XML 52 R31.htm IDEA: XBRL DOCUMENT v3.3.0.814
Loans (Tables)
9 Months Ended
Sep. 30, 2015
Receivables [Abstract]  
Loans
Loans were as follows:
 
September 30,
2015
 
Percentage
of Total
 
December 31,
2014
 
Percentage
of Total
Commercial and industrial:
 
 
 
 
 
 
 
Commercial
$
5,533,383

 
48.7
 %
 
$
5,429,206

 
49.4
 %
Leases
343,516

 
3.0

 
338,537

 
3.1

Total commercial and industrial
5,876,899

 
51.7

 
5,767,743

 
52.5

Commercial real estate:
 
 
 
 
 
 
 
Commercial mortgages
3,222,107

 
28.4

 
3,080,202

 
28.0

Construction
718,991

 
6.3

 
629,988

 
5.7

Land
280,749

 
2.5

 
291,907

 
2.7

Total commercial real estate
4,221,847

 
37.2

 
4,002,097

 
36.4

Consumer real estate:
 
 
 
 
 
 
 
Home equity loans
339,336

 
3.0

 
342,725

 
3.1

Home equity lines of credit
226,874

 
2.0

 
220,128

 
2.0

Other
305,460

 
2.7

 
286,198

 
2.6

Total consumer real estate
871,670

 
7.7

 
849,051

 
7.7

Total real estate
5,093,517

 
44.9

 
4,851,148

 
44.1

Consumer and other:
 
 
 
 
 
 
 
Consumer installment
408,928

 
3.6

 
385,479

 
3.5

Other
4,044

 

 
8,122

 
0.1

Total consumer and other
412,972

 
3.6

 
393,601

 
3.6

Unearned discounts
(24,438
)
 
(0.2
)
 
(24,957
)
 
(0.2
)
Total loans
$
11,358,950

 
100.0
 %
 
$
10,987,535

 
100.0
 %
Non-Accrual Loans, Segregated by Class of Loans
Non-accrual loans, segregated by class of loans, were as follows:
 
September 30,
2015
 
December 31,
2014
Commercial and industrial:
 
 
 
Energy
$
13,209

 
$
636

Other commercial
24,986

 
34,108

Commercial real estate:
 
 
 
Buildings, land and other
14,714

 
19,639

Construction
243

 
2,792

Consumer real estate
2,067

 
2,212

Consumer and other
233

 
538

Total
$
55,452

 
$
59,925

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, 2015 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
$
3,062

 
$
13,698

 
$
16,760

 
$
1,771,748

 
$
1,788,508

 
$
568

Other commercial
22,387

 
19,634

 
42,021

 
4,046,370

 
4,088,391

 
1,898

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Buildings, land and other
28,405

 
7,085

 
35,490

 
3,467,366

 
3,502,856

 
2,941

Construction
950

 
326

 
1,276

 
717,715

 
718,991

 
326

Consumer real estate
3,699

 
1,367

 
5,066

 
866,604

 
871,670

 
1,025

Consumer and other
7,193

 
1,021

 
8,214

 
404,758

 
412,972

 
954

Unearned discounts

 

 

 
(24,438
)
 
(24,438
)
 

Total
$
65,696

 
$
43,131

 
$
108,827

 
$
11,250,123

 
$
11,358,950

 
$
7,712

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, 2015
 
 
 
 
 
 
 
 
 
Commercial and industrial:
 
 
 
 
 
 
 
 
 
Energy
$
13,206

 
$
13,130

 
$

 
$
13,130

 
$

Other commercial
26,763

 
20,037

 
2,572

 
22,609

 
1,463

Commercial real estate:
 
 
 
 
 
 
 
 
 
Buildings, land and other
17,821

 
12,741

 
130

 
12,871

 
71

Construction
467

 
243

 

 
243

 

Consumer real estate
774

 
522

 

 
522

 

Consumer and other

 

 

 

 

Total
$
59,031

 
$
46,673

 
$
2,702

 
$
49,375

 
$
1,534

December 31, 2014
 
 
 
 
 
 
 
 
 
Commercial and industrial:
 
 
 
 
 
 
 
 
 
Energy
$
706

 
$
636

 
$

 
$
636

 
$

Other commercial
42,212

 
29,007

 
2,853

 
31,860

 
1,613

Commercial real estate:
 
 
 
 
 
 
 
 
 
Buildings, land and other
22,919

 
17,441

 
265

 
17,706

 
67

Construction
3,007

 
2,793

 

 
2,793

 

Consumer real estate
812

 
596

 

 
596

 

Consumer and other

 

 

 

 

Total
$
69,656

 
$
50,473

 
$
3,118

 
$
53,591

 
$
1,680

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,
 
2015
 
2014
 
2015

2014
Commercial and industrial:
 
 
 
 
 
 
 
Energy
$
6,883

 
$
581

 
$
3,760

 
$
555

Other commercial
25,487

 
31,088

 
28,457

 
25,977

Commercial real estate:
 
 
 
 
 
 
 
Buildings, land and other
13,003

 
19,198

 
14,658

 
20,998

Construction
249

 
295

 
1,507

 
226

Consumer real estate
836

 
657

 
709

 
694

Consumer and other

 
126

 

 
199

Total
$
46,458

 
$
51,945

 
$
49,091

 
$
48,649

Troubled Debt Restructurings
Troubled debt restructurings during the nine months ended September 30, 2015 and September 30, 2014 are set forth in the following table.
 
Nine Months Ended 
 September 30, 2015
 
Nine Months Ended 
 September 30, 2014
 
Balance at
Restructure
 
Balance at
Period-End
 
Balance at
Restructure
 
Balance at
Period-End
Commercial and industrial:
 
 
 
 
 
 
 
Energy
$

 
$

 
$

 
$

Other commercial
709

 
554

 
3,752

 
3,516

Commercial real estate:
 
 
 
 
 
 
 
Buildings, land and other

 

 
3,122

 
3,008

 
$
709

 
$
554

 
$
6,874

 
$
6,524

Weighted Average Risk Grades for All Commercial Loans by Class
The following table presents weighted average risk grades for all commercial loans by class.
 
September 30, 2015
 
December 31, 2014
 
Weighted
Average
Risk Grade
 
Loans
 
Weighted
Average
Risk Grade
 
Loans
Commercial and industrial:
 
 
 
 
 
 
 
Energy
 
 
 
 
 
 
 
Risk grades 1-8
6.01

 
$
1,576,300

 
5.37

 
$
1,740,455

Risk grade 9
9.00

 
70,893

 
9.00

 
27,313

Risk grade 10
10.00

 
56,139

 
10.00

 
161

Risk grade 11
11.00

 
71,967

 
11.00

 
5,380

Risk grade 12
12.00

 
13,209

 
12.00

 
636

Risk grade 13
13.00

 

 
13.00

 

Total energy
6.50

 
$
1,788,508

 
5.45

 
$
1,773,945

Other commercial
 
 
 
 
 
 
 
Risk grades 1-8
5.91

 
$
3,850,675

 
5.93

 
$
3,785,171

Risk grade 9
9.00

 
96,444

 
9.00

 
65,166

Risk grade 10
10.00

 
62,346

 
10.00

 
54,519

Risk grade 11
11.00

 
53,739

 
11.00

 
55,034

Risk grade 12
12.00

 
23,405

 
12.00

 
31,683

Risk grade 13
13.00

 
1,782

 
13.00

 
2,225

Total other commercial
6.15

 
$
4,088,391

 
6.16

 
$
3,993,798

Commercial real estate:
 
 

 
 
 
 
Buildings, land and other
 
 
 
 
 
 
 
Risk grades 1-8
6.59

 
$
3,229,737

 
6.53

 
$
3,148,339

Risk grade 9
9.00

 
127,132

 
9.00

 
72,906

Risk grade 10
10.00

 
69,812

 
10.00

 
87,889

Risk grade 11
11.00

 
61,461

 
11.00

 
43,336

Risk grade 12
12.00

 
14,643

 
12.00

 
19,501

Risk grade 13
13.00

 
71

 
13.00

 
138

Total commercial real estate
6.84

 
$
3,502,856

 
6.76

 
$
3,372,109

Construction
 
 
 
 
 
 
 
Risk grades 1-8
6.86

 
$
711,523

 
6.91

 
$
617,805

Risk grade 9
9.00

 
3,463

 
9.00

 
8,003

Risk grade 10
10.00

 
3,379

 
10.00

 
1,323

Risk grade 11
11.00

 
383

 
11.00

 
64

Risk grade 12
12.00

 
243

 
12.00

 
2,793

Risk grade 13
13.00

 

 
13.00

 

Total construction
6.89

 
$
718,991

 
6.97

 
$
629,988

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,
 
2015
 
2014
 
2015
 
2014
Commercial and industrial:
 
 
 
 
 
 
 
Energy
$

 
$
2

 
$
3

 
$
449

Other commercial
(2,115
)
 
738

 
(4,650
)
 
(2,539
)
Commercial real estate:
 
 
 
 
 
 
 
Buildings, land and other
201

 
53

 
173

 
(1,965
)
Construction
1

 
31

 
17

 
346

Consumer real estate
(222
)
 
(609
)
 
(169
)
 
(613
)
Consumer and other
(909
)
 
(579
)
 
(2,388
)
 
(1,718
)
Total
$
(3,044
)
 
$
(364
)
 
$
(7,014
)
 
$
(6,040
)
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
 
Total
September 30, 2015
 
 
 
 
 
 
 
 
 
Historical valuation allowances
$
41,814

 
$
15,211

 
$
2,089

 
$
12,181

 
$
71,295

Specific valuation allowances
1,463

 
71

 

 

 
1,534

General valuation allowances:
 
 
 
 
 
 
 
 
 
Environmental risk adjustment
7,932

 
3,752

 
492

 
3,144

 
15,320

Distressed industries
2,309

 
265

 

 

 
2,574

Excessive industry concentrations
5,765

 
216

 

 

 
5,981

Large relationship concentrations
2,461

 
1,768

 

 

 
4,229

Highly-leveraged credit relationships
4,446

 
1,217

 

 

 
5,663

Policy exceptions
2,531

 
925

 

 

 
3,456

Loans not reviewed by concurrence
2,121

 
2,193

 
2,448

 
1,083

 
7,845

Adjustment for recoveries
(3,588
)
 
(1,032
)
 
(475
)
 
(7,987
)
 
(13,082
)
General macroeconomic risk
3,549

 
1,297

 
250

 
462

 
5,558

Total
$
70,803

 
$
25,883

 
$
4,804

 
$
8,883

 
$
110,373

December 31, 2014
 
 
 
 
 
 
 
 
 
Historical valuation allowances
$
32,421

 
$
14,684

 
$
2,017

 
$
10,482

 
$
59,604

Specific valuation allowances
1,613

 
67

 

 

 
1,680

General valuation allowances:
 
 
 
 
 
 
 
 
 
Environmental risk adjustment
6,773

 
3,547

 
474

 
2,683

 
13,477

Distressed industries
3,090

 
3

 

 

 
3,093

Excessive industry concentrations
2,114

 
378

 

 

 
2,492

Large relationship concentrations
2,248

 
1,559

 

 

 
3,807

Highly-leveraged credit relationships
3,958

 
1,347

 

 

 
5,305

Policy exceptions
1,907

 
875

 

 

 
2,782

Credit and collateral exceptions
1,483

 
681

 

 

 
2,164

Loans not reviewed by concurrence
2,110

 
2,284

 
2,336

 
1,176

 
7,906

Adjustment for recoveries
(6,234
)
 
(1,800
)
 
(364
)
 
(7,439
)
 
(15,837
)
General macroeconomic risk
7,709

 
3,538

 
715

 
1,107

 
13,069

Total
$
59,192

 
$
27,163

 
$
5,178

 
$
8,009

 
$
99,542

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, 2015 and 2014. 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:
 
 
 
 
 
 
 
 
 
 
 
September 30, 2015
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
68,725

 
$
24,935

 
$
4,702

 
$
8,245

 
$

 
$
106,607

Provision for loan losses
4,193

 
746

 
324

 
1,547

 

 
6,810

Charge-offs
(4,074
)
 
(107
)
 
(423
)
 
(3,000
)
 

 
(7,604
)
Recoveries
1,959

 
309

 
201

 
2,091

 

 
4,560

Net charge-offs
(2,115
)
 
202

 
(222
)
 
(909
)
 

 
(3,044
)
Ending balance
$
70,803

 
$
25,883

 
$
4,804

 
$
8,883

 
$

 
$
110,373

 
 
 
 
 
 
 
 
 
 
 
 
September 30, 2014
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
55,672

 
$
22,046

 
$
4,659

 
$
6,427

 
$
9,482

 
$
98,286

Provision for loan losses
2,224

 
4,650

 
1,057

 
1,941

 
(9,482
)
 
390

Charge-offs
(3,631
)
 
(393
)
 
(714
)
 
(2,523
)
 

 
(7,261
)
Recoveries
4,371

 
477

 
105

 
1,944

 

 
6,897

Net charge-offs
740

 
84

 
(609
)
 
(579
)
 

 
(364
)
Ending balance
$
58,636

 
$
26,780

 
$
5,107

 
$
7,789

 
$

 
$
98,312

 
 
 
 
 
 
 
 
 
 
 
 
Nine months ended:
 
 
 
 
 
 
 
 
 
 
 
September 30, 2015
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
59,192

 
$
27,163

 
$
5,178

 
$
8,009

 
$

 
$
99,542

Provision for loan losses
16,258

 
(1,470
)
 
(205
)
 
3,262

 

 
17,845

Charge-offs
(8,580
)
 
(585
)
 
(524
)
 
(8,497
)
 

 
(18,186
)
Recoveries
3,933

 
775

 
355

 
6,109

 

 
11,172

Net charge-offs
(4,647
)
 
190

 
(169
)
 
(2,388
)
 

 
(7,014
)
Ending balance
$
70,803

 
$
25,883

 
$
4,804

 
$
8,883

 
$

 
$
110,373

 
 
 
 
 
 
 
 
 
 
 
 
September 30, 2014
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
52,790

 
$
22,590

 
$
5,230

 
$
5,010

 
$
6,818

 
$
92,438

Provision for loan losses
7,936

 
5,809

 
490

 
4,497

 
(6,818
)
 
11,914

Charge-offs
(9,026
)
 
(3,119
)
 
(840
)
 
(7,279
)
 

 
(20,264
)
Recoveries
6,936

 
1,500

 
227

 
5,561

 

 
14,224

Net charge-offs
(2,090
)
 
(1,619
)
 
(613
)
 
(1,718
)
 

 
(6,040
)
Ending balance
$
58,636

 
$
26,780

 
$
5,107

 
$
7,789

 
$

 
$
98,312

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 September 30, 2015, December 31, 2014 and September 30, 2014, detailed on the basis of the impairment methodology we used:
 
Commercial
and
Industrial
 
Commercial
Real Estate
 
Consumer
Real Estate
 
Consumer
and Other
 
Unallocated
 
Total
September 30, 2015
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
1,463

 
$
71

 
$

 
$

 
$

 
$
1,534

Loans collectively evaluated for impairment
69,340

 
25,812

 
4,804

 
8,883

 

 
108,839

Balance at September 30, 2015
$
70,803

 
$
25,883

 
$
4,804

 
$
8,883

 
$

 
$
110,373

December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
1,613

 
$
67

 
$

 
$

 
$

 
$
1,680

Loans collectively evaluated for impairment
57,579

 
27,096

 
5,178

 
8,009

 

 
97,862

Balance at December 31, 2014
$
59,192

 
$
27,163

 
$
5,178

 
$
8,009

 
$

 
$
99,542

September 30, 2014
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
1,413

 
$
776

 
$

 
$

 
$

 
$
2,189

Loans collectively evaluated for impairment
57,223

 
26,004

 
5,107

 
7,789

 

 
96,123

Balance at September 30, 2014
$
58,636

 
$
26,780

 
$
5,107

 
$
7,789

 
$

 
$
98,312

Investment in Loans Related to Allowance for Loan Losses by Portfolio Segment Disaggregated Based on Impairment Methodology
recorded investment in loans as of September 30, 2015, December 31, 2014 and September 30, 2014 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
 
Commercial
Real Estate
 
Consumer
Real Estate
 
Consumer
and Other
 
Unearned
Discounts
 
Total
September 30, 2015
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
35,739

 
$
13,114

 
$
522

 
$

 
$

 
$
49,375

Loans collectively evaluated for impairment
5,841,160

 
4,208,733

 
871,148

 
412,972

 
(24,438
)
 
11,309,575

Ending balance
$
5,876,899

 
$
4,221,847

 
$
871,670

 
$
412,972

 
$
(24,438
)
 
$
11,358,950

December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
32,496

 
$
20,499

 
$
596

 
$

 
$

 
$
53,591

Loans collectively evaluated for impairment
5,735,247

 
3,981,598

 
848,455

 
393,601

 
(24,957
)
 
10,933,944

Ending balance
$
5,767,743

 
$
4,002,097

 
$
849,051

 
$
393,601

 
$
(24,957
)
 
$
10,987,535

September 30, 2014
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
31,686

 
$
18,793

 
$
624

 
$

 
$

 
$
51,103

Loans collectively evaluated for impairment
5,479,201

 
4,001,685

 
846,444

 
391,480

 
(23,147
)
 
10,695,663

Ending balance
$
5,510,887

 
$
4,020,478

 
$
847,068

 
$
391,480

 
$
(23,147
)
 
$
10,746,766