XML 41 R30.htm IDEA: XBRL DOCUMENT v3.20.2
Loans (Tables)
9 Months Ended
Sep. 30, 2020
Receivables [Abstract]  
Loans
Loans were as follows:
September 30,
2020
Percentage
of Total
December 31,
2019
Percentage
of Total
Commercial and industrial$4,820,018 26.4 %$5,187,466 35.2 %
Energy:
Production1,108,753 6.1 1,348,900 9.2 
Service163,197 0.9 192,996 1.3 
Other91,418 0.4 110,986 0.8 
Total energy1,363,368 7.4 1,652,882 11.2 
Paycheck Protection Program3,226,980 17.7 — — 
Commercial real estate:
Commercial mortgages5,412,731 29.7 4,594,113 31.1 
Construction1,274,080 7.0 1,312,659 8.9 
Land320,407 1.8 289,467 2.0 
Total commercial real estate7,007,218 38.5 6,196,239 42.0 
Consumer real estate:
Home equity loans340,226 1.9 375,596 2.6 
Home equity lines of credit434,171 2.4 354,671 2.4 
Other533,356 2.9 464,146 3.1 
Total consumer real estate1,307,753 7.2 1,194,413 8.1 
Total real estate8,314,971 45.7 7,390,652 50.1 
Consumer and other498,540 2.8 519,332 3.5 
Total loans$18,223,877 100.0 %$14,750,332 100.0 %
Non-Accrual Loans, Segregated by Class of Loans
Non-accrual loans, segregated by class of loans, were as follows:
September 30, 2020December 31, 2019
Total Non-AccrualNon-Accrual with No Credit Loss AllowanceTotal Non-AccrualNon-Accrual with No Credit Loss Allowance
Commercial and industrial$21,566 $6,583 $26,038 $13,266 
Energy54,041 33,324 65,761 3,281 
Paycheck Protection Program— — — — 
Commercial real estate:
Buildings, land and other13,525 6,754 8,912 6,558 
Construction680 680 665 665 
Consumer real estate1,748 1,748 922 922 
Consumer and other18 — — 
Total$91,578 $49,089 $102,303 $24,692 
Financing Receivable, Non-Accrual Loans, Segregated by Class of Loan and Year of Origination
The following table presents non-accrual loans as of September 30, 2020 by class and year of origination.
20202019201820172016PriorRevolving LoansRevolving Loans Converted to TermTotal
Commercial and industrial$9,317 $3,743 $1,886 $1,263 $110 $51 $1,879 $3,317 $21,566 
Energy24,149 7,021 2,204 — — — 15,054 5,613 54,041 
Paycheck Protection Program — — — — — — — — — 
Commercial real estate:
Buildings, land and other1,426 6,014 169 1,372 840 3,590 114 — 13,525 
Construction680 — — — — — — — 680 
Consumer real estate— — 421 211 350 382 261 123 1,748 
Consumer and other— — — — — — 18 — 18 
Total$35,572 $16,778 $4,680 $2,846 $1,300 $4,023 $17,326 $9,053 $91,578 
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, 2020 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$36,067 $25,115 $61,182 $4,758,836 $4,820,018 $19,392 
Energy31,071 9,588 40,659 1,322,709 1,363,368 559 
Paycheck Protection Program— — — 3,226,980 3,226,980 — 
Commercial real estate:
Buildings, land and other25,113 19,571 44,684 5,688,454 5,733,138 11,676 
Construction— — — 1,274,080 1,274,080 — 
Consumer real estate11,054 4,761 15,815 1,291,938 1,307,753 3,406 
Consumer and other6,629 673 7,302 491,238 498,540 673 
Total$109,934 $59,708 $169,642 $18,054,235 $18,223,877 $35,706 
Troubled Debt Restructurings Troubled debt restructurings during the nine months ended September 30, 2020 and September 30, 2019 are set forth in the following table.
Nine Months Ended
September 30, 2020
Nine Months Ended
September 30, 2019
Balance at
Restructure
Balance at
Period-End
Balance at
Restructure
Balance at
Period-End
Commercial and industrial$3,660 $1,415 $3,845 $2,188 
Commercial real estate:
Buildings, land and other6,606 6,585 9,456 9,494 
Construction1,192 1,181 — — 
Consumer real estate— — 124 123 
Consumer and other1,104 104 — — 
$12,562 $9,285 $13,425 $11,805 
Restructured Loans Past Due in Excess of 90 Days on Financing Receivables
Additional information related to restructured loans as of or for the three months ended September 30, 2020 and September 30, 2019 is set forth in the following table.
September 30, 2020September 30, 2019
Restructured loans past due in excess of 90 days at period-end:
Number of loans
Dollar amount of loans$3,682 $3,244 
Restructured loans on non-accrual status at period end5,353 5,645 
Charge-offs of restructured loans:
Recognized in connection with restructuring— 1,500 
Recognized on previously restructured loans2,188 — 
Weighted Average Risk Grades for All Commercial Loans by Class and Year of Origination
The following tables present weighted-average risk grades for all commercial loans, by class and year of origination/renewal as of September 30, 2020. Paycheck Protection Program (“PPP”) loans are excluded as such loans are fully guaranteed by the Small Business Administration (“SBA”).
20202019201820172016PriorRevolving LoansRevolving Loans Converted to TermTotalW/A Risk Grade
Commercial and industrial
Risk grades 1-8$1,101,917 $625,692 $340,799 $251,180 $120,777 $129,757 $1,788,761 $43,468 $4,402,351 6.12 
Risk grade 969,846 27,843 36,271 21,352 9,910 1,087 77,802 4,462 248,573 9.00 
Risk grade 104,394 7,722 13,867 6,875 812 824 60,028 4,347 98,869 10.00 
Risk grade 113,675 4,507 6,720 4,422 1,896 167 17,909 9,363 48,659 11.00 
Risk grade 126,917 2,791 1,544 708 110 51 1,350 3,022 16,493 12.00 
Risk grade 132,400 952 342 555 — — 529 295 5,073 13.00 
$1,189,149 $669,507 $399,543 $285,092 $133,505 $131,886 $1,946,379 $64,957 $4,820,018 6.42 
W/A risk grade6.12 6.81 7.20 6.32 6.37 5.87 6.32 7.92 6.42 
Energy
Risk grades 1-8$454,901 $25,589 $10,956 $6,732 $1,481 $4,709 $407,478 $24,936 $936,782 6.18 
Risk grade 9108,859 5,542 3,190 — — — 90,292 14,974 222,857 9.00 
Risk grade 10486 4,113 1,461 — 907 — 7,837 2,105 16,909 10.00 
Risk grade 1178,832 15,724 3,280 1,210 — 1,066 32,398 269 132,779 11.00 
Risk grade 1224,149 4,829 714 — — — 10,629 5,613 45,934 12.00 
Risk grade 13— 2,192 1,490 — — — 4,425 — 8,107 13.00 
$667,227 $57,989 $21,091 $7,942 $2,388 $5,775 $553,059 $47,897 $1,363,368 7.39 
W/A risk grade7.43 9.19 8.78 7.83 7.93 8.06 6.98 8.76 7.39 
20202019201820172016PriorRevolving LoansRevolving Loans Converted to TermTotalW/A Risk Grade
Commercial real estate:
Buildings, land, other
Risk grades 1-8$1,167,872 $1,010,418 $829,640 $660,047 $430,971 $752,461 $62,672 $53,480 $4,967,561 6.98 
Risk grade 926,056 93,113 67,546 66,365 45,477 92,060 4,413 1,042 396,072 9.00 
Risk grade 101,362 26,080 29,357 39,853 65,702 42,528 4,147 2,876 211,905 10.00 
Risk grade 117,416 7,108 13,425 42,660 10,487 59,730 3,038 211 144,075 11.00 
Risk grade 121,226 5,214 169 1,372 840 3,340 51 — 12,212 12.00 
Risk grade 13200 800 — — — 250 63 — 1,313 13.00 
$1,204,132 $1,142,733 $940,137 $810,297 $553,477 $950,369 $74,384 $57,609 $5,733,138 7.34 
W/A risk grade7.09 7.34 7.46 7.48 7.73 7.26 7.41 6.84 7.34 
Construction
Risk grades 1-8$272,025 $480,166 $224,389 $753 $1,164 $1,786 $160,654 $— $1,140,937 7.01 
Risk grade 931,402 8,370 — 39,688 — — 14,608 — 94,068 9.00 
Risk grade 106,133 — 27,479 — — — 3,838 — 37,450 10.00 
Risk grade 11— — — — — 945 — — 945 11.00 
Risk grade 12680 — — — — — — — 680 12.00 
Risk grade 13— — — — — — — — — 13.00 
$310,240 $488,536 $251,868 $40,441 $1,164 $2,731 $179,100 $— $1,274,080 7.25 
W/A risk grade6.87 7.18 7.74 8.98 7.29 8.02 7.00 — 7.25 
Total commercial real estate$1,514,372 $1,631,269 $1,192,005 $850,738 $554,641 $953,100 $253,484 $57,609 $7,007,218 7.33 
W/A risk grade7.04 7.29 7.52 7.55 7.73 7.26 7.12 6.84 7.33 
Weighted Average Risk Grades for All Commercial Loans by Class
The following tables present weighted average risk grades for all commercial loans by class as of December 31, 2019.
Commercial and IndustrialEnergyCommercial Real Estate - Buildings, Land and OtherCommercial Real Estate - ConstructionTotal Commercial Real Estate
W/A Risk GradeLoansW/A Risk GradeLoansW/A Risk GradeLoansW/A Risk GradeLoansW/A Risk GradeLoans
Risk grades 1-86.17 $4,788,857 5.90 $1,488,301 6.78 $4,523,271 7.25 $1,274,098 6.88 $5,797,369 
Risk grade 99.00 247,212 9.00 32,163 9.00 163,714 9.00 21,509 9.00 185,223 
Risk grade 1010.00 71,472 10.00 51,898 10.00 103,626 10.00 15,243 10.00 118,869 
Risk grade 1111.00 53,887 11.00 14,760 11.00 84,057 11.00 1,144 11.00 85,201 
Risk grade 1212.00 18,189 12.00 45,514 12.00 8,529 12.00 665 12.00 9,194 
Risk grade 1313.00 7,849 13.00 20,246 13.00 383 13.00 — 13.00 383 
Total6.44 $5,187,466 6.39 $1,652,882 7.01 $4,883,580 7.31 $1,312,659 7.07 $6,196,239 
Age analysis of Past Due Consumer Loans by Class and Year of Origination
Information about the payment status of consumer loans, segregated by portfolio segment and year of origination, as of September 30, 2020 was as follows:
20202019201820172016PriorRevolving LoansRevolving Loans Converted to TermTotal
Consumer real estate:
Past due 30-89 days$787 $850 $1,434 $858 $540 $4,558 $1,535 $492 $11,054 
Past due 90 or more days— 139 894 542 351 2,028 600 207 4,761 
Total past due787 989 2,328 1,400 891 6,586 2,135 699 15,815 
Current loans253,392 188,770 106,947 93,143 75,216 142,983 414,331 17,156 1,291,938 
Total$254,179 $189,759 $109,275 $94,543 $76,107 $149,569 $416,466 $17,855 $1,307,753 
Consumer and other:
Past due 30-89 days$1,328 $326 $288 $75 $$$4,313 $296 $6,629 
Past due 90 or more days69 189 — — 372 39 673 
Total past due1,397 515 291 75 4,685 335 7,302 
Current loans38,114 32,214 7,985 3,131 2,070 950 376,762 30,012 491,238 
Total$39,511 $32,729 $8,276 $3,206 $2,072 $952 $381,447 $30,347 $498,540 
Revolving Loans Converted to Term [Table Text Block]
Revolving loans that converted to term during the three and nine months ended September 30, 2020 were as follows:
Three Months Ended
September 30, 2020
Nine Months Ended
September 30, 2020
Commercial and industrial$10,224 $25,340 
Energy7,144 38,642 
Commercial real estate:
Buildings, land and other637 8,094 
Construction— — 
Consumer real estate421 2,132 
Consumer and other5,494 15,338 
Total$23,920 $89,546 
Financing Receivable, Allowance for Credit Loss By Loan Class Calculated in Accordance With CECL Methodology
The following table presents details of the allowance for credit losses on loans segregated by loan portfolio segment as of September 30, 2020, calculated in accordance with the CECL methodology described above. No allowance for credit losses has been recognized for PPP loans as such loans are fully guaranteed by the SBA.
Commercial
and
Industrial
EnergyCommercial
Real Estate
Consumer
Real Estate
Consumer
and Other
Total
Modeled expected credit losses$68,896 $21,644 $125,965 $10,226 $7,420 $234,151 
Q-Factor and other qualitative adjustments
(1,647)24,630 (8,685)51 31 14,380 
Specific allocations
5,256 8,357 1,313 — 18 14,944 
Total$72,505 $54,631 $118,593 $10,277 $7,469 $263,475 
Allowance for Credit Losses By Loan Class in Accordance With Methodology Used Prior to CECL
The following table presents details of the allowance for credit losses on loans segregated by loan portfolio segment as of December 31, 2019, calculated in accordance with our prior incurred loss methodology described in our 2019 Form 10-K.
Commercial
and
Industrial
EnergyCommercial
Real Estate
Consumer
Real Estate
Consumer
and Other
Total
Historical valuation allowances$29,015 $7,873 $21,947 $2,690 $7,562 $69,087 
Specific valuation allowances7,849 20,246 383 — 28,483 
General valuation allowances9,840 5,196 4,201 904 (409)19,732 
Macroeconomic valuation allowances4,889 4,067 4,506 519 884 14,865 
Total$51,593 $37,382 $31,037 $4,113 $8,042 $132,167 
Activity in Allowance for Loan Losses by Portfolio Segment
The following table details activity in the allowance for credit losses on loans by portfolio segment for the three and nine months ended September 30, 2020 and 2019. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories. No allowance for credit losses has been recognized for PPP loans as such loans are fully guaranteed by the SBA.
Commercial
and
Industrial
EnergyCommercial
Real Estate
Consumer
Real Estate
Consumer
and Other
Total
Three months ended:
September 30, 2020
Beginning balance
$98,536 $40,817 $93,425 $8,998 $8,285 $250,061 
Credit loss expense(18,547)13,814 25,368 1,794 1,161 23,590 
Charge-offs(8,605)— (242)(1,088)(4,219)(14,154)
Recoveries1,121 — 42 573 2,242 3,978 
Net charge-offs(7,484)— (200)(515)(1,977)(10,176)
Ending balance$72,505 $54,631 $118,593 $10,277 $7,469 $263,475 
September 30, 2019
Beginning balance$57,714 $25,818 $35,914 $5,637 $9,846 $134,929 
Credit loss expense(3,527)8,788 (607)(650)3,997 8,001 
Charge-offs(2,705)(2,000)— (557)(6,357)(11,619)
Recoveries1,185 740 46 454 2,823 5,248 
Net charge-offs(1,520)(1,260)46 (103)(3,534)(6,371)
Ending balance$52,667 $33,346 $35,353 $4,884 $10,309 $136,559 
Nine months ended:
September 30, 2020
Beginning balance
$51,593 $37,382 $31,037 $4,113 $8,042 $132,167 
Impact of adopting ASC 32621,263 (10,453)(13,519)2,392 (2,248)(2,565)
Credit loss expense10,737 96,478 104,716 3,716 8,096 223,743 
Charge-offs(14,815)(68,842)(3,826)(1,508)(13,402)(102,393)
Recoveries3,727 66 185 1,564 6,981 12,523 
Net charge-offs(11,088)(68,776)(3,641)56 (6,421)(89,870)
Ending balance$72,505 $54,631 $118,593 $10,277 $7,469 $263,475 
September 30, 2019
Beginning balance$48,580 $29,052 $38,777 $6,103 $9,620 $132,132 
Credit loss expense9,999 7,478 (2,972)859 10,040 25,404 
Charge-offs(8,782)(4,000)(617)(2,936)(17,157)(33,492)
Recoveries2,870 816 165 858 7,806 12,515 
Net charge-offs(5,912)(3,184)(452)(2,078)(9,351)(20,977)
Ending balance$52,667 $33,346 $35,353 $4,884 $10,309 $136,559 
Investment in Loans Related to Allowance for Loan Losses by Portfolio Segment Disaggregated Based on Impairment Methodology
The following table presents loans that were evaluated for expected credit losses on an individual basis and the related specific allocations, by loan portfolio segment as of September 30, 2020 and December 31, 2019.
September 30, 2020December 31, 2019
Loan
Balance
Specific AllocationsLoan
Balance
Specific Allocations
Commercial and industrial$22,930 $5,256 $24,360 $7,849 
Energy56,420 8,357 65,244 20,246 
Paycheck Protection Program— — — — 
Commercial real estate:
Buildings, land and other25,611 1,313 8,609 383 
Construction680 — 665 — 
Consumer real estate1,335 — 570 — 
Consumer and other18 18 
Total$106,994 $14,944 $99,453 $28,483