XML 41 R30.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans (Tables)
6 Months Ended
Jun. 30, 2016
Receivables [Abstract]  
Loans
Loans were as follows:
 
June 30,
2016
 
Percentage
of Total
 
December 31,
2015
 
Percentage
of Total
Commercial and industrial
$
4,253,822

 
36.7
%
 
$
4,120,522

 
35.9
%
Energy:
 
 
 
 
 
 
 
Production
1,059,524

 
9.1

 
1,249,678

 
10.9

Service
226,637

 
2.0

 
272,934

 
2.4

Other
217,447

 
1.9

 
235,583

 
2.0

Total energy
1,503,608

 
13.0

 
1,758,195

 
15.3

Commercial real estate:
 
 
 
 
 
 
 
Commercial mortgages
3,380,524

 
29.2

 
3,285,041

 
28.6

Construction
804,341

 
6.9

 
720,695

 
6.3

Land
290,752

 
2.5

 
286,991

 
2.5

Total commercial real estate
4,475,617

 
38.6

 
4,292,727

 
37.4

Consumer real estate:
 
 
 
 
 
 
 
Home equity loans
340,196

 
3.0

 
340,528

 
3.0

Home equity lines of credit
248,812

 
2.1

 
233,525

 
2.0

Other
312,142

 
2.7

 
306,696

 
2.6

Total consumer real estate
901,150

 
7.8

 
880,749

 
7.6

Total real estate
5,376,767

 
46.4

 
5,173,476

 
45.0

Consumer and other
449,985

 
3.9

 
434,338

 
3.8

Total loans
$
11,584,182

 
100.0
%
 
$
11,486,531

 
100.0
%
Non-Accrual Loans, Segregated by Class of Loans
Non-accrual loans, segregated by class of loans, were as follows:
 
June 30,
2016
 
December 31,
2015
Commercial and industrial
$
27,955

 
$
25,111

Energy
42,755

 
21,180

Commercial real estate:
 
 
 
Buildings, land and other
11,469

 
34,519

Construction
551

 
569

Consumer real estate
2,132

 
1,862

Consumer and other
268

 
226

Total
$
85,130

 
$
83,467

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 June 30, 2016 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
$
33,273

 
$
31,096

 
$
64,369

 
$
4,189,453

 
$
4,253,822

 
$
12,802

Energy
24,335

 
17,332

 
41,667

 
1,461,941

 
1,503,608

 
11,393

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Buildings, land and other
22,458

 
8,124

 
30,582

 
3,640,694

 
3,671,276

 
3,731

Construction
2,074

 
326

 
2,400

 
801,941

 
804,341

 

Consumer real estate
3,168

 
1,996

 
5,164

 
895,986

 
901,150

 
1,573

Consumer and other
4,739

 
912

 
5,651

 
444,334

 
449,985

 
853

Total
$
90,047

 
$
59,786

 
$
149,833

 
$
11,434,349

 
$
11,584,182

 
$
30,352

Impaired Loans
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
June 30, 2016
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
32,079

 
$
18,723

 
$
6,251

 
$
24,974

 
$
4,727

Energy
51,030

 
34,217

 
8,410

 
42,627

 
2,500

Commercial real estate:
 
 
 
 
 
 
 
 
 
Buildings, land and other
14,131

 
7,840

 
1,680

 
9,520

 
875

Construction
326

 
326

 

 
326

 

Consumer real estate
725

 
428

 

 
428

 

Consumer and other
103

 
54

 

 
54

 

Total
$
98,394

 
$
61,588

 
$
16,341

 
$
77,929

 
$
8,102

December 31, 2015
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
26,067

 
$
18,776

 
$
4,084

 
$
22,860

 
$
2,378

Energy
25,240

 
8,689

 
12,450

 
21,139

 
2,000

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

 
32,425

 

 
32,425

 

Construction
793

 
569

 

 
569

 

Consumer real estate
755

 
485

 

 
485

 

Consumer and other

 

 

 

 

Total
$
89,981

 
$
60,944

 
$
16,534

 
$
77,478

 
$
4,378

Average Recorded Investment In Impaired Loans
The average recorded investment in impaired loans was as follows:
 
Three Months Ended 
 June 30,
 
Six Months Ended 
 June 30,
 
2016
 
2015
 
2016

2015
Commercial and industrial
$
24,866

 
$
29,680

 
$
24,197

 
$
30,406

Energy
78,359

 
636

 
59,286

 
636

Commercial real estate:
 
 
 
 
 
 
 
Buildings, land and other
20,533

 
14,028

 
24,497

 
15,254

Construction
648

 
1,497

 
622

 
1,929

Consumer real estate
443

 
859

 
457

 
771

Consumer and other
27

 

 
18

 

Total
$
124,876

 
$
46,700

 
$
109,077

 
$
48,996

Troubled Debt Restructurings
Troubled debt restructurings during the six months ended June 30, 2016 and June 30, 2015 are set forth in the following table.
 
Six Months Ended 
 June 30, 2016
 
Six Months Ended 
 June 30, 2015
 
Balance at
Restructure
 
Balance at
Period-End
 
Balance at
Restructure
 
Balance at
Period-End
Commercial and industrial
$
510

 
$
505

 
$
709

 
$
584

Energy
62,546

 
20,795

 

 

Commercial real estate:
 
 
 
 
 
 
 
Buildings, land and other
1,456

 
1,456

 

 

Construction
243

 
224

 

 

 
$
64,755

 
$
22,980

 
$
709

 
$
584

Weighted Average Risk Grades for All Commercial Loans by Class
The following tables present weighted average risk grades for all commercial loans by class.
 
June 30, 2016
 
December 31, 2015
 
Weighted
Average
Risk Grade
 
Loans
 
Weighted
Average
Risk Grade
 
Loans
Commercial and industrial:
 
 
 
 
 
 
 
Risk grades 1-8
5.95

 
$
3,953,406

 
5.88

 
$
3,869,203

Risk grade 9
9.00

 
98,610

 
9.00

 
100,670

Risk grade 10
10.00

 
88,370

 
10.00

 
76,030

Risk grade 11
11.00

 
85,456

 
11.00

 
49,508

Risk grade 12
12.00

 
23,041

 
12.00

 
22,644

Risk grade 13
13.00

 
4,939

 
13.00

 
2,467

Total
6.25

 
$
4,253,822

 
6.13

 
$
4,120,522

Energy
 
 
 
 
 
 
 
Risk grades 1-8
6.19

 
$
812,591

 
6.12

 
$
1,385,749

Risk grade 9
9.00

 
124,776

 
9.00

 
212,250

Risk grade 10
10.00

 
295,723

 
10.00

 
62,163

Risk grade 11
11.00

 
227,763

 
11.00

 
76,853

Risk grade 12
12.00

 
40,255

 
12.00

 
19,180

Risk grade 13
13.00

 
2,500

 
13.00

 
2,000

Total
8.07

 
$
1,503,608

 
6.89

 
$
1,758,195


(continued)
June 30, 2016
 
December 31, 2015
 
Weighted
Average
Risk Grade
 
Loans
 
Weighted
Average
Risk Grade
 
Loans
Commercial real estate:
 
 

 
 
 
 
Buildings, land and other
 
 
 
 
 
 
 
Risk grades 1-8
6.62

 
$
3,375,360

 
6.58

 
$
3,280,435

Risk grade 9
9.00

 
122,532

 
9.00

 
140,900

Risk grade 10
10.00

 
77,356

 
10.00

 
72,577

Risk grade 11
11.00

 
84,559

 
11.00

 
43,601

Risk grade 12
12.00

 
10,594

 
12.00

 
34,519

Risk grade 13
13.00

 
875

 
13.00

 

Total
6.89

 
$
3,671,276

 
6.85

 
$
3,572,032

Construction
 
 
 
 
 
 
 
Risk grades 1-8
7.05

 
$
794,323

 
6.91

 
$
696,229

Risk grade 9
9.00

 
7,818

 
9.00

 
13,074

Risk grade 10
10.00

 
1,598

 
10.00

 
2,757

Risk grade 11
11.00

 
51

 
11.00

 
8,066

Risk grade 12
12.00

 
551

 
12.00

 
569

Risk grade 13
13.00

 

 
13.00

 

Total
7.08

 
$
804,341

 
7.01

 
$
720,695

Net (Charge-Offs)/Recoveries, Segregated by Class of Loans
Net (charge-offs)/recoveries, segregated by class of loans, were as follows:
 
Three Months Ended 
 June 30,
 
Six Months Ended 
 June 30,
 
2016
 
2015
 
2016
 
2015
Commercial and industrial
$
(3,966
)
 
$
(1,683
)
 
$
(5,098
)
 
$
(2,535
)
Energy
(16,747
)
 
1

 
(17,758
)
 
3

Commercial real estate:
 
 
 
 
 
 
 
Buildings, land and other
481

 
279

 
542

 
(28
)
Construction
2

 
15

 
9

 
16

Consumer real estate
74

 
81

 
173

 
53

Consumer and other
(1,199
)
 
(667
)
 
(1,702
)
 
(1,479
)
Total
$
(21,355
)
 
$
(1,974
)
 
$
(23,834
)
 
$
(3,970
)
Unallocated Portion of Allowance for Loan Losses
The following table presents details of the allowance for loan losses allocated to each portfolio segment as of June 30, 2016 and December 31, 2015 and detailed on the basis of the impairment evaluation methodology we used:
 
Commercial
and
Industrial
 
Energy
 
Commercial
Real Estate
 
Consumer
Real Estate
 
Consumer
and Other
 
Total
June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
Historical valuation allowances
$
30,005

 
$
42,179

 
$
15,886

 
$
2,160

 
$
4,468

 
$
94,698

Specific valuation allowances
4,727

 
2,500

 
875

 

 

 
8,102

General valuation allowances
5,147

 
3,762

 
3,215

 
1,284

 
(234
)
 
13,174

Macroeconomic valuation allowances
7,699

 
17,898

 
7,087

 
491

 
565

 
33,740

Total
$
47,578

 
$
66,339

 
$
27,063

 
$
3,935

 
$
4,799

 
$
149,714

Allocated to loans:
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
$
4,727

 
$
2,500

 
$
875

 
$

 
$

 
$
8,102

Collectively evaluated
42,851

 
63,839

 
26,188

 
3,935

 
4,799

 
141,612

Total
$
47,578

 
$
66,339

 
$
27,063

 
$
3,935

 
$
4,799

 
$
149,714

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

Allocated to loans:
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
$
2,378

 
$
2,000

 
$

 
$

 
$

 
$
4,378

Collectively evaluated
40,615

 
52,696

 
24,313

 
4,659

 
9,198

 
131,481

Total
$
42,993

 
$
54,696

 
$
24,313

 
$
4,659

 
$
9,198

 
$
135,859

Investment in Loans Related to Allowance for Loan Losses by Portfolio Segment Disaggregated Based on Impairment Methodology
Our recorded investment in loans as of June 30, 2016 and December 31, 2015 related to each balance in the allowance for loan losses by portfolio segment and detailed on the basis of the impairment methodology we used was as follows:
 
Commercial
and
Industrial
 
Energy
 
Commercial
Real Estate
 
Consumer
Real Estate
 
Consumer
and Other
 
Total
June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
$
24,974

 
$
42,627

 
$
9,846

 
$
428

 
$
54

 
$
77,929

Collectively evaluated
4,228,848

 
1,460,981

 
4,465,771

 
900,722

 
449,931

 
11,506,253

Total
$
4,253,822

 
$
1,503,608

 
$
4,475,617

 
$
901,150

 
$
449,985

 
$
11,584,182

December 31, 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

Activity in Allowance for Loan Losses by Portfolio Segment
The following table details activity in the allowance for loan losses by portfolio segment for the three and six months ended June 30, 2016 and 2015. 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
 
Total
Three months ended:
 
 
 
 
 
 
 
 
 
 
 
June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
45,084

 
$
84,973

 
$
23,587

 
$
3,786

 
$
4,450

 
$
161,880

Provision for loan losses
6,460

 
(1,887
)
 
2,993

 
75

 
1,548

 
9,189

Charge-offs
(4,857
)
 
(16,749
)
 
(19
)
 
(23
)
 
(3,252
)
 
(24,900
)
Recoveries
891

 
2

 
502

 
97

 
2,053

 
3,545

Net charge-offs
(3,966
)
 
(16,747
)
 
483

 
74

 
(1,199
)
 
(21,355
)
Ending balance
$
47,578

 
$
66,339

 
$
27,063

 
$
3,935

 
$
4,799

 
$
149,714

June 30, 2015
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
43,767

 
$
20,946

 
$
27,105

 
$
4,907

 
$
8,983

 
$
105,708

Provision for loan losses
341

 
5,353

 
(2,464
)
 
(286
)
 
(71
)
 
2,873

Charge-offs
(2,374
)
 

 

 
(21
)
 
(2,692
)
 
(5,087
)
Recoveries
691

 
1

 
294

 
102

 
2,025

 
3,113

Net charge-offs
(1,683
)
 
1

 
294

 
81

 
(667
)
 
(1,974
)
Ending balance
$
42,425

 
$
26,300

 
$
24,935

 
$
4,702

 
$
8,245

 
$
106,607

 
 
 
 
 
 
 
 
 
 
 
 
Six months ended:
 
 
 
 
 
 
 
 
 
 
 
June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
42,993

 
$
54,696

 
$
24,313

 
$
4,659

 
$
9,198

 
$
135,859

Provision for loan losses
9,683

 
29,401

 
2,199

 
(897
)
 
(2,697
)
 
37,689

Charge-offs
(6,718
)
 
(17,760
)
 
(47
)
 
(177
)
 
(5,976
)
 
(30,678
)
Recoveries
1,620

 
2

 
598

 
350

 
4,274

 
6,844

Net charge-offs
(5,098
)
 
(17,758
)
 
551

 
173

 
(1,702
)
 
(23,834
)
Ending balance
$
47,578

 
$
66,339

 
$
27,063

 
$
3,935

 
$
4,799

 
$
149,714

June 30, 2015
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
44,273

 
$
14,919

 
$
27,163

 
$
5,178

 
$
8,009

 
$
99,542

Provision for loan losses
687

 
11,378

 
(2,216
)
 
(529
)
 
1,715

 
11,035

Charge-offs
(4,506
)
 

 
(478
)
 
(101
)
 
(5,497
)
 
(10,582
)
Recoveries
1,971

 
3

 
466

 
154

 
4,018

 
6,612

Net charge-offs
(2,535
)
 
3

 
(12
)
 
53

 
(1,479
)
 
(3,970
)
Ending balance
$
42,425

 
$
26,300

 
$
24,935

 
$
4,702

 
$
8,245

 
$
106,607