XML 52 R33.htm IDEA: XBRL DOCUMENT v3.3.1.900
Loans (Tables)
12 Months Ended
Dec. 31, 2015
Receivables [Abstract]  
Loans
Year-end loans, including leases net of unearned discounts, consisted of the following:
 
2015
 
2014
Commercial and industrial
$
4,120,522

 
$
4,055,225

Energy:
 
 
 
Production
1,249,678

 
1,160,404

Service
272,934

 
319,618

Other
235,583

 
293,923

Total energy
1,758,195

 
1,773,945

Commercial real estate:
 
 
 
Commercial mortgages
3,285,041

 
2,999,082

Construction
720,695

 
624,888

Land
286,991

 
291,907

Total commercial real estate
4,292,727

 
3,915,877

Consumer real estate:
 
 
 
Home equity loans
340,528

 
342,725

Home equity lines of credit
233,525

 
220,128

Other
306,696

 
286,198

Total consumer real estate
880,749

 
849,051

Total real estate
5,173,476

 
4,764,928

Consumer and other
434,338

 
393,437

Total loans
$
11,486,531

 
$
10,987,535

Activities in Related Party Loans
Activity in related party loans during 2015 is presented in the following table. Other changes were primarily related to changes in related-party status.
Balance outstanding at December 31, 2014
$
38,700

Principal additions
230,806

Principal reductions
(200,867
)
Other changes
16,127

Balance outstanding at December 31, 2015
$
84,766

Non-Accrual Loans, Segregated by Class of Loans
Year-end non-accrual loans, segregated by class of loans, were as follows:
 
2015
 
2014
Commercial and industrial
$
25,111

 
$
34,108

Energy
21,180

 
636

Commercial real estate:
 
 
 
Buildings, land and other
34,519

 
19,639

Construction
569

 
2,792

Consumer real estate
1,862

 
2,212

Consumer and other
226

 
538

Total
$
83,467

 
$
59,925

Age Analysis of Past Due Loans, Segregated by Class of Loans
An age analysis of past due loans (including both accruing and non-accruing loans), segregated by class of loans, as of December 31, 2015 was as follows:
 
Loans
30-89 Days
Past Due
 
Loans
90 or More
Days
Past Due
 
Total Past
Due Loans
 
Current
Loans
 
Total Loans
 
Accruing
Loans 90 or
More Days
Past Due
Commercial and industrial
$
27,777

 
$
20,668

 
$
48,445

 
$
4,072,077

 
$
4,120,522

 
$
4,091

Energy
3,463

 
15,504

 
18,967

 
1,739,228

 
1,758,195

 
580

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Buildings, land and other
43,090

 
5,307

 
48,397

 
3,523,635

 
3,572,032

 
1,642

Construction
1,149

 
569

 
1,718

 
718,977

 
720,695

 

Consumer real estate
5,202

 
1,652

 
6,854

 
873,895

 
880,749

 
1,476

Consumer and other
3,781

 
382

 
4,163

 
430,175

 
434,338

 
319

Total
$
84,462

 
$
44,082

 
$
128,544

 
$
11,357,987

 
$
11,486,531

 
$
8,108

Impaired Loans
Year-end impaired loans are set forth in the following table. No interest income was recognized on impaired loans subsequent to their classification as impaired.
 
Unpaid
Contractual
Principal
Balance
 
Recorded
Investment
With No
Allowance
 
Recorded
Investment
With
Allowance
 
Total
Recorded
Investment
 
Related
Allowance
 
Average
Recorded
Investment
2015
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
26,067

 
$
18,776

 
$
4,084

 
$
22,860

 
$
2,378

 
$
27,338

Energy
25,240

 
8,689

 
12,450

 
21,139

 
2,000

 
7,235

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Buildings, land and other
37,126

 
32,425

 

 
32,425

 

 
18,211

Construction
793

 
569

 

 
569

 

 
1,320

Consumer real estate
755

 
485

 

 
485

 

 
664

Consumer and other

 

 

 

 

 

Total
$
89,981

 
$
60,944

 
$
16,534

 
$
77,478

 
$
4,378

 
$
54,768

2014
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
42,212

 
$
29,007

 
$
2,853

 
$
31,860

 
$
1,613

 
$
27,154

Energy
706

 
636

 

 
636

 

 
571

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Buildings, land and other
22,919

 
17,441

 
265

 
17,706

 
67

 
20,339

Construction
3,007

 
2,793

 

 
2,793

 

 
739

Consumer real estate
812

 
596

 

 
596

 

 
674

Consumer and other

 

 

 

 

 
159

Total
$
69,656

 
$
50,473

 
$
3,118

 
$
53,591

 
$
1,680

 
$
49,636

2013
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
31,429

 
$
15,337

 
$
7,004

 
$
22,341

 
$
4,140

 
$
34,894

Energy
545

 
531

 

 
531

 

 
428

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Buildings, land and other
27,792

 
15,697

 
8,870

 
24,567

 
2,786

 
34,633

Construction

 

 

 

 

 
634

Consumer real estate
907

 
745

 

 
745

 

 
804

Consumer and other
334

 
278

 

 
278

 

 
348

Total
$
61,007

 
$
32,588

 
$
15,874

 
$
48,462

 
$
6,926

 
$
71,741

Troubled Debt Restructurings
Troubled debt restructurings that occurred during 2015, 2014 and 2013 are set forth in the following table.
 
2015
 
2014
 
2013
Balance at
Restructure
 
Balance at
Year-end
 
Balance at
Restructure
 
Balance at
Year-end
 
Balance at
Restructure
 
Balance at
Year-end
Commercial and industrial
$
709

 
$
536

 
$
5,795

 
$
5,391

 
$
6,334

 
$
4,937

Energy

 

 

 

 
528

 
531

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Buildings, land and other

 

 
3,121

 
2,948

 
7,964

 
5,747

Consumer

 

 

 

 
7

 

 
$
709

 
$
536

 
$
8,916

 
$
8,339

 
$
14,833

 
$
11,215

Weighted Average Risk Grades for All Commercial Loans by Class
The following table presents weighted average risk grades for all commercial loans by class.
 
December 31, 2015
 
December 31, 2014
 
Weighted
Average
Risk Grade
 
Loans
 
Weighted
Average
Risk Grade
 
Loans
Commercial and industrial
 
 
 
 
 
 
 
Risk grades 1-8
5.88

 
$
3,869,203

 
5.93

 
$
3,846,598

Risk grade 9
9.00

 
100,670

 
9.00

 
65,166

Risk grade 10
10.00

 
76,030

 
10.00

 
54,519

Risk grade 11
11.00

 
49,508

 
11.00

 
55,034

Risk grade 12
12.00

 
22,644

 
12.00

 
31,683

Risk grade 13
13.00

 
2,467

 
13.00

 
2,225

Total
6.13

 
$
4,120,522

 
6.16

 
$
4,055,225

Energy
 
 
 
 
 
 
 
Risk grades 1-8
6.12

 
$
1,385,749

 
5.37

 
$
1,740,455

Risk grade 9
9.00

 
212,250

 
9.00

 
27,313

Risk grade 10
10.00

 
62,163

 
10.00

 
161

Risk grade 11
11.00

 
76,853

 
11.00

 
5,380

Risk grade 12
12.00

 
19,180

 
12.00

 
636

Risk grade 13
13.00

 
2,000

 
13.00

 

Total
6.89

 
$
1,758,195

 
5.45

 
$
1,773,945

Commercial real estate:
 
 
 
 
 
 
 
Buildings, land and other
 
 
 
 
 
 
 
Risk grades 1-8
6.58

 
$
3,280,435

 
6.53

 
$
3,067,219

Risk grade 9
9.00

 
140,900

 
9.00

 
72,906

Risk grade 10
10.00

 
72,577

 
10.00

 
87,889

Risk grade 11
11.00

 
43,601

 
11.00

 
43,336

Risk grade 12
12.00

 
34,519

 
12.00

 
19,501

Risk grade 13
13.00

 

 
13.00

 
138

Total
6.85

 
$
3,572,032

 
6.76

 
$
3,290,989

Construction
 
 
 
 
 
 
 
Risk grades 1-8
6.91

 
$
696,229

 
6.91

 
$
612,705

Risk grade 9
9.00

 
13,074

 
9.00

 
8,003

Risk grade 10
10.00

 
2,757

 
10.00

 
1,323

Risk grade 11
11.00

 
8,066

 
11.00

 
64

Risk grade 12
12.00

 
569

 
12.00

 
2,793

Risk grade 13
13.00

 

 
13.00

 

Total
7.01

 
$
720,695

 
6.97

 
$
624,888

Net (Charge-Offs)/Recoveries, Segregated by Class of Loans
Net (charge-offs)/recoveries, segregated by class of loan, were as follows:
 
2015
 
2014
 
2013
Commercial and industrial
$
(6,535
)
 
$
(2,911
)
 
$
(28,431
)
Energy
(5,997
)
 
(1,237
)
 
(913
)
Commercial real estate:
 
 
 
 
 
Buildings, land and other
314

 
(2,348
)
 
(381
)
Construction
18

 
348

 
256

Consumer real estate
(91
)
 
(733
)
 
(719
)
Consumer and other
(3,237
)
 
(2,329
)
 
(2,409
)
Total
$
(15,528
)
 
$
(9,210
)
 
$
(32,597
)
Unallocated Portion of the Allowance for Loan Losses
The following table presents details of the allowance for loan losses, segregated by loan portfolio segment.
 
Commercial
and
Industrial
 
Energy
 
Commercial
Real Estate
 
Consumer
Real Estate
 
Consumer
and Other
 
Total
December 31, 2015
 
 
 
 
 
 
 
 
 
 
 
Historical valuation allowances
$
25,428

 
$
21,195

 
$
15,544

 
$
2,109

 
$
12,813

 
$
77,089

Specific valuation allowances
2,378

 
2,000

 

 

 

 
4,378

General valuation allowances
7,339

 
5,525

 
4,619

 
2,052

 
(6,932
)
 
12,603

Macroeconomic valuation allowances
7,848

 
25,976

 
4,150

 
498

 
3,317

 
41,789

Total
$
42,993

 
$
54,696

 
$
24,313

 
$
4,659

 
$
9,198

 
$
135,859

December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
Historical valuation allowances
$
25,249

 
$
7,172

 
$
14,684

 
$
2,017

 
$
10,482

 
$
59,604

Specific valuation allowances
1,613

 

 
67

 

 

 
1,680

General valuation allowances
5,354

 
2,232

 
5,324

 
1,972

 
(6,263
)
 
8,619

Macroeconomic valuation allowances
12,057

 
5,515

 
7,088

 
1,189

 
3,790

 
29,639

Total
$
44,273

 
$
14,919

 
$
27,163

 
$
5,178

 
$
8,009

 
$
99,542

Activity in Allowance for Loan Losses by Portfolio Segment
The following table details activity in the allowance for loan losses by portfolio segment for 2015, 2014 and 2013. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
 
Commercial
and
Industrial
 
Energy
 
Commercial
Real Estate
 
Consumer
Real Estate
 
Consumer
and Other
 
Unallocated
 
Total
2015
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
44,273

 
$
14,919

 
$
27,163

 
$
5,178

 
$
8,009

 
$

 
$
99,542

Provision for loan losses
5,255

 
45,774

 
(3,182
)
 
(428
)
 
4,426

 

 
51,845

Charge-offs
(11,092
)
 
(6,000
)
 
(657
)
 
(577
)
 
(11,246
)
 

 
(29,572
)
Recoveries
4,557

 
3

 
989

 
486

 
8,009

 

 
14,044

Net charge-offs
(6,535
)
 
(5,997
)
 
332

 
(91
)
 
(3,237
)
 

 
(15,528
)
Ending balance
$
42,993

 
$
54,696

 
$
24,313

 
$
4,659

 
$
9,198

 
$

 
$
135,859

Allocated to loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
2,378

 
$
2,000

 
$

 
$

 
$

 
$

 
$
4,378

Collectively evaluated for impairment
40,615

 
52,696

 
24,313

 
4,659

 
9,198

 

 
131,481

Ending balance
$
42,993

 
$
54,696

 
$
24,313

 
$
4,659

 
$
9,198

 
$

 
$
135,859

2014
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
46,700

 
$
6,090

 
$
22,590

 
$
5,230

 
$
5,010

 
$
6,818

 
$
92,438

Provision for loan losses
484

 
10,066

 
6,573

 
681

 
5,328

 
(6,818
)
 
16,314

Charge-offs
(12,073
)
 
(1,747
)
 
(3,800
)
 
(1,097
)
 
(9,768
)
 

 
(28,485
)
Recoveries
9,162

 
510

 
1,800

 
364

 
7,439

 

 
19,275

Net charge-offs
(2,911
)
 
(1,237
)
 
(2,000
)
 
(733
)
 
(2,329
)
 

 
(9,210
)
Ending balance
$
44,273

 
$
14,919

 
$
27,163

 
$
5,178

 
$
8,009

 
$

 
$
99,542

Allocated to loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
1,613

 
$
67

 
$

 
$

 
$

 
$

 
$
1,680

Collectively evaluated for impairment
42,660

 
14,852

 
27,163

 
5,178

 
8,009

 

 
97,862

Ending balance
$
44,273

 
$
14,919

 
$
27,163

 
$
5,178

 
$
8,009

 
$

 
$
99,542

2013
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
46,585

 
$
7,579

 
$
29,346

 
$
5,252

 
$
3,507

 
$
12,184

 
$
104,453

Provision for loan losses
28,546

 
(576
)
 
(6,631
)
 
697

 
3,912

 
(5,366
)
 
20,582

Charge-offs
(32,008
)
 
(924
)
 
(1,329
)
 
(1,047
)
 
(9,489
)
 

 
(44,797
)
Recoveries
3,577

 
11

 
1,204

 
328

 
7,080

 

 
12,200

Net charge-offs
(28,431
)
 
(913
)
 
(125
)
 
(719
)
 
(2,409
)
 

 
(32,597
)
Ending balance
$
46,700

 
$
6,090

 
$
22,590

 
$
5,230

 
$
5,010

 
$
6,818

 
$
92,438

Allocated to loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
4,140

 
$

 
$
2,786

 
$

 
$

 
$

 
$
6,926

Collectively evaluated for impairment
42,560

 
6,090

 
19,804

 
5,230

 
5,010

 
6,818

 
85,512

Ending balance
$
46,700

 
$
6,090

 
$
22,590

 
$
5,230

 
$
5,010

 
$
6,818

 
$
92,438

Investment in Loans Related to the Allowance for Loan Losses by Portfolio Segment Disaggregated Based on Impairment Methodology
The Corporation’s recorded investment in loans as of December 31, 2015 and 2014 related to each balance in the allowance for loan losses by portfolio segment and detailed on the basis of the impairment methodology used by the Corporation was as follows:
 
Commercial
and
Industrial
 
Energy
 
Commercial
Real Estate
 
Consumer
Real Estate
 
Consumer
and Other
 
Total
2015
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
$
22,860

 
$
21,139

 
$
32,994

 
$
485

 
$

 
$
77,478

Collectively evaluated
4,097,662

 
1,737,056

 
4,259,733

 
880,264

 
434,338

 
11,409,053

Total
$
4,120,522

 
$
1,758,195

 
$
4,292,727

 
$
880,749

 
$
434,338

 
$
11,486,531

2014
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
$
31,860

 
$
636

 
$
20,499

 
$
596

 
$

 
$
53,591

Collectively evaluated
4,023,365

 
1,773,309

 
3,895,378

 
848,455

 
393,437

 
10,933,944

Total
$
4,055,225

 
$
1,773,945

 
$
3,915,877

 
$
849,051

 
$
393,437

 
$
10,987,535