XML 54 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans (Tables)
12 Months Ended
Dec. 31, 2017
Receivables [Abstract]  
Loans
Year-end loans, including leases net of unearned discounts, consisted of the following:
 
2017
 
2016
Commercial and industrial
$
4,792,388

 
$
4,344,000

Energy:
 
 
 
Production
1,182,326

 
971,767

Service
171,795

 
221,213

Other
144,972

 
193,081

Total energy
1,499,093

 
1,386,061

Commercial real estate:
 
 
 
Commercial mortgages
3,887,742

 
3,481,157

Construction
1,066,696

 
1,043,261

Land
331,986

 
311,030

Total commercial real estate
5,286,424

 
4,835,448

Consumer real estate:
 
 
 
Home equity loans
355,342

 
345,130

Home equity lines of credit
291,950

 
264,862

Other
376,002

 
326,793

Total consumer real estate
1,023,294

 
936,785

Total real estate
6,309,718

 
5,772,233

Consumer and other
544,466

 
473,098

Total loans
$
13,145,665

 
$
11,975,392

Activities in Related Party Loans
Activity in related party loans during 2017 is presented in the following table. Other changes were primarily related to changes in related-party status.
Balance outstanding at December 31, 2016
$
142,771

Principal additions
270,684

Principal reductions
(271,325
)
Other changes
24,273

Balance outstanding at December 31, 2017
$
166,403

Non-Accrual Loans, Segregated by Class of Loans
Year-end non-accrual loans, segregated by class of loans, were as follows:
 
2017
 
2016
Commercial and industrial
$
46,186

 
$
31,475

Energy
94,302

 
57,571

Commercial real estate:
 
 
 
Buildings, land and other
7,589

 
8,550

Construction

 

Consumer real estate
2,109

 
2,130

Consumer and other
128

 
425

Total
$
150,314

 
$
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 December 31, 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
$
41,169

 
$
12,418

 
$
53,587

 
$
4,738,801

 
$
4,792,388

 
$
5,589

Energy
22,100

 
49,214

 
71,314

 
1,427,779

 
1,499,093

 
100

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Buildings, land and other
29,714

 
4,482

 
34,196

 
4,185,532

 
4,219,728

 
2,615

Construction
2,191

 
2,331

 
4,522

 
1,062,174

 
1,066,696

 
2,331

Consumer real estate
7,707

 
4,427

 
12,134

 
1,011,160

 
1,023,294

 
3,138

Consumer and other
4,791

 
665

 
5,456

 
539,010

 
544,466

 
659

Total
$
107,672

 
$
73,537

 
$
181,209

 
$
12,964,456

 
$
13,145,665

 
$
14,432

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
2017
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
60,781

 
$
28,038

 
$
15,722

 
$
43,760

 
$
7,553

 
$
30,073

Energy
99,606

 
33,080

 
61,162

 
94,242

 
13,267

 
76,492

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Buildings, land and other
10,795

 
6,394

 

 
6,394

 

 
6,164

Construction

 

 

 

 

 

Consumer real estate
1,214

 
1,214

 

 
1,214

 

 
1,167

Consumer and other

 

 

 

 

 
11

Total
$
172,396

 
$
68,726

 
$
76,884

 
$
145,610

 
$
20,820

 
$
113,907

2016
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
40,288

 
$
19,862

 
$
9,047

 
$
28,909

 
$
5,436

 
$
26,074

Energy
60,522

 
27,759

 
29,804

 
57,563

 
3,750

 
57,360

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

 
6,866

 

 
6,866

 

 
17,729

Construction

 

 

 

 

 
438

Consumer real estate
977

 
655

 

 
655

 

 
537

Consumer and other
32

 
30

 

 
30

 

 
25

Total
$
113,188

 
$
55,172

 
$
38,851

 
$
94,023

 
$
9,186

 
$
102,163

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

Troubled Debt Restructurings
Troubled debt restructurings that occurred during 2017, 2016 and 2015 are set forth in the following table.
 
2017
 
2016
 
2015
Balance at
Restructure
 
Balance at
Year-end
 
Balance at
Restructure
 
Balance at
Year-end
 
Balance at
Restructure
 
Balance at
Year-end
Commercial and industrial
$
4,026

 
$
3,766

 
$
2,148

 
$
1,022

 
$
709

 
$
536

Energy
56,096

 
54,330

 
87,572

 
43,841

 

 

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Buildings, land and other

 

 
1,455

 

 

 

Construction
388

 
388

 
243

 

 

 

 
$
60,510

 
$
58,484

 
$
91,418

 
$
44,863

 
$
709

 
$
536

Restructured Loans Past Due in Excess of 90 Days on Financing Receivables [Table Text Block]
Additional information related to restructured loans was as follows:
 
2017
 
2016
 
2015
Restructured loans past due in excess of 90 days at period-end:
 
 
 
 
 
Number of loans
1

 
2

 
1

Dollar amount of loans
$
43,137

 
$
3,230

 
$
259

Restructured loans on non-accrual status at period end
53,622

 
44,863

 
536

Charge-offs of restructured loans:
 
 
 
 
 
Recognized in connection with restructuring

 
4,115

 
88

Recognized on previously restructured loans
9,951

 
9,490

 

Proceeds from sale of restructured loans

 
30,470

 

Weighted Average Risk Grades for All Commercial Loans by Class
The following tables present weighted average risk grades for all commercial loans by class.
 
December 31, 2017
 
December 31, 2016
 
Weighted
Average
Risk Grade
 
Loans
 
Weighted
Average
Risk Grade
 
Loans
Commercial and industrial
 
 
 
 
 
 
 
Risk grades 1-8
6.06

 
$
4,378,839

 
6.01

 
$
3,989,722

Risk grade 9
9.00

 
170,285

 
9.00

 
106,988

Risk grade 10
10.00

 
99,260

 
10.00

 
115,420

Risk grade 11
11.00

 
97,818

 
11.00

 
100,245

Risk grade 12
12.00

 
38,633

 
12.00

 
25,939

Risk grade 13
13.00

 
7,553

 
13.00

 
5,686

Total
6.41

 
$
4,792,388

 
6.35

 
$
4,344,000

Energy
 
 
 
 
 
 
 
Risk grades 1-8
6.01

 
$
1,199,207

 
6.34

 
$
854,688

Risk grade 9
9.00

 
50,427

 
9.00

 
78,524

Risk grade 10
10.00

 
64,282

 
10.00

 
150,872

Risk grade 11
11.00

 
90,875

 
11.00

 
244,406

Risk grade 12
12.00

 
81,035

 
12.00

 
53,821

Risk grade 13
13.00

 
13,267

 
13.00

 
3,750

Total
6.97

 
$
1,499,093

 
7.95

 
$
1,386,061

Commercial real estate:
 
 
 
 
 
 
 
Buildings, land and other
 
 
 
 
 
 
 
Risk grades 1-8
6.75

 
$
3,868,659

 
6.67

 
$
3,463,064

Risk grade 9
9.00

 
151,487

 
9.00

 
109,110

Risk grade 10
10.00

 
129,391

 
10.00

 
145,067

Risk grade 11
11.00

 
62,602

 
11.00

 
66,396

Risk grade 12
12.00

 
7,589

 
12.00

 
8,550

Risk grade 13
13.00

 

 
13.00

 

Total
7.00

 
$
4,219,728

 
6.95

 
$
3,792,187

Construction
 
 
 
 
 
 
 
Risk grades 1-8
7.11

 
$
1,019,635

 
6.97

 
$
1,023,194

Risk grade 9
9.00

 
18,042

 
9.00

 
15,829

Risk grade 10
10.00

 
23,393

 
10.00

 
2,889

Risk grade 11
11.00

 
5,626

 
11.00

 
1,349

Risk grade 12
12.00

 

 
12.00

 

Risk grade 13
13.00

 

 
13.00

 

Total
7.23

 
$
1,066,696

 
7.01

 
$
1,043,261


Net (Charge-Offs)/Recoveries, Segregated by Class of Loans
Net (charge-offs)/recoveries, segregated by class of loan, were as follows:
 
2017
 
2016
 
2015
Commercial and industrial
$
(17,453
)
 
$
(12,259
)
 
$
(6,535
)
Energy
(10,009
)
 
(18,588
)
 
(5,997
)
Commercial real estate:
 
 
 
 
 
Buildings, land and other
735

 
813

 
314

Construction
11

 
23

 
18

Consumer real estate
(506
)
 
(257
)
 
(91
)
Consumer and other
(5,919
)
 
(4,219
)
 
(3,237
)
Total
$
(33,141
)
 
$
(34,487
)
 
$
(15,528
)
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, 2017
 
 
 
 
 
 
 
 
 
 
 
Historical valuation allowances
$
26,401

 
$
22,073

 
$
18,931

 
$
2,473

 
$
5,603

 
$
75,481

Specific valuation allowances
7,553

 
13,267

 

 

 

 
20,820

General valuation allowances
9,112

 
7,964

 
4,165

 
2,133

 
(91
)
 
23,283

Macroeconomic valuation allowances
16,548

 
8,224

 
7,852

 
1,051

 
2,105

 
35,780

Total
$
59,614

 
$
51,528

 
$
30,948

 
$
5,657

 
$
7,617

 
$
155,364

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

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 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
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
$
43,760

 
$
94,242

 
$
6,394

 
$
1,214

 
$

 
$
145,610

Collectively evaluated
4,748,628

 
1,404,851

 
5,280,030

 
1,022,080

 
544,466

 
13,000,055

Total
$
4,792,388

 
$
1,499,093

 
$
5,286,424

 
$
1,023,294

 
$
544,466

 
$
13,145,665

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 2017, 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
2017
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
52,915

 
$
60,653

 
$
30,213

 
$
4,238

 
$
5,026

 
$
153,045

Provision for loan losses
24,152

 
884

 
(11
)
 
1,925

 
8,510

 
35,460

Charge-offs
(20,619
)
 
(10,595
)
 
(86
)
 
(925
)
 
(15,579
)
 
(47,804
)
Recoveries
3,166

 
586

 
832

 
419

 
9,660

 
14,663

Net charge-offs
(17,453
)
 
(10,009
)
 
746

 
(506
)
 
(5,919
)
 
(33,141
)
Ending balance
$
59,614

 
$
51,528

 
$
30,948

 
$
5,657

 
$
7,617

 
$
155,364

Allocated to loans:
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
7,553

 
$
13,267

 
$

 
$

 
$

 
$
20,820

Collectively evaluated for impairment
52,061

 
38,261

 
30,948

 
5,657

 
7,617

 
134,544

Ending balance
$
59,614

 
$
51,528

 
$
30,948

 
$
5,657

 
$
7,617

 
$
155,364

2016
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
42,993

 
$
54,696

 
$
24,313

 
$
4,659

 
$
9,198

 
$
135,859

Provision for loan losses
22,181

 
24,545

 
5,064

 
(164
)
 
47

 
51,673

Charge-offs
(15,910
)
 
(18,644
)
 
(82
)
 
(814
)
 
(12,878
)
 
(48,328
)
Recoveries
3,651

 
56

 
918

 
557

 
8,659

 
13,841

Net charge-offs
(12,259
)
 
(18,588
)
 
836

 
(257
)
 
(4,219
)
 
(34,487
)
Ending balance
$
52,915

 
$
60,653

 
$
30,213

 
$
4,238

 
$
5,026

 
$
153,045

Allocated to loans:
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
5,436

 
$
3,750

 
$

 
$

 
$

 
$
9,186

Collectively evaluated for impairment
47,479

 
56,903

 
30,213

 
4,238

 
5,026

 
143,859

Ending balance
$
52,915

 
$
60,653

 
$
30,213

 
$
4,238

 
$
5,026

 
$
153,045

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