XML 41 R30.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans (Tables)
9 Months Ended
Sep. 30, 2016
Receivables [Abstract]  
Loans
Loans were as follows:
 
September 30,
2016
 
Percentage
of Total
 
December 31,
2015
 
Percentage
of Total
Commercial and industrial
$
4,164,914

 
36.0
%
 
$
4,120,522

 
35.9
%
Energy:
 
 
 
 
 
 
 
Production
962,943

 
8.3

 
1,249,678

 
10.9

Service
215,014

 
1.9

 
272,934

 
2.4

Other
206,950

 
1.8

 
235,583

 
2.0

Total energy
1,384,907

 
12.0

 
1,758,195

 
15.3

Commercial real estate:
 
 
 
 
 
 
 
Commercial mortgages
3,426,886

 
29.5

 
3,285,041

 
28.6

Construction
911,783

 
7.9

 
720,695

 
6.3

Land
300,233

 
2.6

 
286,991

 
2.5

Total commercial real estate
4,638,902

 
40.0

 
4,292,727

 
37.4

Consumer real estate:
 
 
 
 
 
 
 
Home equity loans
346,420

 
3.0

 
340,528

 
3.0

Home equity lines of credit
261,794

 
2.2

 
233,525

 
2.0

Other
321,043

 
2.8

 
306,696

 
2.6

Total consumer real estate
929,257

 
8.0

 
880,749

 
7.6

Total real estate
5,568,159

 
48.0

 
5,173,476

 
45.0

Consumer and other
463,430

 
4.0

 
434,338

 
3.8

Total loans
$
11,581,410

 
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:
 
September 30,
2016
 
December 31,
2015
Commercial and industrial
$
32,010

 
$
25,111

Energy
51,397

 
21,180

Commercial real estate:
 
 
 
Buildings, land and other
10,058

 
34,519

Construction
547

 
569

Consumer real estate
2,488

 
1,862

Consumer and other
333

 
226

Total
$
96,833

 
$
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 September 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
$
8,751

 
$
24,481

 
$
33,232

 
$
4,131,682

 
$
4,164,914

 
$
7,590

Energy
19,489

 
8,068

 
27,557

 
1,357,350

 
1,384,907

 
5,294

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Buildings, land and other
22,273

 
9,447

 
31,720

 
3,695,399

 
3,727,119

 
5,863

Construction
2,593

 
326

 
2,919

 
908,864

 
911,783

 

Consumer real estate
5,924

 
1,667

 
7,591

 
921,666

 
929,257

 
993

Consumer and other
4,309

 
1,263

 
5,572

 
457,858

 
463,430

 
1,122

Total
$
63,339

 
$
45,252

 
$
108,591

 
$
11,472,819

 
$
11,581,410

 
$
20,862

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
September 30, 2016
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
38,174

 
$
23,709

 
$
5,159

 
$
28,868

 
$
4,410

Energy
54,251

 
43,080

 
8,298

 
51,378

 
2,500

Commercial real estate:
 
 
 
 
 
 

 
 
Buildings, land and other
13,007

 
6,686

 
1,601

 
8,287

 
875

Construction
326

 
326

 

 
326

 

Consumer real estate
971

 
662

 

 
662

 

Consumer and other
42

 
41

 

 
41

 

Total
$
106,771

 
$
74,504

 
$
15,058

 
$
89,562

 
$
7,785

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 
 September 30,
 
Nine Months Ended 
 September 30,
 
2016
 
2015
 
2016

2015
Commercial and industrial
$
26,921

 
$
25,487

 
$
25,365

 
$
28,457

Energy
47,003

 
6,883

 
57,309

 
3,760

Commercial real estate:
 
 
 
 
 
 
 
Buildings, land and other
8,904

 
13,003

 
20,444

 
14,658

Construction
326

 
249

 
548

 
1,507

Consumer real estate
545

 
836

 
508

 
709

Consumer and other
48

 

 
24

 

Total
$
83,747

 
$
46,458

 
$
104,198

 
$
49,091

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

 
$
505

 
$
709

 
$
554

Energy
73,977

 
31,918

 

 

Commercial real estate:
 
 
 
 
 
 
 
Buildings, land and other
1,455

 
1,455

 

 

Construction
243

 
221

 

 

 
$
76,185

 
$
34,099

 
$
709

 
$
554

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

 
$
3,822,692

 
5.88

 
$
3,869,203

Risk grade 9
9.00

 
105,510

 
9.00

 
100,670

Risk grade 10
10.00

 
128,029

 
10.00

 
76,030

Risk grade 11
11.00

 
77,022

 
11.00

 
49,508

Risk grade 12
12.00

 
27,241

 
12.00

 
22,644

Risk grade 13
13.00

 
4,420

 
13.00

 
2,467

Total
6.30

 
$
4,164,914

 
6.13

 
$
4,120,522

Energy
 
 
 
 
 
 
 
Risk grades 1-8
6.18

 
$
748,765

 
6.12

 
$
1,385,749

Risk grade 9
9.00

 
80,628

 
9.00

 
212,250

Risk grade 10
10.00

 
255,960

 
10.00

 
62,163

Risk grade 11
11.00

 
248,157

 
11.00

 
76,853

Risk grade 12
12.00

 
48,897

 
12.00

 
19,180

Risk grade 13
13.00

 
2,500

 
13.00

 
2,000

Total
8.13

 
$
1,384,907

 
6.89

 
$
1,758,195


(continued)
September 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
6.64

 
$
3,402,173

 
6.58

 
$
3,280,435

Risk grade 9
9.00

 
124,088

 
9.00

 
140,900

Risk grade 10
10.00

 
110,896

 
10.00

 
72,577

Risk grade 11
11.00

 
79,904

 
11.00

 
43,601

Risk grade 12
12.00

 
9,183

 
12.00

 
34,519

Risk grade 13
13.00

 
875

 
13.00

 

Total
6.93

 
$
3,727,119

 
6.85

 
$
3,572,032

Construction
 
 
 
 
 
 
 
Risk grades 1-8
7.05

 
$
899,971

 
6.91

 
$
696,229

Risk grade 9
9.00

 
10,167

 
9.00

 
13,074

Risk grade 10
10.00

 
1,098

 
10.00

 
2,757

Risk grade 11
11.00

 

 
11.00

 
8,066

Risk grade 12
12.00

 
547

 
12.00

 
569

Risk grade 13
13.00

 

 
13.00

 

Total
7.08

 
$
911,783

 
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 
 September 30,
 
Nine Months Ended 
 September 30,
 
2016
 
2015
 
2016
 
2015
Commercial and industrial
$
(3,079
)
 
$
(2,115
)
 
$
(8,177
)
 
$
(4,650
)
Energy
(865
)
 

 
(18,623
)
 
3

Commercial real estate:
 
 
 
 
 
 
 
Buildings, land and other
259

 
187

 
801

 
174

Construction
9

 
15

 
18

 
16

Consumer real estate
(195
)
 
(222
)
 
(22
)
 
(169
)
Consumer and other
(1,115
)
 
(909
)
 
(2,817
)
 
(2,388
)
Total
$
(4,986
)
 
$
(3,044
)
 
$
(28,820
)
 
$
(7,014
)
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 September 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
September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
Historical valuation allowances
$
31,026

 
$
39,689

 
$
16,403

 
$
2,237

 
$
4,541

 
$
93,896

Specific valuation allowances
4,410

 
2,500

 
875

 

 

 
7,785

General valuation allowances
5,957

 
3,164

 
4,488

 
1,450

 
(55
)
 
15,004

Macroeconomic valuation allowances
7,738

 
16,890

 
7,451

 
480

 
529

 
33,088

Total
$
49,131

 
$
62,243

 
$
29,217

 
$
4,167

 
$
5,015

 
$
149,773

Allocated to loans:
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
$
4,410

 
$
2,500

 
$
875

 
$

 
$

 
$
7,785

Collectively evaluated
44,721

 
59,743

 
28,342

 
4,167

 
5,015

 
141,988

Total
$
49,131

 
$
62,243

 
$
29,217

 
$
4,167

 
$
5,015

 
$
149,773

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 September 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
September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
$
28,868

 
$
51,378

 
$
8,613

 
$
662

 
$
41

 
$
89,562

Collectively evaluated
4,136,046

 
1,333,529

 
4,630,289

 
928,595

 
463,389

 
11,491,848

Total
$
4,164,914

 
$
1,384,907

 
$
4,638,902

 
$
929,257

 
$
463,430

 
$
11,581,410

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 nine months ended September 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:
 
 
 
 
 
 
 
 
 
 
 
September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
47,578

 
$
66,339

 
$
27,063

 
$
3,935

 
$
4,799

 
$
149,714

Provision for loan losses
4,632

 
(3,231
)
 
1,886

 
427

 
1,331

 
5,045

Charge-offs
(4,036
)
 
(884
)
 
(9
)
 
(287
)
 
(3,300
)
 
(8,516
)
Recoveries
957

 
19

 
277

 
92

 
2,185

 
3,530

Net charge-offs
(3,079
)
 
(865
)
 
268

 
(195
)
 
(1,115
)
 
(4,986
)
Ending balance
$
49,131

 
$
62,243

 
$
29,217

 
$
4,167

 
$
5,015

 
$
149,773

September 30, 2015
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
42,425

 
$
26,300

 
$
24,935

 
$
4,702

 
$
8,245

 
$
106,607

Provision for loan losses
2,909

 
1,284

 
746

 
324

 
1,547

 
6,810

Charge-offs
(4,074
)
 

 
(107
)
 
(423
)
 
(3,000
)
 
(7,604
)
Recoveries
1,959

 

 
309

 
201

 
2,091

 
4,560

Net charge-offs
(2,115
)
 

 
202

 
(222
)
 
(909
)
 
(3,044
)
Ending balance
$
43,219

 
$
27,584

 
$
25,883

 
$
4,804

 
$
8,883

 
$
110,373

 
 
 
 
 
 
 
 
 
 
 
 
Nine months ended:
 
 
 
 
 
 
 
 
 
 
 
September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
42,993

 
$
54,696

 
$
24,313

 
$
4,659

 
$
9,198

 
$
135,859

Provision for loan losses
14,315

 
26,170

 
4,085

 
(470
)
 
(1,366
)
 
42,734

Charge-offs
(10,754
)
 
(18,644
)
 
(56
)
 
(464
)
 
(9,276
)
 
(39,194
)
Recoveries
2,577

 
21

 
875

 
442

 
6,459

 
10,374

Net charge-offs
(8,177
)
 
(18,623
)
 
819

 
(22
)
 
(2,817
)
 
(28,820
)
Ending balance
$
49,131

 
$
62,243

 
$
29,217

 
$
4,167

 
$
5,015

 
$
149,773

September 30, 2015
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
44,273

 
$
14,919

 
$
27,163

 
$
5,178

 
$
8,009

 
$
99,542

Provision for loan losses
3,596

 
12,662

 
(1,470
)
 
(205
)
 
3,262

 
17,845

Charge-offs
(8,580
)
 

 
(585
)
 
(524
)
 
(8,497
)
 
(18,186
)
Recoveries
3,930

 
3

 
775

 
355

 
6,109

 
11,172

Net charge-offs
(4,650
)
 
3

 
190

 
(169
)
 
(2,388
)
 
(7,014
)
Ending balance
$
43,219

 
$
27,584

 
$
25,883

 
$
4,804

 
$
8,883

 
$
110,373