XML 42 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans (Tables)
9 Months Ended
Sep. 30, 2017
Receivables [Abstract]  
Loans
Loans were as follows:
 
September 30,
2017
 
Percentage
of Total
 
December 31,
2016
 
Percentage
of Total
Commercial and industrial
$
4,677,923

 
36.8
%
 
$
4,344,000

 
36.3
%
Energy:
 
 
 
 
 
 
 
Production
1,094,927

 
8.6

 
971,767

 
8.1

Service
159,893

 
1.3

 
221,213

 
1.8

Other
132,240

 
1.0

 
193,081

 
1.7

Total energy
1,387,060

 
10.9

 
1,386,061

 
11.6

Commercial real estate:
 
 
 
 
 
 
 
Commercial mortgages
3,714,172

 
29.2

 
3,481,157

 
29.1

Construction
1,082,229

 
8.5

 
1,043,261

 
8.7

Land
307,701

 
2.4

 
311,030

 
2.6

Total commercial real estate
5,104,102

 
40.1

 
4,835,448

 
40.4

Consumer real estate:
 
 
 
 
 
 
 
Home equity loans
357,542

 
2.8

 
345,130

 
2.9

Home equity lines of credit
288,981

 
2.3

 
264,862

 
2.2

Other
367,948

 
2.9

 
326,793

 
2.7

Total consumer real estate
1,014,471

 
8.0

 
936,785

 
7.8

Total real estate
6,118,573

 
48.1

 
5,772,233

 
48.2

Consumer and other
522,748

 
4.2

 
473,098

 
3.9

Total loans
$
12,706,304

 
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:
 
September 30,
2017
 
December 31,
2016
Commercial and industrial
$
37,239

 
$
31,475

Energy
96,717

 
57,571

Commercial real estate:
 
 
 
Buildings, land and other
6,773

 
8,550

Construction

 

Consumer real estate
2,167

 
2,130

Consumer and other
208

 
425

Total
$
143,104

 
$
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 September 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
$
26,415

 
$
30,740

 
$
57,155

 
$
4,620,768

 
$
4,677,923

 
$
20,614

Energy
12,585

 
46,097

 
58,682

 
1,328,378

 
1,387,060

 
634

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Buildings, land and other
9,065

 
4,065

 
13,130

 
4,008,743

 
4,021,873

 
2,229

Construction

 
2,331

 
2,331

 
1,079,898

 
1,082,229

 
2,331

Consumer real estate
7,671

 
2,107

 
9,778

 
1,004,693

 
1,014,471

 
835

Consumer and other
9,754

 
486

 
10,240

 
512,508

 
522,748

 
478

Total
$
65,490

 
$
85,826

 
$
151,316

 
$
12,554,988

 
$
12,706,304

 
$
27,121

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, 2017
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
48,751

 
$
31,065

 
$
3,937

 
$
35,002

 
$
1,665

Energy
107,883

 
34,834

 
61,805

 
96,639

 
13,267

Commercial real estate:
 
 
 
 
 
 

 
 
Buildings, land and other
9,976

 
5,627

 

 
5,627

 

Construction

 

 

 

 

Consumer real estate
1,214

 
1,214

 

 
1,214

 

Consumer and other

 

 

 

 

Total
$
167,824

 
$
72,740

 
$
65,742

 
$
138,482

 
$
14,932


 
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 
 September 30,
 
Nine Months Ended 
 September 30,
 
2017
 
2016
 
2017

2016
Commercial and industrial
$
26,910

 
$
26,921

 
$
26,651

 
$
25,365

Energy
76,008

 
47,003

 
72,055

 
57,309

Commercial real estate:
 
 
 
 
 
 
 
Buildings, land and other
5,553

 
8,904

 
6,106

 
20,444

Construction

 
326

 

 
548

Consumer real estate
1,209

 
545

 
1,155

 
508

Consumer and other

 
48

 
13

 
24

Total
$
109,680

 
$
83,747

 
$
105,980

 
$
104,198

Troubled Debt Restructurings
Troubled debt restructurings during the nine months ended September 30, 2017 and September 30, 2016 are set forth in the following table.
 
Nine Months Ended 
 September 30, 2017
 
Nine Months Ended 
 September 30, 2016
 
Balance at
Restructure
 
Balance at
Period-End
 
Balance at
Restructure
 
Balance at
Period-End
Commercial and industrial
$
4,026

 
$
3,875

 
$
510

 
$
505

Energy
56,097

 
55,023

 
73,977

 
31,918

Commercial real estate:
 
 
 
 
 
 
 
Buildings, land and other

 

 
1,455

 
1,455

Construction

 

 
243

 
221

 
$
60,123

 
$
58,898

 
$
76,185

 
$
34,099

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, 2017
 
December 31, 2016
 
Weighted
Average
Risk Grade
 
Loans
 
Weighted
Average
Risk Grade
 
Loans
Commercial and industrial:
 
 
 
 
 
 
 
Risk grades 1-8
6.01

 
$
4,236,670

 
6.01

 
$
3,989,722

Risk grade 9
9.00

 
201,635

 
9.00

 
106,988

Risk grade 10
10.00

 
89,126

 
10.00

 
115,420

Risk grade 11
11.00

 
113,253

 
11.00

 
100,245

Risk grade 12
12.00

 
35,574

 
12.00

 
25,939

Risk grade 13
13.00

 
1,665

 
13.00

 
5,686

Total
6.38

 
$
4,677,923

 
6.35

 
$
4,344,000

Energy
 
 
 
 
 
 
 
Risk grades 1-8
6.19

 
$
1,082,349

 
6.34

 
$
854,688

Risk grade 9
9.00

 
46,285

 
9.00

 
78,524

Risk grade 10
10.00

 
67,694

 
10.00

 
150,872

Risk grade 11
11.00

 
94,015

 
11.00

 
244,406

Risk grade 12
12.00

 
83,450

 
12.00

 
53,821

Risk grade 13
13.00

 
13,267

 
13.00

 
3,750

Total
7.21

 
$
1,387,060

 
7.95

 
$
1,386,061

Commercial real estate:
 
 

 
 
 
 
Buildings, land and other
 
 
 
 
 
 
 
Risk grades 1-8
6.69

 
$
3,720,068

 
6.67

 
$
3,463,064

Risk grade 9
9.00

 
115,196

 
9.00

 
109,110

Risk grade 10
10.00

 
110,647

 
10.00

 
145,067

Risk grade 11
11.00

 
69,189

 
11.00

 
66,396

Risk grade 12
12.00

 
6,773

 
12.00

 
8,550

Risk grade 13
13.00

 

 
13.00

 

Total
6.93

 
$
4,021,873

 
6.95

 
$
3,792,187

Construction
 
 
 
 
 
 
 
Risk grades 1-8
7.14

 
$
1,058,847

 
6.97

 
$
1,023,194

Risk grade 9
9.00

 
18,106

 
9.00

 
15,829

Risk grade 10
10.00

 
3,768

 
10.00

 
2,889

Risk grade 11
11.00

 
1,508

 
11.00

 
1,349

Risk grade 12
12.00

 

 
12.00

 

Risk grade 13
13.00

 

 
13.00

 

Total
7.19

 
$
1,082,229

 
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 
 September 30,
 
Nine Months Ended 
 September 30,
 
2017
 
2016
 
2017
 
2016
Commercial and industrial
$
(4,565
)
 
$
(3,079
)
 
$
(12,155
)
 
$
(8,177
)
Energy
451

 
(865
)
 
(10,010
)
 
(18,623
)
Commercial real estate:
 
 
 
 
 
 
 
Buildings, land and other
266

 
259

 
768

 
801

Construction
2

 
9

 
8

 
18

Consumer real estate
(629
)
 
(195
)
 
(422
)
 
(22
)
Consumer and other
(1,760
)
 
(1,115
)
 
(4,289
)
 
(2,817
)
Total
$
(6,235
)
 
$
(4,986
)
 
$
(26,100
)
 
$
(28,820
)
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, 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
September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
Historical valuation allowances
$
27,190

 
$
21,900

 
$
18,304

 
$
2,443

 
$
5,491

 
$
75,328

Specific valuation allowances
1,665

 
13,267

 

 

 

 
14,932

General valuation allowances
7,397

 
4,677

 
4,841

 
2,040

 
163

 
19,118

Macroeconomic valuation allowances
12,185

 
12,069

 
14,930

 
2,392

 
3,349

 
44,925

Total
$
48,437

 
$
51,913

 
$
38,075

 
$
6,875

 
$
9,003

 
$
154,303

Allocated to loans:
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
$
1,665

 
$
13,267

 
$

 
$

 
$

 
$
14,932

Collectively evaluated
46,772

 
38,646

 
38,075

 
6,875

 
9,003

 
139,371

Total
$
48,437

 
$
51,913

 
$
38,075

 
$
6,875

 
$
9,003

 
$
154,303

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 September 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
September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
$
35,002

 
$
96,639

 
$
5,627

 
$
1,214

 
$

 
$
138,482

Collectively evaluated
4,642,921

 
1,290,421

 
5,098,475

 
1,013,257

 
522,748

 
12,567,822

Total
$
4,677,923

 
$
1,387,060

 
$
5,104,102

 
$
1,014,471

 
$
522,748

 
$
12,706,304

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 nine months ended September 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:
 
 
 
 
 
 
 
 
 
 
 
September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
48,906

 
$
54,277

 
$
33,002

 
$
5,535

 
$
7,838

 
$
149,558

Provision for loan losses
4,096

 
(2,815
)
 
4,805

 
1,969

 
2,925

 
10,980

Charge-offs
(5,468
)
 

 

 
(766
)
 
(4,120
)
 
(10,354
)
Recoveries
903

 
451

 
268

 
137

 
2,360

 
4,119

Net charge-offs
(4,565
)
 
451

 
268

 
(629
)
 
(1,760
)
 
(6,235
)
Ending balance
$
48,437

 
$
51,913

 
$
38,075

 
$
6,875

 
$
9,003

 
$
154,303

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

 
 
 
 
 
 
 
 
 
 
 
 
Nine months ended:
 
 
 
 
 
 
 
 
 
 
 
September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
52,915

 
$
60,653

 
$
30,213

 
$
4,238

 
$
5,026

 
$
153,045

Provision for loan losses
7,677

 
1,270

 
7,086

 
3,059

 
8,266

 
27,358

Charge-offs
(14,574
)
 
(10,595
)
 
(14
)
 
(779
)
 
(11,291
)
 
(37,253
)
Recoveries
2,419

 
585

 
790

 
357

 
7,002

 
11,153

Net charge-offs
(12,155
)
 
(10,010
)
 
776

 
(422
)
 
(4,289
)
 
(26,100
)
Ending balance
$
48,437

 
$
51,913

 
$
38,075

 
$
6,875

 
$
9,003

 
$
154,303

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