XML 53 R31.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans (Tables)
3 Months Ended
Mar. 31, 2014
Receivables [Abstract]  
Loans
Loans were as follows:
 
March 31,
2014
 
Percentage
of Total
 
December 31,
2013
 
Percentage
of Total
Commercial and industrial:
 
 
 
 
 
 
 
Commercial
$
4,686,817

 
48.1
 %
 
$
4,460,543

 
46.9
 %
Leases
307,269

 
3.1

 
319,577

 
3.4

Asset-based
112,640

 
1.2

 
126,956

 
1.3

Total commercial and industrial
5,106,726

 
52.4

 
4,907,076

 
51.6

Commercial real estate:
 
 
 
 
 
 
 
Commercial mortgages
2,800,091

 
28.7

 
2,800,760

 
29.4

Construction
445,491

 
4.6

 
426,639

 
4.5

Land
250,557

 
2.6

 
239,937

 
2.5

Total commercial real estate
3,496,139

 
35.9

 
3,467,336

 
36.4

Consumer real estate:
 
 
 
 
 
 
 
Home equity loans
334,802

 
3.4

 
329,853

 
3.5

Home equity lines of credit
199,734

 
2.0

 
195,132

 
2.1

1-4 family residential mortgages
29,749

 
0.3

 
32,447

 
0.3

Construction
15,509

 
0.2

 
13,123

 
0.1

Other
239,203

 
2.5

 
237,649

 
2.5

Total consumer real estate
818,997

 
8.4

 
808,204

 
8.5

Total real estate
4,315,136

 
44.3

 
4,275,540

 
44.9

Consumer and other:
 
 
 
 
 
 
 
Consumer installment
346,798

 
3.5

 
350,827

 
3.7

Other
5,522

 
0.1

 
7,289

 
0.1

Total consumer and other
352,320

 
3.6

 
358,116

 
3.8

Unearned discounts
(23,537
)
 
(0.3
)
 
(25,032
)
 
(0.3
)
Total loans
$
9,750,645

 
100.0
 %
 
$
9,515,700

 
100.0
 %
Non-Accrual Loans, Segregated by Class of Loans
Non-accrual loans, segregated by class of loans, were as follows:
 
March 31,
2014
 
December 31,
2013
Commercial and industrial:
 
 
 
Energy
$
526

 
$
590

Other commercial
22,458

 
26,143

Commercial real estate:
 
 
 
Buildings, land and other
23,319

 
27,035

Construction
312

 

Consumer real estate
2,178

 
2,207

Consumer and other
710

 
745

Total
$
49,503

 
$
56,720

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 March 31, 2014 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:
 
 
 
 
 
 
 
 
 
 
 
Energy
$
1

 
$
526

 
$
527

 
$
1,151,792

 
$
1,152,319

 
$

Other commercial
10,078

 
12,602

 
22,680

 
3,931,727

 
3,954,407

 
4,419

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Buildings, land and other
9,814

 
15,287

 
25,101

 
3,025,547

 
3,050,648

 
1,622

Construction
411

 

 
411

 
445,080

 
445,491

 

Consumer real estate
5,876

 
2,332

 
8,208

 
810,789

 
818,997

 
2,105

Consumer and other
2,539

 
1,053

 
3,592

 
348,728

 
352,320

 
893

Unearned discounts

 

 

 
(23,537
)
 
(23,537
)
 

Total
$
28,719

 
$
31,800

 
$
60,519

 
$
9,690,126

 
$
9,750,645

 
$
9,039

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
March 31, 2014
 
 
 
 
 
 
 
 
 
Commercial and industrial:
 
 
 
 
 
 
 
 
 
Energy
$
545

 
$
526

 
$

 
$
526

 
$

Other commercial
28,100

 
15,663

 
3,728

 
19,391

 
2,731

Commercial real estate:
 
 
 
 
 
 
 
 
 
Buildings, land and other
25,842

 
20,015

 
1,013

 
21,028

 
776

Construction
481

 
312

 

 
312

 

Consumer real estate
894

 
718

 

 
718

 

Consumer and other
310

 
264

 

 
264

 

Total
$
56,172

 
$
37,498

 
$
4,741

 
$
42,239

 
$
3,507

December 31, 2013
 
 
 
 
 
 
 
 
 
Commercial and industrial:
 
 
 
 
 
 
 
 
 
Energy
$
545

 
$
531

 
$

 
$
531

 
$

Other commercial
31,429

 
15,337

 
7,004

 
22,341

 
4,140

Commercial real estate:
 
 
 
 
 
 
 
 
 
Buildings, land and other
27,792

 
15,697

 
8,870

 
24,567

 
2,786

Construction

 

 

 

 

Consumer real estate
907

 
745

 

 
745

 

Consumer and other
334

 
278

 

 
278

 

Total
$
61,007

 
$
32,588

 
$
15,874

 
$
48,462

 
$
6,926

Average Recorded Investment In Impaired Loans
The average recorded investment in impaired loans was as follows:
 
Three Months Ended 
 March 31,
 
2014
 
2013
Commercial and industrial:
 
 
 
Energy
$
529

 
$
535

Other commercial
20,866

 
42,452

Commercial real estate:
 
 
 
Buildings, land and other
22,798

 
36,338

Construction
156

 
1,078

Consumer real estate
732

 
849

Consumer and other
271

 
392

Total
$
45,352

 
$
81,644

Troubled Debt Restructurings
Troubled debt restructurings during the three months ended March 31, 2014 and March 31, 2013 are set forth in the following table.
 
Three Months Ended 
 March 31, 2014
 
Three Months Ended 
 March 31, 2013
 
Balance at
Restructure
 
Balance at
Period-End
 
Balance at
Restructure
 
Balance at
Period-End
Commercial and industrial:
 
 
 
 
 
 
 
Energy
$

 
$

 
$

 
$

Other commercial
819

 
793

 
275

 
275

Commercial real estate:

 

 

 

Buildings, land and other

 

 
1,680

 
1,613

 
$
819

 
$
793

 
$
1,955

 
$
1,888

Weighted Average Risk Grades for All Commercial Loans by Class
The following table presents weighted average risk grades for all commercial loans by class.
 
March 31, 2014
 
December 31, 2013
 
Weighted
Average
Risk Grade
 
Loans
 
Weighted
Average
Risk Grade
 
Loans
Commercial and industrial:
 
 
 
 
 
 
 
Energy
 
 
 
 
 
 
 
Risk grades 1-8
5.36

 
$
1,129,839

 
5.37

 
$
1,106,348

Risk grade 9
9.00

 
21,733

 
9.00

 
7,726

Risk grade 10
10.00

 
221

 
10.00

 
245

Risk grade 11
11.00

 

 
11.00

 
500

Risk grade 12
12.00

 
526

 
12.00

 
590

Risk grade 13
13.00

 

 
13.00

 

Total energy
5.43

 
$
1,152,319

 
5.40

 
$
1,115,409

Other commercial
 
 
 
 
 
 
 
Risk grades 1-8
5.98

 
$
3,671,876

 
5.95

 
$
3,507,963

Risk grade 9
9.00

 
76,294

 
9.00

 
74,766

Risk grade 10
10.00

 
87,148

 
10.00

 
89,878

Risk grade 11
11.00

 
96,581

 
11.00

 
92,917

Risk grade 12
12.00

 
19,253

 
12.00

 
21,389

Risk grade 13
13.00

 
3,255

 
13.00

 
4,754

Total other commercial
6.28

 
$
3,954,407

 
6.27

 
$
3,791,667

Commercial real estate:
 
 
 
 
 
 
 
Buildings, land and other
 
 
 
 
 
 
 
Risk grades 1-8
6.59

 
$
2,840,771

 
6.59

 
$
2,844,665

Risk grade 9
9.00

 
88,408

 
9.00

 
65,770

Risk grade 10
10.00

 
47,465

 
10.00

 
49,881

Risk grade 11
11.00

 
50,454

 
11.00

 
53,208

Risk grade 12
12.00

 
22,774

 
12.00

 
24,387

Risk grade 13
13.00

 
776

 
13.00

 
2,786

Total commercial real estate
6.83

 
$
3,050,648

 
6.83

 
$
3,040,697

Construction
 
 
 
 
 
 
 
Risk grades 1-8
7.05

 
$
441,923

 
7.05

 
$
418,999

Risk grade 9
9.00

 
1,682

 
9.00

 
1,301

Risk grade 10
10.00

 
1,353

 
10.00

 
5,931

Risk grade 11
11.00

 
221

 
11.00

 
408

Risk grade 12
12.00

 
312

 
12.00

 

Risk grade 13
13.00

 

 
13.00

 

Total construction
7.07

 
$
445,491

 
7.10

 
$
426,639

Net (Charge-Offs)/Recoveries, Segregated by Class of Loans
Net (charge-offs)/recoveries, segregated by class of loans, were as follows:
 
Three Months Ended 
 March 31,
 
2014
 
2013
Commercial and industrial:
 
 
 
Energy
$
(13
)
 
$

Other commercial
(1,683
)
 
(16,527
)
Commercial real estate:
 
 
 
Buildings, land and other
(1,618
)
 
215

Construction
40

 
114

Consumer real estate
23

 
(276
)
Consumer and other
(631
)
 
(390
)
Total
$
(3,882
)
 
$
(16,864
)
Unallocated Portion of Allowance for Loan Losses
The following table presents details of the allowance for loan losses, segregated by loan portfolio segment.
 
Commercial
and
Industrial
 
Commercial
Real Estate
 
Consumer
Real Estate
 
Consumer
and Other
 
Unallocated
 
Total
March 31, 2014
 
 
 
 
 
 
 
 
 
 
 
Historical valuation allowances
$
36,638

 
$
13,121

 
$
1,966

 
$
9,364

 
$

 
$
61,089

Specific valuation allowances
2,731

 
776

 

 

 

 
3,507

General valuation allowances:
 
 
 
 
 
 
 
 
 
 
 
Environmental risk adjustment
7,189

 
3,223

 
465

 
2,420

 

 
13,297

Distressed industries
2,354

 
96

 

 

 

 
2,450

Excessive industry concentrations
1,894

 
327

 

 

 

 
2,221

Large relationship concentrations
1,662

 
1,135

 

 

 

 
2,797

Highly-leveraged credit relationships
5,170

 
957

 

 

 

 
6,127

Policy exceptions

 

 

 

 
2,547

 
2,547

Credit and collateral exceptions

 

 

 

 
1,954

 
1,954

Loans not reviewed by concurrence
2,008

 
2,176

 
2,280

 
1,056

 

 
7,520

Adjustment for recoveries
(2,592
)
 
(791
)
 
(178
)
 
(7,149
)
 

 
(10,710
)
General macroeconomic risk

 

 

 

 
2,357

 
2,357

Total
$
57,054

 
$
21,020

 
$
4,533

 
$
5,691

 
$
6,858

 
$
95,156

December 31, 2013
 
 
 
 
 
 
 
 
 
 
 
Historical valuation allowances
$
29,357

 
$
13,042

 
$
2,644

 
$
8,695

 
$

 
$
53,738

Specific valuation allowances
4,140

 
2,786

 

 

 

 
6,926

General valuation allowances:
 
 
 
 
 
 
 
 
 
 
 
Environmental risk adjustment
5,497

 
3,314

 
664

 
2,331

 

 
11,806

Distressed industries
7,812

 
384

 

 

 

 
8,196

Excessive industry concentrations
1,499

 
367

 

 

 

 
1,866

Large relationship concentrations
1,529

 
1,081

 

 

 

 
2,610

Highly-leveraged credit relationships
4,535

 
619

 

 

 

 
5,154

Policy exceptions

 

 

 

 
2,492

 
2,492

Credit and collateral exceptions

 

 

 

 
1,398

 
1,398

Loans not reviewed by concurrence
2,009

 
2,201

 
2,250

 
1,064

 

 
7,524

Adjustment for recoveries
(3,588
)
 
(1,204
)
 
(328
)
 
(7,080
)
 

 
(12,200
)
General macroeconomic risk

 

 

 

 
2,928

 
2,928

Total
$
52,790

 
$
22,590

 
$
5,230

 
$
5,010

 
$
6,818

 
$
92,438

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 months ended March 31, 2014 and 2013. 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
 
Commercial
Real Estate
 
Consumer
Real Estate
 
Consumer
and Other
 
Unallocated
 
Total
Three months ended:
 
 
 
 
 
 
 
 
 
 
 
March 31, 2014
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
52,790

 
$
22,590

 
$
5,230

 
$
5,010

 
$
6,818

 
$
92,438

Provision for loan losses
5,960

 
8

 
(720
)
 
1,312

 
40

 
6,600

Charge-offs
(2,367
)
 
(1,791
)
 
(21
)
 
(2,487
)
 

 
(6,666
)
Recoveries
671

 
213

 
44

 
1,856

 

 
2,784

Net charge-offs
(1,696
)
 
(1,578
)
 
23

 
(631
)
 

 
(3,882
)
Ending balance
$
57,054

 
$
21,020

 
$
4,533

 
$
5,691

 
$
6,858

 
$
95,156

 
 
 
 
 
 
 
 
 
 
 
 
March 31, 2013
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
54,164

 
$
29,346

 
$
5,252

 
$
3,507

 
$
12,184

 
$
104,453

Provision for loan losses
13,448

 
(4,866
)
 
172

 
607

 
(3,361
)
 
6,000

Charge-offs
(17,152
)
 
(266
)
 
(336
)
 
(2,177
)
 

 
(19,931
)
Recoveries
625

 
595

 
60

 
1,787

 

 
3,067

Net charge-offs
(16,527
)
 
329

 
(276
)
 
(390
)
 

 
(16,864
)
Ending balance
$
51,085

 
$
24,809

 
$
5,148

 
$
3,724

 
$
8,823

 
$
93,589

Allowance for Loan Losses Disaggregated on the Basis of Impairment Methodology
The following table details the amount of the allowance for loan losses allocated to each portfolio segment as of March 31, 2014, December 31, 2013 and March 31, 2013, detailed on the basis of the impairment methodology used by the Corporation.
 
Commercial
and
Industrial
 
Commercial
Real Estate
 
Consumer
Real Estate
 
Consumer
and Other
 
Unallocated
 
Total
March 31, 2014
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
19,838

 
$
1,820

 
$

 
$

 
$

 
$
21,658

Loans collectively evaluated for impairment
37,216

 
19,200

 
4,533

 
5,691

 
6,858

 
73,498

Balance at March 31, 2014
$
57,054

 
$
21,020

 
$
4,533

 
$
5,691

 
$
6,858

 
$
95,156

December 31, 2013
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
16,682

 
$
3,914

 
$

 
$

 
$

 
$
20,596

Loans collectively evaluated for impairment
36,108

 
18,676

 
5,230

 
5,010

 
6,818

 
71,842

Balance at December 31, 2013
$
52,790

 
$
22,590

 
$
5,230

 
$
5,010

 
$
6,818

 
$
92,438

March 31, 2013
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
13,464

 
$
4,576

 
$

 
$

 
$

 
$
18,040

Loans collectively evaluated for impairment
37,621

 
20,233

 
5,148

 
3,724

 
8,823

 
75,549

Balance at March 31, 2013
$
51,085

 
$
24,809

 
$
5,148

 
$
3,724

 
$
8,823

 
$
93,589

Investment in Loans Related to Allowance for Loan Losses by Portfolio Segment Disaggregated Based on Impairment Methodology
The Corporation’s recorded investment in loans as of March 31, 2014, December 31, 2013 and March 31, 2013 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
 
Commercial
Real Estate
 
Consumer
Real Estate
 
Consumer
and Other
 
Unearned
Discounts
 
Total
March 31, 2014
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
206,984

 
$
123,355

 
$
718

 
$
264

 
$

 
$
331,321

Loans collectively evaluated for impairment
4,899,742

 
3,372,784

 
818,279

 
352,056

 
(23,537
)
 
9,419,324

Ending balance
$
5,106,726

 
$
3,496,139

 
$
818,997

 
$
352,320

 
$
(23,537
)
 
$
9,750,645

December 31, 2013
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
210,273

 
$
136,601

 
$
745

 
$
278

 
$

 
$
347,897

Loans collectively evaluated for impairment
4,696,803

 
3,330,735

 
807,459

 
357,838

 
(25,032
)
 
9,167,803

Ending balance
$
4,907,076

 
$
3,467,336

 
$
808,204

 
$
358,116

 
$
(25,032
)
 
$
9,515,700

March 31, 2013
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
148,858

 
$
158,651

 
$
834

 
$
384

 
$

 
$
308,727

Loans collectively evaluated for impairment
4,559,807

 
3,232,858

 
770,822

 
310,964

 
(20,827
)
 
8,853,624

Ending balance
$
4,708,665

 
$
3,391,509

 
$
771,656

 
$
311,348

 
$
(20,827
)
 
$
9,162,351