
|
523
|
|
|
(183
|
)
|
|
340
|
|
|||
|
Total Other Comprehensive Income
|
$
|
1,035
|
|
|
$
|
(363
|
)
|
|
$
|
672
|
|
|
Three months ended September 30, 2016
|
|
|
|
|
|
||||||
|
Unrealized loss on securities
|
$
|
(5,505
|
)
|
|
$
|
1,925
|
|
|
$
|
(3,580
|
)
|
|
Reclassification adjustment for securities gains included in net income
(1)
|
(2
|
)
|
|
1
|
|
|
(1
|
)
|
|||
|
Amortization of unrealized loss on derivative financial instruments
(2)
|
6
|
|
|
(2
|
)
|
|
4
|
|
|||
|
Amortization of net unrecognized pension and postretirement items
(3)
|
583
|
|
|
(204
|
)
|
|
379
|
|
|||
|
Total Other Comprehensive Loss
|
$
|
(4,918
|
)
|
|
$
|
1,720
|
|
|
$
|
(3,198
|
)
|
|
|
|
|
|
|
|
||||||
|
Nine months ended September 30, 2017
|
|
|
|
|
|
||||||
|
Unrealized gain on securities
|
$
|
27,482
|
|
|
$
|
(9,621
|
)
|
|
$
|
17,861
|
|
|
Reclassification adjustment for securities gains included in net income
(1)
|
(7,139
|
)
|
|
2,500
|
|
|
(4,639
|
)
|
|||
|
Amortization of net unrecognized pension and postretirement items
(3)
|
1,575
|
|
|
(551
|
)
|
|
1,024
|
|
|||
|
Total Other Comprehensive Income
|
$
|
21,918
|
|
|
$
|
(7,672
|
)
|
|
$
|
14,246
|
|
|
|
|
|
|
|
|
||||||
|
Nine months ended September 30, 2016
|
|
|
|
|
|
||||||
|
Unrealized gain on securities
|
$
|
40,441
|
|
|
$
|
(14,156
|
)
|
|
$
|
26,285
|
|
|
Reclassification adjustment for securities gains included in net income
(1)
|
(1,025
|
)
|
|
359
|
|
|
(666
|
)
|
|||
|
Amortization of unrealized loss on derivative financial instruments
(2)
|
18
|
|
|
(6
|
)
|
|
12
|
|
|||
|
Amortization of net unrecognized pension and postretirement items
(3)
|
1,349
|
|
|
(472
|
)
|
|
877
|
|
|||
|
Total Other Comprehensive Income
|
$
|
40,783
|
|
|
$
|
(14,275
|
)
|
|
$
|
26,508
|
|
|
(1)
|
Amounts reclassified out of accumulated other comprehensive income. Before-tax amounts included in "Investment securities gains, net" on the consolidated statements of income. See Note 4, "Investment Securities," for additional details.
|
|
(2)
|
Amounts reclassified out of accumulated other comprehensive income. Before-tax amounts included in "Interest expense" on the consolidated statements of income.
|
|
(3)
|
Amounts reclassified out of accumulated other comprehensive income. Before-tax amounts included in "Salaries and employee benefits" on the consolidated statements of income. See Note 8, "Employee Benefit Plans," for additional details.
|
|
|
Unrealized Gains (Losses) on Investment Securities Not Other-Than-Temporarily Impaired
|
|
Unrealized Non-Credit Gains (Losses) on Other-Than-Temporarily Impaired Debt Securities
|
|
Unrealized Effective Portions of Losses on Forward-Starting Interest Rate Swaps
|
|
Unrecognized Pension and Postretirement Plan Income (Costs)
|
|
Total
|
||||||||||
|
|
(in thousands)
|
||||||||||||||||||
|
Three months ended September 30, 2017
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance at June 30, 2017
|
$
|
(10,157
|
)
|
|
$
|
273
|
|
|
$
|
—
|
|
|
$
|
(14,991
|
)
|
|
$
|
(24,875
|
)
|
|
Other comprehensive income before reclassifications
|
3,320
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,320
|
|
|||||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
(2,988
|
)
|
|
—
|
|
|
—
|
|
|
340
|
|
|
(2,648
|
)
|
|||||
|
Balance at September 30, 2017
|
$
|
(9,825
|
)
|
|
$
|
273
|
|
|
$
|
—
|
|
|
$
|
(14,651
|
)
|
|
$
|
(24,203
|
)
|
|
Three months ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance at June 30, 2016
|
$
|
22,701
|
|
|
$
|
458
|
|
|
$
|
(7
|
)
|
|
$
|
(15,463
|
)
|
|
$
|
7,689
|
|
|
Other comprehensive loss before reclassifications
|
(3,580
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,580
|
)
|
|||||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
(1
|
)
|
|
—
|
|
|
4
|
|
|
379
|
|
|
382
|
|
|||||
|
Balance at September 30, 2016
|
$
|
19,120
|
|
|
$
|
458
|
|
|
$
|
(3
|
)
|
|
$
|
(15,084
|
)
|
|
$
|
4,491
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Nine months ended September 30, 2017
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance at December 31, 2016
|
$
|
(23,047
|
)
|
|
$
|
273
|
|
|
$
|
—
|
|
|
$
|
(15,675
|
)
|
|
$
|
(38,449
|
)
|
|
Other comprehensive income before reclassifications
|
17,861
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,861
|
|
|||||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
(4,639
|
)
|
|
—
|
|
|
—
|
|
|
1,024
|
|
|
(3,615
|
)
|
|||||
|
Balance at September 30, 2017
|
$
|
(9,825
|
)
|
|
$
|
273
|
|
|
$
|
—
|
|
|
$
|
(14,651
|
)
|
|
$
|
(24,203
|
)
|
|
Nine months ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance at December 31, 2015
|
$
|
(6,499
|
)
|
|
$
|
458
|
|
|
$
|
(15
|
)
|
|
$
|
(15,961
|
)
|
|
$
|
(22,017
|
)
|
|
Other comprehensive income before reclassifications
|
26,285
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
26,285
|
|
|||||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
(666
|
)
|
|
—
|
|
|
12
|
|
|
877
|
|
|
223
|
|
|||||
|
Balance at September 30, 2016
|
$
|
19,120
|
|
|
$
|
458
|
|
|
$
|
(3
|
)
|
|
$
|
(15,084
|
)
|
|
$
|
4,491
|
|
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair
Value
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
September 30, 2017
|
|
|
|
|
|
|
|
||||||||
|
U.S. Government sponsored agency securities
|
$
|
5,961
|
|
|
$
|
54
|
|
|
$
|
—
|
|
|
$
|
6,015
|
|
|
State and municipal securities
|
415,313
|
|
|
4,005
|
|
|
(5,405
|
)
|
|
413,913
|
|
||||
|
Corporate debt securities
|
92,355
|
|
|
2,578
|
|
|
(1,956
|
)
|
|
92,977
|
|
||||
|
Collateralized mortgage obligations
|
601,845
|
|
|
1,380
|
|
|
(9,547
|
)
|
|
593,678
|
|
||||
|
Residential mortgage-backed securities
|
1,184,797
|
|
|
5,850
|
|
|
(8,561
|
)
|
|
1,182,086
|
|
||||
|
Commercial mortgage-backed securities
|
161,960
|
|
|
299
|
|
|
(627
|
)
|
|
161,632
|
|
||||
|
Auction rate securities
|
107,410
|
|
|
—
|
|
|
(9,254
|
)
|
|
98,156
|
|
||||
|
Total debt securities
|
2,569,641
|
|
|
14,166
|
|
|
(35,350
|
)
|
|
2,548,457
|
|
||||
|
Equity securities
|
6,560
|
|
|
6,499
|
|
|
—
|
|
|
13,059
|
|
||||
|
Total
|
$
|
2,576,201
|
|
|
$
|
20,665
|
|
|
$
|
(35,350
|
)
|
|
$
|
2,561,516
|
|
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair
Value
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
||||||||
|
U.S. Government sponsored agency securities
|
$
|
132
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
134
|
|
|
State and municipal securities
|
405,274
|
|
|
2,043
|
|
|
(15,676
|
)
|
|
391,641
|
|
||||
|
Corporate debt securities
|
112,016
|
|
|
1,978
|
|
|
(4,585
|
)
|
|
109,409
|
|
||||
|
Collateralized mortgage obligations
|
604,095
|
|
|
1,943
|
|
|
(12,178
|
)
|
|
593,860
|
|
||||
|
Residential mortgage-backed securities
|
1,328,192
|
|
|
6,546
|
|
|
(16,900
|
)
|
|
1,317,838
|
|
||||
|
Commercial mortgage-backed securities
|
25,100
|
|
|
—
|
|
|
(537
|
)
|
|
24,563
|
|
||||
|
Auction rate securities
|
107,215
|
|
|
—
|
|
|
(9,959
|
)
|
|
97,256
|
|
||||
|
Total debt securities
|
2,582,024
|
|
|
12,512
|
|
|
(59,835
|
)
|
|
2,534,701
|
|
||||
|
Equity securities
|
12,231
|
|
|
12,295
|
|
|
—
|
|
|
24,526
|
|
||||
|
Total
|
$
|
2,594,255
|
|
|
$
|
24,807
|
|
|
$
|
(59,835
|
)
|
|
$
|
2,559,227
|
|
|
|
|
Amortized
Cost |
|
Estimated
Fair Value |
||||
|
|
(in thousands)
|
|||||||
|
Due in one year or less
|
|
$
|
23,940
|
|
|
$
|
24,118
|
|
|
Due from one year to five years
|
|
30,708
|
|
|
31,196
|
|
||
|
Due from five years to ten years
|
|
114,114
|
|
|
115,336
|
|
||
|
Due after ten years
|
|
452,277
|
|
|
440,411
|
|
||
|
|
|
621,039
|
|
|
611,061
|
|
||
|
Residential mortgage-backed securities
|
|
1,184,797
|
|
|
1,182,086
|
|
||
|
Commercial mortgage-backed securities
|
|
161,960
|
|
|
161,632
|
|
||
|
Collateralized mortgage obligations
|
|
601,845
|
|
|
593,678
|
|
||
|
Total debt securities
|
|
$
|
2,569,641
|
|
|
$
|
2,548,457
|
|
|
|
Gross
Realized Gains |
|
Gross
Realized Losses |
|
Net Gains (Losses)
|
||||||
|
Three months ended September 30, 2017
|
(in thousands)
|
||||||||||
|
Equity securities
|
$
|
4,817
|
|
|
$
|
—
|
|
|
$
|
4,817
|
|
|
Debt securities
|
12
|
|
|
(232
|
)
|
|
(220
|
)
|
|||
|
Total
|
$
|
4,829
|
|
|
$
|
(232
|
)
|
|
$
|
4,597
|
|
|
Three months ended September 30, 2016
|
|
|
|
|
|
||||||
|
Equity securities
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
Debt securities
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Total
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
|
|
|
|
|
|
||||||
|
Nine months ended September 30, 2017
|
|
|
|
|
|
||||||
|
Equity securities
|
$
|
7,167
|
|
|
$
|
—
|
|
|
$
|
7,167
|
|
|
Debt securities
|
218
|
|
|
(246
|
)
|
|
(28
|
)
|
|||
|
Total
|
$
|
7,385
|
|
|
$
|
(246
|
)
|
|
$
|
7,139
|
|
|
Nine months ended September 30, 2016
|
|
|
|
|
|
||||||
|
Equity securities
|
$
|
739
|
|
|
$
|
(10
|
)
|
|
$
|
729
|
|
|
Debt securities
|
322
|
|
|
(26
|
)
|
|
296
|
|
|||
|
Total
|
$
|
1,061
|
|
|
$
|
(36
|
)
|
|
$
|
1,025
|
|
|
|
Less than 12 months
|
|
12 months or longer
|
|
Total
|
||||||||||||||||||
|
|
Estimated
Fair Value
|
|
Unrealized
Losses
|
|
Estimated
Fair Value
|
|
Unrealized
Losses
|
|
Estimated
Fair Value
|
|
Unrealized
Losses
|
||||||||||||
|
September 30, 2017
|
(in thousands)
|
||||||||||||||||||||||
|
State and municipal securities
|
$
|
121,527
|
|
|
$
|
(1,930
|
)
|
|
$
|
87,466
|
|
|
$
|
(3,475
|
)
|
|
$
|
208,993
|
|
|
$
|
(5,405
|
)
|
|
Corporate debt securities
|
3,570
|
|
|
(16
|
)
|
|
31,533
|
|
|
(1,940
|
)
|
|
35,103
|
|
|
(1,956
|
)
|
||||||
|
Collateralized mortgage obligations
|
85,335
|
|
|
(837
|
)
|
|
301,009
|
|
|
(8,710
|
)
|
|
386,344
|
|
|
(9,547
|
)
|
||||||
|
Residential mortgage-backed securities
|
796,019
|
|
|
(8,359
|
)
|
|
5,513
|
|
|
(202
|
)
|
|
801,532
|
|
|
(8,561
|
)
|
||||||
|
Commercial mortgage-backed securities
|
87,260
|
|
|
(627
|
)
|
|
—
|
|
|
—
|
|
|
87,260
|
|
|
(627
|
)
|
||||||
|
Auction rate securities
|
—
|
|
|
—
|
|
|
98,156
|
|
|
(9,254
|
)
|
|
98,156
|
|
|
(9,254
|
)
|
||||||
|
Total debt securities
|
$
|
1,093,711
|
|
|
$
|
(11,769
|
)
|
|
$
|
523,677
|
|
|
$
|
(23,581
|
)
|
|
$
|
1,617,388
|
|
|
$
|
(35,350
|
)
|
|
|
Less than 12 months
|
|
12 months or longer
|
|
Total
|
||||||||||||||||||
|
|
Estimated
Fair Value |
|
Unrealized
Losses |
|
Estimated
Fair Value |
|
Unrealized
Losses |
|
Estimated
Fair Value |
|
Unrealized
Losses |
||||||||||||
|
December 31, 2016
|
(in thousands)
|
||||||||||||||||||||||
|
State and municipal securities
|
$
|
247,509
|
|
|
$
|
(15,676
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
247,509
|
|
|
$
|
(15,676
|
)
|
|
Corporate debt securities
|
11,922
|
|
|
(110
|
)
|
|
34,629
|
|
|
(4,475
|
)
|
|
46,551
|
|
|
(4,585
|
)
|
||||||
|
Collateralized mortgage obligations
|
166,905
|
|
|
(3,899
|
)
|
|
258,237
|
|
|
(8,279
|
)
|
|
425,142
|
|
|
(12,178
|
)
|
||||||
|
Residential mortgage-backed securities
|
1,112,947
|
|
|
(16,900
|
)
|
|
—
|
|
|
—
|
|
|
1,112,947
|
|
|
(16,900
|
)
|
||||||
|
Commercial mortgage-backed securities
|
24,563
|
|
|
(537
|
)
|
|
—
|
|
|
—
|
|
|
24,563
|
|
|
(537
|
)
|
||||||
|
Auction rate securities
|
—
|
|
|
—
|
|
|
97,256
|
|
|
(9,959
|
)
|
|
97,256
|
|
|
(9,959
|
)
|
||||||
|
Total debt securities
|
$
|
1,563,846
|
|
|
$
|
(37,122
|
)
|
|
$
|
390,122
|
|
|
$
|
(22,713
|
)
|
|
$
|
1,953,968
|
|
|
$
|
(59,835
|
)
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
|
Amortized
cost
|
|
Estimated
fair value
|
|
Amortized
cost
|
|
Estimated
fair value
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Single-issuer trust preferred securities
|
$
|
39,186
|
|
|
$
|
38,251
|
|
|
$
|
43,746
|
|
|
$
|
39,829
|
|
|
Subordinated debt
|
37,147
|
|
|
37,859
|
|
|
46,231
|
|
|
46,723
|
|
||||
|
Senior debt
|
12,033
|
|
|
12,456
|
|
|
18,037
|
|
|
18,433
|
|
||||
|
Pooled trust preferred securities
|
—
|
|
|
422
|
|
|
—
|
|
|
422
|
|
||||
|
Corporate debt securities issued by financial institutions
|
88,366
|
|
|
88,988
|
|
|
108,014
|
|
|
105,407
|
|
||||
|
Other corporate debt securities
|
3,989
|
|
|
3,989
|
|
|
4,002
|
|
|
4,002
|
|
||||
|
Available for sale corporate debt securities
|
$
|
92,355
|
|
|
$
|
92,977
|
|
|
$
|
112,016
|
|
|
$
|
109,409
|
|
|
|
September 30,
2017 |
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Real-estate - commercial mortgage
|
$
|
6,275,140
|
|
|
$
|
6,018,582
|
|
|
Commercial - industrial, financial and agricultural
|
4,223,075
|
|
|
4,087,486
|
|
||
|
Real-estate - residential mortgage
|
1,887,907
|
|
|
1,601,994
|
|
||
|
Real-estate - home equity
|
1,567,473
|
|
|
1,625,115
|
|
||
|
Real-estate - construction
|
973,108
|
|
|
843,649
|
|
||
|
Consumer
|
302,448
|
|
|
291,470
|
|
||
|
Leasing and other
|
278,658
|
|
|
246,704
|
|
||
|
Overdrafts
|
3,400
|
|
|
3,662
|
|
||
|
Loans, gross of unearned income
|
15,511,209
|
|
|
14,718,662
|
|
||
|
Unearned income
|
(24,310
|
)
|
|
(19,390
|
)
|
||
|
Loans, net of unearned income
|
$
|
15,486,899
|
|
|
$
|
14,699,272
|
|
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
|
(in thousands)
|
||||||
|
Allowance for loan losses
|
$
|
172,245
|
|
|
$
|
168,679
|
|
|
Reserve for unfunded lending commitments
|
2,504
|
|
|
2,646
|
|
||
|
Allowance for credit losses
|
$
|
174,749
|
|
|
$
|
171,325
|
|
|
|
Three months ended September 30
|
|
Nine months ended September 30
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Balance at beginning of period
|
$
|
174,998
|
|
|
$
|
165,108
|
|
|
$
|
171,325
|
|
|
$
|
171,412
|
|
|
Loans charged off
|
(7,795
|
)
|
|
(7,672
|
)
|
|
(25,917
|
)
|
|
(29,573
|
)
|
||||
|
Recoveries of loans previously charged off
|
2,471
|
|
|
3,592
|
|
|
12,766
|
|
|
15,148
|
|
||||
|
Net loans charged off
|
(5,324
|
)
|
|
(4,080
|
)
|
|
(13,151
|
)
|
|
(14,425
|
)
|
||||
|
Provision for credit losses
|
5,075
|
|
|
4,141
|
|
|
16,575
|
|
|
8,182
|
|
||||
|
Balance at end of period
|
$
|
174,749
|
|
|
$
|
165,169
|
|
|
$
|
174,749
|
|
|
$
|
165,169
|
|
|
|
Real Estate -
Commercial
Mortgage
|
|
Commercial -
Industrial,
Financial and
Agricultural
|
|
Real Estate -
Home
Equity
|
|
Real Estate -
Residential
Mortgage
|
|
Real Estate -
Construction
|
|
Consumer
|
|
Leasing, other
and
overdrafts
|
|
Unallocated
|
|
Total
|
||||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||||||||||||||
|
Three months ended September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Balance at June 30, 2017
|
$
|
57,372
|
|
|
$
|
67,642
|
|
|
$
|
17,456
|
|
|
$
|
16,439
|
|
|
$
|
9,534
|
|
|
$
|
1,794
|
|
|
$
|
2,105
|
|
|
$
|
—
|
|
|
$
|
172,342
|
|
|
Loans charged off
|
(483
|
)
|
|
(2,714
|
)
|
|
(547
|
)
|
|
(195
|
)
|
|
(2,744
|
)
|
|
(373
|
)
|
|
(739
|
)
|
|
—
|
|
|
(7,795
|
)
|
|||||||||
|
Recoveries of loans previously charged off
|
106
|
|
|
665
|
|
|
252
|
|
|
219
|
|
|
629
|
|
|
193
|
|
|
407
|
|
|
—
|
|
|
2,471
|
|
|||||||||
|
Net loans charged off
|
(377
|
)
|
|
(2,049
|
)
|
|
(295
|
)
|
|
24
|
|
|
(2,115
|
)
|
|
(180
|
)
|
|
(332
|
)
|
|
—
|
|
|
(5,324
|
)
|
|||||||||
|
Provision for loan losses (1)
|
(2,008
|
)
|
|
5,392
|
|
|
1,297
|
|
|
220
|
|
|
(283
|
)
|
|
383
|
|
|
226
|
|
|
—
|
|
|
5,227
|
|
|||||||||
|
Balance at Sept 30, 2017
|
$
|
54,987
|
|
|
$
|
70,985
|
|
|
$
|
18,458
|
|
|
$
|
16,683
|
|
|
$
|
7,136
|
|
|
$
|
1,997
|
|
|
$
|
1,999
|
|
|
$
|
—
|
|
|
$
|
172,245
|
|
|
Three months ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Balance at June 30, 2016
|
$
|
43,740
|
|
|
$
|
51,755
|
|
|
$
|
26,170
|
|
|
$
|
21,226
|
|
|
$
|
5,772
|
|
|
$
|
2,984
|
|
|
$
|
2,518
|
|
|
$
|
8,381
|
|
|
$
|
162,546
|
|
|
Loans charged off
|
(1,350
|
)
|
|
(3,144
|
)
|
|
(709
|
)
|
|
(802
|
)
|
|
(150
|
)
|
|
(685
|
)
|
|
(832
|
)
|
|
—
|
|
|
(7,672
|
)
|
|||||||||
|
Recoveries of loans previously charged off
|
296
|
|
|
1,539
|
|
|
241
|
|
|
228
|
|
|
898
|
|
|
222
|
|
|
168
|
|
|
—
|
|
|
3,592
|
|
|||||||||
|
Net loans charged off
|
(1,054
|
)
|
|
(1,605
|
)
|
|
(468
|
)
|
|
(574
|
)
|
|
748
|
|
|
(463
|
)
|
|
(664
|
)
|
|
—
|
|
|
(4,080
|
)
|
|||||||||
|
Provision for loan losses (1)
|
3,171
|
|
|
(1,871
|
)
|
|
1,419
|
|
|
1,452
|
|
|
23
|
|
|
852
|
|
|
1,075
|
|
|
(2,061
|
)
|
|
4,060
|
|
|||||||||
|
Balance at September 30, 2016
|
$
|
45,857
|
|
|
$
|
48,279
|
|
|
$
|
27,121
|
|
|
$
|
22,104
|
|
|
$
|
6,543
|
|
|
$
|
3,373
|
|
|
$
|
2,929
|
|
|
$
|
6,320
|
|
|
$
|
162,526
|
|
|
Nine months ended September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Balance at December 31, 2016
|
$
|
46,842
|
|
|
$
|
54,353
|
|
|
$
|
26,801
|
|
|
$
|
22,929
|
|
|
$
|
6,455
|
|
|
$
|
3,574
|
|
|
$
|
3,192
|
|
|
$
|
4,533
|
|
|
$
|
168,679
|
|
|
Loans charged off
|
(1,949
|
)
|
|
(13,594
|
)
|
|
(1,837
|
)
|
|
(535
|
)
|
|
(3,765
|
)
|
|
(1,659
|
)
|
|
(2,578
|
)
|
|
—
|
|
|
(25,917
|
)
|
|||||||||
|
Recoveries of loans previously charged off
|
1,490
|
|
|
6,830
|
|
|
604
|
|
|
600
|
|
|
1,550
|
|
|
899
|
|
|
793
|
|
|
—
|
|
|
12,766
|
|
|||||||||
|
Net loans charged off
|
(459
|
)
|
|
(6,764
|
)
|
|
(1,233
|
)
|
|
65
|
|
|
(2,215
|
)
|
|
(760
|
)
|
|
(1,785
|
)
|
|
—
|
|
|
(13,151
|
)
|
|||||||||
|
Provision for loan losses (1)
|
8,604
|
|
|
23,396
|
|
|
(7,110
|
)
|
|
(6,311
|
)
|
|
2,896
|
|
|
(817
|
)
|
|
592
|
|
|
(4,533
|
)
|
|
16,717
|
|
|||||||||
|
Balance at September 30, 2017
|
$
|
54,987
|
|
|
$
|
70,985
|
|
|
$
|
18,458
|
|
|
$
|
16,683
|
|
|
$
|
7,136
|
|
|
$
|
1,997
|
|
|
$
|
1,999
|
|
|
$
|
—
|
|
|
$
|
172,245
|
|
|
Nine months ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Balance at December 31, 2015
|
$
|
47,866
|
|
|
$
|
57,098
|
|
|
$
|
22,405
|
|
|
$
|
21,375
|
|
|
$
|
6,529
|
|
|
$
|
2,585
|
|
|
$
|
2,468
|
|
|
$
|
8,728
|
|
|
$
|
169,054
|
|
|
Loans charged off
|
(3,406
|
)
|
|
(13,957
|
)
|
|
(3,295
|
)
|
|
(2,210
|
)
|
|
(1,218
|
)
|
|
(2,261
|
)
|
|
(3,226
|
)
|
|
—
|
|
|
(29,573
|
)
|
|||||||||
|
Recoveries of loans previously charged off
|
2,488
|
|
|
6,789
|
|
|
929
|
|
|
784
|
|
|
2,844
|
|
|
957
|
|
|
357
|
|
|
—
|
|
|
15,148
|
|
|||||||||
|
Net loans charged off
|
(918
|
)
|
|
(7,168
|
)
|
|
(2,366
|
)
|
|
(1,426
|
)
|
|
1,626
|
|
|
(1,304
|
)
|
|
(2,869
|
)
|
|
—
|
|
|
(14,425
|
)
|
|||||||||
|
Provision for loan losses (1)
|
(1,091
|
)
|
|
(1,651
|
)
|
|
7,082
|
|
|
2,155
|
|
|
(1,612
|
)
|
|
2,092
|
|
|
3,330
|
|
|
(2,408
|
)
|
|
7,897
|
|
|||||||||
|
Balance at September 30, 2016
|
$
|
45,857
|
|
|
$
|
48,279
|
|
|
$
|
27,121
|
|
|
$
|
22,104
|
|
|
$
|
6,543
|
|
|
$
|
3,373
|
|
|
$
|
2,929
|
|
|
$
|
6,320
|
|
|
$
|
162,526
|
|
|
(1)
|
The provision for loan losses excluded decreases of
$152,000
and
$142,000
in the reserve for unfunded lending commitments for the three and
nine
months ended
September 30, 2017
, respectively and increases of
$81,000
and $
285,000
in the reserve for unfunded lending commitments for the three and nine months ended September 30, 2016, respectively.
|
|
|
Real Estate -
Commercial
Mortgage
|
|
Commercial -
Industrial,
Financial and
Agricultural
|
|
Real Estate -
Home
Equity
|
|
Real Estate -
Residential
Mortgage
|
|
Real Estate -
Construction
|
|
Consumer
|
|
Leasing, other
and
overdrafts
|
|
Unallocated
|
|
Total
|
||||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||||||||||||||
|
Allowance for loan losses at September 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Measured for impairment under FASB ASC Subtopic 450-20
|
$
|
47,261
|
|
|
$
|
55,486
|
|
|
$
|
7,632
|
|
|
$
|
6,488
|
|
|
$
|
5,702
|
|
|
$
|
1,976
|
|
|
$
|
1,999
|
|
|
$
|
—
|
|
|
$
|
126,544
|
|
|
Evaluated for impairment under FASB ASC Section 310-10-35
|
7,726
|
|
|
15,499
|
|
|
10,826
|
|
|
10,195
|
|
|
1,434
|
|
|
21
|
|
|
—
|
|
|
N/A
|
|
|
45,701
|
|
|||||||||
|
|
$
|
54,987
|
|
|
$
|
70,985
|
|
|
$
|
18,458
|
|
|
$
|
16,683
|
|
|
$
|
7,136
|
|
|
$
|
1,997
|
|
|
$
|
1,999
|
|
|
$
|
—
|
|
|
$
|
172,245
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Loans, net of unearned income at September 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Measured for impairment under FASB ASC Subtopic 450-20
|
$
|
6,228,935
|
|
|
$
|
4,162,857
|
|
|
$
|
1,543,551
|
|
|
$
|
1,845,329
|
|
|
$
|
959,584
|
|
|
$
|
302,415
|
|
|
$
|
257,748
|
|
|
N/A
|
|
|
$
|
15,300,419
|
|
|
|
Evaluated for impairment under FASB ASC Section 310-10-35
|
46,205
|
|
|
60,218
|
|
|
23,922
|
|
|
42,578
|
|
|
13,524
|
|
|
33
|
|
|
—
|
|
|
N/A
|
|
|
186,480
|
|
|||||||||
|
|
$
|
6,275,140
|
|
|
$
|
4,223,075
|
|
|
$
|
1,567,473
|
|
|
$
|
1,887,907
|
|
|
$
|
973,108
|
|
|
$
|
302,448
|
|
|
$
|
257,748
|
|
|
N/A
|
|
|
$
|
15,486,899
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Allowance for loan losses at September 30, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Measured for impairment under FASB ASC Subtopic 450-20
|
$
|
36,151
|
|
|
$
|
38,858
|
|
|
$
|
17,828
|
|
|
$
|
10,410
|
|
|
$
|
4,422
|
|
|
$
|
3,346
|
|
|
$
|
2,929
|
|
|
$
|
6,320
|
|
|
$
|
120,264
|
|
|
Evaluated for impairment under FASB ASC Section 310-10-35
|
9,706
|
|
|
9,421
|
|
|
9,293
|
|
|
11,694
|
|
|
2,121
|
|
|
27
|
|
|
—
|
|
|
N/A
|
|
|
42,262
|
|
|||||||||
|
|
$
|
45,857
|
|
|
$
|
48,279
|
|
|
$
|
27,121
|
|
|
$
|
22,104
|
|
|
$
|
6,543
|
|
|
$
|
3,373
|
|
|
$
|
2,929
|
|
|
$
|
6,320
|
|
|
$
|
162,526
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Loans, net of unearned income at September 30, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Measured for impairment under FASB ASC Subtopic 450-20
|
$
|
5,763,863
|
|
|
$
|
3,972,461
|
|
|
$
|
1,621,731
|
|
|
$
|
1,496,461
|
|
|
$
|
850,315
|
|
|
$
|
283,633
|
|
|
$
|
219,780
|
|
|
N/A
|
|
|
$
|
14,208,244
|
|
|
|
Evaluated for impairment under FASB ASC Section 310-10-35
|
55,052
|
|
|
51,658
|
|
|
18,690
|
|
|
46,235
|
|
|
11,319
|
|
|
40
|
|
|
—
|
|
|
N/A
|
|
|
182,994
|
|
|||||||||
|
|
$
|
5,818,915
|
|
|
$
|
4,024,119
|
|
|
$
|
1,640,421
|
|
|
$
|
1,542,696
|
|
|
$
|
861,634
|
|
|
$
|
283,673
|
|
|
$
|
219,780
|
|
|
N/A
|
|
|
$
|
14,391,238
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
|
Unpaid
Principal
Balance
|
|
Recorded
Investment
|
|
Related
Allowance
|
|
Unpaid
Principal
Balance
|
|
Recorded
Investment
|
|
Related
Allowance
|
||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Real estate - commercial mortgage
|
$
|
24,722
|
|
|
$
|
21,000
|
|
|
$
|
—
|
|
|
$
|
28,757
|
|
|
$
|
25,447
|
|
|
$
|
—
|
|
|
Commercial - secured
|
32,738
|
|
|
30,053
|
|
|
—
|
|
|
29,296
|
|
|
25,526
|
|
|
—
|
|
||||||
|
Real estate - residential mortgage
|
4,603
|
|
|
4,603
|
|
|
—
|
|
|
4,689
|
|
|
4,689
|
|
|
—
|
|
||||||
|
Construction - commercial residential
|
14,086
|
|
|
9,450
|
|
|
—
|
|
|
6,271
|
|
|
4,795
|
|
|
—
|
|
||||||
|
|
76,149
|
|
|
65,106
|
|
|
|
|
69,013
|
|
|
60,457
|
|
|
|
||||||||
|
With a related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Real estate - commercial mortgage
|
32,770
|
|
|
25,205
|
|
|
7,726
|
|
|
37,132
|
|
|
29,446
|
|
|
10,162
|
|
||||||
|
Commercial - secured
|
33,481
|
|
|
29,189
|
|
|
14,974
|
|
|
27,767
|
|
|
22,626
|
|
|
13,198
|
|
||||||
|
Commercial - unsecured
|
1,236
|
|
|
976
|
|
|
525
|
|
|
1,122
|
|
|
823
|
|
|
455
|
|
||||||
|
Real estate - home equity
|
27,739
|
|
|
23,922
|
|
|
10,826
|
|
|
23,971
|
|
|
19,205
|
|
|
9,511
|
|
||||||
|
Real estate - residential mortgage
|
43,979
|
|
|
37,975
|
|
|
10,195
|
|
|
48,885
|
|
|
41,359
|
|
|
11,897
|
|
||||||
|
Construction - commercial residential
|
6,119
|
|
|
2,883
|
|
|
1,006
|
|
|
10,103
|
|
|
4,206
|
|
|
1,300
|
|
||||||
|
Construction - commercial
|
186
|
|
|
100
|
|
|
36
|
|
|
681
|
|
|
435
|
|
|
145
|
|
||||||
|
Construction - other
|
1,096
|
|
|
1,091
|
|
|
392
|
|
|
1,096
|
|
|
1,096
|
|
|
423
|
|
||||||
|
Consumer - direct
|
24
|
|
|
19
|
|
|
13
|
|
|
21
|
|
|
21
|
|
|
14
|
|
||||||
|
Consumer - indirect
|
14
|
|
|
14
|
|
|
8
|
|
|
19
|
|
|
19
|
|
|
12
|
|
||||||
|
|
146,644
|
|
|
121,374
|
|
|
45,701
|
|
|
150,797
|
|
|
119,236
|
|
|
47,117
|
|
||||||
|
Total
|
$
|
222,793
|
|
|
$
|
186,480
|
|
|
$
|
45,701
|
|
|
$
|
219,810
|
|
|
$
|
179,693
|
|
|
$
|
47,117
|
|
|
|
Three months ended September 30
|
|
Nine months ended September 30
|
|||||||||||||||||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|||||||||||||||||||||||
|
|
Average
Recorded Investment |
|
Interest
Income (1) |
|
Average
Recorded Investment |
|
Interest
Income (1) |
|
Average
Recorded Investment |
|
Interest
Income (1) |
|
Average
Recorded Investment |
|
Interest
Income (1) |
|||||||||||||||
|
|
(in thousands)
|
|||||||||||||||||||||||||||||
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Real estate - commercial mortgage
|
$
|
21,698
|
|
|
$
|
72
|
|
|
$
|
25,048
|
|
|
$
|
78
|
|
|
$
|
22,770
|
|
|
$
|
213
|
|
|
$
|
23,929
|
|
|
219
|
|
|
Commercial - secured
|
33,044
|
|
|
46
|
|
|
23,836
|
|
|
32
|
|
|
29,309
|
|
|
128
|
|
|
18,400
|
|
|
68
|
|
|||||||
|
Real estate - residential mortgage
|
4,616
|
|
|
27
|
|
|
6,151
|
|
|
33
|
|
|
4,645
|
|
|
79
|
|
|
5,826
|
|
|
96
|
|
|||||||
|
Construction - commercial residential
|
8,747
|
|
|
5
|
|
|
5,734
|
|
|
10
|
|
|
6,745
|
|
|
11
|
|
|
6,658
|
|
|
45
|
|
|||||||
|
Construction - commercial
|
295
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
298
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
|
68,400
|
|
|
150
|
|
|
60,769
|
|
|
153
|
|
|
63,767
|
|
|
431
|
|
|
54,813
|
|
|
428
|
|
|||||||
|
With a related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Real estate - commercial mortgage
|
25,910
|
|
|
86
|
|
|
29,139
|
|
|
91
|
|
|
27,518
|
|
|
259
|
|
|
32,310
|
|
|
303
|
|
|||||||
|
Commercial - secured
|
24,334
|
|
|
33
|
|
|
21,688
|
|
|
29
|
|
|
23,291
|
|
|
96
|
|
|
26,665
|
|
|
100
|
|
|||||||
|
Commercial - unsecured
|
818
|
|
|
1
|
|
|
953
|
|
|
1
|
|
|
806
|
|
|
1
|
|
|
903
|
|
|
3
|
|
|||||||
|
Real estate - home equity
|
22,837
|
|
|
150
|
|
|
18,283
|
|
|
76
|
|
|
20,957
|
|
|
362
|
|
|
17,589
|
|
|
203
|
|
|||||||
|
Real estate - residential mortgage
|
38,329
|
|
|
225
|
|
|
40,913
|
|
|
221
|
|
|
39,584
|
|
|
680
|
|
|
42,399
|
|
|
683
|
|
|||||||
|
Construction - commercial residential
|
5,047
|
|
|
4
|
|
|
4,947
|
|
|
8
|
|
|
5,397
|
|
|
11
|
|
|
5,568
|
|
|
37
|
|
|||||||
|
Construction - commercial
|
113
|
|
|
—
|
|
|
476
|
|
|
—
|
|
|
186
|
|
|
—
|
|
|
546
|
|
|
—
|
|
|||||||
|
Construction - other
|
1,091
|
|
|
—
|
|
|
756
|
|
|
—
|
|
|
1,094
|
|
|
—
|
|
|
579
|
|
|
—
|
|
|||||||
|
Consumer - direct
|
19
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
17
|
|
|
1
|
|
|||||||
|
Consumer - indirect
|
15
|
|
|
—
|
|
|
11
|
|
|
—
|
|
|
17
|
|
|
—
|
|
|
14
|
|
|
—
|
|
|||||||
|
Leasing, other and overdrafts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
356
|
|
|
—
|
|
|
712
|
|
|
—
|
|
|||||||
|
|
118,513
|
|
|
499
|
|
|
117,185
|
|
|
426
|
|
|
119,225
|
|
|
1,409
|
|
|
127,302
|
|
|
1,330
|
|
|||||||
|
Total
|
$
|
186,913
|
|
|
$
|
649
|
|
|
$
|
177,954
|
|
|
$
|
579
|
|
|
$
|
182,992
|
|
|
$
|
1,840
|
|
|
$
|
182,115
|
|
|
1,758
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
(1)
|
All impaired loans, excluding accruing TDRs, were non-accrual loans. Interest income recognized for the three and
nine
months ended
September 30, 2017
and
2016
represents amounts earned on accruing TDRs.
|
|
•
|
Pass
: These loans do not currently pose undue credit risk and can range from the highest to average quality, depending on the degree of potential risk.
|
|
•
|
Special Mention
: These loans constitute an undue and unwarranted credit risk, but not to a point of justifying a classification of substandard. Loans in this category are currently acceptable, but are nevertheless potentially weak.
|
|
•
|
Substandard or Lower
: These loans are inadequately protected by current sound worth and paying capacity of the borrower. There exists a well-defined weakness or weaknesses that jeopardize the normal repayment of the debt.
|
|
|
Pass
|
|
Special Mention
|
|
Substandard or Lower
|
|
Total
|
||||||||||||||||||||||||
|
|
September 30, 2017
|
|
December 31, 2016
|
|
September 30, 2017
|
|
December 31, 2016
|
|
September 30, 2017
|
|
December 31, 2016
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||||||||||
|
Real estate - commercial mortgage
|
$
|
6,028,523
|
|
|
$
|
5,763,122
|
|
|
$
|
118,947
|
|
|
$
|
132,484
|
|
|
$
|
127,670
|
|
|
$
|
122,976
|
|
|
$
|
6,275,140
|
|
|
$
|
6,018,582
|
|
|
Commercial - secured
|
3,807,138
|
|
|
3,686,152
|
|
|
98,639
|
|
|
128,873
|
|
|
183,181
|
|
|
118,527
|
|
|
4,088,958
|
|
|
3,933,552
|
|
||||||||
|
Commercial - unsecured
|
127,561
|
|
|
145,922
|
|
|
3,474
|
|
|
4,481
|
|
|
3,082
|
|
|
3,531
|
|
|
134,117
|
|
|
153,934
|
|
||||||||
|
Total commercial - industrial, financial and agricultural
|
3,934,699
|
|
|
3,832,074
|
|
|
102,113
|
|
|
133,354
|
|
|
186,263
|
|
|
122,058
|
|
|
4,223,075
|
|
|
4,087,486
|
|
||||||||
|
Construction - commercial residential
|
134,786
|
|
|
113,570
|
|
|
6,746
|
|
|
15,447
|
|
|
14,595
|
|
|
13,172
|
|
|
156,127
|
|
|
142,189
|
|
||||||||
|
Construction - commercial
|
743,111
|
|
|
635,963
|
|
|
4,418
|
|
|
3,412
|
|
|
3,869
|
|
|
5,115
|
|
|
751,398
|
|
|
644,490
|
|
||||||||
|
Total construction (excluding Construction - other)
|
877,897
|
|
|
749,533
|
|
|
11,164
|
|
|
18,859
|
|
|
18,464
|
|
|
18,287
|
|
|
907,525
|
|
|
786,679
|
|
||||||||
|
|
$
|
10,841,119
|
|
|
$
|
10,344,729
|
|
|
$
|
232,224
|
|
|
$
|
284,697
|
|
|
$
|
332,397
|
|
|
$
|
263,321
|
|
|
$
|
11,405,740
|
|
|
$
|
10,892,747
|
|
|
% of Total
|
95.1
|
%
|
|
95.0
|
%
|
|
2.0
|
%
|
|
2.6
|
%
|
|
2.9
|
%
|
|
2.4
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
||||||||
|
|
Performing
|
|
Delinquent (1)
|
|
Non-performing (2)
|
|
Total
|
||||||||||||||||||||||||
|
|
September 30, 2017
|
|
December 31, 2016
|
|
September 30, 2017
|
|
December 31, 2016
|
|
September 30, 2017
|
|
December 31, 2016
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||||||||||
|
Real estate - home equity
|
$
|
1,542,289
|
|
|
$
|
1,602,687
|
|
|
$
|
12,955
|
|
|
$
|
9,274
|
|
|
$
|
12,229
|
|
|
$
|
13,154
|
|
|
$
|
1,567,473
|
|
|
$
|
1,625,115
|
|
|
Real estate - residential mortgage
|
1,845,495
|
|
|
1,557,995
|
|
|
20,769
|
|
|
20,344
|
|
|
21,643
|
|
|
23,655
|
|
|
1,887,907
|
|
|
1,601,994
|
|
||||||||
|
Construction - other
|
64,110
|
|
|
55,874
|
|
|
382
|
|
|
—
|
|
|
1,091
|
|
|
1,096
|
|
|
65,583
|
|
|
56,970
|
|
||||||||
|
Consumer - direct
|
55,490
|
|
|
93,572
|
|
|
158
|
|
|
1,752
|
|
|
63
|
|
|
1,563
|
|
|
55,711
|
|
|
96,887
|
|
||||||||
|
Consumer - indirect
|
243,723
|
|
|
190,656
|
|
|
2,834
|
|
|
3,599
|
|
|
180
|
|
|
328
|
|
|
246,737
|
|
|
194,583
|
|
||||||||
|
Total consumer
|
299,213
|
|
|
284,228
|
|
|
2,992
|
|
|
5,351
|
|
|
243
|
|
|
1,891
|
|
|
302,448
|
|
|
291,470
|
|
||||||||
|
Leasing
|
256,784
|
|
|
229,591
|
|
|
884
|
|
|
1,068
|
|
|
80
|
|
|
317
|
|
|
257,748
|
|
|
230,976
|
|
||||||||
|
|
$
|
4,007,891
|
|
|
$
|
3,730,375
|
|
|
$
|
37,982
|
|
|
$
|
36,037
|
|
|
$
|
35,286
|
|
|
$
|
40,113
|
|
|
$
|
4,081,159
|
|
|
$
|
3,806,525
|
|
|
% of Total
|
98.2
|
%
|
|
98.0
|
%
|
|
0.9
|
%
|
|
0.9
|
%
|
|
0.9
|
%
|
|
1.1
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
||||||||
|
(1)
|
Includes all accruing loans
30
days to
89
days past due.
|
|
(2)
|
Includes all accruing loans
90
days or more past due and all non-accrual loans.
|
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
|
(in thousands)
|
||||||
|
Non-accrual loans
|
$
|
123,345
|
|
|
$
|
120,133
|
|
|
Loans 90 days or more past due and still accruing
|
13,124
|
|
|
11,505
|
|
||
|
Total non-performing loans
|
136,469
|
|
|
131,638
|
|
||
|
Other real estate owned (OREO)
|
10,542
|
|
|
12,815
|
|
||
|
Total non-performing assets
|
$
|
147,011
|
|
|
$
|
144,453
|
|
|
|
September 30, 2017
|
||||||||||||||||||||||||||||||
|
|
30-59
Days Past
Due
|
|
60-89
Days Past
Due
|
|
≥ 90 Days
Past Due
and
Accruing
|
|
Non-
accrual
|
|
Total ≥ 90
Days
|
|
Total Past
Due
|
|
Current
|
|
Total
|
||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||||||||||
|
Real estate - commercial mortgage
|
$
|
10,276
|
|
|
$
|
2,297
|
|
|
$
|
2,884
|
|
|
$
|
31,766
|
|
|
$
|
34,650
|
|
|
$
|
47,223
|
|
|
$
|
6,227,917
|
|
|
$
|
6,275,140
|
|
|
Commercial - secured
|
8,382
|
|
|
2,378
|
|
|
1,503
|
|
|
51,787
|
|
|
53,290
|
|
|
64,050
|
|
|
4,024,908
|
|
|
4,088,958
|
|
||||||||
|
Commercial - unsecured
|
114
|
|
|
34
|
|
|
—
|
|
|
919
|
|
|
919
|
|
|
1,067
|
|
|
133,050
|
|
|
134,117
|
|
||||||||
|
Total commercial - industrial, financial and agricultural
|
8,496
|
|
|
2,412
|
|
|
1,503
|
|
|
52,706
|
|
|
54,209
|
|
|
65,117
|
|
|
4,157,958
|
|
|
4,223,075
|
|
||||||||
|
Real estate - home equity
|
11,192
|
|
|
1,763
|
|
|
3,096
|
|
|
9,133
|
|
|
12,229
|
|
|
25,184
|
|
|
1,542,289
|
|
|
1,567,473
|
|
||||||||
|
Real estate - residential mortgage
|
15,106
|
|
|
5,663
|
|
|
5,258
|
|
|
16,385
|
|
|
21,643
|
|
|
42,412
|
|
|
1,845,495
|
|
|
1,887,907
|
|
||||||||
|
Construction - commercial residential
|
400
|
|
|
18
|
|
|
60
|
|
|
12,164
|
|
|
12,224
|
|
|
12,642
|
|
|
143,485
|
|
|
156,127
|
|
||||||||
|
Construction - commercial
|
366
|
|
|
—
|
|
|
—
|
|
|
100
|
|
|
100
|
|
|
466
|
|
|
750,932
|
|
|
751,398
|
|
||||||||
|
Construction - other
|
382
|
|
|
—
|
|
|
—
|
|
|
1,091
|
|
|
1,091
|
|
|
1,473
|
|
|
64,110
|
|
|
65,583
|
|
||||||||
|
Total real estate - construction
|
1,148
|
|
|
18
|
|
|
60
|
|
|
13,355
|
|
|
13,415
|
|
|
14,581
|
|
|
958,527
|
|
|
973,108
|
|
||||||||
|
Consumer - direct
|
118
|
|
|
40
|
|
|
63
|
|
|
—
|
|
|
63
|
|
|
221
|
|
|
55,490
|
|
|
55,711
|
|
||||||||
|
Consumer - indirect
|
2,393
|
|
|
441
|
|
|
180
|
|
|
—
|
|
|
180
|
|
|
3,014
|
|
|
243,723
|
|
|
246,737
|
|
||||||||
|
Total consumer
|
2,511
|
|
|
481
|
|
|
243
|
|
|
—
|
|
|
243
|
|
|
3,235
|
|
|
299,213
|
|
|
302,448
|
|
||||||||
|
Leasing, other and overdrafts
|
764
|
|
|
120
|
|
|
80
|
|
|
—
|
|
|
80
|
|
|
964
|
|
|
256,784
|
|
|
257,748
|
|
||||||||
|
Total
|
$
|
49,493
|
|
|
$
|
12,754
|
|
|
$
|
13,124
|
|
|
$
|
123,345
|
|
|
$
|
136,469
|
|
|
$
|
198,716
|
|
|
$
|
15,288,183
|
|
|
$
|
15,486,899
|
|
|
|
December 31, 2016
|
||||||||||||||||||||||||||||||
|
|
30-59
Days Past
Due
|
|
60-89
Days Past
Due
|
|
≥ 90 Days
Past Due
and
Accruing
|
|
Non-
accrual
|
|
Total ≥ 90
Days
|
|
Total Past
Due
|
|
Current
|
|
Total
|
||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||||||||||
|
Real estate - commercial mortgage
|
$
|
6,254
|
|
|
$
|
1,622
|
|
|
$
|
383
|
|
|
$
|
38,936
|
|
|
$
|
39,319
|
|
|
$
|
47,195
|
|
|
$
|
5,971,387
|
|
|
$
|
6,018,582
|
|
|
Commercial - secured
|
6,660
|
|
|
2,616
|
|
|
959
|
|
|
41,589
|
|
|
42,548
|
|
|
51,824
|
|
|
3,881,728
|
|
|
3,933,552
|
|
||||||||
|
Commercial - unsecured
|
898
|
|
|
35
|
|
|
152
|
|
|
760
|
|
|
912
|
|
|
1,845
|
|
|
152,089
|
|
|
153,934
|
|
||||||||
|
Total commercial - industrial, financial and agricultural
|
7,558
|
|
|
2,651
|
|
|
1,111
|
|
|
42,349
|
|
|
43,460
|
|
|
53,669
|
|
|
4,033,817
|
|
|
4,087,486
|
|
||||||||
|
Real estate - home equity
|
6,596
|
|
|
2,678
|
|
|
2,543
|
|
|
10,611
|
|
|
13,154
|
|
|
22,428
|
|
|
1,602,687
|
|
|
1,625,115
|
|
||||||||
|
Real estate - residential mortgage
|
15,600
|
|
|
4,744
|
|
|
5,224
|
|
|
18,431
|
|
|
23,655
|
|
|
43,999
|
|
|
1,557,995
|
|
|
1,601,994
|
|
||||||||
|
Construction - commercial residential
|
233
|
|
|
51
|
|
|
36
|
|
|
8,275
|
|
|
8,311
|
|
|
8,595
|
|
|
133,594
|
|
|
142,189
|
|
||||||||
|
Construction - commercial
|
743
|
|
|
—
|
|
|
—
|
|
|
435
|
|
|
435
|
|
|
1,178
|
|
|
643,312
|
|
|
644,490
|
|
||||||||
|
Construction - other
|
—
|
|
|
—
|
|
|
—
|
|
|
1,096
|
|
|
1,096
|
|
|
1,096
|
|
|
55,874
|
|
|
56,970
|
|
||||||||
|
Total real estate - construction
|
976
|
|
|
51
|
|
|
36
|
|
|
9,806
|
|
|
9,842
|
|
|
10,869
|
|
|
832,780
|
|
|
843,649
|
|
||||||||
|
Consumer - direct
|
1,211
|
|
|
541
|
|
|
1,563
|
|
|
—
|
|
|
1,563
|
|
|
3,315
|
|
|
93,572
|
|
|
96,887
|
|
||||||||
|
Consumer - indirect
|
3,200
|
|
|
399
|
|
|
328
|
|
|
—
|
|
|
328
|
|
|
3,927
|
|
|
190,656
|
|
|
194,583
|
|
||||||||
|
Total consumer
|
4,411
|
|
|
940
|
|
|
1,891
|
|
|
—
|
|
|
1,891
|
|
|
7,242
|
|
|
284,228
|
|
|
291,470
|
|
||||||||
|
Leasing, other and overdrafts
|
543
|
|
|
525
|
|
|
317
|
|
|
—
|
|
|
317
|
|
|
1,385
|
|
|
229,591
|
|
|
230,976
|
|
||||||||
|
Total
|
$
|
41,938
|
|
|
$
|
13,211
|
|
|
$
|
11,505
|
|
|
$
|
120,133
|
|
|
$
|
131,638
|
|
|
$
|
186,787
|
|
|
$
|
14,512,485
|
|
|
$
|
14,699,272
|
|
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
|
(in thousands)
|
||||||
|
Real-estate - residential mortgage
|
$
|
26,193
|
|
|
$
|
27,617
|
|
|
Real-estate - commercial mortgage
|
14,439
|
|
|
15,957
|
|
||
|
Real estate - home equity
|
14,789
|
|
|
8,594
|
|
||
|
Commercial
|
7,512
|
|
|
6,627
|
|
||
|
Construction
|
169
|
|
|
726
|
|
||
|
Consumer
|
33
|
|
|
39
|
|
||
|
Total accruing TDRs
|
63,135
|
|
|
59,560
|
|
||
|
Non-accrual TDRs
(1)
|
28,742
|
|
|
27,850
|
|
||
|
Total TDRs
|
$
|
91,877
|
|
|
$
|
87,410
|
|
|
(1)
|
Included in non-accrual loans in the preceding table detailing non-performing assets.
|
|
|
|
Three months ended September 30
|
|
Nine months ended September 30
|
||||||||||||||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|||||||||||||||||||||
|
Number of Loans
|
|
Post-Modification Recorded Investment
|
|
Number of Loans
|
|
Post-Modification Recorded Investment
|
|
Number of Loans
|
|
Post-Modification Recorded Investment
|
|
Number of Loans
|
|
Post-Modification Recorded Investment
|
||||||||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||||||||||||
|
Real estate – residential mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Extend maturity with rate concession
|
2
|
|
|
$
|
468
|
|
|
—
|
|
|
$
|
—
|
|
|
2
|
|
|
$
|
468
|
|
|
—
|
|
|
$
|
—
|
|
|
|
Extend maturity without rate concession
|
2
|
|
|
151
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
488
|
|
|
2
|
|
|
$
|
315
|
|
|||
|
|
Bankruptcy
|
—
|
|
|
—
|
|
|
2
|
|
|
350
|
|
|
2
|
|
|
335
|
|
|
3
|
|
|
723
|
|
||||
|
Real estate - commercial mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Extend maturity without rate concession
|
2
|
|
|
1,247
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
2,228
|
|
|
—
|
|
|
$
|
—
|
|
|||
|
|
Bankruptcy
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
12
|
|
|
—
|
|
|
$
|
—
|
|
|||
|
Real estate - home equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Extend maturity without rate concession
|
14
|
|
|
1,315
|
|
|
24
|
|
|
1,063
|
|
|
47
|
|
|
3,874
|
|
|
63
|
|
|
$
|
3,058
|
|
|||
|
|
Bankruptcy
|
6
|
|
|
127
|
|
|
11
|
|
|
563
|
|
|
23
|
|
|
1,643
|
|
|
33
|
|
|
$
|
2,279
|
|
|||
|
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Extend maturity without rate concession
|
1
|
|
|
160
|
|
|
4
|
|
|
1,826
|
|
|
9
|
|
|
5,853
|
|
|
10
|
|
|
3,802
|
|
||||
|
|
Bankruptcy
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
490
|
|
|
—
|
|
|
—
|
|
||||
|
Commercial – unsecured:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Extend maturity without rate concession
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
33
|
|
|
2
|
|
|
103
|
|
||||
|
Construction - commercial residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Extend maturity without rate concession
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
1,204
|
|
|
—
|
|
|
—
|
|
||||
|
Consumer - direct:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Bankruptcy
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
2
|
|
||||
|
Consumer - indirect:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Bankruptcy
|
—
|
|
|
—
|
|
|
1
|
|
|
21
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
21
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total
|
27
|
|
|
$
|
3,468
|
|
|
42
|
|
|
$
|
3,823
|
|
|
97
|
|
|
$
|
16,628
|
|
|
115
|
|
|
$
|
10,303
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
2017
|
|
2016
|
||||||||||
|
|
Number of Loans
|
|
Recorded Investment
|
|
Number of Loans
|
|
Recorded Investment
|
||||||
|
|
(dollars in thousands)
|
||||||||||||
|
Real estate - residential mortgage
|
5
|
|
|
$
|
1,321
|
|
|
7
|
|
|
$
|
1,395
|
|
|
Real estate - commercial mortgage
|
3
|
|
|
653
|
|
|
2
|
|
|
129
|
|
||
|
Real estate - home equity
|
27
|
|
|
1,598
|
|
|
29
|
|
|
1,902
|
|
||
|
Commercial
|
2
|
|
|
264
|
|
|
6
|
|
|
2,593
|
|
||
|
Commercial - unsecured
|
—
|
|
|
—
|
|
|
1
|
|
|
26
|
|
||
|
Construction - commercial residential
|
1
|
|
|
1,198
|
|
|
—
|
|
|
—
|
|
||
|
Construction - other
|
1
|
|
|
411
|
|
|
—
|
|
|
—
|
|
||
|
Total
|
39
|
|
|
$
|
5,445
|
|
|
45
|
|
|
$
|
6,045
|
|
|
|
Three months ended September 30
|
|
Nine months ended September 30
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Amortized cost:
|
|
|
|
|
|
|
|
||||||||
|
Balance at beginning of period
|
$
|
38,180
|
|
|
$
|
39,874
|
|
|
$
|
38,822
|
|
|
$
|
40,944
|
|
|
Originations of mortgage servicing rights
|
1,333
|
|
|
1,499
|
|
|
3,719
|
|
|
3,927
|
|
||||
|
Amortization
|
(1,639
|
)
|
|
(2,064
|
)
|
|
(4,667
|
)
|
|
(5,562
|
)
|
||||
|
Balance at end of period
|
$
|
37,874
|
|
|
$
|
39,309
|
|
|
$
|
37,874
|
|
|
$
|
39,309
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Valuation allowance:
|
|
|
|
|
|
|
|
||||||||
|
Balance at beginning of period
|
$
|
—
|
|
|
$
|
(1,721
|
)
|
|
$
|
(1,291
|
)
|
|
$
|
—
|
|
|
(Additions) reductions to valuation allowance
|
—
|
|
|
(1,280
|
)
|
|
1,291
|
|
|
(3,001
|
)
|
||||
|
Balance at end of period
|
$
|
—
|
|
|
$
|
(3,001
|
)
|
|
$
|
—
|
|
|
$
|
(3,001
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net MSRs at end of period
|
$
|
37,874
|
|
|
$
|
36,308
|
|
|
$
|
37,874
|
|
|
$
|
36,308
|
|
|
|
Three months ended September 30
|
|
Nine months ended September 30
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Stock-based compensation expense
|
$
|
1,570
|
|
|
$
|
1,552
|
|
|
$
|
3,339
|
|
|
$
|
4,808
|
|
|
Tax benefit
|
(628
|
)
|
|
(536
|
)
|
|
(3,312
|
)
|
|
(1,611
|
)
|
||||
|
Stock-based compensation expense, net of tax benefit
|
$
|
942
|
|
|
$
|
1,016
|
|
|
$
|
27
|
|
|
$
|
3,197
|
|
|
|
Three months ended September 30
|
|
Nine months ended September 30
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Service cost
(1)
|
$
|
—
|
|
|
$
|
172
|
|
|
$
|
—
|
|
|
$
|
516
|
|
|
Interest cost
|
830
|
|
|
880
|
|
|
2,490
|
|
|
2,640
|
|
||||
|
Expected return on plan assets
|
(451
|
)
|
|
(580
|
)
|
|
(1,353
|
)
|
|
(1,739
|
)
|
||||
|
Net amortization and deferral
|
663
|
|
|
605
|
|
|
1,989
|
|
|
1,815
|
|
||||
|
Net periodic benefit cost
|
$
|
1,042
|
|
|
$
|
1,077
|
|
|
$
|
3,126
|
|
|
$
|
3,232
|
|
|
(1)
|
The Pension Plan was curtailed effective January 1, 2008. Service cost was related to administrative costs associated with the plan and was not due to the accrual of additional participant benefits.
|
|
|
Three months ended September 30
|
|
Nine months ended September 30
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Interest cost
|
$
|
17
|
|
|
$
|
21
|
|
|
$
|
51
|
|
|
$
|
64
|
|
|
Expected return on plan assets
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
||||
|
Net accretion and deferral
|
(141
|
)
|
|
(138
|
)
|
|
(423
|
)
|
|
(413
|
)
|
||||
|
Net periodic benefit
|
$
|
(124
|
)
|
|
$
|
(117
|
)
|
|
$
|
(372
|
)
|
|
$
|
(350
|
)
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
|
Notional
Amount |
|
Asset
(Liability) Fair Value |
|
Notional
Amount |
|
Asset
(Liability) Fair Value |
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Interest Rate Locks with Customers
|
|
|
|
|
|
|
|
||||||||
|
Positive fair values
|
$
|
141,250
|
|
|
$
|
1,283
|
|
|
$
|
87,119
|
|
|
$
|
863
|
|
|
Negative fair values
|
5,530
|
|
|
(16
|
)
|
|
18,239
|
|
|
(227
|
)
|
||||
|
Net interest rate locks with customers
|
|
|
1,267
|
|
|
|
|
636
|
|
||||||
|
Forward Commitments
|
|
|
|
|
|
|
|
||||||||
|
Positive fair values
|
27,562
|
|
|
48
|
|
|
70,031
|
|
|
2,223
|
|
||||
|
Negative fair values
|
77,000
|
|
|
(207
|
)
|
|
19,964
|
|
|
(112
|
)
|
||||
|
Net forward commitments
|
|
|
(159
|
)
|
|
|
|
2,111
|
|
||||||
|
Interest Rate Swaps with Customers
|
|
|
|
|
|
|
|
||||||||
|
Positive fair values
|
1,329,394
|
|
|
34,028
|
|
|
876,744
|
|
|
24,397
|
|
||||
|
Negative fair values
|
578,120
|
|
|
(13,682
|
)
|
|
583,060
|
|
|
(16,998
|
)
|
||||
|
Net interest rate swaps with customers
|
|
|
20,346
|
|
|
|
|
7,399
|
|
||||||
|
Interest Rate Swaps with Dealer Counterparties
|
|
|
|
|
|
|
|
||||||||
|
Positive fair values
|
578,120
|
|
|
13,682
|
|
|
583,060
|
|
|
16,998
|
|
||||
|
Negative fair values
(1)
|
1,329,394
|
|
|
(27,663
|
)
|
|
876,744
|
|
|
(24,397
|
)
|
||||
|
Net interest rate swaps with dealer counterparties
|
|
|
(13,981
|
)
|
|
|
|
(7,399
|
)
|
||||||
|
Foreign Exchange Contracts with Customers
|
|
|
|
|
|
|
|
||||||||
|
Positive fair values
|
5,912
|
|
|
332
|
|
|
11,674
|
|
|
504
|
|
||||
|
Negative fair values
|
5,473
|
|
|
(226
|
)
|
|
4,659
|
|
|
(221
|
)
|
||||
|
Net foreign exchange contracts with customers
|
|
|
106
|
|
|
|
|
283
|
|
||||||
|
Foreign Exchange Contracts with Correspondent Banks
|
|
|
|
|
|
|
|
||||||||
|
Positive fair values
|
8,978
|
|
|
293
|
|
|
7,040
|
|
|
241
|
|
||||
|
Negative fair values
|
4,420
|
|
|
(280
|
)
|
|
12,869
|
|
|
(447
|
)
|
||||
|
Net foreign exchange contracts with correspondent banks
|
|
|
13
|
|
|
|
|
(206
|
)
|
||||||
|
Net derivative fair value asset
|
|
|
$
|
7,592
|
|
|
|
|
$
|
2,824
|
|
||||
|
|
Three months ended September 30
|
|
Nine months ended September 30
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Interest rate locks with customers
|
$
|
(59
|
)
|
|
$
|
178
|
|
|
$
|
631
|
|
|
$
|
1,922
|
|
|
Forward commitments
|
(48
|
)
|
|
970
|
|
|
(2,270
|
)
|
|
(1,042
|
)
|
||||
|
Interest rate swaps with customers
|
(47
|
)
|
|
(1,948
|
)
|
|
12,947
|
|
|
48,052
|
|
||||
|
Interest rate swaps with dealer counterparties
|
1,248
|
|
|
1,948
|
|
|
(6,582
|
)
|
|
(48,052
|
)
|
||||
|
Foreign exchange contracts with customers
|
140
|
|
|
47
|
|
|
(177
|
)
|
|
502
|
|
||||
|
Foreign exchange contracts with correspondent banks
|
(111
|
)
|
|
(266
|
)
|
|
219
|
|
|
(613
|
)
|
||||
|
Net fair value gains on derivative financial instruments
|
$
|
1,123
|
|
|
$
|
929
|
|
|
$
|
4,768
|
|
|
$
|
769
|
|
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
|
(in thousands)
|
||||||
|
Cost
|
$
|
22,615
|
|
|
$
|
28,708
|
|
|
Fair value
|
23,049
|
|
|
28,697
|
|
||
|
|
Gross Amounts
|
|
Gross Amounts Not Offset
|
|
|
||||||||||
|
|
Recognized
|
|
on the Consolidated
|
|
|
||||||||||
|
|
on the
|
|
Balance Sheets
|
|
|
||||||||||
|
|
Consolidated
|
|
Financial
|
|
Cash
|
|
Net
|
||||||||
|
|
Balance Sheets
|
|
Instruments
(1)
|
|
Collateral
(2)
|
|
Amount
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
September 30, 2017
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap derivative assets
|
$
|
47,710
|
|
|
$
|
(14,163
|
)
|
|
$
|
—
|
|
|
$
|
33,547
|
|
|
Foreign exchange derivative assets with correspondent banks
|
293
|
|
|
(280
|
)
|
|
—
|
|
|
13
|
|
||||
|
Total
|
$
|
48,003
|
|
|
$
|
(14,443
|
)
|
|
$
|
—
|
|
|
$
|
33,560
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap derivative liabilities
|
$
|
41,345
|
|
|
$
|
(14,163
|
)
|
|
$
|
(15,520
|
)
|
|
$
|
11,662
|
|
|
Foreign exchange derivative liabilities with correspondent banks
|
280
|
|
|
(280
|
)
|
|
—
|
|
|
—
|
|
||||
|
Total
|
$
|
41,625
|
|
|
$
|
(14,443
|
)
|
|
$
|
(15,520
|
)
|
|
$
|
11,662
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap derivative assets
|
$
|
41,395
|
|
|
$
|
(15,117
|
)
|
|
$
|
—
|
|
|
$
|
26,278
|
|
|
Foreign exchange derivative assets with correspondent banks
|
241
|
|
|
(241
|
)
|
|
—
|
|
|
—
|
|
||||
|
Total
|
$
|
41,636
|
|
|
$
|
(15,358
|
)
|
|
$
|
—
|
|
|
$
|
26,278
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap derivative liabilities
|
$
|
41,395
|
|
|
$
|
(15,117
|
)
|
|
$
|
(4,010
|
)
|
|
$
|
22,268
|
|
|
Foreign exchange derivative liabilities with correspondent banks
|
447
|
|
|
(241
|
)
|
|
(206
|
)
|
|
—
|
|
||||
|
Total
|
$
|
41,842
|
|
|
$
|
(15,358
|
)
|
|
$
|
(4,216
|
)
|
|
$
|
22,268
|
|
|
(1)
|
For derivative assets, amounts represent any derivative liability fair values that could be offset in the event of counterparty or customer default. For derivative liabilities, amounts represent any derivative asset fair values that could be offset in the event of counterparty or customer default.
|
|
(2)
|
Amounts represent collateral received from the counterparty or (posted by the Corporation).
|
|
|
September 30,
2017 |
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Commitments to extend credit
|
$
|
6,418,318
|
|
|
$
|
6,075,567
|
|
|
Standby letters of credit
|
331,096
|
|
|
356,359
|
|
||
|
Commercial letters of credit
|
41,819
|
|
|
38,901
|
|
||
|
•
|
Level 1 – Inputs that represent quoted prices for identical instruments in active markets.
|
|
•
|
Level 2 – Inputs that represent quoted prices for similar instruments in active markets, or quoted prices for identical instruments in non-active markets. Also includes valuation techniques whose inputs are derived principally from observable market data other than quoted prices, such as interest rates or other market-corroborated means.
|
|
•
|
Level 3 – Inputs that are largely unobservable, as little or no market data exists for the instrument being valued.
|
|
|
September 30, 2017
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Mortgage loans held for sale
|
$
|
—
|
|
|
$
|
23,049
|
|
|
$
|
—
|
|
|
$
|
23,049
|
|
|
Available for sale investment securities:
|
|
|
|
|
|
|
|
||||||||
|
Equity securities
|
13,059
|
|
|
—
|
|
|
—
|
|
|
13,059
|
|
||||
|
U.S. Government sponsored agency securities
|
—
|
|
|
6,015
|
|
|
—
|
|
|
6,015
|
|
||||
|
State and municipal securities
|
—
|
|
|
413,913
|
|
|
—
|
|
|
413,913
|
|
||||
|
Corporate debt securities
|
—
|
|
|
89,755
|
|
|
3,222
|
|
|
92,977
|
|
||||
|
Collateralized mortgage obligations
|
—
|
|
|
593,678
|
|
|
—
|
|
|
593,678
|
|
||||
|
Residential mortgage-backed securities
|
—
|
|
|
1,182,086
|
|
|
—
|
|
|
1,182,086
|
|
||||
|
Commercial mortgage-backed securities
|
—
|
|
|
161,632
|
|
|
—
|
|
|
161,632
|
|
||||
|
Auction rate securities
|
—
|
|
|
—
|
|
|
98,156
|
|
|
98,156
|
|
||||
|
Total available for sale investment securities
|
13,059
|
|
|
2,447,079
|
|
|
101,378
|
|
|
2,561,516
|
|
||||
|
Other assets
|
18,742
|
|
|
49,041
|
|
|
—
|
|
|
67,783
|
|
||||
|
Total assets
|
$
|
31,801
|
|
|
$
|
2,519,169
|
|
|
$
|
101,378
|
|
|
$
|
2,652,348
|
|
|
Other liabilities
|
$
|
18,607
|
|
|
$
|
41,569
|
|
|
$
|
—
|
|
|
$
|
60,176
|
|
|
|
December 31, 2016
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Mortgage loans held for sale
|
$
|
—
|
|
|
$
|
28,697
|
|
|
$
|
—
|
|
|
$
|
28,697
|
|
|
Available for sale investment securities:
|
|
|
|
|
|
|
|
||||||||
|
Equity securities
|
24,526
|
|
|
—
|
|
|
—
|
|
|
24,526
|
|
||||
|
U.S. Government sponsored agency securities
|
—
|
|
|
134
|
|
|
—
|
|
|
134
|
|
||||
|
State and municipal securities
|
—
|
|
|
391,641
|
|
|
—
|
|
|
391,641
|
|
||||
|
Corporate debt securities
|
—
|
|
|
106,537
|
|
|
2,872
|
|
|
109,409
|
|
||||
|
Collateralized mortgage obligations
|
—
|
|
|
593,860
|
|
|
—
|
|
|
593,860
|
|
||||
|
Residential mortgage-backed securities
|
—
|
|
|
1,317,838
|
|
|
—
|
|
|
1,317,838
|
|
||||
|
Commercial mortgage-backed securities
|
—
|
|
|
24,563
|
|
|
—
|
|
|
24,563
|
|
||||
|
Auction rate securities
|
—
|
|
|
—
|
|
|
97,256
|
|
|
97,256
|
|
||||
|
Total available for sale investment securities
|
24,526
|
|
|
2,434,573
|
|
|
100,128
|
|
|
2,559,227
|
|
||||
|
Other assets
|
17,111
|
|
|
44,481
|
|
|
—
|
|
|
61,592
|
|
||||
|
Total assets
|
$
|
41,637
|
|
|
$
|
2,507,751
|
|
|
$
|
100,128
|
|
|
$
|
2,649,516
|
|
|
Other liabilities
|
$
|
17,032
|
|
|
$
|
41,734
|
|
|
$
|
—
|
|
|
$
|
58,766
|
|
|
•
|
Mortgage loans held for sale
– This category consists of mortgage loans held for sale that the Corporation has elected to measure at fair value. Fair values as of
September 30, 2017
and
December 31, 2016
were measured based on the price that secondary market investors were offering for loans with similar characteristics. See Note 9, "Derivative Financial Instruments" for details related to the Corporation’s election to measure assets and liabilities at fair value.
|
|
•
|
Available for sale investment securities
– Included in this asset category are both equity and debt securities. Level 2 available for sale debt securities are valued by a third-party pricing service commonly used in the banking industry. The pricing service uses pricing models that vary based on asset class and incorporate available market information, including quoted prices of investment securities with similar characteristics. Because many fixed income securities do not trade on a daily basis, pricing models use available information, as applicable, through processes such as benchmark yield curves, benchmarking of like securities, sector groupings, and matrix pricing.
|
|
•
|
Equity securities
– Equity securities consist of common stocks of financial institutions (
$12.1 million
at
September 30, 2017
and
$23.5 million
at
December 31, 2016
) and other equity investments (
$1.0 million
at
September 30, 2017
and
December 31, 2016
). These Level 1 investments are measured at fair value based on quoted prices for identical securities in active markets.
|
|
•
|
U.S. Government sponsored agency securities/State and municipal securities/Collateralized mortgage obligations/Residential mortgage-backed securities/Commercial mortgage-backed securities
– These debt securities are classified as Level 2 investments. Fair values are determined by a third-party pricing service, as detailed above.
|
|
•
|
Corporate debt securities
– This category consists of subordinated debt issued by financial institutions (
$50.3 million
at
September 30, 2017
and
$65.2 million
at
December 31, 2016
), single-issuer trust preferred securities issued by financial institutions (
$38.3 million
at
September 30, 2017
and
$39.8 million
at
December 31, 2016
), pooled trust preferred securities issued by financial institutions (
$422,000
at both
September 30, 2017
and
December 31, 2016
) and other corporate debt issued by non-financial institutions (
$4.0 million
at both
September 30, 2017
and
December 31, 2016
).
|
|
•
|
Auction rate securities
– Due to their illiquidity, ARCs are classified as Level 3 investments and are valued through the use of an expected cash flows model prepared by a third-party valuation expert. The assumptions used in preparing the expected cash flows model include estimates for coupon rates, time to maturity and market rates of return. The most significant unobservable input to the expected cash flows model is an assumed return to market liquidity sometime in the next
five
years. If the assumed return to market liquidity was lengthened beyond the next
five
years, this would result in a decrease in the fair value of these ARCs. The Corporation believes that the trusts underlying the ARCs will self-liquidate as student loans are repaid. Level 3 fair values
are tested by management through the performance of a trend analysis of the market price and discount rate.
|
|
•
|
Level 1 assets include mutual funds that are held in trust for employee deferred compensation plans (
$18.1 million
at
September 30, 2017
and
$16.4 million
at
December 31, 2016
) and the fair value of foreign currency exchange contracts (
$625,000
at
September 30, 2017
and
$745,000
at
December 31, 2016
). The mutual funds and foreign exchange prices used to measure these items at fair value are based on quoted prices for identical instruments in active markets.
|
|
•
|
Level 2 assets include the fair value of mortgage banking derivatives in the form of interest rate locks and forward commitments with secondary market investors (
$1.3 million
at
September 30, 2017
and
$3.1 million
at
December 31, 2016
) and the fair value of interest rate swaps (
$47.7 million
at
September 30, 2017
and
$41.4 million
at
December 31, 2016
). The fair values of the Corporation’s interest rate locks, forward commitments and interest rate swaps represent the amounts that would be required to settle the derivative financial instruments at the balance sheet date. See Note 9, "Derivative Financial Instruments," for additional information.
|
|
•
|
Level 1 liabilities include employee deferred compensation liabilities which represent amounts due to employees under deferred compensation plans (
$18.1 million
at
September 30, 2017
and
$16.4 million
at
December 31, 2016
) and the fair value of foreign currency exchange contracts (
$506,000
at
September 30, 2017
and
$668,000
at
December 31, 2016
). The fair value of these liabilities are determined in the same manner as the related assets, as described under the heading "Other assets" above.
|
|
•
|
Level 2 liabilities include the fair value of mortgage banking derivatives in the form of interest rate locks and forward commitments with secondary market investors (
$223,000
at
September 30, 2017
and
$339,000
at
December 31, 2016
) and the fair value of interest rate swaps (
$41.3 million
at
September 30, 2017
and
$41.4 million
at
December 31, 2016
). The fair values of these liabilities are determined in the same manner as the related assets, as described under the heading "Other assets" above.
|
|
|
Three months ended September 30, 2017
|
||||||||||
|
|
Pooled Trust
Preferred Securities |
|
Single-issuer
Trust Preferred Securities |
|
ARCs
|
||||||
|
|
(in thousands)
|
||||||||||
|
Balance at June 30, 2017
|
$
|
422
|
|
|
$
|
2,775
|
|
|
$
|
97,923
|
|
|
Unrealized adjustment to fair value
(1)
|
—
|
|
|
(28
|
)
|
|
233
|
|
|||
|
Discount accretion
(2)
|
—
|
|
|
3
|
|
|
—
|
|
|||
|
Balance at September 30, 2017
|
$
|
422
|
|
|
$
|
2,750
|
|
|
$
|
98,156
|
|
|
|
|
|
|
|
|
||||||
|
|
Three months ended September 30, 2016
|
||||||||||
|
Balance at June 30, 2016
|
$
|
706
|
|
|
$
|
2,425
|
|
|
$
|
97,886
|
|
|
Unrealized adjustment to fair value
(1)
|
—
|
|
|
7
|
|
|
(318
|
)
|
|||
|
Discount accretion
(2)
|
—
|
|
|
3
|
|
|
158
|
|
|||
|
Balance at September 30, 2016
|
$
|
706
|
|
|
$
|
2,435
|
|
|
$
|
97,726
|
|
|
|
|
|
|
|
|
||||||
|
|
Nine months ended September 30, 2017
|
||||||||||
|
|
Pooled Trust
Preferred Securities |
|
Single-issuer
Trust Preferred Securities |
|
ARCs
|
||||||
|
|
(in thousands)
|
||||||||||
|
Balance at December 31, 2016
|
$
|
422
|
|
|
$
|
2,450
|
|
|
$
|
97,256
|
|
|
Unrealized adjustment to fair value
(1)
|
—
|
|
|
291
|
|
|
705
|
|
|||
|
Discount accretion
(2)
|
—
|
|
|
9
|
|
|
195
|
|
|||
|
Balance at September 30, 2017
|
$
|
422
|
|
|
$
|
2,750
|
|
|
$
|
98,156
|
|
|
|
|
|
|
|
|
||||||
|
|
Nine months ended September 30, 2016
|
||||||||||
|
Balance at December 31, 2015
|
$
|
706
|
|
|
$
|
2,630
|
|
|
$
|
98,059
|
|
|
Unrealized adjustment to fair value
(1)
|
—
|
|
|
(204
|
)
|
|
(668
|
)
|
|||
|
Discount accretion
(2)
|
—
|
|
|
9
|
|
|
335
|
|
|||
|
Balance at September 30, 2016
|
$
|
706
|
|
|
$
|
2,435
|
|
|
$
|
97,726
|
|
|
|
|
|
|
|
|
||||||
|
(1)
|
Pooled trust preferred securities, single-issuer trust preferred securities and ARCs are classified as available for sale investment securities; as such, the unrealized adjustment to fair value was recorded as an unrealized holding gain (loss) and included as a component of "available for sale investment securities" on the consolidated balance sheets.
|
|
(2)
|
Included as a component of "net interest income" on the consolidated statements of income.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Net loans
|
$
|
140,779
|
|
|
$
|
132,576
|
|
|
OREO
|
10,542
|
|
|
12,815
|
|
||
|
MSRs
|
37,874
|
|
|
37,532
|
|
||
|
Total assets
|
$
|
189,195
|
|
|
$
|
182,923
|
|
|
•
|
Net loans
– This category consists of loans that were measured for impairment under FASB ASC Section 310-10-35 and have been classified as Level 3 assets. The amount shown is the balance of impaired loans, net of the related allowance for loan losses. See Note 5, "Loans and Allowance for Credit Losses," for additional details.
|
|
•
|
OREO
– This category includes OREO (
$10.5 million
at
September 30, 2017
and
$12.8 million
at
December 31, 2016
) classified as Level 3 assets. Fair values for OREO were based on estimated selling prices less estimated selling costs for similar assets in active markets.
|
|
•
|
MSRs
– This category includes MSRs (
$37.9 million
at
September 30, 2017
and
$37.5 million
at
December 31, 2016
), classified as Level 3 assets. MSRs are initially recorded at fair value upon the sale of residential mortgage loans to secondary market investors. MSRs are amortized as a reduction to servicing income over the estimated lives of the underlying loans. MSRs are stratified and evaluated for impairment by comparing each stratum's carrying amount to its estimated fair value. Fair values are determined at the end of each quarter through a discounted cash flows valuation performed by a third-party valuation expert. Significant inputs to the valuation included expected net servicing income, the discount rate and the expected life of the underlying loans. Expected life is based on the contractual terms of the loans, as adjusted for prepayment projections. The weighted average annual constant prepayment rate and the weighted average discount rate used in the
September 30, 2017
valuation were
12.4%
and
9.5%
, respectively. Management tests the reasonableness of the significant inputs to the third-party valuation in comparison to market data.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
|
Book Value
|
|
Estimated
Fair Value |
|
Book Value
|
|
Estimated
Fair Value |
||||||||
|
|
(in thousands)
|
||||||||||||||
|
FINANCIAL ASSETS
|
|
|
|
|
|
|
|
||||||||
|
Cash and due from banks
|
$
|
99,803
|
|
|
$
|
99,803
|
|
|
$
|
118,763
|
|
|
$
|
118,763
|
|
|
Interest-bearing deposits with other banks
|
582,845
|
|
|
582,845
|
|
|
233,763
|
|
|
233,763
|
|
||||
|
Federal Reserve Bank and Federal Home Loan Bank stock
|
62,951
|
|
|
62,951
|
|
|
57,489
|
|
|
57,489
|
|
||||
|
Loans held for sale
(1)
|
23,049
|
|
|
23,049
|
|
|
28,697
|
|
|
28,697
|
|
||||
|
Available for sale investment securities
(1)
|
2,561,516
|
|
|
2,561,516
|
|
|
2,559,227
|
|
|
2,559,227
|
|
||||
|
Net Loans
(1)
|
15,314,654
|
|
|
15,086,654
|
|
|
14,530,593
|
|
|
14,387,454
|
|
||||
|
Accrued interest receivable
|
50,082
|
|
|
50,082
|
|
|
46,294
|
|
|
46,294
|
|
||||
|
Other financial assets
(1)
|
219,434
|
|
|
219,434
|
|
|
206,132
|
|
|
206,132
|
|
||||
|
FINANCIAL LIABILITIES
|
|
|
|
|
|
|
|
|
|||||||
|
Demand and savings deposits
|
$
|
13,274,319
|
|
|
$
|
13,274,319
|
|
|
$
|
12,259,622
|
|
|
$
|
12,259,622
|
|
|
Brokered Deposits
|
109,936
|
|
|
109,936
|
|
|
—
|
|
|
—
|
|
||||
|
Time deposits
|
2,757,525
|
|
|
2,759,913
|
|
|
2,753,242
|
|
|
2,769,757
|
|
||||
|
Short-term borrowings
|
298,751
|
|
|
298,751
|
|
|
541,317
|
|
|
541,317
|
|
||||
|
Accrued interest payable
|
10,568
|
|
|
10,568
|
|
|
9,632
|
|
|
9,632
|
|
||||
|
Other financial liabilities
(1)
|
234,160
|
|
|
234,160
|
|
|
216,080
|
|
|
216,080
|
|
||||
|
Federal Home Loan Bank advances and other long-term debt
|
1,038,159
|
|
|
1,035,053
|
|
|
929,403
|
|
|
928,167
|
|
||||
|
(1)
|
These financial instruments, or certain financial instruments in these categories, are measured at fair value on the Corporation’s consolidated balance sheets. Descriptions of the fair value determinations for these financial instruments are disclosed above.
|
|
Assets
|
|
Liabilities
|
|
Cash and due from banks
|
|
Demand and savings deposits
|
|
Interest-bearing deposits with other banks
|
|
Short-term borrowings
|
|
Accrued interest receivable
|
|
Accrued interest payable
|
|
•
|
the impact of adverse conditions in the economy and capital markets on the performance of the Corporation’s loan portfolio and demand for the Corporation’s products and services;
|
|
•
|
increases in non-performing assets, which may require the Corporation to increase the allowance for credit losses, charge off loans and incur elevated collection and carrying costs related to such non-performing assets;
|
|
•
|
investment securities gains and losses, including other-than-temporary declines in the value of securities which may result in charges to earnings;
|
|
•
|
the effects of market interest rates, and the relative balances of interest rate-sensitive assets to interest rate-sensitive liabilities, on net interest margin and net interest income;
|
|
•
|
the effects of changes in interest rates on demand for the Corporation’s products and services;
|
|
•
|
the effects of changes in interest rates or disruptions in liquidity markets on the Corporation’s sources of funding;
|
|
•
|
the Corporation’s ability to manage liquidity, both at the holding company level and at its bank subsidiaries;
|
|
•
|
the impact of increased regulatory scrutiny of the banking industry;
|
|
•
|
the effects of the increasing amounts of time and expense associated with regulatory compliance and risk management;
|
|
•
|
the potential for negative consequences from regulatory violations, investigations and examinations, including potential supervisory actions and the assessment of fines and penalties;
|
|
•
|
the additional time, expense and investment required to comply with, and the restrictions on potential growth and investment activities resulting from, the existing enforcement orders applicable to the Corporation and its bank subsidiaries by federal and state bank regulatory agencies requiring improvement in compliance functions and other remedial actions, or any future enforcement orders;
|
|
•
|
the Corporation’s ability to manage the uncertainty associated with the delay in implementing many of the regulations mandated by the Dodd-Frank Act;
|
|
•
|
the effects of, and uncertainty surrounding, potential changes in legislation, regulation and government policy as a result of the recent change in federal administration;
|
|
•
|
the effects of actions by the federal government, including those of the Federal Reserve Board and other government agencies, that impact money supply and market interest rates;
|
|
•
|
the effects of negative publicity on the Corporation’s reputation;
|
|
•
|
the effects of adverse outcomes in litigation and governmental or administrative proceedings;
|
|
•
|
the potential to incur losses in connection with repurchase and indemnification payments related to sold loans;
|
|
•
|
the Corporation’s ability to successfully transform its business model;
|
|
•
|
the Corporation’s ability to achieve its growth plans;
|
|
•
|
the effects of competition on deposit rates and growth, loan rates and growth and net interest margin;
|
|
•
|
the Corporation’s ability to manage the level of non-interest expenses, including salaries and employee benefits expenses, operating risk losses and goodwill impairment;
|
|
•
|
the effects of changes in accounting policies, standards, and interpretations on the Corporation's consolidated balance sheets and consolidated statements of income;
|
|
•
|
the impact of operational risks, including the risk of human error, inadequate or failed internal processes and systems, computer and telecommunications systems failures, faulty or incomplete data and an inadequate risk management framework;
|
|
•
|
the impact of failures of third parties upon which the Corporation relies to perform in accordance with contractual arrangements;
|
|
•
|
the failure or circumvention of the Corporation’s system of internal controls;
|
|
•
|
the loss of, or failure to safeguard, confidential or proprietary information;
|
|
•
|
the Corporation’s failure to identify and to address cyber-security risks, including data breaches or cyberattacks;
|
|
•
|
the Corporation’s ability to keep pace with technological changes;
|
|
•
|
the Corporation’s ability to attract and retain talented personnel;
|
|
•
|
capital and liquidity strategies, including the Corporation’s ability to comply with applicable capital and liquidity requirements, and the Corporation’s ability to generate capital internally or raise capital on favorable terms;
|
|
•
|
the Corporation’s reliance on its subsidiaries for substantially all of its revenues and its ability to pay dividends or other distributions; and
|
|
•
|
the effects of any downgrade in the Corporation’s credit ratings on its borrowing costs or access to capital markets.
|
|
|
As of or for the
Three months ended September 30 |
|
As of or for the
Nine months ended September 30 |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income (in thousands)
|
$
|
48,905
|
|
|
$
|
41,468
|
|
|
$
|
137,752
|
|
|
$
|
119,475
|
|
|
Diluted net income per share
|
$
|
0.28
|
|
|
$
|
0.24
|
|
|
$
|
0.78
|
|
|
$
|
0.69
|
|
|
Return on average assets
|
0.98
|
%
|
|
0.89
|
%
|
|
0.95
|
%
|
|
0.87
|
%
|
||||
|
Return on average equity
|
8.76
|
%
|
|
7.78
|
%
|
|
8.45
|
%
|
|
7.64
|
%
|
||||
|
Return on average tangible equity
(1)
|
11.52
|
%
|
|
10.38
|
%
|
|
11.18
|
%
|
|
10.24
|
%
|
||||
|
Net interest margin
(2)
|
3.27
|
%
|
|
3.14
|
%
|
|
3.27
|
%
|
|
3.19
|
%
|
||||
|
Efficiency ratio
(1)
|
64.3
|
%
|
|
65.2
|
%
|
|
64.6
|
%
|
|
67.0
|
%
|
||||
|
Non-performing assets to total assets
|
0.73
|
%
|
|
0.80
|
%
|
|
0.73
|
%
|
|
0.80
|
%
|
||||
|
Annualized net charge-offs to average loans
|
0.14
|
%
|
|
0.11
|
%
|
|
0.12
|
%
|
|
0.14
|
%
|
||||
|
(1)
|
Ratio represents a financial measure derived by methods other than U.S. Generally Accepted Accounting Principles ("U.S. GAAP"). See reconciliation of this non-U.S. GAAP financial measure to the most comparable U.S. GAAP measure under the heading, "Supplemental Reporting of Non-U.S.GAAP Based Financial Measures" at the end of this "Overview" section.
|
|
(2)
|
Presented on an FTE basis, using a 35% federal tax rate and statutory interest expense disallowances. See also the “Net Interest Income” section of Management’s Discussion.
|
|
|
As of or for the
Three months ended September 30 |
|
As of or for the
Nine months ended September 30 |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Return on average tangible equity
|
|||||||||||||||
|
Net income - numerator
|
$
|
48,905
|
|
|
$
|
41,468
|
|
|
$
|
137,752
|
|
|
$
|
119,475
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Average common shareholders' equity
|
$
|
2,215,389
|
|
|
$
|
2,120,596
|
|
|
$
|
2,179,316
|
|
|
$
|
2,089,882
|
|
|
Less: Average goodwill and intangible assets
|
(531,556
|
)
|
|
(531,556
|
)
|
|
(531,556
|
)
|
|
(531,556
|
)
|
||||
|
Average tangible shareholders' equity - denominator
|
$
|
1,683,833
|
|
|
$
|
1,589,040
|
|
|
$
|
1,647,760
|
|
|
$
|
1,558,326
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Return on average tangible equity, annualized
|
11.52
|
%
|
|
10.38
|
%
|
|
11.18
|
%
|
|
10.24
|
%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Efficiency ratio
|
|
|
|
|
|
|
|
||||||||
|
Non-interest expense
|
$
|
132,157
|
|
|
$
|
119,848
|
|
|
$
|
387,127
|
|
|
$
|
361,898
|
|
|
Less: Amortization of tax credit investments
(1)
|
(3,503
|
)
|
|
—
|
|
|
(7,652
|
)
|
|
—
|
|
||||
|
Numerator
|
$
|
128,654
|
|
|
$
|
119,848
|
|
|
$
|
379,475
|
|
|
$
|
361,898
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net interest income (fully taxable equivalent)
(2)
|
$
|
152,721
|
|
|
$
|
135,784
|
|
|
$
|
443,313
|
|
|
$
|
403,700
|
|
|
Plus: Total Non-interest income
|
51,974
|
|
|
48,149
|
|
|
151,018
|
|
|
137,423
|
|
||||
|
Less: Investment securities gains, net
|
(4,597
|
)
|
|
(2
|
)
|
|
(7,139
|
)
|
|
(1,025
|
)
|
||||
|
Denominator
|
$
|
200,098
|
|
|
$
|
183,931
|
|
|
$
|
587,192
|
|
|
$
|
540,098
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Efficiency ratio
|
64.3
|
%
|
|
65.2
|
%
|
|
64.6
|
%
|
|
67.0
|
%
|
||||
|
(1)
|
Amortization expense for tax credit investments that are considered to be qualified affordable housing investments under applicable accounting guidance is included in income taxes. Amortization expense for other tax credit investments that are not considered to be affordable housing investments is included in non-interest expense. If amortization expense for all tax credit investments were recorded in income taxes, the effective tax rate for the quarter ended
September 30, 2017
would have been 24.8% vs 20.5%.
|
|
(2)
|
Presented on an FTE basis, using a 35% federal tax rate and statutory interest expense disallowances. See also the “Net Interest Income” section of Management’s Discussion.
|
|
|
Three months ended September 30
|
||||||||||||||||||||
|
|
2017
|
|
2016
|
||||||||||||||||||
|
|
Average
Balance
|
|
Interest (1)
|
|
Yield/
Rate
|
|
Average
Balance
|
|
Interest (1)
|
|
Yield/
Rate
|
||||||||||
|
ASSETS
|
(dollars in thousands)
|
||||||||||||||||||||
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans, net of unearned income
(2)
|
$
|
15,392,067
|
|
|
$
|
159,454
|
|
|
4.12
|
%
|
|
$
|
14,212,250
|
|
|
$
|
140,434
|
|
|
3.93
|
%
|
|
Taxable investment securities
(3)
|
2,115,931
|
|
|
11,423
|
|
|
2.16
|
|
|
2,110,084
|
|
|
10,872
|
|
|
2.06
|
|
||||
|
Tax-exempt investment securities
(3)
|
408,594
|
|
|
4,492
|
|
|
4.40
|
|
|
344,231
|
|
|
3,923
|
|
|
4.56
|
|
||||
|
Equity securities
(3)
|
8,709
|
|
|
143
|
|
|
6.52
|
|
|
14,209
|
|
|
196
|
|
|
5.50
|
|
||||
|
Total investment securities
|
2,533,234
|
|
|
16,058
|
|
|
2.53
|
|
|
2,468,524
|
|
|
14,991
|
|
|
2.43
|
|
||||
|
Loans held for sale
|
22,456
|
|
|
243
|
|
|
4.33
|
|
|
22,593
|
|
|
210
|
|
|
3.72
|
|
||||
|
Other interest-earning assets
|
590,676
|
|
|
1,667
|
|
|
1.12
|
|
|
501,666
|
|
|
1,051
|
|
|
0.84
|
|
||||
|
Total interest-earning assets
|
18,538,433
|
|
|
177,422
|
|
|
3.80
|
%
|
|
17,205,033
|
|
|
156,686
|
|
|
3.63
|
%
|
||||
|
Noninterest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and due from banks
|
101,643
|
|
|
|
|
|
|
101,927
|
|
|
|
|
|
||||||||
|
Premises and equipment
|
220,129
|
|
|
|
|
|
|
227,906
|
|
|
|
|
|
||||||||
|
Other assets
|
1,186,622
|
|
|
|
|
|
|
1,219,844
|
|
|
|
|
|
||||||||
|
Less: Allowance for loan losses
|
(174,101
|
)
|
|
|
|
|
|
(163,074
|
)
|
|
|
|
|
||||||||
|
Total Assets
|
$
|
19,872,726
|
|
|
|
|
|
|
$
|
18,591,636
|
|
|
|
|
|
||||||
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Demand deposits
|
$
|
3,943,118
|
|
|
$
|
3,847
|
|
|
0.39
|
%
|
|
$
|
3,602,448
|
|
|
$
|
1,706
|
|
|
0.19
|
%
|
|
Savings and money market deposits
|
4,603,155
|
|
|
3,962
|
|
|
0.34
|
|
|
4,078,942
|
|
|
2,042
|
|
|
0.20
|
|
||||
|
Brokered deposits
|
89,767
|
|
|
277
|
|
|
1.23
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Time deposits
|
2,744,532
|
|
|
7,937
|
|
|
1.15
|
|
|
2,814,258
|
|
|
7,562
|
|
|
1.07
|
|
||||
|
Total interest-bearing deposits
|
11,380,572
|
|
|
16,023
|
|
|
0.56
|
|
|
10,495,648
|
|
|
11,310
|
|
|
0.43
|
|
||||
|
Short-term borrowings
|
402,341
|
|
|
578
|
|
|
0.57
|
|
|
426,369
|
|
|
254
|
|
|
0.23
|
|
||||
|
FHLB advances and other long-term debt
|
1,038,062
|
|
|
8,100
|
|
|
3.11
|
|
|
965,228
|
|
|
9,338
|
|
|
3.86
|
|
||||
|
Total interest-bearing liabilities
|
12,820,975
|
|
|
24,701
|
|
|
0.77
|
%
|
|
11,887,245
|
|
|
20,902
|
|
|
0.70
|
%
|
||||
|
Noninterest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Demand deposits
|
4,494,897
|
|
|
|
|
|
|
4,227,639
|
|
|
|
|
|
||||||||
|
Other
|
341,465
|
|
|
|
|
|
|
356,156
|
|
|
|
|
|
||||||||
|
Total Liabilities
|
17,657,337
|
|
|
|
|
|
|
16,471,040
|
|
|
|
|
|
||||||||
|
Shareholders’ equity
|
2,215,389
|
|
|
|
|
|
|
2,120,596
|
|
|
|
|
|
||||||||
|
Total Liabilities and Shareholders’ Equity
|
$
|
19,872,726
|
|
|
|
|
|
|
$
|
18,591,636
|
|
|
|
|
|
||||||
|
Net interest income/net interest margin (FTE)
|
|
|
152,721
|
|
|
3.27
|
%
|
|
|
|
135,784
|
|
|
3.14
|
%
|
||||||
|
Tax equivalent adjustment
|
|
|
(5,912
|
)
|
|
|
|
|
|
(5,219
|
)
|
|
|
||||||||
|
Net interest income
|
|
|
$
|
146,809
|
|
|
|
|
|
|
$
|
130,565
|
|
|
|
||||||
|
(1)
|
Includes dividends earned on equity securities.
|
|
(2)
|
Includes non-performing loans.
|
|
(3)
|
Balances include amortized historical cost for available for sale securities; the related unrealized holding gains (losses) are included in other assets.
|
|
|
2017 vs. 2016
Increase (Decrease) due
to change in
|
||||||||||
|
|
Volume
|
|
Rate
|
|
Net
|
||||||
|
|
(in thousands)
|
||||||||||
|
Interest income on:
|
|
|
|
|
|
||||||
|
Loans, net of unearned income
|
$
|
12,223
|
|
|
$
|
6,797
|
|
|
$
|
19,020
|
|
|
Taxable investment securities
|
30
|
|
|
521
|
|
|
551
|
|
|||
|
Tax-exempt investment securities
|
714
|
|
|
(145
|
)
|
|
569
|
|
|||
|
Equity securities
|
(86
|
)
|
|
33
|
|
|
(53
|
)
|
|||
|
Loans held for sale
|
(1
|
)
|
|
34
|
|
|
33
|
|
|||
|
Other interest-earning assets
|
212
|
|
|
404
|
|
|
616
|
|
|||
|
Total interest income
|
$
|
13,092
|
|
|
$
|
7,644
|
|
|
$
|
20,736
|
|
|
Interest expense on:
|
|
|
|
|
|
||||||
|
Demand deposits
|
$
|
177
|
|
|
$
|
1,964
|
|
|
$
|
2,141
|
|
|
Savings and money market deposits
|
293
|
|
|
1,627
|
|
|
1,920
|
|
|||
|
Brokered deposits
|
277
|
|
|
—
|
|
|
277
|
|
|||
|
Time deposits
|
(186
|
)
|
|
561
|
|
|
375
|
|
|||
|
Short-term borrowings
|
(15
|
)
|
|
339
|
|
|
324
|
|
|||
|
FHLB advances and other long-term debt
|
674
|
|
|
(1,912
|
)
|
|
(1,238
|
)
|
|||
|
Total interest expense
|
$
|
1,220
|
|
|
$
|
2,579
|
|
|
$
|
3,799
|
|
|
|
Three months ended September 30
|
|
Increase (Decrease) in
|
|||||||||||||||||
|
|
2017
|
|
2016
|
|
Balance
|
|||||||||||||||
|
|
Balance
|
|
Yield
|
|
Balance
|
|
Yield
|
|
$
|
|
%
|
|||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||||
|
Real estate – commercial mortgage
|
$
|
6,208,630
|
|
|
4.07
|
%
|
|
$
|
5,670,888
|
|
|
3.99
|
%
|
|
$
|
537,742
|
|
|
9.5
|
%
|
|
Commercial – industrial, financial and agricultural
|
4,257,075
|
|
|
4.08
|
|
|
4,066,275
|
|
|
3.76
|
|
|
190,800
|
|
|
4.7
|
|
|||
|
Real estate – residential mortgage
|
1,841,559
|
|
|
3.83
|
|
|
1,503,209
|
|
|
3.76
|
|
|
338,350
|
|
|
22.5
|
|
|||
|
Real estate – home equity
|
1,569,898
|
|
|
4.48
|
|
|
1,640,913
|
|
|
4.08
|
|
|
(71,015
|
)
|
|
(4.3
|
)
|
|||
|
Real estate – construction
|
943,029
|
|
|
4.05
|
|
|
837,920
|
|
|
3.76
|
|
|
105,109
|
|
|
12.5
|
|
|||
|
Consumer
|
318,546
|
|
|
4.94
|
|
|
281,517
|
|
|
5.31
|
|
|
37,029
|
|
|
13.2
|
|
|||
|
Leasing, other and overdrafts
|
253,330
|
|
|
4.91
|
|
|
211,528
|
|
|
4.74
|
|
|
41,802
|
|
|
19.8
|
|
|||
|
Total
|
$
|
15,392,067
|
|
|
4.12
|
%
|
|
$
|
14,212,250
|
|
|
3.93
|
%
|
|
$
|
1,179,817
|
|
|
8.3
|
%
|
|
|
Three months ended September 30
|
|
Increase (Decrease) in Balance
|
|||||||||||||||||
|
|
2017
|
|
2016
|
|
||||||||||||||||
|
|
Balance
|
|
Rate
|
|
Balance
|
|
Rate
|
|
$
|
|
%
|
|||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||||
|
Noninterest-bearing demand
|
$
|
4,494,897
|
|
|
—
|
%
|
|
$
|
4,227,639
|
|
|
—
|
%
|
|
$
|
267,258
|
|
|
6.3
|
%
|
|
Interest-bearing demand
|
3,943,118
|
|
|
0.39
|
|
|
3,602,448
|
|
|
0.19
|
|
|
340,670
|
|
|
9.5
|
|
|||
|
Savings and money market accounts
|
4,603,155
|
|
|
0.34
|
|
|
4,078,942
|
|
|
0.20
|
|
|
524,213
|
|
|
12.9
|
|
|||
|
Total demand and savings
|
13,041,170
|
|
|
0.24
|
|
|
11,909,029
|
|
|
0.13
|
|
|
1,132,141
|
|
|
9.5
|
|
|||
|
Brokered deposits
|
89,767
|
|
|
1.23
|
|
|
—
|
|
|
—
|
|
|
89,767
|
|
|
N/M
|
|
|||
|
Time deposits
|
2,744,532
|
|
|
1.15
|
|
|
2,814,258
|
|
|
1.07
|
|
|
(69,726
|
)
|
|
(2.5
|
)
|
|||
|
Total deposits
|
$
|
15,875,469
|
|
|
0.40
|
%
|
|
$
|
14,723,287
|
|
|
0.31
|
%
|
|
$
|
1,152,182
|
|
|
7.8
|
%
|
|
|
Three months ended September 30
|
|
Increase (Decrease)
|
|||||||||||||||||
|
|
2017
|
|
2016
|
|
in Balance
|
|||||||||||||||
|
|
Balance
|
|
Rate
|
|
Balance
|
|
Rate
|
|
$
|
|
%
|
|||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||||
|
Short-term borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Customer repurchase agreements and short-term promissory notes
|
$
|
256,562
|
|
|
0.19
|
%
|
|
$
|
257,659
|
|
|
0.09
|
%
|
|
$
|
(1,097
|
)
|
|
(0.4
|
)%
|
|
Federal funds purchased
|
90,453
|
|
|
1.21
|
|
|
148,546
|
|
|
0.47
|
|
|
(58,093
|
)
|
|
(39.1
|
)
|
|||
|
Short-term FHLB advances
(1)
|
55,326
|
|
|
1.24
|
|
|
20,163
|
|
|
0.41
|
|
|
35,163
|
|
|
174.4
|
|
|||
|
Total short-term borrowings
|
402,341
|
|
|
0.57
|
|
|
426,368
|
|
|
0.23
|
|
|
(24,027
|
)
|
|
(5.6
|
)
|
|||
|
Long-term debt:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
FHLB advances
|
652,160
|
|
|
2.30
|
|
|
603,285
|
|
|
3.17
|
|
|
48,875
|
|
|
8.1
|
|
|||
|
Other long-term debt
|
385,902
|
|
|
4.48
|
|
|
361,943
|
|
|
5.01
|
|
|
23,959
|
|
|
6.6
|
|
|||
|
Total long-term debt
|
1,038,062
|
|
|
3.11
|
|
|
965,228
|
|
|
3.86
|
|
|
72,834
|
|
|
7.5
|
|
|||
|
Total borrowings
|
$
|
1,440,403
|
|
|
2.40
|
%
|
|
$
|
1,391,596
|
|
|
2.75
|
%
|
|
$
|
48,807
|
|
|
3.5
|
%
|
|
|
Three months ended September 30
|
|
Increase (Decrease)
|
|||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
|
(dollars in thousands)
|
|||||||||||||
|
Service charges on deposit accounts:
|
|
|
|
|
|
|
|
|||||||
|
Overdraft fees
|
$
|
5,844
|
|
|
$
|
5,770
|
|
|
$
|
74
|
|
|
1.3
|
%
|
|
Cash management fees
|
3,624
|
|
|
3,605
|
|
|
19
|
|
|
0.5
|
%
|
|||
|
Other
|
3,554
|
|
|
3,703
|
|
|
(149
|
)
|
|
(4.0
|
)%
|
|||
|
Total service charges on deposit accounts
|
13,022
|
|
|
13,078
|
|
|
(56
|
)
|
|
(0.4
|
)%
|
|||
|
Other service charges and fees:
|
|
|
|
|
|
|
|
|||||||
|
Merchant fees
|
4,398
|
|
|
4,220
|
|
|
178
|
|
|
4.2
|
|
|||
|
Debit card income
|
2,830
|
|
|
2,718
|
|
|
112
|
|
|
4.1
|
|
|||
|
Commercial loan interest rate swap fees
|
1,954
|
|
|
4,359
|
|
|
(2,405
|
)
|
|
(55.2
|
)
|
|||
|
Letter of credit fees
|
1,056
|
|
|
1,078
|
|
|
(22
|
)
|
|
(2.0
|
)
|
|||
|
Other
|
2,013
|
|
|
2,032
|
|
|
(19
|
)
|
|
(0.9
|
)
|
|||
|
Total other service charges and fees
|
12,251
|
|
|
14,407
|
|
|
(2,156
|
)
|
|
(15.0
|
)
|
|||
|
Investment management and trust services
|
12,157
|
|
|
11,425
|
|
|
732
|
|
|
6.4
|
|
|||
|
Mortgage banking income:
|
|
|
|
|
|
|
|
|||||||
|
Gains on sales of mortgage loans
|
3,560
|
|
|
4,857
|
|
|
(1,297
|
)
|
|
(26.7
|
)
|
|||
|
Mortgage servicing income
|
1,245
|
|
|
(328
|
)
|
|
1,573
|
|
|
N/M
|
|
|||
|
Total mortgage banking income
|
4,805
|
|
|
4,529
|
|
|
276
|
|
|
6.1
|
|
|||
|
Credit card income
|
2,829
|
|
|
2,668
|
|
|
161
|
|
|
6.0
|
|
|||
|
Other income
|
2,313
|
|
|
2,040
|
|
|
273
|
|
|
13.4
|
|
|||
|
Total, excluding investment securities gains, net
|
47,377
|
|
|
48,147
|
|
|
(770
|
)
|
|
(1.6
|
)
|
|||
|
Investment securities gains, net
|
4,597
|
|
|
2
|
|
|
4,595
|
|
|
N/M
|
|
|||
|
Total
|
$
|
51,974
|
|
|
$
|
48,149
|
|
|
$
|
3,825
|
|
|
7.9
|
%
|
|
|
Three months ended September 30
|
|
Increase
|
|||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
|
(dollars in thousands)
|
|||||||||||||
|
Salaries and employee benefits
|
$
|
72,894
|
|
|
$
|
70,696
|
|
|
$
|
2,198
|
|
|
3.1
|
%
|
|
Net occupancy expense
|
12,180
|
|
|
11,782
|
|
|
398
|
|
|
3.4
|
|
|||
|
Data processing and software
|
10,301
|
|
|
8,727
|
|
|
1,574
|
|
|
18.0
|
|
|||
|
Other outside services
|
6,582
|
|
|
5,783
|
|
|
799
|
|
|
13.8
|
|
|||
|
Amortization of tax credit investments
|
3,503
|
|
|
—
|
|
|
3,503
|
|
|
N/M
|
|
|||
|
Professional fees
|
3,388
|
|
|
2,535
|
|
|
853
|
|
|
33.6
|
|
|||
|
Equipment expense
|
3,298
|
|
|
3,137
|
|
|
161
|
|
|
5.1
|
|
|||
|
FDIC insurance expense
|
3,007
|
|
|
1,791
|
|
|
1,216
|
|
|
67.9
|
|
|||
|
Marketing
|
2,089
|
|
|
1,774
|
|
|
315
|
|
|
17.8
|
|
|||
|
Other
|
14,915
|
|
|
13,623
|
|
|
1,292
|
|
|
9.5
|
|
|||
|
Total
|
$
|
132,157
|
|
|
$
|
119,848
|
|
|
$
|
12,309
|
|
|
10.3
|
%
|
|
|
Nine months ended September 30
|
||||||||||||||||||||
|
|
2017
|
|
2016
|
||||||||||||||||||
|
|
Average
Balance |
|
Interest (1)
|
|
Yield/
Rate |
|
Average
Balance |
|
Interest (1)
|
|
Yield/
Rate |
||||||||||
|
ASSETS
|
(dollars in thousands)
|
||||||||||||||||||||
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans, net of unearned income
(2)
|
$
|
15,127,569
|
|
|
$
|
458,753
|
|
|
4.05
|
%
|
|
$
|
14,011,301
|
|
|
$
|
416,646
|
|
|
3.97
|
%
|
|
Taxable investment securities
(3)
|
2,117,127
|
|
|
34,811
|
|
|
2.19
|
|
|
2,139,378
|
|
|
34,034
|
|
|
2.12
|
|
||||
|
Tax-exempt investment securities
(3)
|
405,728
|
|
|
13,268
|
|
|
4.36
|
|
|
306,298
|
|
|
10,631
|
|
|
4.63
|
|
||||
|
Equity securities
(3)
|
10,391
|
|
|
467
|
|
|
6.01
|
|
|
14,272
|
|
|
599
|
|
|
5.60
|
|
||||
|
Total investment securities
|
2,533,246
|
|
|
48,546
|
|
|
2.56
|
|
|
2,459,948
|
|
|
45,264
|
|
|
2.45
|
|
||||
|
Loans held for sale
|
19,378
|
|
|
631
|
|
|
4.34
|
|
|
18,114
|
|
|
529
|
|
|
3.90
|
|
||||
|
Other interest-earning assets
|
410,250
|
|
|
3,311
|
|
|
1.08
|
|
|
406,163
|
|
|
2,813
|
|
|
0.92
|
|
||||
|
Total interest-earning assets
|
18,090,443
|
|
|
511,241
|
|
|
3.78
|
%
|
|
16,895,526
|
|
|
465,252
|
|
|
3.68
|
%
|
||||
|
Noninterest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and due from banks
|
107,029
|
|
|
|
|
|
|
100,417
|
|
|
|
|
|
||||||||
|
Premises and equipment
|
218,700
|
|
|
|
|
|
|
227,237
|
|
|
|
|
|
||||||||
|
Other assets
|
1,170,466
|
|
|
|
|
|
|
1,182,260
|
|
|
|
|
|
||||||||
|
Less: Allowance for loan losses
|
(172,145
|
)
|
|
|
|
|
|
(164,999
|
)
|
|
|
|
|
||||||||
|
Total Assets
|
$
|
19,414,493
|
|
|
|
|
|
|
$
|
18,240,441
|
|
|
|
|
|
||||||
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Demand deposits
|
$
|
3,762,439
|
|
|
$
|
8,865
|
|
|
0.32
|
%
|
|
$
|
3,498,659
|
|
|
$
|
4,727
|
|
|
0.18
|
%
|
|
Savings deposits
|
4,372,453
|
|
|
8,883
|
|
|
0.27
|
|
|
4,000,871
|
|
|
5,732
|
|
|
0.19
|
|
||||
|
Brokered deposits
|
30,251
|
|
|
277
|
|
|
1.23
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Time deposits
|
2,726,693
|
|
|
22,684
|
|
|
1.11
|
|
|
2,842,011
|
|
|
22,465
|
|
|
1.06
|
|
||||
|
Total interest-bearing deposits
|
10,891,836
|
|
|
40,709
|
|
|
0.50
|
|
|
10,341,541
|
|
|
32,924
|
|
|
0.43
|
|
||||
|
Short-term borrowings
|
581,511
|
|
|
2,407
|
|
|
0.55
|
|
|
425,151
|
|
|
739
|
|
|
0.23
|
|
||||
|
FHLB advances and other long-term debt
|
1,033,159
|
|
|
24,812
|
|
|
3.21
|
|
|
962,997
|
|
|
27,889
|
|
|
3.86
|
|
||||
|
Total interest-bearing liabilities
|
12,506,506
|
|
|
67,928
|
|
|
0.73
|
%
|
|
11,729,689
|
|
|
61,552
|
|
|
0.70
|
%
|
||||
|
Noninterest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Demand deposits
|
4,395,421
|
|
|
|
|
|
|
4,091,555
|
|
|
|
|
|
||||||||
|
Other
|
333,250
|
|
|
|
|
|
|
329,315
|
|
|
|
|
|
||||||||
|
Total Liabilities
|
17,235,177
|
|
|
|
|
|
|
16,150,559
|
|
|
|
|
|
||||||||
|
Shareholders’ equity
|
2,179,316
|
|
|
|
|
|
|
2,089,882
|
|
|
|
|
|
||||||||
|
Total Liabilities and Shareholders’ Equity
|
$
|
19,414,493
|
|
|
|
|
|
|
$
|
18,240,441
|
|
|
|
|
|
||||||
|
Net interest income/net interest margin (FTE)
|
|
|
443,313
|
|
|
3.27
|
%
|
|
|
|
403,700
|
|
|
3.19
|
%
|
||||||
|
Tax equivalent adjustment
|
|
|
(17,362
|
)
|
|
|
|
|
|
(15,165
|
)
|
|
|
||||||||
|
Net interest income
|
|
|
$
|
425,951
|
|
|
|
|
|
|
$
|
388,535
|
|
|
|
||||||
|
(1)
|
Includes dividends earned on equity securities.
|
|
(2)
|
Includes non-performing loans.
|
|
(3)
|
Balances include amortized historical cost for available for sale securities; the related unrealized holding gains (losses) are included in other assets.
|
|
|
2017 vs. 2016
Increase (Decrease) due to change in |
||||||||||
|
|
Volume
|
|
Rate
|
|
Net
|
||||||
|
|
(in thousands)
|
||||||||||
|
Interest income on:
|
|
|
|
|
|
||||||
|
Loans, net of unearned income
|
$
|
33,471
|
|
|
$
|
8,636
|
|
|
$
|
42,107
|
|
|
Taxable investment securities
|
(355
|
)
|
|
1,132
|
|
|
777
|
|
|||
|
Tax-exempt investment securities
|
3,277
|
|
|
(640
|
)
|
|
2,637
|
|
|||
|
Equity securities
|
(172
|
)
|
|
40
|
|
|
(132
|
)
|
|||
|
Loans held for sale
|
39
|
|
|
63
|
|
|
102
|
|
|||
|
Other interest-earning assets
|
28
|
|
|
470
|
|
|
498
|
|
|||
|
Total interest income
|
$
|
36,288
|
|
|
$
|
9,701
|
|
|
$
|
45,989
|
|
|
Interest expense on:
|
|
|
|
|
|
||||||
|
Demand deposits
|
$
|
381
|
|
|
$
|
3,757
|
|
|
$
|
4,138
|
|
|
Savings and money market deposits
|
573
|
|
|
2,578
|
|
|
3,151
|
|
|||
|
Brokered deposits
|
277
|
|
|
—
|
|
|
277
|
|
|||
|
Time deposits
|
(939
|
)
|
|
1,158
|
|
|
219
|
|
|||
|
Short-term borrowings
|
349
|
|
|
1,319
|
|
|
1,668
|
|
|||
|
FHLB advances and other long-term debt
|
1,916
|
|
|
(4,993
|
)
|
|
(3,077
|
)
|
|||
|
Total interest expense
|
$
|
2,557
|
|
|
$
|
3,819
|
|
|
$
|
6,376
|
|
|
|
Nine months ended September 30
|
|
Increase (Decrease)
|
|||||||||||||||||
|
|
2017
|
|
2016
|
|
in Balance
|
|||||||||||||||
|
|
Balance
|
|
Yield
|
|
Balance
|
|
Yield
|
|
$
|
|
%
|
|||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||||
|
Real estate – commercial mortgage
|
$
|
6,137,824
|
|
|
4.02
|
%
|
|
$
|
5,572,356
|
|
|
4.01
|
%
|
|
$
|
565,468
|
|
|
10.1
|
%
|
|
Commercial – industrial, financial and agricultural
|
4,227,918
|
|
|
3.99
|
|
|
4,080,638
|
|
|
3.79
|
|
|
147,280
|
|
|
3.6
|
|
|||
|
Real estate – residential mortgage
|
1,729,799
|
|
|
3.79
|
|
|
1,428,430
|
|
|
3.77
|
|
|
301,369
|
|
|
21.1
|
|
|||
|
Real estate – home equity
|
1,590,117
|
|
|
4.33
|
|
|
1,656,969
|
|
|
4.09
|
|
|
(66,852
|
)
|
|
(4.0
|
)
|
|||
|
Real estate – construction
|
894,146
|
|
|
4.00
|
|
|
817,014
|
|
|
3.80
|
|
|
77,132
|
|
|
9.4
|
|
|||
|
Consumer
|
301,414
|
|
|
5.07
|
|
|
272,402
|
|
|
5.40
|
|
|
29,012
|
|
|
10.7
|
|
|||
|
Leasing, other and overdrafts
|
246,351
|
|
|
5.00
|
|
|
183,492
|
|
|
6.01
|
|
|
62,859
|
|
|
34.3
|
|
|||
|
Total
|
$
|
15,127,569
|
|
|
4.05
|
%
|
|
$
|
14,011,301
|
|
|
3.97
|
%
|
|
$
|
1,116,268
|
|
|
8.0
|
%
|
|
|
Nine months ended September 30
|
|
Increase (Decrease) in Balance
|
|||||||||||||||||
|
|
2017
|
|
2016
|
|
||||||||||||||||
|
|
Balance
|
|
Rate
|
|
Balance
|
|
Rate
|
|
$
|
|
%
|
|||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||||
|
Noninterest-bearing demand
|
$
|
4,395,421
|
|
|
—
|
%
|
|
$
|
4,091,555
|
|
|
—
|
%
|
|
$
|
303,866
|
|
|
7.4
|
%
|
|
Interest-bearing demand
|
3,762,439
|
|
|
0.32
|
|
|
3,498,659
|
|
|
0.18
|
|
|
263,780
|
|
|
7.5
|
|
|||
|
Savings
|
4,372,453
|
|
|
0.27
|
|
|
4,000,871
|
|
|
0.19
|
|
|
371,582
|
|
|
9.3
|
|
|||
|
Total demand and savings
|
12,530,313
|
|
|
0.19
|
|
|
11,591,085
|
|
|
0.12
|
|
|
939,228
|
|
|
8.1
|
|
|||
|
Brokered deposits
|
30,251
|
|
|
1.23
|
|
|
—
|
|
|
—
|
|
|
30,251
|
|
|
N/M
|
|
|||
|
Time deposits
|
2,726,693
|
|
|
1.11
|
|
|
2,842,011
|
|
|
1.06
|
|
|
(115,318
|
)
|
|
(4.1
|
)
|
|||
|
Total deposits
|
$
|
15,287,257
|
|
|
0.36
|
%
|
|
$
|
14,433,096
|
|
|
0.30
|
%
|
|
$
|
854,161
|
|
|
5.9
|
%
|
|
|
Nine months ended September 30
|
|
Increase
|
|||||||||||||||||
|
|
2017
|
|
2016
|
|
in Balance
|
|||||||||||||||
|
|
Balance
|
|
Rate
|
|
Balance
|
|
Rate
|
|
$
|
|
%
|
|||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||||
|
Short-term borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Customer repurchase agreements
|
$
|
191,740
|
|
|
0.11
|
%
|
|
$
|
179,892
|
|
|
0.11
|
%
|
|
$
|
11,848
|
|
|
6.6
|
%
|
|
Customer short-term promissory notes
|
79,230
|
|
|
0.13
|
|
|
73,859
|
|
|
0.04
|
|
|
5,371
|
|
|
7.3
|
|
|||
|
Total short-term customer funding
|
270,970
|
|
|
0.12
|
|
|
253,751
|
|
|
0.09
|
|
|
17,219
|
|
|
6.8
|
|
|||
|
Federal funds purchased
|
212,885
|
|
|
0.92
|
|
|
156,812
|
|
|
0.44
|
|
|
56,073
|
|
|
35.8
|
|
|||
|
Short-term FHLB advances
(1)
|
97,656
|
|
|
0.94
|
|
|
14,588
|
|
|
0.43
|
|
|
83,068
|
|
|
N/M
|
|
|||
|
Total short-term borrowings
|
581,511
|
|
|
0.55
|
|
|
425,151
|
|
|
0.23
|
|
|
156,360
|
|
|
36.8
|
|
|||
|
Long-term debt:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
FHLB advances
|
636,898
|
|
|
2.31
|
|
|
601,120
|
|
|
3.18
|
|
|
35,778
|
|
|
6.0
|
|
|||
|
Other long-term debt
|
396,261
|
|
|
4.65
|
|
|
361,877
|
|
|
5.00
|
|
|
34,384
|
|
|
9.5
|
|
|||
|
Total long-term debt
|
1,033,159
|
|
|
3.21
|
|
|
962,997
|
|
|
3.86
|
|
|
70,162
|
|
|
7.3
|
|
|||
|
Total borrowings
|
$
|
1,614,670
|
|
|
2.25
|
%
|
|
$
|
1,388,148
|
|
|
2.75
|
%
|
|
$
|
226,522
|
|
|
16.3
|
%
|
|
|
Nine months ended September 30
|
|
Increase (Decrease)
|
|||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
|
(dollars in thousands)
|
|||||||||||||
|
Service charges on deposit accounts:
|
|
|
|
|
|
|
|
|||||||
|
Overdraft fees
|
$
|
16,961
|
|
|
$
|
16,426
|
|
|
$
|
535
|
|
|
3.3
|
%
|
|
Cash management fees
|
10,775
|
|
|
10,651
|
|
|
124
|
|
|
1.2
|
|
|||
|
Other
|
10,600
|
|
|
11,455
|
|
|
(855
|
)
|
|
(7.5
|
)
|
|||
|
Total service charges on deposit accounts
|
38,336
|
|
|
38,532
|
|
|
(196
|
)
|
|
(0.5
|
)
|
|||
|
Other service charges and fees:
|
|
|
|
|
|
|
|
|||||||
|
Merchant fees
|
12,536
|
|
|
12,155
|
|
|
381
|
|
|
3.1
|
%
|
|||
|
Commercial loan interest rate swap fees
|
8,780
|
|
|
8,552
|
|
|
228
|
|
|
2.7
|
|
|||
|
Debit card income
|
8,379
|
|
|
7,948
|
|
|
431
|
|
|
5.4
|
|
|||
|
Letter of credit fees
|
3,366
|
|
|
3,385
|
|
|
(19
|
)
|
|
(0.6
|
)
|
|||
|
Other
|
5,969
|
|
|
6,100
|
|
|
(131
|
)
|
|
(2.1
|
)
|
|||
|
Total other service charges and fees
|
39,030
|
|
|
38,140
|
|
|
890
|
|
|
2.3
|
|
|||
|
Investment management and trust services
|
36,097
|
|
|
33,660
|
|
|
2,437
|
|
|
7.2
|
|
|||
|
Mortgage banking income:
|
|
|
|
|
|
|
|
|||||||
|
Gains on sales of mortgage loans
|
10,122
|
|
|
11,967
|
|
|
(1,845
|
)
|
|
(15.4
|
)
|
|||
|
Mortgage servicing income
|
5,420
|
|
|
489
|
|
|
4,931
|
|
|
N/M
|
|
|||
|
Total mortgage banking income
|
15,542
|
|
|
12,456
|
|
|
3,086
|
|
|
24.8
|
|
|||
|
Credit card income
|
8,143
|
|
|
7,688
|
|
|
455
|
|
|
5.9
|
|
|||
|
Other income
|
6,731
|
|
|
5,922
|
|
|
809
|
|
|
13.7
|
|
|||
|
Total, excluding investment securities gains, net
|
143,879
|
|
|
136,398
|
|
|
7,481
|
|
|
5.5
|
|
|||
|
Investment securities gains, net
|
7,139
|
|
|
1,025
|
|
|
6,114
|
|
|
N/M
|
|
|||
|
Total
|
$
|
151,018
|
|
|
$
|
137,423
|
|
|
$
|
13,595
|
|
|
9.9
|
%
|
|
|
Nine months ended September 30
|
|
Increase (Decrease)
|
|||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
|
(dollars in thousands)
|
|||||||||||||
|
Salaries and employee benefits
|
$
|
216,626
|
|
|
$
|
210,097
|
|
|
$
|
6,529
|
|
|
3.1
|
%
|
|
Net occupancy expense
|
37,159
|
|
|
35,813
|
|
|
1,346
|
|
|
3.8
|
|
|||
|
Data processing and software
|
28,334
|
|
|
27,477
|
|
|
857
|
|
|
3.1
|
|
|||
|
Other outside services
|
19,836
|
|
|
17,347
|
|
|
2,489
|
|
|
14.3
|
|
|||
|
Equipment expense
|
9,691
|
|
|
9,380
|
|
|
311
|
|
|
3.3
|
|
|||
|
Professional fees
|
9,056
|
|
|
8,221
|
|
|
835
|
|
|
10.2
|
|
|||
|
Amortization of tax credit investments
|
7,652
|
|
|
—
|
|
|
7,652
|
|
|
100.0
|
|
|||
|
FDIC insurance expense
|
7,431
|
|
|
7,700
|
|
|
(269
|
)
|
|
(3.5
|
)
|
|||
|
Marketing
|
6,309
|
|
|
5,314
|
|
|
995
|
|
|
18.7
|
|
|||
|
Other
|
45,033
|
|
|
40,549
|
|
|
4,484
|
|
|
11.1
|
|
|||
|
Total
|
$
|
387,127
|
|
|
$
|
361,898
|
|
|
$
|
25,229
|
|
|
7.0
|
%
|
|
|
|
|
Increase (Decrease)
|
|||||||||||
|
|
September 30, 2017
|
|
December 31, 2016
|
|
$
|
|
%
|
|||||||
|
|
(dollars in thousands)
|
|||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|||||||
|
Cash and due from banks
|
$
|
99,803
|
|
|
$
|
118,763
|
|
|
$
|
(18,960
|
)
|
|
(16.0
|
)%
|
|
Other interest-earning assets
|
645,796
|
|
|
291,252
|
|
|
354,544
|
|
|
121.7
|
|
|||
|
Loans held for sale
|
23,049
|
|
|
28,697
|
|
|
(5,648
|
)
|
|
(19.7
|
)
|
|||
|
Investment securities
|
2,561,516
|
|
|
2,559,227
|
|
|
2,289
|
|
|
0.1
|
|
|||
|
Loans, net of allowance
|
15,314,654
|
|
|
14,530,593
|
|
|
784,061
|
|
|
5.4
|
|
|||
|
Premises and equipment
|
221,551
|
|
|
217,806
|
|
|
3,745
|
|
|
1.7
|
|
|||
|
Goodwill and intangible assets
|
531,556
|
|
|
531,556
|
|
|
—
|
|
|
—
|
|
|||
|
Other assets
|
664,935
|
|
|
666,353
|
|
|
(1,418
|
)
|
|
(0.2
|
)
|
|||
|
Total Assets
|
$
|
20,062,860
|
|
|
$
|
18,944,247
|
|
|
$
|
1,118,613
|
|
|
5.9
|
%
|
|
Liabilities and Shareholders’ Equity
|
|
|
|
|
|
|
|
|||||||
|
Deposits
|
$
|
16,141,780
|
|
|
$
|
15,012,864
|
|
|
$
|
1,128,916
|
|
|
7.5
|
%
|
|
Short-term borrowings
|
298,751
|
|
|
541,317
|
|
|
(242,566
|
)
|
|
(44.8
|
)
|
|||
|
Long-term debt
|
1,038,159
|
|
|
929,403
|
|
|
108,756
|
|
|
11.7
|
|
|||
|
Other liabilities
|
358,384
|
|
|
339,548
|
|
|
18,836
|
|
|
5.5
|
|
|||
|
Total Liabilities
|
17,837,074
|
|
|
16,823,132
|
|
|
1,013,942
|
|
|
6.0
|
|
|||
|
Total Shareholders’ Equity
|
2,225,786
|
|
|
2,121,115
|
|
|
104,671
|
|
|
4.9
|
|
|||
|
Total Liabilities and Shareholders’ Equity
|
$
|
20,062,860
|
|
|
$
|
18,944,247
|
|
|
$
|
1,118,613
|
|
|
5.9
|
%
|
|
|
|
|
Increase (Decrease)
|
|||||||||||
|
|
September 30, 2017
|
|
December 31, 2016
|
|
$
|
|
%
|
|||||||
|
|
(dollars in thousands)
|
|||||||||||||
|
U.S. Government sponsored agency securities
|
$
|
6,015
|
|
|
$
|
134
|
|
|
$
|
5,881
|
|
|
N/M
|
|
|
State and municipal securities
|
413,913
|
|
|
391,641
|
|
|
22,272
|
|
|
5.7
|
|
|||
|
Corporate debt securities
|
92,977
|
|
|
109,409
|
|
|
(16,432
|
)
|
|
(15.0
|
)
|
|||
|
Collateralized mortgage obligations
|
593,678
|
|
|
593,860
|
|
|
(182
|
)
|
|
—
|
|
|||
|
Residential mortgage-backed securities
|
1,182,086
|
|
|
1,317,838
|
|
|
(135,752
|
)
|
|
(10.3
|
)
|
|||
|
Commercial mortgage-backed securities
|
161,632
|
|
|
24,563
|
|
|
137,069
|
|
|
N/M
|
|
|||
|
Auction rate securities
|
98,156
|
|
|
97,256
|
|
|
900
|
|
|
0.9
|
|
|||
|
Total debt securities
|
2,548,457
|
|
|
2,534,701
|
|
|
13,756
|
|
|
0.5
|
|
|||
|
Equity securities
|
13,059
|
|
|
24,526
|
|
|
(11,467
|
)
|
|
(46.8
|
)
|
|||
|
Total
|
$
|
2,561,516
|
|
|
$
|
2,559,227
|
|
|
$
|
2,289
|
|
|
0.1
|
%
|
|
|
|
|
|
|
Increase (Decrease)
|
|||||||||
|
|
September 30, 2017
|
|
December 31, 2016
|
|
$
|
|
%
|
|||||||
|
|
(dollars in thousands)
|
|
|
|||||||||||
|
Real estate – commercial mortgage
|
$
|
6,275,140
|
|
|
$
|
6,018,582
|
|
|
$
|
256,558
|
|
|
4.3
|
%
|
|
Commercial – industrial, financial and agricultural
|
4,223,075
|
|
|
4,087,486
|
|
|
135,589
|
|
|
3.3
|
|
|||
|
Real estate – residential mortgage
|
1,887,907
|
|
|
1,601,994
|
|
|
285,913
|
|
|
17.8
|
|
|||
|
Real estate – home equity
|
1,567,473
|
|
|
1,625,115
|
|
|
(57,642
|
)
|
|
(3.5
|
)
|
|||
|
Real estate – construction
|
973,108
|
|
|
843,649
|
|
|
129,459
|
|
|
15.3
|
|
|||
|
Consumer
|
302,448
|
|
|
291,470
|
|
|
10,978
|
|
|
3.8
|
|
|||
|
Leasing, other and overdrafts
|
257,748
|
|
|
230,976
|
|
|
26,772
|
|
|
11.6
|
|
|||
|
Loans, net of unearned income
|
$
|
15,486,899
|
|
|
$
|
14,699,272
|
|
|
$
|
787,627
|
|
|
5.4
|
%
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||
|
|
Balance
|
|
Delinquency Rate (1)
|
|
% of Total
|
|
Balance
|
|
Delinquency Rate (1)
|
|
% of Total
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||
|
Commercial
|
$
|
751,398
|
|
|
0.1
|
%
|
|
77.3
|
%
|
|
$
|
644,490
|
|
|
0.2
|
%
|
|
76.4
|
%
|
|
Commercial - residential
|
156,127
|
|
|
8.1
|
|
|
16.0
|
|
|
142,189
|
|
|
6.0
|
|
|
16.9
|
|
||
|
Other
|
65,583
|
|
|
2.2
|
|
|
6.7
|
|
|
56,970
|
|
|
1.9
|
|
|
6.7
|
|
||
|
Total Real estate - construction
|
$
|
973,108
|
|
|
1.5
|
%
|
|
100.0
|
%
|
|
$
|
843,649
|
|
|
1.3
|
%
|
|
100.0
|
%
|
|
(1)
|
Represents all accruing loans 30 days or more past due and non-accrual loans as a percentage of total loans in each class segment.
|
|
|
September 30,
2017 |
|
December 31, 2016
|
||
|
Services
|
22.1
|
%
|
|
21.8
|
%
|
|
Retail
|
15.6
|
|
|
15.1
|
|
|
Manufacturing
|
9.9
|
|
|
9.2
|
|
|
Health care
|
9.7
|
|
|
10.5
|
|
|
Construction
(1)
|
8.6
|
|
|
9.0
|
|
|
Wholesale
|
6.8
|
|
|
7.0
|
|
|
Real estate
(2)
|
6.4
|
|
|
6.7
|
|
|
Agriculture
|
4.9
|
|
|
5.0
|
|
|
Arts and entertainment
|
2.5
|
|
|
2.6
|
|
|
Transportation
|
2.3
|
|
|
2.3
|
|
|
Financial services
|
2.1
|
|
|
2.1
|
|
|
Other
|
9.1
|
|
|
8.7
|
|
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
|
(1)
|
Includes commercial loans to borrowers engaged in the construction industry.
|
|
(2)
|
Includes commercial loans to borrowers engaged in the business of: renting, leasing or managing real estate for others; selling and/or buying real estate for others; and appraising real estate.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Commercial - industrial, financial and agricultural
|
$
|
161,619
|
|
|
$
|
155,353
|
|
|
Real estate - commercial mortgage
|
102,160
|
|
|
81,573
|
|
||
|
Total
|
$
|
263,779
|
|
|
$
|
236,926
|
|
|
|
Three months ended September 30
|
|
Nine months ended September 30
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(dollars in thousands)
|
||||||||||||||
|
Average balance of loans, net of unearned income
|
$
|
15,392,067
|
|
|
$
|
14,212,250
|
|
|
$
|
15,127,569
|
|
|
$
|
14,011,301
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Balance of allowance for credit losses at beginning of period
|
$
|
174,998
|
|
|
$
|
165,108
|
|
|
$
|
171,325
|
|
|
$
|
171,412
|
|
|
Loans charged off:
|
|
|
|
|
|
|
|
||||||||
|
Real estate – commercial mortgage
|
483
|
|
|
1,350
|
|
|
1,949
|
|
|
3,406
|
|
||||
|
Commercial – industrial, financial and agricultural
|
2,714
|
|
|
3,144
|
|
|
13,594
|
|
|
13,957
|
|
||||
|
Real estate – residential mortgage
|
195
|
|
|
802
|
|
|
535
|
|
|
2,210
|
|
||||
|
Real estate – home equity
|
547
|
|
|
709
|
|
|
1,837
|
|
|
3,295
|
|
||||
|
Real estate – construction
|
2,744
|
|
|
150
|
|
|
3,765
|
|
|
1,218
|
|
||||
|
Consumer
|
373
|
|
|
685
|
|
|
1,659
|
|
|
2,261
|
|
||||
|
Leasing, other and overdrafts
|
739
|
|
|
832
|
|
|
2,578
|
|
|
3,226
|
|
||||
|
Total loans charged off
|
7,795
|
|
|
7,672
|
|
|
25,917
|
|
|
29,573
|
|
||||
|
Recoveries of loans previously charged off:
|
|
|
|
|
|
|
|
||||||||
|
Real estate – commercial mortgage
|
106
|
|
|
296
|
|
|
1,490
|
|
|
2,488
|
|
||||
|
Commercial – industrial, financial and agricultural
|
665
|
|
|
1,539
|
|
|
6,830
|
|
|
6,789
|
|
||||
|
Real estate – residential mortgage
|
219
|
|
|
228
|
|
|
600
|
|
|
784
|
|
||||
|
Real estate – home equity
|
252
|
|
|
241
|
|
|
604
|
|
|
929
|
|
||||
|
Real estate – construction
|
629
|
|
|
898
|
|
|
1,550
|
|
|
2,844
|
|
||||
|
Consumer
|
193
|
|
|
222
|
|
|
899
|
|
|
957
|
|
||||
|
Leasing, other and overdrafts
|
407
|
|
|
168
|
|
|
793
|
|
|
357
|
|
||||
|
Total recoveries
|
2,471
|
|
|
3,592
|
|
|
12,766
|
|
|
15,148
|
|
||||
|
Net loans charged off
|
5,324
|
|
|
4,080
|
|
|
13,151
|
|
|
14,425
|
|
||||
|
Provision for credit losses
|
5,075
|
|
|
4,141
|
|
|
16,575
|
|
|
8,182
|
|
||||
|
Balance of allowance for credit losses at end of period
|
$
|
174,749
|
|
|
$
|
165,169
|
|
|
$
|
174,749
|
|
|
$
|
165,169
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net charge-offs to average loans (annualized)
|
0.14
|
%
|
|
0.11
|
%
|
|
0.12
|
%
|
|
0.14
|
%
|
||||
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
|
(dollars in thousands)
|
||||||
|
Allowance for loan losses
|
$
|
172,245
|
|
|
$
|
168,679
|
|
|
Reserve for unfunded lending commitments
|
2,504
|
|
|
2,646
|
|
||
|
Allowance for credit losses
|
$
|
174,749
|
|
|
$
|
171,325
|
|
|
|
|
|
|
||||
|
Allowance for credit losses to loans outstanding
|
1.13
|
%
|
|
1.17
|
%
|
||
|
|
September 30, 2017
|
|
September 30, 2016
|
|
December 31, 2016
|
||||||
|
|
(dollars in thousands)
|
||||||||||
|
Non-accrual loans
|
$
|
123,345
|
|
|
$
|
124,017
|
|
|
$
|
120,133
|
|
|
Loans 90 days or more past due and still accruing
|
13,124
|
|
|
14,095
|
|
|
11,505
|
|
|||
|
Total non-performing loans
|
136,469
|
|
|
138,112
|
|
|
131,638
|
|
|||
|
Other real estate owned (OREO)
|
10,542
|
|
|
11,981
|
|
|
12,815
|
|
|||
|
Total non-performing assets
|
$
|
147,011
|
|
|
$
|
150,093
|
|
|
$
|
144,453
|
|
|
Non-accrual loans to total loans
|
0.80
|
%
|
|
0.86
|
%
|
|
0.82
|
%
|
|||
|
Non-performing assets to total assets
|
0.73
|
%
|
|
0.80
|
%
|
|
0.76
|
%
|
|||
|
Allowance for credit losses to non-performing loans
|
128.05
|
%
|
|
119.59
|
%
|
|
130.15
|
%
|
|||
|
|
September 30, 2017
|
|
September 30, 2016
|
|
December 31, 2016
|
||||||
|
|
(in thousands)
|
||||||||||
|
Real-estate - residential mortgage
|
$
|
26,193
|
|
|
$
|
26,854
|
|
|
$
|
27,617
|
|
|
Real-estate - commercial mortgage
|
14,439
|
|
|
16,085
|
|
|
15,957
|
|
|||
|
Real estate - home equity
|
14,789
|
|
|
7,668
|
|
|
8,594
|
|
|||
|
Commercial
|
7,512
|
|
|
7,488
|
|
|
6,627
|
|
|||
|
Construction
|
169
|
|
|
843
|
|
|
726
|
|
|||
|
Consumer
|
33
|
|
|
39
|
|
|
39
|
|
|||
|
Total accruing TDRs
|
63,135
|
|
|
58,977
|
|
|
59,560
|
|
|||
|
Non-accrual TDRs
(1)
|
28,742
|
|
|
27,904
|
|
|
27,850
|
|
|||
|
Total TDRs
|
$
|
91,877
|
|
|
$
|
86,881
|
|
|
$
|
87,410
|
|
|
|
Commercial -
Industrial, Financial and Agricultural |
|
Real Estate -
Commercial Mortgage |
|
Real Estate -
Construction |
|
Real Estate -
Residential Mortgage |
|
Real Estate -
Home Equity |
|
Consumer
|
|
Leasing
|
|
Total
|
||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||||||||||
|
Three months ended September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Balance of non-accrual loans at June 30, 2017
|
$
|
48,087
|
|
|
$
|
32,267
|
|
|
$
|
15,586
|
|
|
$
|
16,940
|
|
|
$
|
9,720
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
122,600
|
|
|
Additions
|
16,107
|
|
|
6,281
|
|
|
1,512
|
|
|
1,399
|
|
|
995
|
|
|
373
|
|
|
325
|
|
|
26,992
|
|
||||||||
|
Payments
|
(8,774
|
)
|
|
(5,974
|
)
|
|
(999
|
)
|
|
(891
|
)
|
|
(483
|
)
|
|
—
|
|
|
—
|
|
|
(17,121
|
)
|
||||||||
|
Charge-offs
|
(2,714
|
)
|
|
(483
|
)
|
|
(2,744
|
)
|
|
(195
|
)
|
|
(547
|
)
|
|
(373
|
)
|
|
(325
|
)
|
|
(7,381
|
)
|
||||||||
|
Transfers to OREO
|
—
|
|
|
(325
|
)
|
|
—
|
|
|
(868
|
)
|
|
(552
|
)
|
|
—
|
|
|
—
|
|
|
(1,745
|
)
|
||||||||
|
Balance of non-accrual loans at September 30, 2017
|
$
|
52,706
|
|
|
$
|
31,766
|
|
|
$
|
13,355
|
|
|
$
|
16,385
|
|
|
$
|
9,133
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
123,345
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Nine months ended September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Balance of non-accrual loans at December 31, 2016
|
$
|
42,349
|
|
|
$
|
38,936
|
|
|
$
|
9,806
|
|
|
$
|
18,431
|
|
|
$
|
10,611
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
120,133
|
|
|
Additions
|
40,508
|
|
|
14,055
|
|
|
10,259
|
|
|
2,545
|
|
|
3,694
|
|
|
1,659
|
|
|
1,443
|
|
|
74,163
|
|
||||||||
|
Payments
|
(16,554
|
)
|
|
(16,955
|
)
|
|
(2,796
|
)
|
|
(2,141
|
)
|
|
(1,141
|
)
|
|
—
|
|
|
—
|
|
|
(39,587
|
)
|
||||||||
|
Charge-offs
|
(13,594
|
)
|
|
(1,949
|
)
|
|
(3,765
|
)
|
|
(535
|
)
|
|
(1,837
|
)
|
|
(1,659
|
)
|
|
(1,443
|
)
|
|
(24,782
|
)
|
||||||||
|
Transfers to accrual status
|
—
|
|
|
(913
|
)
|
|
—
|
|
|
(54
|
)
|
|
(678
|
)
|
|
—
|
|
|
—
|
|
|
(1,645
|
)
|
||||||||
|
Transfers to OREO
|
(3
|
)
|
|
(1,408
|
)
|
|
(149
|
)
|
|
(1,861
|
)
|
|
(1,516
|
)
|
|
—
|
|
|
—
|
|
|
(4,937
|
)
|
||||||||
|
Balance of non-accrual loans at September 30, 2017
|
$
|
52,706
|
|
|
$
|
31,766
|
|
|
$
|
13,355
|
|
|
$
|
16,385
|
|
|
$
|
9,133
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
123,345
|
|
|
|
September 30, 2017
|
|
September 30, 2016
|
|
December 31, 2016
|
||||||
|
|
(in thousands)
|
||||||||||
|
Commercial – industrial, financial and agricultural
|
$
|
54,209
|
|
|
$
|
47,330
|
|
|
$
|
43,460
|
|
|
Real estate – commercial mortgage
|
34,650
|
|
|
39,631
|
|
|
39,319
|
|
|||
|
Real estate – residential mortgage
|
21,643
|
|
|
23,451
|
|
|
23,655
|
|
|||
|
Real estate – construction
|
13,415
|
|
|
11,223
|
|
|
9,842
|
|
|||
|
Real estate – home equity
|
12,229
|
|
|
14,260
|
|
|
13,154
|
|
|||
|
Consumer
|
243
|
|
|
2,166
|
|
|
1,891
|
|
|||
|
Leasing
|
80
|
|
|
51
|
|
|
317
|
|
|||
|
Total non-performing loans
|
$
|
136,469
|
|
|
$
|
138,112
|
|
|
$
|
131,638
|
|
|
|
September 30, 2017
|
|
September 30, 2016
|
|
December 31, 2016
|
||||||
|
|
(in thousands)
|
||||||||||
|
Residential properties
|
$
|
4,223
|
|
|
$
|
6,279
|
|
|
$
|
7,655
|
|
|
Commercial properties
|
3,709
|
|
|
3,050
|
|
|
2,651
|
|
|||
|
Undeveloped land
|
2,610
|
|
|
2,652
|
|
|
2,509
|
|
|||
|
Total OREO
|
$
|
10,542
|
|
|
$
|
11,981
|
|
|
$
|
12,815
|
|
|
|
Special Mention
|
|
Increase (Decrease)
|
|
Substandard or lower
|
|
Increase (Decrease)
|
|
Total Criticized and Classified Loans
|
||||||||||||||||||||||||||||
|
|
September 30, 2017
|
|
December 31, 2016
|
|
$
|
|
%
|
|
September 30, 2017
|
|
December 31, 2016
|
|
$
|
|
%
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||||||||||||||||
|
Real estate - commercial mortgage
|
$
|
118,947
|
|
|
$
|
132,484
|
|
|
$
|
(13,537
|
)
|
|
(10.2
|
)%
|
|
$
|
127,670
|
|
|
$
|
122,976
|
|
|
$
|
4,694
|
|
|
3.8
|
%
|
|
$
|
246,617
|
|
|
$
|
255,460
|
|
|
Commercial - secured
|
98,639
|
|
|
128,873
|
|
|
(30,234
|
)
|
|
(23.5
|
)
|
|
183,181
|
|
|
118,527
|
|
|
64,654
|
|
|
54.5
|
|
|
281,820
|
|
|
247,400
|
|
||||||||
|
Commercial -unsecured
|
3,474
|
|
|
4,481
|
|
|
(1,007
|
)
|
|
(22.5
|
)
|
|
3,082
|
|
|
3,531
|
|
|
(449
|
)
|
|
(12.7
|
)
|
|
6,556
|
|
|
8,012
|
|
||||||||
|
Total Commercial - industrial, financial and agricultural
|
102,113
|
|
|
133,354
|
|
|
(31,241
|
)
|
|
(23.4
|
)
|
|
186,263
|
|
|
122,058
|
|
|
64,205
|
|
|
52.6
|
|
|
288,376
|
|
|
255,412
|
|
||||||||
|
Construction - commercial residential
|
6,746
|
|
|
15,447
|
|
|
(8,701
|
)
|
|
(56.3
|
)
|
|
14,595
|
|
|
13,172
|
|
|
1,423
|
|
|
10.8
|
|
|
21,341
|
|
|
28,619
|
|
||||||||
|
Construction - commercial
|
4,418
|
|
|
3,412
|
|
|
1,006
|
|
|
29.5
|
|
|
3,869
|
|
|
5,115
|
|
|
(1,246
|
)
|
|
(24.4
|
)
|
|
8,287
|
|
|
8,527
|
|
||||||||
|
Total real estate - construction (excluding construction - other)
|
11,164
|
|
|
18,859
|
|
|
(7,695
|
)
|
|
(40.8
|
)
|
|
18,464
|
|
|
18,287
|
|
|
177
|
|
|
1.0
|
|
|
29,628
|
|
|
37,146
|
|
||||||||
|
Total
|
$
|
232,224
|
|
|
$
|
284,697
|
|
|
$
|
(52,473
|
)
|
|
(18.4
|
)%
|
|
$
|
332,397
|
|
|
$
|
263,321
|
|
|
$
|
69,076
|
|
|
26.2
|
%
|
|
$
|
564,621
|
|
|
$
|
548,018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
% of total risk-rated loans
|
2.0
|
%
|
|
2.6
|
%
|
|
|
|
|
|
2.9
|
%
|
|
2.4
|
%
|
|
|
|
|
|
5.0
|
%
|
|
5.0
|
%
|
||||||||||||
|
|
September 30, 2017
|
|
September 30, 2016
|
|
December 31, 2016
|
||||||||||||||||||||||||||||||
|
|
30-89
Days |
|
≥ 90 Days (1)
|
|
Total
|
|
30-89
Days |
|
≥ 90 Days (1)
|
|
Total
|
|
30-89
Days |
|
≥ 90 Days (1)
|
|
Total
|
||||||||||||||||||
|
Real estate – commercial mortgage
|
0.20
|
%
|
|
0.55
|
%
|
|
0.75
|
%
|
|
0.18
|
%
|
|
0.69
|
%
|
|
0.87
|
%
|
|
0.13
|
%
|
|
0.65
|
%
|
|
0.78
|
%
|
|||||||||
|
Commercial – industrial, financial and agricultural
|
0.26
|
%
|
|
1.28
|
%
|
|
1.54
|
%
|
|
0.31
|
%
|
|
1.17
|
%
|
|
1.48
|
%
|
|
0.25
|
%
|
|
1.06
|
%
|
|
1.31
|
%
|
|||||||||
|
Real estate – construction
|
0.12
|
%
|
|
1.38
|
%
|
|
1.50
|
%
|
|
0.31
|
%
|
|
1.30
|
%
|
|
1.61
|
%
|
|
0.12
|
%
|
|
1.17
|
%
|
|
1.29
|
%
|
|||||||||
|
Real estate – residential mortgage
|
1.10
|
%
|
|
1.15
|
%
|
|
2.25
|
%
|
|
1.15
|
%
|
|
1.52
|
%
|
|
2.67
|
%
|
|
1.27
|
%
|
|
1.48
|
%
|
|
2.75
|
%
|
|||||||||
|
Real estate – home equity
|
0.83
|
%
|
|
0.78
|
%
|
|
1.61
|
%
|
|
0.64
|
%
|
|
0.87
|
%
|
|
1.51
|
%
|
|
0.57
|
%
|
|
0.81
|
%
|
|
1.38
|
%
|
|||||||||
|
Consumer, leasing and other
|
0.69
|
%
|
|
0.06
|
%
|
|
0.75
|
%
|
|
1.18
|
%
|
|
0.44
|
%
|
|
1.62
|
%
|
|
1.23
|
%
|
|
0.42
|
%
|
|
1.65
|
%
|
|||||||||
|
Total
|
0.40
|
%
|
|
0.88
|
%
|
|
1.28
|
%
|
|
0.42
|
%
|
|
0.96
|
%
|
|
1.38
|
%
|
|
0.38
|
%
|
|
0.89
|
%
|
|
1.27
|
%
|
|||||||||
|
Total dollars (in thousands)
|
$
|
62,247
|
|
|
$
|
136,469
|
|
|
$
|
198,716
|
|
|
$
|
59,822
|
|
|
$
|
138,112
|
|
|
$
|
197,934
|
|
|
$
|
55,149
|
|
|
$
|
131,638
|
|
|
$
|
186,787
|
|
|
(1)
|
Includes non-accrual loans.
|
|
|
|
|
|
|
Increase (Decrease)
|
|||||||||
|
|
September 30, 2017
|
|
December 31, 2016
|
|
$
|
|
%
|
|||||||
|
|
(dollars in thousands)
|
|||||||||||||
|
Noninterest-bearing demand
|
$
|
4,363,915
|
|
|
$
|
4,376,137
|
|
|
$
|
(12,222
|
)
|
|
(0.3
|
)%
|
|
Interest-bearing demand
|
4,119,419
|
|
|
3,703,712
|
|
|
415,707
|
|
|
11.2
|
|
|||
|
Savings and money market accounts
|
4,790,985
|
|
|
4,179,773
|
|
|
611,212
|
|
|
14.6
|
|
|||
|
Total demand and savings
|
13,274,319
|
|
|
12,259,622
|
|
|
1,014,697
|
|
|
8.3
|
|
|||
|
Brokered deposits
|
109,936
|
|
|
—
|
|
|
109,936
|
|
|
N/M
|
|
|||
|
Time deposits
|
2,757,525
|
|
|
2,753,242
|
|
|
4,283
|
|
|
0.2
|
|
|||
|
Total deposits
|
$
|
16,141,780
|
|
|
$
|
15,012,864
|
|
|
$
|
1,128,916
|
|
|
7.5
|
%
|
|
|
|
|
Increase (Decrease)
|
|||||||||||
|
|
September 30, 2017
|
|
December 31, 2016
|
|
$
|
|
%
|
|||||||
|
|
(dollars in thousands)
|
|||||||||||||
|
Short-term borrowings:
|
|
|
|
|
|
|
|
|||||||
|
Customer repurchase agreements
|
$
|
185,945
|
|
|
$
|
195,734
|
|
|
$
|
(9,789
|
)
|
|
(5.0
|
)%
|
|
Customer short-term promissory notes
|
106,994
|
|
|
67,013
|
|
|
39,981
|
|
|
59.7
|
|
|||
|
Total short-term customer funding
|
292,939
|
|
|
262,747
|
|
|
30,192
|
|
|
11.5
|
|
|||
|
Federal funds purchased
|
5,812
|
|
|
278,570
|
|
|
(272,758
|
)
|
|
(97.9
|
)
|
|||
|
Total short-term borrowings
|
298,751
|
|
|
541,317
|
|
|
(242,566
|
)
|
|
(44.8
|
)
|
|||
|
Long-term debt:
|
|
|
|
|
|
|
|
|||||||
|
FHLB advances
|
652,145
|
|
|
567,240
|
|
|
84,905
|
|
|
15.0
|
|
|||
|
Other long-term debt
|
386,014
|
|
|
362,163
|
|
|
23,851
|
|
|
6.6
|
|
|||
|
Total long-term debt
|
1,038,159
|
|
|
929,403
|
|
|
108,756
|
|
|
11.7
|
|
|||
|
Total borrowings
|
$
|
1,336,910
|
|
|
$
|
1,470,720
|
|
|
$
|
(133,810
|
)
|
|
(9.1
|
)%
|
|
|
|
|
|
|
|
|
|
|||||||
|
•
|
Meet a minimum Common Equity Tier 1 capital ratio of 4.50% of risk-weighted assets and a Tier 1 capital ratio of 6.00% of risk-weighted assets;
|
|
•
|
Continue to require a minimum Total capital ratio of 8.00% of risk-weighted assets and a minimum Tier 1 leverage capital ratio of 4.00% of average assets; and
|
|
•
|
Comply with a revised definition of capital to improve the ability of regulatory capital instruments to absorb losses. Certain non-qualifying capital instruments, including cumulative preferred stock and trust preferred securities ("TruPS"), have been phased out as a component of Tier 1 capital for institutions of the Corporation's size.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
|
Regulatory
Minimum for Capital Adequacy |
|
Fully Phased-in, with Capital Conservation Buffers
|
||||
|
Total Capital (to Risk-Weighted Assets)
|
13.1
|
%
|
|
13.2
|
%
|
|
8.0
|
%
|
|
10.5
|
%
|
|
Tier I Capital (to Risk-Weighted Assets)
|
10.4
|
%
|
|
10.4
|
%
|
|
6.0
|
%
|
|
8.5
|
%
|
|
Common Equity Tier I (to Risk-Weighted Assets)
|
10.4
|
%
|
|
10.4
|
%
|
|
4.5
|
%
|
|
7.0
|
%
|
|
Tier I Capital (to Average Assets)
|
9.0
|
%
|
|
9.0
|
%
|
|
4.0
|
%
|
|
4.0
|
%
|
|
Rate Shock (1)
|
Annual change
in net interest income
|
|
% Change in net interest income
|
|
+300 bp
|
+ $93.9 million
|
|
15.5%
|
|
+200 bp
|
+ $64.5 million
|
|
10.6%
|
|
+100 bp
|
+ $32.9 million
|
|
5.4%
|
|
–100 bp
|
– $49.0 million
|
|
– 8.1%
|
|
(1)
|
These results include the effect of implicit and explicit interest rate floors that limit further reduction in interest rates.
|
|
|
|
|
|
|
|
|
|
3.1
|
|
|
|
|
|
|
|
|
|
|
|
3.2
|
|
|
|
|
|
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
|
|
|
|
32.1
|
|
|
|
|
|
|
|
|
|
|
|
32.2
|
|
|
|
|
|
|
|
|
|
|
|
101
|
|
|
Financial statements from the Quarterly Report on Form 10-Q of Fulton Financial Corporation for the period ended September 30, 2017, filed on November 3, 2017, formatted in XBRL: (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Shareholders' Equity, (v) the Consolidated Statements of Cash Flows and (vi) the Notes to Consolidated Financial Statements - filed herewith.
|
|
|
|
|
|
|
|
|
FULTON FINANCIAL CORPORATION
|
|
|
||
|
|
|
|
|
|
|
Date:
|
|
November 3, 2017
|
|
/s/ E. Philip Wenger
|
|
|
|
|
|
E. Philip Wenger
|
|
|
|
|
|
Chairman, Chief Executive Officer and President
|
|
|
|
|
|
|
|
Date:
|
|
November 3, 2017
|
|
/s/ Philmer H. Rohrbaugh
|
|
|
|
|
|
Philmer H. Rohrbaugh
|
|
|
|
|
|
Senior Executive Vice President, Chief Operating Officer
|
|
|
|
|
|
and Chief Financial Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|