XML 41 R30.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans (Tables)
6 Months Ended
Jun. 30, 2018
Receivables [Abstract]  
Loans
Loans were as follows:
 
June 30,
2018
 
Percentage
of Total
 
December 31,
2017
 
Percentage
of Total
Commercial and industrial
$
5,043,272

 
36.8
%
 
$
4,792,388

 
36.4
%
Energy:
 
 
 
 
 
 
 
Production
1,211,261

 
8.8

 
1,182,326

 
9.0

Service
163,013

 
1.2

 
171,795

 
1.3

Other
153,754

 
1.1

 
144,972

 
1.1

Total energy
1,528,028

 
11.1

 
1,499,093

 
11.4

Commercial real estate:
 
 
 
 
 
 
 
Commercial mortgages
4,097,255

 
29.9

 
3,887,742

 
29.6

Construction
1,106,999

 
8.1

 
1,066,696

 
8.1

Land
305,585

 
2.2

 
331,986

 
2.5

Total commercial real estate
5,509,839

 
40.2

 
5,286,424

 
40.2

Consumer real estate:
 
 
 
 
 
 
 
Home equity loans
352,243

 
2.6

 
355,342

 
2.7

Home equity lines of credit
321,795

 
2.3

 
291,950

 
2.2

Other
400,661

 
3.0

 
376,002

 
2.9

Total consumer real estate
1,074,699

 
7.9

 
1,023,294

 
7.8

Total real estate
6,584,538

 
48.1

 
6,309,718

 
48.0

Consumer and other
555,924

 
4.0

 
544,466

 
4.2

Total loans
$
13,711,762

 
100.0
%
 
$
13,145,665

 
100.0
%
Non-Accrual Loans, Segregated by Class of Loans
Non-accrual loans, segregated by class of loans, were as follows:
 
June 30,
2018
 
December 31,
2017
Commercial and industrial
$
17,306

 
$
46,186

Energy
79,963

 
94,302

Commercial real estate:
 
 
 
Buildings, land and other
19,415

 
7,589

Construction

 

Consumer real estate
872

 
2,109

Consumer and other
1,625

 
128

Total
$
119,181

 
$
150,314

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, 2018 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
$
19,560

 
$
14,656

 
$
34,216

 
$
5,009,056

 
$
5,043,272

 
$
5,842

Energy
3,775

 
19,914

 
23,689

 
1,504,339

 
1,528,028

 
5,878

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Buildings, land and other
14,208

 
23,300

 
37,508

 
4,365,332

 
4,402,840

 
9,055

Construction
615

 

 
615

 
1,106,384

 
1,106,999

 

Consumer real estate
6,399

 
1,959

 
8,358

 
1,066,341

 
1,074,699

 
1,617

Consumer and other
3,710

 
608

 
4,318

 
551,606

 
555,924

 
608

Total
$
48,267

 
$
60,437

 
$
108,704

 
$
13,603,058

 
$
13,711,762

 
$
23,000

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, 2018
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
23,510

 
$
3,710

 
$
11,671

 
$
15,381

 
$
7,667

Energy
90,744

 
19,461

 
60,228

 
79,689

 
14,371

Commercial real estate:
 
 
 
 
 
 

 
 
Buildings, land and other
18,382

 
2,512

 
15,597

 
18,109

 
999

Construction

 

 

 

 

Consumer real estate
293

 
293

 

 
293

 

Consumer and other
1,625

 

 
1,625

 
1,625

 
1,625

Total
$
134,554

 
$
25,976

 
$
89,121

 
$
115,097

 
$
24,662

December 31, 2017
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
60,781

 
$
28,038

 
$
15,722

 
$
43,760

 
$
7,553

Energy
99,606

 
33,080

 
61,162

 
94,242

 
13,267

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

 
6,394

 

 
6,394

 

Construction

 

 

 

 

Consumer real estate
1,214

 
1,214

 

 
1,214

 

Consumer and other

 

 

 

 

Total
$
172,396

 
$
68,726

 
$
76,884

 
$
145,610

 
$
20,820


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,
 
2018
 
2017
 
2018

2017
Commercial and industrial
$
15,307

 
$
21,347

 
$
24,791

 
$
23,867

Energy
92,380

 
67,008

 
93,001

 
63,860

Commercial real estate:
 
 
 
 
 
 
 
Buildings, land and other
13,867

 
5,966

 
11,376

 
6,266

Construction

 

 

 

Consumer real estate
860

 
1,376

 
978

 
1,135

Consumer and other
813

 
12

 
542

 
18

Total
$
123,227

 
$
95,709

 
$
130,688

 
$
95,146

Troubled Debt Restructurings
Troubled debt restructurings during the six months ended June 30, 2018 and June 30, 2017 are set forth in the following table.
 
Six Months Ended 
 June 30, 2018
 
Six Months Ended 
 June 30, 2017
 
Balance at
Restructure
 
Balance at
Period-End
 
Balance at
Restructure
 
Balance at
Period-End
Commercial and industrial
$
2,203

 
$
843

 
$
784

 
$
643

Energy
13,708

 

 
12,959

 
12,458

 
$
15,911

 
$
843

 
$
13,743

 
$
13,101

Restructured Loans Past Due in Excess of 90 Days on Financing Receivables
Additional information related to restructured loans was as follows:
 
June 30, 2018
 
June 30, 2017
Restructured loans past due in excess of 90 days at period-end:
 
 
 
Number of loans

 

Dollar amount of loans
$

 
$

Restructured loans on non-accrual status at period end
843

 
11,405

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

 

Recognized on previously restructured loans
1,650

 
9,951

Proceeds from sale of restructured loans
13,350

 

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, 2018
 
December 31, 2017
 
Weighted
Average
Risk Grade
 
Loans
 
Weighted
Average
Risk Grade
 
Loans
Commercial and industrial:
 
 
 
 
 
 
 
Risk grades 1-8
6.10

 
$
4,737,862

 
6.06

 
$
4,378,839

Risk grade 9
9.00

 
110,377

 
9.00

 
170,285

Risk grade 10
10.00

 
117,623

 
10.00

 
99,260

Risk grade 11
11.00

 
60,104

 
11.00

 
97,818

Risk grade 12
12.00

 
9,639

 
12.00

 
38,633

Risk grade 13
13.00

 
7,667

 
13.00

 
7,553

Total
6.33

 
$
5,043,272

 
6.41

 
$
4,792,388

Energy
 
 
 
 
 
 
 
Risk grades 1-8
5.98

 
$
1,288,490

 
6.01

 
$
1,199,207

Risk grade 9
9.00

 
44,181

 
9.00

 
50,427

Risk grade 10
10.00

 
48,115

 
10.00

 
64,282

Risk grade 11
11.00

 
67,279

 
11.00

 
90,875

Risk grade 12
12.00

 
65,591

 
12.00

 
81,035

Risk grade 13
13.00

 
14,372

 
13.00

 
13,267

Total
6.74

 
$
1,528,028

 
6.97

 
$
1,499,093

Commercial real estate:
 
 

 
 
 
 
Buildings, land and other
 
 
 
 
 
 
 
Risk grades 1-8
6.77

 
$
4,071,883

 
6.75

 
$
3,868,659

Risk grade 9
9.00

 
130,689

 
9.00

 
151,487

Risk grade 10
10.00

 
101,505

 
10.00

 
129,391

Risk grade 11
11.00

 
79,348

 
11.00

 
62,602

Risk grade 12
12.00

 
18,416

 
12.00

 
7,589

Risk grade 13
13.00

 
999

 
13.00

 

Total
7.01

 
$
4,402,840

 
7.00

 
$
4,219,728

Construction
 
 
 
 
 
 
 
Risk grades 1-8
7.13

 
$
1,077,422

 
7.11

 
$
1,019,635

Risk grade 9
9.00

 
10,873

 
9.00

 
18,042

Risk grade 10
10.00

 
17,237

 
10.00

 
23,393

Risk grade 11
11.00

 
1,467

 
11.00

 
5,626

Risk grade 12
12.00

 

 
12.00

 

Risk grade 13
13.00

 

 
13.00

 

Total
7.20

 
$
1,106,999

 
7.23

 
$
1,066,696

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,
 
2018
 
2017
 
2018
 
2017
Commercial and industrial
$
(3,548
)
 
$
(4,861
)
 
$
(11,223
)
 
$
(7,590
)
Energy
(2,076
)
 
(6,236
)
 
(4,925
)
 
(10,461
)
Commercial real estate:
 
 
 
 
 
 
 
Buildings, land and other
(402
)
 
460

 
(321
)
 
502

Construction
6

 
3

 
8

 
6

Consumer real estate
(164
)
 
111

 
(690
)
 
207

Consumer and other
(1,726
)
 
(1,401
)
 
(3,183
)
 
(2,529
)
Total
$
(7,910
)
 
$
(11,924
)
 
$
(20,334
)
 
$
(19,865
)
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, 2018 and December 31, 2017 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, 2018
 
 
 
 
 
 
 
 
 
 
 
Historical valuation allowances
$
25,233

 
$
12,117

 
$
20,072

 
$
2,555

 
$
6,779

 
$
66,756

Specific valuation allowances
7,667

 
14,371

 
999

 

 
1,625

 
24,662

General valuation allowances
9,671

 
6,807

 
4,036

 
1,474

 
(114
)
 
21,874

Macroeconomic valuation allowances
15,142

 
4,018

 
13,811

 
2,307

 
1,656

 
36,934

Total
$
57,713

 
$
37,313

 
$
38,918

 
$
6,336

 
$
9,946

 
$
150,226

Allocated to loans:
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
$
7,667

 
$
14,371

 
$
999

 
$

 
$
1,625

 
$
24,662

Collectively evaluated
50,046

 
22,942

 
37,919

 
6,336

 
8,321

 
125,564

Total
$
57,713

 
$
37,313

 
$
38,918

 
$
6,336

 
$
9,946

 
$
150,226

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

Allocated to loans:
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
$
7,553

 
$
13,267

 
$

 
$

 
$

 
$
20,820

Collectively evaluated
52,061

 
38,261

 
30,948

 
5,657

 
7,617

 
134,544

Total
$
59,614

 
$
51,528

 
$
30,948

 
$
5,657

 
$
7,617

 
$
155,364

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, 2018 and December 31, 2017 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, 2018
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
$
15,381

 
$
79,689

 
$
18,109

 
$
293

 
$
1,625

 
$
115,097

Collectively evaluated
5,027,891

 
1,448,339

 
5,491,730

 
1,074,406

 
554,299

 
13,596,665

Total
$
5,043,272

 
$
1,528,028

 
$
5,509,839

 
$
1,074,699

 
$
555,924

 
$
13,711,762

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

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, 2018 and 2017. 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, 2018
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
57,733

 
$
39,039

 
$
38,474

 
$
6,349

 
$
8,290

 
$
149,885

Provision for loan losses
3,528

 
350

 
840

 
151

 
3,382

 
8,251

Charge-offs
(4,153
)
 
(2,689
)
 
(614
)
 
(482
)
 
(3,994
)
 
(11,932
)
Recoveries
605

 
613

 
218

 
318

 
2,268

 
4,022

Net charge-offs
(3,548
)
 
(2,076
)
 
(396
)
 
(164
)
 
(1,726
)
 
(7,910
)
Ending balance
$
57,713

 
$
37,313

 
$
38,918

 
$
6,336

 
$
9,946

 
$
150,226

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

 
 
 
 
 
 
 
 
 
 
 
 
Six months ended:
 
 
 
 
 
 
 
 
 
 
 
June 30, 2018
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
59,614

 
$
51,528

 
$
30,948

 
$
5,657

 
$
7,617

 
$
155,364

Provision for loan losses
9,322

 
(9,290
)
 
8,283

 
1,369

 
5,512

 
15,196

Charge-offs
(13,405
)
 
(5,539
)
 
(619
)
 
(1,201
)
 
(7,966
)
 
(28,730
)
Recoveries
2,182

 
614

 
306

 
511

 
4,783

 
8,396

Net charge-offs
(11,223
)
 
(4,925
)
 
(313
)
 
(690
)
 
(3,183
)
 
(20,334
)
Ending balance
$
57,713

 
$
37,313

 
$
38,918

 
$
6,336

 
$
9,946

 
$
150,226

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