XML 22 R11.htm IDEA: XBRL DOCUMENT v3.20.2
Loans
9 Months Ended
Sep. 30, 2020
Receivables [Abstract]  
Loans 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 %
Concentrations of Credit. Most of our lending activity occurs within the State of Texas, including the four largest metropolitan areas of Austin, Dallas/Ft. Worth, Houston and San Antonio, as well as other markets. The majority of our loan portfolio consists of commercial and industrial and commercial real estate loans. As of September 30, 2020, there were no concentrations of loans related to any single industry in excess of 10% of total loans. The largest industry concentration was related to the energy industry, which totaled 7.4% of total loans, or 9.1% excluding PPP loans. Unfunded commitments to extend credit and standby letters of credit issued to customers in the energy industry totaled $910.3 million and $62.6 million, respectively, as of September 30, 2020.
Foreign Loans. We have U.S. dollar denominated loans and commitments to borrowers in Mexico. The outstanding balance of these loans and the unfunded amounts available under these commitments were not significant at September 30, 2020 or December 31, 2019.
Related Party Loans. In the ordinary course of business, we have granted loans to certain directors, executive officers and their affiliates (collectively referred to as “related parties”). Such loans totaled $316.0 million at September 30, 2020 and $298.5 million at December 31, 2019.
Accrued Interest Receivable. Accrued interest receivable on loans totaled $43.9 million and $45.5 million at September 30, 2020 and December 31, 2019, respectively and is included in accrued interest receivable and other assets in the accompany consolidated balance sheets.
COVID-19 Loan Deferments. Certain borrowers are currently unable to meet their contractual payment obligations because of the adverse effects of COVID-19. To help mitigate these effects, loan customers may apply for a deferral of payments, or portions thereof, for up to 90 days. After 90 days, customers may apply for an additional deferral, and a small proportion of our customers have requested such an additional deferral. In the absence of other intervening factors, such short-term modifications made on a good faith basis are not categorized as troubled debt restructurings, nor are loans granted payment deferrals related to COVID-19 reported as past due or placed on non-accrual status (provided the loans were not past due or on non-accrual status prior to the deferral). At September 30, 2020, there were approximately 300 loans in COVID-19 related deferment with an aggregate outstanding balance of approximately $157.2 million.
Non-Accrual and Past Due Loans. Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Loans are placed on non-accrual status when, in management’s opinion, the borrower may be unable to meet payment obligations as they become due, as well as when required by regulatory provisions. In determining whether or not a borrower may be unable to meet payment obligations for each class of loans, we consider the borrower’s debt service capacity through the analysis of current financial information, if available, and/or current information with regards to our collateral position. Regulatory provisions would typically require the placement of a loan on non-accrual status if (i) principal or interest has been in default for a period of 90 days or more unless the loan is both well secured and in the process of collection or (ii) full payment of principal and interest is not expected. Loans may be placed on non-accrual status regardless of whether or not such loans are considered past due. When interest accrual is discontinued, all unpaid accrued interest is reversed against income. Interest income on non-accrual loans is recognized only to the extent that cash payments are received in excess of principal due. A loan may be returned to accrual status when all the principal and interest amounts contractually due are brought current and future principal and interest amounts contractually due are reasonably assured, which is typically evidenced by a sustained period (at least six months) of repayment performance by the borrower.
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 
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 
In the table above, loans reported as 2020 originations were, for the most part, first originated in various years prior to 2020 but were renewed in the current year. Had non-accrual loans performed in accordance with their original contract terms, we would have recognized additional interest income, net of tax, of approximately $670 thousand and $2.3 million for the three and nine months ended September 30, 2020, and approximately $937 thousand and $3.0 million for the three and nine months ended September 30, 2019.
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 
Loan modifications are typically related to extending amortization periods, converting loans to interest only for a limited period of time, deferral of interest payments, waiver of certain covenants, consolidating notes and/or reducing collateral or interest rates. The modifications during the reported periods did not significantly impact our determination of the allowance for credit losses on loans.
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 — 
Credit Quality Indicators. As part of the on-going monitoring of the credit quality of our loan portfolio, management tracks certain credit quality indicators including trends related to (i) the weighted-average risk grade of commercial loans, (ii) the level of classified commercial loans, (iii) the delinquency status of consumer loans (iv) non-performing loans (see details above) and (vi) the general economic conditions in the State of Texas.
We utilize a risk grading matrix to assign a risk grade to each of our commercial loans. Loans are graded on a scale of 1 to 14. A description of the general characteristics of the 14 risk grades is set forth in our 2019 Form 10-K. We monitor portfolio credit quality by the weighted-average risk grade of each class of commercial loan. Individual relationship managers, under the oversight of credit administration, review updated financial information for all pass grade loans to reassess the risk grade on at least an annual basis. When a loan has a risk grade of 9, it is still considered a pass grade loan; however, it is considered to be on management’s “watch list,” where a significant risk-modifying action is anticipated in the near term. When a loan has a risk grade of 10 or higher, a special assets officer monitors the loan on an on-going basis.
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 
In the tables above, certain loans are reported as 2020 originations and have risk grades of 11 or higher. These loans were, for the most part, first originated in various years prior to 2020 but were renewed in the current year.
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 
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 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 
In assessing the general economic conditions in the State of Texas, management monitors and tracks the Texas Leading Index (“TLI”), which is produced by the Federal Reserve Bank of Dallas. The TLI, the components of which are more fully described in our 2019 Form 10-K, totaled 113.1 at September 30, 2020 and 127.9 at December 31, 2019. A lower TLI value implies less favorable economic conditions.
Allowance For Credit Losses - Loans. The allowance for credit losses on loans is a contra-asset valuation account, calculated in accordance with ASC 326, that is deducted from the amortized cost basis of loans to present the net amount expected to be collected. The amount of the allowance represents management's best estimate of current expected credit losses on loans considering available information, from internal and external sources, relevant to assessing collectibility over the loans' contractual terms, adjusted for expected prepayments when appropriate. The contractual term excludes expected extensions, renewals and modifications unless (i) management has a reasonable expectation that a trouble debt restructuring will be executed with an individual borrower or (ii) such extension or renewal options are not unconditionally cancellable by us and, in such cases, the borrower is likely to meet applicable conditions and likely to request extension or renewal. Relevant available information includes historical credit loss experience, current conditions and reasonable and supportable forecasts. While historical credit loss experience provides the basis for the estimation of expected credit losses, adjustments to historical loss information may be made for differences in current portfolio-specific risk characteristics, environmental conditions or other relevant factors. The allowance for credit losses is measured on a collective basis for portfolios of loans when similar risk characteristics exist. Loans that do not share risk characteristics are evaluated for expected credit losses on an individual basis and excluded from the collective evaluation. Expected credit losses for collateral dependent loans, including loans where the borrower is experiencing financial difficulty but foreclosure is not probable, are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate.
Credit loss expense related to loans reflects the totality of actions taken on all loans for a particular period including any necessary increases or decreases in the allowance related to changes in credit loss expectations associated with specific loans or pools of loans. Portions of the allowance may be allocated for specific credits; however, the entire allowance is available for any credit that, in management’s judgment, should be charged off. While management utilizes its best judgment and information available, the ultimate appropriateness of the allowance is dependent upon a variety of factors beyond our control, including the performance of our loan portfolio, the economy, changes in interest rates and the view of the regulatory authorities toward loan classifications.
In calculating the allowance for credit losses, most loans are segmented into pools based upon similar characteristics and risk profiles. Common characteristics and risk profiles include the type/purpose of loan, underlying collateral, geographical similarity and historical/expected credit loss patterns. In developing these loan pools for the purposes of modeling expected credit losses, we also analyzed the degree of correlation in how loans within each portfolio respond when subjected to varying economic conditions and scenarios as well as other portfolio stress factors. For modeling purposes, our loan pools include (i) commercial and industrial and energy - non-revolving, (ii) commercial and industrial and energy - revolving, (iii) commercial real estate - owner occupied, (iv) commercial real estate - non-owner occupied, (v) commercial real estate - construction/land development, (vi) consumer real estate and (vii) consumer and other. We periodically reassess each pool to ensure the loans within the pool continue to share similar characteristics and risk profiles and to determine whether further segmentation is necessary.
For each loan pool, we measure expected credit losses over the life of each loan utilizing a combination of models which measure (i) probability of default (“PD”), which is the likelihood that loan will stop performing/default, (ii) probability of attrition (“PA”), which is the likelihood that a loan will pay-off prior to maturity, (iii) loss given default (“LGD”), which is the expected loss rate for loans in default and (iv) exposure at default (“EAD”), which is the estimated outstanding principal balance of the loans upon default, including the expected funding of unfunded commitments outstanding as of the measurement date. For certain commercial loan portfolios, the PD is calculated using a transition matrix to determine the likelihood of a customer’s risk grade migrating from one specified range of risk grades to a different specified range. Expected credit losses are calculated as the product of PD (adjusted for attrition), LGD and EAD. This methodology builds on default probabilities already incorporated into our risk grading process by utilizing pool-specific historical loss rates to calculate expected credit losses. These pool-specific historical loss rates may be adjusted for current macroeconomic assumptions, as further discussed below, and other factors such as differences in underwriting standards, portfolio mix, or when historical asset terms do not reflect the contractual terms of the financial assets being evaluated as of the measurement date. Each time we measure expected credit losses, we assess the relevancy of historical loss information and consider any necessary adjustments to address any differences in asset-specific characteristics. Due to their short-term nature, expected credit losses for overdrafts included in consumer and other loans are based solely upon a weighting of recent historical charge-offs over a period of three years.
The measurement of expected credit losses is impacted by loan/borrower attributes and certain macroeconomic variables. Significant loan/borrower attributes utilized in our modeling processes include, among other things, (i) origination date, (ii) maturity date, (iii) payment type, (iv) collateral type and amount, (v) current risk grade, (vi) current unpaid balance and commitment utilization rate, (vii) payment status/delinquency history and (viii) expected recoveries of previously charged-off amounts. Significant macroeconomic variables utilized in our modeling processes include, among other things, (i) Gross State Product for Texas and U.S. Gross Domestic Product, (ii) selected market interest rates including U.S. Treasury rates, bank prime rate, 30-year fixed mortgage rate, BBB corporate bond rate, among others, (iii) unemployment rates, (iv) commercial and residential property prices in Texas and the U.S. as a whole, (v) West Texas Intermediate crude oil price and (vi) total stock market index.
PD and PA were estimated by analyzing internally-sourced data related to historical performance of each loan pool over a complete economic cycle. PD and PA are adjusted to reflect the current impact of certain macroeconomic variables as well as their expected changes over a reasonable and supportable forecast period. We have determined that we are reasonably able to forecast the macroeconomic variables used in our modeling processes with an acceptable degree of confidence for a total of two years with the last twelve months of the forecast period encompassing a reversion process whereby the forecasted macroeconomic variables are reverted to their historical mean utilizing a rational, systematic basis. The macroeconomic variables utilized as inputs in our modeling processes were subjected to a variety of analysis procedures and were selected primarily based on statistical relevancy and correlation to our historical credit losses. By reverting these modeling inputs to their historical mean and considering loan/borrower specific attributes, our models will yield a measurement of expected credit losses that reflects our average historical loss rates for periods subsequent to the twelve-month reversion period. The LGD is based on historical recovery averages for each loan pool, adjusted to reflect the current impact of certain macroeconomic variables as well as their expected changes over a two-year forecast period, with the final twelve months of the forecast period encompassing a reversion process, which management considers to be both reasonable and supportable. This same forecast/reversion period is used for all macroeconomic variables used in all of our models. EAD is estimated using a linear regression model that estimates the average percentage of the loan balance that remains at the time of a default event.
Management qualitatively adjusts model results for risk factors that are not considered within our modeling processes but are nonetheless relevant in assessing the expected credit losses within our loan pools. These qualitative factor (“Q-Factor”) adjustments may increase or decrease management's estimate of expected credit losses by a calculated percentage or amount based upon the estimated level of risk. The various risks that may be considered in making Q-Factor adjustments include, among other things, the impact of (i) changes in lending policies and procedures, including changes in underwriting standards and practices for collections, write-offs, and recoveries, (ii) actual and expected changes in international, national, regional, and local economic and business conditions and developments that affect the collectibility of the loan pools, (iii) changes in the nature and volume of the loan pools and in the terms of the underlying loans, (iv) changes in the experience, ability, and depth of our lending management and staff, (v) changes in volume and severity of past due financial assets, the volume of non-accrual assets, and the volume and severity of adversely classified or graded assets, (vi) changes in the quality of our credit review function, (vii) changes in the value of the underlying collateral for loans that are non-collateral dependent, (viii) the existence, growth, and effect of any concentrations of credit and (ix) other factors such as the regulatory, legal and technological environments; competition; and events such as natural disasters or health pandemics.
In some cases, management may determine that an individual loan exhibits unique risk characteristics which differentiate the loan from other loans within our loan pools. In such cases, the loans are evaluated for expected credit losses on an individual basis and excluded from the collective evaluation. Specific allocations of the allowance for credit losses are determined by analyzing the borrower’s ability to repay amounts owed, collateral deficiencies, the relative risk grade of the loan and economic conditions affecting the borrower’s industry, among other things. A loan is considered to be collateral dependent when, based upon management's assessment, the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. In such cases, expected credit losses are based on the fair value of the collateral at the measurement date, adjusted for estimated selling costs if satisfaction of the loan depends on the sale of the collateral. We reevaluate the fair value of collateral supporting collateral dependent loans on a quarterly basis. The fair value of real estate collateral supporting collateral dependent loans is evaluated by our internal appraisal services using a methodology that is consistent with the Uniform Standards of Professional Appraisal Practice. The fair value of collateral supporting collateral dependent construction loans is based on an “as is” valuation.
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 
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 
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 
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