XML 42 R31.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans (Tables)
6 Months Ended
Jun. 30, 2017
Receivables [Abstract]  
Loans
Loans were as follows:
 
June 30,
2017
 
Percentage
of Total
 
December 31,
2016
 
Percentage
of Total
Commercial and industrial
$
4,604,269

 
36.8
%
 
$
4,344,000

 
36.3
%
Energy:
 
 
 
 
 
 
 
Production
1,040,506

 
8.3

 
971,767

 
8.1

Service
183,543

 
1.5

 
221,213

 
1.8

Other
185,563

 
1.5

 
193,081

 
1.7

Total energy
1,409,612

 
11.3

 
1,386,061

 
11.6

Commercial real estate:
 
 
 
 
 
 
 
Commercial mortgages
3,620,885

 
28.9

 
3,481,157

 
29.1

Construction
1,050,837

 
8.4

 
1,043,261

 
8.7

Land
322,130

 
2.6

 
311,030

 
2.6

Total commercial real estate
4,993,852

 
39.9

 
4,835,448

 
40.4

Consumer real estate:
 
 
 
 
 
 
 
Home equity loans
355,744

 
2.8

 
345,130

 
2.9

Home equity lines of credit
283,344

 
2.3

 
264,862

 
2.2

Other
351,985

 
2.8

 
326,793

 
2.7

Total consumer real estate
991,073

 
7.9

 
936,785

 
7.8

Total real estate
5,984,925

 
47.8

 
5,772,233

 
48.2

Consumer and other
513,532

 
4.1

 
473,098

 
3.9

Total loans
$
12,512,338

 
100.0
%
 
$
11,975,392

 
100.0
%
Non-Accrual Loans, Segregated by Class of Loans
Non-accrual loans, segregated by class of loans, were as follows:
 
June 30,
2017
 
December 31,
2016
Commercial and industrial
$
21,226

 
$
31,475

Energy
55,464

 
57,571

Commercial real estate:
 
 
 
Buildings, land and other
6,916

 
8,550

Construction

 

Consumer real estate
2,543

 
2,130

Consumer and other
264

 
425

Total
$
86,413

 
$
100,151

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, 2017 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
$
24,320

 
$
26,149

 
$
50,469

 
$
4,553,800

 
$
4,604,269

 
$
10,768

Energy
5,991

 
6,430

 
12,421

 
1,397,191

 
1,409,612

 
2,902

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Buildings, land and other
21,157

 
4,166

 
25,323

 
3,917,692

 
3,943,015

 
944

Construction

 

 

 
1,050,837

 
1,050,837

 

Consumer real estate
4,693

 
2,022

 
6,715

 
984,358

 
991,073

 
739

Consumer and other
3,508

 
740

 
4,248

 
509,284

 
513,532

 
650

Total
$
59,669

 
$
39,507

 
$
99,176

 
$
12,413,162

 
$
12,512,338

 
$
16,003

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, 2017
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
27,709

 
$
14,777

 
$
4,040

 
$
18,817

 
$
1,780

Energy
59,771

 
36,162

 
19,215

 
55,377

 
350

Commercial real estate:
 
 
 
 
 
 

 
 
Buildings, land and other
9,729

 
5,478

 

 
5,478

 

Construction

 

 

 

 

Consumer real estate
1,203

 
1,203

 

 
1,203

 

Consumer and other

 

 

 

 

Total
$
98,412

 
$
57,620

 
$
23,255

 
$
80,875

 
$
2,130


 
Unpaid Contractual
Principal
Balance
 
Recorded Investment
With No
Allowance
 
Recorded Investment
With
Allowance
 
Total
Recorded
Investment
 
Related
Allowance
December 31, 2016
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
40,288

 
$
19,862

 
$
9,047

 
$
28,909

 
$
5,436

Energy
60,522

 
27,759

 
29,804

 
57,563

 
3,750

Commercial real estate:
 
 
 
 
 
 
 
 
 
Buildings, land and other
11,369

 
6,866

 

 
6,866

 

Construction

 

 

 

 

Consumer real estate
977

 
655

 

 
655

 

Consumer and other
32

 
30

 

 
30

 

Total
$
113,188

 
$
55,172

 
$
38,851

 
$
94,023

 
$
9,186

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,
 
2017
 
2016
 
2017

2016
Commercial and industrial
$
21,347

 
$
24,866

 
$
23,867

 
$
24,197

Energy
67,008

 
78,359

 
63,860

 
59,286

Commercial real estate:
 
 
 
 
 
 
 
Buildings, land and other
5,966

 
20,533

 
6,266

 
24,497

Construction

 
648

 

 
622

Consumer real estate
1,376

 
443

 
1,135

 
457

Consumer and other
12

 
27

 
18

 
18

Total
$
95,709

 
$
124,876

 
$
95,146

 
$
109,077

Troubled Debt Restructurings
Troubled debt restructurings during the six months ended June 30, 2017 and June 30, 2016 are set forth in the following table.
 
Six Months Ended 
 June 30, 2017
 
Six Months Ended 
 June 30, 2016
 
Balance at
Restructure
 
Balance at
Period-End
 
Balance at
Restructure
 
Balance at
Period-End
Commercial and industrial
$
784

 
$
643

 
$
510

 
$
505

Energy
12,959

 
12,458

 
62,546

 
20,795

Commercial real estate:
 
 
 
 
 
 
 
Buildings, land and other

 

 
1,456

 
1,456

Construction

 

 
243

 
224

 
$
13,743

 
$
13,101

 
$
64,755

 
$
22,980

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, 2017
 
December 31, 2016
 
Weighted
Average
Risk Grade
 
Loans
 
Weighted
Average
Risk Grade
 
Loans
Commercial and industrial:
 
 
 
 
 
 
 
Risk grades 1-8
6.00

 
$
4,146,261

 
6.01

 
$
3,989,722

Risk grade 9
9.00

 
222,108

 
9.00

 
106,988

Risk grade 10
10.00

 
78,696

 
10.00

 
115,420

Risk grade 11
11.00

 
135,978

 
11.00

 
100,245

Risk grade 12
12.00

 
19,446

 
12.00

 
25,939

Risk grade 13
13.00

 
1,780

 
13.00

 
5,686

Total
6.39

 
$
4,604,269

 
6.35

 
$
4,344,000

Energy
 
 
 
 
 
 
 
Risk grades 1-8
6.32

 
$
1,024,927

 
6.34

 
$
854,688

Risk grade 9
9.00

 
43,415

 
9.00

 
78,524

Risk grade 10
10.00

 
115,913

 
10.00

 
150,872

Risk grade 11
11.00

 
169,893

 
11.00

 
244,406

Risk grade 12
12.00

 
55,114

 
12.00

 
53,821

Risk grade 13
13.00

 
350

 
13.00

 
3,750

Total
7.49

 
$
1,409,612

 
7.95

 
$
1,386,061

Commercial real estate:
 
 

 
 
 
 
Buildings, land and other
 
 
 
 
 
 
 
Risk grades 1-8
6.69

 
$
3,590,525

 
6.67

 
$
3,463,064

Risk grade 9
9.00

 
123,492

 
9.00

 
109,110

Risk grade 10
10.00

 
148,718

 
10.00

 
145,067

Risk grade 11
11.00

 
73,364

 
11.00

 
66,396

Risk grade 12
12.00

 
6,916

 
12.00

 
8,550

Risk grade 13
13.00

 

 
13.00

 

Total
6.97

 
$
3,943,015

 
6.95

 
$
3,792,187

Construction
 
 
 
 
 
 
 
Risk grades 1-8
7.03

 
$
1,019,355

 
6.97

 
$
1,023,194

Risk grade 9
9.00

 
22,632

 
9.00

 
15,829

Risk grade 10
10.00

 
5,116

 
10.00

 
2,889

Risk grade 11
11.00

 
3,734

 
11.00

 
1,349

Risk grade 12
12.00

 

 
12.00

 

Risk grade 13
13.00

 

 
13.00

 

Total
7.10

 
$
1,050,837

 
7.01

 
$
1,043,261

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,
 
2017
 
2016
 
2017
 
2016
Commercial and industrial
$
(4,861
)
 
$
(3,966
)
 
$
(7,590
)
 
$
(5,098
)
Energy
(6,236
)
 
(16,747
)
 
(10,461
)
 
(17,758
)
Commercial real estate:
 
 
 
 
 
 
 
Buildings, land and other
460

 
481

 
502

 
542

Construction
3

 
2

 
6

 
9

Consumer real estate
111

 
74

 
207

 
173

Consumer and other
(1,401
)
 
(1,199
)
 
(2,529
)
 
(1,702
)
Total
$
(11,924
)
 
$
(21,355
)
 
$
(19,865
)
 
$
(23,834
)
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, 2017 and December 31, 2016 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, 2017
 
 
 
 
 
 
 
 
 
 
 
Historical valuation allowances
$
28,504

 
$
32,452

 
$
17,975

 
$
2,416

 
$
5,455

 
$
86,802

Specific valuation allowances
1,780

 
350

 

 

 

 
2,130

General valuation allowances
8,418

 
5,934

 
4,724

 
2,032

 
137

 
21,245

Macroeconomic valuation allowances
10,204

 
15,541

 
10,303

 
1,087

 
2,246

 
39,381

Total
$
48,906

 
$
54,277

 
$
33,002

 
$
5,535

 
$
7,838

 
$
149,558

Allocated to loans:
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
$
1,780

 
$
350

 
$

 
$

 
$

 
$
2,130

Collectively evaluated
47,126

 
53,927

 
33,002

 
5,535

 
7,838

 
147,428

Total
$
48,906

 
$
54,277

 
$
33,002

 
$
5,535

 
$
7,838

 
$
149,558

December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
Historical valuation allowances
$
33,251

 
$
34,626

 
$
16,976

 
$
2,225

 
$
4,585

 
$
91,663

Specific valuation allowances
5,436

 
3,750

 

 

 

 
9,186

General valuation allowances
6,708

 
3,769

 
5,004

 
1,506

 
(144
)
 
16,843

Macroeconomic valuation allowances
7,520

 
18,508

 
8,233

 
507

 
585

 
35,353

Total
$
52,915

 
$
60,653

 
$
30,213

 
$
4,238

 
$
5,026

 
$
153,045

Allocated to loans:
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
$
5,436

 
$
3,750

 
$

 
$

 
$

 
$
9,186

Collectively evaluated
47,479

 
56,903

 
30,213

 
4,238

 
5,026

 
143,859

Total
$
52,915

 
$
60,653

 
$
30,213

 
$
4,238

 
$
5,026

 
$
153,045

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, 2017 and December 31, 2016 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, 2017
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
$
18,817

 
$
55,377

 
$
5,478

 
$
1,203

 
$

 
$
80,875

Collectively evaluated
4,585,452

 
1,354,235

 
4,988,374

 
989,870

 
513,532

 
12,431,463

Total
$
4,604,269

 
$
1,409,612

 
$
4,993,852

 
$
991,073

 
$
513,532

 
$
12,512,338

December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
$
28,909

 
$
57,563

 
$
6,866

 
$
655

 
$
30

 
$
94,023

Collectively evaluated
4,315,091

 
1,328,498

 
4,828,582

 
936,130

 
473,068

 
11,881,369

Total
$
4,344,000

 
$
1,386,061

 
$
4,835,448

 
$
936,785

 
$
473,098

 
$
11,975,392

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, 2017 and 2016. 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, 2017
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
45,583

 
$
61,793

 
$
34,009

 
$
4,823

 
$
6,848

 
$
153,056

Provision for loan losses
8,184

 
(1,280
)
 
(1,470
)
 
601

 
2,391

 
8,426

Charge-offs
(5,579
)
 
(6,317
)
 
(14
)
 
(2
)
 
(3,623
)
 
(15,535
)
Recoveries
718

 
81

 
477

 
113

 
2,222

 
3,611

Net charge-offs
(4,861
)
 
(6,236
)
 
463

 
111

 
(1,401
)
 
(11,924
)
Ending balance
$
48,906

 
$
54,277

 
$
33,002

 
$
5,535

 
$
7,838

 
$
149,558

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

 
 
 
 
 
 
 
 
 
 
 
 
Six months ended:
 
 
 
 
 
 
 
 
 
 
 
June 30, 2017
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
52,915

 
$
60,653

 
$
30,213

 
$
4,238

 
$
5,026

 
$
153,045

Provision for loan losses
3,581

 
4,085

 
2,281

 
1,090

 
5,341

 
16,378

Charge-offs
(9,106
)
 
(10,595
)
 
(14
)
 
(13
)
 
(7,171
)
 
(26,899
)
Recoveries
1,516

 
134

 
522

 
220

 
4,642

 
7,034

Net charge-offs
(7,590
)
 
(10,461
)
 
508

 
207

 
(2,529
)
 
(19,865
)
Ending balance
$
48,906

 
$
54,277

 
$
33,002

 
$
5,535

 
$
7,838

 
$
149,558

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