XML 41 R30.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans (Tables)
9 Months Ended
Sep. 30, 2018
Receivables [Abstract]  
Loans
Loans were as follows:
 
September 30,
2018
 
Percentage
of Total
 
December 31,
2017
 
Percentage
of Total
Commercial and industrial
$
5,029,754

 
36.4
%
 
$
4,792,388

 
36.4
%
Energy:
 
 
 
 
 
 
 
Production
1,220,771

 
8.8

 
1,182,326

 
9.0

Service
164,889

 
1.2

 
171,795

 
1.3

Other
133,708

 
1.0

 
144,972

 
1.1

Total energy
1,519,368

 
11.0

 
1,499,093

 
11.4

Commercial real estate:
 
 
 
 
 
 
 
Commercial mortgages
4,078,787

 
29.5

 
3,887,742

 
29.6

Construction
1,208,870

 
8.7

 
1,066,696

 
8.1

Land
315,384

 
2.3

 
331,986

 
2.5

Total commercial real estate
5,603,041

 
40.5

 
5,286,424

 
40.2

Consumer real estate:
 
 
 
 
 
 
 
Home equity loans
352,292

 
2.5

 
355,342

 
2.7

Home equity lines of credit
326,876

 
2.4

 
291,950

 
2.2

Other
419,965

 
3.1

 
376,002

 
2.9

Total consumer real estate
1,099,133

 
8.0

 
1,023,294

 
7.8

Total real estate
6,702,174

 
48.5

 
6,309,718

 
48.0

Consumer and other
563,542

 
4.1

 
544,466

 
4.2

Total loans
$
13,814,838

 
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:
 
September 30,
2018
 
December 31,
2017
Commercial and industrial
$
12,278

 
$
46,186

Energy
51,802

 
94,302

Commercial real estate:
 
 
 
Buildings, land and other
15,913

 
7,589

Construction

 

Consumer real estate
971

 
2,109

Consumer and other
1,637

 
128

Total
$
82,601

 
$
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 September 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
$
33,985

 
$
10,250

 
$
44,235

 
$
4,985,519

 
$
5,029,754

 
$
3,963

Energy
3,251

 
2,221

 
5,472

 
1,513,896

 
1,519,368

 
818

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Buildings, land and other
21,596

 
2,980

 
24,576

 
4,369,595

 
4,394,171

 
2,606

Construction
784

 
1,042

 
1,826

 
1,207,044

 
1,208,870

 
1,042

Consumer real estate
7,743

 
1,773

 
9,516

 
1,089,617

 
1,099,133

 
1,432

Consumer and other
6,098

 
1,766

 
7,864

 
555,678

 
563,542

 
1,724

Total
$
73,457

 
$
20,032

 
$
93,489

 
$
13,721,349

 
$
13,814,838

 
$
11,585

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, 2018
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
19,857

 
$
3,153

 
$
6,574

 
$
9,727

 
$
4,622

Energy
68,087

 
7,942

 
43,614

 
51,556

 
12,672

Commercial real estate:
 
 
 
 
 
 

 
 
Buildings, land and other
15,961

 
2,309

 
12,876

 
15,185

 
2,599

Construction

 

 

 

 

Consumer real estate
293

 
293

 

 
293

 

Consumer and other
1,595

 

 
1,595

 
1,595

 
1,595

Total
$
105,793

 
$
13,697

 
$
64,659

 
$
78,356

 
$
21,488

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 
 September 30,
 
Nine Months Ended 
 September 30,
 
2018
 
2017
 
2018

2017
Commercial and industrial
$
13,447

 
$
26,910

 
$
21,025

 
$
26,651

Energy
78,772

 
76,008

 
82,640

 
72,055

Commercial real estate:
 
 
 
 
 
 
 
Buildings, land and other
14,306

 
5,553

 
12,328

 
6,106

Construction

 

 

 

Consumer real estate
671

 
1,209

 
807

 
1,155

Consumer and other
1,073

 

 
805

 
13

Total
$
108,269

 
$
109,680

 
$
117,605

 
$
105,980

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

 
$

 
$
4,026

 
$
3,875

Energy
13,708

 

 
56,097

 
55,023

 
$
15,911

 
$

 
$
60,123

 
$
58,898

Restructured Loans Past Due in Excess of 90 Days on Financing Receivables
Additional information related to restructured loans as of or for the nine months ended September 30, 2018 and September 30, 2017 is set forth in the following table.
 
September 30, 2018
 
September 30, 2017
Restructured loans past due in excess of 90 days at period-end:
 
 
 
Number of loans

 
1

Dollar amount of loans
$

 
$
43,137

Restructured loans on non-accrual status at period end

 
54,082

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

 

Recognized on previously restructured loans
4,650

 
9,951

Proceeds from sale of restructured loans
15,750

 

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

 
$
4,755,739

 
6.06

 
$
4,378,839

Risk grade 9
9.00

 
123,199

 
9.00

 
170,285

Risk grade 10
10.00

 
67,645

 
10.00

 
99,260

Risk grade 11
11.00

 
70,893

 
11.00

 
97,818

Risk grade 12
12.00

 
7,656

 
12.00

 
38,633

Risk grade 13
13.00

 
4,622

 
13.00

 
7,553

Total
6.31

 
$
5,029,754

 
6.41

 
$
4,792,388

Energy
 
 
 
 
 
 
 
Risk grades 1-8
5.81

 
$
1,367,235

 
6.01

 
$
1,199,207

Risk grade 9
9.00

 
13,352

 
9.00

 
50,427

Risk grade 10
10.00

 
42,862

 
10.00

 
64,282

Risk grade 11
11.00

 
44,116

 
11.00

 
90,875

Risk grade 12
12.00

 
39,131

 
12.00

 
81,035

Risk grade 13
13.00

 
12,672

 
13.00

 
13,267

Total
6.32

 
$
1,519,368

 
6.97

 
$
1,499,093

Commercial real estate:
 
 

 
 
 
 
Buildings, land and other
 
 
 
 
 
 
 
Risk grades 1-8
6.77

 
$
4,091,571

 
6.75

 
$
3,868,659

Risk grade 9
9.00

 
135,521

 
9.00

 
151,487

Risk grade 10
10.00

 
60,169

 
10.00

 
129,391

Risk grade 11
11.00

 
90,997

 
11.00

 
62,602

Risk grade 12
12.00

 
13,314

 
12.00

 
7,589

Risk grade 13
13.00

 
2,599

 
13.00

 

Total
6.99

 
$
4,394,171

 
7.00

 
$
4,219,728

Construction
 
 
 
 
 
 
 
Risk grades 1-8
7.10

 
$
1,129,492

 
7.11

 
$
1,019,635

Risk grade 9
9.00

 
51,058

 
9.00

 
18,042

Risk grade 10
10.00

 
26,035

 
10.00

 
23,393

Risk grade 11
11.00

 
2,285

 
11.00

 
5,626

Risk grade 12
12.00

 

 
12.00

 

Risk grade 13
13.00

 

 
13.00

 

Total
7.25

 
$
1,208,870

 
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 
 September 30,
 
Nine Months Ended 
 September 30,
 
2018
 
2017
 
2018
 
2017
Commercial and industrial
$
(7,807
)
 
$
(4,565
)
 
$
(19,030
)
 
$
(12,155
)
Energy
(5,347
)
 
451

 
(10,272
)
 
(10,010
)
Commercial real estate:
 
 
 
 
 
 
 
Buildings, land and other
33

 
266

 
(288
)
 
768

Construction
3

 
2

 
11

 
8

Consumer real estate
(388
)
 
(629
)
 
(1,078
)
 
(422
)
Consumer and other
(1,792
)
 
(1,760
)
 
(4,975
)
 
(4,289
)
Total
$
(15,298
)
 
$
(6,235
)
 
$
(35,632
)
 
$
(26,100
)
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, 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
September 30, 2018
 
 
 
 
 
 
 
 
 
 
 
Historical valuation allowances
$
25,582

 
$
9,654

 
$
20,441

 
$
2,641

 
$
6,815

 
$
65,133

Specific valuation allowances
4,622

 
12,672

 
2,599

 

 
1,595

 
21,488

General valuation allowances
9,361

 
5,849

 
4,187

 
1,620

 
(114
)
 
20,903

Macroeconomic valuation allowances
11,426

 
3,270

 
11,977

 
1,933

 
1,448

 
30,054

Total
$
50,991

 
$
31,445

 
$
39,204

 
$
6,194

 
$
9,744

 
$
137,578

Allocated to loans:
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
$
4,622

 
$
12,672

 
$
2,599

 
$

 
$
1,595

 
$
21,488

Collectively evaluated
46,369

 
18,773

 
36,605

 
6,194

 
8,149

 
116,090

Total
$
50,991

 
$
31,445

 
$
39,204

 
$
6,194

 
$
9,744

 
$
137,578

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 September 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
September 30, 2018
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
$
9,727

 
$
51,556

 
$
15,185

 
$
293

 
$
1,595

 
$
78,356

Collectively evaluated
5,020,027

 
1,467,812

 
5,587,856

 
1,098,840

 
561,947

 
13,736,482

Total
$
5,029,754

 
$
1,519,368

 
$
5,603,041

 
$
1,099,133

 
$
563,542

 
$
13,814,838

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 nine months ended September 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:
 
 
 
 
 
 
 
 
 
 
 
September 30, 2018
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
57,713

 
$
37,313

 
$
38,918

 
$
6,336

 
$
9,946

 
$
150,226

Provision for loan losses
1,085

 
(521
)
 
250

 
246

 
1,590

 
2,650

Charge-offs
(8,491
)
 
(5,400
)
 

 
(431
)
 
(4,274
)
 
(18,596
)
Recoveries
684

 
53

 
36

 
43

 
2,482

 
3,298

Net charge-offs
(7,807
)
 
(5,347
)
 
36

 
(388
)
 
(1,792
)
 
(15,298
)
Ending balance
$
50,991

 
$
31,445

 
$
39,204

 
$
6,194

 
$
9,744

 
$
137,578

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

 
 
 
 
 
 
 
 
 
 
 
 
Nine months ended:
 
 
 
 
 
 
 
 
 
 
 
September 30, 2018
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
59,614

 
$
51,528

 
$
30,948

 
$
5,657

 
$
7,617

 
$
155,364

Provision for loan losses
10,407

 
(9,811
)
 
8,533

 
1,615

 
7,102

 
17,846

Charge-offs
(21,896
)
 
(10,939
)
 
(619
)
 
(1,632
)
 
(12,240
)
 
(47,326
)
Recoveries
2,866

 
667

 
342

 
554

 
7,265

 
11,694

Net charge-offs
(19,030
)
 
(10,272
)
 
(277
)
 
(1,078
)
 
(4,975
)
 
(35,632
)
Ending balance
$
50,991

 
$
31,445

 
$
39,204

 
$
6,194

 
$
9,744

 
$
137,578

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