Document and Entity Information
Document and Entity Information Document - shares | 6 Months Ended | |
Jun. 30, 2023 | Aug. 01, 2023 | |
Cover [Abstract] | ||
Document Type | 10-Q | |
Document Quarterly Report | true | |
Document Period End Date | Jun. 30, 2023 | |
Document Transition Report | false | |
Entity File Number | 001-36502 | |
Entity Registrant Name | COMMERCE BANCSHARES, INC. | |
Entity Incorporation, State or Country Code | MO | |
Entity Tax Identification Number | 43-0889454 | |
Entity Address, Address Line One | 1000 Walnut | |
Entity Address, City or Town | Kansas City, | |
Entity Address, State or Province | MO | |
Entity Address, Postal Zip Code | 64106 | |
City Area Code | 816 | |
Local Phone Number | 234-2000 | |
Title of 12(b) Security | $5 Par Value Common Stock | |
Trading Symbol | CBSH | |
Security Exchange Name | NASDAQ | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Large Accelerated Filer | |
Entity Small Business | false | |
Entity Emerging Growth Company | false | |
Entity Shell Company | false | |
Entity Common Stock, Shares Outstanding | 124,700,008 | |
Entity Central Index Key | 0000022356 | |
Document Fiscal Year Focus | --12-31 | |
Document Fiscal Year Focus | 2023 | |
Document Fiscal Period Focus | Q2 | |
Amendment Flag | false |
Consolidated Balance Sheets
Consolidated Balance Sheets - USD ($) $ in Thousands | Jun. 30, 2023 | Dec. 31, 2022 |
ASSETS | ||
Loans | $ 16,956,539 | $ 16,303,131 |
Financing Receivable, Allowance for Credit Loss | (158,685) | (150,136) |
Net loans | 16,797,854 | 16,152,995 |
Loans held for sale | 6,776 | 4,964 |
Investment securities: | ||
Available for sale debt securities | 10,414,625 | 12,238,316 |
Trading | 29,412 | 43,523 |
Equity Securities | 12,266 | 12,304 |
Other securities | 258,045 | 225,034 |
Total investment securities | 10,714,348 | 12,519,177 |
Federal Funds Sold | 2,750 | 49,505 |
Securities Purchased Under Agreements To Resell | 825,000 | 825,000 |
Interest earning deposits with banks | 2,568,695 | 389,140 |
Cash and due from banks | 366,699 | 452,496 |
Premises and equipment, net | 451,568 | 418,909 |
Goodwill | 146,371 | 138,921 |
Other intangible assets, net | 14,666 | 15,234 |
Other assets | 936,535 | 909,590 |
Total assets | 32,831,262 | 31,875,931 |
Deposits: | ||
Non-interest bearing | 8,198,849 | 10,066,356 |
Savings, interest checking and money market | 14,418,974 | 15,126,981 |
Certificates of deposit of less than $100,000 | 1,543,424 | 387,336 |
Certificates of deposit of $100,000 and over | 1,708,197 | 606,767 |
Total deposits | 25,869,444 | 26,187,440 |
Federal funds purchased and securities sold under agreements to repurchase | 2,878,021 | 2,841,734 |
Other borrowings | 1,005,613 | 9,672 |
Other liabilities | 392,956 | 355,508 |
Total liabilities | 30,146,034 | 29,394,354 |
Commerce Bancshares, Inc. stockholders' equity: | ||
Common stock | 629,319 | 629,319 |
Capital surplus | 2,921,365 | 2,932,959 |
Retained earnings | 211,358 | 31,620 |
Treasury stock, at cost | (58,389) | (41,743) |
Accumulated Other Comprehensive Income (Loss) | (1,036,295) | (1,086,864) |
Total Commerce Bancshares, Inc. stockholders' equity | 2,667,358 | 2,465,291 |
Non-controlling interest | 17,870 | 16,286 |
Total equity | 2,685,228 | 2,481,577 |
Total liabilities and equity | $ 32,831,262 | $ 31,875,931 |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) - USD ($) | Jun. 30, 2023 | Dec. 31, 2022 |
Statement of Financial Position [Abstract] | ||
Mortgages Held-for-sale, Fair Value Disclosure | $ 1,566,000 | $ 0 |
Debt Securities, Available-for-sale, Amortized Cost | 11,833,736,000 | 13,738,206,000 |
Allowance for Credit Losses | $ 0 | $ 0 |
Common stock, par value | $ 5 | $ 5 |
Common Stock, Shares Authorized | 190,000,000 | 140,000,000 |
Common stock, shares issued | 125,863,879 | 125,863,879 |
Treasury Stock, Common, Shares | 868,125 | 605,142 |
Consolidated Statements Of Inco
Consolidated Statements Of Income - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |||
INTEREST INCOME | ||||||
Interest and fees on loans | $ 241,327 | $ 142,526 | $ 465,143 | $ 274,601 | ||
Interest and fees on loans held for sale | 151 | 161 | 296 | 311 | ||
Interest on investment securities | 73,727 | 88,635 | 144,846 | 161,740 | ||
Interest on federal funds sold and short-term securities purchased under agreements to resell | 105 | 19 | 594 | 20 | ||
Interest on Long-Term Securities Purchased Under Agreements To Resell | 4,099 | 4,385 | 8,051 | 9,685 | ||
Interest on deposits with banks | 29,254 | 2,428 | 38,590 | 3,579 | ||
Total interest income | 348,663 | 238,154 | 657,520 | 449,936 | ||
INTEREST EXPENSE | ||||||
Savings, interest checking and money market | 30,046 | 2,278 | 50,197 | 4,038 | ||
Certificates of deposit of less than $100,000 | 10,125 | 205 | 11,550 | 344 | ||
Certificates of deposit of $100,000 and over | 14,416 | 470 | 21,043 | 897 | ||
Interest Expense, Federal Funds Purchased | 6,397 | 224 | 11,983 | 231 | ||
Interest Expense, Securities Sold under Agreements to Repurchase | 17,014 | 2,702 | 34,509 | 3,384 | ||
Interest on other borrowings | 21,127 | (110) | 27,077 | (129) | ||
Total interest expense | 99,125 | 5,769 | 156,359 | 8,765 | ||
Net interest income | 249,538 | 232,385 | 501,161 | 441,171 | ||
Provision for credit losses | 6,471 | 7,162 | 17,927 | (2,696) | ||
Net interest income after credit losses | 243,067 | 225,223 | 483,234 | 443,867 | ||
NON-INTEREST INCOME | ||||||
Bank card transaction fees | 49,725 | 43,873 | 96,379 | 85,918 | ||
Trust fee revenue | 47,265 | 46,792 | 92,593 | 94,603 | ||
Deposit account charges and other fees | 22,633 | 25,564 | 44,385 | 47,871 | ||
Consumer brokerage services | 4,677 | 5,068 | 9,762 | 9,514 | ||
Capital market fees | 2,539 | 3,327 | 5,901 | 7,452 | ||
Loan fees and sales | 2,735 | 3,246 | 5,324 | 7,481 | ||
Other | 18,031 | 11,557 | 30,873 | 18,357 | ||
Total non-interest income | 147,605 | 139,427 | 285,217 | 271,196 | ||
INVESTMENT SECURITIES GAINS (LOSSES), NET | ||||||
INVESTMENT SECURITIES GAINS (LOSSES), NET | 3,392 | 1,029 | 3,086 | [1] | 8,192 | [1] |
NON-INTEREST EXPENSE | ||||||
Salaries and employee benefits | 145,429 | 142,243 | 289,802 | 278,196 | ||
Data processing and software | 28,719 | 27,635 | 56,873 | 54,651 | ||
Net occupancy | 12,995 | 12,503 | 25,754 | 24,799 | ||
Marketing | 6,368 | 5,836 | 11,839 | 12,180 | ||
Equipment | 4,864 | 4,734 | 9,714 | 9,302 | ||
Supplies and communication | 4,625 | 4,361 | 9,215 | 9,074 | ||
Other | 24,611 | 16,193 | 48,521 | 30,951 | ||
Total non-interest expense | 227,611 | 213,505 | 451,718 | 419,153 | ||
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | 166,453 | 152,174 | 319,819 | 304,102 | ||
Less income taxes | 35,990 | 32,021 | 68,803 | 63,923 | ||
Net income | 130,463 | 120,153 | 251,016 | 240,179 | ||
Less non-controlling interest expense (income) | 2,674 | 4,359 | 3,775 | 6,231 | ||
Net income attributable to Commerce Bancshares, Inc. | $ 127,789 | $ 115,794 | $ 247,241 | $ 233,948 | ||
Net income per common share — basic | $ 1.03 | $ 0.92 | $ 1.98 | $ 1.84 | ||
Net income per common share — diluted | $ 1.02 | $ 0.92 | $ 1.97 | $ 1.84 | ||
[1]Available for sale debt securities, equity securities, and other securities. |
Consolidated Statements Of Comp
Consolidated Statements Of Comprehensive Income - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Statement of Comprehensive Income [Abstract] | ||||
Net income | $ 130,463 | $ 120,153 | $ 251,016 | $ 240,179 |
Other comprehensive income (loss) | ||||
Net unrealized gains (losses) on available for sale debt securities | (81,882) | (328,201) | 60,584 | (835,466) |
Change in pension loss | 269 | 322 | 539 | 645 |
Unrealized gains (losses) on cash flow hedge derivatives | (14,184) | (4,615) | (10,554) | (9,153) |
Current period other comprehensive income (loss), net of tax | (95,797) | (332,494) | 50,569 | (843,974) |
Comprehensive income (loss) | 34,666 | (212,341) | 301,585 | (603,795) |
Less non-controlling interest (income) expense | 2,674 | 4,359 | 3,775 | 6,231 |
Comprehensive income (loss) attributable to Commerce Bancshares, Inc. | $ 31,992 | $ (216,700) | $ 297,810 | $ (610,026) |
Consolidated Statements Of Chan
Consolidated Statements Of Changes In Equity - USD ($) $ in Thousands | Total | Common Stock [Member] | Capital Surplus [Member] | Retained Earnings [Member] | Treasury Stock, Common | Accumulated Other Comprehensive Income (Loss) [Member] | Non-Controlling Interest [Member] |
Balance at Dec. 31, 2021 | $ 3,448,324 | $ 610,804 | $ 2,689,894 | $ 92,493 | $ (32,973) | $ 77,080 | $ 11,026 |
Net income | 240,179 | 233,948 | 6,231 | ||||
Other comprehensive income (loss) | (843,974) | (843,974) | |||||
Distributions to non-controlling interest | (790) | (790) | |||||
Purchase of treasury stock | (113,205) | (113,205) | |||||
Stock Issued During Period RSAs and SARs | 448 | (16,142) | 16,590 | ||||
Stock-based compensation | 8,409 | 8,409 | |||||
Cash dividends per share, Common Stock, Cash | (64,078) | (64,078) | |||||
Balance at Jun. 30, 2022 | 2,675,313 | 610,804 | 2,682,161 | 262,363 | (129,588) | (766,894) | 16,467 |
Balance at Mar. 31, 2022 | 2,973,402 | 610,804 | 2,678,025 | 178,504 | (72,293) | (434,400) | 12,762 |
Net income | 120,153 | 115,794 | 4,359 | ||||
Other comprehensive income (loss) | (332,494) | (332,494) | |||||
Distributions to non-controlling interest | (654) | (654) | |||||
Purchase of treasury stock | (57,350) | (57,350) | |||||
Stock Issued During Period RSAs and SARs | 0 | (55) | 55 | ||||
Stock-based compensation | 4,191 | 4,191 | |||||
Cash dividends per share, Common Stock, Cash | (31,935) | (31,935) | |||||
Balance at Jun. 30, 2022 | 2,675,313 | 610,804 | 2,682,161 | 262,363 | (129,588) | (766,894) | 16,467 |
Balance at Dec. 31, 2022 | 2,481,577 | 629,319 | 2,932,959 | 31,620 | (41,743) | (1,086,864) | 16,286 |
Net income | 251,016 | 247,241 | 3,775 | ||||
Other comprehensive income (loss) | 50,569 | 50,569 | |||||
Distributions to non-controlling interest | (2,145) | (2,145) | |||||
Purchase of treasury stock | (36,563) | (36,563) | |||||
Sale of non-controlling interest of subsidiary | 0 | 46 | (46) | ||||
Stock Issued During Period RSAs and SARs | 0 | (19,917) | 19,917 | ||||
Stock-based compensation | 8,277 | 8,277 | |||||
Cash dividends per share, Common Stock, Cash | (67,503) | (67,503) | |||||
Balance at Jun. 30, 2023 | 2,685,228 | 629,319 | 2,921,365 | 211,358 | (58,389) | (1,036,295) | 17,870 |
Balance at Mar. 31, 2023 | 2,682,412 | 629,319 | 2,919,060 | 117,313 | (59,670) | (940,498) | 16,888 |
Net income | 130,463 | 127,789 | 2,674 | ||||
Other comprehensive income (loss) | (95,797) | (95,797) | |||||
Distributions to non-controlling interest | (1,692) | (1,692) | |||||
Purchase of treasury stock | (318) | (318) | |||||
Stock Issued During Period RSAs and SARs | 0 | (1,599) | 1,599 | ||||
Stock-based compensation | 3,904 | 3,904 | |||||
Cash dividends per share, Common Stock, Cash | (33,744) | (33,744) | |||||
Balance at Jun. 30, 2023 | $ 2,685,228 | $ 629,319 | $ 2,921,365 | $ 211,358 | $ (58,389) | $ (1,036,295) | $ 17,870 |
Consolidated Statements Of Ch_2
Consolidated Statements Of Changes In Equity (Parenthetical) - $ / shares | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Statement of Stockholders' Equity [Abstract] | ||||
Common Stock, Dividends, Per Share, Cash Paid | $ 0.270 | $ 0.252 | $ 0.540 | $ 0.505 |
Consolidated Statements Of Cash
Consolidated Statements Of Cash Flows - USD ($) $ in Thousands | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | ||
OPERATING ACTIVITIES: | |||
Net income | $ 251,016 | $ 240,179 | |
Adjustments to reconcile net income to net cash provided by operating activities: | |||
Provision for credit losses | 17,927 | (2,696) | |
Provision for depreciation and amortization | 24,164 | 23,638 | |
Amortization of investment security premiums, net | 9,482 | 5,946 | |
Investment securities (gains) losses, net (A) | [1] | (3,086) | (8,192) |
Net (gains) losses on sales of loans held for sale | (422) | (1,944) | |
Originations of loans held for sale | (25,729) | (93,439) | |
Proceeds from sales of loans held for sale | 24,210 | 96,282 | |
Net (increase) decrease in trading debt securities, excluding unsettled transactions | 17,915 | 870 | |
Purchase of interest rate floor | (25,900) | ||
Stock-based compensation | 8,277 | 8,409 | |
(Increase) decrease in interest receivable | (667) | (11,739) | |
Increase (decrease) in interest payable | 31,819 | 247 | |
Increase (decrease) in income taxes payable | (74) | (1,855) | |
Other changes, net | (108,044) | 30,464 | |
Net cash provided by (used in) operating activities | 220,888 | 286,170 | |
INVESTING ACTIVITIES: | |||
Payments to Acquire Businesses, Net of Cash Acquired | (6,197) | 0 | |
Distributions received from equity-method investment | 1,434 | 400 | |
Cash proceeds from sales of investment securities | [1] | 1,130,536 | 3,712 |
Proceeds from maturities/pay downs of investment securities (A) | [1] | 922,759 | 1,462,151 |
Purchases of investment securities (A) | [1] | (190,253) | (1,894,221) |
Net (increase) decrease in loans | (666,743) | (518,899) | |
Securities purchased under agreements to resell | 0 | (200,000) | |
Repayments of securities purchased under agreements to resell | 0 | 375,000 | |
Purchases of premises and equipment | (51,904) | (28,985) | |
Sales of premises and equipment | 1,215 | 1,401 | |
Net cash provided by (used in) investing activities | 1,140,847 | (799,441) | |
FINANCING ACTIVITIES: | |||
Net increase (decrease) in non-interest bearing, savings, interest checking and money market deposits | (2,506,872) | (1,302,692) | |
Net increase (decrease) in certificates of deposit | 2,257,518 | (437,030) | |
Net increase (decrease) in federal funds purchased and securities sold under agreements to repurchase | 36,287 | (788,671) | |
Proceeds from FHLBank Borrowings, Financing Activities | 2,250,000 | 0 | |
Payments of FHLBank Borrowings, Financing Activities | (1,250,000) | 0 | |
Net increase (decrease) in other borrowings | (4,059) | (6,535) | |
Purchases of treasury stock | (36,563) | (113,205) | |
Issuance of stock under equity compensation plans | 0 | 448 | |
Cash dividends paid on common stock | (67,503) | (64,078) | |
Net cash provided by (used in) financing activities | 678,808 | (2,711,763) | |
Increase (decrease) in cash, cash equivalents and restricted cash | 2,040,543 | (3,225,034) | |
Cash, cash equivalents and restricted cash at beginning of year | 897,801 | 4,296,954 | |
Cash, cash equivalents and restricted cash at June 30 | 2,938,344 | 1,071,920 | |
Supplemental Cash Flow Information: | |||
Income tax payments, net | 64,925 | 62,588 | |
Interest paid on deposits and borrowings | 124,540 | 8,518 | |
Loans transferred to foreclosed real estate | $ 72 | $ 25 | |
[1]Available for sale debt securities, equity securities, and other securities. |
Consolidated Statements Of Ca_2
Consolidated Statements Of Cash Flows Cash Flow Additional Information - USD ($) $ in Thousands | Jun. 30, 2023 | Jun. 30, 2022 |
Additional Cash Flow Elements and Supplemental Cash Flow Information [Abstract] | ||
Restricted Cash and Cash Equivalents | $ 200 | $ 5,400 |
Cash, cash equivalents and restricted cash at June 30 | $ 2,938,344 | $ 1,071,920 |
Principles Of Consolidation And
Principles Of Consolidation And Presentation | 6 Months Ended |
Jun. 30, 2023 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Principles Of Consolidation And Presentation | Principles of Consolidation and Presentation The accompanying consolidated financial statements include the accounts of Commerce Bancshares, Inc. and all majority-owned subsidiaries (the Company). Most of the Company's operations are conducted by its subsidiary bank, Commerce Bank (the Bank). The consolidated financial statements in this report have not been audited by an independent registered public accounting firm, but in the opinion of management, all adjustments necessary to present fairly the financial position and the results of operations for the interim periods have been made. All such adjustments are of a normal recurring nature. All significant intercompany accounts and transactions have been eliminated. Certain reclassifications were made to 2022 data to conform to current year presentation. In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheets and revenues and expenses for the periods. Actual results could differ significantly from those estimates. Management has evaluated subsequent events for potential recognition or disclosure. The results of operations for the six month period ended June 30, 2023 are not necessarily indicative of results to be attained for the full year or any other interim period. The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (GAAP) for interim financial information and with the instructions to Form 10-Q adopted by the Securities and Exchange Commission. Accordingly, the financial statements do not include all of the information and footnotes required by GAAP for complete financial statements and should be read in conjunction with the Company's most recent Annual Report on Form 10-K, containing the latest audited consolidated financial statements and notes thereto. The Company adopted ASU 2022-02 Financial Instruments—Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures on January 1, 2023, using the prospective transition method. This ASU eliminates the troubled debt restructuring recognition and measurement guidance and requires an entity to present gross write-offs by year of origination. The amendments also enhance disclosure requirements related to certain modifications of receivables made to borrowers experiencing financial difficulty. With the exception of enhanced disclosures, there was no material impact to the consolidated financial statements from adoption of this ASU. As of the Company's adoption date, all restructurings are evaluated to determine whether they are modifications to a borrower experiencing financial difficulty. Loans that were accounted for under the troubled debt restructuring method as of December 31, 2022 will continue to be accounted for under that method until they are paid off or modified. The following significant accounting policies have been updated since the Company's 2022 Annual Report on Form 10-K to reflect the adoption of ASU 2022-02. Troubled Debt Restructurings Prior to the Company's adoption of ASU 2022-02, a loan was accounted for as a troubled debt restructuring if the Company, for economic or legal reasons related to the borrower's financial difficulties, granted a concession to the borrower that it would not otherwise consider. A troubled debt restructuring typically involves (1) modification of terms such as a reduction of the stated interest rate, loan principal, or accrued interest, (2) a loan renewal at a stated interest rate lower than the current market rate for a new loan with similar risk, or (3) debt that was not reaffirmed in bankruptcy. Business, business real estate, construction and land real estate and personal real estate troubled debt restructurings with impairment charges are placed on non-accrual status. The Company measures the impairment loss of a troubled debt restructuring at the time of modification based on the present value of expected future cash flows. Subsequent to modification, troubled debt restructurings are subject to the Company’s allowance for credit loss model, which is discussed below and in Note 2, Loans and Allowance for Credit Losses. Troubled debt restructurings that are performing under their contractual terms continue to accrue interest, which is recognized in current earnings. Loans that were accounted as troubled debt restructurings at of December 31, 2022 will continue to be accounted for under that method until they are either paid off or modified. Modifications for Borrowers Experiencing Financial Difficulty The Company may renegotiate the terms of existing loans for a variety of reasons. When refinancing or restructuring a loan, the Company evaluates whether the borrower is experiencing financial difficulty. In making this determination, the Company considers whether the borrower is currently in default on any of its debt. In addition, the Company evaluates whether it is probable that the borrower would be in payment default on any of its debt in the foreseeable future without the modification and if the borrower (without the current modification) could obtain equivalent financing from another creditor at a market rate for similar debt. Modifications of loans to borrowers in these situations may indicate that the borrower is facing financial difficulty. |
Loans And Allowance For Credit
Loans And Allowance For Credit Losses | 6 Months Ended |
Jun. 30, 2023 | |
Receivables [Abstract] | |
Financing Receivables | Loans and Allowance for Credit Losses Major classifications within the Company’s held for investment loan portfolio at June 30, 2023 and December 31, 2022 are as follows: (In thousands) June 30, 2023 December 31, 2022 Commercial: Business $ 5,906,493 $ 5,661,725 Real estate – construction and land 1,451,783 1,361,095 Real estate – business 3,621,222 3,406,981 Personal Banking: Real estate – personal 2,980,599 2,918,078 Consumer 2,110,605 2,059,088 Revolving home equity 303,845 297,207 Consumer credit card 574,755 584,000 Overdrafts 7,237 14,957 Total loans $ 16,956,539 $ 16,303,131 Accrued interest receivable totaled $63.9 million and $55.5 million at June 30, 2023 and December 31, 2022, respectively, and was included within other assets on the consolidated balance sheets. For the three months ended June 30, 2023, the Company wrote-off accrued interest by reversing interest income of $43 thousand and $1.1 million in the Commercial and Personal Banking portfolios, respectively. Similarly, for the six months ended June 30, 2023, the Company wrote-off accrued interest of $77 thousand and $2.2 million in the Commercial and Personal Banking portfolios, respectively. For the three months ended June 30, 2022, the Company reversed interest income of $26 thousand and $762 thousand in the Commercial and Personal Banking portfolios, respectively, and in the six months ended June 30, 2022, reversed $55 thousand and $1.7 million in the Commercial and Personal Banking portfolios. At June 30, 2023, loans of $3.3 billion were pledged at the Federal Home Loan Bank as collateral for borrowings and letters of credit obtained to secure public deposits. Additional loans of $3.1 billion were pledged at the Federal Reserve Bank as collateral for discount window borrowings. Allowance for credit losses The allowance for credit losses is measured using an average historical loss model which incorporates relevant information about past events (including historical credit loss experience on loans with similar risk characteristics), current conditions, and reasonable and supportable forecasts that affect the collectability of the remaining cash flows over the contractual term of the loans. The allowance for credit losses is measured on a collective (pool) basis. Loans are aggregated into pools based on similar risk characteristics including borrower type, collateral type and expected credit loss patterns. Loans that do not share similar risk characteristics, primarily large loans on non-accrual status, are evaluated on an individual basis. For loans evaluated for credit losses on a collective basis, average historical loss rates are calculated for each pool using the Company’s historical net charge-offs (combined charge-offs and recoveries by observable historical reporting period) and outstanding loan balances during a lookback period. Lookback periods can be different based on the individual pool and represent management’s credit expectations for the pool of loans over the remaining contractual life. In certain loan pools, if the Company’s own historical loss rate is not reflective of the loss expectations, the historical loss rate is augmented by industry and peer data. The calculated average net charge-off rate is then adjusted for current conditions and reasonable and supportable forecasts. These adjustments increase or decrease the average historical loss rate to reflect expectations of future losses given a single path economic forecast of key macroeconomic variables including GDP, disposable income, various interest rates, unemployment rate, consumer price index (CPI) inflation rate, housing price index (HPI), commercial real estate price index (CREPI) and market volatility. The adjustments are based on results from various regression models projecting the impact of the macroeconomic variables to loss rates. The forecast is used for a reasonable and supportable period before reverting back to historical averages using a straight-line method. The forecast adjusted loss rate is applied to the amortized cost of loans over the remaining contractual lives, adjusted for expected prepayments. The contractual term excludes expected extensions (except for contractual extensions at the option of the customer), renewals and modifications unless there is a reasonable expectation that a troubled debt restructuring will be executed. Credit cards and certain similar consumer lines of credit do not have stated maturities and therefore, for these loan classes, remaining contractual lives are determined by estimating future cash flows expected to be received from customers until payments have been fully allocated to outstanding balances. Additionally, the allowance for credit losses considers other qualitative factors not included in historical loss rates or macroeconomic forecast such as changes in portfolio composition, underwriting practices, or significant unique events or conditions. Key assumptions in the Company’s allowance for credit loss model include the economic forecast, the reasonable and supportable period, forecasted macro-economic variables, prepayment assumptions and qualitative factors applied for portfolio composition changes, underwriting practices, or significant unique events or conditions. The assumptions utilized in estimating the Company’s allowance for credit losses at June 30, 2023 and March 31, 2023 are discussed below. Key Assumption June 30, 2023 March 31, 2023 Overall economic forecast • Mild recession in the second half of 2023 • Assume the Federal Reserve will pause increasing interest rates through year end • Mild recession is expected to weaken employment • Mild recession to start 3rd quarter of 2023 • Assume the Federal Reserve will continue raising interest rates • Mild recession is expected to weaken employment Reasonable and supportable period and related reversion period • Reasonable and supportable period of one year • Reversion to historical average loss within two quarters using straight-line method • Reasonable and supportable period of one year • Reversion to historical average loss within two quarters using straight-line method Forecasted macro-economic variables • Unemployment rate ranges from 3.9% to 5.3% during the supportable forecast period • Real GDP growth ranges from (.27)% to 1.2% • BBB corporate yield from 4.9% to 5.5% • Housing Price Index from 282.1 to 284.5 • Unemployment rate ranges from 3.7% to 5.3% during the supportable forecast period • Real GDP growth ranges from (.48)% to 2.0% • BBB corporate yield from 5.3% to 5.8% • Housing Price Index from 280.2 to 282.0 Prepayment assumptions Commercial loans • 5% for most loan pools Personal banking loans • Ranging from 7.93% to 22.9% for most loan pools • Consumer credit cards 67.6% Commercial loans • 5% for most loan pools Personal banking loans • Ranging from 6.45% to 22.4% for most loan pools • Consumer credit cards 67.5% Qualitative factors Added qualitative factors related to: • Changes in the composition of the loan portfolios • Certain stressed industries within the portfolio • Certain portfolios sensitive to unusually high rate of inflation and supply chain issues • Loans downgraded to special mention, substandard, or non-accrual status Added qualitative factors related to: • Changes in the composition of the loan portfolios • Certain portfolios sensitive to pandemic economic uncertainties • Certain portfolios sensitive to unusually high rate of inflation and supply chain issues • Loans downgraded to special mention, substandard, or non-accrual status The liability for unfunded lending commitments utilizes the same model as the allowance for credit losses on loans, however, the liability for unfunded lending commitments incorporates an assumption for the portion of unfunded commitments that are expected to be funded. Sensitivity in the Allowance for Credit Loss model The allowance for credit losses is an estimate that requires significant judgment including projections of the macro-economic environment. The forecasted macro-economic environment continuously changes which can cause fluctuations in estimated expected credit losses. The current forecast projects a mild recession in the second half of 2023 as the economy continues to face high inflation, higher interest rates and a weaker job market. The impacts of the market's response to unusual events or trends including high inflation, supply chain stresses, trends in health conditions and changes in the geopolitical environment could significantly modify economic projections used in the estimation of the allowance for credit losses. A summary of the activity in the allowance for credit losses on loans and the liability for unfunded lending commitments during the three and six months ended June 30, 2023 and 2022, respectively, follows: For the Three Months Ended June 30, 2023 For the Six Months Ended June 30, 2023 (In thousands) Commercial Personal Banking Total Commercial Personal Banking Total ALLOWANCE FOR CREDIT LOSSES ON LOANS Balance at beginning of period $ 108,615 $ 50,702 $ 159,317 $ 103,293 $ 46,843 $ 150,136 Provision for credit losses on loans (546) 6,410 5,864 5,002 16,810 21,812 Deductions: Loans charged off 307 8,531 8,838 599 17,287 17,886 Less recoveries on loans 262 2,080 2,342 328 4,295 4,623 Net loan charge-offs (recoveries) 45 6,451 6,496 271 12,992 13,263 Balance June 30, 2023 $ 108,024 $ 50,661 $ 158,685 $ 108,024 $ 50,661 $ 158,685 LIABILITY FOR UNFUNDED LENDING COMMITMENTS Balance at beginning of period $ 27,105 $ 1,523 $ 28,628 $ 31,743 $ 1,377 $ 33,120 Provision for credit losses on unfunded lending commitments 737 (130) 607 (3,901) 16 (3,885) Balance June 30, 2023 $ 27,842 $ 1,393 $ 29,235 $ 27,842 $ 1,393 $ 29,235 ALLOWANCE FOR CREDIT LOSSES ON LOANS AND LIABILITY FOR UNFUNDED LENDING COMMITMENTS $ 135,866 $ 52,054 $ 187,920 $ 135,866 $ 52,054 $ 187,920 For the Three Months Ended June 30, 2022 For the Six Months Ended June 30, 2022 (In thousands) Commercial Personal Banking Total Commercial Personal Banking Total ALLOWANCE FOR CREDIT LOSSES ON LOANS Balance at beginning of period $ 94,827 $ 39,883 $ 134,710 $ 97,776 $ 52,268 $ 150,044 Provision for credit losses on loans 4,716 2,571 7,287 1,837 (5,236) (3,399) Deductions: Loans charged off 207 6,533 6,740 384 13,818 14,202 Less recoveries on loans 189 2,593 2,782 296 5,300 5,596 Net loan charge-offs (recoveries) 18 3,940 3,958 88 8,518 8,606 Balance June 30, 2022 $ 99,525 $ 38,514 $ 138,039 $ 99,525 $ 38,514 $ 138,039 LIABILITY FOR UNFUNDED LENDING COMMITMENTS Balance at beginning of period $ 23,780 $ 1,252 $ 25,032 $ 23,271 $ 933 $ 24,204 Provision for credit losses on unfunded lending commitments (163) 38 (125) 346 357 703 Balance June 30, 2022 $ 23,617 $ 1,290 $ 24,907 $ 23,617 $ 1,290 $ 24,907 ALLOWANCE FOR CREDIT LOSSES ON LOANS AND LIABILITY FOR UNFUNDED LENDING COMMITMENTS $ 123,142 $ 39,804 $ 162,946 $ 123,142 $ 39,804 $ 162,946 Delinquent and non-accrual loans The Company considers loans past due on the day following the contractual repayment date, if the contractual repayment was not received by the Company as of the end of the business day. The following table provides aging information on the Company’s past due and accruing loans, in addition to the balances of loans on non-accrual status, at June 30, 2023 and December 31, 2022. (In thousands) Current or Less Than 30 Days Past Due 30 – 89 Days Past Due 90 Days Past Due and Still Accruing Non-accrual Total June 30, 2023 Commercial: Business $ 5,896,412 $ 4,847 $ 502 $ 4,732 $ 5,906,493 Real estate – construction and land 1,451,314 469 — — 1,451,783 Real estate – business 3,619,936 1,133 — 153 3,621,222 Personal Banking: Real estate – personal 2,962,174 10,921 6,228 1,276 2,980,599 Consumer 2,087,542 21,199 1,864 — 2,110,605 Revolving home equity 300,329 2,676 840 — 303,845 Consumer credit card 562,657 6,181 5,917 — 574,755 Overdrafts 6,932 305 — — 7,237 Total $ 16,887,296 $ 47,731 $ 15,351 $ 6,161 $ 16,956,539 December 31, 2022 Commercial: Business $ 5,652,710 $ 1,759 $ 505 $ 6,751 $ 5,661,725 Real estate – construction and land 1,361,095 — — — 1,361,095 Real estate – business 3,406,207 585 — 189 3,406,981 Personal Banking: Real estate – personal 2,895,742 14,289 6,681 1,366 2,918,078 Consumer 2,031,827 25,089 2,172 — 2,059,088 Revolving home equity 295,303 1,201 703 — 297,207 Consumer credit card 572,213 6,238 5,549 — 584,000 Overdrafts 14,090 647 220 — 14,957 Total $ 16,229,187 $ 49,808 $ 15,830 $ 8,306 $ 16,303,131 At June 30, 2023, the Company had $2.9 million in non-accrual business loans that had no allowance for credit loss, compared to $3.8 million in non-accrual business loans that had no allowance for credit loss at December 31, 2022. The Company did not record any interest income on non-accrual loans during the six months ended June 30, 2023 and 2022, respectively. Credit quality indicators The following table provides information about the credit quality of the Commercial loan portfolio. The Company utilizes an internal risk rating system comprised of a series of grades to categorize loans according to perceived risk associated with the expectation of debt repayment based on borrower specific information including, but not limited to, current financial information, historical payment experience, industry information, collateral levels and collateral types. The “pass” category consists of a range of loan grades that reflect increasing, though still acceptable, risk. A loan is assigned the risk rating at origination and then monitored throughout the contractual term for possible risk rating changes. Movement of risk through the various grade levels in the “pass” category is monitored for early identification of credit deterioration. The “special mention” rating is applied to loans where the borrower exhibits negative financial trends due to borrower specific or systemic conditions that, if left uncorrected, threaten its capacity to meet its debt obligations. The borrower is believed to have sufficient financial flexibility to react to and resolve its negative financial situation. It is a transitional grade that is closely monitored for improvement or deterioration. The “substandard” rating is applied to loans where the borrower exhibits well-defined weaknesses that jeopardize its continued performance and are of a severity that the distinct possibility of default exists. Loans are placed on “non-accrual” when management does not expect to collect payments consistent with acceptable and agreed upon terms of repayment. All loans are analyzed for risk rating updates annually. For larger loans, rating assessments may be more frequent if relevant information is obtained earlier through debt covenant monitoring or overall relationship management. Smaller loans are monitored as identified by the loan officer based on the risk profile of the individual borrower or if the loan becomes past due related to credit issues. Loans rated Special Mention, Substandard or Non-accrual are subject to quarterly review and monitoring processes. In addition to the regular monitoring performed by the lending personnel and credit committees, loans are subject to review by a credit review department which verifies the appropriateness of the risk ratings for the loans chosen as part of its risk-based review plan. The risk category of loans in the Commercial portfolio as of June 30, 2023 and December 31, 2022 are as follows: Term Loans Amortized Cost Basis by Origination Year (In thousands) 2023 2022 2021 2020 2019 Prior Revolving Loans Amortized Cost Basis Total June 30, 2023 Business Risk Rating: Pass $ 1,136,860 $ 1,058,237 $ 631,119 $ 325,640 $ 303,589 $ 315,781 $ 2,001,024 $ 5,772,250 Special mention 22,690 4,981 21,536 7,692 456 4,067 5,994 67,416 Substandard 71 11,828 9,759 15,748 484 10,320 13,885 62,095 Non-accrual — 58 1,705 33 — 2,936 — 4,732 Total Business: $ 1,159,621 $ 1,075,104 $ 664,119 $ 349,113 $ 304,529 $ 333,104 $ 2,020,903 $ 5,906,493 Gross write-offs for the six months ended June 30, 2023 $ — $ — $ — $ 41 $ — $ — $ 558 $ 599 Real estate-construction Risk Rating: Pass $ 221,343 $ 590,385 $ 497,885 $ 66,877 $ 27,103 $ 3,102 $ 33,532 $ 1,440,227 Special mention 7,221 269 — — — — — 7,490 Substandard — 4,066 — — — — — 4,066 Total Real estate-construction: $ 228,564 $ 594,720 $ 497,885 $ 66,877 $ 27,103 $ 3,102 $ 33,532 $ 1,451,783 Gross write-offs for the six months ended June 30, 2023 $ — $ — $ — $ — $ — $ — $ — $ — Real estate-business Risk Rating: Pass $ 483,249 $ 1,142,014 $ 527,586 $ 481,254 $ 355,089 $ 365,850 $ 83,463 $ 3,438,505 Special mention — 7,157 915 1,128 9,492 1,323 400 20,415 Substandard — 14,487 30,845 16,857 11,885 88,054 21 162,149 Non-accrual — 14 45 — — 94 — 153 Total Real estate-business: $ 483,249 $ 1,163,672 $ 559,391 $ 499,239 $ 376,466 $ 455,321 $ 83,884 $ 3,621,222 Gross write-offs for the six months ended June 30, 2023 $ — $ — $ — $ — $ — $ — $ — $ — Commercial loans Risk Rating: Pass $ 1,841,452 $ 2,790,636 $ 1,656,590 $ 873,771 $ 685,781 $ 684,733 $ 2,118,019 $ 10,650,982 Special mention 29,911 12,407 22,451 8,820 9,948 5,390 6,394 95,321 Substandard 71 30,381 40,604 32,605 12,369 98,374 13,906 228,310 Non-accrual — 72 1,750 33 — 3,030 — 4,885 Total Commercial loans: $ 1,871,434 $ 2,833,496 $ 1,721,395 $ 915,229 $ 708,098 $ 791,527 $ 2,138,319 $ 10,979,498 Gross write-offs for the six months ended June 30, 2023 $ — $ — $ — $ 41 $ — $ — $ 558 $ 599 Term Loans Amortized Cost Basis by Origination Year (In thousands) 2022 2021 2020 2019 2018 Prior Revolving Loans Amortized Cost Basis Total December 31, 2022 Business Risk Rating: Pass $ 1,456,476 $ 782,409 $ 464,201 $ 360,844 $ 180,375 $ 219,053 $ 2,146,380 $ 5,609,738 Special mention 3,113 2,548 7,757 1,063 67 — 1,319 15,867 Substandard 5,752 10,004 685 37 810 10,342 1,739 29,369 Non-accrual 195 1,987 — 1 792 3,776 — 6,751 Total Business: $ 1,465,536 $ 796,948 $ 472,643 $ 361,945 $ 182,044 $ 233,171 $ 2,149,438 $ 5,661,725 Real estate-construction Risk Rating: Pass $ 538,022 $ 596,465 $ 129,632 $ 27,331 $ 1,305 $ 2,029 $ 18,559 $ 1,313,343 Special mention 352 — — — — — — 352 Substandard — 19,494 — — 14,766 13,140 — 47,400 Total Real estate-construction: $ 538,374 $ 615,959 $ 129,632 $ 27,331 $ 16,071 $ 15,169 $ 18,559 $ 1,361,095 Real estate- business Risk Rating: Pass $ 1,085,379 $ 616,516 $ 555,648 $ 424,641 $ 163,628 $ 271,579 $ 90,799 $ 3,208,190 Special mention 4,608 — 618 9,737 976 279 — 16,218 Substandard 2,795 30,944 61,141 10,490 30,782 46,232 — 182,384 Non-accrual 14 45 — — 124 6 — 189 Total Real-estate business: $ 1,092,796 $ 647,505 $ 617,407 $ 444,868 $ 195,510 $ 318,096 $ 90,799 $ 3,406,981 Commercial loans Risk Rating: Pass $ 3,079,877 $ 1,995,390 $ 1,149,481 $ 812,816 $ 345,308 $ 492,661 $ 2,255,738 $ 10,131,271 Special mention 8,073 2,548 8,375 10,800 1,043 279 1,319 32,437 Substandard 8,547 60,442 61,826 10,527 46,358 69,714 1,739 259,153 Non-accrual 209 2,032 — 1 916 3,782 — 6,940 Total Commercial loans: $ 3,096,706 $ 2,060,412 $ 1,219,682 $ 834,144 $ 393,625 $ 566,436 $ 2,258,796 $ 10,429,801 The credit quality of Personal Banking loans is monitored primarily on the basis of aging/delinquency, and this information is provided as of June 30, 2023 and December 31, 2022 below. Term Loans Amortized Cost Basis by Origination Year (In thousands) 2023 2022 2021 2020 2019 Prior Revolving Loans Amortized Cost Basis Total June 30, 2023 Real estate-personal Current to 90 days past due $ 256,814 $ 479,786 $ 558,080 $ 746,091 $ 277,351 $ 644,588 $ 10,385 $ 2,973,095 Over 90 days past due — 722 1,275 1,346 — 2,885 — 6,228 Non-accrual — 49 — — 167 1,060 — 1,276 Total Real estate-personal: $ 256,814 $ 480,557 $ 559,355 $ 747,437 $ 277,518 $ 648,533 $ 10,385 $ 2,980,599 Gross write-offs for the six months ended June 30, 2023 $ — $ 18 $ — $ — $ — $ 18 $ — $ 36 Consumer Current to 90 days past due $ 317,512 $ 392,842 $ 307,047 $ 162,859 $ 77,928 $ 69,972 $ 780,581 $ 2,108,741 Over 90 days past due 116 323 140 112 50 446 677 1,864 Total Consumer: $ 317,628 $ 393,165 $ 307,187 $ 162,971 $ 77,978 $ 70,418 $ 781,258 $ 2,110,605 Gross write-offs for the six months ended June 30, 2023 $ 61 $ 1,265 $ 996 $ 492 $ 173 $ 238 $ 505 $ 3,730 Revolving home equity Current to 90 days past due $ — $ — $ — $ — $ — $ — $ 303,005 $ 303,005 Over 90 days past due — — — — — — 840 840 Total Revolving home equity: $ — $ — $ — $ — $ — $ — $ 303,845 $ 303,845 Gross write-offs for the six months ended June 30, 2023 $ — $ — $ — $ — $ — $ — $ — $ — Consumer credit card Current to 90 days past due $ — $ — $ — $ — $ — $ — $ 568,838 $ 568,838 Over 90 days past due — — — — — — 5,917 5,917 Total Consumer credit card: $ — $ — $ — $ — $ — $ — $ 574,755 $ 574,755 Gross write-offs for the six months ended June 30, 2023 $ — $ — $ — $ — $ — $ — $ 11,637 $ 11,637 Overdrafts Current to 90 days past due $ 7,237 $ — $ — $ — $ — $ — $ — $ 7,237 Total Overdrafts: $ 7,237 $ — $ — $ — $ — $ — $ — $ 7,237 Gross write-offs for the six months ended June 30, 2023 $ 1,884 $ — $ — $ — $ — $ — $ — $ 1,884 Personal banking loans Current to 90 days past due $ 581,563 $ 872,628 $ 865,127 $ 908,950 $ 355,279 $ 714,560 $ 1,662,809 $ 5,960,916 Over 90 days past due 116 1,045 1,415 1,458 50 3,331 7,434 14,849 Non-accrual — 49 — — 167 1,060 — 1,276 Total Personal banking loans: $ 581,679 $ 873,722 $ 866,542 $ 910,408 $ 355,496 $ 718,951 $ 1,670,243 $ 5,977,041 Gross write-offs for the six months ended June 30, 2023 $ 1,945 $ 1,283 $ 996 $ 492 $ 173 $ 256 $ 12,142 $ 17,287 Term Loans Amortized Cost Basis by Origination Year (In thousands) 2022 2021 2020 2019 2018 Prior Revolving Loans Amortized Cost Basis Total December 31, 2022 Real estate-personal Current to 90 days past due $ 535,283 $ 589,658 $ 783,651 $ 290,580 $ 132,305 $ 568,380 $ 10,174 $ 2,910,031 Over 90 days past due 514 967 1,338 81 1,388 2,393 — 6,681 Non-accrual — — 52 169 102 1,043 — 1,366 Total Real estate-personal: $ 535,797 $ 590,625 $ 785,041 $ 290,830 $ 133,795 $ 571,816 $ 10,174 $ 2,918,078 Consumer Current to 90 days past due $ 536,429 $ 378,118 $ 205,849 $ 106,733 $ 36,096 $ 62,255 $ 731,436 $ 2,056,916 Over 90 days past due 326 251 203 58 267 228 839 2,172 Total Consumer: $ 536,755 $ 378,369 $ 206,052 $ 106,791 $ 36,363 $ 62,483 $ 732,275 $ 2,059,088 Revolving home equity Current to 90 days past due $ — $ — $ — $ — $ — $ — $ 296,504 $ 296,504 Over 90 days past due — — — — — — 703 703 Total Revolving home equity: $ — $ — $ — $ — $ — $ — $ 297,207 $ 297,207 Consumer credit card Current to 90 days past due $ — $ — $ — $ — $ — $ — $ 578,451 $ 578,451 Over 90 days past due — — — — — — 5,549 5,549 Total Consumer credit card: $ — $ — $ — $ — $ — $ — $ 584,000 $ 584,000 Overdrafts Current to 90 days past due $ 14,737 $ — $ — $ — $ — $ — $ — $ 14,737 Over 90 days past due 220 — — — — — — 220 Total Overdrafts: $ 14,957 $ — $ — $ — $ — $ — $ — $ 14,957 Personal banking loans Current to 90 days past due $ 1,086,449 $ 967,776 $ 989,500 $ 397,313 $ 168,401 $ 630,635 $ 1,616,565 $ 5,856,639 Over 90 days past due 1,060 1,218 1,541 139 1,655 2,621 7,091 15,325 Non-accrual — — 52 169 102 1,043 — 1,366 Total Personal banking loans: $ 1,087,509 $ 968,994 $ 991,093 $ 397,621 $ 170,158 $ 634,299 $ 1,623,656 $ 5,873,330 Collateral-dependent loans The Company's collateral-dependent loans are comprised of large loans on non-accrual status. The Company requires that collateral-dependent loans are either over-collateralized or carry collateral equal to the amortized cost of the loan. The following table presents the amortized cost basis of collateral-dependent loans as of June 30, 2023 and December 31, 2022. (In thousands) Business Assets Oil & Gas Assets Total June 30, 2023 Commercial: Business $ 1,598 $ 1,508 $ 3,106 Total $ 1,598 $ 1,508 $ 3,106 December 31, 2022 Commercial: Business $ 2,778 $ 1,824 $ 4,602 Total $ 2,778 $ 1,824 $ 4,602 Other Personal Banking loan information As noted above, the credit quality of Personal Banking loans is monitored primarily on the basis of aging/delinquency, and this information is provided in the table in the above section on "Credit quality indicators." In addition, FICO scores are obtained and updated on a quarterly basis for most of the loans in the Personal Banking portfolio. This is a published credit score designed to measure the risk of default by taking into account various factors from a borrower's financial history and is considered supplementary information utilized by the Company, as management does not consider this information in evaluating the allowance for credit losses on loans. The Bank normally obtains a FICO score at the loan's origination and renewal dates, and updates are obtained on a quarterly basis. Excluded from the table below are certain personal real estate loans for which FICO scores are not obtained because the loans generally pertain to commercial customer activities and are often underwritten with other collateral considerations. These loans totaled $173.0 million at June 30, 2023 and $179.2 million at December 31, 2022. The table also excludes consumer loans related to the Company's patient healthcare loan program, which totaled $198.7 million at June 30, 2023 and $197.5 million at December 31, 2022. As the healthcare loans are guaranteed by the hospital, customer FICO scores are not obtained for these loans. The personal real estate loans and consumer loans excluded below totaled less than 7% of the Personal Banking portfolio. For the remainder of loans in the Personal Banking portfolio, the table below shows the percentage of balances outstanding at June 30, 2023 and December 31, 2022 by FICO score. Personal Banking Loans % of Loan Category Real Estate - Personal Consumer Revolving Home Equity Consumer Credit Card June 30, 2023 FICO score: Under 600 1.7 % 2.5 % 1.6 % 4.2 % 600 - 659 2.2 3.9 3.0 11.6 660 - 719 8.1 13.4 9.6 29.3 720 - 779 22.6 24.3 22.6 27.5 780 and over 65.4 55.9 63.2 27.4 Total 100.0 % 100.0 % 100.0 % 100.0 % December 31, 2022 FICO score: Under 600 1.4 % 2.2 % 1.5 % 3.4 % 600 - 659 2.2 4.2 2.8 11.4 660 - 719 8.1 14.5 9.7 30.8 720 - 779 23.7 26.7 21.4 27.1 780 and over 64.6 52.4 64.6 27.3 Total 100.0 % 100.0 % 100.0 % 100.0 % Modifications for borrowers experiencing financial difficulty When borrowers are experiencing financial difficulty, the Company may agree to modify the contractual terms of a loan to a borrower in order to assist the borrower in repaying principal and interest owed to the Company. The Company's modifications of loans to borrowers experiencing financial difficulty are generally in the form of term extensions, repayment plans, payment deferrals, forbearance agreements, interest rate reductions, forgiveness of interest and/or fees, or any combination thereof. Commercial loans modified to borrowers experiencing financial difficulty are primarily loans that are substandard or non-accrual, where the maturity date was extended. Modifications on personal real estate loans are primarily those placed on forbearance plans, repayment plans, or deferral plans where monthly payments are suspended for a period of time or past due amounts are paid off over a certain period of time in the future or set up as a balloon payment at maturity. Modifications to certain credit card and other small consumer loans are often modified under debt counseling programs that can reduce the contractual rate or, in certain instances, forgive certain fees and interest charges. Other consumer loans modified to borrowers experiencing financial difficulty consist of various other workout arrangements with consumer customers. The following tables present the amortized cost at June 30, 2023 of loans that were modified during the three and six months ended June 30, 2023. For the Three Months Ended June 30, 2023 (Dollars in thousands) Term Extension Payment Delay Interest Rate Reduction Interest/Fees Forgiven Other Total % of Total Loan Category June 30, 2023 Commercial: Business $ 17,097 $ — $ — $ — $ — $ 17,097 0.3 % Real estate – business 33,966 — — — — 33,966 0.9 Personal Banking: Real estate – personal 246 1,223 — — — 1,469 — Consumer 31 18 8 — — 57 — Consumer credit card — — 731 224 — 955 0.2 Total $ 51,340 $ 1,241 $ 739 $ 224 $ — $ 53,544 0.3 % For the Six Months Ended June 30, 2023 (Dollars in thousands) Term Extension Payment Delay Interest Rate Reduction Interest/Fees Forgiven Other Total % of Total Loan Category June 30, 2023 Commercial: Business $ 18,193 $ — $ — $ — $ — $ 18,193 0.3 % Real estate – business 49,548 — — — — 49,548 1.4 Personal Banking: Real estate – personal 246 2,777 — — — 3,023 0.1 Consumer 31 75 21 — 55 182 — Consumer credit card — — 1,299 487 — 1,786 0.3 Total $ 68,018 $ 2,852 $ 1,320 $ 487 $ 55 $ 72,732 0.4 % The estimate of lifetime expected losses utilized in the allowance for credit losses model is developed using average historical experience on loans with similar risk characteristics, which includes losses from modifications of loans to borrowers experiencing financial difficulty. As a result, a change to the allowance for credit losses is generally not recorded upon modification. For modifications to loans made to borrowers experiencing financial difficulty that are placed on non-accrual status, the Company determines the allowance for credit losses on an individual evaluation, using the same process that it utilizes for other loans on non-accrual status. Modifications made to commercial loans which are not on non-accrual status for borrowers experiencing financial difficulty are collectively evaluated based on internal risk rating, loan type, delinquency, historical experience, and current economic factors. Modifications made to borrowers experiencing financial difficulty for personal banking loans which are not on non-accrual status are collectively evaluated based on loan type, delinquency, historical experience, and current economic factors. If a loan to a borrower experiencing financial difficulty is modified and subsequently deemed uncollectible, the allowance for credit losses continues to be based on individual evaluation, if that loan is already on non-accrual status. For those loans, the allowance for credit losses is estimated using discounted expected cash flows or the fair value of collateral. If an accruing loan made to a borrower experiencing financial difficulty is modified and subsequently deemed uncollectible, the loan's risk rating is downgraded to non-accrual status and the loan's related allowance for credit losses is determined based on individual evaluation, or if necessary, the loan is charged off and collection efforts begin. The following tables summarize the financial impact of loan modifications and payment deferrals during the three and six months ended June 30, 2023. The qualitative impact of forbearance and repayment plans is the deferral of payments for 3 months up to 30 years, and therefore, those modifications are excluded from the tables below. Term Extension Three Months Ended June 30, 2023 Six Months Ended June 30, 2023 Commercial: Business Added a weighted average of 9 months to the life of loans. Added a weighted average of 9 months to the life of loans. Real estate – business Added a weighted average of 12 months to the life of loans. Added a weighted average of 14 months to the life of loans. Personal Banking: Real estate – personal Added a weighted average of 7 months to the life of loans. Added a weighted average of 7 months to the life of loans. Consumer Added 10 years to the life of loans. Added 10 years to the life of loans. Payment Delay Three Months Ended June 30, 2023 Six Months Ended June 30, 2023 Personal Banking: Real estate – personal Deferred certain payments by a weighted average of 28 years. Deferred certain payments by a weighted average of 20 years. Consumer Deferred certain payments by a weighted average of 6 months. Deferred certain payments by a weighted average of 71 months. Interest Rate Reduction Three Months Ended June 30, 2023 Six Months Ended June 30, 2023 Personal Banking: Consumer Reduced contractual interest from weighted average 21% to 6%. Reduced contractual interest from weighted average 21% to 6%. Consumer credit card Reduced contractual interest from weighted average 21% to 6%. Reduced contractual interest from weighted average 21% to 6%. Forgiveness of Interest/Fees Three Months Ended June 30, 2023 Six Months Ended June 30, 2023 Personal Banking: Consumer credit card Approximately $13 thousand of interest and fees forgiven. Approximately $27 thousand of interest and fees forgiven. The Company had commitments of $6.3 million at June 30, 2023 to lend additional funds to borrowers experiencing financial difficulty and for whom th |
Investment Securities
Investment Securities | 6 Months Ended |
Jun. 30, 2023 | |
Investment Securities [Abstract] | |
Investment Securities | Investment Securities Investment securities consisted of the following at June 30, 2023 and December 31, 2022. (In thousands) June 30, 2023 December 31, 2022 Available for sale debt securities $ 10,414,625 $ 12,238,316 Trading debt securities 29,412 43,523 Equity securities: Readily determinable fair value 5,520 6,210 No readily determinable fair value 6,746 6,094 Other: Federal Reserve Bank stock 34,985 34,795 Federal Home Loan Bank stock 50,328 10,678 Equity method investments — 1,434 Private equity investments 172,732 178,127 Total investment securities (1) $ 10,714,348 $ 12,519,177 (1) Accrued interest receivable totaled $29.8 million and $38.8 million at June 30, 2023 and December 31, 2022, respectively, and was included within other assets on the consolidated balance sheets. The Company has elected to measure equity securities with no readily determinable fair value at cost minus impairment, if any, plus or minus changes resulting from observable price changes for the identical or similar investment of the same issuer. This portfolio includes the Company's holdings of Visa Class B shares, which have a carrying value of zero, as there have not been observable price changes in orderly transactions for identical or similar investments of the same issuer. During the six months ended June 30, 2023, the Company did not record any impairment or other adjustments to the carrying amount of its portfolio of equity securities with no readily determinable fair value. Other investment securities include Federal Reserve Bank (FRB) stock, Federal Home Loan Bank (FHLB) stock, equity method investments, and investments in portfolio concerns held by the Company's private equity subsidiary. FRB stock and FHLB stock are held for debt and regulatory purposes. Investment in FRB stock is based on the capital structure of the investing bank, and investment in FHLB stock is tied to the asset size of the borrowing bank and the level of borrowings from the FHLB. These holdings are carried at cost. Additionally, the Company's equity method investments are carried at cost, adjusted to reflect the Company's portion of income, loss, or dividends of the investee. These adjustments are included in non-interest income on the Company's consolidated statements of income. The Company's private equity investments are carried at estimated fair value. The majority of the Company’s investment portfolio is comprised of available for sale debt securities, which are carried at fair value with changes in fair value reported in accumulated other comprehensive income (AOCI). A summary of the available for sale debt securities by maturity groupings as of June 30, 2023 is shown below. The investment portfolio includes agency mortgage-backed securities, which are guaranteed by agencies such as FHLMC, FNMA, and Government National Mortgage Association (GNMA), in addition to non-agency mortgage-backed securities, which have no guarantee but are collateralized by commercial and residential mortgages. Also included are certain other asset-backed securities, which are primarily collateralized by credit cards, automobiles, student loans, and commercial loans. These securities differ from traditional debt securities primarily in that they may have uncertain maturity dates and are priced based on estimated prepayment rates on the underlying collateral. (In thousands) Amortized Fair U.S. government and federal agency obligations: Within 1 year $ 464,203 $ 455,044 After 1 but within 5 years 344,689 327,450 After 5 but within 10 years 176,092 163,321 Total U.S. government and federal agency obligations 984,984 945,815 Government-sponsored enterprise obligations: After 5 but within 10 years 4,955 4,418 After 10 years 50,726 39,618 Total government-sponsored enterprise obligations 55,681 44,036 State and municipal obligations: Within 1 year 77,600 76,353 After 1 but within 5 years 346,058 318,691 After 5 but within 10 years 826,895 704,751 After 10 years 151,057 127,942 Total state and municipal obligations 1,401,610 1,227,737 Mortgage and asset-backed securities: Agency mortgage-backed securities 4,849,215 4,065,406 Non-agency mortgage-backed securities 1,378,516 1,174,790 Asset-backed securities 2,646,850 2,499,675 Total mortgage and asset-backed securities 8,874,581 7,739,871 Other debt securities: Within 1 year 35,141 34,128 After 1 but within 5 years 221,479 204,297 After 5 but within 10 years 244,000 205,179 After 10 years 16,260 13,562 Total other debt securities 516,880 457,166 Total available for sale debt securities $ 11,833,736 $ 10,414,625 Investments in U.S. government and federal agency obligations include U.S. Treasury inflation-protected securities, which totaled $395.4 million, at fair value, at June 30, 2023. Interest earned on these securities increases with inflation and decreases with deflation, as measured by the non-seasonally adjusted Consumer Price Index (CPI-U). At maturity, the principal paid is the greater of an inflation-adjusted principal or the original principal. Allowance for credit losses on available for sale debt securities Securities for which fair value is less than amortized cost are reviewed for impairment. Special emphasis is placed on securities whose credit rating has fallen below Baa3 (Moody's) or BBB- (Standard & Poor's), whose fair values have fallen more than 20% below purchase price, or which have been identified based on management’s judgment. These securities are placed on a watch list and cash flow analyses are prepared on an individual security basis. Certain securities are analyzed using a projected cash flow model, discounted to present value, and compared to the current amortized cost bases of the securities. The model uses input factors such as cash flow projections, contractual payments required, expected delinquency rates, credit support from other tranches, prepayment speeds, collateral loss severity rates (including loan to values), and various other information related to the underlying collateral. Securities not analyzed using the cash flow model are analyzed by reviewing risk ratings, credit support agreements, and industry knowledge to project future cash flows and any possible credit impairment. At June 30, 2023, the fair value of securities on this watch list was $1.6 billion compared to $1.3 billion at December 31, 2022. The majority of the securities included on the Company's watch list in the current quarter were experiencing unrealized loss positions due to the significant increase in interest rates and were analyzed outside of the cash flow model. At June 30, 2023, the securities on the Company's watch list that were not deemed to be solely related to increasing interest rates were securities backed by government-guaranteed student loans and are expected to perform as contractually required. As of June 30, 2023, the Company did not identify any securities for which a credit loss exists, and for the six months ended June 30, 2023 and 2022, the Company did not recognize a credit loss expense on any available for sale debt securities. The table below summarizes debt securities available for sale in an unrealized loss position, aggregated by length of loss period, for which an allowance for credit losses has not been recorded at June 30, 2023 and December 31, 2022. Unrealized losses on these available for sale securities have not been recognized into income because after review, the securities were deemed not to be impaired. The unrealized losses on these securities are primarily attributable to changes in interest rates and current market conditions. At June 30, 2023, the Company does not intend to sell the securities, nor is it anticipated that it would be required to sell any of these securities at a loss. Less than 12 months 12 months or longer Total (In thousands) Fair Value Unrealized Fair Value Unrealized Fair Value Unrealized June 30, 2023 U.S. government and federal agency obligations $ 355,274 $ 15,192 $ 590,541 $ 23,977 $ 945,815 $ 39,169 Government-sponsored enterprise obligations — — 44,036 11,645 44,036 11,645 State and municipal obligations 82,322 1,999 1,140,008 171,874 1,222,330 173,873 Mortgage and asset-backed securities: Agency mortgage-backed securities 50,830 2,159 4,000,228 781,734 4,051,058 783,893 Non-agency mortgage-backed securities 1,106 9 1,168,007 203,789 1,169,113 203,798 Asset-backed securities 23,848 652 2,457,632 146,649 2,481,480 147,301 Total mortgage and asset-backed securities 75,784 2,820 7,625,867 1,132,172 7,701,651 1,134,992 Other debt securities 874 126 456,292 59,588 457,166 59,714 Total $ 514,254 $ 20,137 $ 9,856,744 $ 1,399,256 $ 10,370,998 $ 1,419,393 December 31, 2022 U.S. government and federal agency obligations $ 605,840 $ 17,490 $ 380,573 $ 25,940 $ 986,413 $ 43,430 Government-sponsored enterprise obligations 25,068 4,650 18,040 7,971 43,108 12,621 State and municipal obligations 814,799 26,708 875,329 171,385 1,690,128 198,093 Mortgage and asset-backed securities: Agency mortgage-backed securities 1,323,938 125,330 2,966,851 654,327 4,290,789 779,657 Non-agency mortgage-backed securities 135,984 16,736 1,069,222 195,218 1,205,206 211,954 Asset-backed securities 1,331,055 50,056 2,006,188 140,424 3,337,243 190,480 Total mortgage and asset-backed securities 2,790,977 192,122 6,042,261 989,969 8,833,238 1,182,091 Other debt securities 166,040 9,690 308,818 54,707 474,858 64,397 Total $ 4,402,724 $ 250,660 $ 7,625,021 $ 1,249,972 $ 12,027,745 $ 1,500,632 The entire available for sale debt portfolio included $10.4 billion of securities that were in a loss position at June 30, 2023, compared to $12.0 billion at December 31, 2022. The total amount of unrealized loss on these securities was $1.4 billion at June 30, 2023, a decrease of $81.2 million compared to the unrealized loss at December 31, 2022. Securities with significant unrealized losses are discussed in the "Allowance for credit losses on available for sale debt securities" section above. For debt securities classified as available for sale, the following table shows the amortized cost, fair value, and allowance for credit losses of securities available for sale at June 30, 2023 and December 31, 2022, and the corresponding amounts of gross unrealized gains and losses (pre-tax) in AOCI, by security type. (In thousands) Amortized Cost Gross Gross Allowance for Credit Losses Fair Value June 30, 2023 U.S. government and federal agency obligations $ 984,984 $ — $ (39,169) $ — $ 945,815 Government-sponsored enterprise obligations 55,681 — (11,645) — 44,036 State and municipal obligations 1,401,610 — (173,873) — 1,227,737 Mortgage and asset-backed securities: Agency mortgage-backed securities 4,849,215 84 (783,893) — 4,065,406 Non-agency mortgage-backed securities 1,378,516 72 (203,798) — 1,174,790 Asset-backed securities 2,646,850 126 (147,301) — 2,499,675 Total mortgage and asset-backed securities 8,874,581 282 (1,134,992) — 7,739,871 Other debt securities 516,880 — (59,714) — 457,166 Total $ 11,833,736 $ 282 $ (1,419,393) $ — $ 10,414,625 December 31, 2022 U.S. government and federal agency obligations $ 1,078,807 $ 29 $ (43,430) $ — $ 1,035,406 Government-sponsored enterprise obligations 55,729 — (12,621) — 43,108 State and municipal obligations 1,965,028 174 (198,093) — 1,767,109 Mortgage and asset-backed securities: Agency mortgage-backed securities 5,087,893 191 (779,657) — 4,308,427 Non-agency mortgage-backed securities 1,423,469 92 (211,954) — 1,211,607 Asset-backed securities 3,588,025 256 (190,480) — 3,397,801 Total mortgage and asset-backed securities 10,099,387 539 (1,182,091) — 8,917,835 Other debt securities 539,255 — (64,397) — 474,858 Total $ 13,738,206 $ 742 $ (1,500,632) $ — $ 12,238,316 The following table presents proceeds from sales of securities and the components of investment securities gains and losses which have been recognized in earnings. For the Six Months Ended June 30 (In thousands) 2023 2022 Proceeds from sales of securities: Available for sale debt securities $ 1,101,782 $ 51,948 Other investments 28,754 3,805 Total proceeds $ 1,130,536 $ 55,753 Investment securities gains (losses), net: Available for sale debt securities: Gains realized on sales $ 143 $ — Losses realized on sales (8,587) (9,582) Equity securities: Fair value adjustments, net (690) (1,023) Other: Gains realized on sales 879 27 Losses realized on sales — (4,313) Fair value adjustments, net 11,341 23,083 Total investment securities gains (losses), net $ 3,086 $ 8,192 Net losses on investment securities for the six months ended June 30, 2023 were mainly comprised of net losses of $8.4 million on sales of available for sale securities, and net losses in fair value of $690 thousand on equity investments, offset by net gains in private equity securities due to sales and fair value adjustments of $879 thousand and $11.3 million, respectively. |
Goodwill And Other Intangible A
Goodwill And Other Intangible Assets | 6 Months Ended |
Jun. 30, 2023 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Goodwill And Other Intangible Assets | Goodwill and Other Intangible Assets The following table presents information about the Company's intangible assets which have estimable useful lives. June 30, 2023 December 31, 2022 (In thousands) Gross Carrying Amount Accumulated Amortization Valuation Allowance Net Amount Gross Carrying Amount Accumulated Amortization Valuation Allowance Net Amount Amortizable intangible assets: Core deposit premium $ 5,550 $ (4,977) $ — $ 573 $ 31,270 $ (30,565) $ — $ 705 Mortgage servicing rights 22,328 (11,835) — 10,493 22,187 (11,258) — 10,929 Total $ 27,878 $ (16,812) $ — $ 11,066 $ 53,457 $ (41,823) $ — $ 11,634 Aggregate amortization expense on intangible assets was $353 thousand and $501 thousand for the three month periods ended June 30, 2023 and 2022, respectively, and $709 thousand and $1.1 million for the six month periods ended June 30, 2023 and 2022, respectively. The following table shows the estimated annual amortization expense for the next five fiscal years. This expense is based on existing asset balances and the interest rate environment as of June 30, 2023. The Company’s actual amortization expense in any given period may be different from the estimated amounts depending upon the acquisition of intangible assets, changes in mortgage interest rates, prepayment rates and other market conditions. (In thousands) 2023 $ 1,388 2024 1,276 2025 1,130 2026 988 2027 851 During the first quarter of 2023, the Company wrote off $25.7 million of core deposit intangible assets that were fully amortized. During the second quarter of 2023, the Company acquired L.J. Hart & Company, a municipal bond underwriter and advisor, and the acquisition resulted in goodwill of $7.5 million. Changes in the carrying amount of goodwill and other intangible assets for the six month period ended June 30, 2023 are as follows: (In thousands) Goodwill Easement Core Deposit Premium Mortgage Servicing Rights Balance January 1, 2023 $ 138,921 $ 3,600 $ 705 $ 10,929 Acquisition 7,450 — — — Originations, net of disposals — — — 141 Amortization — — (132) (577) Balance June 30, 2023 $ 146,371 $ 3,600 $ 573 $ 10,493 Goodwill allocated to the Company’s operating segments at June 30, 2023 and December 31, 2022 is shown below. (In thousands) June 30, 2023 December 31, 2022 Consumer segment $ 70,721 $ 70,721 Commercial segment 74,904 67,454 Wealth segment 746 746 Total goodwill $ 146,371 $ 138,921 |
Guarantees
Guarantees | 6 Months Ended |
Jun. 30, 2023 | |
Guarantees [Abstract] | |
Guarantees | Guarantees The Company, as a provider of financial services, routinely issues financial guarantees in the form of financial and performance standby letters of credit. Standby letters of credit are contingent commitments issued by the Company generally to guarantee the payment or performance obligation of a customer to a third party. While these represent a potential outlay by the Company, a significant amount of the commitments may expire without being drawn upon. The Company has recourse against the customer for any amount it is required to pay to a third party under a standby letter of credit. The letters of credit are subject to the same credit policies, underwriting standards and approval process as loans made by the Company. Most of the standby letters of credit are secured, and in the event of nonperformance by customers, the Company has rights to the underlying collateral, which could include commercial real estate, physical plant and property, inventory, receivables, cash and marketable securities. Upon issuance of standby letters of credit, the Company recognizes a liability for the fair value of the obligation undertaken, which is estimated to be equivalent to the amount of fees received from the customer over the life of the agreement. At June 30, 2023, that net liability was $4.2 million, which will be accreted into income over the remaining life of the respective commitments. The contractual amount of these letters of credit, which represents the maximum potential future payments guaranteed by the Company, was $601.2 million at June 30, 2023. |
Leases
Leases | 6 Months Ended |
Jun. 30, 2023 | |
Leases [Abstract] | |
Leases | Leases The Company has net investments in direct financing and sales-type leases to commercial, industrial, and tax-exempt entities. These leases are included within business loans on the Company's consolidated balance sheets. The Company primarily leases various types of equipment, trucks and trailers, and office furniture and fixtures. Lease agreements may include options for the lessee to renew or purchase the leased equipment at the end of the lease term. The Company has elected to adopt the lease component expedient in which the lease and nonlease components are combined into the total lease receivable. The Company also leases office space to third parties, and these leases are classified as operating leases. The leases may include options to renew or expand the leased space, and currently the leases have remaining terms of 1 month to 15 years. The following table provides the components of lease income. For the Three Months Ended June 30 For the Six Months Ended June 30 (in thousands) 2023 2022 2023 2022 Direct financing and sales-type leases $ 7,541 $ 5,114 $ 14,296 $ 10,361 Operating leases (a) 3,483 2,158 5,816 4,342 Total lease income $ 11,024 $ 7,272 $ 20,112 $ 14,703 (a) Includes rent from Tower Properties Company, a related party, of $19 thousand for both of the three month periods ended June 30, 2023 and 2022 and $38 thousand for both the six month periods ended June 30, 2023 and 2022. |
Pension
Pension | 6 Months Ended |
Jun. 30, 2023 | |
Pension [Abstract] | |
Pension | Pension The amount of net pension cost is shown in the table below: For the Three Months Ended June 30 For the Six Months Ended June 30 (In thousands) 2023 2022 2023 2022 Service cost $ 116 $ 131 $ 232 $ 263 Interest cost on projected benefit obligation 1,157 665 2,315 1,330 Expected return on plan assets (1,001) (1,125) (2,002) (2,251) Amortization of prior service cost (68) (67) (135) (135) Amortization of unrecognized net loss 427 497 854 995 Net periodic pension cost $ 631 $ 101 $ 1,264 $ 202 |
Common Stock
Common Stock | 6 Months Ended |
Jun. 30, 2023 | |
Common Stock [Abstract] | |
Common Stock | Common Stock * Presented below is a summary of the components used to calculate basic and diluted income per share. The Company applies the two-class method of computing income per share, as nonvested share-based awards that pay nonforfeitable common stock dividends are considered securities which participate in undistributed earnings with common stock. The two-class method requires the calculation of separate income per share amounts for the nonvested share-based awards and for common stock. Income per share attributable to common stock is shown in the table below. Nonvested share-based awards are further discussed in Note 13. For the Three Months Ended June 30 For the Six Months Ended June 30 (In thousands, except per share data) 2023 2022 2023 2022 Basic income per common share: Net income attributable to Commerce Bancshares, Inc. $ 127,789 $ 115,794 $ 247,241 $ 233,948 Less income allocated to nonvested restricted stock 1,128 1,052 2,184 2,122 Net income allocated to common stock $ 126,661 $ 114,742 $ 245,057 $ 231,826 Weighted average common shares outstanding 123,885 125,637 123,944 125,987 Basic income per common share $ 1.03 $ .92 $ 1.98 $ 1.84 Diluted income per common share: Net income attributable to Commerce Bancshares, Inc. $ 127,789 $ 115,794 $ 247,241 $ 233,948 Less income allocated to nonvested restricted stock 1,128 1,050 2,182 2,118 Net income allocated to common stock $ 126,661 $ 114,744 $ 245,059 $ 231,830 Weighted average common shares outstanding 123,885 125,637 123,944 125,987 Net effect of the assumed exercise of stock-based awards - based on the treasury stock method using the average market price for the respective periods 122 279 188 293 Weighted average diluted common shares outstanding 124,007 125,916 124,132 126,280 Diluted income per common share $ 1.02 $ .92 $ 1.97 $ 1.84 Unexercised stock appreciation rights of 427 thousand and 177 thousand for the three month periods ended June 30, 2023 and 2022, respectively, and 264 thousand and 151 thousand for the six month periods ended June 30, 2023 and 2022, respectively, were excluded from the computation of diluted income per common share because their inclusion would have been anti-dilutive. In the Annual Meeting of the Shareholders, held on April 19, 2023, a proposal to increase the shares of the Company's common stock authorized for issuance under its articles of incorporation was approved. This approval increased the authorized shares from 140,000,000 to 190,000,000. * All prior year share and per share amounts in this note have been restated for the 5% common stock dividend distributed in December 2022. |
Accumulated Other Comprehensive
Accumulated Other Comprehensive Income | 6 Months Ended |
Jun. 30, 2023 | |
Accumulated Other Comprehensive Income (Loss), Net of Tax [Abstract] | |
Accumulated Other Comprehensive Income (Loss) | Accumulated Other Comprehensive Income The table below shows the activity and accumulated balances for components of other comprehensive income. Information about unrealized gains and losses on securities can be found in Note 3, and information about unrealized gains and losses on cash flow hedge derivatives is located in Note 11. Unrealized Gains (Losses) on Securities (1) Pension Loss Unrealized Gains (Losses) on Cash Flow Hedge Derivatives (2) Total Accumulated Other Comprehensive Income (Loss) (In thousands) Balance January 1, 2023 $ (1,124,915) $ (17,186) $ 55,237 $ (1,086,864) Other comprehensive income (loss) before reclassifications to current earnings 72,335 — (5,523) 66,812 Amounts reclassified to current earnings from accumulated other comprehensive income 8,444 719 (8,549) 614 Current period other comprehensive income (loss), before tax 80,779 719 (14,072) 67,426 Income tax (expense) benefit (20,195) (180) 3,518 (16,857) Current period other comprehensive income (loss), net of tax 60,584 539 (10,554) 50,569 Balance June 30, 2023 $ (1,064,331) $ (16,647) $ 44,683 $ (1,036,295) Balance January 1, 2022 $ 23,174 $ (20,668) $ 74,574 $ 77,080 Other comprehensive income (loss) before reclassifications to current earnings (1,123,536) — — (1,123,536) Amounts reclassified to current earnings from accumulated other comprehensive income 9,582 860 (12,204) (1,762) Current period other comprehensive income (loss), before tax (1,113,954) 860 (12,204) (1,125,298) Income tax (expense) benefit 278,488 (215) 3,051 281,324 Current period other comprehensive income (loss), net of tax (835,466) 645 (9,153) (843,974) Balance June 30, 2022 $ (812,292) $ (20,023) $ 65,421 $ (766,894) (1) The pre-tax amounts reclassified from accumulated other comprehensive income to current earnings are included in "investment securities gains (losses), net" in the consolidated statements of income. (2) The pre-tax amounts reclassified from accumulated other comprehensive income to current earnings are included in "interest and fees on loans" in the consolidated statements of income. |
Segments
Segments | 6 Months Ended |
Jun. 30, 2023 | |
Segment Reporting [Abstract] | |
Segments | Segments The Company segregates financial information for use in assessing its performance and allocating resources among three operating segments: Consumer, Commercial and Wealth. The Consumer segment consists of various consumer loan and deposit products offered through its retail branch network of approximately 145 locations. This segment also includes indirect and other consumer loan financing businesses, along with debit and credit card loan and fee businesses. In order to reflect a change in the Company's management of its portfolio of residential mortgage loans that it retains, the Company began including those loans in the Consumer segment on January 1, 2023. These loans had previously been included in the Other/Elimination column. As a result of this change, approximately $1.9 billion of loans were reclassified from the Other/Elimination column into the Consumer segment, and prior periods presented below were restated to also reflect this change. The Commercial segment provides corporate lending (including the Small Business Banking product line within the branch network), leasing, and international services, along with business and governmental deposit products and commercial cash management services. This segment also includes both merchant and commercial bank card products as well as the Capital Markets Group, which sells fixed income securities and provides securities safekeeping and accounting services to its business and correspondent bank customers. The Wealth segment provides traditional trust and estate planning, advisory and discretionary investment management, and brokerage services. This segment also provides various loan and deposit related services to its private banking customers. The following table presents selected financial information by segment and reconciliations of combined segment totals to consolidated totals. There were no material intersegment revenues between the three segments. Management periodically makes changes to methods of assigning costs and income to its business segments to better reflect operating results. If appropriate, these changes are reflected in prior year information presented below. (In thousands) Consumer Commercial Wealth Segment Totals Other/Elimination Consolidated Totals Three Months Ended June 30, 2023 Net interest income $ 101,552 $ 116,462 $ 17,024 $ 235,038 $ 14,500 $ 249,538 Provision for credit losses (6,430) (90) — (6,520) 49 (6,471) Non-interest income 25,531 64,769 54,513 144,813 2,792 147,605 Investment securities gains (losses), net — — — — 3,392 3,392 Non-interest expense (83,431) (98,427) (40,472) (222,330) (5,281) (227,611) Income before income taxes $ 37,222 $ 82,714 $ 31,065 $ 151,001 $ 15,452 $ 166,453 Six Months Ended June 30, 2023 Net interest income $ 198,406 $ 232,628 $ 34,564 $ 465,598 $ 35,563 $ 501,161 Provision for credit losses (12,736) (483) (13) (13,232) (4,695) (17,927) Non-interest income 49,834 123,093 107,457 280,384 4,833 285,217 Investment securities gains (losses), net — — — — 3,086 3,086 Non-interest expense (160,757) (192,050) (80,108) (432,915) (18,803) (451,718) Income before income taxes $ 74,747 $ 163,188 $ 61,900 $ 299,835 $ 19,984 $ 319,819 Three Months Ended June 30, 2022 Net interest income $ 90,561 $ 110,182 $ 19,222 $ 219,965 $ 12,420 $ 232,385 Provision for loan losses (3,910) (63) 23 (3,950) (3,212) (7,162) Non-interest income 28,340 56,815 53,983 139,138 289 139,427 Investment securities gains (losses), net — — — — 1,029 1,029 Non-interest expense (77,629) (91,316) (36,491) (205,436) (8,069) (213,505) Income before income taxes $ 37,362 $ 75,618 $ 36,737 $ 149,717 $ 2,457 $ 152,174 Six Months Ended June 30, 2022 Net interest income $ 177,379 $ 219,135 $ 38,091 $ 434,605 $ 6,566 $ 441,171 Provision for credit losses (8,413) (145) (3) (8,561) 11,257 2,696 Non-interest income 54,755 110,466 107,189 272,410 (1,214) 271,196 Investment securities gains (losses), net — — — — 8,192 8,192 Non-interest expense (152,453) (180,822) (72,779) (406,054) (13,099) (419,153) Income before income taxes $ 71,268 $ 148,634 $ 72,498 $ 292,400 $ 11,702 $ 304,102 The information presented above was derived from the internal profitability reporting system used by management to monitor and manage the financial performance of the Company. This information is based on internal management accounting procedures and methods, which have been developed to reflect the underlying economics of the businesses. The methodologies are applied in connection with funds transfer pricing and assignment of overhead costs among segments. Funds transfer pricing was used in the determination of net interest income by assigning a standard cost (credit) for funds used (provided by) assets and liabilities based on their maturity, prepayment and/or repricing characteristics. The segment activity, as shown above, includes both direct and allocated items. Amounts in the “Other/Elimination” column include activity not related to the segments, such as that relating to administrative functions, the investment securities portfolio, and the effect of certain expense allocations to the segments. The provision for credit losses in this category contains the difference between net loan charge-offs assigned directly to the segments and the recorded provision for credit loss expense. Included in this category’s net interest income are earnings of the investment portfolio, which are not allocated to a segment. Additionally, interest expense on the Company's brokered deposits is included in this column, as the Company's brokered deposits are not allocated to a segment. The performance measurement of the operating segments is based on the management structure of the Company and is not necessarily comparable with similar information for any other financial institution. The information is also not necessarily indicative of the segments' financial condition and results of operations if they were independent entities. |
Derivative Instruments
Derivative Instruments | 6 Months Ended |
Jun. 30, 2023 | |
Derivative Instrument Detail [Abstract] | |
Derivative Instruments | Derivative Instruments The notional amounts of the Company’s derivative instruments are shown in the table below. These contractual amounts, along with other terms of the derivative, are used to determine amounts to be exchanged between counterparties and are not a measure of loss exposure. With the exception of the interest rate floors (discussed below), the Company's derivative instruments are accounted for as free-standing derivatives, and changes in their fair value are recorded in current earnings. (In thousands) June 30, 2023 December 31, 2022 Interest rate swaps $ 2,161,392 $ 1,981,821 Interest rate floors 1,500,000 1,000,000 Interest rate caps 152,784 152,784 Credit risk participation agreements 580,358 579,925 Foreign exchange contracts 14,590 27,991 Mortgage loan commitments 3,268 — Forward TBA contracts 4,000 — Total notional amount $ 4,416,392 $ 3,742,521 The largest group of notional amounts relate to interest rate swap contracts sold to commercial customers who wish to modify their interest rate sensitivity. The customers are engaged in a variety of businesses, including real estate, manufacturing, retail product distribution, education, and retirement communities. These interest rate swap contracts with customers are offset by matching interest rate swap contracts purchased by the Company from other financial institutions (dealers). Contracts with dealers that require central clearing are novated to a clearing agency who becomes the Company's counterparty. Because of the matching terms of the offsetting contracts, in addition to collateral provisions which mitigate the impact of non-performance risk, changes in fair value subsequent to initial recognition have a minimal effect on earnings. Many of the Company’s interest rate swap contracts with large financial institutions contain contingent features relating to debt ratings or capitalization levels. Under these provisions, if the Company’s debt rating falls below investment grade or if the Company ceases to be “well-capitalized” under risk-based capital guidelines, certain counterparties can require immediate and ongoing collateralization on interest rate swaps in net liability positions or instant settlement of the contracts. The Company maintains debt ratings and capital well above these minimum requirements. As of June 30, 2023, the Company holds three interest rate floors with a combined notional value of $1.5 billion to hedge the risk of declining interest rates on certain floating rate commercial loans. The first floor was purchased during the third quarter of 2022, has a purchased strike rate of 2.50%, is forward-starting beginning on January 1, 2024 and matures on January 1, 2030. In the event that the index rate falls below zero, the maximum rate spread the Company can earn on the notional amount is limited to 2.50%. The second floor was purchased during the fourth quarter of 2022, has a purchased strike rate of 3.00%, is forward-starting beginning on April 1, 2024 and matures on April 1, 2030. In the event that the index rate falls below zero, the maximum rate the Company can earn on the notional amount is limited to 3.00%. The third floor was purchased during the first quarter of 2023, has a purchased strike rate of 3.50%, is forward-starting beginning on July 1, 2024 and matures on July 1, 2030. In the event that the index rate falls below zero, the maximum rate the Company can earn on the notional amount is limited to 3.50%. The premium paid for these floors totaled $61.7 million. As of June 30, 2023, the maximum length of time over which the Company is hedging its exposure to lower rates is approximately 6.5 years. These interest rate floors qualified and were designated as cash flow hedges and were assessed for effectiveness using regression analysis. The change in the fair value of these interest rate floors is recorded in AOCI, net of the amortization of the premiums paid, which are recorded against interest and fees on loans in the consolidated statements of income. As of June 30, 2023, net deferred losses on the interest rate floors totaled $8.0 million (pre-tax) and were recorded in AOCI in the consolidated balance sheet. As of June 30, 2023, it is expected that $7.4 million (pre-tax) interest rate floor premium amortization will be reclassified from AOCI into earnings over the next 12 months. During the year ended December 31, 2020, the Company monetized three interest rate floors that were previously classified as cash flow hedges with a combined notional balance of $1.5 billion and an asset fair value of $163.2 million. As of June 30, 2023, the total realized gains on the monetized cash flow hedges remaining in AOCI was $63.1 million (pre-tax), which will be reclassified into interest income over the next 3.5 years. The estimated amount of net gains related to the cash flow hedges remaining in AOCI at June 30, 2023 that is expected to be reclassified into income within the next 12 months is $23.0 million. The Company also contracts with other financial institutions, as a guarantor or beneficiary, to share credit risk associated with certain interest rate swaps through risk participation agreements. The Company’s risks and responsibilities as guarantor are further discussed in Note 5 on Guarantees. In addition, the Company enters into foreign exchange contracts, which are mainly comprised of contracts with customers to purchase or deliver specific foreign currencies at specific future dates. Under its program to sell residential mortgage loans in the secondary market, the Company designates certain newly-originated residential mortgage loans as held for sale. Derivative instruments arising from this activity include mortgage loan commitments and forward loan sale contracts. Changes in the fair values of the loan commitments and funded loans prior to sale that are due to changes in interest rates are economically hedged with forward contracts to sell residential mortgage-backed securities in the to-be-announced (TBA) market. These forward TBA contracts are also considered to be derivatives and are settled in cash at the security settlement date. In late 2022, the Company temporarily paused sales of these loans and halted entering into the forward contracts, as lower demand for mortgage loans coupled with volatility in the TBA market made it difficult to effectively hedge the Company's mortgage loan production. The Company resumed sales during the first quarter of 2023. The fair values of the Company's derivative instruments, whose notional amounts are listed above, are shown in the table below. Information about the valuation methods used to determine fair value is provided in Note 15 on Fair Value Measurements. The Company's policy is to present its derivative assets and derivative liabilities on a gross basis in its consolidated balance sheets, and these are reported in other assets and other liabilities. Certain collateral posted to and from the Company's clearing counterparty has been applied to the fair values of the cleared swaps, such that at June 30, 2023 in the table below, the positive fair values of cleared swaps were reduced by $878 thousand. At December 31, 2022, positive fair values of cleared swaps were reduced by $27.8 million. Asset Derivatives Liability Derivatives June 30, 2023 Dec. 31, 2022 June 30, 2023 Dec. 31, 2022 (In thousands ) Fair Value Fair Value Derivatives designated as hedging instruments: Interest rate floors $ 53,748 $ 33,371 $ — $ — Total derivatives designated as hedging instruments $ 53,748 $ 33,371 $ — $ — Derivative instruments not designated as hedging instruments: Interest rate swaps $ 48,492 $ 23,894 $ (49,370) $ (51,742) Interest rate caps 2,182 2,705 (2,182) (2,705) Credit risk participation agreements 35 34 (88) (119) Foreign exchange contracts 399 488 (358) (418) Mortgage loan commitments 58 — — — Forward TBA contracts 22 — — — Total derivatives not designated as hedging instruments $ 51,188 $ 27,121 $ (51,998) $ (54,984) Total $ 104,936 $ 60,492 $ (51,998) $ (54,984) The Company made an election to exclude the initial premiums paid on the interest rate floors from the hedge effectiveness measurement. Those initial premiums are amortized over the periods between the premium payment month and the contract maturity month. The pre-tax effects of the gains and losses (both the included and excluded amounts for hedge effectiveness assessment) recognized in the other comprehensive income from the cash flow hedging instruments and the amounts reclassified from accumulated other comprehensive income into income (both included and excluded amounts for hedge effectiveness measurement) are shown in the table below. Amount of Gain or (Loss) Recognized in OCI Location of Gain (Loss) Reclassified from AOCI into Income Amount of Gain (Loss) Reclassified from AOCI into Income (In thousands) Total Included Component Excluded Component Total Included Component Excluded Component For the Three Months Ended June 30, 2023 Derivatives in cash flow hedging relationships: Interest rate floors $ (14,748) $ — $ (14,748) Interest and fees on loans $ 4,165 $ 7,455 $ (3,290) Total $ (14,748) $ — $ (14,748) Total $ 4,165 $ 7,455 $ (3,290) For the Six Months Ended June 30, 2023 Derivatives in cash flow hedging relationships: Interest rate floors $ (5,523) $ — $ (5,523) Interest and fees on loans $ 8,550 $ 14,899 $ (6,349) Total $ (5,523) $ — $ (5,523) Total $ 8,550 $ 14,899 $ (6,349) For the Three Months Ended June 30, 2022 Derivatives in cash flow hedging relationships: Interest rate floors $ — $ — $ — Interest and fees on loans $ 6,154 $ 7,687 $ (1,533) Total $ — $ — $ — Total $ 6,154 $ 7,687 $ (1,533) For the Six Months Ended June 30, 2022 Derivatives in cash flow hedging relationships: Interest rate floors $ — $ — $ — Interest and fees on loans $ 12,204 $ 15,253 $ (3,049) Total $ — $ — $ — Total $ 12,204 $ 15,253 $ (3,049) The gain and loss recognized through various derivative instruments on the consolidated statements of income are shown in the table below. Location of Gain or (Loss) Recognized in Consolidated Statements of Income Amount of Gain or (Loss) Recognized in Income on Derivatives For the Three Months Ended June 30 For the Six Months Ended June 30 (In thousands) 2023 2022 2023 2022 Derivative instruments: Interest rate swaps Other non-interest income $ 1,873 $ 870 $ 2,496 $ 1,682 Interest rate caps Other non-interest income — — — 16 Credit risk participation agreements Other non-interest income 3 (82) (16) (92) Foreign exchange contracts Other non-interest income (9) 14 (29) — Mortgage loan commitments Loan fees and sales (19) (49) 58 (534) Mortgage loan forward sale contracts Loan fees and sales 1 (4) — (4) Forward TBA contracts Loan fees and sales 49 423 50 1,666 Total $ 1,898 $ 1,172 $ 2,559 $ 2,734 The following table shows the extent to which assets and liabilities relating to derivative instruments have been offset in the consolidated balance sheets. It also provides information about these instruments which are subject to an enforceable master netting arrangement, irrespective of whether they are offset, and the extent to which the instruments could potentially be offset. Also shown is collateral received or pledged in the form of other financial instruments, which is generally cash or marketable securities. The collateral amounts in this table are limited to the outstanding balances of the related asset or liability (after netting is applied); thus, amounts of excess collateral are not shown. Most of the derivatives in the following table were transacted under master netting arrangements that contain a conditional right of offset, such as close-out netting, upon default. While the Company is party to master netting arrangements with most of its swap derivative counterparties, the Company does not offset derivative assets and liabilities under these agreements on its consolidated balance sheets. Collateral exchanged between the Company and dealer bank counterparties is generally subject to thresholds and transfer minimums, and usually consists of marketable securities. By contract, these may be sold or re-pledged by the secured party until recalled at a subsequent valuation date by the pledging party. For those swap transactions requiring central clearing, the Company posts cash or securities to its clearing agent. Collateral positions are valued daily, and adjustments to amounts received and pledged by the Company are made as appropriate to maintain proper collateralization for these transactions. Swap derivative transactions with customers are generally secured by rights to non-financial collateral, such as real and personal property, which is not shown in the table below. Gross Amounts Not Offset in the Balance Sheet (In thousands) Gross Amount Recognized Gross Amounts Offset in the Balance Sheet Net Amounts Presented in the Balance Sheet Financial Instruments Available for Offset Collateral Net Amount June 30, 2023 Assets: Derivatives subject to master netting agreements $ 104,855 $ — $ 104,855 $ (746) $ (100,290) $ 3,819 Derivatives not subject to master netting agreements 81 — 81 Total derivatives $ 104,936 $ — $ 104,936 Liabilities: Derivatives subject to master netting agreements $ 51,584 $ — $ 51,584 $ (746) $ — $ 50,838 Derivatives not subject to master netting agreements 414 — 414 Total derivatives $ 51,998 $ — $ 51,998 December 31, 2022 Assets: Derivatives subject to master netting agreements $ 60,270 $ — $ 60,270 $ (1,007) $ (56,816) $ 2,447 Derivatives not subject to master netting agreements 222 — 222 Total derivatives $ 60,492 $ — $ 60,492 Liabilities: Derivatives subject to master netting agreements $ 54,609 $ — $ 54,609 $ (1,007) $ — $ 53,602 Derivatives not subject to master netting agreements 375 — 375 Total derivatives $ 54,984 $ — $ 54,984 |
Resale and Repurchase Agreement
Resale and Repurchase Agreements | 6 Months Ended |
Jun. 30, 2023 | |
Resale and Repurchase Agreements [Abstract] | |
Resale and Repurchase Agreements [Text Block] | Resale and Repurchase AgreementsThe Company regularly enters into resale and repurchase agreement transactions with other financial institutions and with its own customers. Resale and repurchase agreements are agreements to purchase/sell securities subject to an obligation to resell/repurchase the same or similar securities. They are accounted for as secured lending and collateralized borrowing (e.g. financing transactions), not as true sales and purchases of the underlying collateral securities. Some of the resale and repurchase agreements were transacted under master netting arrangements that contain a conditional right of offset, such as close-out netting, upon default. The security collateral accepted or pledged in resale and repurchase agreements with other financial institutions may be sold or re-pledged by the secured party, but is usually delivered to and held by third party trustees. The Company generally retains custody of securities pledged for repurchase agreements with its customers. The Company is party to agreements commonly known as collateral swaps. These agreements involve the exchange of collateral under simultaneous repurchase and resale agreements with the same financial institution counterparty. These repurchase and resale agreements have the same principal amounts, inception dates, and maturity dates and have been offset against each other in the consolidated balance sheets, as permitted under the netting provisions of ASC 210-20-45. The collateral swaps totaled $200.0 million at June 30, 2023 and December 31, 2022. At June 30, 2023, the Company had posted collateral of $206.2 million in marketable securities, consisting of agency mortgage-backed bonds, and had accepted $209.7 million in agency mortgage-backed bonds. The following table shows the extent to which resale agreement assets and repurchase agreement liabilities with the same counterparty have been offset on the consolidated balance sheets, in addition to the extent to which they could potentially be offset. Also shown is collateral received or pledged, which consists of marketable securities. The collateral amounts in the table are limited to the outstanding balances of the related asset or liability (after offsetting is applied); thus amounts of excess collateral are not shown. Gross Amounts Not Offset in the Balance Sheet (In thousands) Gross Amount Recognized Gross Amounts Offset in the Balance Sheet Net Amounts Presented in the Balance Sheet Financial Instruments Available for Offset Securities Collateral Received/Pledged Unsecured Amount June 30, 2023 Total resale agreements, subject to master netting arrangements $ 1,025,000 $ (200,000) $ 825,000 $ — $ (825,000) $ — Total repurchase agreements, subject to master netting arrangements 2,566,621 (200,000) 2,366,621 — (2,366,621) — December 31, 2022 Total resale agreements, subject to master netting arrangements $ 1,025,000 $ (200,000) $ 825,000 $ — $ (825,000) $ — Total repurchase agreements, subject to master netting arrangements 2,881,874 (200,000) 2,681,874 — (2,681,874) — The table below shows the remaining contractual maturities of repurchase agreements outstanding at June 30, 2023 and December 31, 2022, in addition to the various types of marketable securities that have been pledged by the Company as collateral for these borrowings. Remaining Contractual Maturity of the Agreements (In thousands) Overnight and continuous Up to 90 days Greater than 90 days Total June 30, 2023 Repurchase agreements, secured by: U.S. government and federal agency obligations $ 183,261 $ 26,168 $ 15,598 $ 225,027 Agency mortgage-backed securities 1,574,674 3,826 212,204 1,790,704 Non-agency mortgage-backed securities 11,348 — — 11,348 Asset-backed securities 537,606 — — 537,606 Other debt securities 1,936 — — 1,936 Total repurchase agreements, gross amount recognized $ 2,308,825 $ 29,994 $ 227,802 $ 2,566,621 December 31, 2022 Repurchase agreements, secured by: U.S. government and federal agency obligations $ 488,053 $ 26,928 $ 12,460 $ 527,441 Agency mortgage-backed securities 1,792,314 21,744 204,500 2,018,558 Non-agency mortgage-backed securities 40,950 — — 40,950 Asset-backed securities 293,001 — — 293,001 Other debt securities 1,924 — — 1,924 Total repurchase agreements, gross amount recognized $ 2,616,242 $ 48,672 $ 216,960 $ 2,881,874 |
Stock-Based Compensation
Stock-Based Compensation | 6 Months Ended |
Jun. 30, 2023 | |
Share-Based Payment Arrangement, Noncash Expense [Abstract] | |
Stock-Based Compensation | Stock-Based Compensation The Company issues stock-based compensation in the form of nonvested restricted stock and stock appreciation rights (SARs). Historically, most of the awards have been issued during the first quarter of each year. The stock-based compensation expense charged against income was $3.9 million and $4.2 million in the three months ended June 30, 2023 and 2022 respectively, and $8.3 million and $8.4 million in the six months ended June 30, 2023 and 2022, respectively. Nonvested stock awards granted generally vest in 4 to 7 years and contain restrictions as to transferability, sale, pledging, or assigning, among others, prior to the end of the vesting period. Dividend and voting rights are conferred upon grant. A summary of the status of the Company’s nonvested share awards as of June 30, 2023, and changes during the six month period then ended, is presented below. Shares Weighted Average Grant Date Fair Value Nonvested at January 1, 2023 1,148,873 $58.20 Granted 285,263 63.45 Vested (304,068) 50.59 Forfeited (20,526) 60.58 Nonvested at June 30, 2023 1,109,542 $61.59 SARs are granted with exercise prices equal to the market price of the Company’s stock at the date of grant. SARs vest ratably over 4 years of continuous service and have contractual terms of 10 years. All SARs must be settled in stock under provisions of the plan. In determining compensation cost, the Black-Scholes option-pricing model is used to estimate the fair value of SARs on date of grant. The current year per share average fair value and the model assumptions are shown in the table below. Weighted per share average fair value at grant date $18.65 Assumptions: Dividend yield 1.6 % Volatility 27.9 % Risk-free interest rate 3.9 % Expected term 5.8 years A summary of SAR activity during the first six months of 2023 is presented below. (Dollars in thousands, except per share data) Rights Weighted Average Exercise Price Weighted Average Remaining Contractual Term Aggregate Intrinsic Value Outstanding at January 1, 2023 948,727 $46.82 Granted 89,829 65.64 Forfeited (4,011) 63.35 Expired (5,518) 51.82 Exercised (45,006) 26.08 Outstanding at June 30, 2023 984,021 $49.39 5.3 years $4,857 |
Revenue from Contract with Cust
Revenue from Contract with Customer | 6 Months Ended |
Jun. 30, 2023 | |
Revenue from Contract with Customer [Abstract] | |
Revenue from Contract with Customer [Text Block] | Revenue from Contracts with Customers Revenue from contracts with customers, Accounting Standard Codification 606 ("ASC 606"), requires revenue recognition for the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. For the six months ended June 30, 2023, approximately 64% of the Company’s total revenue was comprised of net interest income, which is not within the scope of this guidance. Of the remaining revenue, those items that were subject to this guidance mainly included fees for bank card, trust, deposit account services and consumer brokerage services. The following table disaggregates revenue from contracts with customers by major product line. Three Months Ended June 30 Six Months Ended June 30 (In thousands) 2023 2022 2023 2022 Bank card transaction fees $ 49,725 $ 43,873 $ 96,379 $ 85,918 Trust fees 47,265 46,792 92,593 94,603 Deposit account charges and other fees 22,633 25,564 44,385 47,871 Consumer brokerage services 4,677 5,068 9,762 9,514 Other non-interest income 9,486 10,750 17,825 15,245 Total non-interest income from contracts with customers 133,786 132,047 260,944 253,151 Other non-interest income (1) 13,819 7,380 24,273 18,045 Total non-interest income $ 147,605 $ 139,427 $ 285,217 $ 271,196 (1) This revenue is not within the scope of ASC 606, and includes fees relating to capital market activities, loan fees and sales, derivative instruments, standby letters of credit and various other transactions. For bank card transaction fees, nearly all of debit and credit card fees are earned in the Consumer segment, while corporate card and merchant fees are earned in the Commercial segment. The Consumer and Commercial segments contribute approximately 33% and 67%, respectively, of the Company's deposit account charge revenue. All trust fees and nearly all consumer brokerage services income are earned in the Wealth segment. The following table presents the opening and closing receivable balances for the six month periods ended June 30, 2023 and 2022 for the Company’s significant revenue from contracts with customers. (In thousands) June 30, 2023 December 31, 2022 June 30, 2022 December 31, 2021 Bank card transaction fees $ 16,321 $ 17,254 $ 14,598 $ 16,424 Trust fees 1,984 2,038 1,975 2,222 Deposit account charges and other fees 6,488 6,631 6,898 6,702 Consumer brokerage services 637 949 678 391 For these revenue categories, none of the transaction price has been allocated to performance obligations that are unsatisfied as of the end of a reporting period. |
Fair Value Measurements
Fair Value Measurements | 6 Months Ended |
Jun. 30, 2023 | |
Fair Value Measurements [Abstract] | |
Fair Value Measurements | Fair Value Measurements The Company uses fair value measurements to record fair value adjustments to certain financial and nonfinancial assets and liabilities and to determine fair value disclosures. Various financial instruments such as available for sale debt securities, equity securities, trading debt securities, certain investments relating to private equity activities, and derivatives are recorded at fair value on a recurring basis. Additionally, from time to time, the Company may be required to record at fair value other assets and liabilities on a nonrecurring basis, such as mortgage servicing rights and certain other investment securities. These nonrecurring fair value adjustments typically involve lower of cost or fair value accounting or write-downs of individual assets. Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Depending on the nature of the asset or liability, the Company uses various valuation techniques and assumptions when estimating fair value. For accounting disclosure purposes, a three-level valuation hierarchy of fair value measurements has been established. The valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. The three levels are defined as follows: • Level 1 – inputs to the valuation methodology are quoted prices for identical assets or liabilities in active markets. • Level 2 – inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, and inputs that are observable for the assets or liabilities, either directly or indirectly (such as interest rates, yield curves, and prepayment speeds). • Level 3 – inputs to the valuation methodology are unobservable and significant to the fair value. These may be internally developed, using the Company’s best information and assumptions that a market participant would consider. The valuation methodologies for assets and liabilities measured at fair value on a recurring and non-recurring basis are described in the Fair Value Measurements note in the Company's 2022 Annual Report on Form 10-K. There have been no significant changes in these methodologies since then. Instruments Measured at Fair Value on a Recurring Basis The table below presents the June 30, 2023 and December 31, 2022 carrying values of assets and liabilities measured at fair value on a recurring basis. There were no transfers among levels during the first six months of 2023 or the year ended December 31, 2022. Fair Value Measurements Using (In thousands) Total Fair Value Quoted Prices in Active Markets for Identical Assets Significant Other Observable Inputs Significant Unobservable Inputs June 30, 2023 Assets: Residential mortgage loans held for sale $ 1,566 $ — $ 1,566 $ — Available for sale debt securities: U.S. government and federal agency obligations 945,815 945,815 — — Government-sponsored enterprise obligations 44,036 — 44,036 — State and municipal obligations 1,227,737 — 1,226,817 920 Agency mortgage-backed securities 4,065,406 — 4,065,406 — Non-agency mortgage-backed securities 1,174,790 — 1,174,790 — Asset-backed securities 2,499,675 — 2,499,675 — Other debt securities 457,166 — 457,166 — Trading debt securities 29,412 — 29,412 — Equity securities 5,520 5,520 — — Private equity investments 172,732 — — 172,732 Derivatives * 104,936 — 104,843 93 Assets held in trust for deferred compensation plan 19,482 19,482 — — Total assets 10,748,273 970,817 9,603,711 173,745 Liabilities: Derivatives * 51,998 — 51,910 88 Liabilities held in trust for deferred compensation plan 19,482 19,482 — — Total liabilities $ 71,480 $ 19,482 $ 51,910 $ 88 December 31, 2022 Assets: Residential mortgage loans held for sale $ — $ — $ — $ — Available for sale debt securities: U.S. government and federal agency obligations 1,035,406 1,035,406 — — Government-sponsored enterprise obligations 43,108 — 43,108 — State and municipal obligations 1,767,109 — 1,765,268 1,841 Agency mortgage-backed securities 4,308,427 — 4,308,427 — Non-agency mortgage-backed securities 1,211,607 — 1,211,607 — Asset-backed securities 3,397,801 — 3,397,801 — Other debt securities 474,858 — 474,858 — Trading debt securities 43,523 — 43,523 — Equity securities 6,210 6,210 — — Private equity investments 178,127 — — 178,127 Derivatives * 60,492 — 60,458 34 Assets held in trust for deferred compensation plan 17,856 17,856 — — Total assets 12,544,524 1,059,472 11,305,050 180,002 Liabilities: Derivatives * 54,984 — 54,865 119 Liabilities held in trust for deferred compensation plan 17,856 17,856 — — Total liabilities $ 72,840 $ 17,856 $ 54,865 $ 119 * The fair value of each class of derivative is shown in Note 11. The changes in Level 3 assets and liabilities measured at fair value on a recurring basis are summarized as follows: Fair Value Measurements Using Significant Unobservable Inputs (Level 3) (In thousands) State and Municipal Obligations Private Equity Investments Derivatives Total For the three months ended June 30, 2023 Balance March 31, 2023 $ 914 $ 163,418 $ (27) $ 164,305 Total gains or losses (realized/unrealized): Included in earnings — 9,090 (16) 9,074 Included in other comprehensive income * 5 — — 5 Discount accretion 1 — — 1 Purchases of private equity investments — 224 — 224 Purchase of risk participation agreement — — 61 61 Sale of risk participation agreement — — (13) (13) Balance June 30, 2023 $ 920 $ 172,732 $ 5 $ 173,657 Total gains or losses for the three months included in earnings attributable to the change in unrealized gains or losses relating to assets still held at June 30, 2023 $ — $ 9,090 $ 61 $ 9,151 *Total gains or losses for the three months included in other comprehensive income attributable to the change in unrealized gains or losses relating to assets still held at June 30, 2023 $ 5 $ — $ — $ 5 For the six months ended June 30, 2023 Balance January 1, 2023 $ 1,841 $ 178,127 $ (85) $ 179,883 Total gains or losses (realized/unrealized): Included in earnings — 11,341 42 11,383 Included in other comprehensive income * 31 — — 31 Investment securities called (1,000) — — (1,000) Discount accretion 48 — — 48 Purchases of private equity investments — 10,756 — 10,756 Sale/pay down of private equity investments — (27,492) — (27,492) Purchase of risk participation agreement — — 61 61 Sale of risk participation agreement — — (13) (13) Balance June 30, 2023 $ 920 $ 172,732 $ 5 $ 173,657 Total gains or losses for the six months included in earnings attributable to the change in unrealized gains or losses relating to assets still held at June 30, 2023 $ — $ 11,341 $ 42 $ 11,383 *Total gains or losses for the six months included in other comprehensive income attributable to the change in unrealized gains or losses relating to assets still held at June 30, 2023 $ 10 $ — $ — $ 10 Fair Value Measurements Using Significant Unobservable Inputs (Level 3) (In thousands) State and Municipal Obligations Private Equity Investments Derivatives Total For the three months ended June 30, 2022 Balance March 31, 2022 $ 1,902 $ 153,411 $ 221 $ 155,534 Total gains or losses (realized/unrealized): Included in earnings — 15,633 (131) 15,502 Included in other comprehensive income * (87) — — (87) Discount accretion 1 — — 1 Purchases of private equity investments — 822 — 822 Sale/pay down of private equity investments — (8,095) — (8,095) Purchase of risk participation agreement — — 314 314 Sale of risk participation agreement — — (250) (250) Balance June 30, 2022 $ 1,816 $ 161,771 $ 154 $ 163,741 Total gains or losses for the three months included in earnings attributable to the change in unrealized gains or losses relating to assets still held at June 30, 2022 $ — $ 15,633 $ 148 $ 15,781 *Total gains or losses for the three months included in other comprehensive income attributable to the change in unrealized gains or losses relating to assets still held at June 30, 2022 $ (87) $ — $ — $ (87) For the six months ended June 30, 2022 Balance January 1, 2022 $ 1,984 $ 147,406 $ 571 $ 149,961 Total gains or losses (realized/unrealized): Included in earnings — 23,083 (626) 22,457 Included in other comprehensive income * (170) — — (170) Discount accretion 2 — — 2 Purchases of private equity investments — 1,122 — 1,122 Sale/pay down of private equity investments — (9,840) — (9,840) Purchase of risk participation agreement — — 459 459 Sale of risk participation agreement — — (250) (250) Balance June 30, 2022 $ 1,816 $ 161,771 $ 154 $ 163,741 Total gains or losses for the six months included in earnings attributable to the change in unrealized gains or losses relating to assets still held at June 30, 2022 $ — $ 23,033 $ 136 $ 23,169 *Total gains or losses for the six months included in other comprehensive income attributable to the change in unrealized gains or losses relating to assets still held at June 30, 2022 $ (170) $ — $ — $ (170) * Included in "net unrealized gains (losses) on available for sale debt securities" in the consolidated statements of comprehensive income. Gains and losses included in earnings for the Level 3 assets and liabilities in the previous table are reported in the following line items in the consolidated statements of income: (In thousands) Loan Fees and Sales Other Non-Interest Income Investment Securities Gains (Losses), Net Total For the three months ended June 30, 2023 Total gains or losses included in earnings $ (19) $ 3 $ 9,090 $ 9,074 Change in unrealized gains or losses relating to assets still held at June 30, 2023 $ 58 $ 3 $ 9,090 $ 9,151 For the six months ended June 30, 2023 Total gains or losses included in earnings $ 58 $ (16) $ 11,341 $ 11,383 Change in unrealized gains or losses relating to assets still held at June 30, 2023 $ 58 $ (16) $ 11,341 $ 11,383 For the three months ended June 30, 2022 Total gains or losses included in earnings $ (49) $ (82) $ 15,633 $ 15,502 Change in unrealized gains or losses relating to assets still held at June 30, 2022 $ 230 $ (82) $ 15,633 $ 15,781 For the six months ended June 30, 2022 Total gains or losses included in earnings $ (534) $ (92) $ 23,083 $ 22,457 Change in unrealized gains or losses relating to assets still held at June 30, 2022 $ 230 $ (94) $ 23,033 $ 23,169 Level 3 Inputs The Company's significant Level 3 measurements, which employ unobservable inputs that are readily quantifiable, pertain to investments in portfolio concerns held by the Company's private equity subsidiaries and held for sale residential mortgage loan commitments. Information about these inputs is presented in the table below. Quantitative Information about Level 3 Fair Value Measurements Weighted Valuation Technique Unobservable Input Range Average* Private equity investments Market comparable companies EBITDA multiple 4.0 - 6.0 5.2 Mortgage loan commitments Discounted cash flow Probability of funding 64.5% - 100.0% 81.2% Embedded servicing value .7% - 1.5% 1.1% * Unobservable inputs were weighted by the relative fair value of the instruments. Instruments Measured at Fair Value on a Nonrecurring Basis For assets measured at fair value on a nonrecurring basis during the first six months of 2023 and 2022, and still held as of June 30, 2023 and 2022, the following table provides the adjustments to fair value recognized during the respective periods, the level of valuation inputs used to determine each adjustment, and the carrying value of the related individual assets or portfolios at June 30, 2023 and 2022. Fair Value Measurements Using (In thousands) Fair Value Quoted Prices in Active Markets for Identical Assets Significant Other Observable Inputs (Level 2) Significant Unobservable Inputs (Level 3) Total Gains (Losses) Recognized During the Six Months Ended June 30 June 30, 2023 Collateral dependent loans $ 1,647 $ — $ — $ 1,647 $ 588 June 30, 2022 Mortgage servicing rights $ 11,407 $ — $ — $ 11,407 $ 304 Long- lived assets 484 — — 484 (965) The Company's significant Level 3 measurements that are measured on a nonrecurring basis pertain to the Company's mortgage servicing rights retained on certain fixed rate personal real estate loan originations. Mortgage servicing rights are included in other intangible assets-net on the consolidated balance sheets, and information about these inputs at June 30, 2023 is presented in the table below. Quantitative Information about Level 3 Fair Value Measurements Weighted Valuation Technique Unobservable Input Range Average* Mortgage servicing rights Discounted cash flow Discount rate 9.51 % - 9.71 % 9.58 % Prepayment speeds (CPR)* 6.43 % - 7.79 % 6.65 % Loan servicing costs - annually per loan Performing loans $ 70 - $ 72 $ 71 Delinquent loans $ 200 - $ 750 Loans in foreclosure $ 1,000 *Ranges and weighted averages based on interest rate tranches. The significant unobservable inputs used in the fair value measurement of the Company’s mortgage servicing rights are updated periodically for changes in market conditions. Actual rates may differ from our estimates. Increases in prepayment speed and discount rates negatively impact the fair value of our mortgage servicing rights. |
Fair Value Of Financial Instrum
Fair Value Of Financial Instruments | 6 Months Ended |
Jun. 30, 2023 | |
Fair Value Of Financial Instruments [Abstract] | |
Fair Value Of Financial Instruments | Fair Value of Financial Instruments The carrying amounts and estimated fair values of financial instruments held by the Company are set forth below. Fair value estimates are made at a specific point in time based on relevant market information. They do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument. Because no market exists for many of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, risk characteristics and economic conditions. These estimates are subjective, involve uncertainties, and cannot be determined with precision. Changes in assumptions could significantly affect the estimates. The estimated fair values of the Company’s financial instruments and the classification of their fair value measurement within the valuation hierarchy are as follows at June 30, 2023 and December 31, 2022: Carrying Amount Estimated Fair Value at June 30, 2023 (In thousands) Level 1 Level 2 Level 3 Total Financial Assets Loans: Business $ 5,906,493 $ — $ — $ 5,725,065 $ 5,725,065 Real estate - construction and land 1,451,783 — — 1,431,727 1,431,727 Real estate - business 3,621,222 — — 3,470,492 3,470,492 Real estate - personal 2,980,599 — — 2,671,283 2,671,283 Consumer 2,110,605 — — 2,044,119 2,044,119 Revolving home equity 303,845 — — 300,823 300,823 Consumer credit card 574,755 — — 542,739 542,739 Overdrafts 7,237 — — 7,045 7,045 Total loans 16,956,539 — — 16,193,293 16,193,293 Loans held for sale 6,776 — 6,776 — 6,776 Investment securities 10,707,602 951,335 9,497,302 258,965 10,707,602 Federal funds sold 2,750 2,750 — — 2,750 Securities purchased under agreements to resell 825,000 — — 808,605 808,605 Interest earning deposits with banks 2,568,695 2,568,695 — — 2,568,695 Cash and due from banks 366,699 366,699 — — 366,699 Derivative instruments 104,936 — 104,843 93 104,936 Assets held in trust for deferred compensation plan 19,482 19,482 — — 19,482 Total $ 31,558,479 $ 3,908,961 $ 9,608,921 $ 17,260,956 $ 30,778,838 Financial Liabilities Non-interest bearing deposits $ 8,198,849 $ 8,198,849 $ — $ — $ 8,198,849 Savings, interest checking and money market deposits 14,418,974 14,418,974 — — 14,418,974 Certificates of deposit 3,251,621 — — 3,262,639 3,262,639 Federal funds purchased 511,400 511,400 — — 511,400 Securities sold under agreements to repurchase 2,366,621 — — 2,369,489 2,369,489 Other borrowings 1,004,878 — 4,878 1,000,000 1,004,878 Derivative instruments 51,998 — 51,910 88 51,998 Liabilities held in trust for deferred compensation plan 19,482 19,482 — — 19,482 Total $ 29,823,823 $ 23,148,705 $ 56,788 $ 6,632,216 $ 29,837,709 Carrying Amount Estimated Fair Value at December 31, 2022 (In thousands) Level 1 Level 2 Level 3 Total Financial Assets Loans: Business $ 5,661,725 $ — $ — $ 5,506,128 $ 5,506,128 Real estate - construction and land 1,361,095 — — 1,347,328 1,347,328 Real estate - business 3,406,981 — — 3,289,655 3,289,655 Real estate - personal 2,918,078 — — 2,654,423 2,654,423 Consumer 2,059,088 — — 1,999,788 1,999,788 Revolving home equity 297,207 — — 295,005 295,005 Consumer credit card 584,000 — — 538,268 538,268 Overdrafts 14,957 — — 14,666 14,666 Total loans 16,303,131 — — 15,645,261 15,645,261 Loans held for sale 4,964 — 4,964 — 4,964 Investment securities 12,511,649 1,041,616 11,244,592 225,441 12,511,649 Federal funds sold 49,505 49,505 — — 49,505 Securities purchased under agreements to resell 825,000 — — 795,574 795,574 Interest earning deposits with banks 389,140 389,140 — — 389,140 Cash and due from banks 452,496 452,496 — — 452,496 Derivative instruments 60,492 — 60,458 34 60,492 Assets held in trust for deferred compensation plan 17,856 17,856 — — 17,856 Total $ 30,614,233 $ 1,950,613 $ 11,310,014 $ 16,666,310 $ 29,926,937 Financial Liabilities Non-interest bearing deposits $ 10,066,356 $ 10,066,356 $ — $ — $ 10,066,356 Savings, interest checking and money market deposits 15,126,981 15,126,981 — — 15,126,981 Certificates of deposit 994,103 — — 982,613 982,613 Federal funds purchased 159,860 159,860 — — 159,860 Securities sold under agreements to repurchase 2,681,874 — — 2,684,471 2,684,471 Other borrowings 8,831 — 8,831 — 8,831 Derivative instruments 54,984 — 54,865 119 54,984 Liabilities held in trust for deferred compensation plan 17,856 17,856 — — 17,856 Total $ 29,110,845 $ 25,371,053 $ 63,696 $ 3,667,203 $ 29,101,952 |
Legal and Regulatory Proceeding
Legal and Regulatory Proceedings | 6 Months Ended |
Jun. 30, 2023 | |
Legal Proceedings [Abstract] | |
Legal Matters and Contingencies [Text Block] | Legal and Regulatory ProceedingsThe Company has various legal proceedings pending at June 30, 2023, arising in the normal course of business. While some matters pending against the Company specify damages claimed by plaintiffs, others do not seek a specified amount of damages or are at early stages of the legal process. The Company records a loss accrual for all legal and regulatory matters for which it deems a loss is probable and can be reasonably estimated. Some matters, which are in the early stages, have not yet progressed to the point where a loss amount can be determined to be probable and estimable. |
Pay vs Performance Disclosure
Pay vs Performance Disclosure - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Pay vs Performance Disclosure | ||||
Net income attributable to Commerce Bancshares, Inc. | $ 127,789 | $ 115,794 | $ 247,241 | $ 233,948 |
Insider Trading Arrangements
Insider Trading Arrangements | 3 Months Ended |
Jun. 30, 2023 | |
Trading Arrangements, by Individual | |
Rule 10b5-1 Arrangement Adopted | false |
Non-Rule 10b5-1 Arrangement Adopted | false |
Rule 10b5-1 Arrangement Terminated | false |
Non-Rule 10b5-1 Arrangement Terminated | false |
Organization, Consolidation and
Organization, Consolidation and Presentation of Financial Statements (Policies) | 6 Months Ended |
Jun. 30, 2023 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
New Accounting Pronouncements, Policy | The Company adopted ASU 2022-02 Financial Instruments—Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures on January 1, 2023, using the prospective transition method. This ASU eliminates the troubled debt restructuring recognition and measurement guidance and requires an entity to present gross write-offs by year of origination. The amendments also enhance disclosure requirements related to certain modifications of receivables made to borrowers experiencing financial difficulty. With the exception of enhanced disclosures, there was no material impact to the consolidated financial statements from adoption of this ASU. As of the Company's adoption date, all restructurings are evaluated to determine whether they are modifications to a borrower experiencing financial difficulty. Loans that were accounted for under the troubled debt restructuring method as of December 31, 2022 will continue to be accounted for under that method until they are paid off or modified. |
Troubled Debt Restructurings | Troubled Debt RestructuringsPrior to the Company's adoption of ASU 2022-02, a loan was accounted for as a troubled debt restructuring if the Company, for economic or legal reasons related to the borrower's financial difficulties, granted a concession to the borrower that it would not otherwise consider. A troubled debt restructuring typically involves (1) modification of terms such as a reduction of the stated interest rate, loan principal, or accrued interest, (2) a loan renewal at a stated interest rate lower than the current market rate for a new loan with similar risk, or (3) debt that was not reaffirmed in bankruptcy. Business, business real estate, construction and land real estate and personal real estate troubled debt restructurings with impairment charges are placed on non-accrual status. The Company measures the impairment loss of a troubled debt restructuring at the time of modification based on the present value of expected future cash flows. Subsequent to modification, troubled debt restructurings are subject to the Company’s allowance for credit loss model, which is discussed below and in Note 2, Loans and Allowance for Credit Losses. Troubled debt restructurings that are performing under their contractual terms continue to accrue interest, which is recognized in current earnings. Loans that were accounted as troubled debt restructurings at of December 31, 2022 will continue to be accounted for under that method until they are either paid off or modified. |
Impaired Financing Receivable, Policy | Modifications for Borrowers Experiencing Financial Difficulty The Company may renegotiate the terms of existing loans for a variety of reasons. When refinancing or restructuring a loan, the Company evaluates whether the borrower is experiencing financial difficulty. In making this determination, the Company considers whether the borrower is currently in default on any of its debt. In addition, the Company evaluates whether it is probable that the borrower would be in payment default on any of its debt in the foreseeable future without the modification and if the borrower (without the current modification) could obtain equivalent financing from another creditor at a market rate for similar debt. Modifications of loans to borrowers in these situations may indicate that the borrower is facing financial difficulty. |
Loans And Allowance For Credi_2
Loans And Allowance For Credit Losses (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Receivables [Abstract] | |
Summary Classification Of Held For Investment Loan Portfolio | Major classifications within the Company’s held for investment loan portfolio at June 30, 2023 and December 31, 2022 are as follows: (In thousands) June 30, 2023 December 31, 2022 Commercial: Business $ 5,906,493 $ 5,661,725 Real estate – construction and land 1,451,783 1,361,095 Real estate – business 3,621,222 3,406,981 Personal Banking: Real estate – personal 2,980,599 2,918,078 Consumer 2,110,605 2,059,088 Revolving home equity 303,845 297,207 Consumer credit card 574,755 584,000 Overdrafts 7,237 14,957 Total loans $ 16,956,539 $ 16,303,131 |
CECL Model Inputs | Key assumptions in the Company’s allowance for credit loss model include the economic forecast, the reasonable and supportable period, forecasted macro-economic variables, prepayment assumptions and qualitative factors applied for portfolio composition changes, underwriting practices, or significant unique events or conditions. The assumptions utilized in estimating the Company’s allowance for credit losses at June 30, 2023 and March 31, 2023 are discussed below. Key Assumption June 30, 2023 March 31, 2023 Overall economic forecast • Mild recession in the second half of 2023 • Assume the Federal Reserve will pause increasing interest rates through year end • Mild recession is expected to weaken employment • Mild recession to start 3rd quarter of 2023 • Assume the Federal Reserve will continue raising interest rates • Mild recession is expected to weaken employment Reasonable and supportable period and related reversion period • Reasonable and supportable period of one year • Reversion to historical average loss within two quarters using straight-line method • Reasonable and supportable period of one year • Reversion to historical average loss within two quarters using straight-line method Forecasted macro-economic variables • Unemployment rate ranges from 3.9% to 5.3% during the supportable forecast period • Real GDP growth ranges from (.27)% to 1.2% • BBB corporate yield from 4.9% to 5.5% • Housing Price Index from 282.1 to 284.5 • Unemployment rate ranges from 3.7% to 5.3% during the supportable forecast period • Real GDP growth ranges from (.48)% to 2.0% • BBB corporate yield from 5.3% to 5.8% • Housing Price Index from 280.2 to 282.0 Prepayment assumptions Commercial loans • 5% for most loan pools Personal banking loans • Ranging from 7.93% to 22.9% for most loan pools • Consumer credit cards 67.6% Commercial loans • 5% for most loan pools Personal banking loans • Ranging from 6.45% to 22.4% for most loan pools • Consumer credit cards 67.5% Qualitative factors Added qualitative factors related to: • Changes in the composition of the loan portfolios • Certain stressed industries within the portfolio • Certain portfolios sensitive to unusually high rate of inflation and supply chain issues • Loans downgraded to special mention, substandard, or non-accrual status Added qualitative factors related to: • Changes in the composition of the loan portfolios • Certain portfolios sensitive to pandemic economic uncertainties • Certain portfolios sensitive to unusually high rate of inflation and supply chain issues • Loans downgraded to special mention, substandard, or non-accrual status |
Summary Of Activity In The Allowance For Credit Losses | A summary of the activity in the allowance for credit losses on loans and the liability for unfunded lending commitments during the three and six months ended June 30, 2023 and 2022, respectively, follows: For the Three Months Ended June 30, 2023 For the Six Months Ended June 30, 2023 (In thousands) Commercial Personal Banking Total Commercial Personal Banking Total ALLOWANCE FOR CREDIT LOSSES ON LOANS Balance at beginning of period $ 108,615 $ 50,702 $ 159,317 $ 103,293 $ 46,843 $ 150,136 Provision for credit losses on loans (546) 6,410 5,864 5,002 16,810 21,812 Deductions: Loans charged off 307 8,531 8,838 599 17,287 17,886 Less recoveries on loans 262 2,080 2,342 328 4,295 4,623 Net loan charge-offs (recoveries) 45 6,451 6,496 271 12,992 13,263 Balance June 30, 2023 $ 108,024 $ 50,661 $ 158,685 $ 108,024 $ 50,661 $ 158,685 LIABILITY FOR UNFUNDED LENDING COMMITMENTS Balance at beginning of period $ 27,105 $ 1,523 $ 28,628 $ 31,743 $ 1,377 $ 33,120 Provision for credit losses on unfunded lending commitments 737 (130) 607 (3,901) 16 (3,885) Balance June 30, 2023 $ 27,842 $ 1,393 $ 29,235 $ 27,842 $ 1,393 $ 29,235 ALLOWANCE FOR CREDIT LOSSES ON LOANS AND LIABILITY FOR UNFUNDED LENDING COMMITMENTS $ 135,866 $ 52,054 $ 187,920 $ 135,866 $ 52,054 $ 187,920 For the Three Months Ended June 30, 2022 For the Six Months Ended June 30, 2022 (In thousands) Commercial Personal Banking Total Commercial Personal Banking Total ALLOWANCE FOR CREDIT LOSSES ON LOANS Balance at beginning of period $ 94,827 $ 39,883 $ 134,710 $ 97,776 $ 52,268 $ 150,044 Provision for credit losses on loans 4,716 2,571 7,287 1,837 (5,236) (3,399) Deductions: Loans charged off 207 6,533 6,740 384 13,818 14,202 Less recoveries on loans 189 2,593 2,782 296 5,300 5,596 Net loan charge-offs (recoveries) 18 3,940 3,958 88 8,518 8,606 Balance June 30, 2022 $ 99,525 $ 38,514 $ 138,039 $ 99,525 $ 38,514 $ 138,039 LIABILITY FOR UNFUNDED LENDING COMMITMENTS Balance at beginning of period $ 23,780 $ 1,252 $ 25,032 $ 23,271 $ 933 $ 24,204 Provision for credit losses on unfunded lending commitments (163) 38 (125) 346 357 703 Balance June 30, 2022 $ 23,617 $ 1,290 $ 24,907 $ 23,617 $ 1,290 $ 24,907 ALLOWANCE FOR CREDIT LOSSES ON LOANS AND LIABILITY FOR UNFUNDED LENDING COMMITMENTS $ 123,142 $ 39,804 $ 162,946 $ 123,142 $ 39,804 $ 162,946 |
Aging Information On Past Due And Nonaccrual Loans | The following table provides aging information on the Company’s past due and accruing loans, in addition to the balances of loans on non-accrual status, at June 30, 2023 and December 31, 2022. (In thousands) Current or Less Than 30 Days Past Due 30 – 89 Days Past Due 90 Days Past Due and Still Accruing Non-accrual Total June 30, 2023 Commercial: Business $ 5,896,412 $ 4,847 $ 502 $ 4,732 $ 5,906,493 Real estate – construction and land 1,451,314 469 — — 1,451,783 Real estate – business 3,619,936 1,133 — 153 3,621,222 Personal Banking: Real estate – personal 2,962,174 10,921 6,228 1,276 2,980,599 Consumer 2,087,542 21,199 1,864 — 2,110,605 Revolving home equity 300,329 2,676 840 — 303,845 Consumer credit card 562,657 6,181 5,917 — 574,755 Overdrafts 6,932 305 — — 7,237 Total $ 16,887,296 $ 47,731 $ 15,351 $ 6,161 $ 16,956,539 December 31, 2022 Commercial: Business $ 5,652,710 $ 1,759 $ 505 $ 6,751 $ 5,661,725 Real estate – construction and land 1,361,095 — — — 1,361,095 Real estate – business 3,406,207 585 — 189 3,406,981 Personal Banking: Real estate – personal 2,895,742 14,289 6,681 1,366 2,918,078 Consumer 2,031,827 25,089 2,172 — 2,059,088 Revolving home equity 295,303 1,201 703 — 297,207 Consumer credit card 572,213 6,238 5,549 — 584,000 Overdrafts 14,090 647 220 — 14,957 Total $ 16,229,187 $ 49,808 $ 15,830 $ 8,306 $ 16,303,131 |
Risk Category of Loans in Commercial Portfolio | The risk category of loans in the Commercial portfolio as of June 30, 2023 and December 31, 2022 are as follows: Term Loans Amortized Cost Basis by Origination Year (In thousands) 2023 2022 2021 2020 2019 Prior Revolving Loans Amortized Cost Basis Total June 30, 2023 Business Risk Rating: Pass $ 1,136,860 $ 1,058,237 $ 631,119 $ 325,640 $ 303,589 $ 315,781 $ 2,001,024 $ 5,772,250 Special mention 22,690 4,981 21,536 7,692 456 4,067 5,994 67,416 Substandard 71 11,828 9,759 15,748 484 10,320 13,885 62,095 Non-accrual — 58 1,705 33 — 2,936 — 4,732 Total Business: $ 1,159,621 $ 1,075,104 $ 664,119 $ 349,113 $ 304,529 $ 333,104 $ 2,020,903 $ 5,906,493 Gross write-offs for the six months ended June 30, 2023 $ — $ — $ — $ 41 $ — $ — $ 558 $ 599 Real estate-construction Risk Rating: Pass $ 221,343 $ 590,385 $ 497,885 $ 66,877 $ 27,103 $ 3,102 $ 33,532 $ 1,440,227 Special mention 7,221 269 — — — — — 7,490 Substandard — 4,066 — — — — — 4,066 Total Real estate-construction: $ 228,564 $ 594,720 $ 497,885 $ 66,877 $ 27,103 $ 3,102 $ 33,532 $ 1,451,783 Gross write-offs for the six months ended June 30, 2023 $ — $ — $ — $ — $ — $ — $ — $ — Real estate-business Risk Rating: Pass $ 483,249 $ 1,142,014 $ 527,586 $ 481,254 $ 355,089 $ 365,850 $ 83,463 $ 3,438,505 Special mention — 7,157 915 1,128 9,492 1,323 400 20,415 Substandard — 14,487 30,845 16,857 11,885 88,054 21 162,149 Non-accrual — 14 45 — — 94 — 153 Total Real estate-business: $ 483,249 $ 1,163,672 $ 559,391 $ 499,239 $ 376,466 $ 455,321 $ 83,884 $ 3,621,222 Gross write-offs for the six months ended June 30, 2023 $ — $ — $ — $ — $ — $ — $ — $ — Commercial loans Risk Rating: Pass $ 1,841,452 $ 2,790,636 $ 1,656,590 $ 873,771 $ 685,781 $ 684,733 $ 2,118,019 $ 10,650,982 Special mention 29,911 12,407 22,451 8,820 9,948 5,390 6,394 95,321 Substandard 71 30,381 40,604 32,605 12,369 98,374 13,906 228,310 Non-accrual — 72 1,750 33 — 3,030 — 4,885 Total Commercial loans: $ 1,871,434 $ 2,833,496 $ 1,721,395 $ 915,229 $ 708,098 $ 791,527 $ 2,138,319 $ 10,979,498 Gross write-offs for the six months ended June 30, 2023 $ — $ — $ — $ 41 $ — $ — $ 558 $ 599 Term Loans Amortized Cost Basis by Origination Year (In thousands) 2022 2021 2020 2019 2018 Prior Revolving Loans Amortized Cost Basis Total December 31, 2022 Business Risk Rating: Pass $ 1,456,476 $ 782,409 $ 464,201 $ 360,844 $ 180,375 $ 219,053 $ 2,146,380 $ 5,609,738 Special mention 3,113 2,548 7,757 1,063 67 — 1,319 15,867 Substandard 5,752 10,004 685 37 810 10,342 1,739 29,369 Non-accrual 195 1,987 — 1 792 3,776 — 6,751 Total Business: $ 1,465,536 $ 796,948 $ 472,643 $ 361,945 $ 182,044 $ 233,171 $ 2,149,438 $ 5,661,725 Real estate-construction Risk Rating: Pass $ 538,022 $ 596,465 $ 129,632 $ 27,331 $ 1,305 $ 2,029 $ 18,559 $ 1,313,343 Special mention 352 — — — — — — 352 Substandard — 19,494 — — 14,766 13,140 — 47,400 Total Real estate-construction: $ 538,374 $ 615,959 $ 129,632 $ 27,331 $ 16,071 $ 15,169 $ 18,559 $ 1,361,095 Real estate- business Risk Rating: Pass $ 1,085,379 $ 616,516 $ 555,648 $ 424,641 $ 163,628 $ 271,579 $ 90,799 $ 3,208,190 Special mention 4,608 — 618 9,737 976 279 — 16,218 Substandard 2,795 30,944 61,141 10,490 30,782 46,232 — 182,384 Non-accrual 14 45 — — 124 6 — 189 Total Real-estate business: $ 1,092,796 $ 647,505 $ 617,407 $ 444,868 $ 195,510 $ 318,096 $ 90,799 $ 3,406,981 Commercial loans Risk Rating: Pass $ 3,079,877 $ 1,995,390 $ 1,149,481 $ 812,816 $ 345,308 $ 492,661 $ 2,255,738 $ 10,131,271 Special mention 8,073 2,548 8,375 10,800 1,043 279 1,319 32,437 Substandard 8,547 60,442 61,826 10,527 46,358 69,714 1,739 259,153 Non-accrual 209 2,032 — 1 916 3,782 — 6,940 Total Commercial loans: $ 3,096,706 $ 2,060,412 $ 1,219,682 $ 834,144 $ 393,625 $ 566,436 $ 2,258,796 $ 10,429,801 |
Risk Category of Loans in Personal Banking Portfolio | The credit quality of Personal Banking loans is monitored primarily on the basis of aging/delinquency, and this information is provided as of June 30, 2023 and December 31, 2022 below. Term Loans Amortized Cost Basis by Origination Year (In thousands) 2023 2022 2021 2020 2019 Prior Revolving Loans Amortized Cost Basis Total June 30, 2023 Real estate-personal Current to 90 days past due $ 256,814 $ 479,786 $ 558,080 $ 746,091 $ 277,351 $ 644,588 $ 10,385 $ 2,973,095 Over 90 days past due — 722 1,275 1,346 — 2,885 — 6,228 Non-accrual — 49 — — 167 1,060 — 1,276 Total Real estate-personal: $ 256,814 $ 480,557 $ 559,355 $ 747,437 $ 277,518 $ 648,533 $ 10,385 $ 2,980,599 Gross write-offs for the six months ended June 30, 2023 $ — $ 18 $ — $ — $ — $ 18 $ — $ 36 Consumer Current to 90 days past due $ 317,512 $ 392,842 $ 307,047 $ 162,859 $ 77,928 $ 69,972 $ 780,581 $ 2,108,741 Over 90 days past due 116 323 140 112 50 446 677 1,864 Total Consumer: $ 317,628 $ 393,165 $ 307,187 $ 162,971 $ 77,978 $ 70,418 $ 781,258 $ 2,110,605 Gross write-offs for the six months ended June 30, 2023 $ 61 $ 1,265 $ 996 $ 492 $ 173 $ 238 $ 505 $ 3,730 Revolving home equity Current to 90 days past due $ — $ — $ — $ — $ — $ — $ 303,005 $ 303,005 Over 90 days past due — — — — — — 840 840 Total Revolving home equity: $ — $ — $ — $ — $ — $ — $ 303,845 $ 303,845 Gross write-offs for the six months ended June 30, 2023 $ — $ — $ — $ — $ — $ — $ — $ — Consumer credit card Current to 90 days past due $ — $ — $ — $ — $ — $ — $ 568,838 $ 568,838 Over 90 days past due — — — — — — 5,917 5,917 Total Consumer credit card: $ — $ — $ — $ — $ — $ — $ 574,755 $ 574,755 Gross write-offs for the six months ended June 30, 2023 $ — $ — $ — $ — $ — $ — $ 11,637 $ 11,637 Overdrafts Current to 90 days past due $ 7,237 $ — $ — $ — $ — $ — $ — $ 7,237 Total Overdrafts: $ 7,237 $ — $ — $ — $ — $ — $ — $ 7,237 Gross write-offs for the six months ended June 30, 2023 $ 1,884 $ — $ — $ — $ — $ — $ — $ 1,884 Personal banking loans Current to 90 days past due $ 581,563 $ 872,628 $ 865,127 $ 908,950 $ 355,279 $ 714,560 $ 1,662,809 $ 5,960,916 Over 90 days past due 116 1,045 1,415 1,458 50 3,331 7,434 14,849 Non-accrual — 49 — — 167 1,060 — 1,276 Total Personal banking loans: $ 581,679 $ 873,722 $ 866,542 $ 910,408 $ 355,496 $ 718,951 $ 1,670,243 $ 5,977,041 Gross write-offs for the six months ended June 30, 2023 $ 1,945 $ 1,283 $ 996 $ 492 $ 173 $ 256 $ 12,142 $ 17,287 Term Loans Amortized Cost Basis by Origination Year (In thousands) 2022 2021 2020 2019 2018 Prior Revolving Loans Amortized Cost Basis Total December 31, 2022 Real estate-personal Current to 90 days past due $ 535,283 $ 589,658 $ 783,651 $ 290,580 $ 132,305 $ 568,380 $ 10,174 $ 2,910,031 Over 90 days past due 514 967 1,338 81 1,388 2,393 — 6,681 Non-accrual — — 52 169 102 1,043 — 1,366 Total Real estate-personal: $ 535,797 $ 590,625 $ 785,041 $ 290,830 $ 133,795 $ 571,816 $ 10,174 $ 2,918,078 Consumer Current to 90 days past due $ 536,429 $ 378,118 $ 205,849 $ 106,733 $ 36,096 $ 62,255 $ 731,436 $ 2,056,916 Over 90 days past due 326 251 203 58 267 228 839 2,172 Total Consumer: $ 536,755 $ 378,369 $ 206,052 $ 106,791 $ 36,363 $ 62,483 $ 732,275 $ 2,059,088 Revolving home equity Current to 90 days past due $ — $ — $ — $ — $ — $ — $ 296,504 $ 296,504 Over 90 days past due — — — — — — 703 703 Total Revolving home equity: $ — $ — $ — $ — $ — $ — $ 297,207 $ 297,207 Consumer credit card Current to 90 days past due $ — $ — $ — $ — $ — $ — $ 578,451 $ 578,451 Over 90 days past due — — — — — — 5,549 5,549 Total Consumer credit card: $ — $ — $ — $ — $ — $ — $ 584,000 $ 584,000 Overdrafts Current to 90 days past due $ 14,737 $ — $ — $ — $ — $ — $ — $ 14,737 Over 90 days past due 220 — — — — — — 220 Total Overdrafts: $ 14,957 $ — $ — $ — $ — $ — $ — $ 14,957 Personal banking loans Current to 90 days past due $ 1,086,449 $ 967,776 $ 989,500 $ 397,313 $ 168,401 $ 630,635 $ 1,616,565 $ 5,856,639 Over 90 days past due 1,060 1,218 1,541 139 1,655 2,621 7,091 15,325 Non-accrual — — 52 169 102 1,043 — 1,366 Total Personal banking loans: $ 1,087,509 $ 968,994 $ 991,093 $ 397,621 $ 170,158 $ 634,299 $ 1,623,656 $ 5,873,330 |
Amortized Cost Basis of Collateral-Dependent Loans | The following table presents the amortized cost basis of collateral-dependent loans as of June 30, 2023 and December 31, 2022. (In thousands) Business Assets Oil & Gas Assets Total June 30, 2023 Commercial: Business $ 1,598 $ 1,508 $ 3,106 Total $ 1,598 $ 1,508 $ 3,106 December 31, 2022 Commercial: Business $ 2,778 $ 1,824 $ 4,602 Total $ 2,778 $ 1,824 $ 4,602 |
Summary Of Loans In The Personal Banking Portfolio Percentage Of Balances by FICO Score | For the remainder of loans in the Personal Banking portfolio, the table below shows the percentage of balances outstanding at June 30, 2023 and December 31, 2022 by FICO score. Personal Banking Loans % of Loan Category Real Estate - Personal Consumer Revolving Home Equity Consumer Credit Card June 30, 2023 FICO score: Under 600 1.7 % 2.5 % 1.6 % 4.2 % 600 - 659 2.2 3.9 3.0 11.6 660 - 719 8.1 13.4 9.6 29.3 720 - 779 22.6 24.3 22.6 27.5 780 and over 65.4 55.9 63.2 27.4 Total 100.0 % 100.0 % 100.0 % 100.0 % December 31, 2022 FICO score: Under 600 1.4 % 2.2 % 1.5 % 3.4 % 600 - 659 2.2 4.2 2.8 11.4 660 - 719 8.1 14.5 9.7 30.8 720 - 779 23.7 26.7 21.4 27.1 780 and over 64.6 52.4 64.6 27.3 Total 100.0 % 100.0 % 100.0 % 100.0 % |
Additional Information about Troubled Debt Restructurings | (In thousands) December 31, 2022 Accruing restructured loans: Commercial $ 184,388 Assistance programs 5,156 Other consumer 4,049 Non-accrual loans 5,078 Total troubled debt restructurings $ 198,671 |
Financing receivable, financial impacts of loan modifications and payment deferrals | The following tables summarize the financial impact of loan modifications and payment deferrals during the three and six months ended June 30, 2023. The qualitative impact of forbearance and repayment plans is the deferral of payments for 3 months up to 30 years, and therefore, those modifications are excluded from the tables below. Term Extension Three Months Ended June 30, 2023 Six Months Ended June 30, 2023 Commercial: Business Added a weighted average of 9 months to the life of loans. Added a weighted average of 9 months to the life of loans. Real estate – business Added a weighted average of 12 months to the life of loans. Added a weighted average of 14 months to the life of loans. Personal Banking: Real estate – personal Added a weighted average of 7 months to the life of loans. Added a weighted average of 7 months to the life of loans. Consumer Added 10 years to the life of loans. Added 10 years to the life of loans. Payment Delay Three Months Ended June 30, 2023 Six Months Ended June 30, 2023 Personal Banking: Real estate – personal Deferred certain payments by a weighted average of 28 years. Deferred certain payments by a weighted average of 20 years. Consumer Deferred certain payments by a weighted average of 6 months. Deferred certain payments by a weighted average of 71 months. Interest Rate Reduction Three Months Ended June 30, 2023 Six Months Ended June 30, 2023 Personal Banking: Consumer Reduced contractual interest from weighted average 21% to 6%. Reduced contractual interest from weighted average 21% to 6%. Consumer credit card Reduced contractual interest from weighted average 21% to 6%. Reduced contractual interest from weighted average 21% to 6%. Forgiveness of Interest/Fees Three Months Ended June 30, 2023 Six Months Ended June 30, 2023 Personal Banking: Consumer credit card Approximately $13 thousand of interest and fees forgiven. Approximately $27 thousand of interest and fees forgiven. |
Outstanding Balance Of Loans Classified As Troubled Debt Restructurings | The following tables present the amortized cost at June 30, 2023 of loans that were modified during the three and six months ended June 30, 2023. For the Three Months Ended June 30, 2023 (Dollars in thousands) Term Extension Payment Delay Interest Rate Reduction Interest/Fees Forgiven Other Total % of Total Loan Category June 30, 2023 Commercial: Business $ 17,097 $ — $ — $ — $ — $ 17,097 0.3 % Real estate – business 33,966 — — — — 33,966 0.9 Personal Banking: Real estate – personal 246 1,223 — — — 1,469 — Consumer 31 18 8 — — 57 — Consumer credit card — — 731 224 — 955 0.2 Total $ 51,340 $ 1,241 $ 739 $ 224 $ — $ 53,544 0.3 % For the Six Months Ended June 30, 2023 (Dollars in thousands) Term Extension Payment Delay Interest Rate Reduction Interest/Fees Forgiven Other Total % of Total Loan Category June 30, 2023 Commercial: Business $ 18,193 $ — $ — $ — $ — $ 18,193 0.3 % Real estate – business 49,548 — — — — 49,548 1.4 Personal Banking: Real estate – personal 246 2,777 — — — 3,023 0.1 Consumer 31 75 21 — 55 182 — Consumer credit card — — 1,299 487 — 1,786 0.3 Total $ 68,018 $ 2,852 $ 1,320 $ 487 $ 55 $ 72,732 0.4 % |
Financing Receivable, Modified, Past Due | The following table presents the amortized cost basis at June 30, 2023 of loans that have been modified on or after January 1, 2023 (the date we adopted ASU 2022-02) through June 30, 2023. (In thousands) Current 30-89 Days Past Due 90 Days Past Due Total June 30, 2023 Commercial: Business $ 18,193 $ — $ — $ 18,193 Real estate – business 49,548 — — 49,548 Personal Banking: Real estate – personal 2,027 217 779 3,023 Consumer 169 7 6 182 Consumer credit card 1,205 436 145 1,786 Total $ 71,142 $ 660 $ 930 $ 72,732 |
Financing Receivable, Modified, Subsequent Default | The following table provides the amortized cost basis of loans to borrowers experiencing financial difficulty that had a payment default during the three and six months ended June 30, 2023 and were modified on or after January 1, 2023 (the date we adopted ASU 2022-02) through June 30, 2023. For purposes of this disclosure, the Company considers "default" to mean 90 days or more past due as to interest or principal. In addition to the loans below, the Company charged off $78 thousand of consumer credit card loans during the six months ended June 30, 2023 that were modified during the period. For the Three Months Ended June 30, 2023 For the Six Months Ended June 30, 2023 (Dollars in thousands) Payment Delay Interest Rate Reduction Interest/Fees Forgiven Total Payment Delay Interest Rate Reduction Interest/Fees Forgiven Total June 30, 2023 Personal Banking: Real estate – personal $ 779 $ — $ — $ 779 $ 779 $ — $ — $ 779 Consumer — 6 — 6 — 11 — 11 Consumer credit card — 67 78 145 — 111 78 189 Total $ 779 $ 73 $ 78 $ 930 $ 779 $ 122 $ 78 $ 979 |
Financing Receivable, Troubled Debt Restructuring | The table below shows the balance of troubled debt restructurings by loan classification at December 31, 2022, in addition to the outstanding balances of these restructured loans which the Company considers to have been in default at any time during the past twelve months. For purposes of this disclosure, the Company considers "default" to mean 90 days or more past due as to interest or principal. (In thousands) December 31, 2022 Balance at December 31, 2022 that was 90 days past due at any time during previous 12 months Commercial: Business $ 12,311 $ — Real estate - construction and land 57,547 — Real estate - business 118,654 — Personal Banking: Real estate - personal 2,809 419 Consumer 2,250 268 Revolving home equity 17 — Consumer credit card 5,083 452 Total troubled debt restructurings $ 198,671 $ 1,139 |
Investment Securities (Tables)
Investment Securities (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Investment Securities [Abstract] | |
Summary Investment Holdings | (In thousands) June 30, 2023 December 31, 2022 Available for sale debt securities $ 10,414,625 $ 12,238,316 Trading debt securities 29,412 43,523 Equity securities: Readily determinable fair value 5,520 6,210 No readily determinable fair value 6,746 6,094 Other: Federal Reserve Bank stock 34,985 34,795 Federal Home Loan Bank stock 50,328 10,678 Equity method investments — 1,434 Private equity investments 172,732 178,127 Total investment securities (1) $ 10,714,348 $ 12,519,177 (1) Accrued interest receivable totaled $29.8 million and $38.8 million at June 30, 2023 and December 31, 2022, respectively, |
Summary Of Available For Sale Investment Securities By Maturity Groupings | A summary of the available for sale debt securities by maturity groupings as of June 30, 2023 is shown below. The investment portfolio includes agency mortgage-backed securities, which are guaranteed by agencies such as FHLMC, FNMA, and Government National Mortgage Association (GNMA), in addition to non-agency mortgage-backed securities, which have no guarantee but are collateralized by commercial and residential mortgages. Also included are certain other asset-backed securities, which are primarily collateralized by credit cards, automobiles, student loans, and commercial loans. These securities differ from traditional debt securities primarily in that they may have uncertain maturity dates and are priced based on estimated prepayment rates on the underlying collateral. (In thousands) Amortized Fair U.S. government and federal agency obligations: Within 1 year $ 464,203 $ 455,044 After 1 but within 5 years 344,689 327,450 After 5 but within 10 years 176,092 163,321 Total U.S. government and federal agency obligations 984,984 945,815 Government-sponsored enterprise obligations: After 5 but within 10 years 4,955 4,418 After 10 years 50,726 39,618 Total government-sponsored enterprise obligations 55,681 44,036 State and municipal obligations: Within 1 year 77,600 76,353 After 1 but within 5 years 346,058 318,691 After 5 but within 10 years 826,895 704,751 After 10 years 151,057 127,942 Total state and municipal obligations 1,401,610 1,227,737 Mortgage and asset-backed securities: Agency mortgage-backed securities 4,849,215 4,065,406 Non-agency mortgage-backed securities 1,378,516 1,174,790 Asset-backed securities 2,646,850 2,499,675 Total mortgage and asset-backed securities 8,874,581 7,739,871 Other debt securities: Within 1 year 35,141 34,128 After 1 but within 5 years 221,479 204,297 After 5 but within 10 years 244,000 205,179 After 10 years 16,260 13,562 Total other debt securities 516,880 457,166 Total available for sale debt securities $ 11,833,736 $ 10,414,625 |
Securities With Unrealized Losses And Length Of Impairment Period | Less than 12 months 12 months or longer Total (In thousands) Fair Value Unrealized Fair Value Unrealized Fair Value Unrealized June 30, 2023 U.S. government and federal agency obligations $ 355,274 $ 15,192 $ 590,541 $ 23,977 $ 945,815 $ 39,169 Government-sponsored enterprise obligations — — 44,036 11,645 44,036 11,645 State and municipal obligations 82,322 1,999 1,140,008 171,874 1,222,330 173,873 Mortgage and asset-backed securities: Agency mortgage-backed securities 50,830 2,159 4,000,228 781,734 4,051,058 783,893 Non-agency mortgage-backed securities 1,106 9 1,168,007 203,789 1,169,113 203,798 Asset-backed securities 23,848 652 2,457,632 146,649 2,481,480 147,301 Total mortgage and asset-backed securities 75,784 2,820 7,625,867 1,132,172 7,701,651 1,134,992 Other debt securities 874 126 456,292 59,588 457,166 59,714 Total $ 514,254 $ 20,137 $ 9,856,744 $ 1,399,256 $ 10,370,998 $ 1,419,393 December 31, 2022 U.S. government and federal agency obligations $ 605,840 $ 17,490 $ 380,573 $ 25,940 $ 986,413 $ 43,430 Government-sponsored enterprise obligations 25,068 4,650 18,040 7,971 43,108 12,621 State and municipal obligations 814,799 26,708 875,329 171,385 1,690,128 198,093 Mortgage and asset-backed securities: Agency mortgage-backed securities 1,323,938 125,330 2,966,851 654,327 4,290,789 779,657 Non-agency mortgage-backed securities 135,984 16,736 1,069,222 195,218 1,205,206 211,954 Asset-backed securities 1,331,055 50,056 2,006,188 140,424 3,337,243 190,480 Total mortgage and asset-backed securities 2,790,977 192,122 6,042,261 989,969 8,833,238 1,182,091 Other debt securities 166,040 9,690 308,818 54,707 474,858 64,397 Total $ 4,402,724 $ 250,660 $ 7,625,021 $ 1,249,972 $ 12,027,745 $ 1,500,632 |
Available For Sale Securities Unrealized Gains And Losses By Security Type | For debt securities classified as available for sale, the following table shows the amortized cost, fair value, and allowance for credit losses of securities available for sale at June 30, 2023 and December 31, 2022, and the corresponding amounts of gross unrealized gains and losses (pre-tax) in AOCI, by security type. (In thousands) Amortized Cost Gross Gross Allowance for Credit Losses Fair Value June 30, 2023 U.S. government and federal agency obligations $ 984,984 $ — $ (39,169) $ — $ 945,815 Government-sponsored enterprise obligations 55,681 — (11,645) — 44,036 State and municipal obligations 1,401,610 — (173,873) — 1,227,737 Mortgage and asset-backed securities: Agency mortgage-backed securities 4,849,215 84 (783,893) — 4,065,406 Non-agency mortgage-backed securities 1,378,516 72 (203,798) — 1,174,790 Asset-backed securities 2,646,850 126 (147,301) — 2,499,675 Total mortgage and asset-backed securities 8,874,581 282 (1,134,992) — 7,739,871 Other debt securities 516,880 — (59,714) — 457,166 Total $ 11,833,736 $ 282 $ (1,419,393) $ — $ 10,414,625 December 31, 2022 U.S. government and federal agency obligations $ 1,078,807 $ 29 $ (43,430) $ — $ 1,035,406 Government-sponsored enterprise obligations 55,729 — (12,621) — 43,108 State and municipal obligations 1,965,028 174 (198,093) — 1,767,109 Mortgage and asset-backed securities: Agency mortgage-backed securities 5,087,893 191 (779,657) — 4,308,427 Non-agency mortgage-backed securities 1,423,469 92 (211,954) — 1,211,607 Asset-backed securities 3,588,025 256 (190,480) — 3,397,801 Total mortgage and asset-backed securities 10,099,387 539 (1,182,091) — 8,917,835 Other debt securities 539,255 — (64,397) — 474,858 Total $ 13,738,206 $ 742 $ (1,500,632) $ — $ 12,238,316 |
Proceeds From Sales Of Securities And Components Of Investment Securities Gains And Losses | The following table presents proceeds from sales of securities and the components of investment securities gains and losses which have been recognized in earnings. For the Six Months Ended June 30 (In thousands) 2023 2022 Proceeds from sales of securities: Available for sale debt securities $ 1,101,782 $ 51,948 Other investments 28,754 3,805 Total proceeds $ 1,130,536 $ 55,753 Investment securities gains (losses), net: Available for sale debt securities: Gains realized on sales $ 143 $ — Losses realized on sales (8,587) (9,582) Equity securities: Fair value adjustments, net (690) (1,023) Other: Gains realized on sales 879 27 Losses realized on sales — (4,313) Fair value adjustments, net 11,341 23,083 Total investment securities gains (losses), net $ 3,086 $ 8,192 |
Goodwill And Other Intangible_2
Goodwill And Other Intangible Assets (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Schedule Of Intangible Assets With Estimable Useful Lives | The following table presents information about the Company's intangible assets which have estimable useful lives. June 30, 2023 December 31, 2022 (In thousands) Gross Carrying Amount Accumulated Amortization Valuation Allowance Net Amount Gross Carrying Amount Accumulated Amortization Valuation Allowance Net Amount Amortizable intangible assets: Core deposit premium $ 5,550 $ (4,977) $ — $ 573 $ 31,270 $ (30,565) $ — $ 705 Mortgage servicing rights 22,328 (11,835) — 10,493 22,187 (11,258) — 10,929 Total $ 27,878 $ (16,812) $ — $ 11,066 $ 53,457 $ (41,823) $ — $ 11,634 |
Schedule of Estimated Annual Amortization Expense | The following table shows the estimated annual amortization expense for the next five fiscal years. This expense is based on existing asset balances and the interest rate environment as of June 30, 2023. The Company’s actual amortization expense in any given period may be different from the estimated amounts depending upon the acquisition of intangible assets, changes in mortgage interest rates, prepayment rates and other market conditions. (In thousands) 2023 $ 1,388 2024 1,276 2025 1,130 2026 988 2027 851 |
Schedule Of Changes In Carrying Amount Of Goodwill And Net Other Intangible Assets | hanges in the carrying amount of goodwill and other intangible assets for the six month period ended June 30, 2023 are as follows: (In thousands) Goodwill Easement Core Deposit Premium Mortgage Servicing Rights Balance January 1, 2023 $ 138,921 $ 3,600 $ 705 $ 10,929 Acquisition 7,450 — — — Originations, net of disposals — — — 141 Amortization — — (132) (577) Balance June 30, 2023 $ 146,371 $ 3,600 $ 573 $ 10,493 |
Schedule Of Goodwill Allocated By Operating Segments | Goodwill allocated to the Company’s operating segments at June 30, 2023 and December 31, 2022 is shown below. (In thousands) June 30, 2023 December 31, 2022 Consumer segment $ 70,721 $ 70,721 Commercial segment 74,904 67,454 Wealth segment 746 746 Total goodwill $ 146,371 $ 138,921 |
Leases (Tables)
Leases (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Leases [Abstract] | |
Lessor, Components of Lease Income [Table Text Block] | The following table provides the components of lease income. For the Three Months Ended June 30 For the Six Months Ended June 30 (in thousands) 2023 2022 2023 2022 Direct financing and sales-type leases $ 7,541 $ 5,114 $ 14,296 $ 10,361 Operating leases (a) 3,483 2,158 5,816 4,342 Total lease income $ 11,024 $ 7,272 $ 20,112 $ 14,703 (a) Includes rent from Tower Properties Company, a related party, of $19 thousand for both of the three month periods ended June 30, 2023 and 2022 and $38 thousand for both the six month periods ended June 30, 2023 and 2022. |
Pension (Tables)
Pension (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Pension [Abstract] | |
Components of the Net Pension Costs | The amount of net pension cost is shown in the table below: For the Three Months Ended June 30 For the Six Months Ended June 30 (In thousands) 2023 2022 2023 2022 Service cost $ 116 $ 131 $ 232 $ 263 Interest cost on projected benefit obligation 1,157 665 2,315 1,330 Expected return on plan assets (1,001) (1,125) (2,002) (2,251) Amortization of prior service cost (68) (67) (135) (135) Amortization of unrecognized net loss 427 497 854 995 Net periodic pension cost $ 631 $ 101 $ 1,264 $ 202 |
Common Stock (Tables)
Common Stock (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Common Stock [Abstract] | |
Summary Of Components Used To Calculate Basic And Diluted Income Per Share | Presented below is a summary of the components used to calculate basic and diluted income per share. The Company applies the two-class method of computing income per share, as nonvested share-based awards that pay nonforfeitable common stock dividends are considered securities which participate in undistributed earnings with common stock. The two-class method requires the calculation of separate income per share amounts for the nonvested share-based awards and for common stock. Income per share attributable to common stock is shown in the table below. Nonvested share-based awards are further discussed in Note 13. For the Three Months Ended June 30 For the Six Months Ended June 30 (In thousands, except per share data) 2023 2022 2023 2022 Basic income per common share: Net income attributable to Commerce Bancshares, Inc. $ 127,789 $ 115,794 $ 247,241 $ 233,948 Less income allocated to nonvested restricted stock 1,128 1,052 2,184 2,122 Net income allocated to common stock $ 126,661 $ 114,742 $ 245,057 $ 231,826 Weighted average common shares outstanding 123,885 125,637 123,944 125,987 Basic income per common share $ 1.03 $ .92 $ 1.98 $ 1.84 Diluted income per common share: Net income attributable to Commerce Bancshares, Inc. $ 127,789 $ 115,794 $ 247,241 $ 233,948 Less income allocated to nonvested restricted stock 1,128 1,050 2,182 2,118 Net income allocated to common stock $ 126,661 $ 114,744 $ 245,059 $ 231,830 Weighted average common shares outstanding 123,885 125,637 123,944 125,987 Net effect of the assumed exercise of stock-based awards - based on the treasury stock method using the average market price for the respective periods 122 279 188 293 Weighted average diluted common shares outstanding 124,007 125,916 124,132 126,280 Diluted income per common share $ 1.02 $ .92 $ 1.97 $ 1.84 |
Accumulated Other Comprehensi_2
Accumulated Other Comprehensive Income (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Accumulated Other Comprehensive Income (Loss), Net of Tax [Abstract] | |
Components of Accumulated Other Comprehensive Income (Loss) | The table below shows the activity and accumulated balances for components of other comprehensive income. Information about unrealized gains and losses on securities can be found in Note 3, and information about unrealized gains and losses on cash flow hedge derivatives is located in Note 11. Unrealized Gains (Losses) on Securities (1) Pension Loss Unrealized Gains (Losses) on Cash Flow Hedge Derivatives (2) Total Accumulated Other Comprehensive Income (Loss) (In thousands) Balance January 1, 2023 $ (1,124,915) $ (17,186) $ 55,237 $ (1,086,864) Other comprehensive income (loss) before reclassifications to current earnings 72,335 — (5,523) 66,812 Amounts reclassified to current earnings from accumulated other comprehensive income 8,444 719 (8,549) 614 Current period other comprehensive income (loss), before tax 80,779 719 (14,072) 67,426 Income tax (expense) benefit (20,195) (180) 3,518 (16,857) Current period other comprehensive income (loss), net of tax 60,584 539 (10,554) 50,569 Balance June 30, 2023 $ (1,064,331) $ (16,647) $ 44,683 $ (1,036,295) Balance January 1, 2022 $ 23,174 $ (20,668) $ 74,574 $ 77,080 Other comprehensive income (loss) before reclassifications to current earnings (1,123,536) — — (1,123,536) Amounts reclassified to current earnings from accumulated other comprehensive income 9,582 860 (12,204) (1,762) Current period other comprehensive income (loss), before tax (1,113,954) 860 (12,204) (1,125,298) Income tax (expense) benefit 278,488 (215) 3,051 281,324 Current period other comprehensive income (loss), net of tax (835,466) 645 (9,153) (843,974) Balance June 30, 2022 $ (812,292) $ (20,023) $ 65,421 $ (766,894) (1) The pre-tax amounts reclassified from accumulated other comprehensive income to current earnings are included in "investment securities gains (losses), net" in the consolidated statements of income. (2) The pre-tax amounts reclassified from accumulated other comprehensive income to current earnings are included in "interest and fees on loans" in the consolidated statements of income. |
Segments (Tables)
Segments (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Segment Reporting [Abstract] | |
Schedule Of Financial Information By Segment | The following table presents selected financial information by segment and reconciliations of combined segment totals to consolidated totals. There were no material intersegment revenues between the three segments. Management periodically makes changes to methods of assigning costs and income to its business segments to better reflect operating results. If appropriate, these changes are reflected in prior year information presented below. (In thousands) Consumer Commercial Wealth Segment Totals Other/Elimination Consolidated Totals Three Months Ended June 30, 2023 Net interest income $ 101,552 $ 116,462 $ 17,024 $ 235,038 $ 14,500 $ 249,538 Provision for credit losses (6,430) (90) — (6,520) 49 (6,471) Non-interest income 25,531 64,769 54,513 144,813 2,792 147,605 Investment securities gains (losses), net — — — — 3,392 3,392 Non-interest expense (83,431) (98,427) (40,472) (222,330) (5,281) (227,611) Income before income taxes $ 37,222 $ 82,714 $ 31,065 $ 151,001 $ 15,452 $ 166,453 Six Months Ended June 30, 2023 Net interest income $ 198,406 $ 232,628 $ 34,564 $ 465,598 $ 35,563 $ 501,161 Provision for credit losses (12,736) (483) (13) (13,232) (4,695) (17,927) Non-interest income 49,834 123,093 107,457 280,384 4,833 285,217 Investment securities gains (losses), net — — — — 3,086 3,086 Non-interest expense (160,757) (192,050) (80,108) (432,915) (18,803) (451,718) Income before income taxes $ 74,747 $ 163,188 $ 61,900 $ 299,835 $ 19,984 $ 319,819 Three Months Ended June 30, 2022 Net interest income $ 90,561 $ 110,182 $ 19,222 $ 219,965 $ 12,420 $ 232,385 Provision for loan losses (3,910) (63) 23 (3,950) (3,212) (7,162) Non-interest income 28,340 56,815 53,983 139,138 289 139,427 Investment securities gains (losses), net — — — — 1,029 1,029 Non-interest expense (77,629) (91,316) (36,491) (205,436) (8,069) (213,505) Income before income taxes $ 37,362 $ 75,618 $ 36,737 $ 149,717 $ 2,457 $ 152,174 Six Months Ended June 30, 2022 Net interest income $ 177,379 $ 219,135 $ 38,091 $ 434,605 $ 6,566 $ 441,171 Provision for credit losses (8,413) (145) (3) (8,561) 11,257 2,696 Non-interest income 54,755 110,466 107,189 272,410 (1,214) 271,196 Investment securities gains (losses), net — — — — 8,192 8,192 Non-interest expense (152,453) (180,822) (72,779) (406,054) (13,099) (419,153) Income before income taxes $ 71,268 $ 148,634 $ 72,498 $ 292,400 $ 11,702 $ 304,102 |
Derivative Instruments (Tables)
Derivative Instruments (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Derivative Instrument Detail [Abstract] | |
Schedule Of Notional Amounts Of Derivative Instruments | (In thousands) June 30, 2023 December 31, 2022 Interest rate swaps $ 2,161,392 $ 1,981,821 Interest rate floors 1,500,000 1,000,000 Interest rate caps 152,784 152,784 Credit risk participation agreements 580,358 579,925 Foreign exchange contracts 14,590 27,991 Mortgage loan commitments 3,268 — Forward TBA contracts 4,000 — Total notional amount $ 4,416,392 $ 3,742,521 |
Schedule Of Fair Values Of Derivative Instruments | The fair values of the Company's derivative instruments, whose notional amounts are listed above, are shown in the table below. Information about the valuation methods used to determine fair value is provided in Note 15 on Fair Value Measurements. The Company's policy is to present its derivative assets and derivative liabilities on a gross basis in its consolidated balance sheets, and these are reported in other assets and other liabilities. Certain collateral posted to and from the Company's clearing counterparty has been applied to the fair values of the cleared swaps, such that at June 30, 2023 in the table below, the positive fair values of cleared swaps were reduced by $878 thousand. At December 31, 2022, positive fair values of cleared swaps were reduced by $27.8 million. Asset Derivatives Liability Derivatives June 30, 2023 Dec. 31, 2022 June 30, 2023 Dec. 31, 2022 (In thousands ) Fair Value Fair Value Derivatives designated as hedging instruments: Interest rate floors $ 53,748 $ 33,371 $ — $ — Total derivatives designated as hedging instruments $ 53,748 $ 33,371 $ — $ — Derivative instruments not designated as hedging instruments: Interest rate swaps $ 48,492 $ 23,894 $ (49,370) $ (51,742) Interest rate caps 2,182 2,705 (2,182) (2,705) Credit risk participation agreements 35 34 (88) (119) Foreign exchange contracts 399 488 (358) (418) Mortgage loan commitments 58 — — — Forward TBA contracts 22 — — — Total derivatives not designated as hedging instruments $ 51,188 $ 27,121 $ (51,998) $ (54,984) Total $ 104,936 $ 60,492 $ (51,998) $ (54,984) |
Summary of Cash Flow Hedge Activity [Table Text Block] | The Company made an election to exclude the initial premiums paid on the interest rate floors from the hedge effectiveness measurement. Those initial premiums are amortized over the periods between the premium payment month and the contract maturity month. The pre-tax effects of the gains and losses (both the included and excluded amounts for hedge effectiveness assessment) recognized in the other comprehensive income from the cash flow hedging instruments and the amounts reclassified from accumulated other comprehensive income into income (both included and excluded amounts for hedge effectiveness measurement) are shown in the table below. Amount of Gain or (Loss) Recognized in OCI Location of Gain (Loss) Reclassified from AOCI into Income Amount of Gain (Loss) Reclassified from AOCI into Income (In thousands) Total Included Component Excluded Component Total Included Component Excluded Component For the Three Months Ended June 30, 2023 Derivatives in cash flow hedging relationships: Interest rate floors $ (14,748) $ — $ (14,748) Interest and fees on loans $ 4,165 $ 7,455 $ (3,290) Total $ (14,748) $ — $ (14,748) Total $ 4,165 $ 7,455 $ (3,290) For the Six Months Ended June 30, 2023 Derivatives in cash flow hedging relationships: Interest rate floors $ (5,523) $ — $ (5,523) Interest and fees on loans $ 8,550 $ 14,899 $ (6,349) Total $ (5,523) $ — $ (5,523) Total $ 8,550 $ 14,899 $ (6,349) For the Three Months Ended June 30, 2022 Derivatives in cash flow hedging relationships: Interest rate floors $ — $ — $ — Interest and fees on loans $ 6,154 $ 7,687 $ (1,533) Total $ — $ — $ — Total $ 6,154 $ 7,687 $ (1,533) For the Six Months Ended June 30, 2022 Derivatives in cash flow hedging relationships: Interest rate floors $ — $ — $ — Interest and fees on loans $ 12,204 $ 15,253 $ (3,049) Total $ — $ — $ — Total $ 12,204 $ 15,253 $ (3,049) |
Summary Of The Effects Of Derivative Instruments On Consolidated Statements Of Income | The gain and loss recognized through various derivative instruments on the consolidated statements of income are shown in the table below. Location of Gain or (Loss) Recognized in Consolidated Statements of Income Amount of Gain or (Loss) Recognized in Income on Derivatives For the Three Months Ended June 30 For the Six Months Ended June 30 (In thousands) 2023 2022 2023 2022 Derivative instruments: Interest rate swaps Other non-interest income $ 1,873 $ 870 $ 2,496 $ 1,682 Interest rate caps Other non-interest income — — — 16 Credit risk participation agreements Other non-interest income 3 (82) (16) (92) Foreign exchange contracts Other non-interest income (9) 14 (29) — Mortgage loan commitments Loan fees and sales (19) (49) 58 (534) Mortgage loan forward sale contracts Loan fees and sales 1 (4) — (4) Forward TBA contracts Loan fees and sales 49 423 50 1,666 Total $ 1,898 $ 1,172 $ 2,559 $ 2,734 |
Balance Sheet Offsetting, Derivatives [Table Text Block] | Gross Amounts Not Offset in the Balance Sheet (In thousands) Gross Amount Recognized Gross Amounts Offset in the Balance Sheet Net Amounts Presented in the Balance Sheet Financial Instruments Available for Offset Collateral Net Amount June 30, 2023 Assets: Derivatives subject to master netting agreements $ 104,855 $ — $ 104,855 $ (746) $ (100,290) $ 3,819 Derivatives not subject to master netting agreements 81 — 81 Total derivatives $ 104,936 $ — $ 104,936 Liabilities: Derivatives subject to master netting agreements $ 51,584 $ — $ 51,584 $ (746) $ — $ 50,838 Derivatives not subject to master netting agreements 414 — 414 Total derivatives $ 51,998 $ — $ 51,998 December 31, 2022 Assets: Derivatives subject to master netting agreements $ 60,270 $ — $ 60,270 $ (1,007) $ (56,816) $ 2,447 Derivatives not subject to master netting agreements 222 — 222 Total derivatives $ 60,492 $ — $ 60,492 Liabilities: Derivatives subject to master netting agreements $ 54,609 $ — $ 54,609 $ (1,007) $ — $ 53,602 Derivatives not subject to master netting agreements 375 — 375 Total derivatives $ 54,984 $ — $ 54,984 |
Resale and Repurchase Agreeme_2
Resale and Repurchase Agreements (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Resale and Repurchase Agreements [Abstract] | |
Resale and Repurchase Agreements [Table Text Block] | The following table shows the extent to which resale agreement assets and repurchase agreement liabilities with the same counterparty have been offset on the consolidated balance sheets, in addition to the extent to which they could potentially be offset. Also shown is collateral received or pledged, which consists of marketable securities. The collateral amounts in the table are limited to the outstanding balances of the related asset or liability (after offsetting is applied); thus amounts of excess collateral are not shown. Gross Amounts Not Offset in the Balance Sheet (In thousands) Gross Amount Recognized Gross Amounts Offset in the Balance Sheet Net Amounts Presented in the Balance Sheet Financial Instruments Available for Offset Securities Collateral Received/Pledged Unsecured Amount June 30, 2023 Total resale agreements, subject to master netting arrangements $ 1,025,000 $ (200,000) $ 825,000 $ — $ (825,000) $ — Total repurchase agreements, subject to master netting arrangements 2,566,621 (200,000) 2,366,621 — (2,366,621) — December 31, 2022 Total resale agreements, subject to master netting arrangements $ 1,025,000 $ (200,000) $ 825,000 $ — $ (825,000) $ — Total repurchase agreements, subject to master netting arrangements 2,881,874 (200,000) 2,681,874 — (2,681,874) — |
Schedule of Underlying Assets of Repurchase Agreements [Table Text Block] | The table below shows the remaining contractual maturities of repurchase agreements outstanding at June 30, 2023 and December 31, 2022, in addition to the various types of marketable securities that have been pledged by the Company as collateral for these borrowings. Remaining Contractual Maturity of the Agreements (In thousands) Overnight and continuous Up to 90 days Greater than 90 days Total June 30, 2023 Repurchase agreements, secured by: U.S. government and federal agency obligations $ 183,261 $ 26,168 $ 15,598 $ 225,027 Agency mortgage-backed securities 1,574,674 3,826 212,204 1,790,704 Non-agency mortgage-backed securities 11,348 — — 11,348 Asset-backed securities 537,606 — — 537,606 Other debt securities 1,936 — — 1,936 Total repurchase agreements, gross amount recognized $ 2,308,825 $ 29,994 $ 227,802 $ 2,566,621 December 31, 2022 Repurchase agreements, secured by: U.S. government and federal agency obligations $ 488,053 $ 26,928 $ 12,460 $ 527,441 Agency mortgage-backed securities 1,792,314 21,744 204,500 2,018,558 Non-agency mortgage-backed securities 40,950 — — 40,950 Asset-backed securities 293,001 — — 293,001 Other debt securities 1,924 — — 1,924 Total repurchase agreements, gross amount recognized $ 2,616,242 $ 48,672 $ 216,960 $ 2,881,874 |
Stock-Based Compensation (Table
Stock-Based Compensation (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Share-Based Payment Arrangement, Noncash Expense [Abstract] | |
Summary Of The Status Of Nonvested Share Awards | A summary of the status of the Company’s nonvested share awards as of June 30, 2023, and changes during the six month period then ended, is presented below. Shares Weighted Average Grant Date Fair Value Nonvested at January 1, 2023 1,148,873 $58.20 Granted 285,263 63.45 Vested (304,068) 50.59 Forfeited (20,526) 60.58 Nonvested at June 30, 2023 1,109,542 $61.59 |
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions | The current year per share average fair value and the model assumptions are shown in the table below. Weighted per share average fair value at grant date $18.65 Assumptions: Dividend yield 1.6 % Volatility 27.9 % Risk-free interest rate 3.9 % Expected term 5.8 years |
Summary Of SAR Activity | A summary of SAR activity during the first six months of 2023 is presented below. (Dollars in thousands, except per share data) Rights Weighted Average Exercise Price Weighted Average Remaining Contractual Term Aggregate Intrinsic Value Outstanding at January 1, 2023 948,727 $46.82 Granted 89,829 65.64 Forfeited (4,011) 63.35 Expired (5,518) 51.82 Exercised (45,006) 26.08 Outstanding at June 30, 2023 984,021 $49.39 5.3 years $4,857 |
Revenue from Contracts with Cus
Revenue from Contracts with Customers (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Revenue from Contract with Customer [Abstract] | |
Disaggregation of Revenue [Table Text Block] | The following table disaggregates revenue from contracts with customers by major product line. Three Months Ended June 30 Six Months Ended June 30 (In thousands) 2023 2022 2023 2022 Bank card transaction fees $ 49,725 $ 43,873 $ 96,379 $ 85,918 Trust fees 47,265 46,792 92,593 94,603 Deposit account charges and other fees 22,633 25,564 44,385 47,871 Consumer brokerage services 4,677 5,068 9,762 9,514 Other non-interest income 9,486 10,750 17,825 15,245 Total non-interest income from contracts with customers 133,786 132,047 260,944 253,151 Other non-interest income (1) 13,819 7,380 24,273 18,045 Total non-interest income $ 147,605 $ 139,427 $ 285,217 $ 271,196 (1) This revenue is not within the scope of ASC 606, and includes fees relating to capital market activities, loan fees and sales, derivative instruments, standby letters of credit and various other transactions. |
Contract with Customer, Asset and Liability [Table Text Block] | The following table presents the opening and closing receivable balances for the six month periods ended June 30, 2023 and 2022 for the Company’s significant revenue from contracts with customers. (In thousands) June 30, 2023 December 31, 2022 June 30, 2022 December 31, 2021 Bank card transaction fees $ 16,321 $ 17,254 $ 14,598 $ 16,424 Trust fees 1,984 2,038 1,975 2,222 Deposit account charges and other fees 6,488 6,631 6,898 6,702 Consumer brokerage services 637 949 678 391 |
Fair Value Measurements (Tables
Fair Value Measurements (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Fair Value Measurements [Abstract] | |
Summary Of Assets And Liabilities Measured At Fair Value On A Recurring Basis | The table below presents the June 30, 2023 and December 31, 2022 carrying values of assets and liabilities measured at fair value on a recurring basis. There were no transfers among levels during the first six months of 2023 or the year ended December 31, 2022. Fair Value Measurements Using (In thousands) Total Fair Value Quoted Prices in Active Markets for Identical Assets Significant Other Observable Inputs Significant Unobservable Inputs June 30, 2023 Assets: Residential mortgage loans held for sale $ 1,566 $ — $ 1,566 $ — Available for sale debt securities: U.S. government and federal agency obligations 945,815 945,815 — — Government-sponsored enterprise obligations 44,036 — 44,036 — State and municipal obligations 1,227,737 — 1,226,817 920 Agency mortgage-backed securities 4,065,406 — 4,065,406 — Non-agency mortgage-backed securities 1,174,790 — 1,174,790 — Asset-backed securities 2,499,675 — 2,499,675 — Other debt securities 457,166 — 457,166 — Trading debt securities 29,412 — 29,412 — Equity securities 5,520 5,520 — — Private equity investments 172,732 — — 172,732 Derivatives * 104,936 — 104,843 93 Assets held in trust for deferred compensation plan 19,482 19,482 — — Total assets 10,748,273 970,817 9,603,711 173,745 Liabilities: Derivatives * 51,998 — 51,910 88 Liabilities held in trust for deferred compensation plan 19,482 19,482 — — Total liabilities $ 71,480 $ 19,482 $ 51,910 $ 88 December 31, 2022 Assets: Residential mortgage loans held for sale $ — $ — $ — $ — Available for sale debt securities: U.S. government and federal agency obligations 1,035,406 1,035,406 — — Government-sponsored enterprise obligations 43,108 — 43,108 — State and municipal obligations 1,767,109 — 1,765,268 1,841 Agency mortgage-backed securities 4,308,427 — 4,308,427 — Non-agency mortgage-backed securities 1,211,607 — 1,211,607 — Asset-backed securities 3,397,801 — 3,397,801 — Other debt securities 474,858 — 474,858 — Trading debt securities 43,523 — 43,523 — Equity securities 6,210 6,210 — — Private equity investments 178,127 — — 178,127 Derivatives * 60,492 — 60,458 34 Assets held in trust for deferred compensation plan 17,856 17,856 — — Total assets 12,544,524 1,059,472 11,305,050 180,002 Liabilities: Derivatives * 54,984 — 54,865 119 Liabilities held in trust for deferred compensation plan 17,856 17,856 — — Total liabilities $ 72,840 $ 17,856 $ 54,865 $ 119 * The fair value of each class of derivative is shown in Note 11. |
Summary Of Changes In Level 3 Assets And Liabilities Measured At Fair Value On A Recurring Basis | The changes in Level 3 assets and liabilities measured at fair value on a recurring basis are summarized as follows: Fair Value Measurements Using Significant Unobservable Inputs (Level 3) (In thousands) State and Municipal Obligations Private Equity Investments Derivatives Total For the three months ended June 30, 2023 Balance March 31, 2023 $ 914 $ 163,418 $ (27) $ 164,305 Total gains or losses (realized/unrealized): Included in earnings — 9,090 (16) 9,074 Included in other comprehensive income * 5 — — 5 Discount accretion 1 — — 1 Purchases of private equity investments — 224 — 224 Purchase of risk participation agreement — — 61 61 Sale of risk participation agreement — — (13) (13) Balance June 30, 2023 $ 920 $ 172,732 $ 5 $ 173,657 Total gains or losses for the three months included in earnings attributable to the change in unrealized gains or losses relating to assets still held at June 30, 2023 $ — $ 9,090 $ 61 $ 9,151 *Total gains or losses for the three months included in other comprehensive income attributable to the change in unrealized gains or losses relating to assets still held at June 30, 2023 $ 5 $ — $ — $ 5 For the six months ended June 30, 2023 Balance January 1, 2023 $ 1,841 $ 178,127 $ (85) $ 179,883 Total gains or losses (realized/unrealized): Included in earnings — 11,341 42 11,383 Included in other comprehensive income * 31 — — 31 Investment securities called (1,000) — — (1,000) Discount accretion 48 — — 48 Purchases of private equity investments — 10,756 — 10,756 Sale/pay down of private equity investments — (27,492) — (27,492) Purchase of risk participation agreement — — 61 61 Sale of risk participation agreement — — (13) (13) Balance June 30, 2023 $ 920 $ 172,732 $ 5 $ 173,657 Total gains or losses for the six months included in earnings attributable to the change in unrealized gains or losses relating to assets still held at June 30, 2023 $ — $ 11,341 $ 42 $ 11,383 *Total gains or losses for the six months included in other comprehensive income attributable to the change in unrealized gains or losses relating to assets still held at June 30, 2023 $ 10 $ — $ — $ 10 Fair Value Measurements Using Significant Unobservable Inputs (Level 3) (In thousands) State and Municipal Obligations Private Equity Investments Derivatives Total For the three months ended June 30, 2022 Balance March 31, 2022 $ 1,902 $ 153,411 $ 221 $ 155,534 Total gains or losses (realized/unrealized): Included in earnings — 15,633 (131) 15,502 Included in other comprehensive income * (87) — — (87) Discount accretion 1 — — 1 Purchases of private equity investments — 822 — 822 Sale/pay down of private equity investments — (8,095) — (8,095) Purchase of risk participation agreement — — 314 314 Sale of risk participation agreement — — (250) (250) Balance June 30, 2022 $ 1,816 $ 161,771 $ 154 $ 163,741 Total gains or losses for the three months included in earnings attributable to the change in unrealized gains or losses relating to assets still held at June 30, 2022 $ — $ 15,633 $ 148 $ 15,781 *Total gains or losses for the three months included in other comprehensive income attributable to the change in unrealized gains or losses relating to assets still held at June 30, 2022 $ (87) $ — $ — $ (87) For the six months ended June 30, 2022 Balance January 1, 2022 $ 1,984 $ 147,406 $ 571 $ 149,961 Total gains or losses (realized/unrealized): Included in earnings — 23,083 (626) 22,457 Included in other comprehensive income * (170) — — (170) Discount accretion 2 — — 2 Purchases of private equity investments — 1,122 — 1,122 Sale/pay down of private equity investments — (9,840) — (9,840) Purchase of risk participation agreement — — 459 459 Sale of risk participation agreement — — (250) (250) Balance June 30, 2022 $ 1,816 $ 161,771 $ 154 $ 163,741 Total gains or losses for the six months included in earnings attributable to the change in unrealized gains or losses relating to assets still held at June 30, 2022 $ — $ 23,033 $ 136 $ 23,169 *Total gains or losses for the six months included in other comprehensive income attributable to the change in unrealized gains or losses relating to assets still held at June 30, 2022 $ (170) $ — $ — $ (170) * Included in "net unrealized gains (losses) on available for sale debt securities" in the consolidated statements of comprehensive income. |
Summary Of Gains And Losses On Level 3 Assets And Liabilities | Gains and losses included in earnings for the Level 3 assets and liabilities in the previous table are reported in the following line items in the consolidated statements of income: (In thousands) Loan Fees and Sales Other Non-Interest Income Investment Securities Gains (Losses), Net Total For the three months ended June 30, 2023 Total gains or losses included in earnings $ (19) $ 3 $ 9,090 $ 9,074 Change in unrealized gains or losses relating to assets still held at June 30, 2023 $ 58 $ 3 $ 9,090 $ 9,151 For the six months ended June 30, 2023 Total gains or losses included in earnings $ 58 $ (16) $ 11,341 $ 11,383 Change in unrealized gains or losses relating to assets still held at June 30, 2023 $ 58 $ (16) $ 11,341 $ 11,383 For the three months ended June 30, 2022 Total gains or losses included in earnings $ (49) $ (82) $ 15,633 $ 15,502 Change in unrealized gains or losses relating to assets still held at June 30, 2022 $ 230 $ (82) $ 15,633 $ 15,781 For the six months ended June 30, 2022 Total gains or losses included in earnings $ (534) $ (92) $ 23,083 $ 22,457 Change in unrealized gains or losses relating to assets still held at June 30, 2022 $ 230 $ (94) $ 23,033 $ 23,169 |
Summary Of Quantitative Information About Level 3 Fair Value Measurements | The Company's significant Level 3 measurements, which employ unobservable inputs that are readily quantifiable, pertain to investments in portfolio concerns held by the Company's private equity subsidiaries and held for sale residential mortgage loan commitments. Information about these inputs is presented in the table below. Quantitative Information about Level 3 Fair Value Measurements Weighted Valuation Technique Unobservable Input Range Average* Private equity investments Market comparable companies EBITDA multiple 4.0 - 6.0 5.2 Mortgage loan commitments Discounted cash flow Probability of funding 64.5% - 100.0% 81.2% Embedded servicing value .7% - 1.5% 1.1% * Unobservable inputs were weighted by the relative fair value of the instruments. |
Schedule Of Fair Value Disclosures Measured On Nonrecurring Basis [Table Text Block] | For assets measured at fair value on a nonrecurring basis during the first six months of 2023 and 2022, and still held as of June 30, 2023 and 2022, the following table provides the adjustments to fair value recognized during the respective periods, the level of valuation inputs used to determine each adjustment, and the carrying value of the related individual assets or portfolios at June 30, 2023 and 2022. Fair Value Measurements Using (In thousands) Fair Value Quoted Prices in Active Markets for Identical Assets Significant Other Observable Inputs (Level 2) Significant Unobservable Inputs (Level 3) Total Gains (Losses) Recognized During the Six Months Ended June 30 June 30, 2023 Collateral dependent loans $ 1,647 $ — $ — $ 1,647 $ 588 June 30, 2022 Mortgage servicing rights $ 11,407 $ — $ — $ 11,407 $ 304 Long- lived assets 484 — — 484 (965) |
Information about Level Three Fair Value Measurements - Nonrecurring Basis | The Company's significant Level 3 measurements that are measured on a nonrecurring basis pertain to the Company's mortgage servicing rights retained on certain fixed rate personal real estate loan originations. Mortgage servicing rights are included in other intangible assets-net on the consolidated balance sheets, and information about these inputs at June 30, 2023 is presented in the table below. Quantitative Information about Level 3 Fair Value Measurements Weighted Valuation Technique Unobservable Input Range Average* Mortgage servicing rights Discounted cash flow Discount rate 9.51 % - 9.71 % 9.58 % Prepayment speeds (CPR)* 6.43 % - 7.79 % 6.65 % Loan servicing costs - annually per loan Performing loans $ 70 - $ 72 $ 71 Delinquent loans $ 200 - $ 750 Loans in foreclosure $ 1,000 *Ranges and weighted averages based on interest rate tranches. |
Fair Value Of Financial Instr_2
Fair Value Of Financial Instruments (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Fair Value Of Financial Instruments [Abstract] | |
Fair value of financial instruments [Table Text Block] | Carrying Amount Estimated Fair Value at June 30, 2023 (In thousands) Level 1 Level 2 Level 3 Total Financial Assets Loans: Business $ 5,906,493 $ — $ — $ 5,725,065 $ 5,725,065 Real estate - construction and land 1,451,783 — — 1,431,727 1,431,727 Real estate - business 3,621,222 — — 3,470,492 3,470,492 Real estate - personal 2,980,599 — — 2,671,283 2,671,283 Consumer 2,110,605 — — 2,044,119 2,044,119 Revolving home equity 303,845 — — 300,823 300,823 Consumer credit card 574,755 — — 542,739 542,739 Overdrafts 7,237 — — 7,045 7,045 Total loans 16,956,539 — — 16,193,293 16,193,293 Loans held for sale 6,776 — 6,776 — 6,776 Investment securities 10,707,602 951,335 9,497,302 258,965 10,707,602 Federal funds sold 2,750 2,750 — — 2,750 Securities purchased under agreements to resell 825,000 — — 808,605 808,605 Interest earning deposits with banks 2,568,695 2,568,695 — — 2,568,695 Cash and due from banks 366,699 366,699 — — 366,699 Derivative instruments 104,936 — 104,843 93 104,936 Assets held in trust for deferred compensation plan 19,482 19,482 — — 19,482 Total $ 31,558,479 $ 3,908,961 $ 9,608,921 $ 17,260,956 $ 30,778,838 Financial Liabilities Non-interest bearing deposits $ 8,198,849 $ 8,198,849 $ — $ — $ 8,198,849 Savings, interest checking and money market deposits 14,418,974 14,418,974 — — 14,418,974 Certificates of deposit 3,251,621 — — 3,262,639 3,262,639 Federal funds purchased 511,400 511,400 — — 511,400 Securities sold under agreements to repurchase 2,366,621 — — 2,369,489 2,369,489 Other borrowings 1,004,878 — 4,878 1,000,000 1,004,878 Derivative instruments 51,998 — 51,910 88 51,998 Liabilities held in trust for deferred compensation plan 19,482 19,482 — — 19,482 Total $ 29,823,823 $ 23,148,705 $ 56,788 $ 6,632,216 $ 29,837,709 Carrying Amount Estimated Fair Value at December 31, 2022 (In thousands) Level 1 Level 2 Level 3 Total Financial Assets Loans: Business $ 5,661,725 $ — $ — $ 5,506,128 $ 5,506,128 Real estate - construction and land 1,361,095 — — 1,347,328 1,347,328 Real estate - business 3,406,981 — — 3,289,655 3,289,655 Real estate - personal 2,918,078 — — 2,654,423 2,654,423 Consumer 2,059,088 — — 1,999,788 1,999,788 Revolving home equity 297,207 — — 295,005 295,005 Consumer credit card 584,000 — — 538,268 538,268 Overdrafts 14,957 — — 14,666 14,666 Total loans 16,303,131 — — 15,645,261 15,645,261 Loans held for sale 4,964 — 4,964 — 4,964 Investment securities 12,511,649 1,041,616 11,244,592 225,441 12,511,649 Federal funds sold 49,505 49,505 — — 49,505 Securities purchased under agreements to resell 825,000 — — 795,574 795,574 Interest earning deposits with banks 389,140 389,140 — — 389,140 Cash and due from banks 452,496 452,496 — — 452,496 Derivative instruments 60,492 — 60,458 34 60,492 Assets held in trust for deferred compensation plan 17,856 17,856 — — 17,856 Total $ 30,614,233 $ 1,950,613 $ 11,310,014 $ 16,666,310 $ 29,926,937 Financial Liabilities Non-interest bearing deposits $ 10,066,356 $ 10,066,356 $ — $ — $ 10,066,356 Savings, interest checking and money market deposits 15,126,981 15,126,981 — — 15,126,981 Certificates of deposit 994,103 — — 982,613 982,613 Federal funds purchased 159,860 159,860 — — 159,860 Securities sold under agreements to repurchase 2,681,874 — — 2,684,471 2,684,471 Other borrowings 8,831 — 8,831 — 8,831 Derivative instruments 54,984 — 54,865 119 54,984 Liabilities held in trust for deferred compensation plan 17,856 17,856 — — 17,856 Total $ 29,110,845 $ 25,371,053 $ 63,696 $ 3,667,203 $ 29,101,952 |
Loans And Allowance For Credi_3
Loans And Allowance For Credit Losses (Narrative) (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | Dec. 31, 2022 | |
Financing Receivable, Allowance for Credit Loss [Line Items] | |||||
Accrued Interest Receivable | $ 63,900 | $ 63,900 | $ 55,500 | ||
Pledged Financial Instruments, Not Separately Reported, Loans Receivable, for Federal Home Loan Bank Debt | 3,300,000 | 3,300,000 | |||
Pledged Financial Instruments, Not Separately Reported, Loans Receivable, for Federal Reserve Bank Debt | $ 3,100,000 | 3,100,000 | |||
Period after which loans are deemed in default (in days) | 90 days | ||||
Effect on Interest Income Resulting From Modification to Credit Card Loans | (661) | ||||
Commitments to lend additional funds to customers with restructured loans | $ 6,300 | $ 6,300 | 12,600 | ||
Financing Receivable, Modified, Minimum Term of Payment Deferral for Forbearance and Repayment Plans | 3 months | ||||
Financing Receivable, Modified, Maximum Term of Payment Deferral for Forbearance and Repayment Plans | 30 years | ||||
Residential mortgage loans held for sale | 1,566 | $ 1,566 | 0 | ||
Unpaid Principal Balance on Personal Real Estate Loans Held for Sale | 1,600 | 1,600 | |||
Student Loans Held for Sale, Lower of Cost or Fair Value | 4,900 | 4,900 | |||
HFS Loans on non accrual status | 0 | 0 | |||
HFS loans 90 days past due and still accruing | 0 | 0 | |||
Foreclosed real estate | 94 | 94 | 96 | ||
Residential Real Estate Acquired Through Foreclosure through Obtaining Physical Possession | 94 | 94 | 96 | ||
Personal property acquired in repossession | 1,900 | 1,900 | 1,600 | ||
Business | |||||
Financing Receivable, Allowance for Credit Loss [Line Items] | |||||
Financing Receivable, Nonaccrual, No Allowance | 2,900 | 2,900 | $ 3,800 | ||
Commercial Portfolio Segment [Member] | |||||
Financing Receivable, Allowance for Credit Loss [Line Items] | |||||
Financing Receivable, Accrued Interest, Writeoff | 43 | $ 26 | 77 | $ 55 | |
Personal Banking Portfolio Segment [Member] | |||||
Financing Receivable, Allowance for Credit Loss [Line Items] | |||||
Financing Receivable, Accrued Interest, Writeoff | $ 1,100 | $ 762 | 2,200 | $ 1,700 | |
Personal Banking Portfolio Segment [Member] | Consumer credit card | |||||
Financing Receivable, Allowance for Credit Loss [Line Items] | |||||
Financing Receivable, Modified, Writeoff | $ 78 |
Loans And Allowance For Credi_4
Loans And Allowance For Credit Losses (Summary Classification Of Held To Maturity Loan Portfolio) (Details) - USD ($) $ in Thousands | Jun. 30, 2023 | Dec. 31, 2022 |
Loans And Allowance For Loan Losses [Line Items] | ||
Held for Investment Loans | $ 16,956,539 | $ 16,303,131 |
Business | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Held for Investment Loans | 5,906,493 | 5,661,725 |
Real estate - construction and land | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Held for Investment Loans | 1,451,783 | 1,361,095 |
Real estate - business | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Held for Investment Loans | 3,621,222 | 3,406,981 |
Real estate - personal | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Held for Investment Loans | 2,980,599 | 2,918,078 |
Consumer | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Held for Investment Loans | 2,110,605 | 2,059,088 |
Revolving Home Equity [Member] | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Held for Investment Loans | 303,845 | 297,207 |
Consumer credit card | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Held for Investment Loans | 574,755 | 584,000 |
Overdrafts | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Held for Investment Loans | $ 7,237 | $ 14,957 |
Loans And Allowance For Credi_5
Loans And Allowance For Credit Losses (Summary of Activity in the Allowance for Credit Losses) (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Financing Receivable, Allowance for Credit Loss [Roll Forward] | ||||
Allowance for Credit Loss, Beginning Balance | $ 159,317 | $ 134,710 | $ 150,136 | $ 150,044 |
Provision for credit losses on loans | 5,864 | 7,287 | 21,812 | (3,399) |
Loans charged off | 8,838 | 6,740 | 17,886 | 14,202 |
Recoveries on Loans | 2,342 | 2,782 | 4,623 | 5,596 |
Net loan charge-offs (recoveries) | 6,496 | 3,958 | 13,263 | 8,606 |
Allowance for Credit Loss, Ending Balance | 158,685 | 138,039 | 158,685 | 138,039 |
Liability for Unfunded Lending Commitments, Beginning Balance | 28,628 | 25,032 | 33,120 | 24,204 |
Provision for credit losses on unfunded lending commitments | 607 | (125) | (3,885) | 703 |
Liability for Unfunded Lending Commitments, Ending Balance | 29,235 | 24,907 | 29,235 | 24,907 |
ALLOWANCE FOR CREDIT LOSSES ON LOANS AND LIABILITY FOR UNFUNDED LENDING COMMITMENTS | 187,920 | 162,946 | 187,920 | 162,946 |
Commercial Portfolio Segment [Member] | ||||
Financing Receivable, Allowance for Credit Loss [Roll Forward] | ||||
Allowance for Credit Loss, Beginning Balance | 108,615 | 94,827 | 103,293 | 97,776 |
Provision for credit losses on loans | (546) | 4,716 | 5,002 | 1,837 |
Loans charged off | 307 | 207 | 599 | 384 |
Recoveries on Loans | 262 | 189 | 328 | 296 |
Net loan charge-offs (recoveries) | 45 | 18 | 271 | 88 |
Allowance for Credit Loss, Ending Balance | 108,024 | 99,525 | 108,024 | 99,525 |
Liability for Unfunded Lending Commitments, Beginning Balance | 27,105 | 23,780 | 31,743 | 23,271 |
Provision for credit losses on unfunded lending commitments | 737 | (163) | (3,901) | 346 |
Liability for Unfunded Lending Commitments, Ending Balance | 27,842 | 23,617 | 27,842 | 23,617 |
ALLOWANCE FOR CREDIT LOSSES ON LOANS AND LIABILITY FOR UNFUNDED LENDING COMMITMENTS | 135,866 | 123,142 | 135,866 | 123,142 |
Personal Banking Portfolio Segment [Member] | ||||
Financing Receivable, Allowance for Credit Loss [Roll Forward] | ||||
Allowance for Credit Loss, Beginning Balance | 50,702 | 39,883 | 46,843 | 52,268 |
Provision for credit losses on loans | 6,410 | 2,571 | 16,810 | (5,236) |
Loans charged off | 8,531 | 6,533 | 17,287 | 13,818 |
Recoveries on Loans | 2,080 | 2,593 | 4,295 | 5,300 |
Net loan charge-offs (recoveries) | 6,451 | 3,940 | 12,992 | 8,518 |
Allowance for Credit Loss, Ending Balance | 50,661 | 38,514 | 50,661 | 38,514 |
Liability for Unfunded Lending Commitments, Beginning Balance | 1,523 | 1,252 | 1,377 | 933 |
Provision for credit losses on unfunded lending commitments | (130) | 38 | 16 | 357 |
Liability for Unfunded Lending Commitments, Ending Balance | 1,393 | 1,290 | 1,393 | 1,290 |
ALLOWANCE FOR CREDIT LOSSES ON LOANS AND LIABILITY FOR UNFUNDED LENDING COMMITMENTS | $ 52,054 | $ 39,804 | $ 52,054 | $ 39,804 |
Loans And Allowance For Credi_6
Loans And Allowance For Credit Losses (Aging Information On Past Due And Accruing Loans) (Details) - USD ($) $ in Thousands | Jun. 30, 2023 | Dec. 31, 2022 |
Loans And Allowance For Loan Losses [Line Items] | ||
Current or Less than 30 Days Past Due | $ 16,887,296 | $ 16,229,187 |
30 - 89 Days Past Due | 47,731 | 49,808 |
90 Days Past Due and Still Accruing | 15,351 | 15,830 |
Non-accrual loans | 6,161 | 8,306 |
Total | 16,956,539 | 16,303,131 |
Business | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Total | 5,906,493 | 5,661,725 |
Real estate - construction and land | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Total | 1,451,783 | 1,361,095 |
Real estate - business | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Total | 3,621,222 | 3,406,981 |
Real estate - personal | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Total | 2,980,599 | 2,918,078 |
Consumer | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Total | 2,110,605 | 2,059,088 |
Revolving Home Equity [Member] | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Total | 303,845 | 297,207 |
Consumer credit card | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Total | 574,755 | 584,000 |
Overdrafts | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Total | 7,237 | 14,957 |
Commercial Portfolio Segment [Member] | Business | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Current or Less than 30 Days Past Due | 5,896,412 | 5,652,710 |
30 - 89 Days Past Due | 4,847 | 1,759 |
90 Days Past Due and Still Accruing | 502 | 505 |
Non-accrual loans | 4,732 | 6,751 |
Commercial Portfolio Segment [Member] | Real estate - construction and land | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Current or Less than 30 Days Past Due | 1,451,314 | 1,361,095 |
30 - 89 Days Past Due | 469 | 0 |
90 Days Past Due and Still Accruing | 0 | 0 |
Non-accrual loans | 0 | 0 |
Commercial Portfolio Segment [Member] | Real estate - business | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Current or Less than 30 Days Past Due | 3,619,936 | 3,406,207 |
30 - 89 Days Past Due | 1,133 | 585 |
90 Days Past Due and Still Accruing | 0 | 0 |
Non-accrual loans | 153 | 189 |
Personal Banking Portfolio Segment [Member] | Real estate - personal | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Current or Less than 30 Days Past Due | 2,962,174 | 2,895,742 |
30 - 89 Days Past Due | 10,921 | 14,289 |
90 Days Past Due and Still Accruing | 6,228 | 6,681 |
Non-accrual loans | 1,276 | 1,366 |
Personal Banking Portfolio Segment [Member] | Consumer | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Current or Less than 30 Days Past Due | 2,087,542 | 2,031,827 |
30 - 89 Days Past Due | 21,199 | 25,089 |
90 Days Past Due and Still Accruing | 1,864 | 2,172 |
Non-accrual loans | 0 | 0 |
Personal Banking Portfolio Segment [Member] | Revolving Home Equity [Member] | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Current or Less than 30 Days Past Due | 300,329 | 295,303 |
30 - 89 Days Past Due | 2,676 | 1,201 |
90 Days Past Due and Still Accruing | 840 | 703 |
Non-accrual loans | 0 | 0 |
Personal Banking Portfolio Segment [Member] | Consumer credit card | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Current or Less than 30 Days Past Due | 562,657 | 572,213 |
30 - 89 Days Past Due | 6,181 | 6,238 |
90 Days Past Due and Still Accruing | 5,917 | 5,549 |
Non-accrual loans | 0 | 0 |
Personal Banking Portfolio Segment [Member] | Overdrafts | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Current or Less than 30 Days Past Due | 6,932 | 14,090 |
30 - 89 Days Past Due | 305 | 647 |
90 Days Past Due and Still Accruing | 0 | 220 |
Non-accrual loans | $ 0 | $ 0 |
Loans And Allowance For Credi_7
Loans And Allowance For Credit Losses (Credit Quality Indicators Commercial Loan Portfolio) (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | Dec. 31, 2022 | |
Credit Quality Indicator [Line Items] | |||||
Loans charged off | $ 8,838 | $ 6,740 | $ 17,886 | $ 14,202 | |
Commercial Portfolio Segment [Member] | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 1,871,434 | 1,871,434 | $ 3,096,706 | ||
Fiscal Year before Current Fiscal Year | 2,833,496 | 2,833,496 | 2,060,412 | ||
Two Years before Current Fiscal Year | 1,721,395 | 1,721,395 | 1,219,682 | ||
Three Years before Current Fiscal Year | 915,229 | 915,229 | 834,144 | ||
Four Years before Current Fiscal Year | 708,098 | 708,098 | 393,625 | ||
Prior | 791,527 | 791,527 | 566,436 | ||
Revolving Loans Amortized Cost Basis | 2,138,319 | 2,138,319 | 2,258,796 | ||
Total | 10,979,498 | 10,979,498 | 10,429,801 | ||
Loans charged off | 307 | $ 207 | 599 | $ 384 | |
Financing Receivable, Revolving, Writeoff | 558 | ||||
Financing Receivable, Originated, More than Five Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Five, Originated, Four Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Four, Originated, Three Years before Current Fiscal Year, Writeoff | 41 | ||||
Financing Receivable, Year Three, Originated, Two Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Two, Originated, Fiscal Year before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year One, Originated, Current Fiscal Year, Writeoff | 0 | ||||
Commercial Portfolio Segment [Member] | Business | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 1,159,621 | 1,159,621 | 1,465,536 | ||
Fiscal Year before Current Fiscal Year | 1,075,104 | 1,075,104 | 796,948 | ||
Two Years before Current Fiscal Year | 664,119 | 664,119 | 472,643 | ||
Three Years before Current Fiscal Year | 349,113 | 349,113 | 361,945 | ||
Four Years before Current Fiscal Year | 304,529 | 304,529 | 182,044 | ||
Prior | 333,104 | 333,104 | 233,171 | ||
Revolving Loans Amortized Cost Basis | 2,020,903 | 2,020,903 | 2,149,438 | ||
Total | 5,906,493 | 5,906,493 | 5,661,725 | ||
Loans charged off | 599 | ||||
Financing Receivable, Revolving, Writeoff | 558 | ||||
Financing Receivable, Originated, More than Five Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Five, Originated, Four Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Four, Originated, Three Years before Current Fiscal Year, Writeoff | 41 | ||||
Financing Receivable, Year Three, Originated, Two Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Two, Originated, Fiscal Year before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year One, Originated, Current Fiscal Year, Writeoff | 0 | ||||
Commercial Portfolio Segment [Member] | Real estate - construction and land | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 228,564 | 228,564 | 538,374 | ||
Fiscal Year before Current Fiscal Year | 594,720 | 594,720 | 615,959 | ||
Two Years before Current Fiscal Year | 497,885 | 497,885 | 129,632 | ||
Three Years before Current Fiscal Year | 66,877 | 66,877 | 27,331 | ||
Four Years before Current Fiscal Year | 27,103 | 27,103 | 16,071 | ||
Prior | 3,102 | 3,102 | 15,169 | ||
Revolving Loans Amortized Cost Basis | 33,532 | 33,532 | 18,559 | ||
Total | 1,451,783 | 1,451,783 | 1,361,095 | ||
Loans charged off | 0 | ||||
Financing Receivable, Revolving, Writeoff | 0 | ||||
Financing Receivable, Originated, More than Five Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Five, Originated, Four Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Four, Originated, Three Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Three, Originated, Two Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Two, Originated, Fiscal Year before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year One, Originated, Current Fiscal Year, Writeoff | 0 | ||||
Commercial Portfolio Segment [Member] | Real estate - business | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 483,249 | 483,249 | 1,092,796 | ||
Fiscal Year before Current Fiscal Year | 1,163,672 | 1,163,672 | 647,505 | ||
Two Years before Current Fiscal Year | 559,391 | 559,391 | 617,407 | ||
Three Years before Current Fiscal Year | 499,239 | 499,239 | 444,868 | ||
Four Years before Current Fiscal Year | 376,466 | 376,466 | 195,510 | ||
Prior | 455,321 | 455,321 | 318,096 | ||
Revolving Loans Amortized Cost Basis | 83,884 | 83,884 | 90,799 | ||
Total | 3,621,222 | 3,621,222 | 3,406,981 | ||
Loans charged off | 0 | ||||
Financing Receivable, Revolving, Writeoff | 0 | ||||
Financing Receivable, Originated, More than Five Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Five, Originated, Four Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Four, Originated, Three Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Three, Originated, Two Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Two, Originated, Fiscal Year before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year One, Originated, Current Fiscal Year, Writeoff | 0 | ||||
Commercial Portfolio Segment [Member] | Pass [Member] | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 1,841,452 | 1,841,452 | 3,079,877 | ||
Fiscal Year before Current Fiscal Year | 2,790,636 | 2,790,636 | 1,995,390 | ||
Two Years before Current Fiscal Year | 1,656,590 | 1,656,590 | 1,149,481 | ||
Three Years before Current Fiscal Year | 873,771 | 873,771 | 812,816 | ||
Four Years before Current Fiscal Year | 685,781 | 685,781 | 345,308 | ||
Prior | 684,733 | 684,733 | 492,661 | ||
Revolving Loans Amortized Cost Basis | 2,118,019 | 2,118,019 | 2,255,738 | ||
Total | 10,650,982 | 10,650,982 | 10,131,271 | ||
Commercial Portfolio Segment [Member] | Pass [Member] | Business | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 1,136,860 | 1,136,860 | 1,456,476 | ||
Fiscal Year before Current Fiscal Year | 1,058,237 | 1,058,237 | 782,409 | ||
Two Years before Current Fiscal Year | 631,119 | 631,119 | 464,201 | ||
Three Years before Current Fiscal Year | 325,640 | 325,640 | 360,844 | ||
Four Years before Current Fiscal Year | 303,589 | 303,589 | 180,375 | ||
Prior | 315,781 | 315,781 | 219,053 | ||
Revolving Loans Amortized Cost Basis | 2,001,024 | 2,001,024 | 2,146,380 | ||
Total | 5,772,250 | 5,772,250 | 5,609,738 | ||
Commercial Portfolio Segment [Member] | Pass [Member] | Real estate - construction and land | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 221,343 | 221,343 | 538,022 | ||
Fiscal Year before Current Fiscal Year | 590,385 | 590,385 | 596,465 | ||
Two Years before Current Fiscal Year | 497,885 | 497,885 | 129,632 | ||
Three Years before Current Fiscal Year | 66,877 | 66,877 | 27,331 | ||
Four Years before Current Fiscal Year | 27,103 | 27,103 | 1,305 | ||
Prior | 3,102 | 3,102 | 2,029 | ||
Revolving Loans Amortized Cost Basis | 33,532 | 33,532 | 18,559 | ||
Total | 1,440,227 | 1,440,227 | 1,313,343 | ||
Commercial Portfolio Segment [Member] | Pass [Member] | Real estate - business | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 483,249 | 483,249 | 1,085,379 | ||
Fiscal Year before Current Fiscal Year | 1,142,014 | 1,142,014 | 616,516 | ||
Two Years before Current Fiscal Year | 527,586 | 527,586 | 555,648 | ||
Three Years before Current Fiscal Year | 481,254 | 481,254 | 424,641 | ||
Four Years before Current Fiscal Year | 355,089 | 355,089 | 163,628 | ||
Prior | 365,850 | 365,850 | 271,579 | ||
Revolving Loans Amortized Cost Basis | 83,463 | 83,463 | 90,799 | ||
Total | 3,438,505 | 3,438,505 | 3,208,190 | ||
Commercial Portfolio Segment [Member] | Special Mention [Member] | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 29,911 | 29,911 | 8,073 | ||
Fiscal Year before Current Fiscal Year | 12,407 | 12,407 | 2,548 | ||
Two Years before Current Fiscal Year | 22,451 | 22,451 | 8,375 | ||
Three Years before Current Fiscal Year | 8,820 | 8,820 | 10,800 | ||
Four Years before Current Fiscal Year | 9,948 | 9,948 | 1,043 | ||
Prior | 5,390 | 5,390 | 279 | ||
Revolving Loans Amortized Cost Basis | 6,394 | 6,394 | 1,319 | ||
Total | 95,321 | 95,321 | 32,437 | ||
Commercial Portfolio Segment [Member] | Special Mention [Member] | Business | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 22,690 | 22,690 | 3,113 | ||
Fiscal Year before Current Fiscal Year | 4,981 | 4,981 | 2,548 | ||
Two Years before Current Fiscal Year | 21,536 | 21,536 | 7,757 | ||
Three Years before Current Fiscal Year | 7,692 | 7,692 | 1,063 | ||
Four Years before Current Fiscal Year | 456 | 456 | 67 | ||
Prior | 4,067 | 4,067 | 0 | ||
Revolving Loans Amortized Cost Basis | 5,994 | 5,994 | 1,319 | ||
Total | 67,416 | 67,416 | 15,867 | ||
Commercial Portfolio Segment [Member] | Special Mention [Member] | Real estate - construction and land | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 7,221 | 7,221 | 352 | ||
Fiscal Year before Current Fiscal Year | 269 | 269 | 0 | ||
Two Years before Current Fiscal Year | 0 | 0 | 0 | ||
Three Years before Current Fiscal Year | 0 | 0 | 0 | ||
Four Years before Current Fiscal Year | 0 | 0 | 0 | ||
Prior | 0 | 0 | 0 | ||
Revolving Loans Amortized Cost Basis | 0 | 0 | 0 | ||
Total | 7,490 | 7,490 | 352 | ||
Commercial Portfolio Segment [Member] | Special Mention [Member] | Real estate - business | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 0 | 0 | 4,608 | ||
Fiscal Year before Current Fiscal Year | 7,157 | 7,157 | 0 | ||
Two Years before Current Fiscal Year | 915 | 915 | 618 | ||
Three Years before Current Fiscal Year | 1,128 | 1,128 | 9,737 | ||
Four Years before Current Fiscal Year | 9,492 | 9,492 | 976 | ||
Prior | 1,323 | 1,323 | 279 | ||
Revolving Loans Amortized Cost Basis | 400 | 400 | 0 | ||
Total | 20,415 | 20,415 | 16,218 | ||
Commercial Portfolio Segment [Member] | Substandard [Member] | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 71 | 71 | 8,547 | ||
Fiscal Year before Current Fiscal Year | 30,381 | 30,381 | 60,442 | ||
Two Years before Current Fiscal Year | 40,604 | 40,604 | 61,826 | ||
Three Years before Current Fiscal Year | 32,605 | 32,605 | 10,527 | ||
Four Years before Current Fiscal Year | 12,369 | 12,369 | 46,358 | ||
Prior | 98,374 | 98,374 | 69,714 | ||
Revolving Loans Amortized Cost Basis | 13,906 | 13,906 | 1,739 | ||
Total | 228,310 | 228,310 | 259,153 | ||
Commercial Portfolio Segment [Member] | Substandard [Member] | Business | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 71 | 71 | 5,752 | ||
Fiscal Year before Current Fiscal Year | 11,828 | 11,828 | 10,004 | ||
Two Years before Current Fiscal Year | 9,759 | 9,759 | 685 | ||
Three Years before Current Fiscal Year | 15,748 | 15,748 | 37 | ||
Four Years before Current Fiscal Year | 484 | 484 | 810 | ||
Prior | 10,320 | 10,320 | 10,342 | ||
Revolving Loans Amortized Cost Basis | 13,885 | 13,885 | 1,739 | ||
Total | 62,095 | 62,095 | 29,369 | ||
Commercial Portfolio Segment [Member] | Substandard [Member] | Real estate - construction and land | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 0 | 0 | 0 | ||
Fiscal Year before Current Fiscal Year | 4,066 | 4,066 | 19,494 | ||
Two Years before Current Fiscal Year | 0 | 0 | 0 | ||
Three Years before Current Fiscal Year | 0 | 0 | 0 | ||
Four Years before Current Fiscal Year | 0 | 0 | 14,766 | ||
Prior | 0 | 0 | 13,140 | ||
Revolving Loans Amortized Cost Basis | 0 | 0 | 0 | ||
Total | 4,066 | 4,066 | 47,400 | ||
Commercial Portfolio Segment [Member] | Substandard [Member] | Real estate - business | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 0 | 0 | 2,795 | ||
Fiscal Year before Current Fiscal Year | 14,487 | 14,487 | 30,944 | ||
Two Years before Current Fiscal Year | 30,845 | 30,845 | 61,141 | ||
Three Years before Current Fiscal Year | 16,857 | 16,857 | 10,490 | ||
Four Years before Current Fiscal Year | 11,885 | 11,885 | 30,782 | ||
Prior | 88,054 | 88,054 | 46,232 | ||
Revolving Loans Amortized Cost Basis | 21 | 21 | 0 | ||
Total | 162,149 | 162,149 | 182,384 | ||
Commercial Portfolio Segment [Member] | Non-Accrual [Member] | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 0 | 0 | 209 | ||
Fiscal Year before Current Fiscal Year | 72 | 72 | 2,032 | ||
Two Years before Current Fiscal Year | 1,750 | 1,750 | 0 | ||
Three Years before Current Fiscal Year | 33 | 33 | 1 | ||
Four Years before Current Fiscal Year | 0 | 0 | 916 | ||
Prior | 3,030 | 3,030 | 3,782 | ||
Revolving Loans Amortized Cost Basis | 0 | 0 | 0 | ||
Total | 4,885 | 4,885 | 6,940 | ||
Commercial Portfolio Segment [Member] | Non-Accrual [Member] | Business | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 0 | 0 | 195 | ||
Fiscal Year before Current Fiscal Year | 58 | 58 | 1,987 | ||
Two Years before Current Fiscal Year | 1,705 | 1,705 | 0 | ||
Three Years before Current Fiscal Year | 33 | 33 | 1 | ||
Four Years before Current Fiscal Year | 0 | 0 | 792 | ||
Prior | 2,936 | 2,936 | 3,776 | ||
Revolving Loans Amortized Cost Basis | 0 | 0 | 0 | ||
Total | 4,732 | 4,732 | 6,751 | ||
Commercial Portfolio Segment [Member] | Non-Accrual [Member] | Real estate - business | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 0 | 0 | 14 | ||
Fiscal Year before Current Fiscal Year | 14 | 14 | 45 | ||
Two Years before Current Fiscal Year | 45 | 45 | 0 | ||
Three Years before Current Fiscal Year | 0 | 0 | 0 | ||
Four Years before Current Fiscal Year | 0 | 0 | 124 | ||
Prior | 94 | 94 | 6 | ||
Revolving Loans Amortized Cost Basis | 0 | 0 | 0 | ||
Total | $ 153 | $ 153 | $ 189 |
Loans And Allowance for Credi_8
Loans And Allowance for Credit Losses (Credit Quality Indicators Personal Banking Loan Portfolio) (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | Dec. 31, 2022 | |
Credit Quality Indicator [Line Items] | |||||
Loans charged off | $ 8,838 | $ 6,740 | $ 17,886 | $ 14,202 | |
Personal Banking Portfolio Segment [Member] | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 581,679 | 581,679 | $ 1,087,509 | ||
Fiscal Year before Current Fiscal Year | 873,722 | 873,722 | 968,994 | ||
Two Years before Current Fiscal Year | 866,542 | 866,542 | 991,093 | ||
Three Years before Current Fiscal Year | 910,408 | 910,408 | 397,621 | ||
Four Years before Current Fiscal Year | 355,496 | 355,496 | 170,158 | ||
Prior | 718,951 | 718,951 | 634,299 | ||
Revolving Loans Amortized Cost Basis | 1,670,243 | 1,670,243 | 1,623,656 | ||
Total | 5,977,041 | 5,977,041 | 5,873,330 | ||
Financing Receivable, Year One, Originated, Current Fiscal Year, Writeoff | 1,945 | ||||
Financing Receivable, Year Two, Originated, Fiscal Year before Current Fiscal Year, Writeoff | 1,283 | ||||
Financing Receivable, Year Three, Originated, Two Years before Current Fiscal Year, Writeoff | 996 | ||||
Financing Receivable, Year Four, Originated, Three Years before Current Fiscal Year, Writeoff | 492 | ||||
Financing Receivable, Year Five, Originated, Four Years before Current Fiscal Year, Writeoff | 173 | ||||
Financing Receivable, Originated, More than Five Years before Current Fiscal Year, Writeoff | 256 | ||||
Financing Receivable, Revolving, Writeoff | 12,142 | ||||
Loans charged off | 8,531 | $ 6,533 | 17,287 | $ 13,818 | |
Personal Banking Portfolio Segment [Member] | Real estate - personal | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 256,814 | 256,814 | 535,797 | ||
Fiscal Year before Current Fiscal Year | 480,557 | 480,557 | 590,625 | ||
Two Years before Current Fiscal Year | 559,355 | 559,355 | 785,041 | ||
Three Years before Current Fiscal Year | 747,437 | 747,437 | 290,830 | ||
Four Years before Current Fiscal Year | 277,518 | 277,518 | 133,795 | ||
Prior | 648,533 | 648,533 | 571,816 | ||
Revolving Loans Amortized Cost Basis | 10,385 | 10,385 | 10,174 | ||
Total | 2,980,599 | 2,980,599 | 2,918,078 | ||
Financing Receivable, Year One, Originated, Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Two, Originated, Fiscal Year before Current Fiscal Year, Writeoff | 18 | ||||
Financing Receivable, Year Three, Originated, Two Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Four, Originated, Three Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Five, Originated, Four Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Originated, More than Five Years before Current Fiscal Year, Writeoff | 18 | ||||
Financing Receivable, Revolving, Writeoff | 0 | ||||
Loans charged off | 36 | ||||
Personal Banking Portfolio Segment [Member] | Consumer | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 317,628 | 317,628 | 536,755 | ||
Fiscal Year before Current Fiscal Year | 393,165 | 393,165 | 378,369 | ||
Two Years before Current Fiscal Year | 307,187 | 307,187 | 206,052 | ||
Three Years before Current Fiscal Year | 162,971 | 162,971 | 106,791 | ||
Four Years before Current Fiscal Year | 77,978 | 77,978 | 36,363 | ||
Prior | 70,418 | 70,418 | 62,483 | ||
Revolving Loans Amortized Cost Basis | 781,258 | 781,258 | 732,275 | ||
Total | 2,110,605 | 2,110,605 | 2,059,088 | ||
Financing Receivable, Year One, Originated, Current Fiscal Year, Writeoff | 61 | ||||
Financing Receivable, Year Two, Originated, Fiscal Year before Current Fiscal Year, Writeoff | 1,265 | ||||
Financing Receivable, Year Three, Originated, Two Years before Current Fiscal Year, Writeoff | 996 | ||||
Financing Receivable, Year Four, Originated, Three Years before Current Fiscal Year, Writeoff | 492 | ||||
Financing Receivable, Year Five, Originated, Four Years before Current Fiscal Year, Writeoff | 173 | ||||
Financing Receivable, Originated, More than Five Years before Current Fiscal Year, Writeoff | 238 | ||||
Financing Receivable, Revolving, Writeoff | 505 | ||||
Loans charged off | 3,730 | ||||
Personal Banking Portfolio Segment [Member] | Revolving Home Equity [Member] | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 0 | 0 | 0 | ||
Fiscal Year before Current Fiscal Year | 0 | 0 | 0 | ||
Two Years before Current Fiscal Year | 0 | 0 | 0 | ||
Three Years before Current Fiscal Year | 0 | 0 | 0 | ||
Four Years before Current Fiscal Year | 0 | 0 | 0 | ||
Prior | 0 | 0 | 0 | ||
Revolving Loans Amortized Cost Basis | 303,845 | 303,845 | 297,207 | ||
Total | 303,845 | 303,845 | 297,207 | ||
Financing Receivable, Year One, Originated, Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Two, Originated, Fiscal Year before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Three, Originated, Two Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Four, Originated, Three Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Five, Originated, Four Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Originated, More than Five Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Revolving, Writeoff | 0 | ||||
Loans charged off | 0 | ||||
Personal Banking Portfolio Segment [Member] | Consumer credit card | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 0 | 0 | 0 | ||
Fiscal Year before Current Fiscal Year | 0 | 0 | 0 | ||
Two Years before Current Fiscal Year | 0 | 0 | 0 | ||
Three Years before Current Fiscal Year | 0 | 0 | 0 | ||
Four Years before Current Fiscal Year | 0 | 0 | 0 | ||
Prior | 0 | 0 | 0 | ||
Revolving Loans Amortized Cost Basis | 574,755 | 574,755 | 584,000 | ||
Total | 574,755 | 574,755 | 584,000 | ||
Financing Receivable, Year One, Originated, Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Two, Originated, Fiscal Year before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Three, Originated, Two Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Four, Originated, Three Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Five, Originated, Four Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Originated, More than Five Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Revolving, Writeoff | 11,637 | ||||
Loans charged off | 11,637 | ||||
Personal Banking Portfolio Segment [Member] | Overdrafts | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 7,237 | 7,237 | 14,957 | ||
Fiscal Year before Current Fiscal Year | 0 | 0 | 0 | ||
Two Years before Current Fiscal Year | 0 | 0 | 0 | ||
Three Years before Current Fiscal Year | 0 | 0 | 0 | ||
Four Years before Current Fiscal Year | 0 | 0 | 0 | ||
Prior | 0 | 0 | 0 | ||
Revolving Loans Amortized Cost Basis | 0 | 0 | 0 | ||
Total | 7,237 | 7,237 | 14,957 | ||
Financing Receivable, Year One, Originated, Current Fiscal Year, Writeoff | 1,884 | ||||
Financing Receivable, Year Two, Originated, Fiscal Year before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Three, Originated, Two Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Four, Originated, Three Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Year Five, Originated, Four Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Originated, More than Five Years before Current Fiscal Year, Writeoff | 0 | ||||
Financing Receivable, Revolving, Writeoff | 0 | ||||
Loans charged off | 1,884 | ||||
Personal Banking Portfolio Segment [Member] | Current to 90 Days Past Due | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 581,563 | 581,563 | 1,086,449 | ||
Fiscal Year before Current Fiscal Year | 872,628 | 872,628 | 967,776 | ||
Two Years before Current Fiscal Year | 865,127 | 865,127 | 989,500 | ||
Three Years before Current Fiscal Year | 908,950 | 908,950 | 397,313 | ||
Four Years before Current Fiscal Year | 355,279 | 355,279 | 168,401 | ||
Prior | 714,560 | 714,560 | 630,635 | ||
Revolving Loans Amortized Cost Basis | 1,662,809 | 1,662,809 | 1,616,565 | ||
Total | 5,960,916 | 5,960,916 | 5,856,639 | ||
Personal Banking Portfolio Segment [Member] | Current to 90 Days Past Due | Real estate - personal | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 256,814 | 256,814 | 535,283 | ||
Fiscal Year before Current Fiscal Year | 479,786 | 479,786 | 589,658 | ||
Two Years before Current Fiscal Year | 558,080 | 558,080 | 783,651 | ||
Three Years before Current Fiscal Year | 746,091 | 746,091 | 290,580 | ||
Four Years before Current Fiscal Year | 277,351 | 277,351 | 132,305 | ||
Prior | 644,588 | 644,588 | 568,380 | ||
Revolving Loans Amortized Cost Basis | 10,385 | 10,385 | 10,174 | ||
Total | 2,973,095 | 2,973,095 | 2,910,031 | ||
Personal Banking Portfolio Segment [Member] | Current to 90 Days Past Due | Consumer | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 317,512 | 317,512 | 536,429 | ||
Fiscal Year before Current Fiscal Year | 392,842 | 392,842 | 378,118 | ||
Two Years before Current Fiscal Year | 307,047 | 307,047 | 205,849 | ||
Three Years before Current Fiscal Year | 162,859 | 162,859 | 106,733 | ||
Four Years before Current Fiscal Year | 77,928 | 77,928 | 36,096 | ||
Prior | 69,972 | 69,972 | 62,255 | ||
Revolving Loans Amortized Cost Basis | 780,581 | 780,581 | 731,436 | ||
Total | 2,108,741 | 2,108,741 | 2,056,916 | ||
Personal Banking Portfolio Segment [Member] | Current to 90 Days Past Due | Revolving Home Equity [Member] | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 0 | 0 | 0 | ||
Fiscal Year before Current Fiscal Year | 0 | 0 | 0 | ||
Two Years before Current Fiscal Year | 0 | 0 | 0 | ||
Three Years before Current Fiscal Year | 0 | 0 | 0 | ||
Four Years before Current Fiscal Year | 0 | 0 | 0 | ||
Prior | 0 | 0 | 0 | ||
Revolving Loans Amortized Cost Basis | 303,005 | 303,005 | 296,504 | ||
Total | 303,005 | 303,005 | 296,504 | ||
Personal Banking Portfolio Segment [Member] | Current to 90 Days Past Due | Consumer credit card | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 0 | 0 | 0 | ||
Fiscal Year before Current Fiscal Year | 0 | 0 | 0 | ||
Two Years before Current Fiscal Year | 0 | 0 | 0 | ||
Three Years before Current Fiscal Year | 0 | 0 | 0 | ||
Four Years before Current Fiscal Year | 0 | 0 | 0 | ||
Prior | 0 | 0 | 0 | ||
Revolving Loans Amortized Cost Basis | 568,838 | 568,838 | 578,451 | ||
Total | 568,838 | 568,838 | 578,451 | ||
Personal Banking Portfolio Segment [Member] | Current to 90 Days Past Due | Overdrafts | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 7,237 | 7,237 | 14,737 | ||
Fiscal Year before Current Fiscal Year | 0 | 0 | 0 | ||
Two Years before Current Fiscal Year | 0 | 0 | 0 | ||
Three Years before Current Fiscal Year | 0 | 0 | 0 | ||
Four Years before Current Fiscal Year | 0 | 0 | 0 | ||
Prior | 0 | 0 | 0 | ||
Revolving Loans Amortized Cost Basis | 0 | 0 | 0 | ||
Total | 7,237 | 7,237 | 14,737 | ||
Personal Banking Portfolio Segment [Member] | Over 90 days past due | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 116 | 116 | 1,060 | ||
Fiscal Year before Current Fiscal Year | 1,045 | 1,045 | 1,218 | ||
Two Years before Current Fiscal Year | 1,415 | 1,415 | 1,541 | ||
Three Years before Current Fiscal Year | 1,458 | 1,458 | 139 | ||
Four Years before Current Fiscal Year | 50 | 50 | 1,655 | ||
Prior | 3,331 | 3,331 | 2,621 | ||
Revolving Loans Amortized Cost Basis | 7,434 | 7,434 | 7,091 | ||
Total | 14,849 | 14,849 | 15,325 | ||
Personal Banking Portfolio Segment [Member] | Over 90 days past due | Real estate - personal | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 0 | 0 | 514 | ||
Fiscal Year before Current Fiscal Year | 722 | 722 | 967 | ||
Two Years before Current Fiscal Year | 1,275 | 1,275 | 1,338 | ||
Three Years before Current Fiscal Year | 1,346 | 1,346 | 81 | ||
Four Years before Current Fiscal Year | 0 | 0 | 1,388 | ||
Prior | 2,885 | 2,885 | 2,393 | ||
Revolving Loans Amortized Cost Basis | 0 | 0 | 0 | ||
Total | 6,228 | 6,228 | 6,681 | ||
Personal Banking Portfolio Segment [Member] | Over 90 days past due | Consumer | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 116 | 116 | 326 | ||
Fiscal Year before Current Fiscal Year | 323 | 323 | 251 | ||
Two Years before Current Fiscal Year | 140 | 140 | 203 | ||
Three Years before Current Fiscal Year | 112 | 112 | 58 | ||
Four Years before Current Fiscal Year | 50 | 50 | 267 | ||
Prior | 446 | 446 | 228 | ||
Revolving Loans Amortized Cost Basis | 677 | 677 | 839 | ||
Total | 1,864 | 1,864 | 2,172 | ||
Personal Banking Portfolio Segment [Member] | Over 90 days past due | Revolving Home Equity [Member] | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 0 | 0 | 0 | ||
Fiscal Year before Current Fiscal Year | 0 | 0 | 0 | ||
Two Years before Current Fiscal Year | 0 | 0 | 0 | ||
Three Years before Current Fiscal Year | 0 | 0 | 0 | ||
Four Years before Current Fiscal Year | 0 | 0 | 0 | ||
Prior | 0 | 0 | 0 | ||
Revolving Loans Amortized Cost Basis | 840 | 840 | 703 | ||
Total | 840 | 840 | 703 | ||
Personal Banking Portfolio Segment [Member] | Over 90 days past due | Consumer credit card | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 0 | 0 | 0 | ||
Fiscal Year before Current Fiscal Year | 0 | 0 | 0 | ||
Two Years before Current Fiscal Year | 0 | 0 | 0 | ||
Three Years before Current Fiscal Year | 0 | 0 | 0 | ||
Four Years before Current Fiscal Year | 0 | 0 | 0 | ||
Prior | 0 | 0 | 0 | ||
Revolving Loans Amortized Cost Basis | 5,917 | 5,917 | 5,549 | ||
Total | 5,917 | 5,917 | 5,549 | ||
Personal Banking Portfolio Segment [Member] | Over 90 days past due | Overdrafts | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 220 | ||||
Fiscal Year before Current Fiscal Year | 0 | ||||
Two Years before Current Fiscal Year | 0 | ||||
Three Years before Current Fiscal Year | 0 | ||||
Four Years before Current Fiscal Year | 0 | ||||
Prior | 0 | ||||
Revolving Loans Amortized Cost Basis | 0 | ||||
Total | 220 | ||||
Personal Banking Portfolio Segment [Member] | Non-Accrual [Member] | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 0 | 0 | 0 | ||
Fiscal Year before Current Fiscal Year | 49 | 49 | 0 | ||
Two Years before Current Fiscal Year | 0 | 0 | 52 | ||
Three Years before Current Fiscal Year | 0 | 0 | 169 | ||
Four Years before Current Fiscal Year | 167 | 167 | 102 | ||
Prior | 1,060 | 1,060 | 1,043 | ||
Revolving Loans Amortized Cost Basis | 0 | 0 | 0 | ||
Total | 1,276 | 1,276 | 1,366 | ||
Personal Banking Portfolio Segment [Member] | Non-Accrual [Member] | Real estate - personal | |||||
Credit Quality Indicator [Line Items] | |||||
Current Fiscal Year | 0 | 0 | 0 | ||
Fiscal Year before Current Fiscal Year | 49 | 49 | 0 | ||
Two Years before Current Fiscal Year | 0 | 0 | 52 | ||
Three Years before Current Fiscal Year | 0 | 0 | 169 | ||
Four Years before Current Fiscal Year | 167 | 167 | 102 | ||
Prior | 1,060 | 1,060 | 1,043 | ||
Revolving Loans Amortized Cost Basis | 0 | 0 | 0 | ||
Total | $ 1,276 | $ 1,276 | $ 1,366 |
Loans And Allowance for Credi_9
Loans And Allowance for Credit Losses (Collateral-Dependent Loans) (Details) - Commercial Portfolio Segment [Member] - USD ($) $ in Thousands | Jun. 30, 2023 | Dec. 31, 2022 |
Credit Quality Indicator [Line Items] | ||
Total | $ 3,106 | $ 4,602 |
Business | ||
Credit Quality Indicator [Line Items] | ||
Business | 3,106 | 4,602 |
Business Assets | ||
Credit Quality Indicator [Line Items] | ||
Total | 1,598 | 2,778 |
Business Assets | Business | ||
Credit Quality Indicator [Line Items] | ||
Business | 1,598 | 2,778 |
Oil & Gas Assets | ||
Credit Quality Indicator [Line Items] | ||
Total | 1,508 | 1,824 |
Oil & Gas Assets | Business | ||
Credit Quality Indicator [Line Items] | ||
Business | $ 1,508 | $ 1,824 |
Loans And Allowance For Cred_10
Loans And Allowance For Credit Losses (Summary Of Loans In The Personal Banking Portfolio Percentage Of Balances Outstanding by FICO Score ) (Details) - USD ($) $ in Millions | Jun. 30, 2023 | Dec. 31, 2022 |
Loans And Allowance For Loan Losses [Line Items] | ||
Credit Quality Personal Real Estate Loans Excluded | $ 173 | $ 179.2 |
Consumer Healthcare Loans Excluded | $ 198.7 | $ 197.5 |
Credit quality personal banking loan table percentage loans excluded | 7% | |
Real estate - personal | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 100% | 100% |
Real estate - personal | Under 600 | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 1.70% | 1.40% |
Real estate - personal | 600 - 659 | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 2.20% | 2.20% |
Real estate - personal | 660 - 719 | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 8.10% | 8.10% |
Real estate - personal | 720 - 779 | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 22.60% | 23.70% |
Real estate - personal | 780 and over | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 65.40% | 64.60% |
Consumer | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 100% | 100% |
Consumer | Under 600 | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 2.50% | 2.20% |
Consumer | 600 - 659 | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 3.90% | 4.20% |
Consumer | 660 - 719 | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 13.40% | 14.50% |
Consumer | 720 - 779 | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 24.30% | 26.70% |
Consumer | 780 and over | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 55.90% | 52.40% |
Revolving Home Equity [Member] | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 100% | 100% |
Revolving Home Equity [Member] | Under 600 | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 1.60% | 1.50% |
Revolving Home Equity [Member] | 600 - 659 | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 3% | 2.80% |
Revolving Home Equity [Member] | 660 - 719 | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 9.60% | 9.70% |
Revolving Home Equity [Member] | 720 - 779 | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 22.60% | 21.40% |
Revolving Home Equity [Member] | 780 and over | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 63.20% | 64.60% |
Consumer credit card | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 100% | 100% |
Consumer credit card | Under 600 | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 4.20% | 3.40% |
Consumer credit card | 600 - 659 | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 11.60% | 11.40% |
Consumer credit card | 660 - 719 | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 29.30% | 30.80% |
Consumer credit card | 720 - 779 | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 27.50% | 27.10% |
Consumer credit card | 780 and over | ||
Loans And Allowance For Loan Losses [Line Items] | ||
Percentage of Loan Category | 27.40% | 27.30% |
Loans And Allowance For Cred_11
Loans And Allowance For Credit Losses (Modified Amortized Cost) (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended |
Jun. 30, 2023 | Jun. 30, 2023 | |
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | $ 53,544 | $ 72,732 |
Financing Receivable, Modified in Period, to Total Financing Receivables, Percentage | 0.30% | 0.40% |
Extended Maturity | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | $ 51,340 | $ 68,018 |
Payment Deferral | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 1,241 | 2,852 |
Interest Rate Below Market Reduction | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 739 | 1,320 |
Interest/Fees Forgiven | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 224 | 487 |
Other Loan Restructuring | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 0 | 55 |
Commercial Portfolio Segment [Member] | Business | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | $ 17,097 | $ 18,193 |
Financing Receivable, Modified in Period, to Total Financing Receivables, Percentage | 0.30% | 0.30% |
Commercial Portfolio Segment [Member] | Business | Extended Maturity | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | $ 17,097 | $ 18,193 |
Commercial Portfolio Segment [Member] | Business | Payment Deferral | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 0 | 0 |
Commercial Portfolio Segment [Member] | Business | Interest Rate Below Market Reduction | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 0 | 0 |
Commercial Portfolio Segment [Member] | Business | Interest/Fees Forgiven | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 0 | 0 |
Commercial Portfolio Segment [Member] | Business | Other Loan Restructuring | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 0 | 0 |
Commercial Portfolio Segment [Member] | Real estate - business | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | $ 33,966 | $ 49,548 |
Financing Receivable, Modified in Period, to Total Financing Receivables, Percentage | 0.90% | 1.40% |
Commercial Portfolio Segment [Member] | Real estate - business | Extended Maturity | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | $ 33,966 | $ 49,548 |
Commercial Portfolio Segment [Member] | Real estate - business | Payment Deferral | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 0 | 0 |
Commercial Portfolio Segment [Member] | Real estate - business | Interest Rate Below Market Reduction | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 0 | 0 |
Commercial Portfolio Segment [Member] | Real estate - business | Interest/Fees Forgiven | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 0 | 0 |
Commercial Portfolio Segment [Member] | Real estate - business | Other Loan Restructuring | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 0 | 0 |
Personal Banking Portfolio Segment [Member] | Real estate - personal | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | $ 1,469 | $ 3,023 |
Financing Receivable, Modified in Period, to Total Financing Receivables, Percentage | 0% | 0.10% |
Personal Banking Portfolio Segment [Member] | Real estate - personal | Extended Maturity | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | $ 246 | $ 246 |
Personal Banking Portfolio Segment [Member] | Real estate - personal | Payment Deferral | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 1,223 | 2,777 |
Personal Banking Portfolio Segment [Member] | Real estate - personal | Interest Rate Below Market Reduction | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 0 | 0 |
Personal Banking Portfolio Segment [Member] | Real estate - personal | Interest/Fees Forgiven | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 0 | 0 |
Personal Banking Portfolio Segment [Member] | Real estate - personal | Other Loan Restructuring | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 0 | 0 |
Personal Banking Portfolio Segment [Member] | Consumer | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | $ 57 | $ 182 |
Financing Receivable, Modified in Period, to Total Financing Receivables, Percentage | 0% | 0% |
Personal Banking Portfolio Segment [Member] | Consumer | Extended Maturity | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | $ 31 | $ 31 |
Personal Banking Portfolio Segment [Member] | Consumer | Payment Deferral | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 18 | 75 |
Personal Banking Portfolio Segment [Member] | Consumer | Interest Rate Below Market Reduction | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 8 | 21 |
Personal Banking Portfolio Segment [Member] | Consumer | Interest/Fees Forgiven | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 0 | 0 |
Personal Banking Portfolio Segment [Member] | Consumer | Other Loan Restructuring | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 0 | 55 |
Personal Banking Portfolio Segment [Member] | Consumer credit card | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | $ 955 | $ 1,786 |
Financing Receivable, Modified in Period, to Total Financing Receivables, Percentage | 0.20% | 0.30% |
Personal Banking Portfolio Segment [Member] | Consumer credit card | Extended Maturity | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | $ 0 | $ 0 |
Personal Banking Portfolio Segment [Member] | Consumer credit card | Payment Deferral | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 0 | 0 |
Personal Banking Portfolio Segment [Member] | Consumer credit card | Interest Rate Below Market Reduction | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 731 | 1,299 |
Personal Banking Portfolio Segment [Member] | Consumer credit card | Interest/Fees Forgiven | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | 224 | 487 |
Personal Banking Portfolio Segment [Member] | Consumer credit card | Other Loan Restructuring | ||
Financing Receivable, Troubled Debt Restructuring [Line Items] | ||
Financing Receivable, Modified in Period, Amount | $ 0 | $ 0 |
Loans And Allowance For Cred_12
Loans And Allowance For Credit Losses (Financial Impacts of Loan Modifications) (Details) | 3 Months Ended | 6 Months Ended |
Jun. 30, 2023 | Jun. 30, 2023 | |
Commercial Portfolio Segment [Member] | Business | ||
Financial Impacts of Loan Modifications and Deferrals [Line Items] | ||
Financing Receivable, Modified, Weighted Average Term Increase from Modification | 9 months | 9 months |
Commercial Portfolio Segment [Member] | Real estate - business | ||
Financial Impacts of Loan Modifications and Deferrals [Line Items] | ||
Financing Receivable, Modified, Weighted Average Term Increase from Modification | 12 months | 14 months |
Personal Banking Portfolio Segment [Member] | Real estate - personal | ||
Financial Impacts of Loan Modifications and Deferrals [Line Items] | ||
Financing Receivable, Modified, Weighted Average Term Increase from Modification | 7 months | 7 months |
Financing Receivable, Modified, Weighted Average Term Increase for Monthly Payments | 28 years | 20 years |
Personal Banking Portfolio Segment [Member] | Consumer | ||
Financial Impacts of Loan Modifications and Deferrals [Line Items] | ||
Financing Receivable, Modified, Weighted Average Term Increase from Modification | 10 years | 10 years |
Financing Receivable, Modified, Weighted Average Term Increase for Monthly Payments | 6 months | 71 months |
Financing Receivable, Interest Rate Decrease from Modification | Reduced contractual interest from weighted average 21% to 6%. | Reduced contractual interest from weighted average 21% to 6%. |
Personal Banking Portfolio Segment [Member] | Consumer credit card | ||
Financial Impacts of Loan Modifications and Deferrals [Line Items] | ||
Financing Receivable, Interest Rate Decrease from Modification | Reduced contractual interest from weighted average 21% to 6%. | Reduced contractual interest from weighted average 21% to 6%. |
Financing Receivable, Modified, Interest and Fees Forgiven | Approximately $13 thousand of interest and fees forgiven. | Approximately $27 thousand of interest and fees forgiven. |
Loans And Allowance For Cred_13
Loans And Allowance For Credit Losses (Amortized Cost Basis of Loans to Borrowers with Financial Difficulty with a Payment Default) (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended |
Jun. 30, 2023 | Jun. 30, 2023 | |
Financing Receivable, Modified, Subsequent Default [Line Items] | ||
Financing Receivable, Modified, Subsequent Default | $ 930 | $ 979 |
Interest Rate Below Market Reduction | ||
Financing Receivable, Modified, Subsequent Default [Line Items] | ||
Financing Receivable, Modified, Subsequent Default | 73 | 122 |
Interest/Fees Forgiven | ||
Financing Receivable, Modified, Subsequent Default [Line Items] | ||
Financing Receivable, Modified, Subsequent Default | 78 | 78 |
Payment Deferral | ||
Financing Receivable, Modified, Subsequent Default [Line Items] | ||
Financing Receivable, Modified, Subsequent Default | 779 | 779 |
Personal Banking Portfolio Segment [Member] | Real estate - personal | ||
Financing Receivable, Modified, Subsequent Default [Line Items] | ||
Financing Receivable, Modified, Subsequent Default | 779 | 779 |
Personal Banking Portfolio Segment [Member] | Real estate - personal | Interest Rate Below Market Reduction | ||
Financing Receivable, Modified, Subsequent Default [Line Items] | ||
Financing Receivable, Modified, Subsequent Default | 0 | 0 |
Personal Banking Portfolio Segment [Member] | Real estate - personal | Interest/Fees Forgiven | ||
Financing Receivable, Modified, Subsequent Default [Line Items] | ||
Financing Receivable, Modified, Subsequent Default | 0 | 0 |
Personal Banking Portfolio Segment [Member] | Real estate - personal | Payment Deferral | ||
Financing Receivable, Modified, Subsequent Default [Line Items] | ||
Financing Receivable, Modified, Subsequent Default | 779 | 779 |
Personal Banking Portfolio Segment [Member] | Consumer | ||
Financing Receivable, Modified, Subsequent Default [Line Items] | ||
Financing Receivable, Modified, Subsequent Default | 6 | 11 |
Personal Banking Portfolio Segment [Member] | Consumer | Interest Rate Below Market Reduction | ||
Financing Receivable, Modified, Subsequent Default [Line Items] | ||
Financing Receivable, Modified, Subsequent Default | 6 | 11 |
Personal Banking Portfolio Segment [Member] | Consumer | Interest/Fees Forgiven | ||
Financing Receivable, Modified, Subsequent Default [Line Items] | ||
Financing Receivable, Modified, Subsequent Default | 0 | 0 |
Personal Banking Portfolio Segment [Member] | Consumer | Payment Deferral | ||
Financing Receivable, Modified, Subsequent Default [Line Items] | ||
Financing Receivable, Modified, Subsequent Default | 0 | 0 |
Personal Banking Portfolio Segment [Member] | Consumer credit card | ||
Financing Receivable, Modified, Subsequent Default [Line Items] | ||
Financing Receivable, Modified, Subsequent Default | 145 | 189 |
Personal Banking Portfolio Segment [Member] | Consumer credit card | Interest Rate Below Market Reduction | ||
Financing Receivable, Modified, Subsequent Default [Line Items] | ||
Financing Receivable, Modified, Subsequent Default | 67 | 111 |
Personal Banking Portfolio Segment [Member] | Consumer credit card | Interest/Fees Forgiven | ||
Financing Receivable, Modified, Subsequent Default [Line Items] | ||
Financing Receivable, Modified, Subsequent Default | 78 | 78 |
Personal Banking Portfolio Segment [Member] | Consumer credit card | Payment Deferral | ||
Financing Receivable, Modified, Subsequent Default [Line Items] | ||
Financing Receivable, Modified, Subsequent Default | $ 0 | $ 0 |
Loans And Allowance For Cred_14
Loans And Allowance For Credit Losses (Amortized Cost Basis of Loans Modified After Adoption of ASU 2022-02) (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended |
Jun. 30, 2023 | Jun. 30, 2023 | |
Financing Receivable, Modified, Past Due [Line Items] | ||
Financing Receivable, Modified in Period, Current | $ 71,142 | |
Financing Receivable, Modified in Period, Thirty to Eighty Nine Days Past Due | 660 | |
Financing Receivable, Modified in Period, Ninety Days Past Due | 930 | |
Financing Receivable, Modified in Period, Amount | $ 53,544 | 72,732 |
Commercial Portfolio Segment [Member] | Business | ||
Financing Receivable, Modified, Past Due [Line Items] | ||
Financing Receivable, Modified in Period, Current | 18,193 | |
Financing Receivable, Modified in Period, Thirty to Eighty Nine Days Past Due | 0 | |
Financing Receivable, Modified in Period, Ninety Days Past Due | 0 | |
Financing Receivable, Modified in Period, Amount | 17,097 | 18,193 |
Commercial Portfolio Segment [Member] | Real estate - business | ||
Financing Receivable, Modified, Past Due [Line Items] | ||
Financing Receivable, Modified in Period, Current | 49,548 | |
Financing Receivable, Modified in Period, Thirty to Eighty Nine Days Past Due | 0 | |
Financing Receivable, Modified in Period, Ninety Days Past Due | 0 | |
Financing Receivable, Modified in Period, Amount | 33,966 | 49,548 |
Personal Banking Portfolio Segment [Member] | Real estate - personal | ||
Financing Receivable, Modified, Past Due [Line Items] | ||
Financing Receivable, Modified in Period, Current | 2,027 | |
Financing Receivable, Modified in Period, Thirty to Eighty Nine Days Past Due | 217 | |
Financing Receivable, Modified in Period, Ninety Days Past Due | 779 | |
Financing Receivable, Modified in Period, Amount | 1,469 | 3,023 |
Personal Banking Portfolio Segment [Member] | Consumer | ||
Financing Receivable, Modified, Past Due [Line Items] | ||
Financing Receivable, Modified in Period, Current | 169 | |
Financing Receivable, Modified in Period, Thirty to Eighty Nine Days Past Due | 7 | |
Financing Receivable, Modified in Period, Ninety Days Past Due | 6 | |
Financing Receivable, Modified in Period, Amount | 57 | 182 |
Personal Banking Portfolio Segment [Member] | Consumer credit card | ||
Financing Receivable, Modified, Past Due [Line Items] | ||
Financing Receivable, Modified in Period, Current | 1,205 | |
Financing Receivable, Modified in Period, Thirty to Eighty Nine Days Past Due | 436 | |
Financing Receivable, Modified in Period, Ninety Days Past Due | 145 | |
Financing Receivable, Modified in Period, Amount | $ 955 | $ 1,786 |
Loans And Allowance For Cred_15
Loans And Allowance For Credit Losses (Troubled Debt Restructurings by Type of Modification) (Details) $ in Thousands | Dec. 31, 2022 USD ($) |
Financing Receivable, Troubled Debt Restructuring [Line Items] | |
Troubled Debt Restructurings | $ 198,671 |
Performing/Accruing TDR Commercial [Member] | |
Financing Receivable, Troubled Debt Restructuring [Line Items] | |
Troubled Debt Restructurings | 184,388 |
Performing/AccruingTDR - Assistance programs [Member] | |
Financing Receivable, Troubled Debt Restructuring [Line Items] | |
Troubled Debt Restructurings | 5,156 |
Performing/Accruing TDR - Other Consumer [Member] | |
Financing Receivable, Troubled Debt Restructuring [Line Items] | |
Troubled Debt Restructurings | 4,049 |
TDR Non-accrual loans [Member] | |
Financing Receivable, Troubled Debt Restructuring [Line Items] | |
Troubled Debt Restructurings | $ 5,078 |
Loans And Allowance For Cred_16
Loans And Allowance For Credit Losses (Outstanding Balance Of Loans Classified As Trouble Debt Restructurings) (Details) $ in Thousands | Dec. 31, 2022 USD ($) |
Financing Receivable, Troubled Debt Restructuring [Line Items] | |
Troubled Debt Restructurings | $ 198,671 |
Balance 90 days past due at any time during previous 12 months | 1,139 |
Commercial Portfolio Segment [Member] | Business | |
Financing Receivable, Troubled Debt Restructuring [Line Items] | |
Troubled Debt Restructurings | 12,311 |
Balance 90 days past due at any time during previous 12 months | 0 |
Commercial Portfolio Segment [Member] | Real estate - construction and land | |
Financing Receivable, Troubled Debt Restructuring [Line Items] | |
Troubled Debt Restructurings | 57,547 |
Balance 90 days past due at any time during previous 12 months | 0 |
Commercial Portfolio Segment [Member] | Real estate - business | |
Financing Receivable, Troubled Debt Restructuring [Line Items] | |
Troubled Debt Restructurings | 118,654 |
Balance 90 days past due at any time during previous 12 months | 0 |
Personal Banking Portfolio Segment [Member] | Real estate - personal | |
Financing Receivable, Troubled Debt Restructuring [Line Items] | |
Troubled Debt Restructurings | 2,809 |
Balance 90 days past due at any time during previous 12 months | 419 |
Personal Banking Portfolio Segment [Member] | Consumer | |
Financing Receivable, Troubled Debt Restructuring [Line Items] | |
Troubled Debt Restructurings | 2,250 |
Balance 90 days past due at any time during previous 12 months | 268 |
Personal Banking Portfolio Segment [Member] | Revolving Home Equity [Member] | |
Financing Receivable, Troubled Debt Restructuring [Line Items] | |
Troubled Debt Restructurings | 17 |
Balance 90 days past due at any time during previous 12 months | 0 |
Personal Banking Portfolio Segment [Member] | Consumer credit card | |
Financing Receivable, Troubled Debt Restructuring [Line Items] | |
Troubled Debt Restructurings | 5,083 |
Balance 90 days past due at any time during previous 12 months | $ 452 |
Investment Securities (Narrativ
Investment Securities (Narrative) (Details) $ in Thousands | 6 Months Ended | ||
Jun. 30, 2023 USD ($) | Jun. 30, 2022 USD ($) | Dec. 31, 2022 USD ($) | |
Debt Securities, Available-for-sale [Line Items] | |||
Percentage decrease requiring a review for impairment | 20% | ||
Fair value of securities on impairment watch list | $ 1,600,000 | $ 1,300,000 | |
Debt Securities, Available-for-sale, Unrealized Loss Position | 10,370,998 | 12,027,745 | |
Unrealized Loss on AFS Debt Securities | 1,419,393 | 1,500,632 | |
AFS securities in loss position at period-end, change in unrealized loss | (81,200) | ||
Securities pledged as collateral | $ 8,100,000 | 4,700,000 | |
Number of investments in a single issuer that exceed 10% of stockholder's equity | 0 | ||
No investment in a single issuer exceeds this percentage of stockholder's equity | 10% | ||
Asset Pledged as Collateral with Right | |||
Debt Securities, Available-for-sale [Line Items] | |||
Securities pledged as collateral, amount eligible to be repledged by Counterparty | $ 206,400 | ||
Visa Class B Shares | |||
Debt Securities, Available-for-sale [Line Items] | |||
Equity Securities without Readily Determinable Fair Value, Amount | 0 | ||
U.S. government and federal agency obligations | |||
Debt Securities, Available-for-sale [Line Items] | |||
U.S. Treasury inflation-protected securities held, at fair value | 395,400 | ||
Debt Securities, Available-for-sale, Unrealized Loss Position | 945,815 | 986,413 | |
Unrealized Loss on AFS Debt Securities | 39,169 | $ 43,430 | |
Available-for-sale Securities [Member] | |||
Debt Securities, Available-for-sale [Line Items] | |||
Debt Securities, Available-for-sale, Realized Gain (Loss) | (8,400) | ||
Equity Securities [Member] | |||
Debt Securities, Available-for-sale [Line Items] | |||
Equity Securities, FV-NI, Unrealized Gain (Loss) | (690) | $ (1,023) | |
Other Investments [Member] | |||
Debt Securities, Available-for-sale [Line Items] | |||
Other Securities, Gains realized on sales | 879 | 27 | |
Fair value other securities adjustments, net | $ 11,341 | $ 23,083 |
Investment Securities (Investme
Investment Securities (Investment Securities, At Fair Value) (Details) - USD ($) $ in Thousands | Jun. 30, 2023 | Dec. 31, 2022 |
Investment Securities [Abstract] | ||
Available for sale debt securities | $ 10,414,625 | $ 12,238,316 |
Trading debt securities | 29,412 | 43,523 |
Equity securities with a readily determinable fair value | 5,520 | 6,210 |
Equtiy Securities without Readily Determinable Fair Values | 6,746 | 6,094 |
Federal Reserve Bank Stock | 34,985 | 34,795 |
Federal Home Loan Bank Stock | 50,328 | 10,678 |
Equity Method Investments | 0 | 1,434 |
Private equity investments | 172,732 | 178,127 |
Total investment securities | 10,714,348 | 12,519,177 |
Interest Receivable, Current | $ 29,800 | $ 38,800 |
Investment Securities (Summary
Investment Securities (Summary Of Available For Sale Investment Securities By Maturity Groupings) (Details) - USD ($) | Jun. 30, 2023 | Dec. 31, 2022 |
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | $ 11,833,736,000 | $ 13,738,206,000 |
Fair Value | 10,414,625,000 | 12,238,316,000 |
U.S. government and federal agency obligations | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 984,984,000 | 1,078,807,000 |
Fair Value | 945,815,000 | 1,035,406,000 |
U.S. government and federal agency obligations | Within 1 year | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 464,203,000 | |
Fair Value | 455,044,000 | |
U.S. government and federal agency obligations | After 1 but within 5 years | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 344,689,000 | |
Fair Value | 327,450,000 | |
U.S. government and federal agency obligations | After 5 but within 10 years | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 176,092,000 | |
Fair Value | 163,321,000 | |
Government-sponsored enterprise obligations | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 55,681,000 | 55,729,000 |
Fair Value | 44,036,000 | 43,108,000 |
Government-sponsored enterprise obligations | After 5 but within 10 years | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 4,955,000 | |
Fair Value | 4,418,000 | |
Government-sponsored enterprise obligations | After 10 years | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 50,726,000 | |
Fair Value | 39,618,000 | |
State and municipal obligations [Member] | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 1,401,610,000 | 1,965,028,000 |
Fair Value | 1,227,737,000 | 1,767,109,000 |
State and municipal obligations [Member] | Within 1 year | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 77,600,000 | |
Fair Value | 76,353,000 | |
State and municipal obligations [Member] | After 1 but within 5 years | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 346,058,000 | |
Fair Value | 318,691,000 | |
State and municipal obligations [Member] | After 5 but within 10 years | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 826,895,000 | |
Fair Value | 704,751,000 | |
State and municipal obligations [Member] | After 10 years | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 151,057,000 | |
Fair Value | 127,942,000 | |
Agency mortgage-backed securities | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 4,849,215,000 | 5,087,893,000 |
Fair Value | 4,065,406,000 | 4,308,427,000 |
Non-Agency Mortgage-Backed Securities [Member] | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 1,378,516,000 | 1,423,469,000 |
Fair Value | 1,174,790,000 | 1,211,607,000 |
Asset-backed securities | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 2,646,850,000 | 3,588,025,000 |
Fair Value | 2,499,675,000 | 3,397,801,000 |
Total Mortgage And Asset-Backed Securities [Member] | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 8,874,581,000 | 10,099,387,000 |
Fair Value | 7,739,871,000 | 8,917,835,000 |
Other debt securities | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 516,880,000 | 539,255,000 |
Fair Value | 457,166,000 | $ 474,858,000 |
Other debt securities | Within 1 year | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 35,141,000 | |
Fair Value | 34,128,000 | |
Other debt securities | After 1 but within 5 years | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 221,479,000 | |
Fair Value | 204,297,000 | |
Other debt securities | After 5 but within 10 years | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 244,000,000 | |
Fair Value | 205,179,000 | |
Other debt securities | After 10 years | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 16,260,000 | |
Fair Value | $ 13,562,000 |
Investment Securities (Securiti
Investment Securities (Securities With Unrealized Losses And Length Of Impairment Period) (Details) - USD ($) $ in Thousands | Jun. 30, 2023 | Dec. 31, 2022 |
Debt Securities, Available-for-sale [Line Items] | ||
Fair Value, Less than 12 months | $ 514,254 | $ 4,402,724 |
Unrealized Loss, Less than 12 months | 20,137 | 250,660 |
Fair Value, Greater than 12 months | 9,856,744 | 7,625,021 |
Unrealized Loss, Greater than 12 months | 1,399,256 | 1,249,972 |
Debt Securities, Available-for-sale, Unrealized Loss Position | 10,370,998 | 12,027,745 |
Unrealized Loss on AFS Debt Securities | 1,419,393 | 1,500,632 |
U.S. government and federal agency obligations | ||
Debt Securities, Available-for-sale [Line Items] | ||
Fair Value, Less than 12 months | 355,274 | 605,840 |
Unrealized Loss, Less than 12 months | 15,192 | 17,490 |
Fair Value, Greater than 12 months | 590,541 | 380,573 |
Unrealized Loss, Greater than 12 months | 23,977 | 25,940 |
Debt Securities, Available-for-sale, Unrealized Loss Position | 945,815 | 986,413 |
Unrealized Loss on AFS Debt Securities | 39,169 | 43,430 |
Government-sponsored enterprise obligations | ||
Debt Securities, Available-for-sale [Line Items] | ||
Fair Value, Less than 12 months | 0 | 25,068 |
Unrealized Loss, Less than 12 months | 0 | 4,650 |
Fair Value, Greater than 12 months | 44,036 | 18,040 |
Unrealized Loss, Greater than 12 months | 11,645 | 7,971 |
Debt Securities, Available-for-sale, Unrealized Loss Position | 44,036 | 43,108 |
Unrealized Loss on AFS Debt Securities | 11,645 | 12,621 |
State and municipal obligations [Member] | ||
Debt Securities, Available-for-sale [Line Items] | ||
Fair Value, Less than 12 months | 82,322 | 814,799 |
Unrealized Loss, Less than 12 months | 1,999 | 26,708 |
Fair Value, Greater than 12 months | 1,140,008 | 875,329 |
Unrealized Loss, Greater than 12 months | 171,874 | 171,385 |
Debt Securities, Available-for-sale, Unrealized Loss Position | 1,222,330 | 1,690,128 |
Unrealized Loss on AFS Debt Securities | 173,873 | 198,093 |
Agency mortgage-backed securities | ||
Debt Securities, Available-for-sale [Line Items] | ||
Fair Value, Less than 12 months | 50,830 | 1,323,938 |
Unrealized Loss, Less than 12 months | 2,159 | 125,330 |
Fair Value, Greater than 12 months | 4,000,228 | 2,966,851 |
Unrealized Loss, Greater than 12 months | 781,734 | 654,327 |
Debt Securities, Available-for-sale, Unrealized Loss Position | 4,051,058 | 4,290,789 |
Unrealized Loss on AFS Debt Securities | 783,893 | 779,657 |
Non-Agency Mortgage-Backed Securities [Member] | ||
Debt Securities, Available-for-sale [Line Items] | ||
Fair Value, Less than 12 months | 1,106 | 135,984 |
Unrealized Loss, Less than 12 months | 9 | 16,736 |
Fair Value, Greater than 12 months | 1,168,007 | 1,069,222 |
Unrealized Loss, Greater than 12 months | 203,789 | 195,218 |
Debt Securities, Available-for-sale, Unrealized Loss Position | 1,169,113 | 1,205,206 |
Unrealized Loss on AFS Debt Securities | 203,798 | 211,954 |
Asset-backed securities | ||
Debt Securities, Available-for-sale [Line Items] | ||
Fair Value, Less than 12 months | 23,848 | 1,331,055 |
Unrealized Loss, Less than 12 months | 652 | 50,056 |
Fair Value, Greater than 12 months | 2,457,632 | 2,006,188 |
Unrealized Loss, Greater than 12 months | 146,649 | 140,424 |
Debt Securities, Available-for-sale, Unrealized Loss Position | 2,481,480 | 3,337,243 |
Unrealized Loss on AFS Debt Securities | 147,301 | 190,480 |
Total Mortgage And Asset-Backed Securities [Member] | ||
Debt Securities, Available-for-sale [Line Items] | ||
Fair Value, Less than 12 months | 75,784 | 2,790,977 |
Unrealized Loss, Less than 12 months | 2,820 | 192,122 |
Fair Value, Greater than 12 months | 7,625,867 | 6,042,261 |
Unrealized Loss, Greater than 12 months | 1,132,172 | 989,969 |
Debt Securities, Available-for-sale, Unrealized Loss Position | 7,701,651 | 8,833,238 |
Unrealized Loss on AFS Debt Securities | 1,134,992 | 1,182,091 |
Debt Securities [Member] | ||
Debt Securities, Available-for-sale [Line Items] | ||
Fair Value, Less than 12 months | 874 | 166,040 |
Unrealized Loss, Less than 12 months | 126 | 9,690 |
Fair Value, Greater than 12 months | 456,292 | 308,818 |
Unrealized Loss, Greater than 12 months | 59,588 | 54,707 |
Debt Securities, Available-for-sale, Unrealized Loss Position | 457,166 | 474,858 |
Unrealized Loss on AFS Debt Securities | $ 59,714 | $ 64,397 |
Investment Securities (Availabl
Investment Securities (Available For Sale Securities Unrealized Gains And Losses, By Security Type) (Details) - USD ($) | Jun. 30, 2023 | Dec. 31, 2022 |
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | $ 11,833,736,000 | $ 13,738,206,000 |
Gross Unrealized Gains | 282,000 | 742,000 |
Gross Unrealized Losses | (1,419,393,000) | (1,500,632,000) |
Allowance for Credit Losses | 0 | 0 |
Fair Value | 10,414,625,000 | 12,238,316,000 |
U.S. government and federal agency obligations | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 984,984,000 | 1,078,807,000 |
Gross Unrealized Gains | 0 | 29,000 |
Gross Unrealized Losses | (39,169,000) | (43,430,000) |
Allowance for Credit Losses | 0 | 0 |
Fair Value | 945,815,000 | 1,035,406,000 |
Government-sponsored enterprise obligations | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 55,681,000 | 55,729,000 |
Gross Unrealized Gains | 0 | 0 |
Gross Unrealized Losses | (11,645,000) | (12,621,000) |
Allowance for Credit Losses | 0 | 0 |
Fair Value | 44,036,000 | 43,108,000 |
State and municipal obligations [Member] | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 1,401,610,000 | 1,965,028,000 |
Gross Unrealized Gains | 0 | 174,000 |
Gross Unrealized Losses | (173,873,000) | (198,093,000) |
Allowance for Credit Losses | 0 | 0 |
Fair Value | 1,227,737,000 | 1,767,109,000 |
Agency mortgage-backed securities | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 4,849,215,000 | 5,087,893,000 |
Gross Unrealized Gains | 84,000 | 191,000 |
Gross Unrealized Losses | (783,893,000) | (779,657,000) |
Allowance for Credit Losses | 0 | 0 |
Fair Value | 4,065,406,000 | 4,308,427,000 |
Non-Agency Mortgage-Backed Securities [Member] | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 1,378,516,000 | 1,423,469,000 |
Gross Unrealized Gains | 72,000 | 92,000 |
Gross Unrealized Losses | (203,798,000) | (211,954,000) |
Allowance for Credit Losses | 0 | 0 |
Fair Value | 1,174,790,000 | 1,211,607,000 |
Asset-backed securities | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 2,646,850,000 | 3,588,025,000 |
Gross Unrealized Gains | 126,000 | 256,000 |
Gross Unrealized Losses | (147,301,000) | (190,480,000) |
Allowance for Credit Losses | 0 | 0 |
Fair Value | 2,499,675,000 | 3,397,801,000 |
Total Mortgage And Asset-Backed Securities [Member] | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 8,874,581,000 | 10,099,387,000 |
Gross Unrealized Gains | 282,000 | 539,000 |
Gross Unrealized Losses | (1,134,992,000) | (1,182,091,000) |
Allowance for Credit Losses | 0 | 0 |
Fair Value | 7,739,871,000 | 8,917,835,000 |
Other debt securities | ||
Debt Securities, Available-for-sale [Line Items] | ||
Amortized Cost | 516,880,000 | 539,255,000 |
Gross Unrealized Gains | 0 | 0 |
Gross Unrealized Losses | (59,714,000) | (64,397,000) |
Allowance for Credit Losses | 0 | 0 |
Fair Value | $ 457,166,000 | $ 474,858,000 |
Investment Securities (Proceeds
Investment Securities (Proceeds From Sales Of Securities And Components Of Investment Securities Gains And Losses) (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |||
Debt Securities, Available-for-sale [Line Items] | ||||||
Proceeds from Sale of Debt Securities, Available-for-sale | $ 1,101,782 | $ 51,948 | ||||
Proceeds From Sale Of Other Securities | 28,754 | 3,805 | ||||
Total proceeds | 1,130,536 | 55,753 | ||||
Investment securities gains (losses), net | $ 3,392 | $ 1,029 | 3,086 | [1] | 8,192 | [1] |
Available-for-sale Securities [Member] | ||||||
Debt Securities, Available-for-sale [Line Items] | ||||||
Available-for-sale Securities, Gains realized on sales | 143 | 0 | ||||
Available-for-sale Securities, Losses realized on sales | (8,587) | (9,582) | ||||
Equity Securities [Member] | ||||||
Debt Securities, Available-for-sale [Line Items] | ||||||
Equity Securities, FV-NI, Unrealized Gain (Loss) | (690) | (1,023) | ||||
Other Investments [Member] | ||||||
Debt Securities, Available-for-sale [Line Items] | ||||||
Other Securities, Gains realized on sales | 879 | 27 | ||||
Other Securities, Loss realized on sales | 0 | (4,313) | ||||
Fair value other securities adjustments, net | $ 11,341 | $ 23,083 | ||||
[1]Available for sale debt securities, equity securities, and other securities. |
Goodwill And Other Intangible_3
Goodwill And Other Intangible Assets (Narrative) (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Goodwill and Intangible Assets Disclosure [Abstract] | ||||
Amortization of Intangible Assets | $ 353 | $ 501 | $ 709 | $ 1,100 |
Disposal of intangible assets | 25,700 | |||
Goodwill, Acquired During Period | $ 7,500 |
Goodwill And Other Intangible_4
Goodwill And Other Intangible Assets (Schedule Of Intangible Assets With Estimable Useful Lives) (Details) - USD ($) $ in Thousands | Jun. 30, 2023 | Dec. 31, 2022 |
Finite-Lived Intangible Assets [Line Items] | ||
Gross Carrying Amount | $ 27,878 | $ 53,457 |
Accumulated Amortization | (16,812) | (41,823) |
Valuation Allowance | 0 | 0 |
Net Amount | 11,066 | 11,634 |
Core Deposit Premium | ||
Finite-Lived Intangible Assets [Line Items] | ||
Gross Carrying Amount | 5,550 | 31,270 |
Accumulated Amortization | (4,977) | (30,565) |
Valuation Allowance | 0 | 0 |
Net Amount | 573 | 705 |
Mortgage Servicing Rights | ||
Finite-Lived Intangible Assets [Line Items] | ||
Gross Carrying Amount | 22,328 | 22,187 |
Accumulated Amortization | (11,835) | (11,258) |
Valuation Allowance | 0 | 0 |
Net Amount | $ 10,493 | $ 10,929 |
Goodwill And Other Intangible_5
Goodwill And Other Intangible Assets (Schedule Of Estimated Annual Amortization Expense) (Details) $ in Thousands | Jun. 30, 2023 USD ($) |
Goodwill and Intangible Assets Disclosure [Abstract] | |
2023 | $ 1,388 |
2024 | 1,276 |
2025 | 1,130 |
2026 | 988 |
2027 | $ 851 |
Goodwill And Other Intangible_6
Goodwill And Other Intangible Assets (Schedule Of Changes In Carrying Amount Of Goodwill And Net Other Intangible Assets) (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Goodwill and Intangible Assets [Roll Forward] | ||||
Goodwill, Acquired During Period | $ 7,500 | |||
Amortization | $ 353 | $ 501 | 709 | $ 1,100 |
Goodwill | ||||
Goodwill and Intangible Assets [Roll Forward] | ||||
Balance January 1 | 138,921 | |||
Goodwill, Acquired During Period | 7,450 | |||
Originations | 0 | |||
Amortization | 0 | |||
Balance June 30, 2023 | 146,371 | 146,371 | ||
Easement | ||||
Goodwill and Intangible Assets [Roll Forward] | ||||
Balance January 1 | 3,600 | |||
Goodwill, Acquired During Period | 0 | |||
Originations | 0 | |||
Amortization | 0 | |||
Balance June 30, 2023 | 3,600 | 3,600 | ||
Core Deposit Premium | ||||
Goodwill and Intangible Assets [Roll Forward] | ||||
Balance January 1 | 705 | |||
Goodwill, Acquired During Period | 0 | |||
Originations | 0 | |||
Amortization | (132) | |||
Balance June 30, 2023 | 573 | 573 | ||
Mortgage Servicing Rights | ||||
Goodwill and Intangible Assets [Roll Forward] | ||||
Balance January 1 | 10,929 | |||
Goodwill, Acquired During Period | 0 | |||
Originations | 141 | |||
Amortization | (577) | |||
Balance June 30, 2023 | $ 10,493 | $ 10,493 |
Goodwill And Other Intangible_7
Goodwill And Other Intangible Assets (Schedule Of Goodwill Allocated By Operating Segments) (Details) - USD ($) $ in Thousands | Jun. 30, 2023 | Dec. 31, 2022 |
Goodwill [Line Items] | ||
Goodwill | $ 146,371 | $ 138,921 |
Consumer segment | ||
Goodwill [Line Items] | ||
Goodwill | 70,721 | 70,721 |
Commercial segment | ||
Goodwill [Line Items] | ||
Goodwill | 74,904 | 67,454 |
Wealth segment | ||
Goodwill [Line Items] | ||
Goodwill | $ 746 | $ 746 |
Guarantees (Details)
Guarantees (Details) - USD ($) $ in Thousands | 6 Months Ended | ||
Jun. 30, 2023 | Dec. 31, 2022 | ||
Guarantor Obligations [Line Items] | |||
Derivative Liabilities | [1] | $ 51,998 | $ 54,984 |
Notional amount of underlying interest rate swaps associated with risk participation agreements | 4,416,392 | $ 3,742,521 | |
Financial Standby Letter Of Credit [Member] | |||
Guarantor Obligations [Line Items] | |||
Standby letters of credit, net liability | 4,200 | ||
Contractual amount of letters of credit, guaranteed maximum potential future payments | 601,200 | ||
Risk Participation Agreement [Member] | Indirect Guarantee Of Indebtedness [Member] | |||
Guarantor Obligations [Line Items] | |||
Derivative Liabilities | 88 | ||
Notional amount of underlying interest rate swaps associated with risk participation agreements | $ 411,600 | ||
Minimum [Member] | Risk Participation Agreement [Member] | |||
Guarantor Obligations [Line Items] | |||
Term, in years | 2 years | ||
Maximum [Member] | Risk Participation Agreement [Member] | |||
Guarantor Obligations [Line Items] | |||
Term, in years | 15 years | ||
[1]* The fair value of each class of derivative is shown in Note 11. |
Leases (Narrative) (Details)
Leases (Narrative) (Details) | Jun. 30, 2023 |
Minimum [Member] | |
Lessor, Lease, Description [Line Items] | |
Lessor, Operating Lease, Term of Contract | 1 month |
Maximum [Member] | |
Lessor, Lease, Description [Line Items] | |
Lessor, Operating Lease, Term of Contract | 15 years |
Leases (Components of Lease Inc
Leases (Components of Lease Income) (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | ||
Operating Lease Income [Line Items] | |||||
Direct financing and sales-type leases | $ 7,541 | $ 5,114 | $ 14,296 | $ 10,361 | |
Operating leases(a) | [1] | 3,483 | 2,158 | 5,816 | 4,342 |
Total lease income | 11,024 | 7,272 | $ 20,112 | $ 14,703 | |
Operating Lease Income from Related Party [Member] | |||||
Operating Lease Income [Line Items] | |||||
Operating leases(a) | $ 19 | $ 19 | |||
[1](a) Includes rent from Tower Properties Company, a related party, of $19 thousand for both of the three month periods ended June 30, 2023 and 2022 and $38 thousand for both the six month periods ended June 30, 2023 and 2022. |
Pension Pension (Narrative) (De
Pension Pension (Narrative) (Details) | 6 Months Ended |
Jun. 30, 2023 USD ($) | |
Pension (Narrative) [Abstract] | |
Defined Benefit Plan, Plan Assets, Contributions by Employer | $ 0 |
Pension (Net Pension Cost) (Det
Pension (Net Pension Cost) (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Pension [Abstract] | ||||
Service cost - benefits earned during the period | $ 116 | $ 131 | $ 232 | $ 263 |
Interest cost on projected benefit obligation | 1,157 | 665 | 2,315 | 1,330 |
Expected Return on Plan Assets | (1,001) | (1,125) | (2,002) | (2,251) |
Amortization of Prior Service Cost | (68) | (67) | (135) | (135) |
Defined Benefit Plan, Amortization of (Gain) Loss | 427 | 497 | 854 | 995 |
Net periodic pension cost | $ 631 | $ 101 | $ 1,264 | $ 202 |
Common Stock Narrative (Details
Common Stock Narrative (Details) - shares shares in Thousands | Jun. 30, 2023 | Dec. 31, 2022 |
Class of Stock [Line Items] | ||
Common Stock, Shares Authorized | 190,000 | 140,000 |
CBSH Common Stock | ||
Class of Stock [Line Items] | ||
Common Stock, Shares Authorized | 190,000 | 140,000 |
Common Stock (Summary Of Compon
Common Stock (Summary Of Components Used To Calculate Basic And Diluted Income Per Share) (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Earnings Per Share, Basic, by Common Class, Including Two Class Method [Line Items] | ||||
Basic income per common share | $ 1.03 | $ 0.92 | $ 1.98 | $ 1.84 |
Diluted income per common share | $ 1.02 | $ 0.92 | $ 1.97 | $ 1.84 |
Basic income per common share: | ||||
Earnings Per Share, Basic, by Common Class, Including Two Class Method [Line Items] | ||||
Net income attributable to Commerce Bancshares, Inc. | $ 127,789 | $ 115,794 | $ 247,241 | $ 233,948 |
Less income allocated to nonvested restricted stock | 1,128 | 1,052 | 2,184 | 2,122 |
Net income allocated to common stock | $ 126,661 | $ 114,742 | $ 245,057 | $ 231,826 |
Weighted average common shares outstanding | 123,885 | 125,637 | 123,944 | 125,987 |
Basic income per common share | $ 1.03 | $ 0.92 | $ 1.98 | $ 1.84 |
Diluted income per common share: | ||||
Earnings Per Share, Basic, by Common Class, Including Two Class Method [Line Items] | ||||
Net income attributable to Commerce Bancshares, Inc. | $ 127,789 | $ 115,794 | $ 247,241 | $ 233,948 |
Less income allocated to nonvested restricted stock | 1,128 | 1,050 | 2,182 | 2,118 |
Net income allocated to common stock | $ 126,661 | $ 114,744 | $ 245,059 | $ 231,830 |
Weighted average common shares outstanding | 123,885 | 125,637 | 123,944 | 125,987 |
Net effect of the assumed exercise of stock-based awards - based on the treasury stock method using the average market price for the respective periods | 122 | 279 | 188 | 293 |
Weighted average diluted common shares outstanding | 124,007 | 125,916 | 124,132 | 126,280 |
Diluted income per common share | $ 1.02 | $ 0.92 | $ 1.97 | $ 1.84 |
Common Stock (AntiDilutive Secu
Common Stock (AntiDilutive Securities Excluded from Computation of Earnings per Share) (Details) - shares shares in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Common Stock nonprint [Abstract] | ||||
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount | 427 | 177 | 264 | 151 |
Accumulated Other Comprehensi_3
Accumulated Other Comprehensive Income (Schedule Of Accumulated Other Comprehensive Income) (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | ||
Accumulated Other Comprehensive Income (Loss) [Line Items] | |||||
Beginning balance | $ (1,086,864) | $ 77,080 | |||
Other comprehensive income (loss) before reclassifications to current earnings | 66,812 | (1,123,536) | |||
Amounts reclassified to current earnings from accumulated other comprehensive income | 614 | (1,762) | |||
Current period other comprehensive income (loss), before tax | 67,426 | (1,125,298) | |||
Income tax (expense) benefit | (16,857) | 281,324 | |||
Current period other comprehensive income (loss), net of tax | $ (95,797) | $ (332,494) | 50,569 | (843,974) | |
Ending balance | (1,036,295) | (766,894) | (1,036,295) | (766,894) | |
Unrealized Gains (Losses) on Securities (1) | |||||
Accumulated Other Comprehensive Income (Loss) [Line Items] | |||||
Beginning balance | [1] | (1,124,915) | 23,174 | ||
Other comprehensive income (loss) before reclassifications to current earnings | [1] | 72,335 | (1,123,536) | ||
Amounts reclassified to current earnings from accumulated other comprehensive income | [1] | 8,444 | 9,582 | ||
Current period other comprehensive income (loss), before tax | [1] | 80,779 | (1,113,954) | ||
Income tax (expense) benefit | [1] | (20,195) | 278,488 | ||
Current period other comprehensive income (loss), net of tax | [1] | 60,584 | (835,466) | ||
Ending balance | [1] | (1,064,331) | (812,292) | (1,064,331) | (812,292) |
Pension Loss | |||||
Accumulated Other Comprehensive Income (Loss) [Line Items] | |||||
Beginning balance | (17,186) | (20,668) | |||
Other comprehensive income (loss) before reclassifications to current earnings | 0 | 0 | |||
Amounts reclassified to current earnings from accumulated other comprehensive income | 719 | 860 | |||
Current period other comprehensive income (loss), before tax | 719 | 860 | |||
Income tax (expense) benefit | (180) | (215) | |||
Current period other comprehensive income (loss), net of tax | 539 | 645 | |||
Ending balance | (16,647) | (20,023) | (16,647) | (20,023) | |
Unrealized Gains (Losses) on Cash Flow Hedge Derivatives (2) | |||||
Accumulated Other Comprehensive Income (Loss) [Line Items] | |||||
Beginning balance | [2] | 55,237 | 74,574 | ||
Other comprehensive income (loss) before reclassifications to current earnings | [2] | (5,523) | 0 | ||
Amounts reclassified to current earnings from accumulated other comprehensive income | [2] | (8,549) | (12,204) | ||
Current period other comprehensive income (loss), before tax | [2] | (14,072) | (12,204) | ||
Income tax (expense) benefit | [2] | 3,518 | 3,051 | ||
Current period other comprehensive income (loss), net of tax | [2] | (10,554) | (9,153) | ||
Ending balance | [2] | $ 44,683 | $ 65,421 | $ 44,683 | $ 65,421 |
[1]The pre-tax amounts reclassified from accumulated other comprehensive income to current earnings are included in "investment securities gains (losses), net" in the consolidated statements of income.[2]The pre-tax amounts reclassified from accumulated other comprehensive income to current earnings are included in "interest and fees on loans" in the consolidated statements of income. |
Segments Segments (Narrative) (
Segments Segments (Narrative) (Details) | 3 Months Ended | 6 Months Ended |
Jun. 30, 2022 USD ($) | Jun. 30, 2023 USD ($) Operating_Segments Locations | |
Segments [Abstract] | ||
Number of Operating Segments | Operating_Segments | 3 | |
Number Of Locations | Locations | 145 | |
Quarterly Financial Information, Segment Reporting, Change in Basis of Segmentation | $1.9 billion | |
Segment Reporting Information, Intersegment Revenue | $ | $ 0 | $ 0 |
Segments (Schedule Of Financial
Segments (Schedule Of Financial Information By Segment) (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |||
Segment Reporting Information [Line Items] | ||||||
Net interest income | $ 249,538 | $ 232,385 | $ 501,161 | $ 441,171 | ||
Provision for credit losses | (6,471) | (7,162) | (17,927) | 2,696 | ||
Non-interest income | 147,605 | 139,427 | 285,217 | 271,196 | ||
INVESTMENT SECURITIES GAINS (LOSSES), NET | 3,392 | 1,029 | 3,086 | [1] | 8,192 | [1] |
Non-interest expense | (227,611) | (213,505) | (451,718) | (419,153) | ||
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | 166,453 | 152,174 | 319,819 | 304,102 | ||
Consumer segment | ||||||
Segment Reporting Information [Line Items] | ||||||
Net interest income | 101,552 | 90,561 | 198,406 | 177,379 | ||
Provision for credit losses | (6,430) | (3,910) | (12,736) | (8,413) | ||
Non-interest income | 25,531 | 28,340 | 49,834 | 54,755 | ||
INVESTMENT SECURITIES GAINS (LOSSES), NET | 0 | 0 | 0 | 0 | ||
Non-interest expense | (83,431) | (77,629) | (160,757) | (152,453) | ||
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | 37,222 | 37,362 | 74,747 | 71,268 | ||
Commercial segment | ||||||
Segment Reporting Information [Line Items] | ||||||
Net interest income | 116,462 | 110,182 | 232,628 | 219,135 | ||
Provision for credit losses | (90) | (63) | (483) | (145) | ||
Non-interest income | 64,769 | 56,815 | 123,093 | 110,466 | ||
INVESTMENT SECURITIES GAINS (LOSSES), NET | 0 | 0 | 0 | 0 | ||
Non-interest expense | (98,427) | (91,316) | (192,050) | (180,822) | ||
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | 82,714 | 75,618 | 163,188 | 148,634 | ||
Wealth segment | ||||||
Segment Reporting Information [Line Items] | ||||||
Net interest income | 17,024 | 19,222 | 34,564 | 38,091 | ||
Provision for credit losses | 0 | 23 | (13) | (3) | ||
Non-interest income | 54,513 | 53,983 | 107,457 | 107,189 | ||
INVESTMENT SECURITIES GAINS (LOSSES), NET | 0 | 0 | 0 | 0 | ||
Non-interest expense | (40,472) | (36,491) | (80,108) | (72,779) | ||
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | 31,065 | 36,737 | 61,900 | 72,498 | ||
Segment Totals | ||||||
Segment Reporting Information [Line Items] | ||||||
Net interest income | 235,038 | 219,965 | 465,598 | 434,605 | ||
Provision for credit losses | (6,520) | (3,950) | (13,232) | (8,561) | ||
Non-interest income | 144,813 | 139,138 | 280,384 | 272,410 | ||
INVESTMENT SECURITIES GAINS (LOSSES), NET | 0 | 0 | 0 | 0 | ||
Non-interest expense | (222,330) | (205,436) | (432,915) | (406,054) | ||
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | 151,001 | 149,717 | 299,835 | 292,400 | ||
Other/Elimination | ||||||
Segment Reporting Information [Line Items] | ||||||
Net interest income | 14,500 | 12,420 | 35,563 | 6,566 | ||
Provision for credit losses | 49 | (3,212) | (4,695) | 11,257 | ||
Non-interest income | 2,792 | 289 | 4,833 | (1,214) | ||
INVESTMENT SECURITIES GAINS (LOSSES), NET | 3,392 | 1,029 | 3,086 | 8,192 | ||
Non-interest expense | (5,281) | (8,069) | (18,803) | (13,099) | ||
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | $ 15,452 | $ 2,457 | $ 19,984 | $ 11,702 | ||
[1]Available for sale debt securities, equity securities, and other securities. |
Derivative Instruments (Narrati
Derivative Instruments (Narrative) (Details) - USD ($) | 6 Months Ended | |||
Jun. 30, 2023 | Dec. 31, 2022 | Dec. 31, 2020 | ||
Derivative [Line Items] | ||||
Derivative, Notional Amount | $ 4,416,392,000 | $ 3,742,521,000 | ||
Derivative Asset | [1] | 104,936,000 | 60,492,000 | |
Interest Rate Floor [Member] | ||||
Derivative [Line Items] | ||||
Derivative, Notional Amount | 1,500,000,000 | 1,000,000,000 | ||
Cash Flow Hedge Gain (Loss) to be Reclassified within Twelve Months | 7,400,000 | |||
Premium paid for interest rate floor | $ 61,700,000 | |||
Maximum Length of Time Hedged in Interest Rate Cash Flow Hedge | 6 years 6 months | |||
Unrealized gain (loss) on interest rate cash flow hedges, net of tax, amount recorded in accumulated other comprehensive income | $ 8,000,000 | |||
Interest Rate Floor [Member] | September 19, 2022 | ||||
Derivative [Line Items] | ||||
Derivative, Description of Terms | The first floor was purchased during the third quarter of 2022, has a purchased strike rate of 2.50%, is forward-starting beginning on January 1, 2024 and matures on January 1, 2030. In the event that the index rate falls below zero, the maximum rate spread the Company can earn on the notional amount is limited to 2.50%. | |||
Interest Rate Floor [Member] | October 19, 2022 | ||||
Derivative [Line Items] | ||||
Derivative, Description of Terms | The second floor was purchased during the fourth quarter of 2022, has a purchased strike rate of 3.00%, is forward-starting beginning on April 1, 2024 and matures on April 1, 2030. In the event that the index rate falls below zero, the maximum rate the Company can earn on the notional amount is limited to 3.00%. | |||
Interest Rate Floor [Member] | February 23, 2023 | ||||
Derivative [Line Items] | ||||
Derivative, Description of Terms | The third floor was purchased during the first quarter of 2023, has a purchased strike rate of 3.50%, is forward-starting beginning on July 1, 2024 and matures on July 1, 2030. In the event that the index rate falls below zero, the maximum rate the Company can earn on the notional amount is limited to 3.50%. | |||
Monetized Interest Rate Floor [Member] | ||||
Derivative [Line Items] | ||||
Derivative, Notional Amount | $ 1,500,000,000 | |||
Derivative Asset | $ 163,200,000 | |||
Derivative Instruments, Gain (Loss) Reclassification from Accumulated OCI to Income, Estimated Net Amount to be Transferred | $ 63,100,000 | |||
Derivative Instruments, Gain (Loss) Reclassification from Accumulated OCI to Income, Estimate of Time to Transfer | 3 years 6 months | |||
Cash Flow Hedge Gain (Loss) to be Reclassified within Twelve Months | $ 23,000,000 | |||
Interest rate swaps | ||||
Derivative [Line Items] | ||||
Derivative, Notional Amount | 2,161,392,000 | 1,981,821,000 | ||
Variation Margin Impact to Positive Fair Values of Cleared Swaps | $ (878,000) | $ (27,800,000) | ||
[1]* The fair value of each class of derivative is shown in Note 11. |
Derivative Instruments (Schedul
Derivative Instruments (Schedule Of Notional Amounts Of Derivative Instruments) (Details) - USD ($) $ in Thousands | Jun. 30, 2023 | Dec. 31, 2022 |
Derivative [Line Items] | ||
Derivative, Notional Amount | $ 4,416,392 | $ 3,742,521 |
Interest rate swaps | ||
Derivative [Line Items] | ||
Derivative, Notional Amount | 2,161,392 | 1,981,821 |
Interest Rate Floor | ||
Derivative [Line Items] | ||
Derivative, Notional Amount | 1,500,000 | 1,000,000 |
Interest rate caps | ||
Derivative [Line Items] | ||
Derivative, Notional Amount | 152,784 | 152,784 |
Credit risk participation agreements | ||
Derivative [Line Items] | ||
Derivative, Notional Amount | 580,358 | 579,925 |
Foreign exchange contracts | ||
Derivative [Line Items] | ||
Derivative, Notional Amount | 14,590 | 27,991 |
Mortgage loan commitments | ||
Derivative [Line Items] | ||
Derivative, Notional Amount | 3,268 | 0 |
Forward TBA contracts | ||
Derivative [Line Items] | ||
Derivative, Notional Amount | $ 4,000 | $ 0 |
Derivative Instruments (Sched_2
Derivative Instruments (Schedule Of Fair Values Of Derivative Instruments) (Details) - USD ($) $ in Thousands | Jun. 30, 2023 | Dec. 31, 2022 | |
Derivatives, Fair Value [Line Items] | |||
Derivative Asset | [1] | $ 104,936 | $ 60,492 |
Derivative Liabilities | [1] | (51,998) | (54,984) |
Designated as Hedging Instrument [Member] | |||
Derivatives, Fair Value [Line Items] | |||
Derivative Asset | 53,748 | 33,371 | |
Derivative Liabilities | 0 | 0 | |
Not Designated as Hedging Instrument [Member] | |||
Derivatives, Fair Value [Line Items] | |||
Derivative Asset | 51,188 | 27,121 | |
Derivative Liabilities | (51,998) | (54,984) | |
Interest rate swaps | Not Designated as Hedging Instrument [Member] | |||
Derivatives, Fair Value [Line Items] | |||
Derivative Asset | 48,492 | 23,894 | |
Derivative Liabilities | (49,370) | (51,742) | |
Interest Rate Floor [Member] | Designated as Hedging Instrument [Member] | |||
Derivatives, Fair Value [Line Items] | |||
Derivative Asset | 53,748 | 33,371 | |
Derivative Liabilities | 0 | 0 | |
Interest rate caps | Not Designated as Hedging Instrument [Member] | |||
Derivatives, Fair Value [Line Items] | |||
Derivative Asset | 2,182 | 2,705 | |
Derivative Liabilities | (2,182) | (2,705) | |
Credit risk participation agreements | Not Designated as Hedging Instrument [Member] | |||
Derivatives, Fair Value [Line Items] | |||
Derivative Asset | 35 | 34 | |
Derivative Liabilities | (88) | (119) | |
Foreign exchange contracts | Not Designated as Hedging Instrument [Member] | |||
Derivatives, Fair Value [Line Items] | |||
Derivative Asset | 399 | 488 | |
Derivative Liabilities | (358) | (418) | |
Mortgage loan commitments | Not Designated as Hedging Instrument [Member] | |||
Derivatives, Fair Value [Line Items] | |||
Derivative Asset | 58 | 0 | |
Derivative Liabilities | 0 | 0 | |
Forward TBA contracts | Not Designated as Hedging Instrument [Member] | |||
Derivatives, Fair Value [Line Items] | |||
Derivative Asset | 22 | 0 | |
Derivative Liabilities | $ 0 | $ 0 | |
[1]* The fair value of each class of derivative is shown in Note 11. |
Derivative Instruments (Summary
Derivative Instruments (Summary of Cash Flow Hedge Activity) (Details) - Designated as Hedging Instrument [Member] - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Summary of Cash Flow Hedge Activity [Line Items] | ||||
OCI Derivative Instruments GainLossBeforeReclassificationAndTaxEffectivePortion | $ (14,748) | $ 0 | $ (5,523) | $ 0 |
Other Comprehensive Income (Loss), Cash Flow Hedge, Gain (Loss), before Reclassification and Tax | 0 | 0 | 0 | 0 |
Other Comprehensive Income (Loss), Derivative, Excluded Component, Increase (Decrease), before Adjustments and Tax | (14,748) | 0 | (5,523) | 0 |
Derivative Instruments, Gain (Loss) Reclassified from Accumulated OCI into Income, Effective Portion, Net | 4,165 | 6,154 | 8,550 | 12,204 |
Other Comprehensive Income (Loss), Cash Flow Hedge, Gain (Loss), Reclassification, before Tax | 7,455 | 7,687 | 14,899 | 15,253 |
Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI on Derivatives, before Tax | (3,290) | (1,533) | (6,349) | (3,049) |
Interest Rate Floor [Member] | ||||
Summary of Cash Flow Hedge Activity [Line Items] | ||||
OCI Derivative Instruments GainLossBeforeReclassificationAndTaxEffectivePortion | (14,748) | 0 | (5,523) | 0 |
Other Comprehensive Income (Loss), Cash Flow Hedge, Gain (Loss), before Reclassification and Tax | 0 | 0 | 0 | 0 |
Other Comprehensive Income (Loss), Derivative, Excluded Component, Increase (Decrease), before Adjustments and Tax | (14,748) | 0 | (5,523) | 0 |
Derivative Instruments, Gain (Loss) Reclassified from Accumulated OCI into Income, Effective Portion, Net | 4,165 | 6,154 | 8,550 | 12,204 |
Other Comprehensive Income (Loss), Cash Flow Hedge, Gain (Loss), Reclassification, before Tax | 7,455 | 7,687 | 14,899 | 15,253 |
Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI on Derivatives, before Tax | $ (3,290) | $ (1,533) | $ (6,349) | $ (3,049) |
Derivative Instrument, Gain (Loss) Reclassified from AOCI into Income, Effective Portion, Statement of Income or Comprehensive Income [Extensible Enumeration] | Net interest income | Net interest income | Net interest income | Net interest income |
Derivative Instruments (Summa_2
Derivative Instruments (Summary Of The Effects Of Derivative Instruments On Consolidated Statements Of Income) (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Derivative Instruments, Gain (Loss) [Line Items] | ||||
Amount of Gain or (Loss) Recognized in Income on Derivatives | $ 1,898 | $ 1,172 | $ 2,559 | $ 2,734 |
Other non-interest income | Interest rate swaps | ||||
Derivative Instruments, Gain (Loss) [Line Items] | ||||
Amount of Gain or (Loss) Recognized in Income on Derivatives | 1,873 | 870 | 2,496 | 1,682 |
Other non-interest income | Interest rate caps | ||||
Derivative Instruments, Gain (Loss) [Line Items] | ||||
Amount of Gain or (Loss) Recognized in Income on Derivatives | 0 | 0 | 0 | 16 |
Other non-interest income | Credit risk participation agreements | ||||
Derivative Instruments, Gain (Loss) [Line Items] | ||||
Amount of Gain or (Loss) Recognized in Income on Derivatives | 3 | (82) | (16) | (92) |
Other non-interest income | Foreign exchange contracts | ||||
Derivative Instruments, Gain (Loss) [Line Items] | ||||
Amount of Gain or (Loss) Recognized in Income on Derivatives | (9) | 14 | (29) | 0 |
Loan fees and sales | Mortgage loan commitments | ||||
Derivative Instruments, Gain (Loss) [Line Items] | ||||
Amount of Gain or (Loss) Recognized in Income on Derivatives | (19) | (49) | 58 | (534) |
Loan fees and sales | Mortgage loan forward sale contracts | ||||
Derivative Instruments, Gain (Loss) [Line Items] | ||||
Amount of Gain or (Loss) Recognized in Income on Derivatives | 1 | (4) | 0 | (4) |
Loan fees and sales | Forward TBA contracts | ||||
Derivative Instruments, Gain (Loss) [Line Items] | ||||
Amount of Gain or (Loss) Recognized in Income on Derivatives | $ 49 | $ 423 | $ 50 | $ 1,666 |
Derivative Instruments (Balance
Derivative Instruments (Balance Sheet Offsetting) (Details) - USD ($) $ in Thousands | Jun. 30, 2023 | Dec. 31, 2022 | |
Derivative Asset, Fair Value, Gross Asset Including Not Subject to Master Netting Arrangement | $ 104,936 | $ 60,492 | |
Derivative Asset, Amount Offset by Liabiilty | 0 | 0 | |
Derivative Assets | [1] | 104,936 | 60,492 |
Derivative Liability, Fair Value, Gross Liability Including Not Subject to Master Netting Arrangement | 51,998 | 54,984 | |
Derivative Liability, Amount Offset by Asset | 0 | 0 | |
Derivative Liabilities | [1] | 51,998 | 54,984 |
Derivatives subject to master netting agreements | |||
Derivative Asset, Fair Value, Gross Asset | 104,855 | 60,270 | |
Derivative Asset, Amount Offset by Liabiilty | 0 | 0 | |
Derivative Asset, Net Amount Presented in the Balance Sheet | 104,855 | 60,270 | |
Derivative Asset, Not Offset, Policy Election Deduction | (746) | (1,007) | |
Derivatve asset, fair value of collateral | (100,290) | (56,816) | |
Derivative Asset, Fair Value, Amount Offset Against Collateral | 3,819 | 2,447 | |
Derivative Liability, Fair Value, Gross Liability | 51,584 | 54,609 | |
Derivative Liability, Amount Offset by Asset | 0 | 0 | |
Derivative Liability, Net Amount Presented in the Balance Sheet | 51,584 | 54,609 | |
Derivative Liability, Not Offset, Policy Election Deduction | (746) | (1,007) | |
Derivative Liability, Fair Value of Collateral | 0 | 0 | |
Derivative Liability, Fair Value, Amount Offset Against Collateral | 50,838 | 53,602 | |
Derivatives not subject to master netting agreements | |||
Derivative Asset, Fair Value, Gross Asset | 81 | 222 | |
Derivative Asset, Amount Offset by Liabiilty | 0 | 0 | |
Derivative Asset, Not Subject to Master Netting Arrangement | 81 | 222 | |
Derivative Liability, Fair Value, Gross Liability | 414 | 375 | |
Derivative Liability, Amount Offset by Asset | 0 | 0 | |
Derivative Liability, Not Subject to Master Netting Arrangement | $ 414 | $ 375 | |
[1]* The fair value of each class of derivative is shown in Note 11. |
Resale and Repurchase Agreeme_3
Resale and Repurchase Agreements (Narrative) (Details) - USD ($) $ in Millions | Jun. 30, 2023 | Dec. 31, 2022 |
Balance Sheet Offsetting [Line Items] | ||
Collateral Already Posted, Aggregate Fair Value | $ 206.2 | |
Collateral Accepted Aggregate Fair Value | 209.7 | |
Collateral Swap [Member] | ||
Balance Sheet Offsetting [Line Items] | ||
Collateral Swap Agreements | $ 200 | $ 200 |
Resale and Repurchase Agreeme_4
Resale and Repurchase Agreements (Details) - USD ($) $ in Thousands | Jun. 30, 2023 | Dec. 31, 2022 |
Total resale agreements, subject to master netting arrangements | ||
Balance Sheet Offsetting [Line Items] | ||
Securities Purchased under Agreements to Resell, Gross | $ 1,025,000 | $ 1,025,000 |
Securities Purchased under Agreements to Resell, Liability | (200,000) | (200,000) |
Securities purchased under agreements to resell | 825,000 | 825,000 |
Securities Purchased under Agreements to Resell, Not Subject to Master Netting Arrangement | 0 | 0 |
Securities Purchased under Agreements to Resell, Collateral, Obligation to Return Securities | (825,000) | (825,000) |
Securities Purchased under Agreements to Resell, Amount Offset Against Collateral | 0 | 0 |
Total repurchase agreements, subject to master netting arrangements | ||
Balance Sheet Offsetting [Line Items] | ||
Securities Sold under Agreements to Repurchase, Gross | 2,566,621 | 2,881,874 |
Securities Sold under Agreements to Repurchase, Asset | (200,000) | (200,000) |
Securities Sold under Agreements to Repurchase | 2,366,621 | 2,681,874 |
Securities Sold under Agreements to Repurchase, Not Subject to Master Netting Arrangement | 0 | 0 |
Securities Sold under Agreements to Repurchase, Collateral, Right to Reclaim Securities | (2,366,621) | (2,681,874) |
Securities Sold under Agreements to Repurchase, Amount Offset Against Collateral | $ 0 | $ 0 |
Resale and Repurchase Agreeme_5
Resale and Repurchase Agreements Remaining Contractual Maturities of Repurchase Agreements (Details) - USD ($) $ in Thousands | Jun. 30, 2023 | Dec. 31, 2022 |
U.S. government and federal agency obligations | Overnight and continuous | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | $ 183,261 | $ 488,053 |
U.S. government and federal agency obligations | Up to 90 days | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | 26,168 | 26,928 |
U.S. government and federal agency obligations | Greater than 90 days | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | 15,598 | 12,460 |
U.S. government and federal agency obligations | Total | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | 225,027 | 527,441 |
Agency mortgage-backed securities | Overnight and continuous | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | 1,574,674 | 1,792,314 |
Agency mortgage-backed securities | Up to 90 days | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | 3,826 | 21,744 |
Agency mortgage-backed securities | Greater than 90 days | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | 212,204 | 204,500 |
Agency mortgage-backed securities | Total | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | 1,790,704 | 2,018,558 |
Non-agency mortgage-backed securities | Overnight and continuous | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | 11,348 | 40,950 |
Non-agency mortgage-backed securities | Up to 90 days | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | 0 | 0 |
Non-agency mortgage-backed securities | Greater than 90 days | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | 0 | 0 |
Non-agency mortgage-backed securities | Total | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | 11,348 | 40,950 |
Asset-backed securities | Overnight and continuous | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | 537,606 | 293,001 |
Asset-backed securities | Up to 90 days | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | 0 | 0 |
Asset-backed securities | Greater than 90 days | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | 0 | 0 |
Asset-backed securities | Total | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | 537,606 | 293,001 |
Other debt securities | Overnight and continuous | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | 1,936 | 1,924 |
Other debt securities | Up to 90 days | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | 0 | 0 |
Other debt securities | Greater than 90 days | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | 0 | 0 |
Other debt securities | Total | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | 1,936 | 1,924 |
Total repurchase agreements, gross amount recognized | Overnight and continuous | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | 2,308,825 | 2,616,242 |
Total repurchase agreements, gross amount recognized | Up to 90 days | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | 29,994 | 48,672 |
Total repurchase agreements, gross amount recognized | Greater than 90 days | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | 227,802 | 216,960 |
Total repurchase agreements, gross amount recognized | Total | ||
Assets Sold under Agreements to Repurchase [Line Items] | ||
Assets Sold under Agreements to Repurchase, Repurchase Liability | $ 2,566,621 | $ 2,881,874 |
Stock-Based Compensation (Narra
Stock-Based Compensation (Narrative) (Details) - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Share-based Payment Arrangement, Expense | $ 3.9 | $ 4.2 | $ 8.3 | $ 8.4 |
Nonvested Stock Award [Member] | Minimum [Member] | ||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Vesting period (in years) | 4 years | |||
Nonvested Stock Award [Member] | Maximum [Member] | ||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Vesting period (in years) | 7 years | |||
Stock Appreciation Rights (SARs) [Member] | ||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Vesting period (in years) | 4 years | |||
Contractual terms of stock options granted (in years) | 10 years |
Stock-Based Compensation (Summa
Stock-Based Compensation (Summary Of The Status Of Nonvested Share Awards) (Details) | 6 Months Ended |
Jun. 30, 2023 $ / shares shares | |
Nonvested Share Awards [Roll Forward] | |
Nonvested, Shares, Beginning Balance | shares | 1,148,873 |
Granted, Shares | shares | 285,263 |
Vested, Shares | shares | (304,068) |
Forfeited, Shares | shares | (20,526) |
Nonvested, Shares, Ending Balance | shares | 1,109,542 |
Nonvested, Weighted Average Grant Date Fair Value, Beginning Balance | $ / shares | $ 58.20 |
Granted , Weighted Average Grant Date Fair Value | $ / shares | 63.45 |
Vested , Weighted Average Grant Date Fair Value | $ / shares | 50.59 |
Forfeited , Weighted Average Grant Date Fair Value | $ / shares | 60.58 |
Nonvested , Weighted Average Grant Date Fair Value, Ending Balance | $ / shares | $ 61.59 |
Stock-Based Compensation Stock-
Stock-Based Compensation Stock-Based Compensation (Current Year Per Share Average Fair Value and Valuation Model Assumptions) (Details) | 6 Months Ended |
Jun. 30, 2023 $ / shares | |
Current Year Per Share Average Fair Value and Valuation Model Assumptions [Abstract] | |
Weighted per share average fair value at grant date | $ 18.65 |
Dividend yield | 1.60% |
Volatility | 27.90% |
Risk-free interest rate | 3.90% |
Expected term | 5 years 9 months 18 days |
Stock-Based Compensation (Sum_2
Stock-Based Compensation (Summary Of SAR Activity) (Details) $ / shares in Units, $ in Thousands | 6 Months Ended |
Jun. 30, 2023 USD ($) $ / shares shares | |
Stock Appreciation Rights [Roll Forward] | |
Rights Outstanding, Beginning Balance | shares | 948,727 |
Rights Granted | shares | 89,829 |
Rights Forfeited | shares | (4,011) |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Expired In Period | shares | (5,518) |
Rights Exercised | shares | (45,006) |
Rights Outstanding, Ending Balance | shares | 984,021 |
Weighted Average Exercise Price Outstanding, Beginning Balance | $ / shares | $ 46.82 |
Weighted Average Exercise Price Granted | $ / shares | 65.64 |
Weighted Average Exercise Price Forfeited | $ / shares | 63.35 |
Weighted Average Exercise Price Expired | $ / shares | 51.82 |
Weighted Average Exercise Price Exercised | $ / shares | 26.08 |
Weighted Average Exercise Price Outstanding, Ending Balance | $ / shares | $ 49.39 |
Weighted Average Remaining Contractual Term | 5 years 3 months 18 days |
Aggregate Intrinsic Value | $ | $ 4,857 |
Revenue from Contracts with C_2
Revenue from Contracts with Customers (Narrative) (Details) | 6 Months Ended |
Jun. 30, 2023 | |
Revenue from Contract with Customer [Abstract] | |
Percent of Revenue not in scope of ASC 606 | 64% |
Consumer segment | |
Revenue, Major Customer [Line Items] | |
Deposit fee revenue by segment | 33% |
Commercial segment | |
Revenue, Major Customer [Line Items] | |
Deposit fee revenue by segment | 67% |
Revenue from Contracts with C_3
Revenue from Contracts with Customers (Schedule of Disaggregation of Revenue) (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | ||
Disaggregation of Revenue [Line Items] | |||||
Non-interest income | $ 147,605 | $ 139,427 | $ 285,217 | $ 271,196 | |
Total non-interest income from contracts with customers | |||||
Disaggregation of Revenue [Line Items] | |||||
Non-interest income | 133,786 | 132,047 | 260,944 | 253,151 | |
Total non-interest income from contracts with customers | Bank card transaction fees | |||||
Disaggregation of Revenue [Line Items] | |||||
Non-interest income | 49,725 | 43,873 | 96,379 | 85,918 | |
Total non-interest income from contracts with customers | Trust fees | |||||
Disaggregation of Revenue [Line Items] | |||||
Non-interest income | 47,265 | 46,792 | 92,593 | 94,603 | |
Total non-interest income from contracts with customers | Deposit account charges and other fees | |||||
Disaggregation of Revenue [Line Items] | |||||
Non-interest income | 22,633 | 25,564 | 44,385 | 47,871 | |
Total non-interest income from contracts with customers | Consumer brokerage services | |||||
Disaggregation of Revenue [Line Items] | |||||
Non-interest income | 4,677 | 5,068 | 9,762 | 9,514 | |
Total non-interest income from contracts with customers | Other non-interest income | |||||
Disaggregation of Revenue [Line Items] | |||||
Non-interest income | 9,486 | 10,750 | 17,825 | 15,245 | |
Other non-interest income (1) | |||||
Disaggregation of Revenue [Line Items] | |||||
Non-interest income | [1] | $ 13,819 | $ 7,380 | $ 24,273 | $ 18,045 |
[1]This revenue is not within the scope of ASC 606, and includes fees relating to capital market activities, loan fees and sales, derivative instruments, standby letters of credit and various other transactions. |
Revenue from Contracts with C_4
Revenue from Contracts with Customers (Schedule of Contract with Customer, Asset and Liability) (Details) - USD ($) $ in Thousands | Jun. 30, 2023 | Dec. 31, 2022 | Jun. 30, 2022 | Dec. 31, 2021 |
Bank card transaction fees | ||||
Contract with Customer, Asset and Liability [Line Items] | ||||
Contract with Customer, Receivable | $ 16,321 | $ 17,254 | $ 14,598 | $ 16,424 |
Trust fees | ||||
Contract with Customer, Asset and Liability [Line Items] | ||||
Contract with Customer, Receivable | 1,984 | 2,038 | 1,975 | 2,222 |
Deposit account charges and other fees | ||||
Contract with Customer, Asset and Liability [Line Items] | ||||
Contract with Customer, Receivable | 6,488 | 6,631 | 6,898 | 6,702 |
Consumer brokerage services | ||||
Contract with Customer, Asset and Liability [Line Items] | ||||
Contract with Customer, Receivable | $ 637 | $ 949 | $ 678 | $ 391 |
Fair Value Measurements (Summar
Fair Value Measurements (Summary Of Assets And Liabilities Measured At Fair Value On A Recurring Basis) (Details) - USD ($) $ in Thousands | Jun. 30, 2023 | Dec. 31, 2022 | |
Fair Value Measurements [Line Items] | |||
Residential mortgage loans held for sale | $ 1,566 | $ 0 | |
U.S. government and federal agency obligations | 945,815 | 1,035,406 | |
Government-sponsored enterprise obligations | 44,036 | 43,108 | |
State and municipal obligations | 1,227,737 | 1,767,109 | |
Agency mortgage-backed securities | 4,065,406 | 4,308,427 | |
Non-agency mortgage-backed securities | 1,174,790 | 1,211,607 | |
Asset-backed securities | 2,499,675 | 3,397,801 | |
Other debt securities | 457,166 | 474,858 | |
Trading debt securities | 29,412 | 43,523 | |
Equity securities | 5,520 | 6,210 | |
Private equity investments | 172,732 | 178,127 | |
Derivative Asset | [1] | 104,936 | 60,492 |
Assets held in trust for deferred compensation plan | 19,482 | 17,856 | |
Total assets | 10,748,273 | 12,544,524 | |
Derivative Liabilities | [1] | 51,998 | 54,984 |
Liabilities held in trust for deferred compensation plan | 19,482 | 17,856 | |
Total Liabilities | 71,480 | 72,840 | |
Quoted Prices in Active Markets for Identical Assets (Level 1) | |||
Fair Value Measurements [Line Items] | |||
Residential mortgage loans held for sale | 0 | 0 | |
U.S. government and federal agency obligations | 945,815 | 1,035,406 | |
Government-sponsored enterprise obligations | 0 | 0 | |
State and municipal obligations | 0 | 0 | |
Agency mortgage-backed securities | 0 | 0 | |
Non-agency mortgage-backed securities | 0 | 0 | |
Asset-backed securities | 0 | 0 | |
Other debt securities | 0 | 0 | |
Trading debt securities | 0 | 0 | |
Equity securities | 5,520 | 6,210 | |
Private equity investments | 0 | 0 | |
Derivative Asset | [1] | 0 | 0 |
Assets held in trust for deferred compensation plan | 19,482 | 17,856 | |
Total assets | 970,817 | 1,059,472 | |
Derivative Liabilities | [1] | 0 | 0 |
Liabilities held in trust for deferred compensation plan | 19,482 | 17,856 | |
Total Liabilities | 19,482 | 17,856 | |
Significant Other Observable Inputs (Level 2) | |||
Fair Value Measurements [Line Items] | |||
Residential mortgage loans held for sale | 1,566 | 0 | |
U.S. government and federal agency obligations | 0 | 0 | |
Government-sponsored enterprise obligations | 44,036 | 43,108 | |
State and municipal obligations | 1,226,817 | 1,765,268 | |
Agency mortgage-backed securities | 4,065,406 | 4,308,427 | |
Non-agency mortgage-backed securities | 1,174,790 | 1,211,607 | |
Asset-backed securities | 2,499,675 | 3,397,801 | |
Other debt securities | 457,166 | 474,858 | |
Trading debt securities | 29,412 | 43,523 | |
Equity securities | 0 | 0 | |
Private equity investments | 0 | 0 | |
Derivative Asset | [1] | 104,843 | 60,458 |
Assets held in trust for deferred compensation plan | 0 | 0 | |
Total assets | 9,603,711 | 11,305,050 | |
Derivative Liabilities | [1] | 51,910 | 54,865 |
Liabilities held in trust for deferred compensation plan | 0 | 0 | |
Total Liabilities | 51,910 | 54,865 | |
Significant Unobservable Inputs (Level 3) | |||
Fair Value Measurements [Line Items] | |||
Residential mortgage loans held for sale | 0 | 0 | |
U.S. government and federal agency obligations | 0 | 0 | |
Government-sponsored enterprise obligations | 0 | 0 | |
State and municipal obligations | 920 | 1,841 | |
Agency mortgage-backed securities | 0 | 0 | |
Non-agency mortgage-backed securities | 0 | 0 | |
Asset-backed securities | 0 | 0 | |
Other debt securities | 0 | 0 | |
Trading debt securities | 0 | 0 | |
Equity securities | 0 | 0 | |
Private equity investments | 172,732 | 178,127 | |
Derivative Asset | [1] | 93 | 34 |
Assets held in trust for deferred compensation plan | 0 | 0 | |
Total assets | 173,745 | 180,002 | |
Derivative Liabilities | [1] | 88 | 119 |
Liabilities held in trust for deferred compensation plan | 0 | 0 | |
Total Liabilities | $ 88 | $ 119 | |
[1]* The fair value of each class of derivative is shown in Note 11. |
Fair Value Measurements (Summ_2
Fair Value Measurements (Summary Of Changes In Level 3 Assets And Liabilities Measured At Fair Value On A Recurring Basis) (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | ||
Fair Value Assets Measured on Recurring Basis [Roll Forward] | |||||
Beginning balance | $ 164,305 | $ 155,534 | $ 179,883 | $ 149,961 | |
Total gains or losses (realized /unrealized), included in earnings | 9,074 | 15,502 | 11,383 | 22,457 | |
Total gains or losses (realized/unrealized), included in other comprehensive income | [1] | 5 | (87) | 31 | (170) |
Investment Securities Called | 0 | 0 | (1,000) | 0 | |
Discount accretion | 1 | 1 | 48 | 2 | |
Purchase of private equity securities | 224 | 822 | 10,756 | 1,122 | |
Sale/pay down of private equity investments | 0 | (8,095) | (27,492) | (9,840) | |
Purchase Of Risk Participation Agreement | 61 | 314 | 61 | 459 | |
Sale Of Risk Participation Agreement | (13) | (250) | (13) | (250) | |
Ending balance | 173,657 | 163,741 | 173,657 | 163,741 | |
Total gains or losses for the annual period included in earnings attributable to the change in unrealized gains or losses relating to assets still held at period end | 9,151 | 15,781 | 11,383 | 23,169 | |
Gains (Losses) included in OCI Attributable to Change in Unrealized Gains (Losses) Relating to Assets Still Held, Total | 5 | (87) | 10 | (170) | |
State and municipal obligations [Member] | |||||
Fair Value Assets Measured on Recurring Basis [Roll Forward] | |||||
Beginning balance | 914 | 1,902 | 1,841 | 1,984 | |
Total gains or losses (realized /unrealized), included in earnings | 0 | 0 | 0 | 0 | |
Total gains or losses (realized/unrealized), included in other comprehensive income | [1] | 5 | (87) | 31 | (170) |
Investment Securities Called | 0 | 0 | (1,000) | 0 | |
Discount accretion | 1 | 1 | 48 | 2 | |
Purchase of private equity securities | 0 | 0 | 0 | 0 | |
Sale/pay down of private equity investments | 0 | 0 | 0 | 0 | |
Purchase Of Risk Participation Agreement | 0 | 0 | 0 | 0 | |
Sale Of Risk Participation Agreement | 0 | 0 | 0 | 0 | |
Ending balance | 920 | 1,816 | 920 | 1,816 | |
Total gains or losses for the annual period included in earnings attributable to the change in unrealized gains or losses relating to assets still held at period end | 0 | 0 | 0 | 0 | |
Gains (Losses) included in OCI Attributable to Change in Unrealized Gains (Losses) Relating to Assets Still Held, Total | 5 | (87) | 10 | (170) | |
Private Equity Investments [Member] | |||||
Fair Value Assets Measured on Recurring Basis [Roll Forward] | |||||
Beginning balance | 163,418 | 153,411 | 178,127 | 147,406 | |
Total gains or losses (realized /unrealized), included in earnings | 9,090 | 15,633 | 11,341 | 23,083 | |
Total gains or losses (realized/unrealized), included in other comprehensive income | [1] | 0 | 0 | 0 | 0 |
Investment Securities Called | 0 | 0 | 0 | 0 | |
Discount accretion | 0 | 0 | 0 | 0 | |
Purchase of private equity securities | 224 | 822 | 10,756 | 1,122 | |
Sale/pay down of private equity investments | 0 | (8,095) | (27,492) | (9,840) | |
Purchase Of Risk Participation Agreement | 0 | 0 | 0 | 0 | |
Sale Of Risk Participation Agreement | 0 | 0 | 0 | 0 | |
Ending balance | 172,732 | 161,771 | 172,732 | 161,771 | |
Total gains or losses for the annual period included in earnings attributable to the change in unrealized gains or losses relating to assets still held at period end | 9,090 | 15,633 | 11,341 | 23,033 | |
Gains (Losses) included in OCI Attributable to Change in Unrealized Gains (Losses) Relating to Assets Still Held, Total | 0 | 0 | 0 | 0 | |
Derivatives [Member] | |||||
Fair Value Assets Measured on Recurring Basis [Roll Forward] | |||||
Beginning balance | (27) | 221 | (85) | 571 | |
Total gains or losses (realized /unrealized), included in earnings | (16) | (131) | 42 | (626) | |
Total gains or losses (realized/unrealized), included in other comprehensive income | [1] | 0 | 0 | 0 | 0 |
Investment Securities Called | 0 | 0 | 0 | 0 | |
Discount accretion | 0 | 0 | 0 | 0 | |
Purchase of private equity securities | 0 | 0 | 0 | 0 | |
Sale/pay down of private equity investments | 0 | 0 | 0 | 0 | |
Purchase Of Risk Participation Agreement | 61 | 314 | 61 | 459 | |
Sale Of Risk Participation Agreement | (13) | (250) | (13) | (250) | |
Ending balance | 5 | 154 | 5 | 154 | |
Total gains or losses for the annual period included in earnings attributable to the change in unrealized gains or losses relating to assets still held at period end | 61 | 148 | 42 | 136 | |
Gains (Losses) included in OCI Attributable to Change in Unrealized Gains (Losses) Relating to Assets Still Held, Total | $ 0 | $ 0 | $ 0 | $ 0 | |
[1]* Included in "net unrealized gains (losses) on available for sale debt securities" in the consolidated statements of comprehensive income. |
Fair Value Measurements (Summ_3
Fair Value Measurements (Summary Of Gains And Losses On Level 3 Assets And Liabilities) (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Gains and Losses included in earnings for Level 3 assets & liabilities [Line Items] | ||||
Total gains or losses included in earnings | $ 9,074 | $ 15,502 | $ 11,383 | $ 22,457 |
Change in unrealized gains or losses relating to assets still held at period end | 9,151 | 15,781 | 11,383 | 23,169 |
Loan fees and sales | ||||
Gains and Losses included in earnings for Level 3 assets & liabilities [Line Items] | ||||
Total gains or losses included in earnings | (19) | (49) | 58 | (534) |
Change in unrealized gains or losses relating to assets still held at period end | 58 | 230 | 58 | 230 |
Other non-interest income | ||||
Gains and Losses included in earnings for Level 3 assets & liabilities [Line Items] | ||||
Total gains or losses included in earnings | 3 | (82) | (16) | (92) |
Change in unrealized gains or losses relating to assets still held at period end | 3 | (82) | (16) | (94) |
Investment Securities Gains (Losses), Net | ||||
Gains and Losses included in earnings for Level 3 assets & liabilities [Line Items] | ||||
Total gains or losses included in earnings | 9,090 | 15,633 | 11,341 | 23,083 |
Change in unrealized gains or losses relating to assets still held at period end | $ 9,090 | $ 15,633 | $ 11,341 | $ 23,033 |
Fair Value Measurements (Summ_4
Fair Value Measurements (Summary Of Quantitative Information About Level 3 Fair Value Measurements) (Details) | 6 Months Ended | |
Jun. 30, 2023 Rate | ||
Fair Value Assets Measured on Recurring Basis [Line Items] | ||
Valuation Technique | Discounted cash flow | |
Private Equity Investments [Member] | ||
Fair Value Assets Measured on Recurring Basis [Line Items] | ||
Valuation Technique | Market comparable companies | |
Private Equity Investments [Member] | Minimum [Member] | ||
Fair Value Assets Measured on Recurring Basis [Line Items] | ||
EBITDA multiple | 4 | |
Private Equity Investments [Member] | Maximum [Member] | ||
Fair Value Assets Measured on Recurring Basis [Line Items] | ||
EBITDA multiple | 6 | |
Private Equity Investments [Member] | Weighted Average [Member] | ||
Fair Value Assets Measured on Recurring Basis [Line Items] | ||
EBITDA multiple | 5.2 | [1] |
Mortgage loan commitments | ||
Fair Value Assets Measured on Recurring Basis [Line Items] | ||
Valuation Technique | Discounted cash flow | |
Mortgage loan commitments | Minimum [Member] | ||
Fair Value Assets Measured on Recurring Basis [Line Items] | ||
Probability of funding | 64.50% | |
Embedded servicing value | 0.70% | |
Mortgage loan commitments | Maximum [Member] | ||
Fair Value Assets Measured on Recurring Basis [Line Items] | ||
Probability of funding | 100% | |
Embedded servicing value | 1.50% | |
Mortgage loan commitments | Weighted Average [Member] | ||
Fair Value Assets Measured on Recurring Basis [Line Items] | ||
Probability of funding | 81.20% | [1] |
Embedded servicing value | 1.10% | [1] |
[1]* Unobservable inputs were weighted by the relative fair value of the instruments. |
Fair Value Measurements (Schedu
Fair Value Measurements (Schedule of Fair Value Disclosures Measured On Nonrecurring Basis) (Details) - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2023 | Jun. 30, 2022 | |
Fair Value, Concentration of Risk, Financial Statement Captions [Line Items] | ||
Collateral Dependent Loans | $ 1,647 | $ 0 |
Loans Nonrecurring Basis Gains (Losses) | 588 | 0 |
Mortgage servicing rights | 0 | 11,407 |
Mortgage Servicing Rights Nonrecurring Basis Gains (Losses) | 0 | 304 |
Long-lived assets | 0 | 484 |
Long Lived Assets Nonrecurring Basis Gains Losses | 0 | (965) |
Quoted Prices in Active Markets for Identical Assets (Level 1) | ||
Fair Value, Concentration of Risk, Financial Statement Captions [Line Items] | ||
Collateral Dependent Loans | 0 | 0 |
Mortgage servicing rights | 0 | 0 |
Long-lived assets | 0 | 0 |
Significant Other Observable Inputs (Level 2) | ||
Fair Value, Concentration of Risk, Financial Statement Captions [Line Items] | ||
Collateral Dependent Loans | 0 | 0 |
Mortgage servicing rights | 0 | 0 |
Long-lived assets | 0 | 0 |
Significant Unobservable Inputs (Level 3) | ||
Fair Value, Concentration of Risk, Financial Statement Captions [Line Items] | ||
Collateral Dependent Loans | 1,647 | 0 |
Mortgage servicing rights | 0 | 11,407 |
Long-lived assets | $ 0 | $ 484 |
Fair Value Measurements and Dis
Fair Value Measurements and Disclosures (Schedule of Quantitative Information about Level Three Fair Value Measurements - Nonrecurring Basis) (Details) | 6 Months Ended | |
Jun. 30, 2023 USD ($) | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Valuation Technique | Discounted cash flow | |
Mortgage Servicing Rights | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Loans in foreclosure | $ 1,000 | |
Mortgage Servicing Rights | Minimum [Member] | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Discount rate | 9.51% | |
Prepayment speeds (CPR)* | 6.43% | [1] |
Performing loans | $ 70 | |
Delinquent loans | $ 200 | |
Mortgage Servicing Rights | Maximum [Member] | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Discount rate | 9.71% | |
Prepayment speeds (CPR)* | 7.79% | [1] |
Performing loans | $ 72 | |
Delinquent loans | $ 750 | |
Mortgage Servicing Rights | Weighted Average [Member] | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Discount rate | 9.58% | [1] |
Prepayment speeds (CPR)* | 6.65% | [1] |
Performing loans | $ 71 | [1] |
[1]*Ranges and weighted averages based on interest rate tranches |
Fair Value Of Financial Instr_3
Fair Value Of Financial Instruments (Schedule Of Estimated Fair Value Of Financial Instruments) (Details) - USD ($) $ in Thousands | Jun. 30, 2023 | Dec. 31, 2022 | |
Carrying Amount | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | $ 16,956,539 | $ 16,303,131 | |
Loans held for sale | 6,776 | 4,964 | |
Investment securities | 10,707,602 | 12,511,649 | |
Federal Funds Sold | 2,750 | 49,505 | |
Securities purchased under agreements to resell | 825,000 | 825,000 | |
Interest earning deposits with banks | 2,568,695 | 389,140 | |
Cash and due from banks | 366,699 | 452,496 | |
Derivative Asset | 104,936 | 60,492 | |
Assets held in trust for deferred compensation plan | 19,482 | 17,856 | |
Assets, Fair Value Financial Instruments | 31,558,479 | 30,614,233 | |
Non-interest bearing deposits | 8,198,849 | 10,066,356 | |
Savings, interest checking and money market deposits | 14,418,974 | 15,126,981 | |
Certificates of deposits | 3,251,621 | 994,103 | |
Federal funds purchased | 511,400 | 159,860 | |
Securities sold under agreements to repurchase | 2,366,621 | 2,681,874 | |
Other borrowings | 1,004,878 | 8,831 | |
Derivative Liabilities | 51,998 | 54,984 | |
Liabilities held in trust for deferred compensation plan | 19,482 | 17,856 | |
Financial Liabilities Fair Value Disclosure | 29,823,823 | 29,110,845 | |
Carrying Amount | Business | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 5,906,493 | 5,661,725 | |
Carrying Amount | Real estate - construction and land | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 1,451,783 | 1,361,095 | |
Carrying Amount | Real estate - business | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 3,621,222 | 3,406,981 | |
Carrying Amount | Real estate - personal | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 2,980,599 | 2,918,078 | |
Carrying Amount | Consumer | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 2,110,605 | 2,059,088 | |
Carrying Amount | Revolving home equity | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 303,845 | 297,207 | |
Carrying Amount | Consumer credit card | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 574,755 | 584,000 | |
Carrying Amount | Overdrafts | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 7,237 | 14,957 | |
Estimated Fair Value at June 30, 2023 | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 16,193,293 | 15,645,261 | |
Loans held for sale | 6,776 | 4,964 | |
Investment securities | 10,707,602 | 12,511,649 | |
Federal Funds Sold | 2,750 | 49,505 | |
Securities purchased under agreements to resell | 808,605 | 795,574 | |
Interest earning deposits with banks | 2,568,695 | 389,140 | |
Cash and due from banks | 366,699 | 452,496 | |
Derivative Asset | 104,936 | 60,492 | |
Assets held in trust for deferred compensation plan | 19,482 | 17,856 | |
Assets, Fair Value Financial Instruments | 30,778,838 | 29,926,937 | |
Non-interest bearing deposits | 8,198,849 | 10,066,356 | |
Savings, interest checking and money market deposits | 14,418,974 | 15,126,981 | |
Certificates of deposits | 3,262,639 | 982,613 | |
Federal funds purchased | 511,400 | 159,860 | |
Securities sold under agreements to repurchase | 2,369,489 | 2,684,471 | |
Other borrowings | 1,004,878 | 8,831 | |
Derivative Liabilities | 51,998 | 54,984 | |
Liabilities held in trust for deferred compensation plan | 19,482 | 17,856 | |
Financial Liabilities Fair Value Disclosure | 29,837,709 | 29,101,952 | |
Estimated Fair Value at June 30, 2023 | Business | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 5,725,065 | 5,506,128 | |
Estimated Fair Value at June 30, 2023 | Real estate - construction and land | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 1,431,727 | 1,347,328 | |
Estimated Fair Value at June 30, 2023 | Real estate - business | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 3,470,492 | 3,289,655 | |
Estimated Fair Value at June 30, 2023 | Real estate - personal | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 2,671,283 | 2,654,423 | |
Estimated Fair Value at June 30, 2023 | Consumer | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 2,044,119 | 1,999,788 | |
Estimated Fair Value at June 30, 2023 | Revolving home equity | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 300,823 | 295,005 | |
Estimated Fair Value at June 30, 2023 | Consumer credit card | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 542,739 | 538,268 | |
Estimated Fair Value at June 30, 2023 | Overdrafts | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 7,045 | 14,666 | |
Estimated Fair Value at June 30, 2023 | Level 1 | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 0 | 0 | |
Loans held for sale | 0 | 0 | |
Investment securities | 951,335 | 1,041,616 | |
Federal Funds Sold | 2,750 | 49,505 | |
Securities purchased under agreements to resell | 0 | 0 | |
Interest earning deposits with banks | 2,568,695 | 389,140 | |
Cash and due from banks | 366,699 | 452,496 | |
Derivative Asset | 0 | 0 | |
Assets held in trust for deferred compensation plan | 19,482 | 17,856 | |
Assets, Fair Value Financial Instruments | 3,908,961 | 1,950,613 | |
Non-interest bearing deposits | 8,198,849 | 10,066,356 | |
Savings, interest checking and money market deposits | 14,418,974 | 15,126,981 | |
Certificates of deposits | 0 | 0 | |
Federal funds purchased | 511,400 | 159,860 | |
Securities sold under agreements to repurchase | 0 | 0 | |
Other borrowings | 0 | 0 | |
Derivative Liabilities | 0 | 0 | |
Liabilities held in trust for deferred compensation plan | 19,482 | 17,856 | |
Financial Liabilities Fair Value Disclosure | 23,148,705 | 25,371,053 | |
Estimated Fair Value at June 30, 2023 | Level 1 | Business | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 0 | 0 | |
Estimated Fair Value at June 30, 2023 | Level 1 | Real estate - construction and land | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 0 | 0 | |
Estimated Fair Value at June 30, 2023 | Level 1 | Real estate - business | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 0 | 0 | |
Estimated Fair Value at June 30, 2023 | Level 1 | Real estate - personal | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 0 | 0 | |
Estimated Fair Value at June 30, 2023 | Level 1 | Consumer | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 0 | 0 | |
Estimated Fair Value at June 30, 2023 | Level 1 | Revolving home equity | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 0 | 0 | |
Estimated Fair Value at June 30, 2023 | Level 1 | Consumer credit card | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 0 | 0 | |
Estimated Fair Value at June 30, 2023 | Level 1 | Overdrafts | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 0 | 0 | |
Estimated Fair Value at June 30, 2023 | Level 2 | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 0 | 0 | |
Loans held for sale | 6,776 | 4,964 | |
Investment securities | 9,497,302 | 11,244,592 | |
Federal Funds Sold | 0 | 0 | |
Securities purchased under agreements to resell | 0 | 0 | |
Interest earning deposits with banks | 0 | 0 | |
Cash and due from banks | 0 | 0 | |
Derivative Asset | 104,843 | 60,458 | |
Assets held in trust for deferred compensation plan | 0 | 0 | |
Assets, Fair Value Financial Instruments | 9,608,921 | 11,310,014 | |
Non-interest bearing deposits | 0 | 0 | |
Savings, interest checking and money market deposits | 0 | 0 | |
Certificates of deposits | 0 | 0 | |
Federal funds purchased | 0 | 0 | |
Securities sold under agreements to repurchase | 0 | 0 | |
Other borrowings | 4,878 | 8,831 | |
Derivative Liabilities | 51,910 | 54,865 | |
Liabilities held in trust for deferred compensation plan | 0 | 0 | |
Financial Liabilities Fair Value Disclosure | 56,788 | 63,696 | |
Estimated Fair Value at June 30, 2023 | Level 2 | Business | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 0 | 0 | |
Estimated Fair Value at June 30, 2023 | Level 2 | Real estate - construction and land | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 0 | 0 | |
Estimated Fair Value at June 30, 2023 | Level 2 | Real estate - business | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 0 | 0 | |
Estimated Fair Value at June 30, 2023 | Level 2 | Real estate - personal | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 0 | 0 | |
Estimated Fair Value at June 30, 2023 | Level 2 | Consumer | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 0 | 0 | |
Estimated Fair Value at June 30, 2023 | Level 2 | Revolving home equity | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 0 | 0 | |
Estimated Fair Value at June 30, 2023 | Level 2 | Consumer credit card | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 0 | 0 | |
Estimated Fair Value at June 30, 2023 | Level 2 | Overdrafts | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 0 | 0 | |
Estimated Fair Value at June 30, 2023 | Significant Unobservable Inputs (Level 3) | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 16,193,293 | 15,645,261 | |
Loans held for sale | 0 | 0 | |
Investment securities | 258,965 | 225,441 | |
Federal Funds Sold | 0 | 0 | |
Securities purchased under agreements to resell | 808,605 | 795,574 | |
Interest earning deposits with banks | 0 | 0 | |
Cash and due from banks | 0 | 0 | |
Derivative Asset | 93 | 34 | |
Assets held in trust for deferred compensation plan | 0 | 0 | |
Assets, Fair Value Financial Instruments | 17,260,956 | 16,666,310 | |
Non-interest bearing deposits | 0 | 0 | |
Savings, interest checking and money market deposits | 0 | 0 | |
Certificates of deposits | 3,262,639 | 982,613 | |
Federal funds purchased | 0 | 0 | |
Securities sold under agreements to repurchase | 2,369,489 | 2,684,471 | |
Other borrowings | 1,000,000 | 0 | |
Derivative Liabilities | 88 | 119 | |
Liabilities held in trust for deferred compensation plan | 0 | 0 | |
Financial Liabilities Fair Value Disclosure | 6,632,216 | 3,667,203 | |
Estimated Fair Value at June 30, 2023 | Significant Unobservable Inputs (Level 3) | Business | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 5,725,065 | 5,506,128 | |
Estimated Fair Value at June 30, 2023 | Significant Unobservable Inputs (Level 3) | Real estate - construction and land | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 1,431,727 | 1,347,328 | |
Estimated Fair Value at June 30, 2023 | Significant Unobservable Inputs (Level 3) | Real estate - business | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 3,470,492 | 3,289,655 | |
Estimated Fair Value at June 30, 2023 | Significant Unobservable Inputs (Level 3) | Real estate - personal | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 2,671,283 | 2,654,423 | |
Estimated Fair Value at June 30, 2023 | Significant Unobservable Inputs (Level 3) | Consumer | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 2,044,119 | 1,999,788 | |
Estimated Fair Value at June 30, 2023 | Significant Unobservable Inputs (Level 3) | Revolving home equity | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 300,823 | 295,005 | |
Estimated Fair Value at June 30, 2023 | Significant Unobservable Inputs (Level 3) | Consumer credit card | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 542,739 | 538,268 | |
Estimated Fair Value at June 30, 2023 | Significant Unobservable Inputs (Level 3) | Overdrafts | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Loans | 7,045 | 14,666 | |
Interest earning deposits with banks | 2,568,695 | 389,140 | |
Cash and due from banks | 366,699 | 452,496 | |
Derivative Asset | [1] | 104,936 | 60,492 |
Assets held in trust for deferred compensation plan | 19,482 | 17,856 | |
Non-interest bearing deposits | 8,198,849 | 10,066,356 | |
Savings, interest checking and money market deposits | 14,418,974 | 15,126,981 | |
Other borrowings | 1,005,613 | 9,672 | |
Derivative Liabilities | [1] | 51,998 | 54,984 |
Liabilities held in trust for deferred compensation plan | 19,482 | 17,856 | |
Level 1 | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Derivative Asset | [1] | 0 | 0 |
Assets held in trust for deferred compensation plan | 19,482 | 17,856 | |
Derivative Liabilities | [1] | 0 | 0 |
Liabilities held in trust for deferred compensation plan | 19,482 | 17,856 | |
Level 2 | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Derivative Asset | [1] | 104,843 | 60,458 |
Assets held in trust for deferred compensation plan | 0 | 0 | |
Derivative Liabilities | [1] | 51,910 | 54,865 |
Liabilities held in trust for deferred compensation plan | 0 | 0 | |
Significant Unobservable Inputs (Level 3) | |||
Fair Value, Balance Sheet Grouping [Line Items] | |||
Derivative Asset | [1] | 93 | 34 |
Assets held in trust for deferred compensation plan | 0 | 0 | |
Derivative Liabilities | [1] | 88 | 119 |
Liabilities held in trust for deferred compensation plan | $ 0 | $ 0 | |
[1]* The fair value of each class of derivative is shown in Note 11. |