CULLEN/FROST BANKERS, INC. (CFR)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6021 National Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=39263. Latest filing source: 0000039263-26-000011.
Informational only - descriptive public-record data, not investment advice.
Business
Read CFR's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read CFR's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 2,235,244,000 | USD | 2025 | 2026-02-05 |
| Net income | 648,557,000 | USD | 2025 | 2026-02-05 |
| Assets | 53,041,424,000 | USD | 2025 | 2026-02-05 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-05. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000039263.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2011 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,126,044,000 | 1,202,892,000 | 1,309,178,000 | 1,367,907,000 | 1,441,455,000 | 1,371,595,000 | 1,696,101,000 | 1,987,206,000 | 2,063,710,000 | 2,235,244,000 | |
| Net income | 304,261,000 | 364,149,000 | 454,918,000 | 443,599,000 | 331,151,000 | 443,079,000 | 579,150,000 | 597,973,000 | 582,542,000 | 648,557,000 | |
| Diluted EPS | 4.70 | 5.51 | 6.90 | 6.84 | 5.10 | 6.76 | 8.81 | 9.10 | 8.87 | 9.92 | |
| Operating cash flow | 274,369,000 | 538,079,000 | 562,388,000 | 634,090,000 | 524,243,000 | 648,293,000 | 722,582,000 | 478,845,000 | 989,532,000 | 273,979,000 | |
| Capital expenditures | 53,648,000 | 34,089,000 | 79,270,000 | 206,716,000 | 95,422,000 | 65,850,000 | 102,501,000 | 158,630,000 | 127,776,000 | 146,652,000 | |
| Dividends paid | 134,902,000 | 144,172,000 | 165,449,000 | 177,006,000 | 180,584,000 | 188,786,000 | 209,780,000 | 232,323,000 | 242,446,000 | 255,356,000 | |
| Share buybacks | 1,290,000 | 101,473,000 | 101,010,000 | 68,793,000 | 15,785,000 | 3,864,000 | 4,391,000 | 42,720,000 | 60,901,000 | 157,832,000 | |
| Assets | 30,196,319,000 | 31,747,880,000 | 32,292,966,000 | 34,027,428,000 | 42,391,317,000 | 50,878,490,000 | 52,892,376,000 | 50,845,038,000 | 52,520,259,000 | 53,041,424,000 | |
| Liabilities | 27,193,791,000 | 28,450,017,000 | 28,924,049,000 | 30,115,760,000 | 38,098,301,000 | 46,438,935,000 | 49,755,148,000 | 47,128,591,000 | 48,621,671,000 | 48,468,388,000 | |
| Stockholders' equity | 3,002,528,000 | 3,297,863,000 | 3,368,917,000 | 3,911,668,000 | 4,293,016,000 | 4,439,555,000 | 3,137,228,000 | 3,716,447,000 | 3,898,588,000 | 4,573,036,000 | |
| Free cash flow | 503,990,000 | 483,118,000 | 427,374,000 | 428,821,000 | 582,443,000 | 620,081,000 | 320,215,000 | 861,756,000 | 127,327,000 |
Ratios
| Metric | 2011 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 27.02% | 30.27% | 34.75% | 32.43% | 22.97% | 32.30% | 34.15% | 30.09% | 28.23% | 29.02% | |
| Return on equity | 10.13% | 11.04% | 13.50% | 11.34% | 7.71% | 9.98% | 18.46% | 16.09% | 14.94% | 14.18% | |
| Return on assets | 1.01% | 1.15% | 1.41% | 1.30% | 0.78% | 0.87% | 1.09% | 1.18% | 1.11% | 1.22% | |
| Liabilities / equity | 9.06 | 8.63 | 8.59 | 7.70 | 8.87 | 10.46 | 15.86 | 12.68 | 12.47 | 10.60 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0000039263-26-000011; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0000039263-26-000011; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0000039263-26-000011; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000039263-26-000011; filed 2026-02-05. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000039263-26-000011; filed 2026-02-05. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000039263-26-000011; filed 2026-02-05. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000039263-26-000011; filed 2026-02-05. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000039263-26-000011; filed 2026-02-05. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000039263-26-000011; filed 2026-02-05. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000039263-26-000011; filed 2026-02-05. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000039263-26-000011; filed 2026-02-05. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000039263-26-000011; filed 2026-02-05. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000039263-26-000011; filed 2026-02-05. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000039263-26-000011; filed 2026-02-05. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-04-30. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000039263.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 1.81 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 2.59 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 2.70 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 488,794,000 | 162,118,000 | 2.47 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 491,424,000 | 155,651,000 | 2.38 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 501,903,000 | 102,551,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 501,428,000 | 135,690,000 | 2.06 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 507,902,000 | 145,499,000 | 2.21 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 518,038,000 | 146,501,000 | 2.24 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 536,342,000 | 154,852,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 540,231,000 | 150,922,000 | 2.30 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 546,877,000 | 157,003,000 | 2.39 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 567,265,000 | 174,380,000 | 2.67 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 580,871,000 | 166,252,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 574,837,000 | 170,987,000 | 2.65 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000039263-26-000035; filed 2026-04-30. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000039263-26-000035; filed 2026-04-30. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000039263-26-000035; filed 2026-04-30. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0000039263-26-000035.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Financial Review
Cullen/Frost Bankers, Inc.
The following discussion should be read in conjunction with our consolidated financial statements, and notes thereto, for the year ended December 31, 2025, and the other information included in the 2025 Form 10-K. Operating results for the three months ended March 31, 2026 are not necessarily indicative of the results for the year ending December 31, 2026 or any future period.
Dollar amounts in tables are stated in thousands, except for per share amounts.
Forward-Looking Statements and Factors that Could Affect Future Results
Certain statements contained in this Quarterly Report on Form 10-Q that are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (the “Act”), notwithstanding that such statements are not specifically identified as such. In addition, certain statements may be contained in our future filings with the SEC, in press releases, and in oral and written statements made by us or with our approval that are not statements of historical fact and constitute forward-looking statements within the meaning of the Act. Examples of forward-looking statements include, but are not limited to: (i) projections of revenues, expenses, income or loss, earnings or loss per share, the payment or nonpayment of dividends, capital structure and other financial items; (ii) statements of plans, objectives and expectations of Cullen/Frost or its management or Board of Directors, including those relating to products, services or operations; (iii) statements of future economic performance; and (iv) statements of assumptions underlying such statements. Words such as “believes,” “anticipates,” “expects,” “intends,” “targeted,” “continue,” “remain,” “will,” “should,” “may,” and other similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements.
Forward-looking statements involve risks and uncertainties that may cause actual results to differ materially from those in such statements. Factors that could cause actual results to differ from those discussed in the forward-looking statements include, but are not limited to:
•The effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board and the implementation of tariffs and other protectionist trade policies.
•Inflation, interest rate, securities market, and monetary fluctuations.
•Local, regional, national, and international economic conditions and the impact they may have on us and our customers and our assessment of that impact.
•Changes in the financial performance and/or condition of our borrowers.
•Changes in the mix of loan geographies, sectors and types or the level of non-performing assets and charge-offs.
•Changes in estimates of future credit loss reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements.
•Changes in our liquidity position.
•Impairment of our goodwill or other intangible assets.
•The timely development and acceptance of new products and services and perceived overall value of these products and services by users.
•Changes in consumer spending, borrowing, and saving habits.
•Greater than expected costs or difficulties related to the integration of new products and lines of business.
•Technological changes.
•The cost and effects of cyber incidents or other failures, interruptions, or security breaches of our systems or those of our customers or third-party providers.
•Acquisitions and integration of acquired businesses.
•Changes in the reliability of our vendors, internal control systems or information systems.
•Our ability to increase market share and control expenses.
•Our ability to attract and retain qualified employees.
•Changes in our organization, compensation, and benefit plans.
•The soundness of other financial institutions.
•Volatility and disruption in national and international financial and commodity markets.
•Changes in the competitive environment in our markets and among banking organizations and other financial service providers.
•Government intervention in the U.S. financial system.
•Political or economic instability.
•Acts of God or of war or terrorism.
36
Table of Contents
•The potential impact of climate change.
•The impact of pandemics, epidemics, or any other health-related crisis.
•The costs and effects of legal and regulatory developments, the resolution of legal proceedings or regulatory or other governmental inquiries, the results of regulatory examinations or reviews and the ability to obtain required regulatory approvals.
•The effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities, and insurance) and their application with which we and our subsidiaries must comply.
•The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters.
•Our success at managing the risks involved in the foregoing items.
In addition, military conflict between the U.S. and Iran has contributed to heightened uncertainty and volatility in global markets. Such conditions can result in price volatility in energy and commodity markets, changes in inflation expectations, increased financial market volatility, and potential disruptions to global supply chains and trade flows. The timing, magnitude, and duration of these impacts are uncertain and may evolve rapidly based on geopolitical developments, policy responses, and market conditions. Heightened geopolitical uncertainty may influence Federal Reserve policy decisions and broader financial conditions, including interest‑rate volatility, funding costs, and liquidity conditions. These factors could adversely affect our funding profile; customer credit quality, particularly in sectors sensitive to energy prices, global trade, or economic cycles; and the market value of certain financial instruments. Prolonged volatility could also negatively impact economic growth, increase borrower stress, and contribute to higher credit losses, any of which could have a material adverse effect on our business, financial condition, and results of operations. We will continue to monitor these developments and adjust our risk management and capital planning strategies as appropriate.
Furthermore, financial markets, international relations, and global supply chains continue to be significantly impacted by evolving U.S. trade policies and practices. The scope, duration, and ultimate impact of tariffs on us, our customers, financial markets, and the U.S. and global economies remain uncertain, particularly following the U.S. Supreme Court’s February 20, 2026 ruling that the International Emergency Economic Powers Act (“IEEPA”) does not authorize presidential tariff authority, which invalidated prior IEEPA‑based tariffs. This ruling has introduced uncertainty regarding the timing and extent of potential tariff refunds, as well as the likelihood of new or replacement tariffs imposed under alternative statutory authorities under U.S. trade law. These developments may affect customer cash flows, credit conditions, supply chain decisions, and overall market activity and volatility, thereby increasing our exposure to operational, credit, and market risks. If such uncertainty negatively affects borrower financial condition or market stability, it could have a material adverse effect on our business, financial condition, and results of operations.
Forward-looking statements speak only as of the date on which such statements are made. We do not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made, or to reflect the occurrence of unanticipated events.
Application of Critical Accounting Policies and Accounting Estimates
We follow accounting and reporting policies that conform, in all material respects, to accounting principles generally accepted in the United States (“U.S. GAAP”) and general practices within the financial services industry. The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. While we base estimates on historical experience, current information and other factors deemed to be relevant, actual results could differ from those estimates.
We consider accounting estimates to be critical to reported financial results if (i) the accounting estimate requires management to make assumptions about matters that are highly uncertain and (ii) different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on our financial statements.
Accounting policies related to the allowance for credit losses on financial instruments including loans and off-balance-sheet credit exposures are considered to be critical as these policies involve considerable subjective judgment and estimation by management. In the case of loans, the allowance for credit losses is a contra-asset valuation account, calculated in accordance with Accounting Standards Codification (“ASC”) Topic 326 (“ASC 326”) Financial Instruments - Credit Losses, that is deducted from the amortized cost basis of loans to present the net amount expected to be collected. In the case of off-balance-sheet credit exposures, the allowance for credit losses is a liability account, calculated in accordance with ASC 326, reported as a component of accrued interest payable and other liabilities in our consolidated balance sheets. The amount of each allowance account represents management’s best estimate of lifetime expected credit losses on these financial instruments carried at
37
Table of Contents
amortized cost, based on available information from internal and external sources that is relevant to assessing exposure to credit loss over the expected lives of the instruments. Relevant information includes historical credit loss experience, current conditions, and reasonable and supportable forecasts. While historical credit loss experience provides a starting point for estimating credit losses, adjustments may be made to reflect differences in current portfolio‑specific risk characteristics, economic and environmental conditions, or other relevant factors. Although management utilizes its best judgment and the information available, the ultimate adequacy of our allowance accounts depends on a variety of factors beyond our control, including portfolio performance, macroeconomic conditions, changes in interest rates, the accuracy of forecasted assumptions, and regulatory interpretations and supervisory assessments related to credit quality and asset classification. Refer to our 2025 Form 10-K for additional information regarding critical accounting policies.
Overview
A discussion of our results of operations is presented below. Certain reclassifications have been made to conform prior‑period presentations and provide comparability. Taxable‑equivalent adjustments represent income from tax‑free loans and investments grossed up by the amount of federal income taxes that would have been incurred had such income been fully taxable, calculated using a 21% federal tax rate, thus making tax‑exempt yields comparable to taxable asset yields.
Results of Operations
Net income available to common shareholders totaled $169.3 million, or $2.65 pe
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward-Looking Statements and Factors that Could Affect Future Results
Certain statements contained in this Annual Report on Form 10-K that are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (the “Act”), notwithstanding that such statements are not specifically identified as such. In addition, certain statements may be contained in our future filings with the SEC, in press releases, and in oral and written statements made by us or with our approval that are not statements of historical fact and constitute forward-looking statements within the meaning of the Act. Examples of forward-looking statements include, but are not limited to: (i) projections of revenues, expenses, income or loss, earnings or loss per share, the payment or nonpayment of dividends, capital structure and other financial items; (ii) statements of plans, objectives and expectations of Cullen/Frost or its management or Board of Directors, including those relating to products, services or operations; (iii) statements of future economic performance; and (iv) statements of assumptions underlying such statements. Words such as “believes,” “anticipates,” “expects,” “intends,” “targeted,” “continue,” “remain,” “will,” “should,” “may,” and other similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements.
Forward-looking statements involve risks and uncertainties that may cause actual results to differ materially from those in such statements. Factors that could cause actual results to differ from those discussed in the forward-looking statements include, but are not limited to:
•The effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board and the implementation of tariffs and other protectionist trade policies.
•Inflation, interest rate, securities market, and monetary fluctuations.
•Local, regional, national, and international economic conditions and the impact they may have on us and our customers and our assessment of that impact.
•Changes in the financial performance and/or condition of our borrowers.
•Changes in the mix of loan geographies, sectors and types or the level of non-performing assets and charge-offs.
•Changes in estimates of future credit loss reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements.
•Changes in our liquidity position.
•Impairment of our goodwill or other intangible assets.
•The timely development and acceptance of new products and services and perceived overall value of these products and services by users.
•Changes in consumer spending, borrowing, and saving habits.
•Greater than expected costs or difficulties related to the integration of new products and lines of business.
•Technological changes.
•The cost and effects of cyber incidents or other failures, interruptions, or security breaches of our systems or those of our customers or third-party providers.
•Acquisitions and integration of acquired businesses.
•Changes in the reliability of our vendors, internal control systems or information systems.
•Our ability to increase market share and control expenses.
•Our ability to attract and retain qualified employees.
•Changes in our organization, compensation, and benefit plans.
•The soundness of other financial institutions.
•Volatility and disruption in national and international financial and commodity markets.
•Changes in the competitive environment in our markets and among banking organizations and other financial service providers.
•Government intervention in the U.S. financial system.
•Political or economic instability.
•Acts of God or of war or terrorism.
•The potential impact of climate change.
•The impact of pandemics, epidemics, or any other health-related crisis.
41
Table of Contents
•The costs and effects of legal and regulatory developments, the resolution of legal proceedings or regulatory or other governmental inquiries, the results of regulatory examinations or reviews and the ability to obtain required regulatory approvals.
•The effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities, and insurance) and their application with which we and our subsidiaries must comply.
•The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters.
•Our success at managing the risks involved in the foregoing items.
In addition, financial markets, international relations, and global supply chains have been significantly impacted by recent U.S. trade policies and practices. Due to the rapidly evolving and changing state of U.S. trade policies, the amount and duration of any tariffs and their ultimate impact on us, our customers, financial markets, and the overall U.S. and global economies is currently uncertain. Nonetheless, prolonged uncertainty, elevated tariff levels or their wide-spread use in U.S. trade policy could weaken economic conditions and adversely impact the ability of borrowers to repay outstanding loans or the value of collateral securing these loans or adversely affect financial markets or the values of securities. To the extent that these risks may have a negative impact on the financial condition of borrowers or financial markets, it could also have a material adverse effect on our business, financial condition and results of operations.
Forward-looking statements speak only as of the date on which such statements are made. We do not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made, or to reflect the occurrence of unanticipated events.
Application of Critical Accounting Policies and Accounting Estimates
We follow accounting and reporting policies that conform, in all material respects, to accounting principles generally accepted in the United States and to general practices within the financial services industry. The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. While we base estimates on historical experience, current information and other factors deemed to be relevant, actual results could differ from those estimates.
We consider accounting estimates to be critical to reported financial results if (i) the accounting estimate requires management to make assumptions about matters that are highly uncertain and (ii) different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on our financial statements.
Accounting policies related to the allowance for credit losses on financial instruments including loans and off-balance-sheet credit exposures are considered to be critical as these policies involve considerable subjective judgment and estimation by management. These policies are in accordance with Accounting Standards Codification (“ASC”) Topic 326 (“ASC 326”) Financial Instruments - Credit Losses. In the case of loans, the allowance for credit losses 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. In the case of off-balance-sheet credit exposures, the allowance for credit losses is a liability account, calculated in accordance with ASC 326, reported as a component of accrued interest payable and other liabilities in our consolidated balance sheets. The amount of each allowance account represents management's best estimate of current expected credit losses on these financial instruments considering available information, from internal and external sources, relevant to assessing exposure to credit loss over the contractual term of the instrument. 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. While management utilizes its best judgment and information available, the ultimate adequacy of our allowance accounts is dependent upon a variety of factors beyond our control, including the performance of our portfolios, the economy, changes in interest rates and the view of the regulatory authorities toward classification of assets. See the section captioned “Allowance for Credit Losses” elsewhere in this discussion as well as Note 1 - Summary of Significant Accounting Policies and Note 3 - Loans in the notes to consolidated financial statements
42
Table of Contents
included in Item 8. Financial Statements and Supplementary Data elsewhere in this report for further details of the risk factors considered by management in estimating the necessary level of the allowance for credit losses.
Overview
The following discussion and analysis presents the more significant factors that affected our financial condition as of December 31, 2025 and 2024 and results of operations for each of the years then ended. Refer to Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K filed with the SEC on February 6, 2025 (the “2024 Form 10-K”) for a discussion and analysis of the more significant factors that affected periods prior to 2024.
Certain reclassifications have been made to make prior periods comparable. This discussion and analysis should be read in conjunction with our consolidated financial statements, notes thereto and other financial information appearing elsewhere in this report.
Taxable-equivalent adjustments are the result of increasing income from tax-free loans and investments by an amount equal to the taxes that would be paid if the income were fully taxable, thus making tax-exempt yields comparable to taxable asset yields. Taxable equivalent adjustments were based upon a 21% income tax rate.
Dollar amounts in tables are stated in thousands, except for per share amounts.
Results of Operations
Net income available to common shareholders totaled $641.9 million, or $9.92 diluted per common share, in 2025 compared to $575.9 million, or $8.87 diluted per common share, in 2024 and $591.3 million, or $9.10 diluted per common share, in 2023.
Selected income statement data, returns on average assets and average equity and dividends per share for the comparable periods were as follows:
| 2025 | 2024 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Taxable-equivalent net interest income | $ | 1,821,848 | $ | 1,687,873 | $ | 1,651,695 | ||||
| Taxable-equivalent adjustment | 85,699 | 83,261 | 93,031 | |||||||
| Net interest income | 1,736,149 | 1,604,612 | 1,558,664 | |||||||
| Credit loss expense | 44,202 | 64,985 | 46,171 | |||||||
| Non-interest income | 499,095 | 459,098 | 428,542 | |||||||
| Non-interest expense | 1,419,340 | 1,302,758 | 1,228,662 | |||||||
| Income before income taxes | 771,702 | 695,967 | 712,373 | |||||||
| Income tax expense | 123,145 | 113,425 | 114,400 | |||||||
| Net income | 648,557 | 582,542 | 597,973 | |||||||
| Preferred stock dividends | 6,675 | 6,675 | 6,675 | |||||||
| Net income available to common shareholders | $ | 641,882 | $ | 575,867 | $ | 591,298 | ||||
| Earnings per common share - basic | $ | 9.92 | $ | 8.88 | $ | 9.11 | ||||
| Earnings per common share - diluted | 9.92 | 8.87 | 9.10 | |||||||
| Dividends per common share | 3.95 | 3.74 | 3.58 | |||||||
| Return on average assets | 1.24 | % | 1.16 | % | 1.19 | % | ||||
| Return on average common equity | 15.66 | 15.81 | 18.66 | |||||||
| Average shareholders' equity to average assets | 8.18 | 7.62 | 6.68 |
Net income available to common shareholders increased $66.0 million for 2025 compared to 2024. The increase was primarily the result of a $131.5 million increase in net interest income, a $40.0 million increase in non-interest income, and a $20.8 million decrease in credit loss expense partly offset by a $116.6 million increase in non-interest expense and and a $9.7 million increase in income tax expense.
Details of the changes in the various components of net income are further discussed below.
43
Table of Contents
Net Interest Income
Net interest income is the difference between interest income on earning assets, such as loans and securities, and interest expense on liabilities, such as deposits and borrowings, which are used to fund those assets. Net interest income is our largest source of revenue, representing 77.7% of total revenue during 2025. Net interest margin is the ratio of taxable-equivalent net interest income to average earning assets for the period. The level of interest rates and the volume and mix of earning assets and interest-bearing liabilities impact net interest income and net interest margin.
The Federal Reserve influences the general market rates of interest, including the deposit and loan rates offered by many financial institutions. As of December 31, 2025, approximately 39.7% of our loans had a fixed interest rate, while the remaining loans had floating interest rates that were primarily tied to a benchmark developed by the American Financial Exchange, the Secured Overnight Financing Rate (“SOFR”) (approximately 38.4%); the prime interest rate (approximately 19.1%); or the American Interbank Offered Rate (“AMERIBOR”) (approximately 2.2%). Certain other loans are tied to other indices; however, such loans do not make up a significant portion of our loan portfolio as of December 31, 2025.
Select average market rates for the periods indicated are presented in the table below.
| 2025 | 2024 | 2023 | ||||||
|---|---|---|---|---|---|---|---|---|
| Federal funds target rate upper bound | 4.37 | % | 5.31 | % | 5.20 | % | ||
| Effective federal funds rate | 4.21 | 5.14 | 5.03 | |||||
| Interest on reserve balances | 4.27 | 5.21 | 5.10 | |||||
| Prime | 7.37 | 8.31 | 8.20 | |||||
| AMERIBOR Term-30(1) | 4.29 | 5.18 | 5.08 | |||||
| AMERIBOR Term-90(1) | 4.31 | 5.20 | 5.34 | |||||
| 1-Month Term SOFR(2) | 4.21 | 5.11 | 5.07 | |||||
| 3-Month Term SOFR(2) | 4.15 | 5.05 | 5.17 | |||||
| 1-Month LIBOR(3) | N/A | N/A | 4.85 | |||||
| 3-Month LIBOR(3) | N/A | N/A | 5.15 |
____________________
(1)AMERIBOR Term-30 and AMERIBOR Term-90 are published by the American Financial Exchange.
(2)1-Month Term SOFR and 3-Month Term SOFR market data are the property of Chicago Mercantile Exchange, Inc. or its licensors as applicable. All rights reserved, or otherwise licensed by Chicago Mercantile Exchange, Inc.
(3)1-Month and 3-Month LIBOR ceased to be published effective June 30, 2023. Accordingly, average rates reflect through that date.
As of December 31, 2025, the target range for the federal funds rate was 3.50% to 3.75%. In December 2025, the Federal Reserve released projections whereby the midpoint of the projected appropriate target range for the federal funds rate would fall to 3.4% by the end of 2026 and subsequently decrease to 3.1% by the end of 2027 While there can be no such assurance that any such decreases in the federal funds rate will occur, these projections imply up to a 25 basis point decrease in the federal funds rate during 2026, followed by a 25 basis point decrease in 2027.
We are primarily funded by core deposits, with non-interest-bearing demand deposits historically being a significant source of funds. This lower-cost funding base is expected to have a positive impact on our net interest income and net interest margin, particularly in rising or high interest rate environments. Nonetheless, our access to and pricing of deposits may be negatively impacted by, among other factors, periods of higher interest rates which could promote increased competition for deposits, including from new financial technology competitors, or provide customers with alternative investment options. See Item 7A. Quantitative and Qualitative Disclosures About Market Risk elsewhere in this report for information about our sensitivity to interest rates. Further analysis of the components of our net interest margin is presented below.
44
Table of Contents
The following table presents an analysis of net interest income and net interest spread for the periods indicated, including average outstanding balances for each major category of interest-earning assets and interest-bearing liabilities, the interest earned or paid on such amounts, and the average rate earned or paid on such assets or liabilities, respectively. The table also sets forth the net interest margin on average total interest-earning assets for the same periods. For these computations: (i) average balances are presented on a daily average basis, (ii) information is shown on a taxable-equivalent basis assuming a 21% tax rate, (iii) average loans include loans on non-accrual status, and (iv) average securities include unrealized gains and losses on securities available for sale, while yields are based on average amortized cost.
| 2025 | 2024 | 2023 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Balance | Interest Income/ Expense | Yield /Cost | Average Balance | Interest Income/ Expense | Yield /Cost | Average Balance | Interest Income/ Expense | Yield /Cost | ||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||||||||
| Interest-bearing deposits | $ | 7,165,756 | $ | 308,751 | 4.31 | % | $ | 7,541,877 | $ | 397,414 | 5.27 | % | $ | 7,333,847 | $ | 376,010 | 5.13 | % | ||||||||||||||
| Federal funds sold | 4,143 | 196 | 4.73 | 4,719 | 270 | 5.72 | 25,391 | 1,288 | 5.07 | |||||||||||||||||||||||
| Resell agreements | 12,916 | 590 | 4.57 | 55,196 | 3,110 | 5.63 | 86,217 | 4,621 | 5.36 | |||||||||||||||||||||||
| Securities: | ||||||||||||||||||||||||||||||||
| Taxable | 13,175,626 | 488,257 | 3.41 | 12,237,215 | 396,224 | 2.92 | 13,445,523 | 406,289 | 2.72 | |||||||||||||||||||||||
| Tax-exempt | 6,808,156 | 316,847 | 4.52 | 6,635,080 | 292,662 | 4.31 | 7,401,586 | 324,643 | 4.26 | |||||||||||||||||||||||
| Total securities | 19,983,782 | 805,104 | 3.77 | 18,872,295 | 688,886 | 3.38 | 20,847,109 | 730,932 | 3.24 | |||||||||||||||||||||||
| Loans, net of unearned discount | 21,244,031 | 1,391,805 | 6.55 | 19,800,778 | 1,384,218 | 6.99 | 17,893,223 | 1,197,896 | 6.69 | |||||||||||||||||||||||
| Total earning assets and average rate earned | 48,410,628 | 2,506,446 | 5.04 | 46,274,865 | 2,473,898 | 5.18 | 46,185,787 | 2,310,747 | 4.82 | |||||||||||||||||||||||
| Cash and due from banks | 581,022 | 574,833 | 621,228 | |||||||||||||||||||||||||||||
| Allowance for credit losses | (277,672) | (256,184) | (234,949) | |||||||||||||||||||||||||||||
| Premises and equipment, net | 1,282,575 | 1,221,671 | 1,151,501 | |||||||||||||||||||||||||||||
| Accrued interest receivable and other assets | 1,892,150 | 1,878,740 | 1,879,947 | |||||||||||||||||||||||||||||
| Total assets | $ | 51,888,703 | $ | 49,693,925 | $ | 49,603,514 | ||||||||||||||||||||||||||
| Liabilities: | ||||||||||||||||||||||||||||||||
| Non-interest-bearing demand deposits | $ | 13,924,354 | $ | 13,841,361 | $ | 15,339,766 | ||||||||||||||||||||||||||
| Interest-bearing deposits: | ||||||||||||||||||||||||||||||||
| Savings and interest checking | 9,868,780 | 22,466 | 0.23 | 9,698,538 | 36,017 | 0.37 | 10,671,896 | 41,283 | 0.39 | |||||||||||||||||||||||
| Money market deposit accounts | 11,849,784 | 263,375 | 2.22 | 11,218,814 | 305,665 | 2.72 | 11,545,437 | 309,859 | 2.68 | |||||||||||||||||||||||
| Time accounts | 6,568,647 | 247,424 | 3.77 | 6,206,345 | 287,425 | 4.63 | 3,880,756 | 157,113 | 4.05 | |||||||||||||||||||||||
| Total interest-bearing deposits | 28,287,211 | 533,265 | 1.89 | 27,123,697 | 629,107 | 2.32 | 26,098,089 | 508,255 | 1.95 | |||||||||||||||||||||||
| Total deposits | 42,211,565 | 1.26 | 40,965,058 | 1.54 | 41,437,855 | 1.23 | ||||||||||||||||||||||||||
| Federal funds purchased | 25,050 | 1,079 | 4.31 | 29,246 | 1,556 | 5.32 | 30,560 | 1,524 | 4.99 | |||||||||||||||||||||||
| Repurchase agreements | 4,395,829 | 137,908 | 3.14 | 3,834,434 | 141,833 | 3.70 | 3,804,707 | 135,969 | 3.57 | |||||||||||||||||||||||
| Junior subordinated deferrable interest debentures | 123,215 | 7,689 | 6.24 | 123,157 | 8,872 | 7.20 | 123,100 | 8,647 | 7.02 | |||||||||||||||||||||||
| Subordinated notes | 99,731 | 4,657 | 4.69 | 99,574 | 4,657 | 4.69 | 99,418 | 4,657 | 4.69 | |||||||||||||||||||||||
| Total interest-bearing liabilities and average rate paid | 32,931,036 | 684,598 | 2.08 | 31,210,108 | 786,025 | 2.52 | 30,155,874 | 659,052 | 2.19 | |||||||||||||||||||||||
| Accrued interest payable and other liabilities | 788,963 | 855,094 | 794,438 | |||||||||||||||||||||||||||||
| Total liabilities | 47,644,353 | 45,906,563 | 46,290,078 | |||||||||||||||||||||||||||||
| Shareholders’ equity | 4,244,350 | 3,787,362 | 3,313,436 | |||||||||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 51,888,703 | $ | 49,693,925 | $ | 49,603,514 | ||||||||||||||||||||||||||
| Net interest income | $ | 1,821,848 | $ | 1,687,873 | $ | 1,651,695 | ||||||||||||||||||||||||||
| Net interest spread | 2.96 | % | 2.66 | % | 2.63 | % | ||||||||||||||||||||||||||
| Net interest income to total average earning assets | 3.66 | % | 3.53 | % | 3.45 | % |
45
Table of Contents
The following table presents the changes in taxable-equivalent net interest income and identifies the changes due to differences in the average volume of earning assets and interest-bearing liabilities and the changes due to changes in the average interest rate on those assets and liabilities. The changes in net interest income due to changes in both average volume and average interest rate have been allocated to the average volume change or the average interest rate change in proportion to the absolute amounts of the change in each.
| 2025 vs. 2024 | 2024 vs. 2023 | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Increase (Decrease) Due to Change in | Increase (Decrease) Due to Change in | |||||||||||||||||||||||||||||
| Rate | Volume | Days | Total | Rate | Volume | Days | Total | |||||||||||||||||||||||
| Interest-bearing deposits | $ | (68,753) | $ | (18,824) | $ | (1,086) | $ | (88,663) | $ | 9,963 | $ | 10,355 | $ | 1,086 | $ | 21,404 | ||||||||||||||
| Federal funds sold | (42) | (31) | (1) | (74) | 147 | (1,166) | 1 | (1,018) | ||||||||||||||||||||||
| Resell agreements | (495) | (2,017) | (8) | (2,520) | 222 | (1,741) | 8 | (1,511) | ||||||||||||||||||||||
| Securities: | ||||||||||||||||||||||||||||||
| Taxable | 69,278 | 23,008 | (253) | 92,033 | 28,458 | (38,776) | 253 | (10,065) | ||||||||||||||||||||||
| Tax-exempt | 14,909 | 9,276 | — | 24,185 | 3,754 | (35,735) | — | (31,981) | ||||||||||||||||||||||
| Loans, net of unearned discounts | (88,169) | 99,538 | (3,782) | 7,587 | 54,048 | 128,492 | 3,782 | 186,322 | ||||||||||||||||||||||
| Total earning assets | (73,272) | 110,950 | (5,130) | 32,548 | 96,592 | 61,429 | 5,130 | 163,151 | ||||||||||||||||||||||
| Savings and interest checking | (14,060) | 607 | (98) | (13,551) | (1,930) | (3,434) | 98 | (5,266) | ||||||||||||||||||||||
| Money market deposit accounts | (58,012) | 16,557 | (835) | (42,290) | 4,311 | (9,340) | 835 | (4,194) | ||||||||||||||||||||||
| Time accounts | (55,352) | 16,136 | (785) | (40,001) | 24,984 | 104,543 | 785 | 130,312 | ||||||||||||||||||||||
| Federal funds purchased | (270) | (203) | (4) | (477) | 97 | (69) | 4 | 32 | ||||||||||||||||||||||
| Repurchase agreements | (22,900) | 19,363 | (388) | (3,925) | 4,509 | 967 | 388 | 5,864 | ||||||||||||||||||||||
| Junior subordinated deferrable interest debentures | (1,187) | 4 | — | (1,183) | 221 | 4 | — | 225 | ||||||||||||||||||||||
| Subordinated notes | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
| Total interest-bearing liabilities | (151,781) | 52,464 | (2,110) | (101,427) | 32,192 | 92,671 | 2,110 | 126,973 | ||||||||||||||||||||||
| Net change | $ | 78,509 | $ | 58,486 | $ | (3,020) | $ | 133,975 | $ | 64,400 | $ | (31,242) | $ | 3,020 | $ | 36,178 |
Taxable-equivalent net interest income for 2025 increased $134.0 million, or 7.9%, compared to 2024. Taxable-equivalent net interest income in 2024 included 366 days compared to 365 days in 2025 as a result of the leap year. The additional day added approximately $3.0 million to taxable-equivalent net interest income during 2024. Excluding the impact of the additional day in 2024 results in an effective increase in taxable-equivalent net interest income of $137.0 million during 2025 compared to 2024.
The increase in taxable-equivalent net interest income during 2025 was primarily related to decreases in the average costs of interest-bearing deposit accounts and repurchase agreements combined with an increase in the average volume of loans, and increases in the average yield on and volume of taxable securities, and, to a lesser extent, tax-exempt securities, among other things. The impact of these items was partly offset by a decrease in the average yield on loans, decreases in the average yield on and volume of interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve), and a decrease in the average volume of resell agreements, among other things, combined with increases in the average volumes of interest-bearing deposit accounts and repurchase agreements, among other things. As a result of the aforementioned fluctuations, the taxable-equivalent net interest margin increased 13 basis points from 3.53% during 2024 to 3.66% during 2025.
The average volume of interest-earning assets for 2025 increased $2.1 billion, or 4.6%, compared to 2024. The increase in the average volume of interest-earning assets during 2025 was primarily related to a $1.4 billion increase in average loans, a $938.4 million increase in average taxable securities, and a $173.1 million increase in average tax-exempt securities, partly offset by a $376.1 million decrease in average interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve) and a $42.3 million decrease in average resell agreements.
The average yield on interest-earning assets decreased 14 basis points from 5.18% during 2024 to 5.04% during 2025 while the average rate paid on interest-bearing liabilities decreased 44 basis points from 2.52% in 2024 to 2.08% in 2025. The average taxable-equivalent yields on interest-earning assets during the comparable periods was impacted by changes in market interest rates (as noted in the table above) and changes in the volume and relative mix of interest-earning assets.
46
Table of Contents
The average taxable-equivalent yield on loans decreased 44 basis points from 6.99% during 2024 to 6.55% during 2025. The average taxable-equivalent yield on loans during 2025 was partly impacted by changes in market interest rates (as noted in the table above). The average volume of loans increased $1.4 billion, or 7.3%, in 2025 compared to 2024. Loans made up approximately 43.9% of average interest-earning assets during 2025 compared to 42.8% during 2024.
The average taxable-equivalent yield on securities was 3.77% during 2025, increasing 39 basis points compared to 3.38% during 2024. The average yield on taxable securities was 3.41% during 2025 compared to 2.92% during 2024, increasing 49 basis points, while the average yield on tax exempt securities was 4.52% during 2025 compared to 4.31% during 2024, increasing 21 basis points. Tax exempt securities made up approximately 34.1% of total average securities during 2025, compared to 35.2% during 2024. The average volume of total securities increased $1.1 billion, or 5.9%, during 2025 compared to 2024. Securities made up approximately 41.3% of average interest-earning assets in 2025 compared to 40.8% in 2024.
Average interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve), during 2025 decreased $376.1 million, or 5.0%, compared to 2024. Interest-bearing deposits made up approximately 14.8% of average interest-earning assets during 2025 compared to approximately 16.3% in 2024. The decrease during 2025 was primarily related to the reinvestment of amounts held in an interest-bearing account at the Federal Reserve into securities and loans. The average yield on interest-bearing deposits was 4.31% during 2025 and 5.27% during 2024. The average yield on interest-bearing deposits during 2025 was impacted by a lower average interest rate paid on reserves held at the Federal Reserve, compared to 2024.
The average rate paid on interest-bearing liabilities was 2.08% during 2025, decreasing 44 basis points from 2.52% during 2024. Average deposits increased $1.2 billion, or 3.0%, in 2025 compared to 2024. Average interest-bearing deposits increased $1.2 billion in 2025 compared to 2024, while average non-interest-bearing deposits increased $83.0 million in 2025 compared to 2024. The ratio of average interest-bearing deposits to total average deposits was 67.0% in 2025 compared to 66.2% in 2024. The average cost of deposits is primarily impacted by changes in market interest rates as well as changes in the volume and relative mix of interest-bearing deposits. The average rates paid on interest-bearing deposits and total deposits were 1.89% and 1.26%, respectively, in 2025 compared to 2.32% and 1.54%, respectively, in 2024. The average cost of deposits during 2025 was impacted by decreases in the interest rates we pay on our interest-bearing deposit products as a result of decreases in market interest rates.
Our taxable-equivalent net interest spread, which represents the difference between the average rate earned on earning assets and the average rate paid on interest-bearing liabilities, was 2.96% in 2025 compared to 2.66% in 2024. The net interest spread, as well as the net interest margin, will be impacted by future changes in short-term and long-term interest rate levels, as well as the impact from the competitive environment. A discussion of the effects of changing interest rates on net interest income is set forth in Item 7A. Quantitative and Qualitative Disclosures About Market Risk elsewhere in this report.
Our hedging policies permit the use of various derivative financial instruments, including interest rate swaps, swaptions, caps and floors, to manage exposure to changes in interest rates. Details of our derivatives and hedging activities are set forth in Note 14 - Derivative Financial Instruments in the accompanying notes to consolidated financial statements elsewhere in this report. Information regarding the impact of fluctuations in interest rates on our derivative financial instruments is set forth in Item 7A. Quantitative and Qualitative Disclosures About Market Risk elsewhere in this report.
47
Table of Contents
Credit Loss Expense
Credit loss expense is determined by management as the amount to be added to the allowance for credit loss accounts for various types of financial instruments including loans, securities and off-balance-sheet credit exposure after net charge-offs have been deducted to bring the allowance to a level which, in management’s best estimate, is necessary to absorb expected credit losses over the lives of the respective financial instruments.
The components of credit loss expense were as follows.
| 2025 | 2024 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Credit loss expense (benefit) related to: | ||||||||||
| Loans | $ | 44,618 | $ | 64,832 | $ | 52,861 | ||||
| Off-balance-sheet credit exposures | (606) | 153 | (6,842) | |||||||
| Securities held to maturity | 190 | — | 152 | |||||||
| Total | $ | 44,202 | $ | 64,985 | $ | 46,171 |
See the section captioned “Allowance for Credit Losses” elsewhere in this discussion for further analysis of credit loss expense related to loans and off-balance-sheet credit exposures.
Non-Interest Income
Total non-interest income for 2025 increased $40.0 million, or 8.7%, compared to 2024. Changes in the various components of non-interest income are discussed in more detail below.
Trust and Investment Management Fees. Trust and investment management fee income for 2025 increased $11.8 million, or 7.2%, compared to 2024. Investment management fees are the most significant component of trust and investment management fees, making up approximately 81.8% and 81.3% of total trust and investment management fees in 2025 and 2024, respectively. The increase in trust and investment management fees during 2025 was primarily related an increase in investment management fees (up $10.4 million) and, to a lesser extent, estate fees (up $2.0 million), among other things. Investment management fees are generally based on the market value of assets within an account and are thus impacted by volatility in the equity and bond markets. The increase in investment management fees during 2025 was primarily related to an increase in the average value of assets maintained in accounts. The increase in the average values of assets was partly related to higher average equity valuations during 2025 relative to 2024 and growth in the number of accounts. The increase in estate fees during 2025 was primarily related to an increase in transaction volumes relative to 2024.
At December 31, 2025, trust assets, including both managed assets and custody assets, were primarily composed of equity securities (47.7% of trust assets), fixed income securities (30.3% of trust assets), alternative investments (8.7% of assets) and cash equivalents (7.4% of trust assets). The estimated fair value of trust assets was $51.0 billion (including managed assets of $26.7 billion and custody assets of $24.3 billion) at December 31, 2025 compared to $51.4 billion (including managed assets of $26.2 billion and custody assets of $25.2 billion) at December 31, 2024.
Service Charges on Deposit Accounts. Service charges on deposit accounts for 2025 increased $15.3 million, or 14.4%, compared to 2024. The increase was primarily related to increases in overdraft charges on consumer and, to a lesser extent, commercial accounts (up $7.6 million and $1.1 million, respectively), and commercial service charges (up $7.2 million).
Overdraft charges totaled $60.6 million ($46.7 million consumer and $13.9 million commercial) during 2025 compared to $51.9 million ($39.1 million consumer and $12.8 million commercial) during 2024. The increase in overdraft charges during 2025 was impacted by an increase in the volume of fee assessed overdrafts relative to 2024, in part due to growth in the number of accounts. The increase in commercial service charges during 2025 was partly related to an increase in billable services related to analyzed treasury management accounts combined with the effect of a lower average earnings credit rate applied to deposits maintained by treasury management customers which resulted in customers paying for more of their services through fees rather than with earnings credits applied to their deposit balances. The increase in commercial service charges was also partly related to an increase in service fees on non-analyzed accounts.
48
Table of Contents
Insurance Commissions and Fees. Insurance commissions and fees for 2025 increased $4.2 million, or 6.9%, compared to 2024. The increase was primarily the result of increases in benefit plan commissions (up $1.9 million), property and casualty commissions (up $1.3 million) and life insurance commissions (up $878 thousand). The increase in benefit plan commissions was primarily due to premium and exposure rate increases within the existing customer base and an increase in business volume. The increase in property and casualty commissions was primarily related to commercial lines due to an increase in business volumes partly offset by variations in the rate and exposure base within the existing customer bases. The increase in life insurance commissions was primarily related to an increase in business volumes.
Contingent income totaled $5.1 million in 2025 and $5.0 million in 2024. Contingent income primarily consists of amounts received from various property and casualty insurance carriers related to the loss performance of insurance policies previously placed. These performance related contingent payments are seasonal in nature and are mostly received during the first quarter of each year. This performance related contingent income totaled $3.7 million in 2025 and $3.4 million in 2024. Performance related contingent income related to commercial lines insurance policies increased due to improved loss performance of commercial lines insurance policies previously placed and growth within the commercial lines portfolio. Contingent income also includes amounts received from various benefit plan insurance companies related to the volume of business generated and/or the subsequent retention of such business. This benefit plan related contingent income totaled $1.4 million in 2025 and $1.6 million in 2024.
Interchange and Card Transaction Fees. Interchange fees, or “swipe” fees, are charges that merchants pay to us and other card-issuing banks for processing electronic payment transactions. Interchange and card transaction fees consist of income from check-card usage, point of sale income from PIN-based debit card transactions and ATM service fees. Interchange and card transaction fees are reported net of related network costs.
Net revenues from interchange and card transaction fees for 2025 increased $1.8 million, or 8.8%, compared to 2024 primarily due to an increase in income from card transactions partly offset by an increase in network costs. A comparison of gross and net interchange and card transaction fees for the reported periods is presented in the table below.
| 2025 | 2024 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Income from debit card transactions | $ | 43,331 | $ | 40,303 | $ | 36,622 | ||||
| ATM service fees | 3,474 | 3,492 | 3,516 | |||||||
| Gross interchange and debit card transaction fees | 46,805 | 43,795 | 40,138 | |||||||
| Network costs | 23,947 | 22,778 | 20,719 | |||||||
| Net interchange and debit card transaction fees | $ | 22,858 | $ | 21,017 | $ | 19,419 |
Federal Reserve rules applicable to financial institutions that have assets of $10 billion or more provide that the maximum permissible interchange fee for an electronic debit transaction is the sum of 21 cents per transaction and 5 basis points multiplied by the value of the transaction. An upward adjustment of no more than 1 cent to an issuer's debit card interchange fee is allowed if the card issuer develops and implements policies and procedures reasonably designed to achieve certain fraud-prevention standards. The Federal Reserve also has rules governing routing and exclusivity that require issuers to offer two unaffiliated networks for routing transactions on each debit or prepaid product. In August 2025, the U.S. District Court for the District of North Dakota ruled to vacate the Federal Reserve’s current interchange rules but simultaneously stayed its own vacatur pending appeal to the circuit court. The outcome of this litigation could significantly and adversely affect the fees banks can charge on debit card transactions.
In October 2023, the Federal Reserve issued a proposal under which the maximum permissible interchange fee for an electronic debit transaction would be the sum of 14.4 cents per transaction and 4 basis points multiplied by the value of the transaction. Furthermore, the fraud-prevention adjustment would increase from a maximum of 1 cent to 1.3 cents. The proposal would adopt an approach for future adjustments to the interchange fee cap, which would occur every other year based on issuer cost data gathered by the Federal Reserve from large debit card issuers. Had the proposed maximum interchange fees been in effect during the reported periods, interchange and debit card transaction fees would have been approximately 30% lower. The comment period for this proposal ended in May 2024. The extent to which any such proposed changes in permissible interchange fees will impact our future revenues is currently uncertain.
49
Table of Contents
Other Charges, Commissions and Fees. Other charges, commissions and fees for 2025 increased $4.2 million, or 7.8%, compared to 2024. The increase was primarily related to increases in income from the placement of annuities (up $1.5 million), commitment fees on unused lines of credit (up $943 thousand), income from the placement of mutual funds (up $591 thousand), merchant services rebates (up $578 thousand), funds transfer service charges (up $499 thousand), and letter of credit fees (up $439 thousand), among other things, partly offset by a decrease in subscription fee income (down $740 thousand), among other things.
Net Gain/Loss on Securities Transactions. During 2025, we sold certain available-for-sale securities with amortized costs totaling $45.4 million and realized a net loss of $850 thousand. During 2024, we sold certain available-for-sale securities with amortized costs totaling $123.3 million and realized a net loss of $96 thousand.
Other Non-Interest Income. Other non-interest income for 2025 increased $3.3 million, or 6.4%, compared to 2024. The increase was primarily related to increases in gains on the sale of foreclosed and other assets (up $3.0 million) and income from customer securities trading and derivatives trading activities (up $1.8 million and $791 thousand, respectively), partly offset by a decrease in public finance underwriting fees (down $1.7 million), among other things. The fluctuations in public finance underwriting fees and income from customer derivative and securities trading activities were primarily related to variations in transaction volumes. Gains on the sale of foreclosed and other assets during 2025 included a $2.5 million gain related to the sale of a foreclosed real estate property during the first quarter and $768 thousand in gains related to sales of certain lots of land during the fourth quarter.
Non-Interest Expense
Total non-interest expense for 2025 increased $116.6 million, or 8.9%, compared to 2024. Total non-interest expense during 2024 included accruals totaling $9.0 million related to a special deposit insurance assessment. During 2025, we reversed $9.7 million of our special deposit insurance assessment accrual based upon a decrease in expected future payments related to the special deposit insurance assessment. Details of the special deposit insurance assessment are discussed below. Excluding the impact of the special deposit insurance assessment, total non-interest expense would have increased $135.3 million, or 10.5%. Changes in the various components of non-interest expense are discussed below.
Salaries and Wages. Salaries and wages increased $53.3 million, or 8.6%, in 2025 compared to 2024. The increase in salaries and wages was primarily related to increases in salaries due to annual merit and market increases and an increase in the number of employees. The increase in the number of employees was partly related to our investment in organic expansion in various markets. Salaries and wages were also impacted, to a lesser extent, by increases in incentive compensation and stock-based compensation.
Employee Benefits. Employee benefits expense for 2025 increased $23.7 million, or 19.3%, compared to 2024. The increase was primarily related to increases in medical/dental benefits expense (up $11.8 million), 401(k) plan expense (up $7.7 million), and payroll taxes (up $3.5 million).
Our defined benefit retirement and restoration plans were frozen in 2001 which has helped to reduce the volatility in retirement plan expense. We nonetheless still have funding obligations related to these plans and could recognize additional expense related to these plans in future years, which would be dependent on the return earned on plan assets, the level of interest rates and employee turnover. See Note 10 - Employee Benefit Plans in the accompanying notes to consolidated financial statements elsewhere in this report for additional information related to our net periodic pension benefit/cost.
Net Occupancy. Net occupancy expense for 2025 increased $8.2 million, or 6.4%, compared to 2024. The increase was primarily related to increases in depreciation on buildings and leasehold improvements (together up $2.9 million); lease expense (up $2.9 million); and property taxes (up $2.2 million), among other things. The increases in the aforementioned components of net occupancy expense were impacted, in part, by our expansion efforts.
Technology, Furniture and Equipment. Technology, furniture and equipment expense for 2025 increased $17.3 million, or 11.6%, compared to 2024. The increase was primarily related to increases in cloud services expense (up $10.3 million), software maintenance (up $4.9 million), depreciation on furniture and equipment (up $2.5 million), and service contracts expense (up $1.1 million), among other things.
50
Table of Contents
Deposit Insurance. Deposit insurance expense totaled $18.8 million in 2025 compared to $37.3 million in 2024. Deposit insurance expense during 2024 included accruals totaling $9.0 million ($7.1 million after tax) related to a special deposit insurance assessment discussed below. During 2025, we reversed a total of $9.7 million ($7.7 million after tax) of our special deposit insurance assessment accrual based upon a decrease in expected future payments related to the special deposit insurance assessment. Excluding the special assessments from 2024 and reversals in 2025, deposit insurance expense did not significantly fluctuate during the comparable periods.
In November 2023, the FDIC issued a final rule to implement a special assessment to recover losses to the DIF incurred as a result of bank failures earlier that year and the FDIC's use of the systemic risk exception to cover certain deposits that were otherwise uninsured. The special assessment was based on estimated uninsured deposits as of December 31, 2022 (excluding the first $5.0 billion) and was assessed at a quarterly rate of 3.36 basis points, over eight quarterly assessment periods, beginning in the first quarter of 2024. As a result of this final rule, we accrued $51.5 million ($40.7 million after tax) related to this assessment in 2023. This amount was based on our estimate of the full amount of the assessment at that time. During 2024, the FDIC increased their loss estimate related to the aforementioned bank failures. As a result, we accrued an additional $9.0 million ($7.1 million after tax) in 2024. At that time, due to the increased estimate of losses, the FDIC also projected that the special assessment will be collected for an additional two quarters beyond the initial eight-quarter collection period, at a lower rate.
In December 2025, based upon the first six quarterly collections of the special assessment and anticipated collections for the seventh quarterly special assessment, the FDIC issued an interim final rule to amend the collection of the special assessment to reduce the eighth quarterly assessment rate from 3.36 basis points to 2.97 basis points. Because the cumulative amount collected through the initial eight quarter special assessment period is projected to equal the FDIC’s loss estimate, the additional two quarter extended assessment period was removed. In light this interim final rule, we reversed a total of $9.7 million ($7.7 million after tax) of our special deposit insurance assessment accrual based upon a decrease in expected future payments related to the special deposit insurance assessment. The interim final rule also requires the FDIC to provide an offset to regular quarterly deposit insurance assessments for institutions subject to the special assessment if the aggregate amount collected exceeds estimated losses following the resolution of pending litigation, and again following the termination of the receiverships. As provided for in the special assessment rule, if losses at the termination of the receiverships exceed the amount collected, the FDIC will implement a one-time final shortfall special assessment to ensure the full amount of actual losses is recovered as required by law. The extent to which any such future offsets or a future one-time shortfall special assessment will impact our future deposit insurance expense is currently uncertain.
Other Non-Interest Expense. Other non-interest expense for 2025 increased $32.7 million, or 13.4%, compared to 2024. The increase included increases in fraud losses (up $6.6 million); sundry and other miscellaneous expense (up $6.3 million), of which $5.8 million related to increased operational losses and asset write-offs; advertising/promotions expense (up $5.5 million); donations expense (up $4.8 million), primarily related to donations to the Frost Charitable Foundation; professional services expense (up $2.4 million); business development expense (up $2.2 million); research and platform fees (up $1.9 million); travel, meals and entertainment (up $1.3 million); and communications expense (up $1.2 million); among other things, partly offset by a decrease in check card expenses (down $1.6 million), among other things.
51
Table of Contents
Results of Segment Operations
We are managed under a matrix organizational structure whereby our two primary operating segments, Banking and Frost Wealth Advisors, overlap a regional reporting structure. A third operating segment, Non-Banks, is for the most part the parent holding company, as well as certain other insignificant non-bank subsidiaries of the parent that, for the most part, have little or no activity. A description of each business and the methodologies used to measure financial performance is described in Note 17 - Operating Segments in the accompanying notes to consolidated financial statements elsewhere in this report. Details of net income (loss) by operating segment are discussed in more detail below.
Banking
Net income for 2025 increased $65.2 million, or 11.6%, compared to 2024. The increase was primarily the result of a $130.3 million increase in net interest income, a $25.4 million increase in non-interest income, and a $20.8 million decrease in credit loss expense partly offset by a $102.0 million increase in non-interest expense and a $9.4 million increase in income tax expense.
Net interest income for 2025 increased $130.3 million, or 8.1%, compared to 2024. The increase was primarily related to decreases in the average costs of interest-bearing deposit accounts and repurchase agreements combined with an increase in the average volume of loans, and increases in the average yield on and volume of taxable securities, and, to a lesser extent, tax-exempt securities, among other things. The impact of these items was partly offset by a decrease in the average yield on loans, decreases in the average yield on and volume of interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve), and a decrease in the average volume of resell agreements, among other things, combined with increases in the average volumes of interest-bearing deposit accounts and repurchase agreements, among other things. See the analysis of net interest income included in the section captioned “Net Interest Income” included elsewhere in this discussion.
Credit loss expense for 2025 totaled $44.2 million compared to $65.0 million in 2024. See the sections captioned “Credit Loss Expense” and “Allowance for Credit Losses” elsewhere in this discussion for further analysis of credit loss expense related to loans and off-balance-sheet commitments.
Non-interest income for 2025 increased $25.4 million, or 9.6%, compared to 2024. The increase was primarily related to increases in service charges on deposit accounts; insurance commissions and fees; other non-interest income; interchange and card transaction fees; and other charges, commissions and fees.
The increase in service charges on deposit accounts was primarily related to increases in overdraft charges on consumer and, to a lesser extent, commercial accounts, and commercial service charges. The increase in insurance commissions and fees were primarily related to increases in benefit plan commissions, property and casualty commissions and life insurance commissions. The increase in other non-interest income was primarily related to increases in gains on the sale of foreclosed and other assets and income from customer securities trading and derivatives trading activities, partly offset by a decrease in public finance underwriting fees, among other things. The increase in interchange and card transaction fees was primarily due to an increase in income from card transactions partly offset by an increase in network costs. The increase in other charges, commissions and fees was primarily due to increases in commitment fees on unused lines of credit, merchant services rebates, funds transfer service charges, and letter of credit fees, among other things, partly offset by a decrease in subscription fee income, among other things. See the analysis of these categories of non-interest income included in the section captioned “Non-Interest Income” included elsewhere in this discussion.
Non-interest expense for 2025 increased $102.0 million, or 9.0%, compared to 2024. The increase was primarily related to increases in salaries and wages; other non-interest expense; employee benefit expense; technology, furniture, and equipment expense; and net occupancy expense, partly offset by a decrease in deposit insurance expense.
The increase in salaries and wages was primarily related to increases in salaries due to annual merit and market increases and an increase in the number of employees. Salaries and wages were also impacted, to a lesser extent, by increases in incentive compensation and stock-based compensation. The increase in other non-interest expense included increases in fraud losses; sundry and other miscellaneous expense; advertising/promotions expense; donations expense, primarily related to donations to the Frost Charitable Foundation; professional services expense; business development expense; travel, meals and entertainment; and communications expense; among other things,
52
Table of Contents
partly offset by a decrease in check card expenses, among other things. The increase in employee benefits expense was primarily related to increases in medical/dental benefits expense, 401(k) plan expense, and payroll taxes. The increase in technology, furniture, and equipment expense was primarily related to increases in cloud services expense, software maintenance expense, depreciation on furniture and equipment, and service contracts expense, among other things. The increase in net occupancy expense was primarily related to increases in depreciation on buildings and leasehold improvements; lease expense; and property taxes, among other things. Deposit insurance expense during 2024 included accruals totaling $9.0 million ($7.1 million after tax) related to a special deposit insurance assessment. During 2025, we reversed a total of $9.7 million ($7.7 million after tax) of our special deposit insurance assessment accrual based upon a decrease in expected future payments related to the special deposit insurance assessment. Excluding the special assessments from 2024 and reversals in 2025, deposit insurance expense did not significantly fluctuate during the comparable periods. See the analysis of these categories of non-interest expense included in the section captioned “Non-Interest Expense” included elsewhere in this discussion.
Frost Wealth Advisors
Net income for 2025 decreased $929 thousand, or 2.5%, compared to 2024. The decrease was primarily due to a $14.8 million increase in non-interest expense partly offset by a $13.6 million increase in non-interest income.
Non-interest income for 2025 increased $13.6 million, or 6.9%, compared to 2024. The increase was primarily related to increases in trust and investment management fees and other charges, commissions, and fees. Trust and investment management fee income is the most significant income component for Frost Wealth Advisors. Investment management fees are the most significant component of trust and investment management fees, making up approximately 81.8% and 81.3% of total trust and investment management fees for 2025 and 2024, respectively. The increase in trust and investment management fees was primarily due to an increase in investment management fees and, to a lesser extent, estate fees, among other things. The increase in investment management fees was primarily related to an increase in the average value of assets maintained in accounts. The increase in the average value of assets was partly related to higher average equity valuations during 2025 relative to 2024 and growth in the number of accounts. The increase in estate fees was primarily related to an increase in transaction volumes relative to 2024. The increase in other charges, commissions, and fees was primarily related to increases in income from the placement of annuities and mutual funds, among other things. See the analysis of trust and investment management fees, other non-interest income and other charges, commissions, and fees included in the section captioned “Non-Interest Income” included elsewhere in this discussion.
Non-interest expense for 2025 increased $14.8 million, or 9.4%, compared to 2024. The increase was primarily related to increases in other non-interest expense; salaries and wages; and employee benefits expense. The increase in other non-interest expense was primarily related to an increases in the corporate overhead expense allocation and research and platform fees, among other things, partly offset by decreases in sundry and other miscellaneous expense and professional services expense. The increase in salaries and wages was primarily due to an increase in salaries, due to annual merit and market increases, as well as an increases in commissions, among other things, partly offset by decreases in incentive compensation and stock-based compensation. The increase in employee benefits was primarily related to increases in 401(k) plan expense, medical/dental benefits expense, and payroll taxes, among other things.
Non-Banks
The Non-Banks operating segment had a net loss of $13.6 million for 2025 compared to a net loss of $15.4 million in 2024. The decrease in net loss was mostly due to a decrease in net interest expense due to a decrease in the average rates paid on our long-term borrowings, among other things.
Income Taxes
We recognized income tax expense of $123.1 million, for an effective tax rate of 16.0%, in 2025 compared to $113.4 million, for an effective tax rate of 16.3%, in 2024. The effective income tax rates differed from the U.S. statutory federal income tax rate of 21% during 2025 and 2024 primarily due to the effect of tax-exempt income from securities, loans and life insurance policies, among other things, and their relative proportion to total pre-tax net income. The increase in income tax expense during 2025 was primarily due to an increase in pre-tax net income and a decrease in tax benefits associated with stock compensation, among other things. The decrease in the effective tax rate during 2025 was primarily related to an increase in tax-exempt interest from securities combined with a
53
Table of Contents
decrease in non-deductible deposit interest expense. See Note 12 - Income Taxes in the accompanying notes to consolidated financial statements included elsewhere in this report.
One Big Beautiful Bill Act. The One Big Beautiful Bill Act (“OBBBA”) was enacted on July 4, 2025. Among other things, the new law makes permanent certain expiring business tax provisions of the Tax Cuts and Jobs Act (“TCJA”). These include provisions which allow businesses to immediately expense, for tax purposes, the cost of new investments in certain qualified depreciable assets and the cost of qualified domestic research and development. The OBBBA also imposes a floor on tax deductions taken on charitable contributions. These items did not have a significant impact on our financial statements, though some minor operational changes were necessary to support new information reporting requirements. The OBBBA also significantly changes U.S. tax law related to foreign operations and certain tax credits; however, such changes do not currently impact us.
Sources and Uses of Funds
The following table illustrates, during the years presented, the mix of our funding sources and the assets in which those funds are invested as a percentage of our average total assets for the period indicated. Average assets totaled $51.9 billion in 2025 compared to $49.7 billion in 2024.
| 2025 | 2024 | 2023 | ||||||
|---|---|---|---|---|---|---|---|---|
| Sources of Funds: | ||||||||
| Deposits: | ||||||||
| Non-interest-bearing | 26.9 | % | 27.9 | % | 30.9 | % | ||
| Interest-bearing | 54.5 | 54.6 | 52.6 | |||||
| Federal funds purchased | — | 0.1 | 0.1 | |||||
| Repurchase agreements | 8.5 | 7.7 | 7.7 | |||||
| Long-term debt and other borrowings | 0.4 | 0.4 | 0.4 | |||||
| Other non-interest-bearing liabilities | 1.5 | 1.7 | 1.6 | |||||
| Equity capital | 8.2 | 7.6 | 6.7 | |||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % | ||
| Uses of Funds: | ||||||||
| Loans | 41.0 | % | 39.8 | % | 36.1 | % | ||
| Securities | 38.5 | 38.0 | 42.0 | |||||
| Interest-bearing deposits | 13.8 | 15.2 | 14.8 | |||||
| Federal funds sold | — | — | — | |||||
| Resell agreements | — | 0.1 | 0.2 | |||||
| Other non-interest-earning assets | 6.7 | 6.9 | 6.9 | |||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % |
Deposits continue to be our primary source of funding. Average deposits increased $1.2 billion, or 3.0%, in 2025 compared to 2024. Non-interest-bearing deposits remain a significant source of funding, which has been a key factor in maintaining our relatively low cost of funds. Average non-interest-bearing deposits totaled 33.0% of total average deposits in 2025 compared to 33.8% in 2024.
We primarily invest funds in loans, securities and interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve). Average loans increased $1.4 billion, or 7.3%, in 2025 compared to 2024 while average securities increased $1.1 billion, or 5.9%, in 2025 compared to 2024. Average interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve) decreased $376.1 million, or 5.0%, in 2025 compared to 2024.
54
Table of Contents
Loans
Overview. Details of our loan portfolio are presented in Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report. Year-end total loans increased $1.1 billion, or 5.5%, during 2025 compared to 2024. The majority of our loan portfolio is comprised of commercial and industrial loans, energy loans and real estate loans. Commercial and industrial loans made up 28.8% and 29.5% of total loans at December 31, 2025 and 2024 while energy loans made up 5.0% and 5.4% of total loans at December 31, 2025 and 2024 and real estate loans made up 64.1% and 63.0% of total loans at December 31, 2025 and 2024. Energy loans include commercial and industrial loans, leases and real estate loans to borrowers in the energy industry. Real estate loans include both commercial and consumer balances.
Loan Origination/Risk Management. We have certain lending policies and procedures in place that are designed to maximize loan income within an acceptable level of risk. Management reviews and approves these policies and procedures on a regular basis. A reporting system supplements the review process by providing management with frequent reports related to loan production, loan quality, concentrations of credit, loan delinquencies and non-performing and potential problem loans. Diversification in the loan portfolio is a means of managing risk associated with fluctuations in economic conditions. The amount and type of collateral supporting a loan impacts the level of credit risk related to that loan. Collateral is regularly assessed as a part of the overall on-going credit evaluation of the loan. We continue to explore the credit and reputational risks associated with climate change and their potential impact on the foregoing, while closely monitoring regulatory developments on climate risk.
Commercial and industrial loans are underwritten after evaluating and understanding the borrower’s ability to operate profitably and prudently expand its business. Underwriting standards are designed to promote relationship banking rather than transactional banking. Once it is determined that the borrower’s management possesses sound ethics and solid business acumen, our management examines current and projected cash flows to determine the ability of the borrower to repay their obligations as agreed. Commercial and industrial loans are primarily made based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial and industrial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee; however, some short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.
Our energy loan portfolio includes loans for production, energy services and other energy loans, which includes private clients, transportation and equipment providers, manufacturers, refiners and traders. The origination process for energy loans is similar to that of commercial and industrial loans. Because, however, of the average loan size, the significance of the portfolio and the specialized nature of the energy industry, our energy lending requires a highly prescriptive underwriting policy. Production loans are secured by proven, developed and producing reserves. Loan proceeds for these types of loans are typically used for the development and drilling of additional wells, the acquisition of additional production, and/or the acquisition of additional properties to be developed and drilled. Our customers in this sector are generally large, independent, private owner-producers or large corporate producers. These borrowers typically have large capital requirements for drilling and acquisitions, and as such, loans in this portfolio are generally greater than $10 million. Production loans are collateralized by the oil and gas interests of the borrower. Collateral values are determined by the risk-adjusted and limited discounted future net revenue of the reserves. Our valuations take into consideration geographic and reservoir differentials as well as cost structures associated with each borrower. Collateral value is calculated at least semi-annually using third-party engineer-prepared reserve studies. These reserve studies are conducted using a discount factor and base case assumptions for the current and future value of oil and gas. To qualify as collateral, typically reserves must be proven, developed and producing. For certain borrowers, collateral may include up to 20% proven, non-producing reserves. Loan commitments are limited to 65% of estimated reserve value. Cash flows must be sufficient to amortize the loan commitment within 120% of the half-life of the underlying reserves. Loan commitments generally must also be 100% covered by the risk-adjusted and limited discounted future net revenue of the reserves when stressed at 75% of our base case price assumptions. In addition, the ratio of the borrower's debt to earnings before interest, taxes, depreciation and amortization (“EBITDA”) should generally not exceed 350%. We generally require production borrowers to maintain an active hedging program to manage risk and to have at least 50% of their production hedged for two years.
55
Table of Contents
Oil and gas service, transportation, and equipment providers are economically aligned due to their reliance on drilling and active oil and gas development. Income for these borrowers is highly dependent on the level of drilling activity and rig utilization, both of which are driven by the current and future outlook for the price of oil and gas. We mitigate the credit risk in this sector through conservative concentration limits and guidelines on the profile of eligible borrowers. Guidelines require that the companies have extensive experience through several industry cycles, and that they be supported by financially competent and committed guarantors who provide a significant secondary source of repayment. Borrowers in this sector are typically privately-owned, middle-market companies with annual sales of less than $100 million. The services provided by companies in this sector are highly diversified, and include down-hole testing and maintenance, providing and threading drilling pipe, hydraulic fracturing services or equipment, seismic testing and equipment and other direct or indirect providers to the oil and gas production sector.
We also have a small portfolio of loans to energy trading companies that serve as intermediaries that buy and sell oil, gas, other petrochemicals, and ethanol. These companies are not dependent on drilling or development. As a general policy, we do not lend to energy traders; however, we have made an exception to this policy for certain customers based upon their underlying business models which minimize risk as commodities are bought only to fill existing orders (back-to-back trading). As such, the commodity price risk and sale risk are eliminated.
Commercial real estate loans are subject to underwriting standards and processes similar to commercial and industrial loans, in addition to those of real estate loans. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally largely dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The properties securing our commercial real estate portfolio are diverse in terms of type and geographic location. This diversity helps reduce our exposure to adverse economic events that affect any single market or industry. Management monitors and evaluates commercial real estate loans based on collateral, geography and risk grade criteria. As a general rule, we avoid financing single-purpose projects unless other underwriting factors are present to help mitigate risk. We also utilize third-party experts to provide insight and guidance about economic conditions and trends affecting market areas we serve. In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied loans (see the table below under the section captioned “Commercial Real Estate Loans”).
With respect to loans to developers and builders that are secured by non-owner occupied properties that we may originate from time to time, we generally require the borrower to have had an existing relationship with us and have a proven record of success. Construction loans are underwritten utilizing feasibility studies, independent appraisal reviews, sensitivity analysis of absorption and lease rates and financial analysis of the developers and property owners. Construction loans are generally based upon estimates of costs and value associated with the completed project. These estimates may be inaccurate. Construction loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project. Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders, sales of developed property or an interim loan commitment from us until permanent financing is obtained. These loans are closely monitored by on-site inspections and are considered to have higher risks than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, construction completion risk, governmental regulation of real property, general economic conditions and the availability of long-term financing.
We originate consumer loans utilizing an underwriting process that assesses, among other things, an applicant's (i) stability of residence and employment, (ii) credit and bill paying history, (iii) financial capacity, (iv) sources of repayment, and (v) debt-to-income ratio, which incorporates information obtained from third-party credit bureaus. To monitor and manage consumer loan risk, policies and procedures are developed and modified, as needed, jointly by line and staff personnel. This activity, coupled with relatively small loan amounts that are spread across many individual borrowers, minimizes risk. Additionally, trend and outlook reports are reviewed by management on a regular basis. Underwriting standards for home equity loans are heavily influenced by statutory requirements, which include, but are not limited to, loan-to-value limitations, collection remedies, the number of such loans a borrower can have at one time and documentation requirements.
56
Table of Contents
We maintain an independent loan review department that reviews and validates the credit risk program on a periodic basis. Results of these reviews are presented to management and the appropriate committees of our board of directors. The loan review process complements and reinforces the risk identification and assessment decisions made by lenders and credit personnel, as well as our policies and procedures.
Commercial and Industrial. Commercial and industrial loans increased $197.4 million, or 3.2%, during 2025 compared to 2024. Our commercial and industrial loans are a diverse group of loans to small, medium and large businesses. The purpose of these loans varies from supporting seasonal working capital needs to term financing of equipment. While some short-term loans may be made on an unsecured basis, most are secured by the assets being financed with collateral margins that are consistent with our loan policy guidelines. The commercial and industrial loan portfolio also includes the commercial lease and purchased shared national credits.
Energy. Energy loans include loans to entities and individuals that are engaged in various energy-related activities including (i) the development and production of oil or natural gas, (ii) providing oil and gas field servicing, (iii) providing energy-related transportation services (iv) providing equipment to support oil and gas drilling (v) refining petrochemicals, or (vi) trading oil, gas and related commodities. Energy loans decreased $34.2 million, or 3.0%, during 2025 compared to 2024. The average loan size, the significance of the portfolio and the specialized nature of the energy industry requires a highly prescriptive underwriting policy. Exceptions to this policy are rarely granted. Due to the large borrowing requirements of this customer base, the energy loan portfolio includes participations and purchased shared national credits.
Commercial Real Estate Loans. Commercial real estate loans increased $342.3 million, or 3.4%, during 2025 compared to 2024. Commercial real estate loans include loans secured by owner occupied real estate; loans secured by non-owner occupied real estate; and construction and land loans, as detailed in the table below. The majority of our commercial real estate loan portfolio consists of commercial real estate mortgages, which includes both permanent and intermediate term loans. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Consequently, commercial real estate loans must undergo the analysis and underwriting process of a commercial and industrial loan, as well as that of a real estate loan. Commercial real estate loans by class of loan are presented in the following table.
| 2025 | 2024 | |||||
|---|---|---|---|---|---|---|
| Commercial real estate: | ||||||
| Owner occupied | $ | 3,987,913 | $ | 3,622,201 | ||
| Non-owner occupied | 3,773,028 | 3,543,019 | ||||
| Construction and land | 2,549,869 | 2,803,303 | ||||
| Total commercial real estate loans | $ | 10,310,810 | $ | 9,968,523 |
Consumer Loans. The consumer loan portfolio at December 31, 2025 increased $631.5 million, or 17.8%, from December 31, 2024. The consumer loan portfolio includes consumer real estate loans and consumer and other loans as presented in the following table.
| 2025 | 2024 | |||||
|---|---|---|---|---|---|---|
| Consumer real estate: | ||||||
| Home equity lines of credit | $ | 1,068,393 | $ | 911,239 | ||
| Home equity loans | 1,035,971 | 914,738 | ||||
| Home improvement loans | 874,148 | 852,536 | ||||
| 1-4 family mortgage loans | 594,825 | 259,456 | ||||
| Other | 145,331 | 165,420 | ||||
| Total consumer real estate | 3,718,668 | 3,103,389 | ||||
| Consumer and other loans | 460,685 | 444,474 | ||||
| Total consumer loans | $ | 4,179,353 | $ | 3,547,863 |
57
Table of Contents
Consumer real estate loans at December 31, 2025 increased $615.3 million, or 19.8%, from December 31, 2024. Combined, home equity loans and lines of credit made up 56.6% and 58.8% of the consumer real estate loan total at December 31, 2025 and 2024, respectively. We offer home equity loans up to 80% of the estimated value of the personal residence of the borrower, less the value of existing mortgages and home improvement loans. We also originate 1-4 family mortgage loans for portfolio investment purposes. The consumer and other loan portfolio at December 31, 2025 increased $16.2 million, or 3.6%, from December 31, 2024. This portfolio primarily consists of automobile loans, unsecured revolving credit products, personal loans secured by cash and cash equivalents, and other similar types of credit facilities.
Industry Concentrations. As of December 31, 2025 and 2024, there were no concentrations of loans related to any single industry, as segregated by Standard Industrial Classification code (“SIC code”), in excess of 10% of total loans. The SIC code system is a federally designed standard industrial numbering system used by us to categorize loans by the borrower’s type of business.
The following table summarizes the industry concentrations of our commercial and industrial and energy loan portfolios, as segregated by SIC code, as of December 31, 2025 and 2024.
| 2025 | 2024 | |||||
|---|---|---|---|---|---|---|
| Commercial and industrial: | ||||||
| Investor | $ | 810,215 | $ | 745,355 | ||
| Public Finance | 619,006 | 371,522 | ||||
| Contractors | 522,576 | 426,908 | ||||
| Services | 388,184 | 314,785 | ||||
| Automobile | 375,630 | 401,622 | ||||
| Medical Services | 350,062 | 350,484 | ||||
| Manufacturing - Other | 288,439 | 301,842 | ||||
| Financial - Non-banks | 276,731 | 162,366 | ||||
| Wholesale - Heavy Equipment | 213,076 | 237,016 | ||||
| Service - Transportation | 186,693 | 167,724 | ||||
| Utilities | 186,263 | 84,863 | ||||
| Real Estate | 170,503 | 161,494 | ||||
| Service - Legal | 164,422 | 198,588 | ||||
| Aviation | 139,258 | 138,392 | ||||
| Service - Other Professional | 134,391 | 139,162 | ||||
| Wholesale - Commercial Products | 126,846 | 138,637 | ||||
| Building | 117,776 | 319,192 | ||||
| Food - Manufacturing / Wholesale | 115,522 | 124,500 | ||||
| Service - Leasing / Rental | 111,835 | 132,706 | ||||
| Other | 1,009,552 | 1,192,374 | ||||
| Total | $ | 6,306,980 | $ | 6,109,532 | ||
| Energy: | ||||||
| Production | $ | 767,724 | $ | 903,654 | ||
| Service | 252,295 | 203,629 | ||||
| Other | 74,650 | 21,612 | ||||
| Total | $ | 1,094,669 | $ | 1,128,895 |
58
Table of Contents
The following table summarizes our commercial real estate loan portfolio, by underlying property type, as of December 31, 2025 and 2024.
| Owner Occupied | Non-owner Occupied | Construction and Land | Total | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | |||||||||||||||
| Property Type: | |||||||||||||||
| Office/Warehouse | $ | 1,520,838 | $ | 269,321 | $ | 371,065 | $ | 2,161,224 | |||||||
| Office Building | 883,804 | 977,374 | 100,100 | 1,961,278 | |||||||||||
| Retail | 186,375 | 961,822 | 225,756 | 1,373,953 | |||||||||||
| Multi Family | — | 276,840 | 518,606 | 795,446 | |||||||||||
| Auto/Truck Dealer | 605,217 | — | 25,183 | 630,400 | |||||||||||
| Medical Office & Services | 277,401 | 114,370 | 53,030 | 444,801 | |||||||||||
| Hotel | — | 237,044 | 155,480 | 392,524 | |||||||||||
| Non Farm - Non Residential | — | 323,039 | — | 323,039 | |||||||||||
| 1-4 Family Construction | — | — | 303,322 | 303,322 | |||||||||||
| Religious | 250,305 | — | 51,179 | 301,484 | |||||||||||
| Strip Centers | 56,489 | 118,151 | 59,443 | 234,083 | |||||||||||
| Land in Development | — | — | 233,296 | 233,296 | |||||||||||
| Other | 207,484 | 495,067 | 453,409 | 1,155,960 | |||||||||||
| Total | $ | 3,987,913 | 398,791,300,000.0 | % | $ | 3,773,028 | $ | 2,549,869 | $ | 10,310,810 | |||||
| December 31, 2024 | |||||||||||||||
| Property Type: | |||||||||||||||
| Office / Warehouse | $ | 1,407,342 | $ | 262,403 | $ | 491,737 | $ | 2,161,482 | |||||||
| Office Building | 851,816 | 903,225 | 140,095 | 1,895,136 | |||||||||||
| Retail | 122,544 | 928,380 | 177,305 | 1,228,229 | |||||||||||
| Multi Family | — | 260,673 | 773,681 | 1,034,354 | |||||||||||
| Auto / Truck Dealer | 520,108 | — | 68,309 | 588,417 | |||||||||||
| Medical Office & Services | 247,199 | 111,651 | 36,575 | 395,425 | |||||||||||
| Non Farm - Non Residential | — | 341,612 | — | 341,612 | |||||||||||
| 1-4 Family Construction | — | — | 312,066 | 312,066 | |||||||||||
| Hotel | — | 218,145 | 71,497 | 289,642 | |||||||||||
| Religious | 248,591 | — | 27,795 | 276,386 | |||||||||||
| Raw Land | — | — | 202,853 | 202,853 | |||||||||||
| Other | 224,601 | 516,930 | 501,390 | 1,242,921 | |||||||||||
| Total | $ | 3,622,201 | $ | 3,543,019 | $ | 2,803,303 | $ | 9,968,523 |
Large Credit Relationships. The market areas served by us include five of the top fifteen most populated cities in the United States. These market areas are also home to a significant number of Fortune 500 companies. As a result, we originate and maintain large credit relationships with numerous commercial customers in the ordinary course of business. We consider large credit relationships to be those with commitments equal to or in excess of $50.0 million, excluding treasury management lines exposure, prior to any portion being sold. Large relationships also include loan participations purchased if the credit relationship with the agent is equal to or in excess of $50.0 million. In addition to our normal policies and procedures related to the origination of large credits, one of our Regional Credit Committees must approve all new credit facilities and renewals of such credit facilities with exposures between $20.0 million and $30.0 million. Our Central Credit Committee must approve all new credit facilities which are part of large credit relationships and renewals of such credit facilities with exposures that exceed $30.0 million. The Regional and Central Credit Committees meet regularly to review large credit relationship activity and discuss the current pipeline, among other things.
59
Table of Contents
The following table provides additional information on our large credit relationships with committed amounts in excess of $50.0 million as of year-end.
| 2025 | 2024 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Relationships | Period-End Balances | Number of Relationships | Period-End Balances | |||||||||||||||
| Committed | Outstanding | Committed | Outstanding | |||||||||||||||
| Amount outstanding | 114 | $ | 11,896,340 | $ | 6,822,864 | 115 | $ | 11,401,362 | $ | 6,794,592 | ||||||||
| Average | 104,354 | 59,850 | 99,142 | 59,083 |
Purchased Shared National Credits (“SNCs”). Purchased SNCs are participations purchased from upstream financial organizations and tend to be larger in size than our originated portfolio. Our purchased SNC portfolio totaled $875.7 million at December 31, 2025 decreasing $129.2 million, or 12.9%, from $1.0 billion at December 31, 2024. At December 31, 2025, 37.3% of outstanding purchased SNCs were related to the construction industry, 17.1% were related to the real estate management industry and 10.4% were related to the financial services industry. The remaining purchased SNCs were diversified throughout various other industries, with no other single industry exceeding 10% of the total purchased SNC portfolio. Additionally, almost all of the outstanding balance of purchased SNCs was included in the energy and commercial and industrial portfolios, with the remainder included in the real estate categories. SNC participations are originated in the normal course of business to meet the needs of our customers. As a matter of policy, we generally only participate in SNCs for companies headquartered in or which have significant operations within our market areas. In addition, we must have direct access to the company’s management, an existing banking relationship or the expectation of broadening the relationship with other banking products and services within the following 12 to 24 months. SNCs are reviewed at least quarterly for credit quality and business development successes.
The following table provides additional information about certain credits within our purchased SNCs portfolio with committed amounts in excess of $50.0 million as of year-end.
| 2025 | 2024 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Relationships | Period-End Balances | Number of Relationships | Period-End Balances | |||||||||||||||
| Committed | Outstanding | Committed | Outstanding | |||||||||||||||
| Amount outstanding | 13 | $ | 1,156,007 | $ | 471,341 | 14 | $ | 1,137,031 | $ | 527,769 | ||||||||
| Average | 88,924 | 36,257 | 81,217 | 37,698 |
Geographic Distribution of Loans. The following table summarizes our loan portfolio by geographic distribution as of December 31, 2025 and 2024. Commercial real estate loans are reported in the geographic region in which the property securing the credit is located. Other loans are reported in the geographic region in which the loans were originated.
| Commercial and Industrial | Energy | Commercial Real Estate | Consumer Real Estate | Consumer and Other | Total | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | ||||||||||||||||||||||
| San Antonio | $ | 1,704,382 | $ | 263,803 | $ | 1,817,489 | $ | 568,029 | $ | 120,957 | $ | 4,474,660 | ||||||||||
| Houston | 1,526,573 | 284,788 | 2,334,115 | 822,461 | 93,888 | 5,061,825 | ||||||||||||||||
| Dallas | 791,909 | 24,835 | 1,297,609 | 956,085 | 34,850 | 3,105,288 | ||||||||||||||||
| Fort Worth | 1,425,558 | 121,288 | 1,064,830 | 561,482 | 120,665 | 3,293,823 | ||||||||||||||||
| Austin | 392,817 | — | 1,573,120 | 687,772 | 41,730 | 2,695,439 | ||||||||||||||||
| Gulf Coast | 283,977 | 6,709 | 516,965 | 77,843 | 28,233 | 913,727 | ||||||||||||||||
| Permian Basin | 181,764 | 393,246 | 195,287 | 44,996 | 20,362 | 835,655 | ||||||||||||||||
| Out of market - Texas | — | — | 402,152 | — | — | 402,152 | ||||||||||||||||
| Out of market - outside of Texas | — | — | 1,109,243 | — | — | 1,109,243 | ||||||||||||||||
| Total | $ | 6,306,980 | $ | 1,094,669 | $ | 10,310,810 | 10310810 | $ | 3,718,668 | $ | 460,685 | $ | 21,891,812 |
60
Table of Contents
| Commercial and Industrial | Energy | Commercial Real Estate | Consumer Real Estate | Consumer and Other | Total | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | ||||||||||||||||||||||
| San Antonio | $ | 1,629,016 | $ | 367,183 | $ | 1,758,010 | $ | 477,060 | $ | 112,142 | $ | 4,343,411 | ||||||||||
| Houston | 1,385,026 | 289,544 | 2,329,402 | 667,802 | 99,507 | 4,771,281 | ||||||||||||||||
| Dallas | 1,045,233 | 2,137 | 1,104,578 | 791,422 | 37,212 | 2,980,582 | ||||||||||||||||
| Fort Worth | 1,277,775 | 96,238 | 994,258 | 478,666 | 105,395 | 2,952,332 | ||||||||||||||||
| Austin | 276,676 | 10 | 1,508,713 | 585,369 | 41,861 | 2,412,629 | ||||||||||||||||
| Gulf Coast | 348,001 | 2,840 | 467,712 | 69,838 | 31,038 | 919,429 | ||||||||||||||||
| Permian Basin | 147,805 | 370,943 | 171,423 | 33,232 | 17,319 | 740,722 | ||||||||||||||||
| Out of market - Texas | — | — | 440,817 | — | — | 440,817 | ||||||||||||||||
| Out of market - outside of Texas | — | — | 1,193,610 | — | — | 1,193,610 | ||||||||||||||||
| Total | $ | 6,109,532 | $ | 1,128,895 | $ | 9,968,523 | 9968523 | $ | 3,103,389 | $ | 444,474 | $ | 20,754,813 |
Further information regarding the geographic distribution of commercial real estate loans, by class, as of December 31, 2025 and 2024, is presented in the table below.
| Owner Occupied | Non-owner Occupied | Construction and Land | Total Commercial Real Estate | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | ||||||||||||||
| San Antonio | $ | 854,491 | $ | 585,102 | $ | 377,896 | $ | 1,817,489 | ||||||
| Houston | 947,598 | 832,775 | 553,742 | 2,334,115 | ||||||||||
| Dallas | 515,868 | 489,094 | 292,647 | 1,297,609 | ||||||||||
| Fort Worth | 532,693 | 317,825 | 214,312 | 1,064,830 | ||||||||||
| Austin | 493,189 | 555,376 | 524,555 | 1,573,120 | ||||||||||
| Gulf Coast | 194,769 | 183,689 | 138,507 | 516,965 | ||||||||||
| Permian Basin | 40,314 | 114,847 | 40,126 | 195,287 | ||||||||||
| Out of market - Texas | 200,561 | 119,802 | 81,789 | 402,152 | ||||||||||
| Out of market - outside of Texas | 208,430 | 574,518 | 326,295 | 1,109,243 | ||||||||||
| Total | $ | 3,987,913 | 3987913 | $ | 3,773,028 | $ | 2,549,869 | $ | 10,310,810 | |||||
| December 31, 2024 | ||||||||||||||
| San Antonio | $ | 725,065 | $ | 537,537 | $ | 495,408 | $ | 1,758,010 | ||||||
| Houston | 964,400 | 837,633 | 527,369 | 2,329,402 | ||||||||||
| Dallas | 448,324 | 296,958 | 359,296 | 1,104,578 | ||||||||||
| Fort Worth | 431,321 | 350,805 | 212,132 | 994,258 | ||||||||||
| Austin | 346,889 | 498,372 | 663,452 | 1,508,713 | ||||||||||
| Gulf Coast | 202,033 | 152,265 | 113,414 | 467,712 | ||||||||||
| Permian Basin | 37,426 | 116,292 | 17,705 | 171,423 | ||||||||||
| Out of market - Texas | 222,197 | 102,179 | 116,441 | 440,817 | ||||||||||
| Out of market - outside of Texas | 244,546 | 650,978 | 298,086 | 1,193,610 | ||||||||||
| Total | $ | 3,622,201 | 3622201 | $ | 3,543,019 | $ | 2,803,303 | $ | 9,968,523 |
Foreign Loans. We make 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 December 31, 2025 or 2024.
61
Table of Contents
Maturities and Sensitivities of Loans to Changes in Interest Rates. The following table presents the maturity distribution of our loan portfolio at December 31, 2025. The table also presents the portion of loans that have fixed interest rates or variable interest rates that fluctuate over the life of the loans in accordance with changes in an interest rate index.
| Due in One Year or Less | After One, but Within Five Years | After Five but Within Fifteen Years | After Fifteen Years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial and industrial | $ | 2,549,354 | $ | 2,609,324 | $ | 1,062,784 | $ | 85,518 | $ | 6,306,980 | ||||||||
| Energy | 361,803 | 687,667 | 44,638 | 561 | 1,094,669 | |||||||||||||
| Commercial real estate | ||||||||||||||||||
| Owner occupied | 289,528 | 1,595,716 | 1,985,603 | 117,066 | 3,987,913 | |||||||||||||
| Non-owner occupied | 549,565 | 2,576,040 | 588,648 | 58,775 | 3,773,028 | |||||||||||||
| Construction and land | 779,781 | 1,526,763 | 222,753 | 20,572 | 2,549,869 | |||||||||||||
| Consumer Real Estate | 30,700 | 26,323 | 943,720 | 2,717,925 | 3,718,668 | |||||||||||||
| Consumer and Other | 252,435 | 201,734 | 6,516 | — | 460,685 | |||||||||||||
| Total | $ | 4,813,166 | $ | 9,223,567 | $ | 4,854,662 | $ | 3,000,417 | $ | 21,891,812 | ||||||||
| Loans with fixed interest rates: | ||||||||||||||||||
| Commercial and industrial | $ | 350,971 | $ | 1,034,302 | $ | 815,903 | $ | 72,579 | $ | 2,273,755 | ||||||||
| Energy | 8,708 | 76,883 | 43,416 | 561 | 129,568 | |||||||||||||
| Commercial real estate: | ||||||||||||||||||
| Owner occupied | 169,439 | 1,159,763 | 1,001,149 | 43,014 | 2,373,365 | |||||||||||||
| Non-owner occupied | 119,945 | 770,822 | 289,343 | 8,854 | 1,188,964 | |||||||||||||
| Construction and land | 23,587 | 65,158 | 29,037 | 9,267 | 127,049 | |||||||||||||
| Consumer Real Estate | 26,987 | 24,951 | 805,569 | 1,645,368 | 2,502,875 | |||||||||||||
| Consumer and Other | 41,009 | 53,393 | 5,379 | — | 99,781 | |||||||||||||
| Total | $ | 740,646 | $ | 3,185,272 | $ | 2,989,796 | $ | 1,779,643 | $ | 8,695,357 | ||||||||
| Loans with variable interest rates: | ||||||||||||||||||
| Commercial and industrial | $ | 2,198,383 | $ | 1,575,022 | $ | 246,881 | $ | 12,939 | $ | 4,033,225 | ||||||||
| Energy | 353,095 | 610,784 | 1,222 | — | 965,101 | |||||||||||||
| Commercial real estate: | ||||||||||||||||||
| Owner occupied | 120,089 | 435,953 | 984,454 | 74,052 | 1,614,548 | |||||||||||||
| Non-owner occupied | 429,620 | 1,805,218 | 299,305 | 49,921 | 2,584,064 | |||||||||||||
| Construction and land | 756,194 | 1,461,605 | 193,716 | 11,305 | 2,422,820 | |||||||||||||
| Consumer Real Estate | 3,713 | 1,372 | 138,151 | 1,072,557 | 1,215,793 | |||||||||||||
| Consumer and Other | 211,426 | 148,341 | 1,137 | — | 360,904 | |||||||||||||
| Total | $ | 4,072,520 | $ | 6,038,295 | $ | 1,864,866 | $ | 1,220,774 | $ | 13,196,455 |
We generally structure commercial loans with shorter-term maturities in order to match our funding sources and to enable us to effectively manage the loan portfolio by providing the flexibility to respond to liquidity needs, changes in interest rates and changes in underwriting standards and loan structures, among other things. Due to the shorter-term nature of such loans, from time to time in the ordinary course of business and without any contractual obligation on our part, we will renew/extend maturing lines of credit or refinance existing loans at their maturity dates. Some loans may renew multiple times in a given year as a result of general customer practice and need. These renewals, extensions and refinancings are made in the ordinary course of business for customers that meet our normal level of credit standards. Such borrowers typically request renewals to support their on-going working capital needs to finance their operations. Such borrowers are not experiencing financial difficulties and generally could obtain similar financing from another financial institution. In connection with each renewal, extension or refinancing, we may require a principal reduction, adjust the rate of interest and/or modify the structure and other terms to reflect the current market pricing/structuring for such loans or to maintain competitiveness with other financial institutions. In such cases, we do not generally grant concessions, and, except for those reported in Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report, any such renewals, extensions or refinancings that occurred during the reported periods were not deemed to be troubled loan modifications pursuant to applicable accounting guidance. Loans exceeding $1.0 million undergo a complete underwriting process at each renewal.
62
Table of Contents
Accruing Past Due Loans. Accruing past due loans are presented in the following table. Also see Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report.
| Accruing Loans 30-89 Days Past Due | Accruing Loans 90 or More Days Past Due | Total Accruing Past Due Loans | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Loans | Amount | Percent of Loans in Category | Amount | Percent of Loans in Category | Amount | Percent of Loans in Category | ||||||||||||||||||
| December 31, 2025 | ||||||||||||||||||||||||
| Commercial and industrial | $ | 6,306,980 | $ | 31,212 | 0.49 | % | $ | 4,273 | 0.07 | % | $ | 35,485 | 0.56 | % | ||||||||||
| Energy | 1,094,669 | 19,480 | 1.78 | — | — | 19,480 | 1.78 | |||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||
| Owner occupied | 3,987,913 | 17,074 | 0.43 | 3,465 | 0.09 | 20,539 | 0.52 | |||||||||||||||||
| Non-owner occupied | 3,773,028 | 49,305 | 1.31 | 6,290 | 0.17 | 55,595 | 1.48 | |||||||||||||||||
| Construction and land | 2,549,869 | 7,955 | 0.31 | 1,451 | 0.06 | 9,406 | 0.37 | |||||||||||||||||
| Consumer real estate | 3,718,668 | 26,281 | 0.71 | 5,680 | 0.15 | 31,961 | 0.86 | |||||||||||||||||
| Consumer and other | 460,685 | 5,024 | 1.09 | 512 | 0.11 | 5,536 | 1.20 | |||||||||||||||||
| Total | $ | 21,891,812 | $ | 156,331 | 0.71 | $ | 21,671 | 0.10 | $ | 178,002 | 0.81 | |||||||||||||
| December 31, 2024 | ||||||||||||||||||||||||
| Commercial and industrial | $ | 6,109,532 | $ | 36,540 | 0.60 | % | $ | 7,685 | 0.13 | % | $ | 44,225 | 0.73 | % | ||||||||||
| Energy | 1,128,895 | 4,263 | 0.38 | — | — | 4,263 | 0.38 | |||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||
| Owner occupied | 3,622,201 | 4,824 | 0.13 | 1,331 | 0.04 | 6,155 | 0.17 | |||||||||||||||||
| Non-owner occupied | 3,543,019 | 26,069 | 0.74 | 192 | 0.01 | 26,261 | 0.75 | |||||||||||||||||
| Construction and land | 2,803,303 | 6,714 | 0.24 | — | — | 6,714 | 0.24 | |||||||||||||||||
| Consumer real estate | 3,103,389 | 17,015 | 0.55 | 5,681 | 0.18 | 22,696 | 0.73 | |||||||||||||||||
| Consumer and other | 444,474 | 6,341 | 1.43 | 822 | 0.18 | 7,163 | 1.61 | |||||||||||||||||
| Total | $ | 20,754,813 | $ | 101,766 | 0.49 | $ | 15,711 | 0.08 | $ | 117,477 | 0.57 |
Accruing past due loans at December 31, 2025 increased $60.5 million compared to December 31, 2024. The increase was primarily related to increases in past due commercial real estate - non-owner occupied loans (up $29.3 million), past due energy loans (up $15.2 million), past due commercial real estate - owner occupied loans (up $14.4 million), and past due consumer real estate loans (up $9.3 million), partly offset by a decrease in past due commercial and industrial loans (down $8.7 million).
Non-Accrual Loans. Non-accrual loans are presented in the tables below. Also see Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report.
| December 31, 2025 | December 31, 2024 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Non-Accrual Loans | Non-Accrual Loans | ||||||||||||||||||||
| Total Loans | Amount | Percent of Loans in Category | Total Loans | Amount | Percent of Loans in Category | ||||||||||||||||
| Commercial and industrial | $ | 6,306,980 | $ | 50,659 | 0.80 | % | $ | 6,109,532 | $ | 46,004 | 0.75 | % | |||||||||
| Energy | 1,094,669 | 3,023 | 0.28 | 1,128,895 | 4,079 | 0.36 | |||||||||||||||
| Commercial real estate: | |||||||||||||||||||||
| Owner occupied | 3,987,913 | 7,581 | 0.19 | 3,622,201 | 17,643 | 0.49 | |||||||||||||||
| Non-owner occupied | 3,773,028 | 465 | 0.01 | 3,543,019 | 2,144 | 0.06 | |||||||||||||||
| Construction and land | 2,549,869 | 1,874 | 0.07 | 2,803,303 | 2,133 | 0.08 | |||||||||||||||
| Consumer real estate | 3,718,668 | 6,615 | 0.18 | 3,103,389 | 6,511 | 0.21 | |||||||||||||||
| Consumer and other | 460,685 | 265 | 0.06 | 444,474 | 352 | 0.08 | |||||||||||||||
| Total | $ | 21,891,812 | $ | 70,482 | 0.32 | $ | 20,754,813 | $ | 78,866 | 0.38 | |||||||||||
| Allowance for credit losses on loans | $ | 281,495 | $ | 270,151 | |||||||||||||||||
| Ratio of allowance for credit losses on loans to non-accrual loans | 399.39 | % | 342.54 | % |
63
Table of Contents
Non-accrual loans at December 31, 2025 decreased $8.4 million from December 31, 2024 primarily due to a decreases in non-accrual commercial real estate and energy loans partly offset by an increase in non-accrual commercial and industrial loans.
Generally, loans are placed on non-accrual status if principal or interest payments become 90 days past due and/or management deems the collectibility of the principal and/or interest to be in question, as well as when required by regulatory requirements. Once interest accruals are discontinued, accrued but uncollected interest is charged to current year operations. Subsequent receipts on non-accrual loans are recorded as a reduction of principal, and interest income is recorded only after principal recovery is reasonably assured. Classification of a loan as non-accrual does not preclude the ultimate collection of loan principal or interest.
Non-accrual commercial and industrial loans included one credit relationship in excess of $5.0 million totaling at $28.5 million at December 31, 2025. Non-accrual commercial and industrial loans included two credit relationships in excess of $5.0 million totaling $28.7 million at December 31, 2024. During 2025, one of these credit relationships was removed from non-accrual status due to improved credit quality while the other was sold. We recognized a net charge-off of $828 thousand in connection with the sale. There were no non-accrual commercial real estate loans excess of $5.0 million at December 31, 2025 while there was one credit relationship in excess of $5.0 million totaling $7.5 million (owner occupied) at December 31, 2024. This credit relationship paid-off in 2025. Another credit relationship had an aggregate balance of $5.1 million at December 31, 2024 of which $4.6 million was included with non-accrual commercial real estate loans and $586 thousand was included with non-accrual commercial and industrial loans. This credit relationship paid off during 2025 and we recognized $329 thousand as a partial recovery of prior charge-offs. We previously recognized charged-offs totaling $2.4 million on commercial and industrial loans associated with this credit relationship during 2024.
Allowance For Credit Losses
Our allowance for credit losses on loans is calculated in accordance with Accounting Standards Codification (“ASC”) Topic 326 (“ASC 326”) Financial Instruments - Credit Losses. In the case of off-balance-sheet credit exposures, the allowance for credit losses is a liability account, calculated in accordance with ASC 326, reported as a component of accrued interest payable and other liabilities in our consolidated balance sheets. The amount of each allowance account represents management's best estimate of current expected credit losses (“CECL”) on these financial instruments considering available information, from internal and external sources, relevant to assessing exposure to credit loss over the contractual term of the instrument. 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. While management utilizes its best judgment and information available, the ultimate adequacy of our allowance accounts is dependent upon a variety of factors beyond our control, including the performance of our portfolios, the economy, changes in interest rates and the view of the regulatory authorities toward classification of assets. For additional information regarding our accounting policies related to credit losses, refer to Note 1 - Summary of Significant Accounting Policies and Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report.
64
Table of Contents
Allowance for Credit Losses - Loans. The table below provides an allocation of the year-end allowance for credit losses on loans by loan portfolio segment; however, allocation of a portion of the allowance to one segment does not preclude its availability to absorb losses in other segments.
| Amount of Allowance Allocated | Percent of Loans in Each Category to Total Loans | Total Loans | Ratio of Allowance Allocated to Loans in Each Category | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | ||||||||||||||
| Commercial and industrial | $ | 98,439 | 28.8 | % | $ | 6,306,980 | 1.56 | % | ||||||
| Energy | 11,563 | 5.0 | 1,094,669 | 1.06 | ||||||||||
| Commercial real estate: | ||||||||||||||
| Owner occupied | 41,526 | 18.2 | 3,987,913 | 1.04 | ||||||||||
| Non-owner occupied | 52,054 | 17.2 | 3,773,028 | 1.38 | ||||||||||
| Construction and land | 41,530 | 11.7 | 2,549,869 | 1.63 | ||||||||||
| Consumer real estate | 25,637 | 17.0 | 3,718,668 | 0.69 | ||||||||||
| Consumer and other | 10,746 | 2.1 | 460,685 | 2.33 | ||||||||||
| Total | $ | 281,495 | 100.0 | % | $ | 21,891,812 | 1.29 | |||||||
| December 31, 2024 | ||||||||||||||
| Commercial and industrial | $ | 87,569 | 29.5 | % | $ | 6,109,532 | 1.43 | % | ||||||
| Energy | 9,992 | 5.4 | 1,128,895 | 0.89 | ||||||||||
| Commercial real estate: | ||||||||||||||
| Owner occupied | 40,969 | 17.4 | 3,622,201 | 1.13 | ||||||||||
| Non-owner occupied | 53,524 | 17.1 | 3,543,019 | 1.51 | ||||||||||
| Construction and land | 48,712 | 13.5 | 2,803,303 | 1.74 | ||||||||||
| Consumer real estate | 19,106 | 15.0 | 3,103,389 | 0.62 | ||||||||||
| Consumer and other | 10,279 | 2.1 | 444,474 | 2.31 | ||||||||||
| Total | $ | 270,151 | 100.0 | % | $ | 20,754,813 | 1.30 |
The allowance allocated to commercial and industrial loans totaled $98.4 million, or 1.56% of total commercial and industrial loans, at December 31, 2025 increasing $10.9 million, or 12.4%, compared to $87.6 million, or 1.43% of total commercial and industrial loans at December 31, 2024. Modeled expected credit losses increased $4.4 million, in part due to growth in the portfolio. Specific allocations for commercial and industrial loans that were evaluated for expected credit losses on an individual basis increased $3.4 million from $13.3 million at December 31, 2024 to $16.6 million at December 31, 2025. The increase in specific allocations for commercial and industrial loans was primarily related to new specific allocations for new individually assessed loans. Qualitative factor (“Q-Factor”) and other qualitative adjustments related to commercial and industrial loans increased $3.1 million, primarily due to an increases in the down-side and credit concentrations overlays.
The allowance allocated to energy loans totaled $11.6 million, or 1.06% of total energy loans, at December 31, 2025 increasing $1.6 million, or 15.7%, compared to $10.0 million, or 0.89% of total energy loans, at December 31, 2024. Modeled expected credit losses increased $3.2 million, in part due to an increase in the weighted-average risk grade of the portfolio. Q-Factor and other qualitative adjustments related to energy loans increased $325 thousand, primarily related to the overlay for credit concentrations.
The allowance allocated to commercial real estate loans totaled $135.1 million, or 1.31% of total commercial real estate loans at December 31, 2025, decreasing $8.1 million, or 5.7%, compared to $143.2 million, or 1.44% of total commercial real estate loans at December 31, 2024. Q-Factor and other qualitative adjustments related to commercial real estate loans decreased $8.2 million, primarily related to decreased model overlays, while modeled expected credit losses related to commercial real estate loans decreased $531 thousand. Specific allocations for commercial real estate loans that were evaluated for expected credit losses on an individual basis increased from $625 thousand at December 31, 2024 to $1.2 million at December 31, 2025.
65
Table of Contents
Additional information related to the allowance allocated to commercial real estate loans at December 31, 2025 is included in the following table:
| Owner Occupied | Non-owner Occupied | Construction and Land | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | ||||||||||||||
| Modeled expected credit losses | $ | 11,635 | $ | 4,130 | $ | 1,253 | $ | 17,018 | ||||||
| Q-Factor and other qualitative adjustments | 29,169 | 47,924 | 39,764 | 116,857 | ||||||||||
| Specific allocations | 722 | — | 513 | 1,235 | ||||||||||
| Total | $ | 41,526 | $ | 52,054 | $ | 41,530 | $ | 135,110 | ||||||
| Total loans | $ | 3,987,913 | $ | 3,773,028 | $ | 2,549,869 | $ | 10,310,810 | ||||||
| Ratio of allowance to loans in each category | 1.04 | % | 1.38 | % | 1.63 | % | 1.31 | % | ||||||
| December 31, 2024 | ||||||||||||||
| Modeled expected credit losses | $ | 12,579 | $ | 4,199 | $ | 771 | $ | 17,549 | ||||||
| Q-Factor and other qualitative adjustments | 28,268 | 49,325 | 47,438 | 125,031 | ||||||||||
| Specific allocations | 122 | — | 503 | 625 | ||||||||||
| Total | $ | 40,969 | $ | 53,524 | $ | 48,712 | $ | 143,205 | ||||||
| Total loans | $ | 3,622,201 | $ | 3,543,019 | $ | 2,803,303 | $ | 9,968,523 | ||||||
| Ratio of allowance to loans in each category | 1.13 | % | 1.51 | % | 1.74 | % | 1.44 | % |
The allowance allocated to consumer real estate loans totaled $25.6 million, or 0.69% of total consumer real estate loans, at December 31, 2025 increasing $6.5 million, or 34.2%, compared to $19.1 million, or 0.62% of total consumer real estate loans at December 31, 2024 primarily due to a $6.7 million increase in modeled expected credit losses.
The allowance allocated to consumer and other loans totaled $10.7 million, or 2.33% of total consumer and other loans, at December 31, 2025 increasing $467 thousand, or 4.5%, compared to $10.3 million, or 2.31% of total consumer loans at December 31, 2024. Q-Factor and other qualitative adjustments related to consumer and other loans increased $2.3 million, which was primarily due to an increase in the consumer overlay. Modeled expected credit losses related to consumer and other loans decreased $1.7 million.
As more fully described in Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report, we measure expected credit losses over the life of each loan utilizing a combination of models which measure probability of default and loss given default, among other things. The measurement of expected credit losses is impacted by loan/borrower attributes and certain macroeconomic variables. Models are adjusted to reflect the current impact of certain macroeconomic variables as well as their expected changes over a reasonable and supportable forecast period.
In estimating expected credit losses as of December 31, 2025, we utilized the Moody’s Analytics December 2025 Baseline Scenario (the “December 2025 Baseline Scenario”) to forecast the macroeconomic variables used in our models. The December 2025 Baseline Scenario was based on the most likely outcome based on prevailing economic conditions and Moody's forecast of the U.S. economy. The December 2025 Baseline Scenario projections included, among other things, (i) U.S. Nominal Gross Domestic Product average annualized quarterly growth rates of 4.75% in 2026 and 4.03% in 2027; (ii) average annualized U.S. unemployment rate of 4.67% during both 2026 and 2027; (iii) average annualized Texas unemployment rate of 4.36% during 2026 and 4.37% during 2027; (iv) projected average 10 year Treasury rate of 4.23% during 2026 and 4.31% during 2027; and (v) average oil price of $61.09 per barrel during 2026 and $62.90 per barrel during 2027.
In estimating expected credit losses as of December 31, 2024, we utilized the Moody’s Analytics December 2024 Consensus Scenario (the “December 2024 Consensus Scenario”) to forecast the macroeconomic variables used in our models. The December 2024 Consensus Scenario was based on the review of a variety of surveys of baseline forecasts of the U.S. economy. The December 2024 Consensus Scenario projections included, among other things, (i) U.S. Nominal Gross Domestic Product average annualized quarterly growth rates of 3.50% in 2025 and 4.43% in 2026; (ii) average annualized U.S. unemployment rate of 4.36% during 2025 and 4.19% in 2026; (iii) average annualized Texas unemployment rate of 4.21% during 2025 and 3.99% during 2026; (iv) projected average 10 year Treasury rate of 4.23% during 2025 and 4.12% during 2026; and (v) average oil price of $70.88 per barrel during 2025 and $69.96 per barrel during 2026.
66
Table of Contents
The overall loan portfolio as of December 31, 2025 increased $1.1 billion, or 5.5%, compared to December 31, 2024. This increase included a $615.3 million, or 19.8%, increase in consumer real estate loans; a $342.3 million, or 3.4%, increase in commercial real estate loans; a $197.4 million, or 3.2%, increase in commercial and industrial loans; and a $16.2 million, or 3.6%, increase in consumer and other loans partly offset by a $34.2 million, or 3.0%, decrease in energy loans
The weighted average risk grade for commercial and industrial loans decreased to 6.44 at December 31, 2025 from 6.64 at December 31, 2024. The decrease was related to a decrease in the weighted-average risk grade of pass grade commercial and industrial loans, which decreased to 6.06 at December 31, 2025 from 6.30 at December 31, 2024 combined with a $39.3 million decrease in higher-risk grade classified loans. Classified loans consist of loans having a risk grade of 11, 12 or 13. The impact of these changes was partly offset by increases in commercial and industrial loans graded as “watch” and “special mention” (together up $127.3 million). The weighted-average risk grade for energy loans increased to 6.16 at December 31, 2025 from 5.58 at December 31, 2024. Pass-grade energy loans decreased $101.1 million while the weighted-average risk grade of such loans increased from 5.51 at December 31, 2024 to 5.86 at December 31, 2025. The increase in the weighted-average risk grade on energy loans was also partly the result of increases in energy loans graded as “watch” and “special mention” (together up $65.0 million). The weighted average risk grade for commercial real estate loans decreased to 7.29 at December 31, 2025 from 7.35 at December 31, 2024. The decrease was primarily related to decreases in commercial real estate loans graded as “watch” and “special mention” (together down $126.6 million) partly offset by an increase in classified commercial real estate loans (up $10.7 million).
As noted above our credit loss models utilized the economic forecasts in the December 2025 Baseline Scenario for our estimated expected credit losses as of December 31, 2025 and the December 2024 Consensus Scenario for our estimate of expected credit losses as of December 31, 2024. We qualitatively adjusted the model results based on these scenarios for various 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 Q-Factor and other qualitative adjustments are discussed below.
Q-Factor adjustments are based upon management judgment and current assessment as to the impact of risks related to changes in lending policies and procedures; economic and business conditions; loan portfolio attributes and credit concentrations; and external factors, among other things, that are not already captured within the modeling inputs, assumptions and other processes. Management assesses the potential impact of such items within a range of severely negative impact to positive impact and adjusts the modeled expected credit loss by an aggregate adjustment percentage based upon the assessment. As a result of this assessment as of December 31, 2025, modeled expected credit losses were adjusted upwards by a weighted-average Q-Factor adjustment of approximately 3.0%, resulting in a $3.2 million total adjustment, compared to approximately 4.1% at December 31, 2024, which resulted in a $3.8 million total adjustment.
We have also provided additional qualitative adjustments, or management overlays, as of December 31, 2025 as management believes there are still significant risks impacting certain categories of our loan portfolio. Q-Factor and other qualitative adjustments as of December 31, 2025 are detailed in the following table.
| Q-Factor Adjustment | Model Overlays | Office Building Overlays | Down-Side Scenario Overlay | Credit Concentration Overlays | Consumer Overlay | Total | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial and industrial | $ | 1,684 | $ | — | $ | — | $ | 15,986 | $ | 8,036 | $ | — | $ | 25,706 | ||||||||||||||
| Energy | 216 | — | — | — | 3,432 | — | 3,648 | |||||||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||||||
| Owner occupied | 410 | 27,834 | — | — | 925 | — | 29,169 | |||||||||||||||||||||
| Non-owner occupied | 165 | 33,435 | 13,451 | — | 873 | — | 47,924 | |||||||||||||||||||||
| Construction and land | 50 | 36,945 | 2,273 | — | 496 | — | 39,764 | |||||||||||||||||||||
| Consumer real estate | 610 | — | — | — | — | — | 610 | |||||||||||||||||||||
| Consumer and other | 57 | — | — | — | — | 5,293 | 5,350 | |||||||||||||||||||||
| Total | $ | 3,192 | $ | 98,214 | $ | 15,724 | $ | 15,986 | $ | 13,762 | $ | 5,293 | $ | 152,171 |
67
Table of Contents
Model overlays are qualitative adjustments to address the effects of risks not captured within our commercial real estate credit loss models. These adjustments are determined based upon minimum reserve ratios for our commercial real estate loans. In the case of our commercial real estate - owner occupied loan portfolio, we determined a minimum reserve ratio is appropriate to address the effect of the model's over-sensitivity to positive changes in certain economic variables. After analysis and benchmarking against peer bank data, we believe the modeled results may be overly optimistic and not appropriately capturing downside risk. As such, we determined that the appropriate forecasted loss rate for our owner-occupied commercial real estate loan portfolio should be more closely aligned with that of our commercial and industrial loan portfolio. In the case of our commercial real estate - non-owner occupied and commercial real estate - construction loan portfolios, we determined minimum reserve ratios are appropriate as we believe the modeled results are not appropriately capturing the downside risk associated with our borrowers' ability to access the capital markets for the sale or refinancing of investor real estate and assets currently under construction. We believe access to capital may be impaired for a significant amount of time. Accordingly, this would require secondary sources of liquidity and capital to support completed projects that may take considerably longer to stabilize than originally underwritten. Furthermore, most of our non-owner occupied and construction loans are originated with floating interest rates. As a result, these borrowers have been significantly impacted by the most recent cycle of rising interest rates as decreases in short-term rates have come at a slower pace. Furthermore, longer-term rates are increasing as investors demand term and risk premiums at the long end of the yield curve.
Office building overlays are qualitative adjustments to address longer-term concerns over the utilization of commercial office space which could impact the long-term performance of some types of office properties within our commercial real estate loan portfolio. These adjustments are determined based upon minimum reserve ratios for loans within our commercial real estate - non-owner occupied and commercial real estate - construction loan portfolios that have risk grades of 8 or worse.
The down-side scenario overlay is a qualitative adjustment for our commercial and industrial loan portfolio to address the significant risk of economic recession as a result of inflation; elevated interest rates; labor shortages; disruption in financial markets and global supply chains; further oil price volatility; and the current or anticipated impact of global wars/military conflicts, terrorism, or other geopolitical events. Factors such as these are outside of our control but nonetheless affect customer income levels and could alter anticipated customer behavior, including borrowing, repayment, investment, and deposit practices. To determine this qualitative adjustment, we use an alternative, more pessimistic economic scenario to forecast the macroeconomic variables used in our models. As of December 31, 2025, we used the Moody’s Analytics S3 Alternative Scenario Downside - 90th Percentile. In modeling expected credit losses using this scenario, we also assume each non-classified loan within our modeled loan pools is downgraded by one risk grade level. The qualitative adjustment is based upon the amount by which the alternative scenario modeling results exceed those of the primary scenario used in estimating credit loss expense, adjusted based upon management's assessment of the probability that this more pessimistic economic scenario will occur.
Credit concentration overlays are qualitative adjustments based upon statistical analysis to address relationship exposure concentrations within our loan portfolio. Variations in loan portfolio concentrations over time cause expected credit losses within our existing portfolio to differ from historical loss experience. Given that the allowance for credit losses on loans reflects expected credit losses within our loan portfolio and the fact that these expected credit losses are uncertain as to nature, timing and amount, management believes that segments with higher concentration risk are more likely to experience a high loss event. Due to the fact that a significant portion of our loan portfolio is concentrated in large credit relationships and because of large, concentrated credit losses in recent years, management made the qualitative adjustments detailed in the table above to address the risk associated with such a relationship deteriorating to a loss event.
The consumer overlay is a qualitative adjustment for our consumer and other loan portfolio to address the risk associated with the level of unsecured loans within this portfolio and other risk factors. Unsecured consumer loans have an elevated risk of loss in times of economic stress as these loans lack a secondary source of repayment in the form of hard collateral. This adjustment was determined by analyzing our consumer loan charge-off trends as well as those of the general banking industry. Management deemed it appropriate to consider an additional overlay to the modeled forecasted losses for the unsecured consumer portfolio.
68
Table of Contents
As of December 31, 2024, we provided qualitative adjustments, as detailed in the table below. Further information regarding these qualitative adjustments is provided in our 2024 Form 10-K.
| Q-Factor Adjustment | Model Overlays | Office Building Overlays | Down-Side Scenario Overlay | Credit Concentration Overlays | Consumer Overlay | Total | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial and industrial | $ | 2,067 | $ | — | $ | — | $ | 13,732 | $ | 6,836 | $ | — | $ | 22,635 | |||||||||||||||
| Energy | 159 | — | — | — | 3,164 | — | 3,323 | ||||||||||||||||||||||
| Commercial real estate: | |||||||||||||||||||||||||||||
| Owner occupied | 566 | 26,699 | — | — | 1,003 | — | 28,268 | ||||||||||||||||||||||
| Non-owner occupied | 252 | 34,522 | 13,365 | — | 1,186 | — | 49,325 | ||||||||||||||||||||||
| Construction and land | 46 | 41,232 | 5,772 | — | 388 | — | 47,438 | ||||||||||||||||||||||
| Consumer real estate | 620 | — | — | — | — | — | 620 | ||||||||||||||||||||||
| Consumer and other | 95 | — | — | — | — | 3,000 | 3,095 | ||||||||||||||||||||||
| Total | $ | 3,805 | $ | 102,453 | $ | 19,137 | $ | 13,732 | $ | 12,577 | $ | 3,000 | $ | 154,704 |
Additional information related to credit loss expense and net (charge-offs) recoveries is presented in the tables below. Also see Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report.
| Credit Loss Expense (Benefit) | Net (Charge-Offs) Recoveries | Average Loans | Ratio of Annualized Net (Charge-Offs) Recoveries to Average Loans | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | ||||||||||||||
| Commercial and industrial | $ | 19,936 | $ | (9,066) | $ | 6,148,892 | (0.15) | % | ||||||
| Energy | 504 | 1,067 | 1,212,187 | 0.09 | ||||||||||
| Commercial real estate: | ||||||||||||||
| Owner occupied | 557 | — | 3,916,639 | — | ||||||||||
| Non-owner occupied | 3,139 | (4,609) | 3,767,472 | (0.12) | ||||||||||
| Construction and land | (7,182) | — | 2,405,504 | — | ||||||||||
| Consumer real estate | 10,777 | (4,246) | 3,350,573 | (0.13) | ||||||||||
| Consumer and other | 16,887 | (16,420) | 442,764 | (3.71) | ||||||||||
| Total | $ | 44,618 | $ | (33,274) | $ | 21,244,031 | (0.16) | |||||||
| 2024 | ||||||||||||||
| Commercial and industrial | $ | 24,494 | $ | (10,931) | $ | 6,050,352 | (0.18) | % | ||||||
| Energy | (8,977) | 1,155 | 1,030,532 | 0.11 | ||||||||||
| Commercial real estate: | ||||||||||||||
| Owner occupied | 3,932 | (122) | 3,539,775 | — | ||||||||||
| Non-owner occupied | 3,328 | (3,779) | 3,669,767 | (0.10) | ||||||||||
| Construction and land | 9,219 | 29 | 2,301,699 | — | ||||||||||
| Consumer real estate | 9,753 | (4,185) | 2,748,161 | (0.15) | ||||||||||
| Consumer and other | 23,083 | (22,844) | 460,492 | (4.96) | ||||||||||
| Total | $ | 64,832 | $ | (40,677) | $ | 19,800,778 | (0.21) | |||||||
| 2023 | ||||||||||||||
| Commercial and industrial | $ | (16,709) | $ | (13,522) | $ | 5,755,584 | (0.23) | % | ||||||
| Energy | (1,067) | 819 | 1,017,851 | 0.08 | ||||||||||
| Commercial real estate: | ||||||||||||||
| Owner occupied | 1,196 | (210) | 3,091,313 | (0.01) | ||||||||||
| Non-owner occupied | 23,361 | 282 | 3,553,699 | 0.01 | ||||||||||
| Construction and land | 16,332 | (664) | 1,840,877 | (0.04) | ||||||||||
| Consumer real estate | 6,736 | (1,202) | 2,161,729 | (0.06) | ||||||||||
| Consumer and other | 23,012 | (19,989) | 472,170 | (4.23) | ||||||||||
| Total | $ | 52,861 | $ | (34,486) | $ | 17,893,223 | (0.19) |
69
Table of Contents
We recorded a net credit loss expense related to loans totaling $44.6 million in 2025, $64.8 million in 2024 and $52.9 million in 2023. Net credit loss expense/benefit for each portfolio segment reflects the amount needed to adjust the allowance for credit losses allocated to that segment to the level of expected credit losses determined under our allowance methodology after net charge-offs have been recognized. The net credit loss expense related to loans during 2025 primarily reflects an increase in expected credit losses associated with commercial and industrial loans; consumer real estate loans; and energy loans. The increases in expected credit losses were primarily related to increases in modeled expected credit losses for the aforementioned portfolio segments as well as qualitative adjustments and specific allocations for commercial and industrial loans. The net credit loss expense related to loans during 2025 also reflects charge-off trends related to consumer and other loans (primarily overdrafts) and commercial and industrial loans and, to a lesser extent, both commercial and consumer real estate loans. The impact of these items was partly offset by a decrease in expected credit losses associated with commercial real loans; primarily related to decreases in the model overlays and the office building overlays.
The ratio of the allowance for credit losses on loans to total loans was 1.29% at December 31, 2025 compared to 1.30% at December 31, 2024. Management believes the recorded amount of the allowance for credit losses on loans is appropriate based upon management’s best estimate of current expected credit losses within the existing portfolio of loans. Should any of the factors considered by management in making this estimate change, our estimate of current expected credit losses could also change, which could affect the level of future credit loss expense related to loans.
Allowance for Credit Losses - Off-Balance-Sheet Credit Exposures. The allowance for credit losses on off-balance-sheet credit exposures totaled $51.3 million at December 31, 2025 and $51.9 million at December 31, 2024. The level of the allowance for credit losses on off-balance-sheet credit exposures depends upon the volume of outstanding commitments, underlying risk grades, the expected utilization of available funds and forecasted economic conditions impacting our loan portfolio. The allowance for credit losses on off-balance-sheet credit exposures at December 31, 2024 was also impacted by a $4.3 million specific allocation related to certain unfunded letters of credit for a commercial and industrial borrower that was evaluated for expected credit losses on an individual basis. We recognized a net credit loss benefit related to off-balance-sheet credit exposures totaling $606 thousand in 2025 compared to a net credit loss expense of $153 thousand during 2024 and a net credit loss benefit of $6.8 million during 2023. Further information regarding our policies and methodology used to estimate the allowance for credit losses on off-balance-sheet credit exposures is presented in Note 7 - Off-Balance-Sheet Arrangements, Commitments, Guarantees and Contingencies in the accompanying notes to consolidated financial statements included elsewhere in this report.
70
Table of Contents
Securities
The following tables summarize the maturity distribution schedule with corresponding weighted-average yields of securities held to maturity and securities available for sale as of December 31, 2025. Weighted-average yields have been computed on a fully taxable-equivalent basis using a tax rate of 21%. Mortgage-backed securities are included in maturity categories based on their stated maturity date. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations. Other securities classified as available for sale include stock in the Federal Reserve Bank and the Federal Home Loan Bank, which have no maturity date. These securities have been included in the total column only. Held-to-maturity securities are presented at amortized cost before any allowance for credit losses.
| Within 1 Year | 1-5 Years | 5-10 Years | After 10 Years | Total | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | Weighted Average Yield | Amount | Weighted Average Yield | Amount | Weighted Average Yield | Amount | Weighted Average Yield | Amount | Weighted Average Yield | |||||||||||||||||||||||||
| Held to maturity: | ||||||||||||||||||||||||||||||||||
| Residential mortgage- backed securities | $ | — | — | % | $ | 495,067 | 2.28 | % | $ | 11,221 | 2.54 | % | $ | 607,186 | 4.96 | % | $ | 1,113,474 | 3.74 | % | ||||||||||||||
| States and political subdivisions | 10,585 | 4.77 | 28,634 | 4.14 | 78,947 | 3.92 | 2,198,539 | 4.67 | 2,316,705 | 4.64 | ||||||||||||||||||||||||
| Other | — | — | 1,500 | 4.78 | — | — | — | — | 1,500 | 4.78 | ||||||||||||||||||||||||
| Total | $ | 10,585 | 4.77 | $ | 525,201 | 2.38 | $ | 90,168 | 3.75 | $ | 2,805,725 | 4.73 | $ | 3,431,679 | 4.35 | |||||||||||||||||||
| Available for sale: | ||||||||||||||||||||||||||||||||||
| U.S. Treasury | $ | 840,252 | 2.48 | % | $ | 1,299,741 | 1.69 | % | $ | 176,274 | 1.29 | % | $ | 140,250 | 2.15 | % | $ | 2,456,517 | 1.95 | % | ||||||||||||||
| Residential mortgage- backed securities | 63 | 1.73 | 9,838 | 4.75 | 2,485 | 5.59 | 8,109,408 | 3.75 | 8,121,794 | 3.75 | ||||||||||||||||||||||||
| States and political subdivisions | 240,683 | 3.50 | 340,030 | 3.18 | 636,221 | 3.08 | 4,132,923 | 4.23 | 5,349,857 | 4.00 | ||||||||||||||||||||||||
| Other | — | — | — | — | — | — | — | — | 42,428 | — | ||||||||||||||||||||||||
| Total | $ | 1,080,998 | 2.71 | $ | 1,649,609 | 2.00 | $ | 814,980 | 2.67 | $ | 12,382,581 | 3.89 | $ | 15,970,596 | 3.56 |
All mortgage-backed securities included in the above tables were issued by U.S. government agencies and corporations. At December 31, 2025, all of the securities in our municipal bond portfolio were issued by the State of Texas or political subdivisions or agencies within the State of Texas, of which approximately 69.7% are either guaranteed by the Texas Permanent School Fund, which has a “triple-A” insurer financial strength rating, or secured by U.S. Treasury securities via defeasance of the debt by the issuers.
The average taxable-equivalent yield on the securities portfolio based on a 21% tax rate was 3.77% in 2025 compared to 3.38% in 2024. Tax-exempt municipal securities totaled 34.1% of average securities in 2025 compared to 35.2% in 2024. The average yield on taxable securities was 3.41% in 2025 compared to 2.92% in 2024, while the average taxable-equivalent yield on tax-exempt securities was 4.52% in 2025 compared to 4.31% in 2024. See the section captioned “Net Interest Income” elsewhere in this discussion.
Deposits
The table below presents the daily average balances of deposits by type and weighted-average rates paid thereon during the years presented:
| 2025 | 2024 | 2023 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Balance | Average Rate Paid | Average Balance | Average Rate Paid | Average Balance | Average Rate Paid | ||||||||||||||
| Non-interest-bearing demand deposits | $ | 13,924,354 | $ | 13,841,361 | $ | 15,339,766 | |||||||||||||
| Interest-bearing deposits: | |||||||||||||||||||
| Savings and interest checking | 9,868,780 | 0.23 | % | 9,698,538 | 0.37 | % | 10,671,896 | 0.39 | % | ||||||||||
| Money market accounts | 11,849,784 | 2.22 | 11,218,814 | 2.72 | 11,545,437 | 2.68 | |||||||||||||
| Time accounts | 6,568,647 | 3.77 | 6,206,345 | 4.63 | 3,880,756 | 4.05 | |||||||||||||
| Total interest-bearing deposits | 28,287,211 | 1.89 | 27,123,697 | 2.32 | 26,098,089 | 1.95 | |||||||||||||
| Total deposits | $ | 42,211,565 | 1.26 | $ | 40,965,058 | 1.54 | $ | 41,437,855 | 1.23 |
71
Table of Contents
Average deposits increased $1.2 billion, or 3.0%, in 2025 compared to 2024. The increase was primarily related to interest-bearing deposits which increased $1.2 billion, or 4.3%, primarily due to an increase in money market accounts and to a lesser extent increases in time deposits and savings and interest checking accounts. Average non-interest-bearing demand deposits increased $83.0 million, or 0.6%. The ratio of average interest-bearing deposits to total average deposits was 67.0% in 2025 compared to 66.2% in 2024. The average rates paid on interest-bearing deposits and total deposits were 1.89% and 1.26%, respectively, during 2025 compared to 2.32% and 1.54%, respectively, during 2024. The average rate paid on interest-bearing deposits during 2025 was impacted by decreases in the interest rates we pay on most of our interest-bearing deposit products as a result of decreases in average market interest rates.
Geographic Concentrations. The following table summarizes our average total deposit portfolio, as segregated by the geographic region from which the deposit accounts were originated. Certain accounts, such as correspondent bank deposits and deposits allocated to certain statewide operational units, are recorded at the statewide level.
| Percent | Percent | Percent | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | of Total | 2024 | of Total | 2023 | of Total | |||||||||||||||
| San Antonio | $ | 12,342,795 | 29.2 | % | $ | 12,042,002 | 29.4 | % | $ | 12,173,068 | 29.4 | % | ||||||||
| Houston | 8,195,443 | 19.4 | 7,956,461 | 19.4 | 7,907,736 | 19.1 | ||||||||||||||
| Fort Worth | 6,664,885 | 15.8 | 6,427,197 | 15.7 | 6,816,404 | 16.4 | ||||||||||||||
| Austin | 5,017,800 | 11.9 | 4,923,932 | 12.0 | 5,170,579 | 12.5 | ||||||||||||||
| Dallas | 3,963,695 | 9.4 | 3,708,042 | 9.1 | 3,505,807 | 8.5 | ||||||||||||||
| Gulf Coast | 3,214,476 | 7.6 | 3,196,107 | 7.8 | 3,214,499 | 7.8 | ||||||||||||||
| Permian Basin | 2,289,161 | 5.5 | 2,216,971 | 5.4 | 2,139,059 | 5.2 | ||||||||||||||
| Statewide | 523,310 | 1.2 | 494,346 | 1.2 | 510,703 | 1.1 | ||||||||||||||
| Total | $ | 42,211,565 | 100.0 | % | $ | 40,965,058 | 100.0 | % | $ | 41,437,855 | 100.0 | % |
Foreign Deposits. Mexico has historically been considered a part of the natural trade territory of our banking offices. Accordingly, U.S. dollar-denominated foreign deposits from sources within Mexico have traditionally been a significant source of funding. Average deposits from foreign sources, primarily Mexico, totaled $1.2 billion in 2025 and $1.1 billion in 2024.
Brokered Deposits. From time to time, we have obtained interest-bearing deposits through brokered transactions including participation in the Certificate of Deposit Account Registry Service (“CDARS”). Brokered deposits were not significant during the reported periods.
72
Table of Contents
Capital and Liquidity
Capital. Shareholders’ equity totaled $4.6 billion at December 31, 2025 and $3.9 billion at December 31, 2024. In addition to net income of $648.6 million, other sources of capital during 2025 included other comprehensive income, net of tax, of $409.1 million; $24.8 million related to stock-based compensation; and $11.9 million in proceeds from stock option exercises. Uses of capital during 2025 included $262.0 million of dividends paid on preferred and common stock and $157.8 million of treasury stock purchases.
The accumulated other comprehensive income/loss component of shareholders’ equity totaled a net, after-tax, unrealized loss of $843.0 million at December 31, 2025 compared to a net, after-tax, unrealized loss of $1.3 billion at December 31, 2024. The decrease in the net, after-tax, unrealized loss was primarily due to a $407.2 million net, after-tax, increase in the fair value of securities available for sale.
Under the Basel III Capital Rules, we elected to opt-out of the requirement to include most components of accumulated other comprehensive income in regulatory capital. Accordingly, amounts reported as accumulated other comprehensive income/loss related to securities available for sale, effective cash flow hedges and defined benefit post-retirement benefit plans do not increase or reduce regulatory capital and are not included in the calculation of risk-based capital and leverage ratios. Regulatory agencies for banks and bank holding companies utilize capital guidelines designed to measure capital and take into consideration the risk inherent in both on-balance sheet and off-balance sheet items. See Note 8 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements included elsewhere in this report.
We paid quarterly dividends of $0.95, $1.00, $1.00 and $1.00 per common share during the first, second, third and fourth quarters of 2025, respectively, and quarterly dividends of $0.92, $0.92, $0.95 and $0.95 per common share during the first, second, third and fourth quarters of 2024, respectively. This equates to a dividend payout ratio of 39.8% in 2025 and 40.3% in 2024. The amount of dividend, if any, we may pay may be limited as more fully discussed in Note 8 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements included elsewhere in this report.
Preferred Stock. On November 19, 2020 we issued 150,000 shares, or $150.0 million in aggregate liquidation preference, of our 4.450% Non-Cumulative Perpetual Preferred Stock, Series B, par value $0.01 and liquidation preference $1,000 per share (“Series B Preferred Stock”). Each share of Series B Preferred Stock issued and outstanding is represented by 40 depositary shares, each representing a 1/40th ownership interest in a share of the Series B Preferred Stock (equivalent to a liquidation preference of $25 per share). Additional details about our preferred stock are included in Note 8 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements included elsewhere in this report.
Purchases of Equity Securities. From time to time, our board of directors has authorized stock repurchase plans. On January 29, 2025, our board of directors authorized a $150.0 million stock repurchase plan (the “2025 Repurchase Plan”), allowing us to repurchase shares of our common stock over a one-year period expiring on January 28, 2026. The 2025 Repurchase Plan was publicly announced in a current report on Form 8-K filed with the SEC on January 30, 2025. Shares repurchased under stock repurchase plans may be repurchased from time to time through a variety of methods, which may include open market purchases, in privately negotiated transactions, block trades, accelerated share repurchase transactions, and/or through other legally permissible means. The timing and amount of any share repurchases is determined by management at its discretion and based on market conditions and other considerations. Share repurchase plans may be suspended or discontinued at any time at our discretion and we are not obligated to purchase any amount of common stock. Stock repurchase plans allow us to proactively manage our capital position and provide management the ability to repurchase shares of our common stock opportunistically in instances where management believes the market price undervalues our company. Such plans also provide us with the ability to repurchase shares of common stock that can be used to satisfy obligations related to stock compensation awards in order to mitigate the dilutive effect of such awards. Under the 2025 Repurchase Plan, we repurchased 1,203,141 shares at a total cost of $150.0 million during 2025. During 2025, we also repurchased 51,340 shares at a total cost of $6.7 million in connection with the vesting of certain share awards. Repurchases made in connection with the vesting of share awards are not associated with any publicly announced stock repurchase plan.
Under prior publicly announced stock repurchase plans, we repurchased 489,862 shares at a total cost of $50.0 million during 2024 and 400,868 shares at a total cost of $39.0 million during 2023. Shares repurchased in
73
Table of Contents
connection with the vesting of certain share awards totaled 87,775, at a total cost of $10.9 million, in 2024 and 35,897, at a total cost of $3.5 million, in 2023.
On January 28, 2026, our board of directors authorized a $300.0 million stock repurchase plan (the “2026 Repurchase Plan”), allowing us to repurchase shares of our common stock over a one-year period expiring on January 27, 2027. This repurchase plan was publicly announced in a current report on Form 8-K filed with the SEC on January 29, 2026.
Liquidity. Liquidity measures the ability to meet current and future cash flow needs as they become due. The liquidity of a financial institution reflects its ability to meet loan requests, to accommodate possible outflows in deposits and to take advantage of interest rate market opportunities. The ability of a financial institution to meet its current financial obligations is a function of its balance sheet structure, its ability to liquidate assets and its access to alternative sources of funds. The objective of our liquidity management is to manage cash flow and liquidity reserves so that they are adequate to fund our operations and to meet obligations and other commitments on a timely basis and at a reasonable cost. We seek to achieve this objective and ensure that funding needs are met by maintaining an appropriate level of liquid funds through asset/liability management, which includes managing the mix and time to maturity of financial assets and financial liabilities on our balance sheet. Our liquidity position is enhanced by our ability to raise additional funds as needed in the wholesale markets.
Asset liquidity is provided by liquid assets which are readily marketable or pledgeable or which will mature in the near future. Liquid assets include cash, interest-bearing deposits in banks, securities available for sale, maturities and cash flow from securities held to maturity, and federal funds sold and resell agreements. Liability liquidity is provided by access to funding sources which include core deposits and correspondent banks in our natural trade area that maintain accounts with and sell federal funds to Frost Bank, as well as federal funds purchased and repurchase agreements from upstream banks and deposits obtained through financial intermediaries.
Our liquidity position is continuously monitored and adjustments are made to the balance between sources and uses of funds as deemed appropriate. Liquidity risk management is an important element in our asset/liability management process. We regularly model liquidity stress scenarios to assess potential liquidity outflows or funding problems resulting from economic disruptions, volatility in the financial markets, unexpected credit events or other significant occurrences deemed problematic by management. These scenarios are incorporated into our contingency funding plan, which provides the basis for the identification of our liquidity needs. Our principal source of funding has been our customer deposits, supplemented by our short-term and long-term borrowings as well as maturities of securities and loan amortization. As of December 31, 2025, we had approximately $8.2 billion held in an interest-bearing account at the Federal Reserve. We also have the ability to borrow funds as a member of the Federal Home Loan Bank (“FHLB”). As of December 31, 2025, based upon available, pledgeable collateral, our total borrowing capacity with the FHLB was approximately $6.9 billion. Furthermore, at December 31, 2025, we had approximately $11.3 billion in securities that were unencumbered by a pledge and could be used to support additional borrowings through repurchase agreements or the Federal Reserve discount window, as needed. As of December 31, 2025, management is not aware of any events that are reasonably likely to have a material adverse effect on our liquidity, capital resources or operations. In addition, management is not aware of any regulatory recommendations regarding liquidity that would have a material adverse effect on us.
In the ordinary course of business, we have entered into contractual obligations and have made other commitments to make future payments. Refer to the accompanying notes to consolidated financial statements included elsewhere in this report for the expected timing of such payments as of December 31, 2025. These include payments related to (i) long-term borrowings (Note 6 - Borrowed Funds), (ii) operating leases (Note 4 - Premises and Equipment and Lease Commitments), (iii) time deposits with stated maturity dates (Note 5 - Deposits) and (iv) commitments to extend credit and standby letters of credit (Note 7 - Off-Balance-Sheet Arrangements, Commitments, Guarantees and Contingencies).
Since Cullen/Frost is a holding company and does not conduct operations, its primary sources of liquidity are dividends upstreamed from Frost Bank and borrowings from outside sources. Banking regulations may limit the amount of dividends that may be paid by Frost Bank. See Note 8 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements included elsewhere in this report regarding such dividends. At December 31, 2025, Cullen/Frost had liquid assets, primarily consisting of cash on deposit at Frost Bank, totaling $301.2 million.
74
Table of Contents
Regulatory and Economic Policies
Our business and earnings are affected by general and local economic conditions and by the monetary and fiscal policies of the United States government, its agencies and various other governmental regulatory authorities, among other things. The Federal Reserve Board regulates the supply of money in order to influence general economic conditions. Among the instruments of monetary policy historically available to the Federal Reserve Board are (i) conducting open market operations in United States government obligations, (ii) changing the discount rate on financial institution borrowings, (iii) imposing or changing reserve requirements against financial institution deposits, and (iv) restricting certain borrowings and imposing or changing reserve requirements against certain borrowings by financial institutions and their affiliates. These methods are used in varying degrees and combinations to affect directly the availability of bank loans and deposits, as well as the interest rates charged on loans and paid on deposits. For that reason alone, the policies of the Federal Reserve Board have a material effect on our earnings.
Governmental policies have had a significant effect on the operating results of commercial banks in the past and are expected to continue to do so in the future; however, we cannot accurately predict the nature, timing or extent of any effect such policies may have on our future business and earnings.
Accounting Standards Updates
See Note 19 - Accounting Standards Updates in the accompanying notes to consolidated financial statements included elsewhere in this report for details of recently issued accounting pronouncements and their expected impact on our financial statements.
75
Table of Contents
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0000039263-25-000017.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward-Looking Statements and Factors that Could Affect Future Results
Certain statements contained in this Annual Report on Form 10-K that are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (the “Act”), notwithstanding that such statements are not specifically identified as such. In addition, certain statements may be contained in our future filings with the SEC, in press releases, and in oral and written statements made by us or with our approval that are not statements of historical fact and constitute forward-looking statements within the meaning of the Act. Examples of forward-looking statements include, but are not limited to: (i) projections of revenues, expenses, income or loss, earnings or loss per share, the payment or nonpayment of dividends, capital structure and other financial items; (ii) statements of plans, objectives and expectations of Cullen/Frost or its management or Board of Directors, including those relating to products, services or operations; (iii) statements of future economic performance; and (iv) statements of assumptions underlying such statements. Words such as “believes”, “anticipates”, “expects”, “intends”, “targeted”, “continue”, “remain”, “will”, “should”, “may” and other similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements.
Forward-looking statements involve risks and uncertainties that may cause actual results to differ materially from those in such statements. Factors that could cause actual results to differ from those discussed in the forward-looking statements include, but are not limited to:
•The effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board.
•Inflation, interest rate, securities market, and monetary fluctuations.
•Local, regional, national, and international economic conditions and the impact they may have on us and our customers and our assessment of that impact.
•Changes in the financial performance and/or condition of our borrowers.
•Changes in the mix of loan geographies, sectors and types or the level of non-performing assets and charge-offs.
•Changes in estimates of future credit loss reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements.
•Changes in our liquidity position.
•Impairment of our goodwill or other intangible assets.
•The timely development and acceptance of new products and services and perceived overall value of these products and services by users.
•Changes in consumer spending, borrowing, and saving habits.
•Greater than expected costs or difficulties related to the integration of new products and lines of business.
•Technological changes.
•The cost and effects of cyber incidents or other failures, interruptions, or security breaches of our systems or those of our customers or third-party providers.
•Acquisitions and integration of acquired businesses.
•Changes in the reliability of our vendors, internal control systems or information systems.
•Our ability to increase market share and control expenses.
•Our ability to attract and retain qualified employees.
•Changes in our organization, compensation, and benefit plans.
•The soundness of other financial institutions.
•Volatility and disruption in national and international financial and commodity markets.
•Changes in the competitive environment in our markets and among banking organizations and other financial service providers.
•Government intervention in the U.S. financial system.
•Political or economic instability.
•Acts of God or of war or terrorism.
•The potential impact of climate change.
•The impact of pandemics, epidemics, or any other health-related crisis.
41
Table of Contents
•The costs and effects of legal and regulatory developments, the resolution of legal proceedings or regulatory or other governmental inquiries, the results of regulatory examinations or reviews and the ability to obtain required regulatory approvals.
•The effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities, and insurance) and their application with which we and our subsidiaries must comply.
•The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters.
•Our success at managing the risks involved in the foregoing items.
In addition, financial markets and global supply chains may continue to be adversely affected by the current or anticipated impact of global wars/military conflicts, terrorism, or other geopolitical events.
Forward-looking statements speak only as of the date on which such statements are made. We do not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made, or to reflect the occurrence of unanticipated events.
Application of Critical Accounting Policies and Accounting Estimates
We follow accounting and reporting policies that conform, in all material respects, to accounting principles generally accepted in the United States and to general practices within the financial services industry. The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. While we base estimates on historical experience, current information and other factors deemed to be relevant, actual results could differ from those estimates.
We consider accounting estimates to be critical to reported financial results if (i) the accounting estimate requires management to make assumptions about matters that are highly uncertain and (ii) different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on our financial statements.
Accounting policies related to the allowance for credit losses on financial instruments including loans and off-balance-sheet credit exposures are considered to be critical as these policies involve considerable subjective judgment and estimation by management. These policies are in accordance with Accounting Standards Codification (“ASC”) Topic 326 (“ASC 326”) Financial Instruments - Credit Losses. In the case of loans, the allowance for credit losses 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. In the case of off-balance-sheet credit exposures, the allowance for credit losses is a liability account, calculated in accordance with ASC 326, reported as a component of accrued interest payable and other liabilities in our consolidated balance sheets. The amount of each allowance account represents management's best estimate of current expected credit losses on these financial instruments considering available information, from internal and external sources, relevant to assessing exposure to credit loss over the contractual term of the instrument. 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. While management utilizes its best judgment and information available, the ultimate adequacy of our allowance accounts is dependent upon a variety of factors beyond our control, including the performance of our portfolios, the economy, changes in interest rates and the view of the regulatory authorities toward classification of assets. See the section captioned “Allowance for Credit Losses” elsewhere in this discussion as well as Note 1 - Summary of Significant Accounting Policies and Note 3 - Loans in the notes to consolidated financial statements included in Item 8. Financial Statements and Supplementary Data elsewhere in this report for further details of the risk factors considered by management in estimating the necessary level of the allowance for credit losses.
42
Table of Contents
Overview
The following discussion and analysis presents the more significant factors that affected our financial condition as of December 31, 2024 and 2023 and results of operations for each of the years then ended. Refer to Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K filed with the SEC on February 6, 2024 (the “2023 Form 10-K”) for a discussion and analysis of the more significant factors that affected periods prior to 2023.
Certain reclassifications have been made to make prior periods comparable. This discussion and analysis should be read in conjunction with our consolidated financial statements, notes thereto and other financial information appearing elsewhere in this report.
Taxable-equivalent adjustments are the result of increasing income from tax-free loans and investments by an amount equal to the taxes that would be paid if the income were fully taxable, thus making tax-exempt yields comparable to taxable asset yields. Taxable equivalent adjustments were based upon a 21% income tax rate.
Dollar amounts in tables are stated in thousands, except for per share amounts.
Results of Operations
Net income available to common shareholders totaled $575.9 million, or $8.87 diluted per common share, in 2024 compared to $591.3 million, or $9.10 diluted per common share, in 2023 and $572.5 million, or $8.81 diluted per common share, in 2022.
Selected income statement data, returns on average assets and average equity and dividends per share for the comparable periods were as follows:
| 2024 | 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Taxable-equivalent net interest income | $ | 1,687,873 | $ | 1,651,695 | $ | 1,386,981 | ||||
| Taxable-equivalent adjustment | 83,261 | 93,031 | 95,698 | |||||||
| Net interest income | 1,604,612 | 1,558,664 | 1,291,283 | |||||||
| Credit loss expense | 64,985 | 46,171 | 3,000 | |||||||
| Non-interest income | 459,098 | 428,542 | 404,818 | |||||||
| Non-interest expense | 1,302,758 | 1,228,662 | 1,024,274 | |||||||
| Income before income taxes | 695,967 | 712,373 | 668,827 | |||||||
| Income tax expense | 113,425 | 114,400 | 89,677 | |||||||
| Net income | 582,542 | 597,973 | 579,150 | |||||||
| Preferred stock dividends | 6,675 | 6,675 | 6,675 | |||||||
| Net income available to common shareholders | $ | 575,867 | $ | 591,298 | $ | 572,475 | ||||
| Earnings per common share - basic | $ | 8.88 | $ | 9.11 | $ | 8.84 | ||||
| Earnings per common share - diluted | 8.87 | 9.10 | 8.81 | |||||||
| Dividends per common share | 3.74 | 3.58 | 3.24 | |||||||
| Return on average assets | 1.16 | % | 1.19 | % | 1.11 | % | ||||
| Return on average common equity | 15.81 | 18.66 | 16.86 | |||||||
| Average shareholders' equity to average assets | 7.62 | 6.68 | 6.87 |
Net income available to common shareholders decreased $15.4 million for 2024 compared to 2023.
The decrease was primarily the result of a $74.1 million increase in non-interest expense and a $18.8 million increase in credit loss expense partly offset by a $45.9 million increase in net interest income, a $30.6 million increase in non-interest income, and a $975 thousand decrease in income tax expense.
Details of the changes in the various components of net income are further discussed below.
43
Table of Contents
Net Interest Income
Net interest income is the difference between interest income on earning assets, such as loans and securities, and interest expense on liabilities, such as deposits and borrowings, which are used to fund those assets. Net interest income is our largest source of revenue, representing 77.8% of total revenue during 2024. Net interest margin is the ratio of taxable-equivalent net interest income to average earning assets for the period. The level of interest rates and the volume and mix of earning assets and interest-bearing liabilities impact net interest income and net interest margin.
The Federal Reserve influences the general market rates of interest, including the deposit and loan rates offered by many financial institutions. As of December 31, 2024, approximately 40.6% of our loans had a fixed interest rate, while the remaining loans had floating interest rates that were primarily tied to a benchmark developed by the American Financial Exchange, the Secured Overnight Financing Rate (“SOFR”) (approximately 33.5%); the prime interest rate (approximately 21.0%); or the American Interbank Offered Rate (“AMERIBOR”) (approximately 4.8%). Certain other loans are tied to other indices; however, such loans do not make up a significant portion of our loan portfolio as of December 31, 2024.
Select average market rates for the periods indicated are presented in the table below.
| 2024 | 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|---|
| Federal funds target rate upper bound | 5.31 | % | 5.20 | % | 1.87 | % | ||
| Effective federal funds rate | 5.14 | 5.03 | 1.69 | |||||
| Interest on reserve balances | 5.21 | 5.10 | 1.76 | |||||
| Prime | 8.31 | 8.20 | 4.86 | |||||
| AMERIBOR Term-30(1) | 5.18 | 5.08 | 1.79 | |||||
| AMERIBOR Term-90(1) | 5.20 | 5.34 | 2.33 | |||||
| 1-Month Term SOFR(2) | 5.11 | 5.07 | 1.86 | |||||
| 3-Month Term SOFR(2) | 5.05 | 5.17 | 2.18 | |||||
| 1-Month LIBOR(3) | N/A | 4.85 | 1.91 | |||||
| 3-Month LIBOR(3) | N/A | 5.15 | 2.39 |
____________________
(1)AMERIBOR Term-30 and AMERIBOR Term-90 are published by the American Financial Exchange.
(2)1-Month Term SOFR and 3-Month Term SOFR market data are the property of Chicago Mercantile Exchange, Inc. or its licensors as applicable. All rights reserved, or otherwise licensed by Chicago Mercantile Exchange, Inc.
(3)1-Month and 3-Month LIBOR ceased to be published effective June 30, 2023. Accordingly, average rates reflect through that date.
As of December 31, 2024, the target range for the federal funds rate was 4.25% to 4.50%. In December 2024, the Federal Reserve released projections whereby the midpoint of the projected appropriate target range for the federal funds rate would fall to 3.9% by the end of 2025 and subsequently decrease to 3.4% by the end of 2026. While there can be no such assurance that any such decreases in the federal funds rate will occur, these projections imply up to a 50 basis point decrease in the federal funds rate during 2025, followed by a 50 basis point decrease in 2026.
We are primarily funded by core deposits, with non-interest-bearing demand deposits historically being a significant source of funds. This lower-cost funding base is expected to have a positive impact on our net interest income and net interest margin in a rising interest rate environment. Nonetheless, our access to and pricing of deposits may be negatively impacted by, among other factors, periods of higher interest rates which could promote increased competition for deposits, including from new financial technology competitors, or provide customers with alternative investment options. See Item 7A. Quantitative and Qualitative Disclosures About Market Risk elsewhere in this report for information about our sensitivity to interest rates. Further analysis of the components of our net interest margin is presented below.
44
Table of Contents
The following table presents an analysis of net interest income and net interest spread for the periods indicated, including average outstanding balances for each major category of interest-earning assets and interest-bearing liabilities, the interest earned or paid on such amounts, and the average rate earned or paid on such assets or liabilities, respectively. The table also sets forth the net interest margin on average total interest-earning assets for the same periods. For these computations: (i) average balances are presented on a daily average basis, (ii) information is shown on a taxable-equivalent basis assuming a 21% tax rate, (iii) average loans include loans on non-accrual status, and (iv) average securities include unrealized gains and losses on securities available for sale, while yields are based on average amortized cost.
| 2024 | 2023 | 2022 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Balance | Interest Income/ Expense | Yield /Cost | Average Balance | Interest Income/ Expense | Yield /Cost | Average Balance | Interest Income/ Expense | Yield /Cost | ||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||||||||
| Interest-bearing deposits | $ | 7,541,877 | $ | 397,414 | 5.27 | % | $ | 7,333,847 | $ | 376,010 | 5.13 | % | $ | 12,783,536 | $ | 216,367 | 1.69 | % | ||||||||||||||
| Federal funds sold | 4,719 | 270 | 5.72 | 25,391 | 1,288 | 5.07 | 37,171 | 948 | 2.55 | |||||||||||||||||||||||
| Resell agreements | 55,196 | 3,110 | 5.63 | 86,217 | 4,621 | 5.36 | 17,079 | 592 | 3.47 | |||||||||||||||||||||||
| Securities: | ||||||||||||||||||||||||||||||||
| Taxable | 12,237,215 | 396,224 | 2.92 | 13,445,523 | 406,289 | 2.72 | 10,719,066 | 249,797 | 2.16 | |||||||||||||||||||||||
| Tax-exempt | 6,635,080 | 292,662 | 4.31 | 7,401,586 | 324,643 | 4.26 | 7,997,778 | 327,559 | 4.08 | |||||||||||||||||||||||
| Total securities | 18,872,295 | 688,886 | 3.38 | 20,847,109 | 730,932 | 3.24 | 18,716,844 | 577,356 | 2.95 | |||||||||||||||||||||||
| Loans, net of unearned discount | 19,800,778 | 1,384,218 | 6.99 | 17,893,223 | 1,197,896 | 6.69 | 16,738,780 | 776,156 | 4.64 | |||||||||||||||||||||||
| Total earning assets and average rate earned | 46,274,865 | 2,473,898 | 5.18 | 46,185,787 | 2,310,747 | 4.82 | 48,293,410 | 1,571,419 | 3.20 | |||||||||||||||||||||||
| Cash and due from banks | 574,833 | 621,228 | 646,510 | |||||||||||||||||||||||||||||
| Allowance for credit losses | (256,184) | (234,949) | (242,059) | |||||||||||||||||||||||||||||
| Premises and equipment, net | 1,221,671 | 1,151,501 | 1,061,937 | |||||||||||||||||||||||||||||
| Accrued interest receivable and other assets | 1,878,740 | 1,879,947 | 1,753,340 | |||||||||||||||||||||||||||||
| Total assets | $ | 49,693,925 | $ | 49,603,514 | $ | 51,513,138 | ||||||||||||||||||||||||||
| Liabilities: | ||||||||||||||||||||||||||||||||
| Non-interest-bearing demand deposits | $ | 13,841,361 | $ | 15,339,766 | $ | 18,202,669 | ||||||||||||||||||||||||||
| Interest-bearing deposits: | ||||||||||||||||||||||||||||||||
| Savings and interest checking | 9,698,538 | 36,017 | 0.37 | 10,671,896 | 41,283 | 0.39 | 12,160,482 | 12,055 | 0.10 | |||||||||||||||||||||||
| Money market deposit accounts | 11,218,814 | 305,665 | 2.72 | 11,545,437 | 309,859 | 2.68 | 12,727,533 | 114,797 | 0.90 | |||||||||||||||||||||||
| Time accounts | 6,206,345 | 287,425 | 4.63 | 3,880,756 | 157,113 | 4.05 | 1,480,088 | 13,624 | 0.92 | |||||||||||||||||||||||
| Total interest-bearing deposits | 27,123,697 | 629,107 | 2.32 | 26,098,089 | 508,255 | 1.95 | 26,368,103 | 140,476 | 0.53 | |||||||||||||||||||||||
| Total deposits | 40,965,058 | 1.54 | 41,437,855 | 1.23 | 44,570,772 | 0.32 | ||||||||||||||||||||||||||
| Federal funds purchased | 29,246 | 1,556 | 5.32 | 30,560 | 1,524 | 4.99 | 35,461 | 690 | 1.95 | |||||||||||||||||||||||
| Repurchase agreements | 3,834,434 | 141,833 | 3.70 | 3,804,707 | 135,969 | 3.57 | 2,335,326 | 34,443 | 1.47 | |||||||||||||||||||||||
| Junior subordinated deferrable interest debentures | 123,157 | 8,872 | 7.20 | 123,100 | 8,647 | 7.02 | 123,042 | 4,172 | 3.39 | |||||||||||||||||||||||
| Subordinated notes | 99,574 | 4,657 | 4.69 | 99,418 | 4,657 | 4.69 | 99,262 | 4,657 | 4.69 | |||||||||||||||||||||||
| Total interest-bearing liabilities and average rate paid | 31,210,108 | 786,025 | 2.52 | 30,155,874 | 659,052 | 2.19 | 28,961,194 | 184,438 | 0.64 | |||||||||||||||||||||||
| Accrued interest payable and other liabilities | 855,094 | 794,438 | 807,820 | |||||||||||||||||||||||||||||
| Total liabilities | 45,906,563 | 46,290,078 | 47,971,683 | |||||||||||||||||||||||||||||
| Shareholders’ equity | 3,787,362 | 3,313,436 | 3,541,455 | |||||||||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 49,693,925 | $ | 49,603,514 | $ | 51,513,138 | ||||||||||||||||||||||||||
| Net interest income | $ | 1,687,873 | $ | 1,651,695 | $ | 1,386,981 | ||||||||||||||||||||||||||
| Net interest spread | 2.66 | % | 2.63 | % | 2.56 | % | ||||||||||||||||||||||||||
| Net interest income to total average earning assets | 3.53 | % | 3.45 | % | 2.82 | % |
45
Table of Contents
The following table presents the changes in taxable-equivalent net interest income and identifies the changes due to differences in the average volume of earning assets and interest-bearing liabilities and the changes due to changes in the average interest rate on those assets and liabilities. The changes in net interest income due to changes in both average volume and average interest rate have been allocated to the average volume change or the average interest rate change in proportion to the absolute amounts of the change in each.
| 2024 vs. 2023 | 2023 vs. 2022 | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Increase (Decrease) Due to Change in | Increase (Decrease) Due to Change in | ||||||||||||||||||||||||||||
| Rate | Volume | Days | Total | Rate | Volume | Total | |||||||||||||||||||||||
| Interest-bearing deposits | $ | 9,963 | $ | 10,355 | $ | 1,086 | $ | 21,404 | $ | 284,300 | $ | (124,657) | $ | 159,643 | |||||||||||||||
| Federal funds sold | 147 | (1,166) | 1 | (1,018) | 712 | (372) | 340 | ||||||||||||||||||||||
| Resell agreements | 222 | (1,741) | 8 | (1,511) | 478 | 3,551 | 4,029 | ||||||||||||||||||||||
| Securities: | |||||||||||||||||||||||||||||
| Taxable | 28,458 | (38,776) | 253 | (10,065) | 73,512 | 82,980 | 156,492 | ||||||||||||||||||||||
| Tax-exempt | 3,754 | (35,735) | — | (31,981) | 13,975 | (16,891) | (2,916) | ||||||||||||||||||||||
| Loans, net of unearned discounts | 54,048 | 128,492 | 3,782 | 186,322 | 364,794 | 56,946 | 421,740 | ||||||||||||||||||||||
| Total earning assets | 96,592 | 61,429 | 5,130 | 163,151 | 737,771 | 1,557 | 739,328 | ||||||||||||||||||||||
| Savings and interest checking | (1,930) | (3,434) | 98 | (5,266) | 30,901 | (1,673) | 29,228 | ||||||||||||||||||||||
| Money market deposit accounts | 4,311 | (9,340) | 835 | (4,194) | 206,636 | (11,574) | 195,062 | ||||||||||||||||||||||
| Time accounts | 24,984 | 104,543 | 785 | 130,312 | 97,166 | 46,323 | 143,489 | ||||||||||||||||||||||
| Federal funds purchased | 97 | (69) | 4 | 32 | 942 | (108) | 834 | ||||||||||||||||||||||
| Repurchase agreements | 4,509 | 967 | 388 | 5,864 | 70,483 | 31,043 | 101,526 | ||||||||||||||||||||||
| Junior subordinated deferrable interest debentures | 221 | 4 | — | 225 | 4,473 | 2 | 4,475 | ||||||||||||||||||||||
| Subordinated notes | — | — | — | — | — | — | — | ||||||||||||||||||||||
| Total interest-bearing liabilities | 32,192 | 92,671 | 2,110 | 126,973 | 410,601 | 64,013 | 474,614 | ||||||||||||||||||||||
| Net change | $ | 64,400 | $ | (31,242) | $ | 3,020 | $ | 36,178 | $ | 327,170 | $ | (62,456) | $ | 264,714 |
Taxable-equivalent net interest income for 2024 increased $36.2 million, or 2.2%, compared to 2023. Taxable-equivalent net interest income in 2024 included 366 days compared to 365 days in 2023 as a result of the leap year. The additional day added approximately $3.0 million to taxable-equivalent net interest income during 2024. Excluding the impact of the additional day results in an effective increase in taxable-equivalent net interest income of $33.2 million during 2024.
The increase in taxable-equivalent net interest income during 2024 was primarily related to increases in the average volume of and yield on loans and increases in the average yields on taxable securities, interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve), and to a lesser extent, tax-exempt securities, combined with an increase in the average volume of interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve), among other things. The impact of these items was partly offset by increases in the average volume of and cost on time deposit accounts, decreases in the average volumes of taxable and tax-exempt securities, and increases in the average costs of repurchase agreements and money market deposit accounts, among other things. As a result of the aforementioned fluctuations, the taxable-equivalent net interest margin increased 8 basis points from 3.45% during 2023 to 3.53% during 2024.
The average volume of interest-earning assets for 2024 increased $89.1 million, or 0.2%, compared to 2023. The increase in the average volume of interest-earning assets during 2024 was primarily related to a $1.9 billion increase in average loans and a $208.0 million increase in average interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve) partly offset by a $1.2 billion decrease in average taxable securities, a $766.5 million decrease in average tax-exempt securities, a $31.0 million decrease in average resell agreements and a $20.7 million decrease in average federal funds sold.
The average yield on interest-earning assets increased 36 basis points from 4.82% during 2023 to 5.18% during 2024 while the average rate paid on interest-bearing liabilities increased 33 basis points from 2.19% in 2023 to 2.52% in 2024. The average taxable-equivalent yields on interest-earning assets during the comparable periods was impacted by changes in market interest rates (as noted in the table above) and changes in the volume and relative mix of interest-earning assets.
46
Table of Contents
The average taxable-equivalent yield on loans increased 30 basis points from 6.69% during 2023 to 6.99% during 2024. The average taxable-equivalent yield on loans during 2024 was partly impacted by changes in market interest rates (as noted in the table above). The average volume of loans increased $1.9 billion, or 10.7%, in 2024 compared to 2023. Loans made up approximately 42.8% of average interest-earning assets during 2024 compared to 38.7% during 2023.
The average taxable-equivalent yield on securities was 3.38% during 2024, increasing 14 basis points compared to 3.24% during 2023. The average yield on taxable securities was 2.92% during 2024 compared to 2.72% during 2023, increasing 20 basis points, while the average yield on tax exempt securities was 4.31% during 2024 compared to 4.26% during 2023, increasing 5 basis points. Tax exempt securities made up approximately 35.2% of total average securities during 2024, compared to 35.5% during 2023. The average volume of total securities decreased $2.0 billion, or 9.5%, during 2024 compared to 2023. Securities made up approximately 40.8% of average interest-earning assets in 2024 compared to 45.1% in 2023. The decrease during 2024 was primarily related to the use of funds provided by maturities, calls and principal repayments of these securities to support the origination of loans.
Average interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve), during 2024 increased $208.0 million, or 2.8%, compared to 2023. Interest-bearing deposits made up approximately 16.3% of average interest-earning assets during 2024 compared to approximately 15.9% in 2023. The increase during 2024 was partly related to funds provided by maturities, calls and principal repayments of securities. The average yield on interest-bearing deposits was 5.27% during 2024 and 5.13% during 2023. The average yield on interest-bearing deposits during 2024 was impacted by a higher average interest rate paid on reserves held at the Federal Reserve, compared to 2023.
Average resell agreements during 2024 decreased $31.0 million, or 36.0%, compared to 2023, while federal funds sold during 2024 decreased $20.7 million, or 81.4%, compared to 2023. Federal funds sold and resell agreements were not a significant component of interest-earning assets during the comparable periods. The average yields on federal funds sold and resell agreements were 5.72% and 5.63%, respectively, during 2024 compared to 5.07% and 5.36%, respectively, during 2023. The average yields on federal funds sold and resell agreements were positively impacted by higher average market interest rates during 2024 compared to 2023.
The average rate paid on interest-bearing liabilities was 2.52% during 2024, increasing 33 basis points from 2.19% during 2023. Average deposits decreased $472.8 million, or 1.1%, in 2024 compared to 2023. Average interest-bearing deposits increased $1.0 billion in 2024 compared to 2023, while average non-interest-bearing deposits decreased $1.5 billion in 2024 compared to 2023. The ratio of average interest-bearing deposits to total average deposits was 66.2% in 2024 compared to 63.0% in 2023. The average cost of deposits is primarily impacted by changes in market interest rates as well as changes in the volume and relative mix of interest-bearing deposits. The average rates paid on interest-bearing deposits and total deposits were 2.32% and 1.54%, respectively, in 2024 compared to 1.95% and 1.23%, respectively, in 2023. The average cost of deposits during 2024 was impacted by an increase in the interest rates we pay on our interest-bearing deposit products as a result of an increase in market interest rates.
Our taxable-equivalent net interest spread, which represents the difference between the average rate earned on earning assets and the average rate paid on interest-bearing liabilities, was 2.66% in 2024 compared to 2.63% in 2023. The net interest spread, as well as the net interest margin, will be impacted by future changes in short-term and long-term interest rate levels, as well as the impact from the competitive environment. A discussion of the effects of changing interest rates on net interest income is set forth in Item 7A. Quantitative and Qualitative Disclosures About Market Risk elsewhere in this report.
Our hedging policies permit the use of various derivative financial instruments, including interest rate swaps, swaptions, caps and floors, to manage exposure to changes in interest rates. Details of our derivatives and hedging activities are set forth in Note 14 - Derivative Financial Instruments in the accompanying notes to consolidated financial statements elsewhere in this report. Information regarding the impact of fluctuations in interest rates on our derivative financial instruments is set forth in Item 7A. Quantitative and Qualitative Disclosures About Market Risk elsewhere in this report.
47
Table of Contents
Credit Loss Expense
Credit loss expense is determined by management as the amount to be added to the allowance for credit loss accounts for various types of financial instruments including loans, securities and off-balance-sheet credit exposure after net charge-offs have been deducted to bring the allowance to a level which, in management’s best estimate, is necessary to absorb expected credit losses over the lives of the respective financial instruments.
The components of credit loss expense were as follows.
| 2024 | 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Credit loss expense (benefit) related to: | ||||||||||
| Loans | $ | 64,832 | $ | 52,861 | $ | (5,279) | ||||
| Off-balance-sheet credit exposures | 153 | (6,842) | 8,279 | |||||||
| Securities held to maturity | — | 152 | — | |||||||
| Total | $ | 64,985 | $ | 46,171 | $ | 3,000 |
See the section captioned “Allowance for Credit Losses” elsewhere in this discussion for further analysis of credit loss expense related to loans and off-balance-sheet credit exposures.
Non-Interest Income
Total non-interest income for 2024 increased $30.6 million, or 7.1%, compared to 2023. Changes in the various components of non-interest income are discussed in more detail below.
Trust and Investment Management Fees. Trust and investment management fee income for 2024 increased $12.0 million, or 7.8%, compared to 2023. Investment management fees are the most significant component of trust and investment management fees, making up approximately 81.3% and 79.3% of total trust and investment management fees in 2024 and 2023, respectively. The increase in trust and investment management fees during 2024 was primarily related to increases in investment management fees (up $12.8 million) and oil and gas fees (up $1.5 million), partly offset by decreases in estate fees (down $2.3 million) and real estate fees (down $637 thousand). Investment management fees are generally based on the market value of assets within an account and are thus impacted by price changes within the equity and bond markets. The increase in investment management fees during 2024 were primarily related to increases in the average value of assets maintained in accounts. The increases in the average value of assets were partly related to higher equity valuations during 2024 relative to 2023. The increase in oil and gas fees was primarily related to increased royalties received, in part due to new accounts added in 2023, and, to a lesser extent, an increase in new lease bonuses. The decreases in estate fees and real estate fees were primarily related to decreased transaction volumes relative to 2023.
At December 31, 2024, trust assets, including both managed assets and custody assets, were primarily composed of equity securities (42.2% of trust assets), fixed income securities (32.5% of trust assets), alternative investments (9.5% of assets) and cash equivalents (9.0% of trust assets). The estimated fair value of trust assets was $51.4 billion (including managed assets of $26.2 billion and custody assets of $25.2 billion) at December 31, 2024 compared to $47.2 billion (including managed assets of $23.8 billion and custody assets of $23.5 billion) at December 31, 2023.
Service Charges on Deposit Accounts. Service charges on deposit accounts for 2024 increased $12.7 million, or 13.6%, compared to 2023. The increase was primarily related to increases in commercial service charges (up $5.5 million) and overdraft charges on consumer and commercial accounts (up $5.5 million and $2.0 million, respectively). The increase in commercial service charges during 2024 was partly related to an increase in billable services related to analyzed treasury management accounts partly offset by the effect of a higher average earnings credit rate applied to deposits maintained by treasury management customers which resulted in customers paying for less of their services through fees rather than with earnings credits applied to their deposit balances. The increase in commercial service charges was also partly related, to a lesser extent, to an increase in service fees on non-analyzed accounts. Overdraft charges totaled $51.9 million ($39.1 million consumer and $12.8 million commercial) during 2024 compared to $44.4 million ($33.6 million consumer and $10.8 million commercial) during 2023. The increase in overdraft charges during 2024 was impacted by an increase in the volume of fee assessed overdrafts relative to 2023, in part due to growth in the number of accounts.
48
Table of Contents
In December 2024, the CFPB issued a final rule that modifies or eliminates several long-standing exclusions from requirements generally applicable to consumer credit that previously exempted certain overdraft practices from such requirements and requires banks to restructure many overdraft fees, overdraft lines of credit, and other overdraft practices as separate consumer credit accounts that have become subject to those requirements. This rule applies to banks with over $10 billion in total assets, including Frost Bank, starting in October 2025. Compliance with the new requirements could result in Frost Bank, among other things, facing higher compliance costs in charging overdraft fees, experiencing a decreased ability to recover amounts extended as overdraft protection, reducing the availability of overdraft protection, and/or charging lower overdraft fees. Refer to Part I, Item 1. Business in the section captioned “Supervision and Regulation” elsewhere in this annual report on Form 10-K for additional information.
Insurance Commissions and Fees. Insurance commissions and fees for 2024 increased $3.0 million, or 5.1%, compared to 2023. The increase was primarily the result of increases in commercial lines property and casualty commissions (up $3.5 million) and contingent commissions (up $332 thousand), partly offset by a decrease in life insurance commissions (down $1.0 million). The increase in commercial lines property and casualty commissions was primarily related to an increase in the underlying exposure base, an increase in rates, and an increase in business volumes. The decrease in life insurance commissions was primarily due to a decrease in business volumes mostly due to a significant transaction in 2023.
Contingent income totaled $5.0 million in 2024 and $4.6 million in 2023. Contingent income primarily consists of amounts received from various property and casualty insurance carriers related to the loss performance of insurance policies previously placed. These performance related contingent payments are seasonal in nature and are mostly received during the first quarter of each year. This performance related contingent income totaled $3.4 million in 2024 and $3.3 million in 2023. While total performance related contingent income remained relatively flat during the comparable years, performance related contingent income related to commercial lines insurance policies decreased during 2024 due to a deterioration of the loss performance of commercial lines insurance policies previously placed and lower growth within the commercial lines portfolio, partly due to a tightening of underwriting standards. This decrease was offset by an increase in performance related contingent income related to our personal lines portfolio due to improved loss performance. Contingent income also includes amounts received from various benefit plan insurance companies related to the volume of business generated and/or the subsequent retention of such business. This benefit plan related contingent income totaled $1.6 million in 2024 and $1.3 million in 2023.
Interchange and Card Transaction Fees. Interchange fees, or “swipe” fees, are charges that merchants pay to us and other card-issuing banks for processing electronic payment transactions. Interchange and card transaction fees consist of income from check-card usage, point of sale income from PIN-based debit card transactions and ATM service fees. Interchange and card transaction fees are reported net of related network costs.
Net revenues from interchange and card transaction fees for 2024 increased $1.6 million, or 8.2%, compared to 2023 primarily due to an increase in transaction volumes partly offset by an increase in network costs. A comparison of gross and net interchange and card transaction fees for the reported periods is presented in the table below.
| 2024 | 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Income from debit card transactions | $ | 40,303 | $ | 36,622 | $ | 32,457 | ||||
| ATM service fees | 3,492 | 3,516 | 3,313 | |||||||
| Gross interchange and debit card transaction fees | 43,795 | 40,138 | 35,770 | |||||||
| Network costs | 22,777 | 20,719 | 17,539 | |||||||
| Net interchange and debit card transaction fees | $ | 21,018 | $ | 19,419 | $ | 18,231 |
Federal Reserve rules applicable to financial institutions that have assets of $10 billion or more provide that the maximum permissible interchange fee for an electronic debit transaction is the sum of 21 cents per transaction and 5 basis points multiplied by the value of the transaction. An upward adjustment of no more than 1 cent to an issuer's debit card interchange fee is allowed if the card issuer develops and implements policies and procedures reasonably designed to achieve certain fraud-prevention standards. The Federal Reserve also has rules governing routing and exclusivity that require issuers to offer two unaffiliated networks for routing transactions on each debit or prepaid product. In October 2023, the Federal Reserve issued a proposal under which the maximum permissible interchange fee for an electronic debit transaction would be the sum of 14.4 cents per transaction and 4 basis points multiplied by the value of the transaction. Furthermore, the fraud-prevention adjustment would increase from a maximum of 1 cent to 1.3 cents. The proposal would adopt an approach for future adjustments to the interchange fee cap, which would occur every other year based on issuer cost data gathered by the Federal Reserve from large debit card
49
Table of Contents
issuers. Had the proposed maximum interchange fees been in effect during the reported periods, interchange and debit card transaction fees would have been approximately 30% lower. The comment period for this proposal ended in May 2024. The extent to which any such proposed changes in permissible interchange fees will impact our future revenues is currently uncertain.
Other Charges, Commissions and Fees. Other charges, commissions and fees for 2024 increased $4.3 million, or 8.8%, compared to 2023. The increase was primarily related to increases in income from the placement of annuities (up $1.7 million) and money market accounts (up $1.4 million); letter of credit fees (up $933 thousand); and merchant services rebates/bonuses (up $888 thousand); among other things, partly offset by decreases in capital markets advisory fees (down $985 thousand) and other service charges (down $908 thousand), among other things.
Net Gain/Loss on Securities Transactions. During 2024, we sold certain available-for-sale securities with amortized costs totaling $123.3 million and realized a net loss of $96 thousand.
During 2023, we sold certain available-for-sale securities with amortized costs totaling $1.9 billion and realized a net gain of $66 thousand. Market conditions provided us an opportunity to sell certain lower-yielding securities. The proceeds from these sales enhanced our liquidity position and provided us the flexibility to be more opportunistic with the reinvestment of these funds in the future.
Other Non-Interest Income. Other non-interest income for 2024 decreased $2.9 million, or 5.2%, compared to 2023. The decrease was primarily related to decreases in sundry and other miscellaneous income (down $6.9 million) and income from customer derivative and foreign exchange transactions (down $2.0 million), among other things, partly offset by increases in public finance underwriting fees (up $4.9 million), income from customer securities trading activities (up $957 thousand), and earnings on the cash surrender value of life insurance (up $802 thousand), among other things. Sundry and other miscellaneous income during 2024 included $4.6 million in card related incentives and $1.9 million related to the recovery of prior write-offs, among other things, while sundry and other miscellaneous income during 2023 included $5.6 million related to the recovery of prior write-offs, $4.4 million in card related incentives, and $1.5 million related to distributions received from a Small Business Investment Company (“SBIC”) fund investment, among other things. The fluctuations in public finance underwriting fees and income from customer derivative, foreign exchange and securities trading transactions were primarily related to variations in transaction volumes. The increase in earnings on the cash surrender value of life insurance was related to an increase in market interest rates.
Non-Interest Expense
Total non-interest expense for 2024 increased $74.1 million, or 6.0%, compared to 2023. This amount included $9.0 million and $51.5 million, during 2024 and 2023, respectively, related to a special FDIC deposit insurance assessment discussed below. Excluding the impact of the special assessment, total non-interest expense would have increased $116.7 million, or 9.9%. Changes in the various components of non-interest expense are discussed below.
Salaries and Wages. Salaries and wages increased $73.7 million, or 13.5%, in 2024 compared to 2023. The increase in salaries and wages was primarily related to an increase in salaries due to annual merit and market increases and an increase in the number of employees. The increase in the number of employees was partly related to our investment in organic expansion in various markets. Salaries and wages was also impacted, to a lesser extent, by increases in incentive compensation and commissions and a decrease in stock-based compensation. We are continuing to experience a competitive labor market which has resulted in and could continue to result in an increase in our staffing costs.
Employee Benefits. Employee benefits expense for 2024 increased $7.1 million, or 6.2%, compared to 2023. The increase was primarily related to increases in medical/dental benefits expense (up $5.5 million) and payroll taxes (up $5.1 million), among other things, partly offset by a decrease in 401(k)/profit sharing plan expense (down $3.2 million), primarily related to discretionary profit sharing contributions, and an increase in the net periodic benefit related to our defined benefit retirement plan (up $828 thousand), among other things.
Our defined benefit retirement and restoration plans were frozen in 2001 which has helped to reduce the volatility in retirement plan expense. We nonetheless still have funding obligations related to these plans and could recognize additional expense related to these plans in future years, which would be dependent on the return earned on plan assets, the level of interest rates and employee turnover. See Note 10 - Employee Benefit Plans in the
50
Table of Contents
accompanying notes to consolidated financial statements elsewhere in this report for additional information related to our net periodic pension benefit/cost.
Net Occupancy. Net occupancy expense for 2024 increased $4.4 million, or 3.5%, compared to 2023. The increase was primarily related to increases in depreciation on buildings and leasehold improvements (together up $3.6 million) and repairs/maintenance/service contracts expense (up $2.7 million), among other things, partly offset by decreases in utilities expense (down $876 thousand) and property taxes (down $622 thousand), among other things. The increases in the aforementioned components of net occupancy expense were impacted, in part, by our expansion efforts.
Technology, Furniture and Equipment. Technology, furniture and equipment expense for 2024 increased $13.2 million, or 9.8%, compared to 2023. The increase was primarily related to increases in cloud services expense (up $9.2 million), service contracts expense (up $3.4 million), software amortization (up $1.2 million), and software maintenance expense (up $1.2 million), among other things. The increase from these items was partly offset by a decrease in depreciation on furniture and equipment (down $2.3 million), among other things.
Deposit Insurance. Deposit insurance expense totaled $37.3 million in 2024 compared to $76.6 million in 2023. Deposit insurance expense include accruals totaling $9.0 million ($7.1 million after tax) in 2024 and $51.5 million ($40.7 million after tax) in 2023 related to a special deposit insurance assessment discussed below. Excluding these amounts related to the special assessment, deposit insurance expense would have increased $3.2 million in 2024 compared to 2023 primarily due to an increase in the assessment rate.
In November 2023, the FDIC issued a final rule to implement a special assessment to recover losses to the DIF incurred as a result of bank failures earlier that year and the FDIC's use of the systemic risk exception to cover certain deposits that were otherwise uninsured. The special assessment was based on estimated uninsured deposits as of December 31, 2022 (excluding the first $5.0 billion) and was assessed at a quarterly rate of 3.36 basis points, over eight quarterly assessment periods, beginning in the first quarter of 2024. As a result of this final rule, we accrued $51.5 million ($40.7 million after tax) related to this assessment in the fourth quarter of 2023. This amount was based on our estimate of the full amount of the assessment at that time. In February 2024, the FDIC notified insured depository institutions that their loss estimate related to the aforementioned bank failures had increased. As a result, we accrued an additional $7.7 million ($6.1 million after tax), related to an expected update of the special assessment during the first quarter of 2024. Upon receipt of the update during the second quarter of 2024, we accrued an additional $1.2 million ($984 thousand after tax) related to the special assessment. In June 2024, due to the increased estimate of losses, the FDIC announced that it projects that the special assessment will be collected for an additional two quarters beyond the initial eight-quarter collection period, at a lower rate. This updated assessment was made under the FDIC's final rule whereby the estimated loss pursuant to the systemic risk determination can be periodically adjusted. The FDIC has also retained the ability to cease collection early, extend the special assessment collection period and impose a final shortfall special assessment. The extent to which any such additional future assessments will impact our future deposit insurance expense is currently uncertain.
Other Non-Interest Expense. Other non-interest expense for 2024 increased $15.0 million, or 6.6%, compared to 2023. The increase included increases in advertising/promotions expense (up $2.8 million); professional services expense (up $2.5 million), which was primarily related to information technology services; travel, meals and entertainment (up $2.0 million); research and platform fees (up $1.5 million); stationery/printing expense (up $1.3 million); postage expense (up $1.1 million); and business development expense (up $991 thousand), among other things. The increase from these items was partly offset by a decrease in donations expense (down $2.6 million) and a decrease in sundry and other miscellaneous expense (down $1.3 thousand), in part due to certain operational losses and write-offs recognized in 2023, among other things.
51
Table of Contents
Results of Segment Operations
We are managed under a matrix organizational structure whereby our two primary operating segments, Banking and Frost Wealth Advisors, overlap a regional reporting structure. A third operating segment, Non-Banks, is for the most part the parent holding company, as well as certain other insignificant non-bank subsidiaries of the parent that, for the most part, have little or no activity. A description of each business and the methodologies used to measure financial performance is described in Note 17 - Operating Segments in the accompanying notes to consolidated financial statements elsewhere in this report. Details of net income (loss) by operating segment are discussed in more detail below.
Banking
Net income for 2024 decreased $17.5 million, or 3.0%, compared to 2023. The decrease was primarily the result of a $61.0 million increase in non-interest expense and an $18.8 million increase in credit loss expense partly offset by a $48.2 million increase in net interest income and a $13.5 million increase in non-interest income.
Net interest income for 2024 increased $48.2 million, or 3.1%, compared to 2023. The increase was primarily related to increases in the average volume of and yield on loans and increases in the average yields on taxable securities, interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve), and to a lesser extent, tax-exempt securities, combined with an increase in the average volume of interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve), among other things. The impact of these items was partly offset by increases in the average volume of and cost on time deposit accounts, decreases in the average volumes of taxable and tax-exempt securities, and increases in the average costs of repurchase agreements and money market deposit accounts, among other things. See the analysis of net interest income included in the section captioned “Net Interest Income” included elsewhere in this discussion.
Credit loss expense for 2024 totaled $65.0 million compared to $46.2 million in 2023. See the sections captioned “Credit Loss Expense” and “Allowance for Credit Losses” elsewhere in this discussion for further analysis of credit loss expense related to loans and off-balance-sheet commitments.
Non-interest income for 2024 increased $13.5 million, or 5.4%, compared to 2023. The increase was primarily related to increases in service charges on deposit accounts; insurance commissions and fees; and interchange and card transaction fees partly offset by a decrease in other non-interest income.
The increase in service charges on deposit accounts was primarily related to increases in commercial service charges and overdraft charges on consumer and commercial accounts The increase in commercial service charges during 2024 was partly related to an increase in billable services partly offset by the effect of a higher average earnings credit rate applied to deposits maintained by treasury management customers. The increase in commercial service charges was also partly related, to a lesser extent, to an increase in service fees on non-analyzed accounts. The increase in overdraft charges was impacted by an increase in the volume of fee assessed overdrafts in part due to growth in the number of accounts. The increases in insurance commissions and fees were primarily related to increases in commercial lines property and casualty commissions and contingent commissions partly offset by decreases in life insurance commissions. The increase in interchange and card transaction fees was primarily due to an increase in transaction volumes partly offset by an increase in network costs. The decrease in other non-interest income was primarily related to decreases in sundry and other miscellaneous income and income from customer derivative and foreign exchange transactions, among other things, partly offset by increases in public finance underwriting fees and earnings on the cash surrender value of life insurance, among other things. See the analysis of these categories of non-interest income included in the section captioned “Non-Interest Income” included elsewhere in this discussion.
Non-interest expense for 2024 increased $61.0 million, or 5.7%, compared to 2023. The increase was primarily related to increases in salaries and wages; technology, furniture, and equipment expense; other non-interest expense; employee benefit expense; and net occupancy expense, partly offset by a decrease in deposit insurance expense. The increase in salaries and wages was primarily related to an increase in salaries due to annual merit and market increases and an increase in the number of employees. Salaries and wages were also impacted, to a lesser extent, by increases in incentive compensation and commissions and a decrease in stock-based compensation. The increase in technology, furniture, and equipment expense was primarily related to increases in cloud services expense, service contracts expense, software amortization, and software maintenance expense, among other things. The increase in other non-interest expense included increases in advertising/promotions expense; professional services expense,
52
Table of Contents
which was primarily related to information technology services; travel, meals and entertainment; stationery/printing expense; postage expense; and business development expense, among other things. The increase from these items was partly offset by a decrease in donations expense and a decrease in sundry and other miscellaneous expense, in part due to certain operational losses and write-offs recognized in 2023, among other things. The increase in employee benefits expense was primarily related to increases in medical/dental benefits expense and payroll taxes, among other things, partly offset by a decrease in 401(k)/profit sharing plan expense and an increase in the net periodic benefit related to our defined benefit retirement plan, among other things. Deposit insurance expense include accruals totaling $9.0 million ($7.1 million after tax) in 2024 and $51.5 million ($40.7 million after tax) in 2023 related to a special deposit insurance assessment. Excluding these amounts related to the special assessment, deposit insurance expense would have increased $3.2 million in 2024 compared to 2023 primarily due to an increase in the assessment rate. See the analysis of these categories of non-interest expense included in the section captioned “Non-Interest Expense” included elsewhere in this discussion.
Frost Wealth Advisors
Net income for 2024 increased $3.6 million, or 11.0%, compared to 2023. The increase was primarily due to a $17.3 million increase in non-interest income partly offset by a $12.6 million increase in non-interest expense, and a $968 thousand increase in income tax expense.
Non-interest income for 2024 increased $17.3 million, or 9.7%, compared to 2023. The increase was primarily due to increases in trust and investment management fees; other charges, commissions, and fees; and other non-interest income. Trust and investment management fee income is the most significant income component for Frost Wealth Advisors. Investment management fees are the most significant component of trust and investment management fees, making up approximately 81.3% and 79.3% of total trust and investment management fees for 2024 and 2023, respectively. The increase in trust and investment management fees was primarily due increases in investment management fees and oil and gas fees, partly offset by decreases in estate fees and real estate fees. The increase in investment management fees was primarily related to an increase in the average value of assets maintained in accounts. The increase in the average value of assets was partly related to higher average equity valuations during 2024 relative to 2023. The increase in oil and gas fees was primarily related to increased royalties received, in part due to new accounts added in 2023, and, to a lesser extent, an increase in new lease bonuses. The decreases in estate fees and real estate fees were primarily related to decreased transaction volumes relative to 2023. The increase in other charges, commissions, and fees was primarily related to increases in income from the placement of annuities and money market accounts, among other things. The increase in other non-interest income was primarily related to an increase in income from customer securities trading transactions, among other things. See the analysis of trust and investment management fees, other non-interest income and other charges, commissions, and fees included in the section captioned “Non-Interest Income” included elsewhere in this discussion.
Non-interest expense for 2024 increased $12.6 million, or 8.7%, compared to 2023. The increase was primarily due to increases in salaries and wages; other non-interest expense; and employee benefits expense. The increase in salaries and wages was primarily due to an increase in salaries, due to annual merit and market increases, as well as increases in commissions and incentive compensation, among other things. The increase in other non-interest expense was primarily related to an increase in research and platform fees, among other things, partly offset by a decrease in the corporate overhead expense allocation, among other things. The increase in employee benefits was primarily related to increases in payroll taxes, medical/dental benefits expense, and 401(k) plan expense, among other things.
Non-Banks
The Non-Banks operating segment had a net loss of $15.4 million for 2024 compared to a net loss of $13.9 million in 2023. The increase in net loss was primarily due to an increase in net interest expense due to an increase in the average rates paid on our long-term borrowings.
53
Table of Contents
Income Taxes
We recognized income tax expense of $113.4 million, for an effective tax rate of 16.3%, in 2024 compared to $114.4 million, for an effective tax rate of 16.1%, in 2023. The effective income tax rates differed from the U.S. statutory federal income tax rate of 21% during 2024 and 2023 primarily due to the effect of tax-exempt income from securities, loans and life insurance policies and the income tax effects associated with stock-based compensation, among other things, and their relative proportion to total pre-tax net income. The decrease in income tax expense during 2024 was primarily due to a decrease in pre-tax net income and an increase in tax benefits associated with stock compensation, among other things. The increase in the effective tax rate during 2024 was primarily related to a decrease in tax-exempt income from securities and an increase in disallowed deposit insurance premiums, among other things. See Note 12 - Income Taxes in the accompanying notes to consolidated financial statements included elsewhere in this report.
Sources and Uses of Funds
The following table illustrates, during the years presented, the mix of our funding sources and the assets in which those funds are invested as a percentage of our average total assets for the period indicated. Average assets totaled $49.7 billion in 2024 compared to $49.6 billion in 2023.
| 2024 | 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|---|
| Sources of Funds: | ||||||||
| Deposits: | ||||||||
| Non-interest-bearing | 27.9 | % | 30.9 | % | 35.3 | % | ||
| Interest-bearing | 54.6 | 52.6 | 51.2 | |||||
| Federal funds purchased | 0.1 | 0.1 | 0.1 | |||||
| Repurchase agreements | 7.7 | 7.7 | 4.5 | |||||
| Long-term debt and other borrowings | 0.4 | 0.4 | 0.4 | |||||
| Other non-interest-bearing liabilities | 1.7 | 1.6 | 1.6 | |||||
| Equity capital | 7.6 | 6.7 | 6.9 | |||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % | ||
| Uses of Funds: | ||||||||
| Loans | 39.8 | % | 36.1 | % | 32.5 | % | ||
| Securities | 38.0 | 42.0 | 36.3 | |||||
| Interest-bearing deposits | 15.2 | 14.8 | 24.8 | |||||
| Federal funds sold | — | — | 0.1 | |||||
| Resell agreements | 0.1 | 0.2 | — | |||||
| Other non-interest-earning assets | 6.9 | 6.9 | 6.3 | |||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % |
Deposits continue to be our primary source of funding. Average deposits decreased $472.8 million, or 1.1%, in 2024 compared to 2023. Non-interest-bearing deposits remain a significant source of funding, which has been a key factor in maintaining our relatively low cost of funds. Average non-interest-bearing deposits totaled 33.8% of total average deposits in 2024 compared to 37.0% in 2023.
We primarily invest funds in loans, securities and interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve). Average loans increased $1.9 billion, or 10.7%, in 2024 compared to 2023 while average securities decreased $2.0 billion, or 9.5%, in 2024 compared to 2023. Average interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve) increased $208.0 million, or 2.8%, in 2024 compared to 2023.
54
Table of Contents
Loans
Overview. Details of our loan portfolio are presented in Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report. Year-end total loans increased $1.9 billion, or 10.3%, during 2024 compared to 2023. The majority of our loan portfolio is comprised of commercial and industrial loans, energy loans and real estate loans. Commercial and industrial loans made up 29.5% and 31.7% of total loans at December 31, 2024 and 2023 while energy loans made up 5.4% and 5.0% of total loans at December 31, 2024 and 2023 and real estate loans made up 63.0% and 60.8% of total loans at December 31, 2024 and 2023. Energy loans include commercial and industrial loans, leases and real estate loans to borrowers in the energy industry. Real estate loans include both commercial and consumer balances.
Loan Origination/Risk Management. We have certain lending policies and procedures in place that are designed to maximize loan income within an acceptable level of risk. Management reviews and approves these policies and procedures on a regular basis. A reporting system supplements the review process by providing management with frequent reports related to loan production, loan quality, concentrations of credit, loan delinquencies and non-performing and potential problem loans. Diversification in the loan portfolio is a means of managing risk associated with fluctuations in economic conditions. We continue to explore the credit and reputational risks associated with climate change and their potential impact on the foregoing, while closely monitoring regulatory developments on climate risk.
Commercial and industrial loans are underwritten after evaluating and understanding the borrower’s ability to operate profitably and prudently expand its business. Underwriting standards are designed to promote relationship banking rather than transactional banking. Once it is determined that the borrower’s management possesses sound ethics and solid business acumen, our management examines current and projected cash flows to determine the ability of the borrower to repay their obligations as agreed. Commercial and industrial loans are primarily made based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial and industrial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee; however, some short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.
Our energy loan portfolio includes loans for production, energy services and other energy loans, which includes private clients, transportation and equipment providers, manufacturers, refiners and traders. The origination process for energy loans is similar to that of commercial and industrial loans. Because, however, of the average loan size, the significance of the portfolio and the specialized nature of the energy industry, our energy lending requires a highly prescriptive underwriting policy. Production loans are secured by proven, developed and producing reserves. Loan proceeds for these types of loans are typically used for the development and drilling of additional wells, the acquisition of additional production, and/or the acquisition of additional properties to be developed and drilled. Our customers in this sector are generally large, independent, private owner-producers or large corporate producers. These borrowers typically have large capital requirements for drilling and acquisitions, and as such, loans in this portfolio are generally greater than $10 million. Production loans are collateralized by the oil and gas interests of the borrower. Collateral values are determined by the risk-adjusted and limited discounted future net revenue of the reserves. Our valuations take into consideration geographic and reservoir differentials as well as cost structures associated with each borrower. Collateral value is calculated at least semi-annually using third-party engineer-prepared reserve studies. These reserve studies are conducted using a discount factor and base case assumptions for the current and future value of oil and gas. To qualify as collateral, typically reserves must be proven, developed and producing. For certain borrowers, collateral may include up to 20% proven, non-producing reserves. Loan commitments are limited to 65% of estimated reserve value. Cash flows must be sufficient to amortize the loan commitment within 120% of the half-life of the underlying reserves. Loan commitments generally must also be 100% covered by the risk-adjusted and limited discounted future net revenue of the reserves when stressed at 75% of our base case price assumptions. In addition, the ratio of the borrower's debt to earnings before interest, taxes, depreciation and amortization (“EBITDA”) should generally not exceed 350%. We generally require production borrowers to maintain an active hedging program to manage risk and to have at least 50% of their production hedged for two years.
55
Table of Contents
Oil and gas service, transportation, and equipment providers are economically aligned due to their reliance on drilling and active oil and gas development. Income for these borrowers is highly dependent on the level of drilling activity and rig utilization, both of which are driven by the current and future outlook for the price of oil and gas. We mitigate the credit risk in this sector through conservative concentration limits and guidelines on the profile of eligible borrowers. Guidelines require that the companies have extensive experience through several industry cycles, and that they be supported by financially competent and committed guarantors who provide a significant secondary source of repayment. Borrowers in this sector are typically privately-owned, middle-market companies with annual sales of less than $100 million. The services provided by companies in this sector are highly diversified, and include down-hole testing and maintenance, providing and threading drilling pipe, hydraulic fracturing services or equipment, seismic testing and equipment and other direct or indirect providers to the oil and gas production sector.
We also have a small portfolio of loans to energy trading companies that serve as intermediaries that buy and sell oil, gas, other petrochemicals, and ethanol. These companies are not dependent on drilling or development. As a general policy, we do not lend to energy traders; however, we have made an exception to this policy for certain customers based upon their underlying business models which minimize risk as commodities are bought only to fill existing orders (back-to-back trading). As such, the commodity price risk and sale risk are eliminated.
Commercial real estate loans are subject to underwriting standards and processes similar to commercial and industrial loans, in addition to those of real estate loans. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally largely dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The properties securing our commercial real estate portfolio are diverse in terms of type and geographic location. This diversity helps reduce our exposure to adverse economic events that affect any single market or industry. Management monitors and evaluates commercial real estate loans based on collateral, geography and risk grade criteria. As a general rule, we avoid financing single-purpose projects unless other underwriting factors are present to help mitigate risk. We also utilize third-party experts to provide insight and guidance about economic conditions and trends affecting market areas we serve. In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied loans. At December 31, 2024, approximately half of the outstanding principal balance of our commercial real estate loans (excluding construction) were secured by owner-occupied properties.
With respect to loans to developers and builders that are secured by non-owner occupied properties that we may originate from time to time, we generally require the borrower to have had an existing relationship with us and have a proven record of success. Construction loans are underwritten utilizing feasibility studies, independent appraisal reviews, sensitivity analysis of absorption and lease rates and financial analysis of the developers and property owners. Construction loans are generally based upon estimates of costs and value associated with the completed project. These estimates may be inaccurate. Construction loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project. Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders, sales of developed property or an interim loan commitment from us until permanent financing is obtained. These loans are closely monitored by on-site inspections and are considered to have higher risks than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, construction completion risk, governmental regulation of real property, general economic conditions and the availability of long-term financing.
We originate consumer loans utilizing an underwriting process that assesses, among other things, an applicant's (i) stability of residence and employment, (ii) credit and bill paying history, (iii) financial capacity, (iv) sources of repayment, and (v) debt-to-income ratio, which incorporates information obtained from third-party credit bureaus. To monitor and manage consumer loan risk, policies and procedures are developed and modified, as needed, jointly by line and staff personnel. This activity, coupled with relatively small loan amounts that are spread across many individual borrowers, minimizes risk. Additionally, trend and outlook reports are reviewed by management on a regular basis. Underwriting standards for home equity loans are heavily influenced by statutory requirements, which include, but are not limited to, loan-to-value limitations, collection remedies, the number of such loans a borrower can have at one time and documentation requirements.
56
Table of Contents
We maintain an independent loan review department that reviews and validates the credit risk program on a periodic basis. Results of these reviews are presented to management and the appropriate committees of our board of directors. The loan review process complements and reinforces the risk identification and assessment decisions made by lenders and credit personnel, as well as our policies and procedures.
Commercial and Industrial. Commercial and industrial loans increased $142.4 million, or 2.4%, during 2024 compared to 2023. Our commercial and industrial loans are a diverse group of loans to small, medium and large businesses. The purpose of these loans varies from supporting seasonal working capital needs to term financing of equipment. While some short-term loans may be made on an unsecured basis, most are secured by the assets being financed with collateral margins that are consistent with our loan policy guidelines. The commercial and industrial loan portfolio also includes the commercial lease and purchased shared national credits.
Energy. Energy loans include loans to entities and individuals that are engaged in various energy-related activities including (i) the development and production of oil or natural gas, (ii) providing oil and gas field servicing, (iii) providing energy-related transportation services (iv) providing equipment to support oil and gas drilling (v) refining petrochemicals, or (vi) trading oil, gas and related commodities. Energy loans increased $192.2 million, or 20.5%, during 2024 compared to 2023. The average loan size, the significance of the portfolio and the specialized nature of the energy industry requires a highly prescriptive underwriting policy. Exceptions to this policy are rarely granted. Due to the large borrowing requirements of this customer base, the energy loan portfolio includes participations and purchased shared national credits.
Industry Concentrations. As of December 31, 2024 and 2023, there were no concentrations of loans related to any single industry, as segregated by Standard Industrial Classification code (“SIC code”), in excess of 10% of total loans. The SIC code system is a federally designed standard industrial numbering system used by us to categorize loans by the borrower’s type of business. The following table summarizes the industry concentrations of our loan portfolio, as segregated by SIC code, stated as a percentage of year-end total loans as of December 31, 2024 and 2023.
| 2024 | 2023 | ||||
|---|---|---|---|---|---|
| Industry Concentrations | |||||
| Automobile dealers | 6.0 | % | 5.9 | % | |
| Energy | 5.4 | 5.0 | |||
| Investor | 4.2 | 5.0 | |||
| Public finance | 3.9 | 4.3 | |||
| Medical services | 3.5 | 4.0 | |||
| Building materials and contractors | 3.5 | 3.5 | |||
| General and specific trade contractors | 3.4 | 3.3 | |||
| Manufacturing, other | 3.1 | 3.4 | |||
| Services | 3.0 | 2.9 | |||
| Wholesale - heavy equipment | 2.2 | 2.1 | |||
| All other | 61.8 | 60.6 | |||
| Total loans | 100.0 | % | 100.0 | % |
57
Table of Contents
Large Credit Relationships. The market areas served by us include five of the top fifteen most populated cities in the United States. These market areas are also home to a significant number of Fortune 500 companies. As a result, we originate and maintain large credit relationships with numerous commercial customers in the ordinary course of business. We consider large credit relationships to be those with commitments equal to or in excess of $50.0 million, excluding treasury management lines exposure, prior to any portion being sold. Large relationships also include loan participations purchased if the credit relationship with the agent is equal to or in excess of $50.0 million. In addition to our normal policies and procedures related to the origination of large credits, one of our Regional Credit Committees must approve all new credit facilities and renewals of such credit facilities with exposures between $20.0 million and $30.0 million. Our Central Credit Committee must approve all new credit facilities which are part of large credit relationships and renewals of such credit facilities with exposures that exceed $30.0 million. The Regional and Central Credit Committees meet regularly to review large credit relationship activity and discuss the current pipeline, among other things.
The following table provides additional information on our large credit relationships with committed amounts in excess of $50.0 million as of year-end.
| 2024 | 2023 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Relationships | Period-End Balances | Number of Relationships | Period-End Balances | |||||||||||||||
| Committed | Outstanding | Committed | Outstanding | |||||||||||||||
| Amount outstanding | 115 | $ | 11,401,362 | $ | 6,794,592 | 112 | $ | 10,642,151 | $ | 5,904,652 | ||||||||
| Average | 99,142 | 59,083 | 95,019 | 52,720 |
Purchased Shared National Credits (“SNCs”). Purchased SNCs are participations purchased from upstream financial organizations and tend to be larger in size than our originated portfolio. Our purchased SNC portfolio totaled $1.0 billion at December 31, 2024 increasing $205.4 million, or 25.7%, from $799.5 million at December 31, 2023. At December 31, 2024, 35.5% of outstanding purchased SNCs were related to the construction industry and 10.9% were related to the real estate management industry. The remaining purchased SNCs were diversified throughout various other industries, with no other single industry exceeding 10% of the total purchased SNC portfolio. Additionally, almost all of the outstanding balance of purchased SNCs was included in the energy and commercial and industrial portfolios, with the remainder included in the real estate categories. SNC participations are originated in the normal course of business to meet the needs of our customers. As a matter of policy, we generally only participate in SNCs for companies headquartered in or which have significant operations within our market areas. In addition, we must have direct access to the company’s management, an existing banking relationship or the expectation of broadening the relationship with other banking products and services within the following 12 to 24 months. SNCs are reviewed at least quarterly for credit quality and business development successes.
The following table provides additional information about certain credits within our purchased SNCs portfolio with committed amounts in excess of $50.0 million as of year-end.
| 2024 | 2023 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Relationships | Period-End Balances | Number of Relationships | Period-End Balances | |||||||||||||||
| Committed | Outstanding | Committed | Outstanding | |||||||||||||||
| Amount outstanding | 14 | $ | 1,137,031 | $ | 527,769 | 14 | $ | 971,680 | $ | 362,634 | ||||||||
| Average | 81,217 | 37,698 | 69,406 | 25,902 |
Real Estate Loans. Real estate loans increased $1.6 billion, or 14.2%, during 2024 compared to 2023. Real estate loans include both commercial and consumer balances. Commercial real estate loans totaled $10.0 billion, or 76.3% of total real estate loans, at December 31, 2024 and $9.0 billion, or 78.5% of total real estate loans, at December 31, 2023. The majority of this portfolio consists of commercial real estate mortgages, which includes both permanent and intermediate term loans. Loans secured by owner-occupied properties make up a significant portion of our commercial real estate portfolio. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Consequently, these loans must undergo the analysis and underwriting process of a commercial and industrial loan, as well as that of a real estate loan.
58
Table of Contents
The following tables summarize our commercial real estate loan portfolio, including commercial real estate loans reported as a component of our energy loan portfolio segment, as segregated by (i) the type of property securing the credit and (ii) the geographic region in which the property securing the credit is located. Property type concentrations are stated as a percentage of year-end total commercial real estate loans as of December 31, 2024 and 2023:
| 2024 | 2023 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Owner Occupied | Non-Owner Occupied | Total | Owner Occupied | Non-Owner Occupied | Total | ||||||||||||
| Property type: | |||||||||||||||||
| Office/Warehouse | 15.5 | % | 6.2 | % | 21.7 | % | 15.8 | % | 5.1 | % | 20.9 | % | |||||
| Office Building | 8.8 | 10.3 | 19.1 | 10.1 | 9.9 | 20.0 | |||||||||||
| Retail | 1.8 | 10.6 | 12.4 | 0.8 | 11.3 | 12.1 | |||||||||||
| Multi Family | — | 10.4 | 10.4 | — | 9.0 | 9.0 | |||||||||||
| Auto/Truck Dealer | 5.9 | — | 5.9 | 6.0 | — | 6.0 | |||||||||||
| Medical Office & Services | 2.5 | 1.5 | 4.0 | 2.8 | 1.4 | 4.2 | |||||||||||
| Non-Farm/Non-Residential | — | 3.4 | 3.4 | — | 3.2 | 3.2 | |||||||||||
| 1-4 Family Construction | — | 3.1 | 3.1 | — | 3.4 | 3.4 | |||||||||||
| Hotel | — | 2.9 | 2.9 | — | 3.5 | 3.5 | |||||||||||
| Religious | 2.8 | — | 2.8 | 2.8 | — | 2.8 | |||||||||||
| Raw Land | — | 2.0 | 2.0 | — | 2.5 | 2.5 | |||||||||||
| All Other | 2.3 | 10.0 | 12.3 | 2.3 | 10.1 | 12.4 | |||||||||||
| Total | 39.6 | % | 60.4 | % | 100.0 | % | 40.6 | % | 59.4 | % | 100.0 | % |
| 2024 | 2023 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Owner Occupied | Non-Owner Occupied | Total | Owner Occupied | Non-Owner Occupied | Total | ||||||||||||
| Geographic region: | |||||||||||||||||
| Houston | 10.1 | % | 13.3 | % | 23.4 | % | 10.4 | % | 13.3 | % | 23.7 | % | |||||
| San Antonio | 8.4 | 9.3 | 17.7 | 8.6 | 8.9 | 17.5 | |||||||||||
| Austin | 4.0 | 11.1 | 15.1 | 4.3 | 10.3 | 14.6 | |||||||||||
| Dallas | 5.3 | 5.8 | 11.1 | 5.7 | 5.6 | 11.3 | |||||||||||
| Fort Worth | 4.5 | 5.4 | 9.9 | 4.5 | 6.3 | 10.8 | |||||||||||
| Gulf Coast | 2.2 | 2.5 | 4.7 | 2.2 | 2.6 | 4.8 | |||||||||||
| Permian Basin | 0.4 | 1.3 | 1.7 | 0.5 | 1.5 | 2.0 | |||||||||||
| Out of market - Texas | 2.2 | 2.2 | 4.4 | 1.6 | 1.7 | 3.3 | |||||||||||
| Out of market - outside of Texas | 2.5 | 9.5 | 12.0 | 2.8 | 9.2 | 12.0 | |||||||||||
| Total | 39.6 | % | 60.4 | % | 100.0 | % | 40.6 | % | 59.4 | % | 100.0 | % |
Consumer Loans. The consumer loan portfolio at December 31, 2024 increased $610.2 million, or 20.8%, from December 31, 2023. As the following table illustrates, the consumer loan portfolio has two distinct segments, including consumer real estate and consumer and other.
| 2024 | 2023 | |||||
|---|---|---|---|---|---|---|
| Consumer real estate: | ||||||
| Home equity lines of credit | $ | 911,239 | $ | 792,876 | ||
| Home equity loans | 914,738 | 694,966 | ||||
| Home improvement loans | 852,536 | 765,887 | ||||
| 1-4 family mortgage loans | 259,456 | 38,923 | ||||
| Other | 165,420 | 168,074 | ||||
| Total consumer real estate | 3,103,389 | 2,460,726 | ||||
| Consumer and other loans | 444,474 | 476,962 | ||||
| Total consumer loans | $ | 3,547,863 | $ | 2,937,688 |
59
Table of Contents
Consumer real estate loans at December 31, 2024 increased $642.7 million, or 26.1%, from December 31, 2023. Combined, home equity loans and lines of credit made up 58.8% and 60.5% of the consumer real estate loan total at December 31, 2024 and 2023, respectively. We offer home equity loans up to 80% of the estimated value of the personal residence of the borrower, less the value of existing mortgages and home improvement loans. Prior to 2023, we did not generally originate 1-4 family mortgage loans; however, from time to time, we did invest in such loans to meet the needs of our customers or for other regulatory compliance purposes. We began offering 1-4 family mortgage loans to our employees during the first quarter of 2023 and gradually expanded our production of 1-4 family mortgage loans for customers throughout the year. Our 1-4 family mortgage loan production is intended to be for portfolio investment purposes. The consumer and other loan portfolio at December 31, 2024 decreased $32.5 million, or 6.8%, from December 31, 2023. This portfolio primarily consists of automobile loans, unsecured revolving credit products, personal loans secured by cash and cash equivalents, and other similar types of credit facilities.
Foreign Loans. We make 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 December 31, 2024 or 2023.
Maturities and Sensitivities of Loans to Changes in Interest Rates. The following table presents the maturity distribution of our loan portfolio at December 31, 2024. The table also presents the portion of loans that have fixed interest rates or variable interest rates that fluctuate over the life of the loans in accordance with changes in an interest rate index.
| Due in One Year or Less | After One, but Within Five Years | After Five but Within Fifteen Years | After Fifteen Years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial and industrial | $ | 2,280,505 | $ | 2,864,236 | $ | 832,603 | $ | 132,188 | $ | 6,109,532 | ||||||||
| Energy | 339,832 | 746,647 | 41,841 | 575 | 1,128,895 | |||||||||||||
| Commercial real estate | ||||||||||||||||||
| Buildings, land and other | 818,415 | 3,795,494 | 2,892,460 | 198,078 | 7,704,447 | |||||||||||||
| Construction | 662,089 | 1,211,102 | 329,387 | 61,498 | 2,264,076 | |||||||||||||
| Consumer Real Estate | 15,911 | 20,104 | 900,149 | 2,167,225 | 3,103,389 | |||||||||||||
| Consumer and Other | 238,782 | 196,788 | 8,904 | — | 444,474 | |||||||||||||
| Total | $ | 4,355,534 | $ | 8,834,371 | $ | 5,005,344 | $ | 2,559,564 | $ | 20,754,813 | ||||||||
| Loans with fixed interest rates: | ||||||||||||||||||
| Commercial and industrial | $ | 396,311 | $ | 1,059,598 | $ | 586,880 | $ | 115,448 | $ | 2,158,237 | ||||||||
| Energy | 12,311 | 66,091 | 41,618 | 575 | 120,595 | |||||||||||||
| Commercial real estate: | ||||||||||||||||||
| Buildings, land and other | 292,164 | 1,660,536 | 1,796,242 | 56,746 | 3,805,688 | |||||||||||||
| Construction | 2,563 | 18,201 | 30,230 | 5,826 | 56,820 | |||||||||||||
| Consumer Real Estate | 12,080 | 18,335 | 803,973 | 1,308,825 | 2,143,213 | |||||||||||||
| Consumer and Other | 34,527 | 53,364 | 7,295 | — | 95,186 | |||||||||||||
| Total | $ | 749,956 | $ | 2,876,125 | $ | 3,266,238 | $ | 1,487,420 | $ | 8,379,739 | ||||||||
| Loans with floating interest rates: | ||||||||||||||||||
| Commercial and industrial | $ | 1,884,194 | $ | 1,804,638 | $ | 245,723 | $ | 16,740 | $ | 3,951,295 | ||||||||
| Energy | 327,521 | 680,556 | 223 | — | 1,008,300 | |||||||||||||
| Commercial real estate: | ||||||||||||||||||
| Buildings, land and other | 526,251 | 2,134,958 | 1,096,218 | 141,332 | 3,898,759 | |||||||||||||
| Construction | 659,526 | 1,192,901 | 299,157 | 55,672 | 2,207,256 | |||||||||||||
| Consumer Real Estate | 3,831 | 1,769 | 96,176 | 858,400 | 960,176 | |||||||||||||
| Consumer and Other | 204,255 | 143,424 | 1,609 | — | 349,288 | |||||||||||||
| Total | $ | 3,605,578 | $ | 5,958,246 | $ | 1,739,106 | $ | 1,072,144 | $ | 12,375,074 |
60
Table of Contents
We generally structure commercial loans with shorter-term maturities in order to match our funding sources and to enable us to effectively manage the loan portfolio by providing the flexibility to respond to liquidity needs, changes in interest rates and changes in underwriting standards and loan structures, among other things. Due to the shorter-term nature of such loans, from time to time in the ordinary course of business and without any contractual obligation on our part, we will renew/extend maturing lines of credit or refinance existing loans at their maturity dates. Some loans may renew multiple times in a given year as a result of general customer practice and need. These renewals, extensions and refinancings are made in the ordinary course of business for customers that meet our normal level of credit standards. Such borrowers typically request renewals to support their on-going working capital needs to finance their operations. Such borrowers are not experiencing financial difficulties and generally could obtain similar financing from another financial institution. In connection with each renewal, extension or refinancing, we may require a principal reduction, adjust the rate of interest and/or modify the structure and other terms to reflect the current market pricing/structuring for such loans or to maintain competitiveness with other financial institutions. In such cases, we do not generally grant concessions, and, except for those reported in Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report, any such renewals, extensions or refinancings that occurred during the reported periods were not deemed to be troubled loan modifications pursuant to applicable accounting guidance. Loans exceeding $1.0 million undergo a complete underwriting process at each renewal.
Accruing Past Due Loans. Accruing past due loans are presented in the following table. Also see Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report.
| Accruing Loans 30-89 Days Past Due | Accruing Loans 90 or More Days Past Due | Total Accruing Past Due Loans | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Loans | Amount | Percent of Loans in Category | Amount | Percent of Loans in Category | Amount | Percent of Loans in Category | ||||||||||||||||||
| December 31, 2024 | ||||||||||||||||||||||||
| Commercial and industrial | $ | 6,109,532 | $ | 36,540 | 0.60 | % | $ | 7,685 | 0.13 | % | $ | 44,225 | 0.73 | % | ||||||||||
| Energy | 1,128,895 | 4,263 | 0.38 | — | — | 4,263 | 0.38 | |||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||
| Buildings, land and other | 7,704,447 | 36,737 | 0.48 | 1,523 | 0.02 | 38,260 | 0.50 | |||||||||||||||||
| Construction | 2,264,076 | 870 | 0.04 | — | — | 870 | 0.04 | |||||||||||||||||
| Consumer real estate | 3,103,389 | 17,015 | 0.55 | 5,681 | 0.18 | 22,696 | 0.73 | |||||||||||||||||
| Consumer and other | 444,474 | 6,341 | 1.43 | 822 | 0.18 | 7,163 | 1.61 | |||||||||||||||||
| Total | $ | 20,754,813 | $ | 101,766 | 0.49 | $ | 15,711 | 0.08 | $ | 117,477 | 0.57 | |||||||||||||
| December 31, 2023 | ||||||||||||||||||||||||
| Commercial and industrial | $ | 5,967,182 | $ | 25,518 | 0.43 | % | $ | 7,457 | 0.12 | % | $ | 32,975 | 0.55 | % | ||||||||||
| Energy | 936,737 | 6,387 | 0.68 | 1,146 | 0.12 | 7,533 | 0.80 | |||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||
| Buildings, land and other | 7,301,920 | 19,564 | 0.27 | 92 | — | 19,656 | 0.27 | |||||||||||||||||
| Construction | 1,680,724 | 4,878 | 0.29 | 3,498 | 0.21 | 8,376 | 0.50 | |||||||||||||||||
| Consumer real estate | 2,460,726 | 12,504 | 0.51 | 2,589 | 0.11 | 15,093 | 0.62 | |||||||||||||||||
| Consumer and other | 476,962 | 6,495 | 1.36 | 251 | 0.05 | 6,746 | 1.41 | |||||||||||||||||
| Total | $ | 18,824,251 | $ | 75,346 | 0.40 | $ | 15,033 | 0.08 | $ | 90,379 | 0.48 |
Accruing past due loans at December 31, 2024 increased $27.1 million compared to December 31, 2023. The increase was primarily related to increases in past due commercial real estate - buildings, land, and other loans (up $18.6 million), past due commercial and industrial loans (up $11.3 million) and past due consumer real estate loans (up $7.6 million) partly offset by decreases in past due commercial real estate - construction loans (down $7.5 million) and past due energy loans (down $3.3 million). Accruing past due commercial real estate loans - building, land and other at December 31, 2024 included $6.2 million related to owner occupied properties and $32.1 million related to non-owner occupied properties.
61
Table of Contents
Non-Accrual Loans. Non-accrual loans are presented in the tables below. Also see Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report.
| December 31, 2024 | December 31, 2023 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Non-Accrual Loans | Non-Accrual Loans | ||||||||||||||||||||
| Total Loans | Amount | Percent of Loans in Category | Total Loans | Amount | Percent of Loans in Category | ||||||||||||||||
| Commercial and industrial | $ | 6,109,532 | $ | 46,004 | 0.75 | % | $ | 5,967,182 | $ | 19,545 | 0.33 | % | |||||||||
| Energy | 1,128,895 | 4,079 | 0.36 | 936,737 | 11,500 | 1.23 | |||||||||||||||
| Commercial real estate: | |||||||||||||||||||||
| Buildings, land and other | 7,704,447 | 21,920 | 0.28 | 7,301,920 | 22,420 | 0.31 | |||||||||||||||
| Construction | 2,264,076 | — | — | 1,680,724 | — | — | |||||||||||||||
| Consumer real estate | 3,103,389 | 6,511 | 0.21 | 2,460,726 | 7,442 | 0.30 | |||||||||||||||
| Consumer and other | 444,474 | 352 | 0.08 | 476,962 | — | — | |||||||||||||||
| Total | $ | 20,754,813 | $ | 78,866 | 0.38 | $ | 18,824,251 | $ | 60,907 | 0.32 | |||||||||||
| Allowance for credit losses on loans | $ | 270,151 | $ | 245,996 | |||||||||||||||||
| Ratio of allowance for credit losses on loans to non-accrual loans | 342.54 | % | 403.89 | % |
Non-accrual loans at December 31, 2024 increased $18.0 million from December 31, 2023 primarily due to increases in non-accrual commercial and industrial loans partly offset by a decrease in non-accrual energy loans. Non-accrual commercial real estate loans - building, land and other at December 31, 2024 included $19.8 million related to owner occupied properties and $2.1 million related to non-owner occupied properties.
Generally, loans are placed on non-accrual status if principal or interest payments become 90 days past due and/or management deems the collectibility of the principal and/or interest to be in question, as well as when required by regulatory requirements. Once interest accruals are discontinued, accrued but uncollected interest is charged to current year operations. Subsequent receipts on non-accrual loans are recorded as a reduction of principal, and interest income is recorded only after principal recovery is reasonably assured. Classification of a loan as non-accrual does not preclude the ultimate collection of loan principal or interest.
Non-accrual commercial and industrial loans included two credit relationships in excess of $5.0 million totaling $28.7 million at December 31, 2024. One of these credit relationships was reported as non-accrual at December 31, 2023 and totaled $13.8 million at that date. Principal payments received during 2024 reduced the outstanding balance of this credit relationship to $9.0 million at December 31, 2024. Non-accrual energy loans included one credit relationship in excess of $5.0 million totaling $5.9 million at December 31, 2023. This loan was subsequently paid-off during 2024. Non-accrual commercial real estate loans included one credit relationship in excess of $5.0 million totaling $7.5 million (owner occupied) at December 31, 2024. At December 31, 2023, non-accrual commercial real estate loans included one credit relationship in excess of $5.0 million totaling $17.4 million (non-owner occupied). We recognized a charge-off totaling $3.8 million related to this credit during 2024. Another credit relationship had an aggregate balance of $5.1 million at December 31, 2024 of which $4.6 million was included with non-accrual commercial real estate loans and $586 thousand was included with non-accrual commercial and industrial loans. We recognized charged-offs totaling $2.4 million on commercial and industrial loans associated with this credit relationship during 2024.
Allowance For Credit Losses
Our allowance for credit losses on loans is calculated in accordance with Accounting Standards Codification (“ASC”) Topic 326 (“ASC 326”) Financial Instruments - Credit Losses. In the case of off-balance-sheet credit exposures, the allowance for credit losses is a liability account, calculated in accordance with ASC 326, reported as a component of accrued interest payable and other liabilities in our consolidated balance sheets. The amount of each allowance account represents management's best estimate of current expected credit losses (“CECL”) on these financial instruments considering available information, from internal and external sources, relevant to assessing exposure to credit loss over the contractual term of the instrument. 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
62
Table of Contents
may be made for differences in current portfolio-specific risk characteristics, environmental conditions or other relevant factors. While management utilizes its best judgment and information available, the ultimate adequacy of our allowance accounts is dependent upon a variety of factors beyond our control, including the performance of our portfolios, the economy, changes in interest rates and the view of the regulatory authorities toward classification of assets. For additional information regarding our accounting policies related to credit losses, refer to Note 1 - Summary of Significant Accounting Policies and Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report.
Allowance for Credit Losses - Loans. The table below provides an allocation of the year-end allowance for credit losses on loans by loan portfolio segment; however, allocation of a portion of the allowance to one segment does not preclude its availability to absorb losses in other segments.
| Amount of Allowance Allocated | Percent of Loans in Each Category to Total Loans | Total Loans | Ratio of Allowance Allocated to Loans in Each Category | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | ||||||||||||||
| Commercial and industrial | $ | 87,569 | 29.5 | % | $ | 6,109,532 | 1.43 | % | ||||||
| Energy | 9,992 | 5.4 | 1,128,895 | 0.89 | ||||||||||
| Commercial real estate | 143,205 | 48.0 | 9,968,523 | 1.44 | ||||||||||
| Consumer real estate | 19,106 | 15.0 | 3,103,389 | 0.62 | ||||||||||
| Consumer and other | 10,279 | 2.1 | 444,474 | 2.31 | ||||||||||
| Total | $ | 270,151 | 100.0 | % | $ | 20,754,813 | 1.30 | |||||||
| December 31, 2023 | ||||||||||||||
| Commercial and industrial | $ | 74,006 | 31.7 | % | $ | 5,967,182 | 1.24 | % | ||||||
| Energy | 17,814 | 5.0 | 936,737 | 1.90 | ||||||||||
| Commercial real estate | 130,598 | 47.7 | 8,982,644 | 1.45 | ||||||||||
| Consumer real estate | 13,538 | 13.1 | 2,460,726 | 0.55 | ||||||||||
| Consumer and other | 10,040 | 2.5 | 476,962 | 2.10 | ||||||||||
| Total | $ | 245,996 | 100.0 | % | $ | 18,824,251 | 1.31 |
The allowance allocated to commercial and industrial loans totaled $87.6 million, or 1.43% of total commercial and industrial loans, at December 31, 2024 increasing $13.6 million, or 18.3%, compared to $74.0 million, or 1.24% of total commercial and industrial loans at December 31, 2023. Specific allocations for commercial and industrial loans that were evaluated for expected credit losses on an individual basis increased $10.8 million from $2.4 million at December 31, 2023 to $13.3 million at December 31, 2024. The increase in specific allocations for commercial and industrial loans was primarily related to new specific allocations for new individually assessed loans. Qualitative factor (“Q-Factor”) and other qualitative adjustments related to commercial and industrial loans increased $2.0 million while modeled expected credit losses increased $710 thousand.
The allowance allocated to energy loans totaled $10.0 million, or 0.89% of total energy loans, at December 31, 2024 decreasing $7.8 million, or 43.9%, compared to $17.8 million, or 1.90% of total energy loans, at December 31, 2023. Q-Factor and other qualitative adjustments related to energy loans decreased $4.0 million, primarily related to the overlay for credit concentrations, while modeled expected credit losses decreased $3.9 million.
The allowance allocated to commercial real estate loans totaled $143.2 million, or 1.44% of total commercial real estate loans, at December 31, 2024 increasing $12.6 million, or 9.7%, compared to $130.6 million, or 1.45% of total commercial real estate loans at December 31, 2023. Q-Factor and other qualitative adjustments related to commercial real estate loans increased $12.5 million, primarily related to increased model overlays, while modeled expected credit losses related to commercial real estate loans increased $2.1 million. Specific allocations for commercial real estate loans that were evaluated for expected credit losses on an individual basis decreased from $2.7 million at December 31, 2023 to $625 thousand at December 31, 2024 due to the recognition of a charge-off.
63
Table of Contents
Additional information related to the allowance allocated to commercial real estate loans at December 31, 2024 is included in the following table:
| Owner Occupied | Non-owner Occupied | Construction | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | ||||||||||||||
| Modeled expected credit losses | $ | 12,579 | $ | 4,199 | $ | 771 | $ | 17,549 | ||||||
| Q-Factor and other qualitative adjustments | 28,268 | 49,325 | 47,438 | 125,031 | ||||||||||
| Specific allocations | 122 | — | 503 | 625 | ||||||||||
| Total | $ | 40,969 | $ | 53,524 | $ | 48,712 | $ | 143,205 | ||||||
| Total Loans | $ | 3,622,201 | $ | 3,543,019 | $ | 2,803,303 | $ | 9,968,523 | ||||||
| Ratio of allowance to loans in each category | 1.13 | % | 1.51 | % | 1.74 | % | 1.44 | % | ||||||
| December 31, 2023 | ||||||||||||||
| Modeled expected credit losses | $ | 12,135 | $ | 1,930 | $ | 1,378 | $ | 15,443 | ||||||
| Q-Factor and other qualitative adjustments | 25,024 | 49,395 | 38,086 | 112,505 | ||||||||||
| Specific allocations | — | 2,650 | — | 2,650 | ||||||||||
| Total | $ | 37,159 | $ | 53,975 | $ | 39,464 | $ | 130,598 | ||||||
| Total Loans | $ | 3,182,892 | $ | 3,563,817 | $ | 2,235,935 | $ | 8,982,644 | ||||||
| Ratio of allowance to loans in each category | 1.17 | % | 1.51 | % | 1.76 | % | 1.45 | % |
The allowance allocated to consumer real estate loans totaled $19.1 million, or 0.62% of total consumer real estate loans, at December 31, 2024 increasing $5.6 million, or 41.1%, compared to $13.5 million, or 0.55% of total consumer real estate loans at December 31, 2023 primarily due to a $5.4 million increase in modeled expected credit losses.
The allowance allocated to consumer and other loans totaled $10.3 million, or 2.31% of total consumer and other loans, at December 31, 2024 increasing $239 thousand, or 2.4%, compared to $10.0 million, or 2.10% of total consumer loans at December 31, 2023. Modeled expected credit losses related to consumer and other loans increased $1.1 million while specific allocations for consumer loans that were evaluated for expected credit losses on an individual basis increased $165 thousand. Q-Factor and other qualitative adjustments related to consumer and other loans decreased $1.0 million, which was primarily due to a decrease in the consumer overlay, which is further discussed below.
As more fully described in Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report, we measure expected credit losses over the life of each loan utilizing a combination of models which measure probability of default and loss given default, among other things. The measurement of expected credit losses is impacted by loan/borrower attributes and certain macroeconomic variables. Models are adjusted to reflect the current impact of certain macroeconomic variables as well as their expected changes over a reasonable and supportable forecast period.
In estimating expected credit losses as of December 31, 2024, we utilized the Moody’s Analytics December 2024 Consensus Scenario (the “December 2024 Consensus Scenario”) to forecast the macroeconomic variables used in our models. The December 2024 Consensus Scenario was based on the review of a variety of surveys of baseline forecasts of the U.S. economy. The December 2024 Consensus Scenario projections included, among other things, (i) U.S. Nominal Gross Domestic Product average annualized quarterly growth rates of 3.50% in 2025 and 4.43% in 2026; (ii) average annualized U.S. unemployment rate of 4.36% during 2025 and 4.19% in 2026; (iii) average annualized Texas unemployment rate of 4.21% during 2025 and 3.99% during 2026; (iv) projected average 10 year Treasury rate of 4.23% during 2025 and 4.12% during 2026; and (v) average oil price of $70.88 per barrel during 2025 and $69.96 per barrel during 2026.
In estimating expected credit losses as of December 31, 2023, we utilized the Moody’s Analytics December 2023 Consensus Scenario (the “December 2023 Consensus Scenario”) to forecast the macroeconomic variables used in our models. The December 2023 Consensus Scenario was based on the review of a variety of surveys of baseline forecasts of the U.S. economy. The December 2023 Consensus Scenario projections included, among other things, (i) U.S. Nominal Gross Domestic Product average annualized quarterly growth rate of 2.86% during 2024 and 4.24% during 2025; (ii) average annualized U.S. unemployment rate of 4.33% during 2024 and 4.18% in 2025; (iii) average annualized Texas unemployment rate of 4.30% during 2024 and 4.00% during 2025; (iv) projected
64
Table of Contents
average 10 year Treasury rate of 4.24% during 2024 and 4.04% during 2025; and (v) average oil price of $83.02 per barrel during 2024 and $78.13 per barrel during 2025.
The overall loan portfolio as of December 31, 2024 increased $1.9 billion, or 10.3%, compared to December 31, 2023. This increase included a $985.9 million, or 11.0%, increase in commercial real estate loans; a $642.7 million, or 26.1%, increase in consumer real estate loans; a $192.2 million, or 20.5%, increase in energy loans; and a $142.4 million, or 2.4%, increase in commercial and industrial loans; partly offset by a $32.5 million, or 6.8%, decrease in consumer and other loans.
The weighted average risk grade for commercial and industrial loans increased to 6.64 at December 31, 2024 from 6.60 at December 31, 2023. The increase was primarily related to a $59.6 million increase in higher-risk grade classified loans. Classified loans consist of loans having a risk grade of 11, 12 or 13. The impact of the increase in classified loans was partly offset by a decrease in the weighted-average risk grade of pass grade commercial and industrial loans, which decreased to 6.30 at December 31, 2024 from 6.32 at December 31, 2023. The weighted-average risk grade for energy loans decreased to 5.58 at December 31, 2024 from 6.05 at December 31, 2023. Pass-grade energy loans increased $240.1 million while the weighted-average risk grade of such loans decreased from 5.73 at December 31, 2023 to 5.51 at December 31, 2024. The decrease in the weighted-average risk grade on energy loans was also partly the result of a $30.7 million decrease in classified energy loans. The weighted average risk grade for commercial real estate loans increased to 7.35 at December 31, 2024 from 7.24 at December 31, 2023. The increase was primarily related to increases in commercial real estate loans graded as “watch” and “special mention” (together up $374.7 million) and an increase in classified commercial real estate loans (up $69.1 million).
As noted above our credit loss models utilized the economic forecasts in the December 2024 Consensus Scenario for our estimated expected credit losses as of December 31, 2024 and the December 2023 Consensus Scenario for our estimate of expected credit losses as of December 31, 2023. We qualitatively adjusted the model results based on these scenarios for various 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 Q-Factor and other qualitative adjustments are discussed below.
Q-Factor adjustments are based upon management judgment and current assessment as to the impact of risks related to changes in lending policies and procedures; economic and business conditions; loan portfolio attributes and credit concentrations; and external factors, among other things, that are not already captured within the modeling inputs, assumptions and other processes. Management assesses the potential impact of such items within a range of severely negative impact to positive impact and adjusts the modeled expected credit loss by an aggregate adjustment percentage based upon the assessment. As a result of this assessment as of December 31, 2024, modeled expected credit losses were adjusted upwards by a weighted-average Q-Factor adjustment of approximately 4.1%, resulting in a $3.8 million total adjustment, compared to approximately 4.4% at December 31, 2023, which resulted in a $3.9 million total adjustment.
We have also provided additional qualitative adjustments, or management overlays, as of December 31, 2024 as management believes there are still significant risks impacting certain categories of our loan portfolio. Q-Factor and other qualitative adjustments as of December 31, 2024 are detailed in the following table.
| Q-Factor Adjustment | Model Overlays | Office Building Overlays | Down-Side Scenario Overlay | Credit Concentration Overlays | Consumer Overlay | Total | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial and industrial | $ | 2,067 | $ | — | $ | — | $ | 13,732 | $ | 6,836 | $ | — | $ | 22,635 | |||||||||||||||
| Energy | 159 | — | — | — | 3,164 | — | 3,323 | ||||||||||||||||||||||
| Commercial real estate: | |||||||||||||||||||||||||||||
| Owner occupied | 566 | 26,699 | — | — | 1,003 | — | 28,268 | ||||||||||||||||||||||
| Non-owner occupied | 252 | 34,522 | 13,365 | — | 1,186 | — | 49,325 | ||||||||||||||||||||||
| Construction | 46 | 41,232 | 5,772 | — | 388 | — | 47,438 | ||||||||||||||||||||||
| Consumer real estate | 620 | — | — | — | — | — | 620 | ||||||||||||||||||||||
| Consumer and other | 95 | — | — | — | — | 3,000 | 3,095 | ||||||||||||||||||||||
| Total | $ | 3,805 | $ | 102,453 | $ | 19,137 | $ | 13,732 | $ | 12,577 | $ | 3,000 | $ | 154,704 |
65
Table of Contents
Model overlays are qualitative adjustments to address the effects of risks not captured within our commercial real estate credit loss models. These adjustments are determined based upon minimum reserve ratios for our commercial real estate loans. In the case of our commercial real estate - owner occupied loan portfolio, we determined a minimum reserve ratio is appropriate to address the effect of the model's over-sensitivity to positive changes in certain economic variables. After analysis and benchmarking against peer bank data, we believe the modeled results may be overly optimistic and not appropriately capturing downside risk. As such, we determined that the appropriate forecasted loss rate for our owner-occupied commercial real estate loan portfolio should be more closely aligned with that of our commercial and industrial loan portfolio. In the case of our commercial real estate - non-owner occupied and commercial real estate - construction loan portfolios, we determined minimum reserve ratios are appropriate as we believe the modeled results are not appropriately capturing the downside risk associated with our borrowers' ability to access the capital markets for the sale or refinancing of investor real estate and assets currently under construction. We believe access to capital may be impaired for a significant amount of time. Accordingly, this would require secondary sources of liquidity and capital to support completed projects that may take considerably longer to stabilize than originally underwritten. Furthermore, most of our non-owner occupied and construction loans are originated with floating interest rates. As a result, these borrowers have been significantly impacted by the most recent cycle of rising interest rates. While there has been a slight decrease in market interest rates in the latter part 2024, market expectations for short-term rates now forecast that future reductions will come at a slower pace than previously thought while longer-term rates are increasing as investors have begun to demand term and risk premiums at the long end of the yield curve.
Office building overlays are qualitative adjustments to address longer-term concerns over the utilization of commercial office space which could impact the long-term performance of some types of office properties within our commercial real estate loan portfolio. These adjustments are determined based upon minimum reserve ratios for loans within our commercial real estate - non-owner occupied and commercial real estate - construction loan portfolios that have risk grades of 8 or worse.
The down-side scenario overlay is a qualitative adjustment for our commercial and industrial loan portfolio to address the significant risk of economic recession as a result of inflation; elevated interest rates; labor shortages; disruption in financial markets and global supply chains; further oil price volatility; and the current or anticipated impact of global wars/military conflicts, terrorism, or other geopolitical events. Factors such as these are outside of our control but nonetheless affect customer income levels and could alter anticipated customer behavior, including borrowing, repayment, investment, and deposit practices. To determine this qualitative adjustment, we use an alternative, more pessimistic economic scenario to forecast the macroeconomic variables used in our models. As of December 31, 2024, we used the Moody’s Analytics S3 Alternative Scenario Downside - 90th Percentile. In modeling expected credit losses using this scenario, we also assume each non-classified loan within our modeled loan pools is downgraded by one risk grade level. The qualitative adjustment is based upon the amount by which the alternative scenario modeling results exceed those of the primary scenario used in estimating credit loss expense, adjusted based upon management's assessment of the probability that this more pessimistic economic scenario will occur.
Credit concentration overlays are qualitative adjustments based upon statistical analysis to address relationship exposure concentrations within our loan portfolio. Variations in loan portfolio concentrations over time cause expected credit losses within our existing portfolio to differ from historical loss experience. Given that the allowance for credit losses on loans reflects expected credit losses within our loan portfolio and the fact that these expected credit losses are uncertain as to nature, timing and amount, management believes that segments with higher concentration risk are more likely to experience a high loss event. Due to the fact that a significant portion of our loan portfolio is concentrated in large credit relationships and because of large, concentrated credit losses in recent years, management made the qualitative adjustments detailed in the table above to address the risk associated with such a relationship deteriorating to a loss event.
The consumer overlay is a qualitative adjustment for our consumer and other loan portfolio to address the risk associated with the level of unsecured loans within this portfolio and other risk factors. Unsecured consumer loans have an elevated risk of loss in times of economic stress as these loans lack a secondary source of repayment in the form of hard collateral. This adjustment was determined by analyzing our consumer loan charge-off trends as well as those of the general banking industry. Management deemed it appropriate to consider an additional overlay to the modeled forecasted losses for the unsecured consumer portfolio.
66
Table of Contents
As of December 31, 2023, we provided qualitative adjustments, as detailed in the table below. Further information regarding these qualitative adjustments is provided in our 2023 Form 10-K.
| Q-Factor Adjustment | Model Overlays | Office Building Overlays | Down-Side Scenario Overlay | Credit Concentration Overlays | Consumer Overlay | Total | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial and industrial | $ | 2,038 | $ | — | $ | — | $ | 12,416 | $ | 6,158 | $ | — | $ | 20,612 | |||||||||||||||
| Energy | 313 | — | — | — | 6,963 | — | 7,276 | ||||||||||||||||||||||
| Commercial real estate: | |||||||||||||||||||||||||||||
| Owner occupied | 546 | 23,922 | — | — | 556 | — | 25,024 | ||||||||||||||||||||||
| Non-owner occupied | 116 | 37,156 | 11,711 | — | 412 | — | 49,395 | ||||||||||||||||||||||
| Construction | 412 | 31,749 | 5,479 | — | 446 | — | 38,086 | ||||||||||||||||||||||
| Consumer real estate | 433 | — | — | — | — | — | 433 | ||||||||||||||||||||||
| Consumer and other | 71 | — | — | — | — | 4,000 | 4,071 | ||||||||||||||||||||||
| Total | $ | 3,929 | $ | 92,827 | $ | 17,190 | $ | 12,416 | $ | 14,535 | $ | 4,000 | $ | 144,897 |
Additional information related to credit loss expense and net (charge-offs) recoveries is presented in the tables below. Also see Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report.
| Credit Loss Expense (Benefit) | Net (Charge-Offs) Recoveries | Average Loans | Ratio of Annualized Net (Charge-Offs) Recoveries to Average Loans | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | ||||||||||||||
| Commercial and industrial | $ | 24,494 | $ | (10,931) | $ | 6,050,352 | (0.18) | % | ||||||
| Energy | (8,977) | 1,155 | 1,030,532 | 0.11 | ||||||||||
| Commercial real estate | 16,479 | (3,872) | 9,511,241 | (0.04) | ||||||||||
| Consumer real estate | 9,753 | (4,185) | 2,748,161 | (0.15) | ||||||||||
| Consumer and other | 23,083 | (22,844) | 460,492 | (4.96) | ||||||||||
| Total | $ | 64,832 | $ | (40,677) | $ | 19,800,778 | (0.21) | |||||||
| 2023 | ||||||||||||||
| Commercial and industrial | $ | (16,709) | $ | (13,522) | $ | 5,755,584 | (0.23) | % | ||||||
| Energy | (1,067) | 819 | 1,017,851 | 0.08 | ||||||||||
| Commercial real estate | 40,889 | (592) | 8,485,889 | (0.01) | ||||||||||
| Consumer real estate | 6,736 | (1,202) | 2,161,729 | (0.06) | ||||||||||
| Consumer and other | 23,012 | (19,989) | 472,170 | (4.23) | ||||||||||
| Total | $ | 52,861 | $ | (34,486) | $ | 17,893,223 | (0.19) | |||||||
| 2022 | ||||||||||||||
| Commercial and industrial | $ | 34,479 | $ | (2,333) | $ | 5,656,704 | (0.04) | % | ||||||
| Energy | (313) | 1,158 | 1,000,957 | 0.12 | ||||||||||
| Commercial real estate | (54,775) | 140 | 8,004,345 | — | ||||||||||
| Consumer real estate | 1,813 | (394) | 1,584,435 | (0.02) | ||||||||||
| Consumer and other | 13,517 | (14,337) | 492,339 | (2.91) | ||||||||||
| Total | $ | (5,279) | $ | (15,766) | $ | 16,738,780 | (0.09) |
We recorded a net credit loss expense related to loans totaling $64.8 million in 2024 and $52.9 million in 2023 and a net credit loss benefit of $5.3 million in 2022. Net credit loss expense/benefit for each portfolio segment reflects the amount needed to adjust the allowance for credit losses allocated to that segment to the level of expected credit losses determined under our allowance methodology after net charge-offs have been recognized. The net credit loss expense related to loans during 2024 primarily reflects an increase in expected credit losses associated with commercial and industrial loans; commercial real estate loans; and consumer real estate loans. The increases in expected credit losses were primarily related to increases in qualitative adjustments for commercial real estate loans and commercial and industrial loans; specific allocations for commercial and industrial loans; and modeled expected credit losses, primarily related to consumer real estate and, to a lesser extent, commercial real estate. The net credit loss expense related to loans during 2024 also reflects charge-off trends related to consumer and other loans
67
Table of Contents
(primarily overdrafts) and commercial and industrial loans and, to a lesser extent, both commercial and consumer real estate loans. The impact of these items was partly offset by a decrease in expected credit losses associated with energy loans; primarily related to decreases in modeled expected losses and the overlay for credit concentrations; a decrease in specific allocations related to commercial real estate loans; and a decrease in the consumer overlay, primarily associated with the model updates discussed in Note 3 - Loans in the accompanying notes to consolidated financial statements.
The ratio of the allowance for credit losses on loans to total loans was 1.30% at December 31, 2024 compared to 1.31% at December 31, 2023. Management believes the recorded amount of the allowance for credit losses on loans is appropriate based upon management’s best estimate of current expected credit losses within the existing portfolio of loans. Should any of the factors considered by management in making this estimate change, our estimate of current expected credit losses could also change, which could affect the level of future credit loss expense related to loans.
Allowance for Credit Losses - Off-Balance-Sheet Credit Exposures. The allowance for credit losses on off-balance-sheet credit exposures totaled $51.9 million at December 31, 2024 and $51.8 million at December 31, 2023. The level of the allowance for credit losses on off-balance-sheet credit exposures depends upon the volume of outstanding commitments, underlying risk grades, the expected utilization of available funds and forecasted economic conditions impacting our loan portfolio. The allowance for credit losses on off-balance-sheet credit exposures at December 31, 2024 was also impacted by a $4.3 million specific allocation related to certain unfunded letters of credit for a commercial and industrial borrower that was evaluated for expected credit losses on an individual basis. We also recognized specific allocations for funded loans to this borrower totaling $7.2 million at December 31, 2024, which were included in the increase of specific allocations for commercial and industrial loans discussed above. We recognized a net credit loss expense related to off-balance-sheet credit exposures totaling $153 thousand in 2024 compared to net credit loss benefit of $6.8 million during 2023 and a net credit loss expense of $8.3 million during 2022. Further information regarding our policies and methodology used to estimate the allowance for credit losses on off-balance-sheet credit exposures is presented in Note 7 - Off-Balance-Sheet Arrangements, Commitments, Guarantees and Contingencies in the accompanying notes to consolidated financial statements included elsewhere in this report. Our methodology used to estimate the allowance for credit losses on off-balance-sheet credit exposures was also impacted by the model updates during the first quarter of 2024 described in Note 3 - Loans in the accompanying notes to consolidated financial statements elsewhere in this report. The overall approximate impact of model updates during the first quarter of 2024 was a $1.8 million increase in modeled expected credit losses for off-balance-sheet credit exposures.
68
Table of Contents
Securities
The following tables summarize the maturity distribution schedule with corresponding weighted-average yields of securities held to maturity and securities available for sale as of December 31, 2024. Weighted-average yields have been computed on a fully taxable-equivalent basis using a tax rate of 21%. Mortgage-backed securities are included in maturity categories based on their stated maturity date. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations. Other securities classified as available for sale include stock in the Federal Reserve Bank and the Federal Home Loan Bank, which have no maturity date. These securities have been included in the total column only. Held-to-maturity securities are presented at amortized cost before any allowance for credit losses.
| Within 1 Year | 1-5 Years | 5-10 Years | After 10 Years | Total | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | Weighted Average Yield | Amount | Weighted Average Yield | Amount | Weighted Average Yield | Amount | Weighted Average Yield | Amount | Weighted Average Yield | |||||||||||||||||||||||||
| Held to maturity: | ||||||||||||||||||||||||||||||||||
| Residential mortgage- backed securities | $ | — | — | % | $ | 510,490 | 2.28 | % | $ | 11,244 | 2.54 | % | $ | 672,106 | 4.93 | % | $ | 1,193,840 | 3.77 | % | ||||||||||||||
| States and political subdivisions | 7,572 | 4.67 | 17,702 | 4.06 | 51,690 | 4.10 | 2,261,781 | 4.61 | 2,338,745 | 4.60 | ||||||||||||||||||||||||
| Other | 1,500 | 1.97 | — | — | — | — | — | — | 1,500 | 1.97 | ||||||||||||||||||||||||
| Total | $ | 9,072 | 4.22 | $ | 528,192 | 2.34 | $ | 62,934 | 3.82 | $ | 2,933,887 | 4.68 | $ | 3,534,085 | 4.32 | |||||||||||||||||||
| Available for sale: | ||||||||||||||||||||||||||||||||||
| U.S. Treasury | $ | 1,088,890 | 3.04 | % | $ | 2,054,258 | 1.99 | % | $ | 165,031 | 1.29 | % | $ | 134,141 | 2.15 | % | $ | 3,442,320 | 2.27 | % | ||||||||||||||
| Residential mortgage- backed securities | 39 | 1.69 | 881 | 5.36 | 12,588 | 5.39 | 6,984,394 | 3.46 | 6,997,902 | 3.46 | ||||||||||||||||||||||||
| States and political subdivisions | 284,459 | 3.36 | 222,960 | 2.96 | 765,004 | 3.11 | 3,287,801 | 3.49 | 4,560,224 | 3.39 | ||||||||||||||||||||||||
| Other | — | — | — | — | — | — | — | — | 43,179 | — | ||||||||||||||||||||||||
| Total | $ | 1,373,388 | 3.11 | $ | 2,278,099 | 2.08 | $ | 942,623 | 2.78 | $ | 10,406,336 | 3.45 | $ | 15,043,625 | 3.17 |
All mortgage-backed securities included in the above tables were issued by U.S. government agencies and corporations. At December 31, 2024, all of the securities in our municipal bond portfolio were issued by the State of Texas or political subdivisions or agencies within the State of Texas, of which approximately 68.8% are either guaranteed by the Texas Permanent School Fund, which has a “triple-A” insurer financial strength rating, or secured by U.S. Treasury securities via defeasance of the debt by the issuers.
The average taxable-equivalent yield on the securities portfolio based on a 21% tax rate was 3.38% in 2024 compared to 3.24% in 2023. Tax-exempt municipal securities totaled 35.2% of average securities in 2024 compared to 35.5% in 2023. The average yield on taxable securities was 2.92% in 2024 compared to 2.72% in 2023, while the average taxable-equivalent yield on tax-exempt securities was 4.31% in 2024 compared to 4.26% in 2023. See the section captioned “Net Interest Income” elsewhere in this discussion.
Deposits
The table below presents the daily average balances of deposits by type and weighted-average rates paid thereon during the years presented:
| 2024 | 2023 | 2022 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Balance | Average Rate Paid | Average Balance | Average Rate Paid | Average Balance | Average Rate Paid | ||||||||||||||
| Non-interest-bearing demand deposits | $ | 13,841,361 | $ | 15,339,766 | $ | 18,202,669 | |||||||||||||
| Interest-bearing deposits: | |||||||||||||||||||
| Savings and interest checking | 9,698,538 | 0.37 | % | 10,671,896 | 0.39 | % | 12,160,482 | 0.10 | % | ||||||||||
| Money market accounts | 11,218,814 | 2.72 | 11,545,437 | 2.68 | 12,727,533 | 0.90 | |||||||||||||
| Time accounts | 6,206,345 | 4.63 | 3,880,756 | 4.05 | 1,480,088 | 0.92 | |||||||||||||
| Total interest-bearing deposits | 27,123,697 | 2.32 | 26,098,089 | 1.95 | 26,368,103 | 0.53 | |||||||||||||
| Total deposits | $ | 40,965,058 | 1.54 | $ | 41,437,855 | 1.23 | $ | 44,570,772 | 0.32 |
69
Table of Contents
Average deposits decreased $472.8 million, or 1.1%, in 2024 compared to 2023. The decrease was primarily related to non-interest-bearing demand deposits which decreased $1.5 billion, or 9.8%. Interest-bearing deposits increased $1.0 billion, or 3.9%, primarily due to an increase in time deposits partly offset by decreases in savings, interest checking and money market accounts. The decrease in non-interest-bearing deposits; savings and interest checking; and money market accounts and the increase in time deposits was primarily driven by increases in market interest rates as customers sought higher yields through time deposits and other alternatives. The ratio of average interest-bearing deposits to total average deposits was 66.2% in 2024 compared to 63.0% in 2023. The average rates paid on interest-bearing deposits and total deposits were 2.32% and 1.54%, respectively, during 2024 compared to 1.95% and 1.23%, respectively, during 2023. The average rate paid on interest-bearing deposits during 2024 was impacted by an increase in the interest rates we pay on most of our interest-bearing deposit products as a result of higher average market interest rates.
Geographic Concentrations. The following table summarizes our average total deposit portfolio, as segregated by the geographic region from which the deposit accounts were originated. Certain accounts, such as correspondent bank deposits and deposits allocated to certain statewide operational units, are recorded at the statewide level.
| Percent | Percent | Percent | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | of Total | 2023 | of Total | 2022 | of Total | |||||||||||||||
| San Antonio | $ | 12,042,002 | 29.4 | % | $ | 12,173,068 | 29.4 | % | $ | 13,402,978 | 30.1 | % | ||||||||
| Houston | 7,956,461 | 19.4 | 7,907,736 | 19.1 | 8,317,538 | 18.7 | ||||||||||||||
| Fort Worth | 6,427,197 | 15.7 | 6,816,404 | 16.4 | 7,498,616 | 16.8 | ||||||||||||||
| Austin | 4,923,932 | 12.0 | 5,170,579 | 12.5 | 5,752,901 | 12.9 | ||||||||||||||
| Dallas | 3,708,042 | 9.1 | 3,505,807 | 8.5 | 3,678,111 | 8.3 | ||||||||||||||
| Gulf Coast | 3,196,107 | 7.8 | 3,214,499 | 7.8 | 3,350,921 | 7.5 | ||||||||||||||
| Permian Basin | 2,216,971 | 5.4 | 2,139,059 | 5.2 | 2,043,713 | 4.6 | ||||||||||||||
| Statewide | 494,346 | 1.2 | 510,703 | 1.1 | 525,994 | 1.1 | ||||||||||||||
| Total | $ | 40,965,058 | 100.0 | % | $ | 41,437,855 | 100.0 | % | $ | 44,570,772 | 100.0 | % |
Foreign Deposits. Mexico has historically been considered a part of the natural trade territory of our banking offices. Accordingly, U.S. dollar-denominated foreign deposits from sources within Mexico have traditionally been a significant source of funding. Average deposits from foreign sources, primarily Mexico, totaled $1.1 billion in both 2024 and 2023, respectively.
Brokered Deposits. From time to time, we have obtained interest-bearing deposits through brokered transactions including participation in the Certificate of Deposit Account Registry Service (“CDARS”). Brokered deposits were not significant during the reported periods.
70
Table of Contents
Capital and Liquidity
Capital. Shareholders’ equity totaled $3.9 billion at December 31, 2024 and $3.7 billion at December 31, 2023. In addition to net income of $582.5 million, other sources of capital during 2024 included $22.6 million in proceeds from stock option exercises and $19.8 million related to stock-based compensation. Uses of capital during 2024 included $249.1 million of dividends paid on preferred and common stock; other comprehensive loss, net of tax, of $132.8 million; and $60.9 million of treasury stock purchases.
The accumulated other comprehensive income/loss component of shareholders’ equity totaled a net, after-tax, unrealized loss of $1.3 billion at December 31, 2024 compared to a net, after-tax, unrealized loss of $1.1 billion at December 31, 2023. The increase in the net, after-tax, unrealized loss was primarily due to a $135.5 million net, after-tax, decrease in the fair value of securities available for sale.
Under the Basel III Capital Rules, we elected to opt-out of the requirement to include most components of accumulated other comprehensive income in regulatory capital. Accordingly, amounts reported as accumulated other comprehensive income/loss related to securities available for sale, effective cash flow hedges and defined benefit post-retirement benefit plans do not increase or reduce regulatory capital and are not included in the calculation of risk-based capital and leverage ratios. In connection with the adoption of ASC 326 on January 1, 2020, we also elected to exclude, for a transitional period, the effects of credit loss accounting under CECL in the calculation of our regulatory capital and regulatory capital ratios. Regulatory agencies for banks and bank holding companies utilize capital guidelines designed to measure capital and take into consideration the risk inherent in both on-balance sheet and off-balance sheet items. See Note 8 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements included elsewhere in this report.
We paid quarterly dividends of $0.92, $0.92, $0.95 and $0.95 per common share during the first, second, third and fourth quarters of 2024, respectively, and quarterly dividends of $0.87, $0.87, $0.92 and $0.92 per common share during the first, second, third and fourth quarters of 2023, respectively. This equates to a dividend payout ratio of 42.1% in 2024 and 39.3% in 2023. The amount of dividend, if any, we may pay may be limited as more fully discussed in Note 8 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements included elsewhere in this report.
Preferred Stock. On November 19, 2020 we issued 150,000 shares, or $150.0 million in aggregate liquidation preference, of our 4.450% Non-Cumulative Perpetual Preferred Stock, Series B, par value $0.01 and liquidation preference $1,000 per share (“Series B Preferred Stock”). Each share of Series B Preferred Stock issued and outstanding is represented by 40 depositary shares, each representing a 1/40th ownership interest in a share of the Series B Preferred Stock (equivalent to a liquidation preference of $25 per share). Additional details about our preferred stock are included in Note 8 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements included elsewhere in this report.
Purchases of Equity Securities. From time to time, our board of directors has authorized stock repurchase plans. On January 24, 2024, our board of directors authorized a $150.0 million stock repurchase plan (the “2024 Repurchase Plan”), allowing us to repurchase shares of our common stock over a one-year period expiring on January 24, 2025. The 2024 Repurchase Plan was publicly announced in a current report on Form 8-K filed with the SEC on January 25, 2024. Shares repurchased under stock repurchase plans may be repurchased from time to time through a variety of methods, which may include open market purchases, in privately negotiated transactions, block trades, accelerated share repurchase transactions, and/or through other legally permissible means. The timing and amount of any share repurchases is determined by management at its discretion and based on market conditions and other considerations. Share repurchase plans may be suspended or discontinued at any time at our discretion and we are not obligated to purchase any amount of common stock. Stock repurchase plans allow us to proactively manage our capital position and provide management the ability to repurchase shares of our common stock opportunistically in instances where management believes the market price undervalues our company. Such plans also provide us with the ability to repurchase shares of common stock that can be used to satisfy obligations related to stock compensation awards in order to mitigate the dilutive effect of such awards. Under the 2024 Repurchase Plan, we repurchased 489,862 shares at a total cost of $50.0 million during 2024. During 2024, we also repurchased 87,775 shares at a total cost of $10.9 million in connection with the vesting of certain share awards. Repurchases made in connection with the vesting of share awards are not associated with any publicly announced stock repurchase plan.
71
Table of Contents
Under a prior publicly announced stock repurchase plan, we repurchased 400,868 shares at a total cost of $39.0 million during 2023. No shares were repurchased under a publicly announced stock repurchase plan during 2022. Shares repurchased in connection with the vesting of certain share awards totaled 35,897 at a total cost of $3.5 million in 2023 and 31,351 at a total cost of $4.4 million in 2022.
On January 29, 2025, our board of directors authorized a $150.0 million stock repurchase plan (the “2025 Repurchase Plan”), allowing us to repurchase shares of our common stock over a one-year period expiring on January 28, 2026. This repurchase plan was publicly announced in a current report on Form 8-K filed with the SEC on January 30, 2025.
Liquidity. Liquidity measures the ability to meet current and future cash flow needs as they become due. The liquidity of a financial institution reflects its ability to meet loan requests, to accommodate possible outflows in deposits and to take advantage of interest rate market opportunities. The ability of a financial institution to meet its current financial obligations is a function of its balance sheet structure, its ability to liquidate assets and its access to alternative sources of funds. The objective of our liquidity management is to manage cash flow and liquidity reserves so that they are adequate to fund our operations and to meet obligations and other commitments on a timely basis and at a reasonable cost. We seek to achieve this objective and ensure that funding needs are met by maintaining an appropriate level of liquid funds through asset/liability management, which includes managing the mix and time to maturity of financial assets and financial liabilities on our balance sheet. Our liquidity position is enhanced by our ability to raise additional funds as needed in the wholesale markets.
Asset liquidity is provided by liquid assets which are readily marketable or pledgeable or which will mature in the near future. Liquid assets include cash, interest-bearing deposits in banks, securities available for sale, maturities and cash flow from securities held to maturity, and federal funds sold and resell agreements. Liability liquidity is provided by access to funding sources which include core deposits and correspondent banks in our natural trade area that maintain accounts with and sell federal funds to Frost Bank, as well as federal funds purchased and repurchase agreements from upstream banks and deposits obtained through financial intermediaries.
Our liquidity position is continuously monitored and adjustments are made to the balance between sources and uses of funds as deemed appropriate. Liquidity risk management is an important element in our asset/liability management process. We regularly model liquidity stress scenarios to assess potential liquidity outflows or funding problems resulting from economic disruptions, volatility in the financial markets, unexpected credit events or other significant occurrences deemed problematic by management. These scenarios are incorporated into our contingency funding plan, which provides the basis for the identification of our liquidity needs. Our principal source of funding has been our customer deposits, supplemented by our short-term and long-term borrowings as well as maturities of securities and loan amortization. As of December 31, 2024, we had approximately $9.5 billion held in an interest-bearing account at the Federal Reserve. We also have the ability to borrow funds as a member of the Federal Home Loan Bank (“FHLB”). As of December 31, 2024, based upon available, pledgeable collateral, our total borrowing capacity with the FHLB was approximately $6.3 billion. Furthermore, at December 31, 2024, we had approximately $7.4 billion in securities that were unencumbered by a pledge and could be used to support additional borrowings through repurchase agreements or the Federal Reserve discount window, as needed. As of December 31, 2024, management is not aware of any events that are reasonably likely to have a material adverse effect on our liquidity, capital resources or operations. In addition, management is not aware of any regulatory recommendations regarding liquidity that would have a material adverse effect on us.
In the ordinary course of business, we have entered into contractual obligations and have made other commitments to make future payments. Refer to the accompanying notes to consolidated financial statements included elsewhere in this report for the expected timing of such payments as of December 31, 2024. These include payments related to (i) long-term borrowings (Note 6 - Borrowed Funds), (ii) operating leases (Note 4 - Premises and Equipment and Lease Commitments), (iii) time deposits with stated maturity dates (Note 5 - Deposits) and (iv) commitments to extend credit and standby letters of credit (Note 7 - Off-Balance-Sheet Arrangements, Commitments, Guarantees and Contingencies).
Since Cullen/Frost is a holding company and does not conduct operations, its primary sources of liquidity are dividends upstreamed from Frost Bank and borrowings from outside sources. Banking regulations may limit the amount of dividends that may be paid by Frost Bank. See Note 8 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements included elsewhere in this report regarding such dividends. At December 31, 2024, Cullen/Frost had liquid assets, including cash and resell agreements, totaling $334.5 million.
72
Table of Contents
Regulatory and Economic Policies
Our business and earnings are affected by general and local economic conditions and by the monetary and fiscal policies of the United States government, its agencies and various other governmental regulatory authorities, among other things. The Federal Reserve Board regulates the supply of money in order to influence general economic conditions. Among the instruments of monetary policy historically available to the Federal Reserve Board are (i) conducting open market operations in United States government obligations, (ii) changing the discount rate on financial institution borrowings, (iii) imposing or changing reserve requirements against financial institution deposits, and (iv) restricting certain borrowings and imposing or changing reserve requirements against certain borrowings by financial institutions and their affiliates. These methods are used in varying degrees and combinations to affect directly the availability of bank loans and deposits, as well as the interest rates charged on loans and paid on deposits. For that reason alone, the policies of the Federal Reserve Board have a material effect on our earnings.
Governmental policies have had a significant effect on the operating results of commercial banks in the past and are expected to continue to do so in the future; however, we cannot accurately predict the nature, timing or extent of any effect such policies may have on our future business and earnings.
Accounting Standards Updates
See Note 19 - Accounting Standards Updates in the accompanying notes to consolidated financial statements included elsewhere in this report for details of recently issued accounting pronouncements and their expected impact on our financial statements.
73
Table of Contents
FY 2023 10-K MD&A
SEC filing source: 0000039263-24-000013.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward-Looking Statements and Factors that Could Affect Future Results
Certain statements contained in this Annual Report on Form 10-K that are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (the “Act”), notwithstanding that such statements are not specifically identified as such. In addition, certain statements may be contained in our future filings with the SEC, in press releases, and in oral and written statements made by us or with our approval that are not statements of historical fact and constitute forward-looking statements within the meaning of the Act. Examples of forward-looking statements include, but are not limited to: (i) projections of revenues, expenses, income or loss, earnings or loss per share, the payment or nonpayment of dividends, capital structure and other financial items; (ii) statements of plans, objectives and expectations of Cullen/Frost or its management or Board of Directors, including those relating to products, services or operations; (iii) statements of future economic performance; and (iv) statements of assumptions underlying such statements. Words such as “believes”, “anticipates”, “expects”, “intends”, “targeted”, “continue”, “remain”, “will”, “should”, “may” and other similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements.
Forward-looking statements involve risks and uncertainties that may cause actual results to differ materially from those in such statements. Factors that could cause actual results to differ from those discussed in the forward-looking statements include, but are not limited to:
•The effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board.
•Inflation, interest rate, securities market, and monetary fluctuations.
•Local, regional, national, and international economic conditions and the impact they may have on us and our customers and our assessment of that impact.
•Changes in the financial performance and/or condition of our borrowers.
•Changes in the mix of loan geographies, sectors and types or the level of non-performing assets and charge-offs.
•Changes in estimates of future credit loss reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements.
•Changes in our liquidity position.
•Impairment of our goodwill or other intangible assets.
•The timely development and acceptance of new products and services and perceived overall value of these products and services by users.
•Changes in consumer spending, borrowing, and saving habits.
•Greater than expected costs or difficulties related to the integration of new products and lines of business.
•Technological changes.
•The cost and effects of cyber incidents or other failures, interruptions, or security breaches of our systems or those of our customers or third-party providers.
•Acquisitions and integration of acquired businesses.
•Changes in the reliability of our vendors, internal control systems or information systems.
•Our ability to increase market share and control expenses.
•Our ability to attract and retain qualified employees.
•Changes in our organization, compensation, and benefit plans.
•The soundness of other financial institutions.
•Volatility and disruption in national and international financial and commodity markets.
•Changes in the competitive environment in our markets and among banking organizations and other financial service providers.
•Government intervention in the U.S. financial system.
•Political or economic instability.
•Acts of God or of war or terrorism.
•The potential impact of climate change.
•The impact of pandemics, epidemics, or any other health-related crisis.
40
Table of Contents
•The costs and effects of legal and regulatory developments, the resolution of legal proceedings or regulatory or other governmental inquiries, the results of regulatory examinations or reviews and the ability to obtain required regulatory approvals.
•The effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities, and insurance) and their application with which we and our subsidiaries must comply.
•The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters.
•Our success at managing the risks involved in the foregoing items.
In addition, financial markets and global supply chains may continue to be adversely affected by the current or anticipated impact of global wars/military conflicts, terrorism, or other geopolitical events.
Forward-looking statements speak only as of the date on which such statements are made. We do not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made, or to reflect the occurrence of unanticipated events.
Application of Critical Accounting Policies and Accounting Estimates
We follow accounting and reporting policies that conform, in all material respects, to accounting principles generally accepted in the United States and to general practices within the financial services industry. The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. While we base estimates on historical experience, current information and other factors deemed to be relevant, actual results could differ from those estimates.
We consider accounting estimates to be critical to reported financial results if (i) the accounting estimate requires management to make assumptions about matters that are highly uncertain and (ii) different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on our financial statements.
Accounting policies related to the allowance for credit losses on financial instruments including loans and off-balance-sheet credit exposures are considered to be critical as these policies involve considerable subjective judgment and estimation by management. These policies are in accordance with Accounting Standards Codification (“ASC”) Topic 326 (“ASC 326”) Financial Instruments - Credit Losses. In the case of loans, the allowance for credit losses 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. In the case of off-balance-sheet credit exposures, the allowance for credit losses is a liability account, calculated in accordance with ASC 326, reported as a component of accrued interest payable and other liabilities in our consolidated balance sheets. The amount of each allowance account represents management's best estimate of current expected credit losses on these financial instruments considering available information, from internal and external sources, relevant to assessing exposure to credit loss over the contractual term of the instrument. 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. While management utilizes its best judgment and information available, the ultimate adequacy of our allowance accounts is dependent upon a variety of factors beyond our control, including the performance of our portfolios, the economy, changes in interest rates and the view of the regulatory authorities toward classification of assets. See the section captioned “Allowance for Credit Losses” elsewhere in this discussion as well as Note 1 - Summary of Significant Accounting Policies and Note 3 - Loans in the notes to consolidated financial statements included in Item 8. Financial Statements and Supplementary Data elsewhere in this report for further details of the risk factors considered by management in estimating the necessary level of the allowance for credit losses.
41
Table of Contents
Overview
The following discussion and analysis presents the more significant factors that affected our financial condition as of December 31, 2023 and 2022 and results of operations for each of the years then ended. Refer to Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K filed with the SEC on February 3, 2023 (the “2022 Form 10-K”) for a discussion and analysis of the more significant factors that affected periods prior to 2022.
Certain reclassifications have been made to make prior periods comparable. This discussion and analysis should be read in conjunction with our consolidated financial statements, notes thereto and other financial information appearing elsewhere in this report.
Taxable-equivalent adjustments are the result of increasing income from tax-free loans and investments by an amount equal to the taxes that would be paid if the income were fully taxable, thus making tax-exempt yields comparable to taxable asset yields. Taxable equivalent adjustments were based upon a 21% income tax rate.
Dollar amounts in tables are stated in thousands, except for per share amounts.
Results of Operations
Net income available to common shareholders totaled $591.3 million, or $9.10 diluted per common share, in 2023 compared to $572.5 million, or $8.81 diluted per common share, in 2022 and $435.9 million, or $6.76 diluted per common share, in 2021.
Selected income statement data, returns on average assets and average equity and dividends per share for the comparable periods were as follows:
| 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Taxable-equivalent net interest income | $ | 1,651,695 | $ | 1,386,981 | $ | 1,077,315 | ||||
| Taxable-equivalent adjustment | 93,031 | 95,698 | 92,448 | |||||||
| Net interest income | 1,558,664 | 1,291,283 | 984,867 | |||||||
| Credit loss expense | 46,171 | 3,000 | 63 | |||||||
| Non-interest income | 428,542 | 404,818 | 386,728 | |||||||
| Non-interest expense | 1,228,662 | 1,024,274 | 881,994 | |||||||
| Income before income taxes | 712,373 | 668,827 | 489,538 | |||||||
| Income tax expense | 114,400 | 89,677 | 46,459 | |||||||
| Net income | 597,973 | 579,150 | 443,079 | |||||||
| Preferred stock dividends | 6,675 | 6,675 | 7,157 | |||||||
| Net income available to common shareholders | $ | 591,298 | $ | 572,475 | $ | 435,922 | ||||
| Earnings per common share - basic | $ | 9.11 | $ | 8.84 | $ | 6.79 | ||||
| Earnings per common share - diluted | 9.10 | 8.81 | 6.76 | |||||||
| Dividends per common share | 3.58 | 3.24 | 2.94 | |||||||
| Return on average assets | 1.19 | % | 1.11 | % | 0.95 | % | ||||
| Return on average common equity | 18.66 | 16.86 | 10.35 | |||||||
| Average shareholders' equity to average assets | 6.68 | 6.87 | 9.48 |
Net income available to common shareholders increased $18.8 million for 2023 compared to 2022. The increase was primarily the result of a $267.4 million increase in net interest income and a $23.7 million increase in non-interest income partly offset by a $204.4 million increase in non-interest expense; which included $51.5 million related to a special Federal Deposit Insurance Corporation (“FDIC”) deposit insurance assessment discussed below; a $43.2 million increase in credit loss expense; and a $24.7 million increase in income tax expense.
Details of the changes in the various components of net income are further discussed below.
42
Table of Contents
Net Interest Income
Net interest income is the difference between interest income on earning assets, such as loans and securities, and interest expense on liabilities, such as deposits and borrowings, which are used to fund those assets. Net interest income is our largest source of revenue, representing 78.4% of total revenue during 2023. Net interest margin is the ratio of taxable-equivalent net interest income to average earning assets for the period. The level of interest rates and the volume and mix of earning assets and interest-bearing liabilities impact net interest income and net interest margin.
The Federal Reserve influences the general market rates of interest, including the deposit and loan rates offered by many financial institutions. As of December 31, 2023, approximately 42.9% of our loans had a fixed interest rate, while the remaining loans had floating interest rates that were primarily tied to a benchmark developed by the American Financial Exchange, the Secured Overnight Financing Rate (“SOFR”) (approximately 26.2%); the prime interest rate (approximately 22.0%); or the American Interbank Offered Rate (“AMERIBOR”) (approximately 8.6%). Certain other loans are tied to other indices, however, such loans do not make up a significant portion of our loan portfolio as of December 31, 2023.
Select average market rates for the periods indicated are presented in the table below.
| 2023 | 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|---|
| Federal funds target rate upper bound | 5.20 | % | 1.87 | % | 0.25 | % | ||
| Effective federal funds rate | 5.03 | 1.69 | 0.08 | |||||
| Interest on reserve balances | 5.10 | 1.76 | 0.13 | |||||
| Prime | 8.20 | 4.86 | 3.25 | |||||
| AMERIBOR Term-30(1) | 5.08 | 1.79 | 0.11 | |||||
| AMERIBOR Term-90(1) | 5.34 | 2.33 | 0.17 | |||||
| 1-Month Term SOFR(2) | 5.07 | 1.86 | 0.04 | |||||
| 3-Month Term SOFR(2) | 5.17 | 2.18 | 0.05 | |||||
| 1-Month LIBOR(3) | 4.85 | 1.91 | 0.10 | |||||
| 3-Month LIBOR(3) | 5.15 | 2.39 | 0.16 |
____________________
(1)AMERIBOR Term-30 and AMERIBOR Term-90 are published by the American Financial Exchange.
(2)1-Month Term SOFR and 3-Month Term SOFR market data are the property of Chicago Mercantile Exchange, Inc. or its licensors as applicable. All rights reserved, or otherwise licensed by Chicago Mercantile Exchange, Inc.
(3)1-Month and 3-Month LIBOR ceased to be published effective June 30, 2023. Accordingly, average rates reflect through that date.
As of December 31, 2023, the target range for the federal funds rate was 5.25% to 5.50%. In December 2023, the Federal Reserve released projections whereby the midpoint of the projected appropriate target range for the federal funds rate would decrease to 4.6% by the end of 2024 and subsequently decrease to 3.6% by the end of 2025. While there can be no such assurance that any such decreases in the federal funds rate will occur, these projections imply up to a 75 basis point decrease in the federal funds rate during 2024, followed by a 100 basis point decrease in 2025. On January 31, 2024, the Federal Reserve announced they would maintain the target federal funds rate at 5.25% to 5.50% noting that, despite an easing in the rate of inflation over the past year, they do not expect it will be appropriate to reduce the target range until they have gained greater confidence that inflation is moving sustainably toward two percent.
We are primarily funded by core deposits, with non-interest-bearing demand deposits historically being a significant source of funds. This lower-cost funding base is expected to have a positive impact on our net interest income and net interest margin in a rising interest rate environment. Nonetheless, our access to and pricing of deposits may be negatively impacted by, among other factors, periods of higher interest rates which could promote increased competition for deposits, including from new financial technology competitors, or provide customers with alternative investment options. See Item 7A. Quantitative and Qualitative Disclosures About Market Risk elsewhere in this report for information about our sensitivity to interest rates. Further analysis of the components of our net interest margin is presented below.
43
Table of Contents
The following table presents an analysis of net interest income and net interest spread for the periods indicated, including average outstanding balances for each major category of interest-earning assets and interest-bearing liabilities, the interest earned or paid on such amounts, and the average rate earned or paid on such assets or liabilities, respectively. The table also sets forth the net interest margin on average total interest-earning assets for the same periods. For these computations: (i) average balances are presented on a daily average basis, (ii) information is shown on a taxable-equivalent basis assuming a 21% tax rate, (iii) average loans include loans on non-accrual status, and (iv) average securities include unrealized gains and losses on securities available for sale, while yields are based on average amortized cost.
| 2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Balance | Interest Income/ Expense | Yield /Cost | Average Balance | Interest Income/ Expense | Yield /Cost | Average Balance | Interest Income/ Expense | Yield /Cost | ||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||||||||
| Interest-bearing deposits | $ | 7,333,847 | $ | 376,010 | 5.13 | % | $ | 12,783,536 | $ | 216,367 | 1.69 | % | $ | 13,530,312 | $ | 17,878 | 0.13 | % | ||||||||||||||
| Federal funds sold | 25,391 | 1,288 | 5.07 | 37,171 | 948 | 2.55 | 14,836 | 31 | 0.21 | |||||||||||||||||||||||
| Resell agreements | 86,217 | 4,621 | 5.36 | 17,079 | 592 | 3.47 | 6,611 | 16 | 0.24 | |||||||||||||||||||||||
| Securities: | ||||||||||||||||||||||||||||||||
| Taxable | 13,445,523 | 406,289 | 2.72 | 10,719,066 | 249,797 | 2.16 | 4,606,562 | 89,550 | 1.97 | |||||||||||||||||||||||
| Tax-exempt | 7,401,586 | 324,643 | 4.26 | 7,997,778 | 327,559 | 4.08 | 8,268,416 | 314,600 | 4.06 | |||||||||||||||||||||||
| Total securities | 20,847,109 | 730,932 | 3.24 | 18,716,844 | 577,356 | 2.95 | 12,874,978 | 404,150 | 3.29 | |||||||||||||||||||||||
| Loans, net of unearned discount | 17,893,223 | 1,197,896 | 6.69 | 16,738,780 | 776,156 | 4.64 | 16,769,631 | 679,142 | 4.05 | |||||||||||||||||||||||
| Total earning assets and average rate earned | 46,185,787 | 2,310,747 | 4.82 | 48,293,410 | 1,571,419 | 3.20 | 43,196,368 | 1,101,217 | 2.58 | |||||||||||||||||||||||
| Cash and due from banks | 621,228 | 646,510 | 564,564 | |||||||||||||||||||||||||||||
| Allowance for credit losses | (234,949) | (242,059) | (258,668) | |||||||||||||||||||||||||||||
| Premises and equipment, net | 1,151,501 | 1,061,937 | 1,038,034 | |||||||||||||||||||||||||||||
| Accrued interest receivable and other assets | 1,879,947 | 1,753,340 | 1,442,682 | |||||||||||||||||||||||||||||
| Total assets | $ | 49,603,514 | $ | 51,513,138 | $ | 45,982,980 | ||||||||||||||||||||||||||
| Liabilities: | ||||||||||||||||||||||||||||||||
| Non-interest-bearing demand deposits | $ | 15,339,766 | $ | 18,202,669 | $ | 16,670,807 | ||||||||||||||||||||||||||
| Interest-bearing deposits: | ||||||||||||||||||||||||||||||||
| Savings and interest checking | 10,671,896 | 41,283 | 0.39 | 12,160,482 | 12,055 | 0.10 | 10,682,149 | 1,365 | 0.01 | |||||||||||||||||||||||
| Money market deposit accounts | 11,545,437 | 309,859 | 2.68 | 12,727,533 | 114,797 | 0.90 | 9,990,626 | 9,462 | 0.09 | |||||||||||||||||||||||
| Time accounts | 3,880,756 | 157,113 | 4.05 | 1,480,088 | 13,624 | 0.92 | 1,129,041 | 3,693 | 0.33 | |||||||||||||||||||||||
| Total interest-bearing deposits | 26,098,089 | 508,255 | 1.95 | 26,368,103 | 140,476 | 0.53 | 21,801,816 | 14,520 | 0.07 | |||||||||||||||||||||||
| Total deposits | 41,437,855 | 1.23 | 44,570,772 | 0.32 | 38,472,623 | 0.04 | ||||||||||||||||||||||||||
| Federal funds purchased | 30,560 | 1,524 | 4.99 | 35,461 | 690 | 1.95 | 32,177 | 32 | 0.10 | |||||||||||||||||||||||
| Repurchase agreements | 3,804,707 | 135,969 | 3.57 | 2,335,326 | 34,443 | 1.47 | 2,115,276 | 2,209 | 0.10 | |||||||||||||||||||||||
| Junior subordinated deferrable interest debentures | 123,100 | 8,647 | 7.02 | 123,042 | 4,172 | 3.39 | 133,744 | 2,484 | 1.86 | |||||||||||||||||||||||
| Subordinated notes | 99,418 | 4,657 | 4.69 | 99,262 | 4,657 | 4.69 | 99,105 | 4,657 | 4.70 | |||||||||||||||||||||||
| Total interest-bearing liabilities and average rate paid | 30,155,874 | 659,052 | 2.19 | 28,961,194 | 184,438 | 0.64 | 24,182,118 | 23,902 | 0.10 | |||||||||||||||||||||||
| Accrued interest payable and other liabilities | 794,438 | 807,820 | 771,392 | |||||||||||||||||||||||||||||
| Total liabilities | 46,290,078 | 47,971,683 | 41,624,317 | |||||||||||||||||||||||||||||
| Shareholders’ equity | 3,313,436 | 3,541,455 | 4,358,663 | |||||||||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 49,603,514 | $ | 51,513,138 | $ | 45,982,980 | ||||||||||||||||||||||||||
| Net interest income | $ | 1,651,695 | $ | 1,386,981 | $ | 1,077,315 | ||||||||||||||||||||||||||
| Net interest spread | 2.63 | % | 2.56 | % | 2.48 | % | ||||||||||||||||||||||||||
| Net interest income to total average earning assets | 3.45 | % | 2.82 | % | 2.53 | % |
44
Table of Contents
The following table presents the changes in taxable-equivalent net interest income and identifies the changes due to differences in the average volume of earning assets and interest-bearing liabilities and the changes due to changes in the average interest rate on those assets and liabilities. The changes in net interest income due to changes in both average volume and average interest rate have been allocated to the average volume change or the average interest rate change in proportion to the absolute amounts of the change in each.
| 2023 vs. 2022 | 2022 vs. 2021 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Increase (Decrease) Due to Change in | Increase (Decrease) Due to Change in | |||||||||||||||||||||||||
| Rate | Volume | Total | Rate | Volume | Total | |||||||||||||||||||||
| Interest-bearing deposits | $ | 284,300 | $ | (124,657) | $ | 159,643 | $ | 199,513 | $ | (1,024) | $ | 198,489 | ||||||||||||||
| Federal funds sold | 712 | (372) | 340 | 808 | 109 | 917 | ||||||||||||||||||||
| Resell agreements | 478 | 3,551 | 4,029 | 516 | 60 | 576 | ||||||||||||||||||||
| Securities: | ||||||||||||||||||||||||||
| Taxable | 73,512 | 82,980 | 156,492 | 9,418 | 150,829 | 160,247 | ||||||||||||||||||||
| Tax-exempt | 13,975 | (16,891) | (2,916) | 1,607 | 11,352 | 12,959 | ||||||||||||||||||||
| Loans, net of unearned discounts | 364,794 | 56,946 | 421,740 | 98,271 | (1,257) | 97,014 | ||||||||||||||||||||
| Total earning assets | 737,771 | 1,557 | 739,328 | 310,133 | 160,069 | 470,202 | ||||||||||||||||||||
| Savings and interest checking | 30,901 | (1,673) | 29,228 | 10,528 | 162 | 10,690 | ||||||||||||||||||||
| Money market deposit accounts | 206,636 | (11,574) | 195,062 | 102,224 | 3,111 | 105,335 | ||||||||||||||||||||
| Time accounts | 97,166 | 46,323 | 143,489 | 8,460 | 1,471 | 9,931 | ||||||||||||||||||||
| Federal funds purchased | 942 | (108) | 834 | 655 | 3 | 658 | ||||||||||||||||||||
| Repurchase agreements | 70,483 | 31,043 | 101,526 | 31,991 | 243 | 32,234 | ||||||||||||||||||||
| Junior subordinated deferrable interest debentures | 4,473 | 2 | 4,475 | 1,901 | (213) | 1,688 | ||||||||||||||||||||
| Subordinated notes | — | — | — | (8) | 8 | — | ||||||||||||||||||||
| Total interest-bearing liabilities | 410,601 | 64,013 | 474,614 | 155,751 | 4,785 | 160,536 | ||||||||||||||||||||
| Net change | $ | 327,170 | $ | (62,456) | $ | 264,714 | $ | 154,382 | $ | 155,284 | $ | 309,666 |
Taxable-equivalent net interest income for 2023 increased $264.7 million, or 19.1%, compared to 2022. The increase in taxable-equivalent net interest income during 2023 was primarily related to an increase in the average yield on loans and, to a lesser extent, the average volume of loans; an increase in the average yield on interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve); an increase in the average volume of and average yield on taxable securities; and an increase in the average taxable-equivalent yield on tax-exempt securities, among other things. The impact of these items was partly offset by increases in the average costs of interest-bearing deposit accounts and repurchase agreements, among other things, combined with a decrease in the average volume of interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve) and increases in the average volumes of time deposit accounts and repurchase agreements, among other things. As a result of the aforementioned fluctuations, the taxable-equivalent net interest margin increased 63 basis points from 2.82% during 2022 to 3.45% during 2023.
The average volume of interest-earning assets for 2023 decreased $2.1 billion, or 4.4%, compared to 2022. The decrease in the average volume of interest-earning assets during 2023 included a $5.4 billion decrease in average interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve) and a $596.2 million decrease in average tax-exempt securities partly offset by a $2.7 billion increase in average taxable securities and a $1.2 billion increase in average loans.
The average yield on interest-earning assets increased 162 basis points from 3.20% during 2022 to 4.82% during 2023 while the average rate paid on interest-bearing liabilities increased 155 basis points from 0.64% in 2022 to 2.19% in 2023. The average taxable-equivalent yield on interest-earning assets and the average rate paid on interest-bearing liabilities were primarily impacted by increases in market interest rates (as noted in the table above) and changes in the volume and relative mix of interest-earning assets and interest-bearing liabilities.
The average taxable-equivalent yield on loans increased 205 basis points from 4.64% during 2022 to 6.69% during 2023. The average taxable-equivalent yield on loans during 2023 was positively impacted by significant increases in market interest rates in 2022 and, to a lesser extent 2023. The average volume of loans increased $1.2 billion, or 6.9%, in 2023 compared to 2022. Loans made up approximately 38.7% of average interest-earning assets during 2023 compared to 34.7% during 2022.
45
Table of Contents
The average taxable-equivalent yield on securities was 3.24% during 2023, increasing 29 basis points compared to 2.95% during 2022. The average yield on taxable securities was 2.72% during 2023 compared to 2.16% during 2022, increasing 56 basis points, while the average yield on tax exempt securities was 4.26% during 2023 compared to 4.08% during 2022, increasing 18 basis points. Tax exempt securities made up approximately 35.5% of total average securities during 2023, compared to 42.7% during 2022. The average volume of total securities increased $2.1 billion, or 11.4%, during 2023 compared to 2022. Securities made up approximately 45.1% of average interest-earning assets in 2023 compared to 38.7% in 2022. The increase during 2023 was primarily related to the investment of available funds (primarily the reinvestment of amounts held in an interest-bearing account at the Federal Reserve) into taxable securities.
Average interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve), during 2023 decreased $5.4 billion, or 42.6%, compared to 2022. Interest-bearing deposits made up approximately 15.9% of average interest-earning assets during 2023 compared to approximately 26.5% in 2022. The decrease during 2023 was primarily related to the reinvestment of amounts held in an interest-bearing account at the Federal Reserve into taxable securities, and to a lesser extent, loans combined with decreases in average funding provided by customer deposits (primarily non-interest-bearing). The average yield on interest-bearing deposits was 5.13% during 2023 and 1.69% during 2022. The average yields on interest-bearing deposits during 2023 was impacted by higher interest rates paid on reserves held at the Federal Reserve, compared to 2022.
Average resell agreements during 2023 increased $69.1 million, or 404.8%, compared to 2022, while federal funds sold during 2023 decreased $11.8 million, or 31.7%, compared to 2022. Federal funds sold and resell agreements were not a significant component of interest-earning assets during the comparable periods. The average yields on federal funds sold and resell agreements were 5.07% and 5.36%, respectively, during 2023 compared to 2.55% and 3.47%, respectively, during 2022. The average yields on federal funds sold and resell agreements were positively impacted by higher average market interest rates during 2023 compared to 2022.
The average rate paid on interest-bearing liabilities was 2.19% during 2023, increasing 155 basis points from 0.64% during 2022. Average deposits decreased $3.1 billion, or 7.0%, in 2023 compared to 2022. Average interest-bearing deposits decreased $270.0 million in 2023 compared to 2022, while average non-interest-bearing deposits decreased $2.9 billion in 2023 compared to 2022. The ratio of average interest-bearing deposits to total average deposits was 63.0% in 2023 compared to 59.2% in 2022. The average cost of deposits is primarily impacted by changes in market interest rates as well as changes in the volume and relative mix of interest-bearing deposits. The average rates paid on interest-bearing deposits and total deposits were 1.95% and 1.23%, respectively, in 2023 compared to 0.53% and 0.32%, respectively, in 2022. The average cost of deposits during 2023 was impacted by an increase in the interest rates we pay on our interest-bearing deposit products as a result of an increase in market interest rates.
Our taxable-equivalent net interest spread, which represents the difference between the average rate earned on earning assets and the average rate paid on interest-bearing liabilities, was 2.63% in 2023 compared to 2.56% in 2022. The net interest spread, as well as the net interest margin, will be impacted by future changes in short-term and long-term interest rate levels, as well as the impact from the competitive environment. A discussion of the effects of changing interest rates on net interest income is set forth in Item 7A. Quantitative and Qualitative Disclosures About Market Risk elsewhere in this report.
Our hedging policies permit the use of various derivative financial instruments, including interest rate swaps, swaptions, caps and floors, to manage exposure to changes in interest rates. Details of our derivatives and hedging activities are set forth in Note 14 - Derivative Financial Instruments in the accompanying notes to consolidated financial statements elsewhere in this report. Information regarding the impact of fluctuations in interest rates on our derivative financial instruments is set forth in Item 7A. Quantitative and Qualitative Disclosures About Market Risk elsewhere in this report.
46
Table of Contents
Credit Loss Expense
Credit loss expense is determined by management as the amount to be added to the allowance for credit loss accounts for various types of financial instruments including loans, securities and off-balance-sheet credit exposure after net charge-offs have been deducted to bring the allowance to a level which, in management’s best estimate, is necessary to absorb expected credit losses over the lives of the respective financial instruments.
The components of credit loss expense were as follows.
| 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Credit loss expense (benefit) related to: | ||||||||||
| Loans | $ | 52,861 | $ | (5,279) | $ | (6,097) | ||||
| Off-balance-sheet credit exposures | (6,842) | 8,279 | 6,162 | |||||||
| Securities held to maturity | 152 | — | (2) | |||||||
| Total | $ | 46,171 | $ | 3,000 | $ | 63 |
See the section captioned “Allowance for Credit Losses” elsewhere in this discussion for further analysis of credit loss expense related to loans and off-balance-sheet credit exposures.
Non-Interest Income
Total non-interest income for 2023 increased $23.7 million, or 5.9%, compared to 2022. Changes in the various components of non-interest income are discussed in more detail below.
Trust and Investment Management Fees. Trust and investment management fee income for 2023 decreased $1.4 million, or 0.9%, compared to 2022. Investment management fees are the most significant component of trust and investment management fees, making up approximately 79.3% and 77.1% of total trust and investment management fees in 2023 and 2022, respectively. The decrease in trust and investment management fees during 2023 was primarily due to a decrease in oil and gas fees (down $4.2 million) partly offset by an increase in investment management fees (up $2.3 million), among other things. The decrease in oil and gas fees was primarily related to lower average market prices in 2023 relative to 2022.The increase in investment management fees during 2023 was primarily related to an increase in the average value of assets maintained in accounts. The increase in the average value of assets was partly related to higher average equity valuations during 2023 relative to 2022.
At December 31, 2023, trust assets, including both managed assets and custody assets, were primarily composed of equity securities (41.2% of trust assets), fixed income securities (33.2% of trust assets), alternative investments (9.9% of assets) and cash equivalents (9.6% of trust assets). The estimated fair value of trust assets was $47.2 billion (including managed assets of $23.8 billion and custody assets of $23.5 billion) at December 31, 2023 compared to $42.9 billion (including managed assets of $21.4 billion and custody assets of $21.5 billion) at December 31, 2022.
Service Charges on Deposit Accounts. Service charges on deposit accounts for 2023 increased $1.6 million, or 1.8%, compared to 2022. The increase was primarily related to increases in overdraft charges on consumer and commercial accounts (up $4.4 million and $1.7 million, respectively) and consumer service charges (up $1.2 million) partly offset by a decrease in commercial service charges (down $5.7 million). Overdraft charges totaled $44.4 million ($33.6 million consumer and $10.8 million commercial) during 2023 compared to $38.3 million ($29.2 million consumer and $9.1 million commercial) during 2022. The increase in overdraft charges during 2023 was impacted by an increase in the volume of fee assessed overdrafts relative to 2022, in part due to growth in the number of accounts. The increase in consumer service charges during 2023 was partly related to increases in overall deposit accounts and volumes. The decrease in commercial service charges primarily resulted from a higher average earnings credit rate applied to deposits maintained by treasury management customers. Because average market interest rates were higher during 2023 compared to 2022, deposit balances were more valuable and yielded a higher average earnings credit rate. As a result, customers paid for less of their services through fees rather than with earnings credits applied to their deposit balances.
Insurance Commissions and Fees. Insurance commissions and fees for 2023 increased $5.1 million, or 9.5%, compared to 2022. The increase was primarily the result of increases in commission income (up $3.9 million) and contingent income (up $1.1 million). The increase in commission income was related to increases in commercial and personal lines property and casualty commissions; benefit plan commissions; and life insurance commissions. The increases in benefit plan commissions and commercial and personal lines property and casualty commissions were
47
Table of Contents
primarily related to increases in the underlying exposure bases and increases in rates. The increase in life insurance commissions was primarily due to an increase in business volume.
Contingent income totaled $4.6 million in 2023 and $3.5 million in 2022. Contingent income primarily consists of amounts received from various property and casualty insurance carriers related to the loss performance of insurance policies previously placed. These performance related contingent payments are seasonal in nature and are mostly received during the first quarter of each year. This performance related contingent income totaled $3.3 million in 2023 and $1.9 million in 2022. The increase in performance related contingent income was primarily related to growth within the portfolio and improvement in the loss performance of insurance policies previously placed. Performance related contingent income in 2022 was impacted by a severe weather event in Texas during 2021 that resulted in significant property and casualty claims and losses. Contingent income also includes amounts received from various benefit plan insurance companies related to the volume of business generated and/or the subsequent retention of such business. This benefit plan related contingent income totaled $1.3 million in 2023 and $1.6 million in 2022.
Interchange and Card Transaction Fees. Interchange fees, or “swipe” fees, are charges that merchants pay to us and other card-issuing banks for processing electronic payment transactions. Interchange and card transaction fees consist of income from check-card usage, point of sale income from PIN-based debit card transactions and ATM service fees. Interchange and card transaction fees are reported net of related network costs.
Net revenues from interchange and card transaction fees for 2023 increased $1.2 million, or 6.5%, compared to 2022 primarily due to an increase in transaction volumes partly offset by an increase in network costs. A comparison of gross and net interchange and card transaction fees for the reported periods is presented in the table below.
| 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Income from debit card transactions | $ | 36,622 | $ | 32,457 | $ | 29,122 | ||||
| ATM service fees | 3,516 | 3,313 | 3,298 | |||||||
| Gross interchange and debit card transaction fees | 40,138 | 35,770 | 32,420 | |||||||
| Network costs | 20,719 | 17,539 | 14,959 | |||||||
| Net interchange and debit card transaction fees | $ | 19,419 | $ | 18,231 | $ | 17,461 |
Federal Reserve rules applicable to financial institutions that have assets of $10 billion or more provide that the maximum permissible interchange fee for an electronic debit transaction is the sum of 21 cents per transaction and 5 basis points multiplied by the value of the transaction. An upward adjustment of no more than 1 cent to an issuer's debit card interchange fee is allowed if the card issuer develops and implements policies and procedures reasonably designed to achieve certain fraud-prevention standards. The Federal Reserve also has rules governing routing and exclusivity that require issuers to offer two unaffiliated networks for routing transactions on each debit or prepaid product. In October 2023, the Federal Reserve issued a proposal under which the maximum permissible interchange fee for an electronic debit transaction would be the sum of 14.4 cents per transaction and 4 basis points multiplied by the value of the transaction. Furthermore, the fraud-prevention adjustment would increase from a maximum of 1 cent to 1.3 cents. The proposal would adopt an approach for future adjustments to the interchange fee cap, which would occur every other year based on issuer cost data gathered by the Federal Reserve from large debit card issuers. Had the proposed maximum interchange fees been in effect during 2023, interchange and debit card transaction fees for 2023 would have been approximately 30% lower. The extent to which any such proposed changes in permissible interchange fees will impact our future revenues is currently uncertain.
Other Charges, Commissions and Fees. Other charges, commissions and fees for 2023 increased $7.4 million, or 17.9%, compared to 2022. The increase was primarily related to increases in income from the placement of money market accounts (up $2.9 million), other service charges (up $2.2 million), capital markets advisory fees (up $1.6 million), letter of credit fees (up $978 thousand), merchant services rebates/bonuses (up $897 thousand), and commitment fees on unused lines of credit (up $692 thousand), among other things, partly offset by a decrease in income from the sale of mutual funds (down $1.5 million), among other things.
Net Gain/Loss on Securities Transactions. During 2023, we sold certain available-for-sale securities with amortized costs totaling $1.9 billion and realized a net gain of $66 thousand. Market conditions provided us an opportunity to sell certain lower-yielding securities. The proceeds from these sales enhanced our current liquidity position and will provide us the flexibility to be more opportunistic with the reinvestment of these funds in the future. There were no sales of securities during 2022.
48
Table of Contents
Other Non-Interest Income. Other non-interest income for 2023 increased $9.7 million, or 21.5%, compared to 2022. The increase was partly related to increases in income from customer derivative and foreign exchange transactions (up $5.9 million), sundry and other miscellaneous income (up $1.1 million), income from customer securities trading transactions (up $911 thousand), and earnings on the cash surrender value of life insurance (up $847 thousand), among other things. The increases in income from customer derivative and securities trading transactions and income from customer foreign exchange transactions were primarily related to increases in transaction volumes. Sundry income during 2023 included $5.6 million related to recoveries of prior write-offs, $4.4 million in card related incentives, and $1.5 million related to distributions received from a Small Business Investment Company (“SBIC”) fund investment, among other things, while sundry income during 2022 included $5.1 million in card related incentives, $5.1 million related to a distribution received from an SBIC fund investment, and $1.4 million related to the recovery of prior write-offs, among other things. The increase in earnings on the cash surrender value of life insurance was related to an increase in market interest rates.
Non-Interest Expense
Total non-interest expense for 2023 increased $204.4 million, or 20.0%, compared to 2022. The increase included $51.5 million related to a special FDIC deposit insurance assessment discussed below. Excluding the impact of the special assessment, total non-interest expense would have increased $152.9 million, or 14.9%. Changes in the various components of non-interest expense are discussed below.
Salaries and Wages. Salaries and wages increased $55.6 million, or 11.3%, in 2023 compared to 2022. The increase in salaries and wages was primarily related to an increase in salaries due to annual merit and market increases and an increase in the number of employees. The increase in the number of employees was partly related to our investments in organic expansion in the Houston, Dallas, and Austin markets as well as the rollout of our mortgage loan product offering. Salaries and wages was also impacted, to a lesser extent, by an increase in stock-based compensation. The aforementioned increases were partly offset by a decrease in incentive compensation. We are experiencing a competitive labor market which has resulted in and could continue to result in an increase in our staffing costs.
Employee Benefits. Employee benefits expense for 2023 increased $26.7 million, or 30.1%, compared to 2022. The increase was primarily related to increases in medical benefits expense (up $7.9 million), 401(k) plan expense (up $7.1 million), and payroll taxes (up $4.7 million), and a decrease in the net periodic benefit related to our defined benefit retirement plan (down $6.5 million), among other things.
Our defined benefit retirement and restoration plans were frozen in 2001 which has helped to reduce the volatility in retirement plan expense. We nonetheless still have funding obligations related to these plans and could recognize additional expense related to these plans in future years, which would be dependent on the return earned on plan assets, the level of interest rates and employee turnover. See Note 10 - Employee Benefit Plans in the accompanying notes to consolidated financial statements elsewhere in this report for additional information related to our net periodic pension benefit/cost.
Net Occupancy. Net occupancy expense for 2023 increased $11.9 million, or 10.6%, compared to 2022. The increase was primarily related to increases in depreciation on buildings and leasehold improvements (together up $4.4 million), lease expense (up $3.3 million), repairs/maintenance/service contracts expense (up $1.3 million), utilities expense (up $1.1 million), and property taxes (up $846 thousand), among other things. The increases in the aforementioned components of net occupancy expense were impacted, in part, by our expansion within the Houston and Dallas market areas.
Technology, Furniture and Equipment. Technology, furniture and equipment expense for 2023 increased $14.5 million, or 12.0%, compared to 2022. The increase was primarily related to increases in cloud services expense (up $10.2 million) and service contracts expense (up $3.9 million), among other things.
Deposit Insurance. Deposit insurance expense totaled $76.6 million in 2023 compared to $15.6 million in 2022. The increase was primarily related to an accrual for a special assessment and, to a lesser extent, an increase in the assessment rate. In November 2023, the FDIC issued a final rule to implement a special assessment to recover losses to the Deposit Insurance Fund ("DIF") incurred as a result of recent bank failures and the FDIC's use of the systemic risk exception to cover certain deposits that were otherwise uninsured. The special assessment was based on estimated uninsured deposits as of December 31, 2022 (excluding the first $5.0 billion) and will be assessed at a quarterly rate of 3.36 basis points, over eight quarterly assessment periods, beginning in the first quarter of 2024. As
49
Table of Contents
a result of this final rule, we accrued $51.5 million ($40.7 million after tax) related to this assessment in the fourth quarter of 2023. This amount represents our current expectation of the full amount of the assessment based on our total uninsured deposits as of December 31, 2022. Under the final rule, the estimated loss pursuant to the systemic risk determination will be periodically adjusted, and the FDIC has retained the ability to cease collection early, extend the special assessment collection period and impose a final shortfall special assessment on a one-time basis. The extent to which any such additional future assessments will impact our future deposit insurance expense is currently uncertain. In October 2022, the FDIC adopted a final rule to increase the initial base deposit insurance assessment rate schedules uniformly by 2 basis points beginning with the first quarterly assessment period of 2023.
Other Non-Interest Expense. Other non-interest expense for 2023 increased $34.7 million, or 17.8%, compared to 2022. The increase included increases in professional services expense (up $13.0 million), which was primarily related to information technology services; advertising/promotions expense (up $8.6 million); travel, meals, and entertainment (up $3.9 million); donations expense (up $3.0 million), which was primarily related to a $3.5 million contribution to the Frost Charitable Foundation; check card expense (up $2.5 million); business development expense (up $2.5 million); and stationery, printing and supplies expense (up $1.4 million), among other things. The aforementioned items were partly offset by decreases in sundry and other miscellaneous expense (down $2.7 million) and fraud losses (down $2.4 million). Sundry and other miscellaneous expense in 2023 included $4.4 million related to operational losses, among other things, while sundry and other miscellaneous expense in 2022 included, among other things, accruals totaling $5.9 million, which included $4.0 million related to a license negotiation and $1.9 million related to other matters.
Results of Segment Operations
We are managed under a matrix organizational structure whereby our two primary operating segments, Banking and Frost Wealth Advisors, overlap a regional reporting structure. A third operating segment, Non-Banks, is for the most part the parent holding company, as well as certain other insignificant non-bank subsidiaries of the parent that, for the most part, have little or no activity. A description of each business and the methodologies used to measure financial performance is described in Note 17 - Operating Segments in the accompanying notes to consolidated financial statements elsewhere in this report. Details of net income (loss) by operating segment are discussed in more detail below.
Banking
Net income for 2023 increased $26.8 million, or 4.9%, compared to 2022. The increase was primarily the result of a $267.0 million increase in net interest income and a $20.4 million increase in non-interest income partly offset by a $191.4 million increase in non-interest expense, a $43.2 million increase in credit loss expense and a $26.0 million increase in income tax expense.
Net interest income for 2023 increased $267.0 million, or 20.6%, compared to 2022. The increase was primarily related to an increase in the average yield on loans and, to a lesser extent, the average volume of loans; an increase in the average yields on interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve); an increase in the average volume of and average yield on taxable securities; and an increase in the average taxable-equivalent yield on tax-exempt securities, among other things. The impact of these items was partly offset by increases in the average costs of interest-bearing deposit accounts and repurchase agreements, among other things, combined with a decrease in the average volume of interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve) and increases in the average volumes of time deposit accounts and repurchase agreements, among other things. See the analysis of net interest income included in the section captioned “Net Interest Income” included elsewhere in this discussion.
Credit loss expense for 2023 totaled $46.2 million compared to $3.0 million in 2022. See the sections captioned “Credit Loss Expense” and “Allowance for Credit Losses” elsewhere in this discussion for further analysis of credit loss expense related to loans and off-balance-sheet commitments.
Non-interest income for 2023 increased $20.4 million, or 8.9%, compared to 2022. The increase was primarily related to increases in other non-interest income; other charges, commissions, and fees; insurance commissions and fees; service charges on deposit accounts; and interchange and card transaction fees. The increase in other non-interest income was partly related to increases in income from customer derivative and foreign exchange transactions, sundry and other miscellaneous income, and earnings on the cash surrender value of life insurance, among other things. The increase in income from customer derivative and foreign exchange transactions was
50
Table of Contents
primarily related to an increase in transaction volumes. The increase in earnings on the cash surrender value of life insurance was related to an increase in market interest rates. The increase in other charges, commissions, and fees included increases in capital markets advisory fees, letter of credit fees, merchant services rebates/bonuses, and commitment fees on unused lines of credit, among other things. The increase in insurance commissions and fees was primarily the result of increases in both commission income and contingent income. These changes are further discussed below in relation to Frost Insurance Agency. The increase in service charges on deposit accounts was primarily related to increases in overdraft charges on consumer and commercial accounts and consumer service charges partly offset by a decrease in commercial service charges. The increase in overdraft charges was impacted by an increase in the volume of fee assessed overdrafts in part due to growth in the number of accounts. The increase in consumer service charges was partly related to increases in overall deposit accounts and volumes. The decrease in commercial service charges primarily resulted from a higher average earnings credit rate applied to deposits maintained by treasury management customers. The increase in interchange and card transaction fees was primarily due to an increase in transaction volumes partly offset by an increase in network costs. See the analysis of these categories of non-interest income included in the section captioned “Non-Interest Income” included elsewhere in this discussion.
Non-interest expense for 2023 increased $191.4 million, or 21.6%, compared to 2022. While all categories of non-interest expense increased, the largest increases were in deposit insurance expense; salaries and wages; other non-interest expense; and employee benefit expense. The increase in deposit insurance expense was primarily related to a $51.5 million ($40.7 million after tax) accrual for a special assessment and, to a lesser extent, an increase in the assessment rate. The increase in salaries and wages was primarily related to an increase in salaries due to annual merit and market increases and an increase in the number of employees. The increase in the number of employees was partly related to our investments in organic expansion in the Houston, Dallas, and Austin markets as well as the rollout of our mortgage loan product offering. Salaries and wages was also impacted, to a lesser extent, by an increase in stock-based compensation. The aforementioned increases were partly offset by a decrease in incentive compensation. The increase in employee benefits expense was primarily related to increases in medical benefits expense, 401(k) plan expense, and payroll taxes, and a decrease in the net periodic benefit related to our defined benefit retirement plan, among other things. The increase in other non-interest expense was primarily related to increases in professional services expense, which was primarily related to information technology services; advertising/promotions expense; travel, meals, and entertainment; donations expense, primarily related to a $3.5 million contribution to the Frost Charitable Foundation; check card expense; business development expense; and stationery, printing and supplies expense, among other things. The increase in technology, furniture, and equipment expense was primarily related to increases in cloud services expense and service contracts expense, among other things. See the analysis of these categories of non-interest expense included in the section captioned “Non-Interest Expense” included elsewhere in this discussion.
Income tax expense for 2023 increased $26.0 million, or 30.6%, compared to 2022. See the section captioned “Income Taxes” elsewhere in this discussion.
Frost Insurance Agency, which is included in the Banking operating segment, had gross commission revenues of $59.3 million during 2023 compared to $54.2 million during 2022. The increase in gross commission revenues was primarily due to increases in both commission and contingent income. The increase in commission income was related to increases in commercial and personal lines property and casualty commissions, benefit plan commissions and life insurance commissions. The increases in commercial and personal lines property and casualty commissions and benefit plan commissions were primarily related to increases in the underlying exposure bases and increases in rates. The increase in life insurance commissions was primarily due to an increase in business volume. The increase in contingent income was primarily related to an increase in performance related contingent payments due to growth within the portfolio and improvement in the loss performance of insurance policies previously placed. See the analysis of insurance commissions, and fees included in the section captioned “Non-Interest Income” included elsewhere in this discussion.
51
Table of Contents
Frost Wealth Advisors
Net income for 2023 decreased $5.1 million, or 13.3%, compared to 2022. The decrease was primarily due to a $12.5 million increase in non-interest expense partly offset by a $3.0 million increase in net interest income, a $3.0 million increase in non-interest income and a $1.4 million decrease in income tax expense.
Net interest income for 2023 increased $3.0 million, or 64.0%, compared to 2022. This increase was primarily due to an increase in the average funds transfer prices allocated to funds provided by Frost Wealth Advisors. See the analysis of net interest income included in the section captioned “Net Interest Income” included elsewhere in this discussion.
Non-interest income for 2023 increased $3.0 million, or 1.7%, compared to 2022. The increase was primarily due to increases in other non-interest income and other charges, commissions, and fees partly offset by a decrease in trust and investment management fees. The increase in other non-interest income was primarily related to an increase in income from customer securities trading transactions and an increase in sundry income, primarily related to a volume bonus received from Frost Brokerage Services' clearing broker. The increase in other charges, commissions, and fees was primarily related to an increase in income from the placement of money market accounts, among other things, partly offset by a decrease in income from the sale of mutual funds, among other things. Trust and investment management fee income is the most significant income component for Frost Wealth Advisors. Investment management fees are the most significant component of trust and investment management fees, making up approximately 79.3% and 77.1% of total trust and investment management fees for 2023 and 2022, respectively. The decrease in trust and investment management fees was primarily due to a decrease in oil and gas fees partly offset by an increase in investment management fees, among other things. The decrease in oil and gas fees was primarily related to lower average market prices in 2023 relative to 2022. The increase in investment management fees was primarily related to an increase in the average value of assets maintained in accounts, despite a slight decrease in the number of accounts. The increase in the average value of assets was partly related to higher average equity valuations during 2023 relative to 2022. See the analysis of trust and investment management fees, other non-interest income and other charges, commissions, and fees included in the section captioned “Non-Interest Income” included elsewhere in this discussion.
Non-interest expense for 2023 increased $12.5 million, or 9.4%, compared to 2022. While all categories of non-interest expense increased, the largest increases were in salaries and wages, other non-interest expense and employee benefits expense. The increase in salaries and wages was primarily due to an increase in salaries, due to annual merit and market increases, as well as increases in commission expense, among other things. The increase in other non-interest expense was primarily related to an increase in professional service expense and an increase in the corporate overhead expense allocation, among other things. The increase in employee benefits was primarily related to increases in medical benefits expense, payroll taxes and 401(k) plan expense, among other things.
Non-Banks
The Non-Banks operating segment had a net loss of $13.9 million for 2023 compared to a net loss of $11.0 million in 2022. The increase in net loss was primarily due to an increase in net interest expense due to an increase in the average rates paid on our long-term borrowings.
Income Taxes
We recognized income tax expense of $114.4 million, for an effective tax rate of 16.1%, in 2023 compared to $89.7 million, for an effective tax rate of 13.4%, in 2022. The effective income tax rates differed from the U.S. statutory federal income tax rate of 21% during 2023 and 2022 primarily due to the effect of tax-exempt income from securities, loans and life insurance policies and the income tax effects associated with stock-based compensation, among other things, and their relative proportion to total pre-tax net income. The increase in the effective tax rate during 2023 was primarily related to increases in disallowed deposit interest expense and in pre-tax net income and, to a lesser extent, a decrease in discrete tax benefits associated with stock-based compensation, and an increase in disallowed deposit insurance premiums, among other things. See Note 12 - Income Taxes in the accompanying notes to consolidated financial statements included elsewhere in this report.
52
Table of Contents
Sources and Uses of Funds
The following table illustrates, during the years presented, the mix of our funding sources and the assets in which those funds are invested as a percentage of our average total assets for the period indicated. Average assets totaled $49.6 billion in 2023 compared to $51.5 billion in 2022.
| 2023 | 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|---|
| Sources of Funds: | ||||||||
| Deposits: | ||||||||
| Non-interest-bearing | 30.9 | % | 35.3 | % | 36.2 | % | ||
| Interest-bearing | 52.6 | 51.2 | 47.4 | |||||
| Federal funds purchased | 0.1 | 0.1 | 0.1 | |||||
| Repurchase agreements | 7.7 | 4.5 | 4.6 | |||||
| Long-term debt and other borrowings | 0.4 | 0.4 | 0.5 | |||||
| Other non-interest-bearing liabilities | 1.6 | 1.6 | 1.7 | |||||
| Equity capital | 6.7 | 6.9 | 9.5 | |||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % | ||
| Uses of Funds: | ||||||||
| Loans | 36.1 | % | 32.5 | % | 36.5 | % | ||
| Securities | 42.0 | 36.3 | 28.0 | |||||
| Interest-bearing deposits | 14.8 | 24.8 | 29.4 | |||||
| Federal funds sold | — | 0.1 | — | |||||
| Resell agreements | 0.2 | — | — | |||||
| Other non-interest-earning assets | 6.9 | 6.3 | 6.1 | |||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % |
Deposits continue to be our primary source of funding. Average deposits decreased $3.1 billion, or 7.0%, in 2023 compared to 2022. Non-interest-bearing deposits remain a significant source of funding, which has been a key factor in maintaining our relatively low cost of funds. Average non-interest-bearing deposits totaled 37.0% of total average deposits in 2023 compared to 40.8% in 2022.
We primarily invest funds in loans, securities and interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve). Average loans increased $1.2 billion, or 6.9%, in 2023 compared to 2022 while average securities increased $2.1 billion, or 11.4%, in 2023 compared to 2022. Average interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve) decreased $5.4 billion, or 42.6%, in 2023 compared to 2022, primarily related to the reinvestment of a portion of these funds into taxable securities, and to a lesser extent, loans combined with decreases in average funding provided by customer deposits (primarily non-interest-bearing).
Loans
Overview. Details of our loan portfolio are presented in Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report. Year-end total loans increased $1.7 billion, or 9.7%, during 2023 compared to 2022. The majority of our loan portfolio is comprised of commercial and industrial loans, energy loans and real estate loans. Commercial and industrial loans made up 31.7% and 33.1% of total loans at December 31, 2023 and 2022 while energy loans made up 5.0% and 5.4% of total loans at December 31, 2023 and 2022 and real estate loans made up 60.8% and 58.4% of total loans at December 31, 2023 and 2022. Energy loans include commercial and industrial loans, leases and real estate loans to borrowers in the energy industry. Real estate loans include both commercial and consumer balances.
Loan Origination/Risk Management. We have certain lending policies and procedures in place that are designed to maximize loan income within an acceptable level of risk. Management reviews and approves these policies and procedures on a regular basis. A reporting system supplements the review process by providing management with frequent reports related to loan production, loan quality, concentrations of credit, loan delinquencies and non-performing and potential problem loans. Diversification in the loan portfolio is a means of managing risk associated with fluctuations in economic conditions. We have begun to explore the credit and reputational risks associated with climate change and their potential impact on the foregoing and are also closely monitoring regulatory developments
53
Table of Contents
on climate risk. This includes, among other things, researching and developing a formalized approach to considering climate change related risks in our underwriting processes. This approach will be impacted, in part, by the accessibility and reliability of both customer climate risk data and climate risk data in general. One of the objectives of these efforts is to enable us to better understand the climate change related risks associated with our customers' business activities and to be able to monitor their response to those risks and their ultimate impact on our customers.
Commercial and industrial loans are underwritten after evaluating and understanding the borrower’s ability to operate profitably and prudently expand its business. Underwriting standards are designed to promote relationship banking rather than transactional banking. Once it is determined that the borrower’s management possesses sound ethics and solid business acumen, our management examines current and projected cash flows to determine the ability of the borrower to repay their obligations as agreed. Commercial and industrial loans are primarily made based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial and industrial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee; however, some short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.
Our energy loan portfolio includes loans for production, energy services and other energy loans, which includes private clients, transportation and equipment providers, manufacturers, refiners and traders. The origination process for energy loans is similar to that of commercial and industrial loans. Because, however, of the average loan size, the significance of the portfolio and the specialized nature of the energy industry, our energy lending requires a highly prescriptive underwriting policy. Production loans are secured by proven, developed and producing reserves. Loan proceeds for these types of loans are typically used for the development and drilling of additional wells, the acquisition of additional production, and/or the acquisition of additional properties to be developed and drilled. Our customers in this sector are generally large, independent, private owner-producers or large corporate producers. These borrowers typically have large capital requirements for drilling and acquisitions, and as such, loans in this portfolio are generally greater than $10 million. Production loans are collateralized by the oil and gas interests of the borrower. Collateral values are determined by the risk-adjusted and limited discounted future net revenue of the reserves. Our valuations take into consideration geographic and reservoir differentials as well as cost structures associated with each borrower. Collateral value is calculated at least semi-annually using third-party engineer-prepared reserve studies. These reserve studies are conducted using a discount factor and base case assumptions for the current and future value of oil and gas. To qualify as collateral, typically reserves must be proven, developed and producing. For certain borrowers, collateral may include up to 20% proven, non-producing reserves. Loan commitments are limited to 65% of estimated reserve value. Cash flows must be sufficient to amortize the loan commitment within 120% of the half-life of the underlying reserves. Loan commitments generally must also be 100% covered by the risk-adjusted and limited discounted future net revenue of the reserves when stressed at 75% of our base case price assumptions. In addition, the ratio of the borrower's debt to earnings before interest, taxes, depreciation and amortization (“EBITDA”) should generally not exceed 350%. We generally require production borrowers to maintain an active hedging program to manage risk and to have at least 50% of their production hedged for two years.
Oil and gas service, transportation, and equipment providers are economically aligned due to their reliance on drilling and active oil and gas development. Income for these borrowers is highly dependent on the level of drilling activity and rig utilization, both of which are driven by the current and future outlook for the price of oil and gas. We mitigate the credit risk in this sector through conservative concentration limits and guidelines on the profile of eligible borrowers. Guidelines require that the companies have extensive experience through several industry cycles, and that they be supported by financially competent and committed guarantors who provide a significant secondary source of repayment. Borrowers in this sector are typically privately-owned, middle-market companies with annual sales of less than $100 million. The services provided by companies in this sector are highly diversified, and include down-hole testing and maintenance, providing and threading drilling pipe, hydraulic fracturing services or equipment, seismic testing and equipment and other direct or indirect providers to the oil and gas production sector.
We also have a small portfolio of loans to energy trading companies that serve as intermediaries that buy and sell oil, gas, other petrochemicals, and ethanol. These companies are not dependent on drilling or development. As a general policy, we do not lend to energy traders; however, we have made an exception to this policy for certain
54
Table of Contents
customers based upon their underlying business models which minimize risk as commodities are bought only to fill existing orders (back-to-back trading). As such, the commodity price risk and sale risk are eliminated.
Paycheck Protection Program (“PPP”) loans, which were originated in 2020 and early 2021, are loans to qualified small businesses under the PPP administered by the Small Business Administration (“SBA”) under the provisions of the Coronavirus Aid, Relief, and Economic Security Act (“the CARES Act”). Loans covered by the PPP were eligible for loan forgiveness for certain costs incurred related to payroll, group health care benefit costs and qualifying mortgage, rent and utility payments. The remaining loan balance after forgiveness of any amounts is still fully guaranteed by the SBA.
Commercial real estate loans are subject to underwriting standards and processes similar to commercial and industrial loans, in addition to those of real estate loans. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally largely dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The properties securing our commercial real estate portfolio are diverse in terms of type and geographic location. This diversity helps reduce our exposure to adverse economic events that affect any single market or industry. Management monitors and evaluates commercial real estate loans based on collateral, geography and risk grade criteria. As a general rule, we avoid financing single-purpose projects unless other underwriting factors are present to help mitigate risk. We also utilize third-party experts to provide insight and guidance about economic conditions and trends affecting market areas we serve. In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied loans. At December 31, 2023, approximately 49.9% of the outstanding principal balance of our commercial real estate loans were secured by owner-occupied properties.
With respect to loans to developers and builders that are secured by non-owner occupied properties that we may originate from time to time, we generally require the borrower to have had an existing relationship with us and have a proven record of success. Construction loans are underwritten utilizing feasibility studies, independent appraisal reviews, sensitivity analysis of absorption and lease rates and financial analysis of the developers and property owners. Construction loans are generally based upon estimates of costs and value associated with the completed project. These estimates may be inaccurate. Construction loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project. Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders, sales of developed property or an interim loan commitment from us until permanent financing is obtained. These loans are closely monitored by on-site inspections and are considered to have higher risks than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, governmental regulation of real property, general economic conditions and the availability of long-term financing.
We originate consumer loans utilizing a credit scoring analysis to supplement the underwriting process. To monitor and manage consumer loan risk, policies and procedures are developed and modified, as needed, jointly by line and staff personnel. This activity, coupled with relatively small loan amounts that are spread across many individual borrowers, minimizes risk. Additionally, trend and outlook reports are reviewed by management on a regular basis. Underwriting standards for home equity loans are heavily influenced by statutory requirements, which include, but are not limited to, loan-to-value limitations, collection remedies, the number of such loans a borrower can have at one time and documentation requirements.
We maintain an independent loan review department that reviews and validates the credit risk program on a periodic basis. Results of these reviews are presented to management and the appropriate committees of our board of directors. The loan review process complements and reinforces the risk identification and assessment decisions made by lenders and credit personnel, as well as our policies and procedures.
Commercial and Industrial. Commercial and industrial loans increased $284.3 million, or 5.0%, during 2023 compared to 2022. Our commercial and industrial loans are a diverse group of loans to small, medium and large businesses. The purpose of these loans varies from supporting seasonal working capital needs to term financing of equipment. While some short-term loans may be made on an unsecured basis, most are secured by the assets being financed with collateral margins that are consistent with our loan policy guidelines. The commercial and industrial loan portfolio also includes the commercial lease and purchased shared national credits.
55
Table of Contents
Energy. Energy loans include loans to entities and individuals that are engaged in various energy-related activities including (i) the development and production of oil or natural gas, (ii) providing oil and gas field servicing, (iii) providing energy-related transportation services (iv) providing equipment to support oil and gas drilling (v) refining petrochemicals, or (vi) trading oil, gas and related commodities. Energy loans increased $9.5 million, or 1.0%, during 2023 compared to 2022. The average loan size, the significance of the portfolio and the specialized nature of the energy industry requires a highly prescriptive underwriting policy. Exceptions to this policy are rarely granted. Due to the large borrowing requirements of this customer base, the energy loan portfolio includes participations and purchased shared national credits.
Industry Concentrations. As of December 31, 2023 and 2022, there were no concentrations of loans related to any single industry, as segregated by Standard Industrial Classification code (“SIC code”), in excess of 10% of total loans. The SIC code system is a federally designed standard industrial numbering system used by us to categorize loans by the borrower’s type of business. The following table summarizes the industry concentrations of our loan portfolio, as segregated by SIC code, stated as a percentage of year-end total loans as of December 31, 2023 and 2022.
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Industry Concentrations | |||||
| Automobile dealers | 5.9 | % | 5.4 | % | |
| Energy | 5.0 | 5.4 | |||
| Investor | 5.0 | 2.8 | |||
| Public finance | 4.3 | 4.6 | |||
| Medical services | 4.0 | 3.9 | |||
| Building materials and contractors | 3.5 | 3.8 | |||
| Manufacturing, other | 3.4 | 3.4 | |||
| General and specific trade contractors | 3.3 | 3.6 | |||
| Services | 2.9 | 2.3 | |||
| Wholesale - heavy equipment | 2.1 | 1.6 | |||
| All other | 60.6 | 63.2 | |||
| Total loans | 100.0 | % | 100.0 | % |
Large Credit Relationships. The market areas served by us include three of the top ten most populated cities in the United States. These market areas are also home to a significant number of Fortune 500 companies. As a result, we originate and maintain large credit relationships with numerous commercial customers in the ordinary course of business. We consider large credit relationships to be those with commitments equal to or in excess of $50.0 million, excluding treasury management lines exposure, prior to any portion being sold. Large relationships also include loan participations purchased if the credit relationship with the agent is equal to or in excess of $50.0 million. In addition to our normal policies and procedures related to the origination of large credits, one of our Regional Credit Committees must approve all new credit facilities and renewals of such credit facilities with exposures between $20.0 million and $30.0 million. Our Central Credit Committee must approve all new credit facilities which are part of large credit relationships and renewals of such credit facilities with exposures that exceed $30.0 million. The Regional and Central Credit Committees meet regularly to review large credit relationship activity and discuss the current pipeline, among other things.
The following table provides additional information on our large credit relationships with committed amounts in excess of $50.0 million as of year-end.
| 2023 | 2022 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Relationships | Period-End Balances | Number of Relationships | Period-End Balances | |||||||||||||||
| Committed | Outstanding | Committed | Outstanding | |||||||||||||||
| Amount outstanding | 112 | $ | 10,642,151 | $ | 5,904,652 | 103 | $ | 9,710,866 | $ | 5,030,717 | ||||||||
| Average | 95,019 | 52,720 | 94,280 | 48,842 |
56
Table of Contents
Purchased Shared National Credits (“SNCs”). Purchased SNCs are participations purchased from upstream financial organizations and tend to be larger in size than our originated portfolio. Our purchased SNC portfolio totaled $799.5 million at December 31, 2023 increasing $9.0 million, or 1.1%, from $790.5 million at December 31, 2022. At December 31, 2023, 33.4% of outstanding purchased SNCs were related to the construction industry, 17.2% were related to the real estate management industry, and 13.6% were related to the energy industry. The remaining purchased SNCs were diversified throughout various other industries, with no other single industry exceeding 10% of the total purchased SNC portfolio. Additionally, almost all of the outstanding balance of purchased SNCs was included in the energy and commercial and industrial portfolios, with the remainder included in the real estate categories. SNC participations are originated in the normal course of business to meet the needs of our customers. As a matter of policy, we generally only participate in SNCs for companies headquartered in or which have significant operations within our market areas. In addition, we must have direct access to the company’s management, an existing banking relationship or the expectation of broadening the relationship with other banking products and services within the following 12 to 24 months. SNCs are reviewed at least quarterly for credit quality and business development successes.
The following table provides additional information about certain credits within our purchased SNCs portfolio with committed amounts in excess of $50.0 million as of year-end.
| 2023 | 2022 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Relationships | Period-End Balances | Number of Relationships | Period-End Balances | |||||||||||||||
| Committed | Outstanding | Committed | Outstanding | |||||||||||||||
| Amount outstanding | 14 | $ | 971,680 | $ | 362,634 | 13 | $ | 855,331 | $ | 354,097 | ||||||||
| Average | 69,406 | 25,902 | 65,795 | 27,238 |
Real Estate Loans. Real estate loans increased $1.4 billion, or 14.1%, during 2023 compared to 2022. Real estate loans include both commercial and consumer balances. Commercial real estate loans totaled $9.0 billion, or 78.5% of total real estate loans, at December 31, 2023 and $8.2 billion, or 81.6% of total real estate loans, at December 31, 2022. The majority of this portfolio consists of commercial real estate mortgages, which includes both permanent and intermediate term loans. Loans secured by owner-occupied properties make up a significant portion of our commercial real estate portfolio. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Consequently, these loans must undergo the analysis and underwriting process of a commercial and industrial loan, as well as that of a real estate loan.
The following tables summarize our commercial real estate loan portfolio, including commercial real estate loans reported as a component of our energy loan portfolio segment, as segregated by (i) the type of property securing the credit and (ii) the geographic region in which the loans were originated. Property type concentrations are stated as a percentage of year-end total commercial real estate loans as of December 31, 2023 and 2022:
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Property type: | |||||
| Office/Warehouse | 20.9 | % | 19.1 | % | |
| Office Building | 20.0 | 22.4 | |||
| Retail | 12.1 | 11.2 | |||
| Multi Family | 9.0 | 6.5 | |||
| Auto/Truck Dealer | 6.0 | 6.3 | |||
| Medical Office & Services | 4.2 | 4.2 | |||
| Hotel | 3.5 | 3.3 | |||
| 1-4 Family Construction | 3.4 | 4.1 | |||
| Non Farm - Non Residential | 3.2 | 3.9 | |||
| Religious | 2.8 | 3.0 | |||
| Raw Land | 2.5 | 2.4 | |||
| Land Developed | 1.9 | 2.0 | |||
| Land in Development | 1.8 | 2.1 | |||
| All Other | 8.7 | 9.5 | |||
| Total commercial real estate loans | 100.0 | % | 1 | 100.0 | % |
57
Table of Contents
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Geographic region: | |||||
| San Antonio | 27.6 | % | 25.7 | % | |
| Houston | 24.6 | 24.9 | |||
| Dallas | 15.7 | 16.0 | |||
| Fort Worth | 14.1 | 14.4 | |||
| Austin | 11.9 | 12.4 | |||
| Gulf Coast | 4.5 | 4.7 | |||
| Permian Basin | 1.6 | 1.9 | |||
| Total commercial real estate loans | 100.0 | % | 100.0 | % |
Consumer Loans. The consumer loan portfolio at December 31, 2023 increased $601.4 million, or 25.7%, from December 31, 2022. As the following table illustrates, the consumer loan portfolio has two distinct segments, including consumer real estate and consumer and other.
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Consumer real estate: | ||||||
| Home equity lines of credit | $ | 792,876 | $ | 691,841 | ||
| Home equity loans | 694,966 | 449,507 | ||||
| Home improvement | 765,887 | 577,377 | ||||
| Other | 206,997 | 124,814 | ||||
| Total consumer real estate | 2,460,726 | 1,843,539 | ||||
| Consumer and other | 476,962 | 492,726 | ||||
| Total consumer loans | $ | 2,937,688 | $ | 2,336,265 |
Consumer real estate loans at December 31, 2023 increased $617.2 million, or 33.5%, from December 31, 2022. Combined, home equity loans and lines of credit made up 60.5% and 61.9% of the consumer real estate loan total at December 31, 2023 and 2022, respectively. We offer home equity loans up to 80% of the estimated value of the personal residence of the borrower, less the value of existing mortgages and home improvement loans. Prior to 2023, we did not generally originate 1-4 family mortgage loans; however, from time to time, we did invest in such loans to meet the needs of our customers or for other regulatory compliance purposes. We began offering 1-4 family mortgage loans to our employees during the first quarter of 2023 and gradually expanded our production of 1-4 family mortgage loans for customers throughout the year. Our 1-4 family mortgage loan production is intended to be for portfolio investment purposes. Nonetheless, 1-4 family mortgage loans are not a significant component of our consumer real estate portfolio. The consumer and other loan portfolio at December 31, 2023 decreased $15.8 million, or 3.2%, from December 31, 2022. This portfolio primarily consists of automobile loans, unsecured revolving credit products, personal loans secured by cash and cash equivalents, and other similar types of credit facilities.
Foreign Loans. We make 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 December 31, 2023 or 2022.
58
Table of Contents
Maturities and Sensitivities of Loans to Changes in Interest Rates. The following table presents the maturity distribution of our loan portfolio at December 31, 2023. The table also presents the portion of loans that have fixed interest rates or variable interest rates that fluctuate over the life of the loans in accordance with changes in an interest rate index.
| Due in One Year or Less | After One, but Within Five Years | After Five but Within Fifteen Years | After Fifteen Years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial and industrial | $ | 2,378,983 | $ | 2,571,863 | $ | 868,821 | $ | 139,466 | $ | 5,959,133 | ||||||||
| Energy | 438,593 | 441,881 | 54,201 | 590 | 935,265 | |||||||||||||
| Paycheck Protection Program | 1,933 | 7,588 | — | — | 9,521 | |||||||||||||
| Commercial real estate | ||||||||||||||||||
| Buildings, land and other | 783,237 | 3,268,464 | 3,085,325 | 164,894 | 7,301,920 | |||||||||||||
| Construction | 427,586 | 899,907 | 305,873 | 47,358 | 1,680,724 | |||||||||||||
| Consumer Real Estate | 11,311 | 18,929 | 799,822 | 1,630,664 | 2,460,726 | |||||||||||||
| Consumer and Other | 263,187 | 193,170 | 20,605 | — | 476,962 | |||||||||||||
| Total | $ | 4,304,830 | $ | 7,401,802 | $ | 5,134,647 | $ | 1,982,972 | $ | 18,824,251 | ||||||||
| Loans with fixed interest rates: | ||||||||||||||||||
| Commercial and industrial | $ | 404,241 | $ | 1,041,620 | $ | 593,329 | $ | 111,208 | $ | 2,150,398 | ||||||||
| Energy | 24,383 | 51,809 | 50,019 | 590 | 126,801 | |||||||||||||
| Paycheck Protection Program | 1,933 | 7,588 | — | — | 9,521 | |||||||||||||
| Commercial real estate: | ||||||||||||||||||
| Buildings, land and other | 128,358 | 1,578,512 | 2,113,267 | 62,230 | 3,882,367 | |||||||||||||
| Construction | 30,470 | 41,082 | 59,753 | 3,803 | 135,108 | |||||||||||||
| Consumer Real Estate | 8,124 | 17,267 | 726,422 | 903,026 | 1,654,839 | |||||||||||||
| Consumer and Other | 34,452 | 49,644 | 18,097 | — | 102,193 | |||||||||||||
| Total | $ | 631,961 | $ | 2,787,522 | $ | 3,560,887 | $ | 1,080,857 | $ | 8,061,227 | ||||||||
| Loans with floating interest rates: | ||||||||||||||||||
| Commercial and industrial | $ | 1,974,742 | $ | 1,530,243 | $ | 275,492 | $ | 28,258 | $ | 3,808,735 | ||||||||
| Energy | 414,210 | 390,072 | 4,182 | — | 808,464 | |||||||||||||
| Paycheck Protection Program | — | — | — | — | — | |||||||||||||
| Commercial real estate: | ||||||||||||||||||
| Buildings, land and other | 654,879 | 1,689,952 | 972,058 | 102,664 | 3,419,553 | |||||||||||||
| Construction | 397,116 | 858,825 | 246,120 | 43,555 | 1,545,616 | |||||||||||||
| Consumer Real Estate | 3,187 | 1,662 | 73,400 | 727,638 | 805,887 | |||||||||||||
| Consumer and Other | 228,735 | 143,526 | 2,508 | — | 374,769 | |||||||||||||
| Total | $ | 3,672,869 | $ | 4,614,280 | $ | 1,573,760 | $ | 902,115 | $ | 10,763,024 |
We generally structure commercial loans with shorter-term maturities in order to match our funding sources and to enable us to effectively manage the loan portfolio by providing the flexibility to respond to liquidity needs, changes in interest rates and changes in underwriting standards and loan structures, among other things. Due to the shorter-term nature of such loans, from time to time in the ordinary course of business and without any contractual obligation on our part, we will renew/extend maturing lines of credit or refinance existing loans at their maturity dates. Some loans may renew multiple times in a given year as a result of general customer practice and need. These renewals, extensions and refinancings are made in the ordinary course of business for customers that meet our normal level of credit standards. Such borrowers typically request renewals to support their on-going working capital needs to finance their operations. Such borrowers are not experiencing financial difficulties and generally could obtain similar financing from another financial institution. In connection with each renewal, extension or refinancing, we may require a principal reduction, adjust the rate of interest and/or modify the structure and other terms to reflect the current market pricing/structuring for such loans or to maintain competitiveness with other financial institutions. In such cases, we do not generally grant concessions, and, except for those reported in Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report, any such renewals, extensions or refinancings that occurred during the reported periods were not deemed to be troubled debt restructurings pursuant to applicable accounting guidance. Loans exceeding $1.0 million undergo a complete underwriting process at each renewal.
59
Table of Contents
Accruing Past Due Loans. Accruing past due loans are presented in the following table. Also see Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report.
| Accruing Loans 30-89 Days Past Due | Accruing Loans 90 or More Days Past Due | Total Accruing Past Due Loans | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Loans | Amount | Percent of Loans in Category | Amount | Percent of Loans in Category | Amount | Percent of Loans in Category | ||||||||||||||||||
| December 31, 2023 | ||||||||||||||||||||||||
| Commercial and industrial | $ | 5,959,133 | $ | 25,457 | 0.43 | % | $ | 5,503 | 0.09 | % | $ | 30,960 | 0.52 | % | ||||||||||
| Energy | 935,265 | 6,387 | 0.68 | 1,146 | 0.12 | 7,533 | 0.80 | |||||||||||||||||
| Paycheck Protection Program | 9,521 | 61 | 0.64 | 1,954 | 20.52 | 2,015 | 21.16 | |||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||
| Buildings, land and other | 7,301,920 | 19,564 | 0.27 | 92 | — | 19,656 | 0.27 | |||||||||||||||||
| Construction | 1,680,724 | 4,878 | 0.29 | 3,498 | 0.21 | 8,376 | 0.50 | |||||||||||||||||
| Consumer real estate | 2,460,726 | 12,504 | 0.51 | 2,589 | 0.11 | 15,093 | 0.62 | |||||||||||||||||
| Consumer and other | 476,962 | 6,495 | 1.36 | 251 | 0.05 | 6,746 | 1.41 | |||||||||||||||||
| Total | $ | 18,824,251 | $ | 75,346 | 0.40 | $ | 15,033 | 0.08 | $ | 90,379 | 0.48 | |||||||||||||
| Excluding PPP loans | $ | 18,814,730 | $ | 75,285 | 0.40 | $ | 13,079 | 0.07 | $ | 88,364 | 0.47 | |||||||||||||
| December 31, 2022 | ||||||||||||||||||||||||
| Commercial and industrial | $ | 5,674,798 | $ | 30,769 | 0.54 | % | $ | 5,560 | 0.10 | % | $ | 36,329 | 0.64 | % | ||||||||||
| Energy | 925,729 | 1,472 | 0.16 | — | — | 1,472 | 0.16 | |||||||||||||||||
| Paycheck Protection Program | 34,852 | 5,321 | 15.27 | 13,867 | 39.79 | 19,188 | 55.06 | |||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||
| Buildings, land and other | 6,706,078 | 23,561 | 0.35 | 5,664 | 0.08 | 29,225 | 0.43 | |||||||||||||||||
| Construction | 1,477,247 | — | — | — | — | — | — | |||||||||||||||||
| Consumer real estate | 1,843,539 | 7,856 | 0.43 | 2,398 | 0.13 | 10,254 | 0.56 | |||||||||||||||||
| Consumer and other | 492,726 | 5,155 | 1.05 | 311 | 0.06 | 5,466 | 1.11 | |||||||||||||||||
| Total | $ | 17,154,969 | $ | 74,134 | 0.43 | $ | 27,800 | 0.16 | $ | 101,934 | 0.59 | |||||||||||||
| Excluding PPP loans | $ | 17,120,117 | $ | 68,813 | 0.40 | $ | 13,933 | 0.08 | $ | 82,746 | 0.48 |
Accruing past due loans at December 31, 2023 decreased $11.6 million compared to December 31, 2022. The decrease was primarily due to decreases in past due PPP loans (down $17.2 million), past due non-construction related commercial real estate loans (down $9.6 million), and past due commercial and industrial loans (down $5.4 million) partly offset by increases in past due construction loans (up $8.4 million), past due energy loans (up $6.1 million), and past due consumer real estate loans (up $4.8 million). PPP loans are fully guaranteed by the SBA and we expect to collect all amounts due related to these loans. Excluding PPP loans, accruing past due loans increased $5.6 million.
60
Table of Contents
Non-Accrual Loans. Non-accrual loans are presented in the tables below. Also see Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report.
| December 31, 2023 | December 31, 2022 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Non-Accrual Loans | Non-Accrual Loans | ||||||||||||||||||||
| Total Loans | Amount | Percent of Loans in Category | Total Loans | Amount | Percent of Loans in Category | ||||||||||||||||
| Commercial and industrial | $ | 5,959,133 | $ | 19,545 | 0.33 | % | $ | 5,674,798 | $ | 18,130 | 0.32 | % | |||||||||
| Energy | 935,265 | 11,500 | 1.23 | 925,729 | 15,224 | 1.64 | |||||||||||||||
| Paycheck Protection Program | 9,521 | — | — | 34,852 | — | — | |||||||||||||||
| Commercial real estate: | |||||||||||||||||||||
| Buildings, land and other | 7,301,920 | 22,420 | 0.31 | 6,706,078 | 3,552 | 0.05 | |||||||||||||||
| Construction | 1,680,724 | — | — | 1,477,247 | — | — | |||||||||||||||
| Consumer real estate | 2,460,726 | 7,442 | 0.30 | 1,843,539 | 927 | 0.05 | |||||||||||||||
| Consumer and other | 476,962 | — | — | 492,726 | — | — | |||||||||||||||
| Total | $ | 18,824,251 | $ | 60,907 | 0.32 | $ | 17,154,969 | $ | 37,833 | 0.22 | |||||||||||
| Allowance for credit losses on loans | $ | 245,996 | $ | 227,621 | |||||||||||||||||
| Ratio of allowance for credit losses on loans to non-accrual loans | 403.89 | % | 601.65 | % |
Non-accrual loans at December 31, 2023 increased $23.1 million from December 31, 2022 primarily due to an increase in non-accrual commercial real estate - buildings, land, and other loans, which was mostly related to a single credit relationship; and, to a lesser extent, increases in non-accrual consumer real estate loans and commercial and industrial loans.
Generally, loans are placed on non-accrual status if principal or interest payments become 90 days past due and/or management deems the collectibility of the principal and/or interest to be in question, as well as when required by regulatory requirements. Once interest accruals are discontinued, accrued but uncollected interest is charged to current year operations. Subsequent receipts on non-accrual loans are recorded as a reduction of principal, and interest income is recorded only after principal recovery is reasonably assured. Classification of a loan as non-accrual does not preclude the ultimate collection of loan principal or interest. Non-accrual commercial and industrial loans included one credit relationship in excess of $5.0 million totaling $13.8 million at December 31, 2023, while there were no non-accrual commercial and industrial loans in excess of $5.0 million at December 31, 2022. Non-accrual energy loans included one credit relationship in excess of $5.0 million totaling $5.9 million at December 31, 2023. There were two non-accrual energy loan relationships in excess of $5.0 million with an aggregate balance of $11.1 million at December 31, 2022. One of these loan relationships paid off in 2023 while the aggregate balance of the other loan relationship totaled $4.2 million at December 31, 2023. Non-accrual real estate loans primarily consist of land development, 1-4 family residential construction credit relationships and loans secured by office buildings and religious facilities. There was one non-accrual commercial real estate loan in excess of $5.0 million totaling $17.4 million at December 31, 2023, while there were no non-accrual commercial real estate loans in excess of $5.0 million at December 31, 2022.
Allowance For Credit Losses
Our allowance for credit losses on loans is calculated in accordance with Accounting Standards Codification (“ASC”) Topic 326 (“ASC 326”) Financial Instruments - Credit Losses. In the case of off-balance-sheet credit exposures, the allowance for credit losses is a liability account, calculated in accordance with ASC 326, reported as a component of accrued interest payable and other liabilities in our consolidated balance sheets. The amount of each allowance account represents management's best estimate of current expected credit losses (“CECL”) on these financial instruments considering available information, from internal and external sources, relevant to assessing exposure to credit loss over the contractual term of the instrument. 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. While management utilizes its best judgment and information available, the ultimate adequacy of
61
Table of Contents
our allowance accounts is dependent upon a variety of factors beyond our control, including the performance of our portfolios, the economy, changes in interest rates and the view of the regulatory authorities toward classification of assets. For additional information regarding our accounting policies related to credit losses, refer to Note 1 - Summary of Significant Accounting Policies and Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report.
Allowance for Credit Losses - Loans. The table below provides an allocation of the year-end allowance for credit losses on loans by loan portfolio segment; however, allocation of a portion of the allowance to one segment does not preclude its availability to absorb losses in other segments.
| Amount of Allowance Allocated | Percent of Loans in Each Category to Total Loans | Total Loans | Ratio of Allowance Allocated to Loans in Each Category | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | ||||||||||||||
| Commercial and industrial | $ | 74,006 | 31.7 | % | $ | 5,959,133 | 1.24 | % | ||||||
| Energy | 17,814 | 5.0 | 935,265 | 1.90 | ||||||||||
| Paycheck Protection Program | — | — | 9,521 | — | ||||||||||
| Commercial real estate | 130,598 | 47.7 | 8,982,644 | 1.45 | ||||||||||
| Consumer real estate | 13,538 | 13.1 | 2,460,726 | 0.55 | ||||||||||
| Consumer and other | 10,040 | 2.5 | 476,962 | 2.10 | ||||||||||
| Total | $ | 245,996 | 100.0 | % | $ | 18,824,251 | 1.31 | |||||||
| December 31, 2022 | ||||||||||||||
| Commercial and industrial | $ | 104,237 | 33.1 | % | $ | 5,674,798 | 1.84 | % | ||||||
| Energy | 18,062 | 5.4 | 925,729 | 1.95 | ||||||||||
| Paycheck Protection Program | — | 0.2 | 34,852 | — | ||||||||||
| Commercial real estate | 90,301 | 47.7 | 8,183,325 | 1.10 | ||||||||||
| Consumer real estate | 8,004 | 10.7 | 1,843,539 | 0.43 | ||||||||||
| Consumer and other | 7,017 | 2.9 | 492,726 | 1.42 | ||||||||||
| Total | $ | 227,621 | 100.0 | % | $ | 17,154,969 | 1.33 |
The allowance allocated to commercial and industrial loans totaled $74.0 million, or 1.24% of total commercial and industrial loans, at December 31, 2023 decreasing $30.2 million, or 29.0%, compared to $104.2 million, or 1.84% of total commercial and industrial loans at December 31, 2022. Modeled expected credit losses decreased $11.0 million while qualitative factor (“Q-Factor”) and other qualitative adjustments related to commercial and industrial loans decreased $15.6 million. Specific allocations for commercial and industrial loans that were evaluated for expected credit losses on an individual basis decreased $3.6 million, or 60.0%, from $6.1 million at December 31, 2022 to $2.4 million at December 31, 2023. The decrease in specific allocations for commercial and industrial loans was primarily related to principal payments received and the recognition of charge-offs.
The allowance allocated to energy loans totaled $17.8 million, or 1.90% of total energy loans, at December 31, 2023 decreasing $248 thousand, or 1.4%, compared to $18.1 million, or 1.95% of total energy loans, at December 31, 2022. Modeled expected credit losses related to energy loans decreased $693 thousand while Q-Factor and other qualitative adjustments related to energy loans increased $2.1 million. Specific allocations for energy loans that were evaluated for expected credit losses on an individual basis totaled $2.7 million at December 31, 2023 decreasing $1.7 million, or 38.4%, compared to $4.4 million at December 31, 2022.
The allowance allocated to commercial real estate loans totaled $130.6 million, or 1.45% of total commercial real estate loans, at December 31, 2023 increasing $40.3 million, or 44.6%, compared to $90.3 million, or 1.10% of total commercial real estate loans at December 31, 2022. Modeled expected credit losses related to commercial real estate loans decreased $11.6 million while Q-Factor and other qualitative adjustments related to commercial real estate loans increased $50.9 million. Specific allocations for commercial real estate loans that were evaluated for expected credit losses on an individual basis increased from $1.7 million at December 31, 2022 to $2.7 million at December 31, 2023.
62
Table of Contents
The allowance allocated to consumer real estate loans totaled $13.5 million, or 0.55% of total consumer real estate loans, at December 31, 2023 increasing $5.5 million, or 69.1%, compared to $8.0 million, or 0.43% of total consumer real estate loans at December 31, 2022 primarily due to modeled expected credit losses which increased $4.5 million and, to a lesser extent, a $741 thousand increase in specific allocations for consumer real estate loans that were evaluated for expected credit losses on an individual basis
The allowance allocated to consumer and other loans totaled $10.0 million, or 2.10% of total consumer and other loans, at December 31, 2023 increasing $3.0 million, or 43.1%, compared to $7.0 million, or 1.42% of total consumer loans at December 31, 2022. Modeled expected credit losses related to consumer and other loans increased $1.0 million while Q-Factor and other qualitative adjustments related to consumer and other loans increased $2.0 million.
As more fully described in Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report, we measure expected credit losses over the life of each loan utilizing a combination of models which measure probability of default and loss given default, among other things. The measurement of expected credit losses is impacted by loan/borrower attributes and certain macroeconomic variables. Models are adjusted to reflect the current impact of certain macroeconomic variables as well as their expected changes over a reasonable and supportable forecast period.
In estimating expected credit losses as of December 31, 2023, we utilized the Moody’s Analytics December 2023 Consensus Scenario (the “December 2023 Consensus Scenario”) to forecast the macroeconomic variables used in our models. The December 2023 Consensus Scenario was based on the review of a variety of surveys of baseline forecasts of the U.S. economy. The December 2023 Consensus Scenario projections included, among other things, (i) U.S. Nominal Gross Domestic Product average annualized quarterly growth rate of 2.86% during 2024 and 4.24% during 2025; (ii) average annualized U.S. unemployment rate of 4.33% during 2024 and 4.18% in 2025; (iii) average annualized Texas unemployment rate of 4.30% during 2024 and 4.00% during 2025; (iv) projected average 10 year Treasury rate of 4.24% during 2024 and 4.04% during 2025; and (v) average oil price of $83.02 per barrel during 2024 and $78.13 per barrel during 2025.
In estimating expected credit losses as of December 31, 2022, we utilized the Moody’s Analytics December 2022 Baseline Scenario (the “December 2022 Baseline Scenario”) to forecast the macroeconomic variables used in our models. The December 2022 Baseline Scenario was based on the most likely outcome based on prevailing economic conditions and Moody's forecast of the U.S. economy. The December 2022 Baseline Scenario projections included, among other things, (i) U.S. Nominal Gross Domestic Product average annualized quarterly growth rate of 3.79% during 2023 and 4.79% during 2024; (ii) average annualized U.S. unemployment rate of 4.00% during 2023 and 4.06 during 2024; (iii) average annualized Texas unemployment rate of 4.11% during 2023 and 3.98% during 2024; (iv) projected average 10 year Treasury rate of 4.19% during 2023 and 3.96% in 2024; and (v) average oil price of $87 per barrel during 2023 and $70 per barrel during 2024.
The overall loan portfolio, excluding PPP loans which are fully guaranteed by the SBA, as of December 31, 2023 increased $1.7 billion, or 9.9%, compared to December 31, 2022. This increase included a $799.3 million, or 9.8%, increase in commercial real estate loans, a $617.2 million, or 33.5%, increase in consumer real estate loans, a $284.3 million, or 5.0%, increase in commercial and industrial loans and a $9.5 million, or 1.0%, increase in energy loans partly offset by a $15.8 million, or 3.2%, decrease in consumer and other loans. The weighted average risk grade for commercial and industrial loans increased to 6.60 at December 31, 2023 compared to 6.39 at December 31, 2022. Commercial and industrial loans graded “watch” and “special mention” (risk grades 9 and 10) increased $130.7 million during 2023 while classified commercial and industrial loans increased $89.7 million. Classified loans consist of loans having a risk grade of 11, 12 or 13. The weighted-average risk grade for energy loans increased to 6.05 at December 31, 2023 from 5.67 at December 31, 2022. The increase in the weighted-average risk grade was impacted by an increase in the weighted-average risk grade of pass grade energy loans from 5.44 at December 31, 2022 to 5.73 at December 31, 2023. Additionally, energy loans graded “watch” and “special mention” (risk grades 9 and 10) increased $16.7 million while classified energy loans increased $10.3 million. The weighted-average risk grade for commercial real estate loans increased from 7.10 at December 31, 2022 to 7.24 at December 31, 2023. Pass grade commercial real estate loans increased $651.4 million while commercial real estate loans graded as “watch” and “special mention” increased $97.4 million and classified commercial real estate loans increased $50.5 million.
63
Table of Contents
As noted above our credit loss models utilized the economic forecasts in the Moody’s Consensus Scenario for December 2023 for our estimated expected credit losses as of December 31, 2023 and the Moody’s Baseline Scenario for December 2022 for our estimate of expected credit losses as of December 31, 2022. We qualitatively adjusted the model results based on these scenarios for various 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 Q-Factor and other qualitative adjustments are discussed below.
Q-Factor adjustments are based upon management judgment and current assessment as to the impact of risks related to changes in lending policies and procedures; economic and business conditions; loan portfolio attributes and credit concentrations; and external factors, among other things, that are not already captured within the modeling inputs, assumptions and other processes. Management assesses the potential impact of such items within a range of severely negative impact to positive impact and adjusts the modeled expected credit loss by an aggregate adjustment percentage based upon the assessment. As a result of this assessment as of December 31, 2023, modeled expected credit losses were adjusted upwards by a weighted-average Q-Factor adjustment of approximately 4.4%, resulting in a $3.9 million total adjustment, up from approximately 2.2% at December 31, 2022, which resulted in a $2.3 million total adjustment. The increase in the Q-Factor adjustment percentage as of December 31, 2023 was largely related to a generally more negative outlook associated with national, regional and local economic and business conditions and developments that affect the collectability of loans; changes in loan portfolio concentrations; changes in the volumes and severity of loan delinquencies; changes in risk grades and adverse classifications; and the potential for deterioration of collateral values, among other things.
We have also provided additional qualitative adjustments, or management overlays, as of December 31, 2023 as management believes there are still significant risks impacting certain categories of our loan portfolio. Q-Factor and other qualitative adjustments as of December 31, 2023 are detailed in the table below.
| Q-Factor Adjustment | Model Overlays | Office Building Overlays | Down-Side Scenario Overlay | Credit Concentration Overlays | Consumer Overlay | Total | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial and industrial | $ | 2,038 | $ | — | $ | — | $ | 12,416 | $ | 6,158 | $ | — | $ | 20,612 | |||||||||||||||
| Energy | 313 | — | — | — | 6,963 | — | 7,276 | ||||||||||||||||||||||
| Commercial real estate: | |||||||||||||||||||||||||||||
| Owner occupied | 546 | 23,922 | — | — | 556 | — | 25,024 | ||||||||||||||||||||||
| Non-owner occupied | 116 | 37,156 | 11,711 | — | 412 | — | 49,395 | ||||||||||||||||||||||
| Construction | 412 | 31,749 | 5,479 | — | 446 | — | 38,086 | ||||||||||||||||||||||
| Consumer real estate | 433 | — | — | — | — | — | 433 | ||||||||||||||||||||||
| Consumer and other | 71 | — | — | — | — | 4,000 | 4,071 | ||||||||||||||||||||||
| Total | $ | 3,929 | $ | 92,827 | $ | 17,190 | $ | 12,416 | $ | 14,535 | $ | 4,000 | $ | 144,897 |
Model overlays are qualitative adjustments to address the effects of risks not captured within our commercial real estate credit loss models. These adjustments are determined based upon minimum reserve ratios for our commercial real estate loans. In the case of our commercial real estate - owner occupied loan portfolio, we determined a minimum reserve ratio is appropriate to address the effect of the model's over-sensitivity to positive changes in certain economic variables. After analysis and benchmarking against peer bank data, we believe the modeled results may be overly optimistic and not appropriately capturing downside risk. As such, we determined that the appropriate forecasted loss rate for our owner-occupied commercial real estate loan portfolio should be more closely aligned with that of our commercial and industrial loan portfolio. In the case of our commercial real estate - non-owner occupied and commercial real estate - construction loan portfolios, we determined minimum reserve ratios are appropriate as we believe the modeled results are not appropriately capturing the downside risk associated with our borrowers' ability to access the capital markets for the sale or refinancing of investor real estate and assets currently under construction. We believe access to capital may be impaired for a significant amount of time. Accordingly, this would require secondary sources of liquidity and capital to support completed projects that may take considerably longer to stabilize than originally underwritten. Furthermore, rapidly rising interest rates have presented a new emerging risk as most non-owner occupied and construction loans are originated with floating interest rates.
Office building overlays are qualitative adjustments to address longer-term concerns over the utilization of commercial office space which could impact the long-term performance of some types of office properties within our commercial real estate loan portfolio. These adjustments are determined based upon minimum reserve ratios for
64
Table of Contents
loans within our commercial real estate - non-owner occupied and commercial real estate - construction loan portfolios that have risk grades of 8 or worse.
The down-side scenario overlay is a qualitative adjustment for our commercial and industrial loan portfolio to address the significant risk of economic recession as a result of inflation; interest rate volatility; labor shortages; disruption in financial markets and global supply chains; further oil price volatility; and the current or anticipated impact of global wars/military conflicts, terrorism, or other geopolitical events. Factors such as these are outside of our control but nonetheless affect customer income levels and could alter anticipated customer behavior, including borrowing, repayment, investment, and deposit practices. To determine this qualitative adjustment, we use an alternative, more pessimistic economic scenario to forecast the macroeconomic variables used in our models. As of December 31, 2023, we used the Moody’s Analytics December 2023 S3 Alternative Scenario Downside - 90th Percentile. In modeling expected credit losses using this scenario, we also assume each non-classified loan within our modeled loan pools is downgraded by one risk grade level. The qualitative adjustment is based upon the amount by which the alternative scenario modeling results exceed those of the primary scenario used in estimating credit loss expense, adjusted based upon management's assessment of the probability that this more pessimistic economic scenario will occur.
Credit concentration overlays are qualitative adjustments based upon statistical analysis to address relationship exposure concentrations within our loan portfolio. Variations in loan portfolio concentrations over time cause expected credit losses within our existing portfolio to differ from historical loss experience. Given that the allowance for credit losses on loans reflects expected credit losses within our loan portfolio and the fact that these expected credit losses are uncertain as to nature, timing and amount, management believes that segments with higher concentration risk are more likely to experience a high loss event. Due to the fact that a significant portion of our loan portfolio is concentrated in large credit relationships and because of large, concentrated credit losses in recent years, management made the qualitative adjustments detailed in the table above to address the risk associated with such a relationship deteriorating to a loss event.
The consumer overlay is a qualitative adjustment for our consumer and other loan portfolio to address the risk associated with the level of unsecured loans within this portfolio and other risk factors. Unsecured consumer loans have an elevated risk of loss in times of economic stress as these loans lack a secondary source of repayment in the form of hard collateral. This adjustment was determined by analyzing our consumer loan charge-off trends as well as those of the general banking industry. Management deemed it appropriate to consider an additional overlay to the modeled forecasted losses for the unsecured consumer portfolio.
As of December 31, 2022, we provided qualitative adjustments, as detailed in the table below. Further information regarding these qualitative adjustments is provided in our 2022 Form 10-K.
| Q-Factor Adjustment | Model Overlays | Office Building Overlays | Down-Side Scenario Overlay | Credit Concentration Overlays | Consumer Overlay | Total | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial and industrial | $ | 929 | $ | — | $ | — | $ | 29,632 | $ | 5,676 | $ | — | $ | 36,237 | |||||||||||||||
| Energy | 128 | — | — | — | 5,020 | — | 5,148 | ||||||||||||||||||||||
| Commercial real estate: | |||||||||||||||||||||||||||||
| Owner occupied | 318 | 19,708 | — | — | 1,718 | — | 21,744 | ||||||||||||||||||||||
| Non-owner occupied | 95 | 10,472 | 16,557 | — | 487 | — | 27,611 | ||||||||||||||||||||||
| Construction | 660 | 7,905 | 3,122 | — | 530 | — | 12,217 | ||||||||||||||||||||||
| Consumer real estate | 157 | — | — | — | — | — | 157 | ||||||||||||||||||||||
| Consumer and other | 34 | — | — | — | — | 2,000 | 2,034 | ||||||||||||||||||||||
| Total | $ | 2,321 | $ | 38,085 | $ | 19,679 | $ | 29,632 | $ | 13,431 | $ | 2,000 | $ | 105,148 |
65
Table of Contents
Additional information related to credit loss expense and net (charge-offs) recoveries is presented in the tables below. Also see Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report.
| Credit Loss Expense (Benefit) | Net (Charge-Offs) Recoveries | Average Loans | Ratio of Annualized Net (Charge-Offs) Recoveries to Average Loans | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | ||||||||||||||
| Commercial and industrial | $ | (16,709) | $ | (13,522) | $ | 5,734,509 | (0.24) | % | ||||||
| Energy | (1,067) | 819 | 1,015,859 | 0.08 | ||||||||||
| Paycheck Protection Program | — | — | 23,067 | — | ||||||||||
| Commercial real estate | 40,889 | (592) | 8,485,889 | (0.01) | ||||||||||
| Consumer real estate | 6,736 | (1,202) | 2,161,729 | (0.06) | ||||||||||
| Consumer and other | 23,012 | (19,989) | 472,170 | (4.23) | ||||||||||
| Total | $ | 52,861 | $ | (34,486) | $ | 17,893,223 | (0.19) | |||||||
| 2022 | ||||||||||||||
| Commercial and industrial | $ | 34,479 | $ | (2,333) | $ | 5,526,484 | (0.04) | % | ||||||
| Energy | (313) | 1,158 | 992,051 | 0.12 | ||||||||||
| Paycheck Protection Program | — | — | 139,126 | — | ||||||||||
| Commercial real estate | (54,775) | 140 | 8,004,345 | — | ||||||||||
| Consumer real estate | 1,813 | (394) | 1,584,435 | (0.02) | ||||||||||
| Consumer and other | 13,517 | (14,337) | 492,339 | (2.91) | ||||||||||
| Total | $ | (5,279) | $ | (15,766) | $ | 16,738,780 | (0.09) | |||||||
| 2021 | ||||||||||||||
| Commercial and industrial | $ | (2,160) | $ | 408 | $ | 4,854,465 | 0.01 | % | ||||||
| Energy | (19,207) | (3,129) | 1,049,540 | (0.30) | ||||||||||
| Paycheck Protection Program | — | — | 1,851,765 | — | ||||||||||
| Commercial real estate | 8,101 | 1,943 | 7,189,325 | 0.03 | ||||||||||
| Consumer real estate | (3,061) | 1,720 | 1,350,554 | 0.13 | ||||||||||
| Consumer and other | 10,230 | (9,356) | 473,982 | (1.97) | ||||||||||
| Total | $ | (6,097) | $ | (8,414) | $ | 16,769,631 | (0.05) |
We recorded a net credit loss expense related to loans totaling $52.9 million in 2023 and net credit loss benefits totaling $5.3 million in 2022 and $6.1 million in 2021. Net credit loss expense/benefit for each portfolio segment reflects the amount needed to adjust the allowance for credit losses allocated to that segment to the level of expected credit losses determined under our allowance methodology after net charge-offs have been recognized.
The net credit loss expense related to loans during 2023 primarily reflects an increase in expected credit losses associated with commercial real estate loans, primarily related to increases in the minimum reserve ratios for our commercial real estate - non-owner occupied and construction portfolios. The net credit loss expense related to loans during 2023 also reflects charge-off trends related to commercial and industrial loans as well as consumer and other loans (primarily related to overdrafts) and the additional expected credit losses associated with our consumer real estate and consumer and other loan portfolios. The impact of these items was partly offset by a decrease in expected credit losses associated with commercial and industrial loans; primarily related to decreases in modeled expected losses, the down-side scenario overlay, and specific allocations.
The ratio of the allowance for credit losses on loans to total loans was 1.31% at December 31, 2023 compared to 1.33% at December 31, 2022. Management believes the recorded amount of the allowance for credit losses on loans is appropriate based upon management’s best estimate of current expected credit losses within the existing portfolio of loans. Should any of the factors considered by management in making this estimate change, our estimate of current expected credit losses could also change, which could affect the level of future credit loss expense related to loans.
66
Table of Contents
Allowance for Credit Losses - Off-Balance-Sheet Credit Exposures. The allowance for credit losses on off-balance-sheet credit exposures totaled $51.8 million at December 31, 2023 and $58.6 million at December 31, 2022. The level of the allowance for credit losses on off-balance-sheet credit exposures depends upon the volume of outstanding commitments, underlying risk grades, the expected utilization of available funds and forecasted economic conditions impacting our loan portfolio. We recognized a net credit loss benefit related to off-balance-sheet credit exposures totaling $6.8 million in 2023 compared to net credit loss expense of $8.3 million during 2022 and $6.2 million during 2021. The decrease in credit loss expense during 2023 primarily reflects an overall decrease in modeled expected credit losses related to off-balance-sheet credit exposures. Our methodology used to estimate the allowance for credit losses on off-balance-sheet credit exposures was also impacted by the model updates during the first quarter of 2023 described in Note 3 - Loans in the accompanying notes to consolidated financial statements elsewhere in this report. The overall approximate impact of model updates during the first quarter was a $19.0 million decrease in modeled expected credit losses for off-balance-sheet credit exposures, though the impact of this decrease was partly offset with a qualitative adjustment similar to the model overlay described above for commercial real estate - construction loans. Further information regarding our policies and methodology used to estimate the allowance for credit losses on off-balance-sheet credit exposures is presented in Note 7 - Off-Balance-Sheet Arrangements, Commitments, Guarantees and Contingencies in the accompanying notes to consolidated financial statements included elsewhere in this report.
Securities
The following tables summarize the maturity distribution schedule with corresponding weighted-average yields of securities held to maturity and securities available for sale as of December 31, 2023. Weighted-average yields have been computed on a fully taxable-equivalent basis using a tax rate of 21%. Mortgage-backed securities are included in maturity categories based on their stated maturity date. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations. Other securities classified as available for sale include stock in the Federal Reserve Bank and the Federal Home Loan Bank, which have no maturity date. These securities have been included in the total column only. Held-to-maturity securities are presented at amortized cost before any allowance for credit losses.
| Within 1 Year | 1-5 Years | 5-10 Years | After 10 Years | Total | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | Weighted Average Yield | Amount | Weighted Average Yield | Amount | Weighted Average Yield | Amount | Weighted Average Yield | Amount | Weighted Average Yield | |||||||||||||||||||||||||
| Held to maturity: | ||||||||||||||||||||||||||||||||||
| Residential mortgage- backed securities | $ | — | — | % | $ | — | — | % | $ | 512,995 | 2.28 | % | $ | 737,436 | 4.85 | % | $ | 1,250,431 | 3.79 | % | ||||||||||||||
| States and political subdivisions | 8,170 | 5.23 | 12,008 | 4.52 | 52,106 | 4.10 | 2,295,523 | 4.65 | 2,367,807 | 4.64 | ||||||||||||||||||||||||
| Other | — | — | 1,500 | 1.97 | — | — | — | — | 1,500 | 1.97 | ||||||||||||||||||||||||
| Total | $ | 8,170 | 5.23 | $ | 13,508 | 4.24 | $ | 565,101 | 2.44 | $ | 3,032,959 | 4.70 | $ | 3,619,738 | 4.35 | |||||||||||||||||||
| Available for sale: | ||||||||||||||||||||||||||||||||||
| U.S. Treasury | $ | 1,514,227 | 1.31 | % | $ | 3,101,776 | 2.34 | % | $ | 167,219 | 1.29 | % | $ | 144,367 | 2.15 | % | $ | 4,927,589 | 1.99 | % | ||||||||||||||
| Residential mortgage- backed securities | 1,718 | 2.92 | 1,826 | 4.65 | 13,963 | 5.72 | 6,579,175 | 3.12 | 6,596,682 | 3.13 | ||||||||||||||||||||||||
| States and political subdivisions | 370,111 | 3.45 | 182,786 | 3.08 | 859,675 | 3.17 | 3,598,759 | 3.34 | 5,011,331 | 3.31 | ||||||||||||||||||||||||
| Other | — | — | — | — | — | — | — | — | 42,769 | — | ||||||||||||||||||||||||
| Total | $ | 1,886,056 | 1.73 | $ | 3,286,388 | 2.38 | $ | 1,040,857 | 2.86 | $ | 10,322,301 | 3.18 | $ | 16,578,371 | 2.84 |
All mortgage-backed securities included in the above tables were issued by U.S. government agencies and corporations. At December 31, 2023, all of the securities in our municipal bond portfolio were issued by the State of Texas or political subdivisions or agencies within the State of Texas, of which approximately 70.9% are either guaranteed by the Texas Permanent School Fund, which has a “triple-A” insurer financial strength rating, or secured by U.S. Treasury securities via defeasance of the debt by the issuers.
The average taxable-equivalent yield on the securities portfolio based on a 21% tax rate was 3.24% in 2023 compared to 2.95% in 2022. Tax-exempt municipal securities totaled 35.5% of average securities in 2023 compared to 42.7% in 2022. The average yield on taxable securities was 2.72% in 2023 compared to 2.16% in 2022, while the average taxable-equivalent yield on tax-exempt securities was 4.26% in 2023 compared to 4.08% in 2022. See the section captioned “Net Interest Income” elsewhere in this discussion.
67
Table of Contents
Deposits
The table below presents the daily average balances of deposits by type and weighted-average rates paid thereon during the years presented:
| 2023 | 2022 | 2021 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Balance | Average Rate Paid | Average Balance | Average Rate Paid | Average Balance | Average Rate Paid | ||||||||||||||
| Non-interest-bearing demand deposits | $ | 15,339,766 | $ | 18,202,669 | $ | 16,670,807 | |||||||||||||
| Interest-bearing deposits: | |||||||||||||||||||
| Savings and interest checking | 10,671,896 | 0.39 | % | 12,160,482 | 0.10 | % | 10,682,149 | 0.01 | % | ||||||||||
| Money market accounts | 11,545,437 | 2.68 | 12,727,533 | 0.90 | 9,990,626 | 0.09 | |||||||||||||
| Time accounts | 3,880,756 | 4.05 | 1,480,088 | 0.92 | 1,129,041 | 0.33 | |||||||||||||
| Total interest-bearing deposits | 26,098,089 | 1.95 | 26,368,103 | 0.53 | 21,801,816 | 0.07 | |||||||||||||
| Total deposits | $ | 41,437,855 | 1.23 | $ | 44,570,772 | 0.32 | $ | 38,472,623 | 0.04 |
Average deposits decreased $3.1 billion, or 7.0%, in 2023 compared to 2022. The decrease was primarily related to non-interest-bearing demand deposits which decreased $2.9 billion, or 15.7%. Interest-bearing deposits decreased $270.0 million, or 1.0%, as decreases in savings, interest checking and money market accounts were mostly offset by an increase in time deposits. The decrease in non-interest-bearing deposits; savings and interest checking; and money market accounts and the increase in time deposits was primarily driven by increases in market interest rates as customers sought higher yields through time deposits and other alternatives. The ratio of average interest-bearing deposits to total average deposits was 63.0% in 2023 compared to 59.2% in 2022. The average rates paid on interest-bearing deposits and total deposits were 1.95% and 1.23%, respectively, during 2023 compared to 0.53% and 0.32%, respectively, during 2022. The average rate paid on interest-bearing deposits during 2023 was impacted by an increase in the interest rates we pay on most of our interest-bearing deposit products as a result of increases in market interest rates.
Geographic Concentrations. The following table summarizes our average total deposit portfolio, as segregated by the geographic region from which the deposit accounts were originated. Certain accounts, such as correspondent bank deposits and deposits allocated to certain statewide operational units, are recorded at the statewide level.
| Percent | Percent | Percent | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | of Total | 2022 | of Total | 2021 | of Total | |||||||||||||||
| San Antonio | $ | 12,173,068 | 29.4 | % | $ | 13,402,978 | 30.1 | % | $ | 11,140,600 | 29.0 | % | ||||||||
| Houston | 7,907,736 | 19.1 | 8,317,538 | 18.7 | 7,360,930 | 19.1 | ||||||||||||||
| Fort Worth | 6,816,404 | 16.4 | 7,498,616 | 16.8 | 6,650,164 | 17.3 | ||||||||||||||
| Austin | 5,170,579 | 12.5 | 5,752,901 | 12.9 | 4,931,275 | 12.8 | ||||||||||||||
| Dallas | 3,505,807 | 8.5 | 3,678,111 | 8.3 | 3,181,252 | 8.3 | ||||||||||||||
| Gulf Coast | 3,214,499 | 7.8 | 3,350,921 | 7.5 | 3,020,585 | 7.8 | ||||||||||||||
| Permian Basin | 2,139,059 | 5.2 | 2,043,713 | 4.6 | 1,694,366 | 4.4 | ||||||||||||||
| Statewide | 510,703 | 1.1 | 525,994 | 1.1 | 493,451 | 1.3 | ||||||||||||||
| Total | $ | 41,437,855 | 100.0 | % | $ | 44,570,772 | 100.0 | % | $ | 38,472,623 | 100.0 | % |
Foreign Deposits. Mexico has historically been considered a part of the natural trade territory of our banking offices. Accordingly, U.S. dollar-denominated foreign deposits from sources within Mexico have traditionally been a significant source of funding. Average deposits from foreign sources, primarily Mexico, totaled $1.1 billion in both 2023 and 2022 respectively.
Brokered Deposits. From time to time, we have obtained interest-bearing deposits through brokered transactions including participation in the Certificate of Deposit Account Registry Service (“CDARS”). Brokered deposits were not significant during the reported periods.
68
Table of Contents
Capital and Liquidity
Capital. Shareholders’ equity totaled $3.7 billion at December 31, 2023 and $3.1 billion at December 31, 2022. In addition to net income of $598.0 million, other sources of capital during 2023 included other comprehensive income, net of tax, of $229.1 million; $24.6 million related to stock-based compensation; and $9.3 million in proceeds from stock option exercises. Uses of capital during 2023 included $239.0 million of dividends paid on preferred and common stock and $42.7 million of treasury stock purchases.
The accumulated other comprehensive income/loss component of shareholders’ equity totaled a net, after-tax, unrealized loss of $1.1 billion at December 31, 2023 compared to a net, after-tax, unrealized loss of $1.3 billion at December 31, 2022. The decrease in the net, after-tax, unrealized loss was primarily due to a $219.5 million net, after-tax, increase in the fair value of securities available for sale.
Under the Basel III Capital Rules, we elected to opt-out of the requirement to include most components of accumulated other comprehensive income in regulatory capital. Accordingly, amounts reported as accumulated other comprehensive income/loss related to securities available for sale, effective cash flow hedges and defined benefit post-retirement benefit plans do not increase or reduce regulatory capital and are not included in the calculation of risk-based capital and leverage ratios. In connection with the adoption of ASC 326 on January 1, 2020, we also elected to exclude, for a transitional period, the effects of credit loss accounting under CECL in the calculation of our regulatory capital and regulatory capital ratios. Regulatory agencies for banks and bank holding companies utilize capital guidelines designed to measure capital and take into consideration the risk inherent in both on-balance sheet and off-balance sheet items. See Note 8 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements included elsewhere in this report.
We paid quarterly dividends of $0.87, $0.87, $0.92 and $0.92 per common share during the first, second, third and fourth quarters of 2023, respectively, and quarterly dividends of $0.75, $0.75, $0.87 and $0.87 per common share during the first, second, third and fourth quarters of 2022, respectively. This equates to a dividend payout ratio of 39.3% in 2023 and 36.6% in 2022. The amount of dividend, if any, we may pay may be limited as more fully discussed in Note 8 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements included elsewhere in this report.
Preferred Stock. On March 16, 2020, we redeemed all 6,000,000 shares of our 5.375% Non-Cumulative Perpetual Preferred Stock, Series A, (“Series A Preferred Stock”) at a redemption price of $25 per share, or an aggregate redemption of $150.0 million. On November 19, 2020 we issued 150,000 shares, or $150.0 million in aggregate liquidation preference, of our 4.450% Non-Cumulative Perpetual Preferred Stock, Series B, par value $0.01 and liquidation preference $1,000 per share (“Series B Preferred Stock”). Each share of Series B Preferred Stock issued and outstanding is represented by 40 depositary shares, each representing a 1/40th ownership interest in a share of the Series B Preferred Stock (equivalent to a liquidation preference of $25 per share). Additional details about our preferred stock are included in Note 8 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements included elsewhere in this report.
Purchases of Equity Securities. From time to time, our board of directors has authorized stock repurchase plans. On January 25, 2023, our board of directors authorized a $100.0 million stock repurchase plan (the “2023 Repurchase Plan”), allowing us to repurchase shares of our common stock over a one-year period expiring on January 25, 2024. The 2023 Repurchase Plan was publicly announced in our 2022 Form 10-K filed with the SEC on February 3, 2023. Shares repurchased under stock repurchase plans may be repurchased from time to time through a variety of methods, which may include open market purchases, in privately negotiated transactions, block trades, accelerated share repurchase transactions, and/or through other legally permissible means. The timing and amount of any share repurchases is determined by management at its discretion and based on market conditions and other considerations. Share repurchase plans may be suspended or discontinued at any time at our discretion and we are not obligated to purchase any amount of common stock. Stock repurchase plans allow us to proactively manage our capital position and provide management the ability to repurchase shares of our common stock opportunistically in instances where management believes the market price undervalues our company. Such plans also provide us with the ability to repurchase shares of common stock that can be used to satisfy obligations related to stock compensation awards in order to mitigate the dilutive effect of such awards. Under the 2023 Repurchase Plan, we repurchased 400,868 shares at a total cost of $39.0 million during 2023. During 2023, we also repurchased 35,897 shares at a total cost of $3.5 million in connection with the vesting of certain share awards. Repurchases made in connection with the vesting of share awards are not associated with any publicly announced stock repurchase plan.
69
Table of Contents
No shares were repurchased under a publicly announced stock repurchase plan during 2022 or 2021. Shares repurchased in connection with the vesting of certain share awards totaled 31,351 at a total cost of $4.4 million in 2022 and 31,317 at a total cost of $3.9 million in 2021.
On January 24, 2024, our board of directors authorized a $150.0 million stock repurchase plan (the “2024 Repurchase Plan”), allowing us to repurchase shares of our common stock over a one-year period expiring on January 24, 2025. This repurchase plan was publicly announced in a current report on Form 8-K filed with the SEC on January 25, 2024.
Liquidity. Liquidity measures the ability to meet current and future cash flow needs as they become due. The liquidity of a financial institution reflects its ability to meet loan requests, to accommodate possible outflows in deposits and to take advantage of interest rate market opportunities. The ability of a financial institution to meet its current financial obligations is a function of its balance sheet structure, its ability to liquidate assets and its access to alternative sources of funds. The objective of our liquidity management is to manage cash flow and liquidity reserves so that they are adequate to fund our operations and to meet obligations and other commitments on a timely basis and at a reasonable cost. We seek to achieve this objective and ensure that funding needs are met by maintaining an appropriate level of liquid funds through asset/liability management, which includes managing the mix and time to maturity of financial assets and financial liabilities on our balance sheet. Our liquidity position is enhanced by our ability to raise additional funds as needed in the wholesale markets.
Asset liquidity is provided by liquid assets which are readily marketable or pledgeable or which will mature in the near future. Liquid assets include cash, interest-bearing deposits in banks, securities available for sale, maturities and cash flow from securities held to maturity, and federal funds sold and resell agreements. Liability liquidity is provided by access to funding sources which include core deposits and correspondent banks in our natural trade area that maintain accounts with and sell federal funds to Frost Bank, as well as federal funds purchased and repurchase agreements from upstream banks and deposits obtained through financial intermediaries.
Our liquidity position is continuously monitored and adjustments are made to the balance between sources and uses of funds as deemed appropriate. Liquidity risk management is an important element in our asset/liability management process. We regularly model liquidity stress scenarios to assess potential liquidity outflows or funding problems resulting from economic disruptions, volatility in the financial markets, unexpected credit events or other significant occurrences deemed problematic by management. These scenarios are incorporated into our contingency funding plan, which provides the basis for the identification of our liquidity needs. As of December 31, 2023, we had approximately $8.0 billion held in an interest-bearing account at the Federal Reserve. We also have the ability to borrow funds as a member of the Federal Home Loan Bank (“FHLB”). As of December 31, 2023, based upon available, pledgeable collateral, our total borrowing capacity with the FHLB was approximately $5.6 billion. Furthermore, at December 31, 2023, we had approximately $13.1 billion in securities that were unencumbered by a pledge and could be used to support additional borrowings through repurchase agreements or the Federal Reserve discount window, as needed. As of December 31, 2023, management is not aware of any events that are reasonably likely to have a material adverse effect on our liquidity, capital resources or operations. In addition, management is not aware of any regulatory recommendations regarding liquidity that would have a material adverse effect on us.
In the ordinary course of business we have entered into contractual obligations and have made other commitments to make future payments. Refer to the accompanying notes to consolidated financial statements included elsewhere in this report for the expected timing of such payments as of December 31, 2023. These include payments related to (i) long-term borrowings (Note 6 - Borrowed Funds), (ii) operating leases (Note 4 - Premises and Equipment and Lease Commitments), (iii) time deposits with stated maturity dates (Note 5 - Deposits) and (iv) commitments to extend credit and standby letters of credit (Note 7 - Off-Balance-Sheet Arrangements, Commitments, Guarantees and Contingencies).
Since Cullen/Frost is a holding company and does not conduct operations, its primary sources of liquidity are dividends upstreamed from Frost Bank and borrowings from outside sources. Banking regulations may limit the amount of dividends that may be paid by Frost Bank. See Note 8 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements included elsewhere in this report regarding such dividends. At December 31, 2023, Cullen/Frost had liquid assets, including cash and resell agreements, totaling $350.5 million.
70
Table of Contents
Regulatory and Economic Policies
Our business and earnings are affected by general and local economic conditions and by the monetary and fiscal policies of the United States government, its agencies and various other governmental regulatory authorities, among other things. The Federal Reserve Board regulates the supply of money in order to influence general economic conditions. Among the instruments of monetary policy historically available to the Federal Reserve Board are (i) conducting open market operations in United States government obligations, (ii) changing the discount rate on financial institution borrowings, (iii) imposing or changing reserve requirements against financial institution deposits, and (iv) restricting certain borrowings and imposing or changing reserve requirements against certain borrowings by financial institutions and their affiliates. These methods are used in varying degrees and combinations to affect directly the availability of bank loans and deposits, as well as the interest rates charged on loans and paid on deposits. For that reason alone, the policies of the Federal Reserve Board have a material effect on our earnings.
Governmental policies have had a significant effect on the operating results of commercial banks in the past and are expected to continue to do so in the future; however, we cannot accurately predict the nature, timing or extent of any effect such policies may have on our future business and earnings.
Accounting Standards Updates
See Note 19 - Accounting Standards Updates in the accompanying notes to consolidated financial statements included elsewhere in this report for details of recently issued accounting pronouncements and their expected impact on our financial statements.
FY 2022 10-K MD&A
SEC filing source: 0000039263-23-000008.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward-Looking Statements and Factors that Could Affect Future Results
Certain statements contained in this Annual Report on Form 10-K that are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (the “Act”), notwithstanding that such statements are not specifically identified as such. In addition, certain statements may be contained in our future filings with the SEC, in press releases, and in oral and written statements made by us or with our approval that are not statements of historical fact and constitute forward-looking statements within the meaning of the Act. Examples of forward-looking statements include, but are not limited to: (i) projections of revenues, expenses, income or loss, earnings or loss per share, the payment or nonpayment of dividends, capital structure and other financial items; (ii) statements of plans, objectives and expectations of Cullen/Frost or its management or Board of Directors, including those relating to products, services or operations; (iii) statements of future economic performance; and (iv) statements of assumptions underlying such statements. Words such as “believes”, “anticipates”, “expects”, “intends”, “targeted”, “continue”, “remain”, “will”, “should”, “may” and other similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements.
Forward-looking statements involve risks and uncertainties that may cause actual results to differ materially from those in such statements. Factors that could cause actual results to differ from those discussed in the forward-looking statements include, but are not limited to:
•The effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board.
•Inflation, interest rate, securities market and monetary fluctuations.
•Local, regional, national and international economic conditions and the impact they may have on us and our customers and our assessment of that impact.
•Changes in the financial performance and/or condition of our borrowers.
•Changes in the mix of loan geographies, sectors and types or the level of non-performing assets and charge-offs.
•Changes in estimates of future credit loss reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements.
•Changes in our liquidity position.
•Impairment of our goodwill or other intangible assets.
•The timely development and acceptance of new products and services and perceived overall value of these products and services by users.
•Changes in consumer spending, borrowing and saving habits.
•Greater than expected costs or difficulties related to the integration of new products and lines of business.
•Technological changes.
•The cost and effects of cyber incidents or other failures, interruptions or security breaches of our systems or those of our customers or third-party providers.
•Acquisitions and integration of acquired businesses.
•Changes in the reliability of our vendors, internal control systems or information systems.
•Our ability to increase market share and control expenses.
•Our ability to attract and retain qualified employees.
•Changes in our organization, compensation and benefit plans.
•The soundness of other financial institutions.
•Volatility and disruption in national and international financial and commodity markets.
•Changes in the competitive environment in our markets and among banking organizations and other financial service providers.
•Government intervention in the U.S. financial system.
•Political instability.
•Acts of God or of war or terrorism.
•The potential impact of climate change.
•The impact of pandemics, epidemics or any other health-related crisis.
36
Table of Contents
•The costs and effects of legal and regulatory developments, the resolution of legal proceedings or regulatory or other governmental inquiries, the results of regulatory examinations or reviews and the ability to obtain required regulatory approvals.
•The effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities and insurance) and their application with which we and our subsidiaries must comply.
•The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters.
•Our success at managing the risks involved in the foregoing items.
In addition, financial markets and global supply chains may continue to be adversely affected by the current or anticipated impact of military conflict, including the current Russian invasion of Ukraine, terrorism or other geopolitical events.
Forward-looking statements speak only as of the date on which such statements are made. We do not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made, or to reflect the occurrence of unanticipated events.
Application of Critical Accounting Policies and Accounting Estimates
We follow accounting and reporting policies that conform, in all material respects, to accounting principles generally accepted in the United States and to general practices within the financial services industry. The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. While we base estimates on historical experience, current information and other factors deemed to be relevant, actual results could differ from those estimates.
We consider accounting estimates to be critical to reported financial results if (i) the accounting estimate requires management to make assumptions about matters that are highly uncertain and (ii) different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on our financial statements.
Accounting policies related to the allowance for credit losses on financial instruments including loans and off-balance-sheet credit exposures are considered to be critical as these policies involve considerable subjective judgment and estimation by management. As discussed in Note 1 - Summary of Significant Accounting Policies, our policies related to allowances for credit losses changed on January 1, 2020 in connection with the adoption of a new accounting standard update as codified in Accounting Standards Codification (“ASC”) Topic 326 (“ASC 326”) Financial Instruments - Credit Losses. In the case of loans, the allowance for credit losses 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.
In the case of off-balance-sheet credit exposures, the allowance for credit losses is a liability account, calculated in accordance with ASC 326, reported as a component of accrued interest payable and other liabilities in our consolidated balance sheets. The amount of each allowance account represents management's best estimate of current expected credit losses on these financial instruments considering available information, from internal and external sources, relevant to assessing exposure to credit loss over the contractual term of the instrument. 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. While management utilizes its best judgment and information available, the ultimate adequacy of our allowance accounts is dependent upon a variety of factors beyond our control, including the performance of our portfolios, the economy, changes in interest rates and the view of the regulatory authorities toward classification of assets. See the section captioned “Allowance for Credit Losses” elsewhere in this discussion as well as Note 1 - Summary of Significant Accounting Policies and Note 3 - Loans in the notes to consolidated financial statements included in Item 8. Financial Statements and Supplementary Data elsewhere in this report for further details of the risk factors considered by management in estimating the necessary level of the allowance for credit losses.
37
Table of Contents
Overview
The following discussion and analysis presents the more significant factors that affected our financial condition as of December 31, 2022 and 2021 and results of operations for each of the years then ended. Refer to Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K filed with the SEC on February 4, 2021 (the “2021 Form 10-K”) for a discussion and analysis of the more significant factors that affected periods prior to 2021.
Certain reclassifications have been made to make prior periods comparable. This discussion and analysis should be read in conjunction with our consolidated financial statements, notes thereto and other financial information appearing elsewhere in this report. From time to time, we have acquired various small businesses through our insurance subsidiary. None of these acquisitions had a significant impact on our financial statements. We account for acquisitions using the acquisition method, and as such, the results of operations of acquired companies are included from the date of acquisition.
Taxable-equivalent adjustments are the result of increasing income from tax-free loans and investments by an amount equal to the taxes that would be paid if the income were fully taxable, thus making tax-exempt yields comparable to taxable asset yields. Taxable equivalent adjustments were based upon a 21% income tax rate.
Dollar amounts in tables are stated in thousands, except for per share amounts.
Results of Operations
Net income available to common shareholders totaled $572.5 million, or $8.81 diluted per common share, in 2022 compared to $435.9 million, or $6.76 diluted per common share, in 2021 and $323.6 million, or $5.10 diluted per common share, in 2020.
Selected income statement data, returns on average assets and average equity and dividends per share for the comparable periods were as follows:
| 2022 | 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Taxable-equivalent net interest income | $ | 1,386,981 | $ | 1,077,315 | $ | 1,070,937 | ||||
| Taxable-equivalent adjustment | 95,698 | 92,448 | 94,936 | |||||||
| Net interest income | 1,291,283 | 984,867 | 976,001 | |||||||
| Credit loss expense | 3,000 | 63 | 241,230 | |||||||
| Non-interest income | 404,818 | 386,728 | 465,454 | |||||||
| Non-interest expense | 1,024,274 | 881,994 | 848,904 | |||||||
| Income before income taxes | 668,827 | 489,538 | 351,321 | |||||||
| Income tax expense | 89,677 | 46,459 | 20,170 | |||||||
| Net income | 579,150 | 443,079 | 331,151 | |||||||
| Preferred stock dividends | 6,675 | 7,157 | 2,016 | |||||||
| Redemption of preferred stock | — | — | 5,514 | |||||||
| Net income available to common shareholders | $ | 572,475 | $ | 435,922 | $ | 323,621 | ||||
| Earnings per common share - basic | $ | 8.84 | $ | 6.79 | $ | 5.11 | ||||
| Earnings per common share - diluted | 8.81 | 6.76 | 5.10 | |||||||
| Dividends per common share | 3.24 | 2.94 | 2.85 | |||||||
| Return on average assets | 1.11 | % | 0.95 | % | 0.85 | % | ||||
| Return on average common equity | 16.86 | 10.35 | 8.11 | |||||||
| Average shareholders' equity to average assets | 6.87 | 9.48 | 10.64 |
Net income available to common shareholders increased $136.6 million for 2022 compared to 2021. The increase was primarily the result of a $306.4 million increase in net interest income and a $18.1 million increase in non-interest income partly offset by a $142.3 million increase in non-interest expense and a $43.2 million increase in income tax expense.
Details of the changes in the various components of net income are further discussed below.
38
Table of Contents
Net Interest Income
Net interest income is the difference between interest income on earning assets, such as loans and securities, and interest expense on liabilities, such as deposits and borrowings, which are used to fund those assets. Net interest income is our largest source of revenue, representing 76.1% of total revenue during 2022. Net interest margin is the ratio of taxable-equivalent net interest income to average earning assets for the period. The level of interest rates and the volume and mix of earning assets and interest-bearing liabilities impact net interest income and net interest margin.
The Federal Reserve influences the general market rates of interest, including the deposit and loan rates offered by many financial institutions. Our loan portfolio is significantly affected by changes in the prime interest rate. As of December 31, 2022, approximately 42.7% of our loans had a fixed interest rate, while the remaining loans had floating interest rates that were primarily tied to the prime interest rate (approximately 27.7%) or the London Interbank Offered Rate (“LIBOR”) (approximately 8.2%). We discontinued originating LIBOR-based loans effective December 31, 2021 and have begun to negotiate loans using our preferred replacement index, the American Interbank Offered Rate (“AMERIBOR”), a benchmark developed by the American Financial Exchange, the Secured Overnight Financing Rate (“SOFR”) or a benchmark developed by Bloomberg Index Services (“BSBY”). As of December 31, 2022, approximately, 21.4% of our loans were tied to one of these three indexes. For our currently outstanding LIBOR-based loans, the timing and manner in which each customer’s contract transitions from LIBOR to another rate will vary on a case-by-case basis. Our goal is to complete all transitions by the end of first quarter of 2023.
Select average market rates for the periods indicated are presented in the table below.
| 2022 | 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|---|
| Federal funds target rate upper bound | 1.87 | % | 0.25 | % | 0.54 | % | ||
| Effective federal funds rate | 1.69 | 0.08 | 0.37 | |||||
| Interest on reserve balances | 1.76 | 0.13 | 0.39 | |||||
| Prime | 4.86 | 3.25 | 3.54 | |||||
| 1-Month LIBOR | 1.91 | 0.10 | 0.52 | |||||
| 3-Month LIBOR | 2.39 | 0.16 | 0.65 | |||||
| AMERIBOR Term-30(1) | 1.79 | 0.11 | 0.54 | |||||
| AMERIBOR Term-90(1) | 2.33 | 0.17 | 0.68 | |||||
| 1-Month Term SOFR(2) | 1.86 | 0.04 | 0.35 | |||||
| 3-Month Term SOFR(2) | 2.18 | 0.05 | 0.34 | |||||
| Bloomberg 1-Month Short-Term Bank Yield Index | 1.81 | 0.07 | 0.50 | |||||
| Bloomberg 3-Month Short-Term Bank Yield Index | 2.29 | 0.13 | 0.59 |
____________________
(1)AMERIBOR Term-30 and AMERIBOR Term-90 are published by the American Financial Exchange.
(2)1-Month Term SOFR and 3-Month Term SOFR market data are the property of Chicago Mercantile Exchange, Inc. or its licensors as applicable. All rights reserved, or otherwise licensed by Chicago Mercantile Exchange, Inc.
As of December 31, 2022, the target range for the federal funds rate was 4.25% to 4.50%. In December 2022, the Federal Reserve released projections whereby the midpoint of the projected appropriate target range for the federal funds rate would rise to 5.1% by the end of 2023 and subsequently decrease to 4.1% by the end of 2024. While there can be no such assurance that any increases or decreases in the federal funds rate will occur, these projections imply up to a 75 basis point increase in the federal funds rate during 2023, followed by a 100 basis point decrease in 2024. The target range for the federal funds rate was increased 25 basis points to 4.50% to 4.75% effective February 2, 2023.
We are primarily funded by core deposits, with non-interest-bearing demand deposits historically being a significant source of funds. This lower-cost funding base is expected to have a positive impact on our net interest income and net interest margin in a rising interest rate environment. See Item 7A. Quantitative and Qualitative Disclosures About Market Risk elsewhere in this report for information about our sensitivity to interest rates. Further analysis of the components of our net interest margin is presented below.
39
Table of Contents
The following table presents an analysis of net interest income and net interest spread for the periods indicated, including average outstanding balances for each major category of interest-earning assets and interest-bearing liabilities, the interest earned or paid on such amounts, and the average rate earned or paid on such assets or liabilities, respectively. The table also sets forth the net interest margin on average total interest-earning assets for the same periods. For these computations: (i) average balances are presented on a daily average basis, (ii) information is shown on a taxable-equivalent basis assuming a 21% tax rate, (iii) average loans include loans on non-accrual status, and (iv) average securities include unrealized gains and losses on securities available for sale, while yields are based on average amortized cost.
| 2022 | 2021 | 2020 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Balance | Interest Income/ Expense | Yield /Cost | Average Balance | Interest Income/ Expense | Yield /Cost | Average Balance | Interest Income/ Expense | Yield /Cost | ||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||||||||
| Interest-bearing deposits | $ | 12,783,536 | $ | 216,367 | 1.69 | % | $ | 13,530,312 | $ | 17,878 | 0.13 | % | $ | 5,302,616 | $ | 12,893 | 0.24 | % | ||||||||||||||
| Federal funds sold | 37,171 | 948 | 2.55 | 14,836 | 31 | 0.21 | 78,817 | 723 | 0.92 | |||||||||||||||||||||||
| Resell agreements | 17,079 | 592 | 3.47 | 6,611 | 16 | 0.24 | 20,923 | 172 | 0.82 | |||||||||||||||||||||||
| Securities: | ||||||||||||||||||||||||||||||||
| Taxable | 10,719,066 | 249,797 | 2.16 | 4,606,562 | 89,550 | 1.97 | 4,234,318 | 93,569 | 2.27 | |||||||||||||||||||||||
| Tax-exempt | 7,997,778 | 327,559 | 4.08 | 8,268,416 | 314,600 | 4.06 | 8,447,036 | 323,928 | 4.08 | |||||||||||||||||||||||
| Total securities | 18,716,844 | 577,356 | 2.95 | 12,874,978 | 404,150 | 3.29 | 12,681,354 | 417,497 | 3.46 | |||||||||||||||||||||||
| Loans, net of unearned discount | 16,738,780 | 776,156 | 4.64 | 16,769,631 | 679,142 | 4.05 | 17,164,453 | 684,686 | 3.99 | |||||||||||||||||||||||
| Total earning assets and average rate earned | 48,293,410 | 1,571,419 | 3.20 | 43,196,368 | 1,101,217 | 2.58 | 35,248,163 | 1,115,971 | 3.22 | |||||||||||||||||||||||
| Cash and due from banks | 646,510 | 564,564 | 527,875 | |||||||||||||||||||||||||||||
| Allowance for credit losses | (242,059) | (258,668) | (232,596) | |||||||||||||||||||||||||||||
| Premises and equipment, net | 1,061,937 | 1,038,034 | 1,043,789 | |||||||||||||||||||||||||||||
| Accrued interest receivable and other assets | 1,753,340 | 1,442,682 | 1,373,969 | |||||||||||||||||||||||||||||
| Total assets | $ | 51,513,138 | $ | 45,982,980 | $ | 37,961,200 | ||||||||||||||||||||||||||
| Liabilities: | ||||||||||||||||||||||||||||||||
| Non-interest-bearing demand deposits | $ | 18,202,669 | $ | 16,670,807 | $ | 13,563,696 | ||||||||||||||||||||||||||
| Interest-bearing deposits: | ||||||||||||||||||||||||||||||||
| Savings and interest checking | 12,160,482 | 12,055 | 0.10 | 10,682,149 | 1,365 | 0.01 | 8,283,665 | 2,467 | 0.03 | |||||||||||||||||||||||
| Money market deposit accounts | 12,727,533 | 114,797 | 0.90 | 9,990,626 | 9,462 | 0.09 | 8,457,263 | 15,417 | 0.18 | |||||||||||||||||||||||
| Time accounts | 1,480,088 | 13,624 | 0.92 | 1,129,041 | 3,693 | 0.33 | 1,133,648 | 14,134 | 1.25 | |||||||||||||||||||||||
| Total interest-bearing deposits | 26,368,103 | 140,476 | 0.53 | 21,801,816 | 14,520 | 0.07 | 17,874,576 | 32,018 | 0.18 | |||||||||||||||||||||||
| Total deposits | 44,570,772 | 0.32 | 38,472,623 | 0.04 | 31,438,272 | 0.10 | ||||||||||||||||||||||||||
| Federal funds purchased | 35,461 | 690 | 1.95 | 32,177 | 32 | 0.10 | 33,135 | 100 | 0.30 | |||||||||||||||||||||||
| Repurchase agreements | 2,335,326 | 34,443 | 1.47 | 2,115,276 | 2,209 | 0.10 | 1,436,833 | 4,382 | 0.30 | |||||||||||||||||||||||
| Junior subordinated deferrable interest debentures | 123,042 | 4,172 | 3.39 | 133,744 | 2,484 | 1.86 | 136,330 | 3,560 | 2.61 | |||||||||||||||||||||||
| Subordinated notes | 99,262 | 4,657 | 4.69 | 99,105 | 4,657 | 4.70 | 98,948 | 4,656 | 4.71 | |||||||||||||||||||||||
| Federal Home Loan Bank advances | — | — | — | — | — | — | 109,290 | 318 | 0.29 | |||||||||||||||||||||||
| Total interest-bearing liabilities and average rate paid | 28,961,194 | 184,438 | 0.64 | 24,182,118 | 23,902 | 0.10 | 19,689,112 | 45,034 | 0.23 | |||||||||||||||||||||||
| Accrued interest payable and other liabilities | 807,820 | 771,392 | 669,755 | |||||||||||||||||||||||||||||
| Total liabilities | 47,971,683 | 41,624,317 | 33,922,563 | |||||||||||||||||||||||||||||
| Shareholders’ equity | 3,541,455 | 4,358,663 | 4,038,637 | |||||||||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 51,513,138 | $ | 45,982,980 | $ | 37,961,200 | ||||||||||||||||||||||||||
| Net interest income | $ | 1,386,981 | $ | 1,077,315 | $ | 1,070,937 | ||||||||||||||||||||||||||
| Net interest spread | 2.56 | % | 2.48 | % | 2.99 | % | ||||||||||||||||||||||||||
| Net interest income to total average earning assets | 2.82 | % | 2.53 | % | 3.09 | % |
40
Table of Contents
The following table presents the changes in taxable-equivalent net interest income and identifies the changes due to differences in the average volume of earning assets and interest-bearing liabilities and the changes due to changes in the average interest rate on those assets and liabilities. The changes in net interest income due to changes in both average volume and average interest rate have been allocated to the average volume change or the average interest rate change in proportion to the absolute amounts of the change in each. The comparison between 2021 and 2020 includes an additional change factor that shows the effect of the difference in the number of days (due to leap year in 2020) in each period for assets and liabilities that accrue interest based upon the actual number of days in the period, as further discussed below.
| 2022 vs. 2021 | 2021 vs. 2020 | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Increase (Decrease) Due to Change in | Increase (Decrease) Due to Change in | |||||||||||||||||||||||||||
| Rate | Volume | Total | Rate | Volume | Days | Total | ||||||||||||||||||||||
| Interest-bearing deposits | $ | 199,513 | $ | (1,024) | $ | 198,489 | $ | (7,856) | $ | 12,876 | $ | (35) | $ | 4,985 | ||||||||||||||
| Federal funds sold | 808 | 109 | 917 | (336) | (354) | (2) | (692) | |||||||||||||||||||||
| Resell agreements | 516 | 60 | 576 | (79) | (77) | — | (156) | |||||||||||||||||||||
| Securities: | ||||||||||||||||||||||||||||
| Taxable | 9,418 | 150,829 | 160,247 | (13,040) | 9,021 | — | (4,019) | |||||||||||||||||||||
| Tax-exempt | 1,607 | 11,352 | 12,959 | (1,618) | (7,710) | — | (9,328) | |||||||||||||||||||||
| Loans, net of unearned discounts | 98,271 | (1,257) | 97,014 | 11,000 | (14,673) | (1,871) | (5,544) | |||||||||||||||||||||
| Total earning assets | 310,133 | 160,069 | 470,202 | (11,929) | (917) | (1,908) | (14,754) | |||||||||||||||||||||
| Savings and interest checking | 10,528 | 162 | 10,690 | (1,767) | 672 | (7) | (1,102) | |||||||||||||||||||||
| Money market deposit accounts | 102,224 | 3,111 | 105,335 | (8,389) | 2,476 | (42) | (5,955) | |||||||||||||||||||||
| Time accounts | 8,460 | 1,471 | 9,931 | (10,344) | (58) | (39) | (10,441) | |||||||||||||||||||||
| Federal funds purchased | 655 | 3 | 658 | (65) | (3) | — | (68) | |||||||||||||||||||||
| Repurchase agreements | 31,991 | 243 | 32,234 | (3,646) | 1,485 | (12) | (2,173) | |||||||||||||||||||||
| Junior subordinated deferrable interest debentures | 1,901 | (213) | 1,688 | (1,010) | (66) | — | (1,076) | |||||||||||||||||||||
| Subordinated notes | (8) | 8 | — | (8) | 9 | — | 1 | |||||||||||||||||||||
| Federal Home Loan Bank advances | — | — | — | — | (318) | — | (318) | |||||||||||||||||||||
| Total interest-bearing liabilities | 155,751 | 4,785 | 160,536 | (25,229) | 4,197 | (100) | (21,132) | |||||||||||||||||||||
| Net change | $ | 154,382 | $ | 155,284 | $ | 309,666 | $ | 13,300 | $ | (5,114) | $ | (1,808) | $ | 6,378 |
Taxable-equivalent net interest income for 2022 increased $309.7 million, or 28.7%, compared to 2021. The increase in taxable-equivalent net interest income during 2022 was primarily related to an increase in the average yield on interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve); an increase in the average volume of, and to a much lesser extent, an increase in the yield on taxable securities; an increase in the average yield on loans; and an increase in the average volume of, and to a lesser extent, an increase in the average taxable-equivalent yield on tax-exempt securities. The impact of these items was partly offset by an increase in the average cost of interest-bearing deposit accounts (primarily money market deposit accounts) and an increase in the average cost of repurchase agreements, among other things. As a result of the aforementioned fluctuations, the taxable-equivalent net interest margin increased 29 basis points from 2.53% during 2021 to 2.82% during 2022.
The average volume of interest-earning assets for 2022 increased $5.1 billion, or 11.8%, compared to 2021. The increase in the average volume of interest-earning assets during 2022 included a $6.1 billion increase in average taxable securities, a $22.3 million increase in average federal funds sold and a $10.5 million increase in average resell agreements partly offset by a $746.8 million decrease in average interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve), a $270.6 million decrease in average tax-exempt securities, and a $30.9 million decrease in average loans (of which approximately $1.7 billion related to PPP loans, as further discussed below).
The average yield on interest-earning assets increased 62 basis points from 2.58% during 2021 to 3.20% during 2022 while the average rate paid on interest-bearing liabilities increased 54 basis points from 0.10% in 2021 to 0.64% in 2022. The average taxable-equivalent yields on interest-earning assets and the average rate paid on interest-bearing liabilities were primarily impacted by the aforementioned changes in market interest rates and changes in the volume and relative mix of interest-earning assets and interest-bearing liabilities.
41
Table of Contents
The average taxable-equivalent yield on loans increased 59 basis points from 4.05% during 2021 to 4.64% during 2022. The average taxable-equivalent yield on loans during 2022 was positively impacted by recent increases in market interest rates. The average taxable-equivalent yield on loans during 2021 was positively impacted by a higher average proportion of higher-yielding PPP loans to total loans compared to 2022. The average volume of loans decreased $30.9 million, or 0.2%, in 2022 compared to 2021. The average volume of loans during 2022 was impacted by decrease in the average volume of PPP loans. Excluding PPP loans, average loans would have increased $1.7 billion, or 11.3%, during 2022 compared to 2021. Loans made up approximately 34.7% of average interest-earning assets during 2022 compared to 38.8% during 2021.
During 2022 and 2021, we recognized $2.6 million and $97.3 million, respectively, in PPP loan related deferred processing fees (net of amortization of related deferred origination costs) as a yield adjustment and this amount is included in interest income on loans. As a result of the inclusion of these net fees in interest income, the average yields on PPP loans were 2.84% and 6.26% during 2022 and 2021, respectively, compared to the stated interest rate of 1.0% on these loans.
The average taxable-equivalent yield on securities was 2.95% during 2022, decreasing 34 basis points compared to 3.29% during 2021 and was negatively impacted by a decrease in the relative proportion of higher-yielding tax-exempt securities to total securities. The average yield on taxable securities was 2.16% during 2022 compared to 1.97% during 2021, increasing 19 basis points, while the average yield on tax exempt securities was 4.08% during 2022 compared to 4.06% during 2021, increasing 2 basis points. Tax exempt securities made up approximately 42.7% of total average securities during 2022, compared to 64.2% during 2021. The average volume of total securities increased $5.8 billion, or 45.4%, during 2022 compared to 2021. Securities made up approximately 38.7% of average interest-earning assets in 2022 compared to 29.8% in 2021. The increase during 2022 was primarily related to the investment of available funds (primarily from growth in customer deposits and reinvestment of amounts held in an interest-bearing account at the Federal Reserve) into taxable securities.
Average interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve), during 2022 decreased $746.8 million, or 5.5%, compared to 2021. Interest-bearing deposits made up approximately 26.5% of average interest-earning assets during 2022 compared to approximately 31.3% in 2021. The decrease during 2022 was primarily related to the reinvestment of amounts held in an interest-bearing account at the Federal Reserve into taxable securities. The average yield on interest-bearing deposits was 1.69% during 2022 and 0.13% during 2021. The average yields on interest-bearing deposits during 2022 was impacted by higher interest rates paid on reserves held at the Federal Reserve, compared to 2021.
Average federal funds sold and resell agreements during 2022 increased $22.3 million, or 150.5%, and $10.5 million, or 158.3%, respectively, compared to 2021. Federal funds sold and resell agreements were not a significant component of interest-earning assets during the comparable periods. The average yields on federal funds sold and resell agreements were 2.55% and 3.47%, respectively, during 2022 compared to 0.21% and 0.24%, respectively, during 2021. The average yields on federal funds sold and resell agreements were positively impacted by higher average market interest rates during 2022 compared to 2021.
The average rate paid on interest-bearing liabilities was 0.64% during 2022, increasing 54 basis points from 0.10% during 2021. Average deposits increased $6.1 billion, or 15.9%, in 2022 compared to 2021. Average interest-bearing deposits increased $4.6 billion in 2022 compared to 2021, while average non-interest-bearing deposits increased $1.5 billion in 2022 compared to 2021. The ratio of average interest-bearing deposits to total average deposits was 59.2% in 2022 compared to 56.7% in 2021. The average cost of deposits is primarily impacted by changes in market interest rates as well as changes in the volume and relative mix of interest-bearing deposits. The average rates paid on interest-bearing deposits and total deposits were 0.53% and 0.32%, respectively, in 2022 compared to 0.07% and 0.04%, respectively, in 2021. The average cost of deposits during 2022 was impacted by an increase in the interest rates we pay on most of our interest-bearing deposit products as a result of the aforementioned increase in market interest rates.
Our taxable-equivalent net interest spread, which represents the difference between the average rate earned on earning assets and the average rate paid on interest-bearing liabilities, was 2.56% in 2022 compared to 2.48% in 2021. The net interest spread, as well as the net interest margin, will be impacted by future changes in short-term and long-term interest rate levels, as well as the impact from the competitive environment. A discussion of the effects of changing interest rates on net interest income is set forth in Item 7A. Quantitative and Qualitative Disclosures About Market Risk elsewhere in this report.
42
Table of Contents
Our hedging policies permit the use of various derivative financial instruments, including interest rate swaps, swaptions, caps and floors, to manage exposure to changes in interest rates. Details of our derivatives and hedging activities are set forth in Note 15 - Derivative Financial Instruments in the accompanying notes to consolidated financial statements elsewhere in this report. Information regarding the impact of fluctuations in interest rates on our derivative financial instruments is set forth in Item 7A. Quantitative and Qualitative Disclosures About Market Risk elsewhere in this report.
Credit Loss Expense
Credit loss expense is determined by management as the amount to be added to the allowance for credit loss accounts for various types of financial instruments including loans, securities and off-balance-sheet credit exposure after net charge-offs have been deducted to bring the allowance to a level which, in management’s best estimate, is necessary to absorb expected credit losses over the lives of the respective financial instruments.
The components of credit loss expense were as follows.
| 2022 | 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Credit loss expense related to: | ||||||||||
| Loans | $ | (5,279) | $ | (6,097) | $ | 237,010 | ||||
| Off-balance-sheet credit exposures | 8,279 | 6,162 | 4,275 | |||||||
| Securities held to maturity | — | (2) | (55) | |||||||
| Total | $ | 3,000 | $ | 63 | $ | 241,230 |
See the section captioned “Allowance for Credit Losses” elsewhere in this discussion for further analysis of credit loss expense related to loans and off-balance-sheet credit exposures.
Non-Interest Income
Total non-interest income for 2022 increased $18.1 million, or 4.7%, compared to 2021. Changes in the various components of non-interest income are discussed in more detail below.
Trust and Investment Management Fees. Trust and investment management fee income for 2022 increased $5.7 million, or 3.8%, compared to 2021. Investment management fees are the most significant component of trust and investment management fees, making up approximately 77.1% and 82.3% of total trust and investment management fees in 2022 and 2021, respectively. The increase in trust and investment management fees during 2022 was primarily due to increases in oil and gas fees (up $6.1 million), real estate fees (up $2.0 million) and estate fees (up $976 thousand) partly offset by a decrease in investment management fees (down $3.4 million). Oil and gas fees during 2022 were impacted by increases in oil and gas prices. The increases in real estate fees and estate fees were primarily related to increased transaction volumes and transaction fees. Investment management fees are generally based on the market value of assets within an account and are thus impacted by volatility in the equity and bond markets. The decrease in investment management fees during 2022 was primarily related to lower average equity valuations, in part related to the sharp decline in equity valuations during 2022.
At December 31, 2022, trust assets, including both managed assets and custody assets, were primarily composed of equity securities (40.2% of trust assets), fixed income securities (33.8% of trust assets), alternative investments (8.7% of assets) and cash equivalents (10.2% of trust assets). The estimated fair value of trust assets was $43.6 billion (including managed assets of $21.4 billion and custody assets of $22.2 billion) at December 31, 2022 compared to $43.3 billion (including managed assets of $19.1 billion and custody assets of $24.2 billion) at December 31, 2021.
Service Charges on Deposit Accounts. Service charges on deposit accounts for 2022 increased $8.6 million, or 10.3%, compared to 2021. The increase was primarily related to increases in overdraft charges on consumer and commercial accounts (up $5.3 million and $2.3 million, respectively) and consumer service charges (up $1.0 million).
Overdraft charges totaled $38.3 million ($29.2 million consumer and $9.1 million commercial) during 2022 compared to $30.7 million ($23.9 million consumer and $6.8 million commercial) during 2021. The increase in overdraft charges during 2022 was impacted by increases in the volume of fee assessed overdrafts relative to 2021, in part due to growth in the number of accounts. The increase in consumer service charges during 2022 was partly related to increases in overall deposit accounts and volumes.
43
Table of Contents
In April 2021, we implemented a new overdraft grace feature for certain consumer demand deposit accounts whereby no fees would be assessed on overdrafts of $100 or less, subject to certain qualifying conditions such as a minimum direct deposit. This new feature reduced overdraft charges on consumer accounts by approximately $3.2 million during 2021. In June 2022, we expanded the overdraft grace feature first implemented in April 2021. This feature, which was previously only available to certain consumer demand deposit accounts, is now available to all of our consumer demand deposit accounts, regardless of direct deposit status. With this feature, no fees will be assessed on overdrafts of $100 or less. Additionally, we also eliminated fees on non-sufficient and returned items for all consumer deposit accounts. We expect these changes will impact revenue by as much as $3.5 million on an annual basis.
Insurance Commissions and Fees. Insurance commissions and fees for 2022 increased $1.7 million, or 3.2%, compared to 2021. The increase was the result of an increase in commission income (up $2.7 million) partly offset by a decrease in contingent income (down $1.0 million). The increase in commission income was primarily related to increases in commercial and, to a lesser extent, personal lines property and casualty commissions. These increases were related to increased business volumes and increased market rates. The increases in property and casualty commissions were partly offset by a decreases in life insurance commissions and benefit plan commissions. These decreases were primarily due to decreased business volumes. The decrease in benefit plan commissions was partly offset by the impact of an increase in market rates.
Contingent income totaled $3.5 million in 2022 and $4.5 million in 2021. Contingent income primarily consists of amounts received from various property and casualty insurance carriers related to the loss performance of insurance policies previously placed. These performance related contingent payments are seasonal in nature and are mostly received during the first quarter of each year. This performance related contingent income totaled $1.9 million in 2022 and $3.2 million in 2021. The decrease in performance related contingent income during 2022 was related to low growth within the portfolio and a deterioration in the loss performance of insurance policies previously placed. This deterioration was impacted by a severe weather event in Texas during the first quarter of 2021 that resulted in a significant increase in property and casualty claims and losses. Contingent income also includes amounts received from various benefit plan insurance companies related to the volume of business generated and/or the subsequent retention of such business. This benefit plan related contingent income totaled $1.6 million in 2022 and $1.3 million in 2021.
Interchange and Card Transaction Fees. Interchange fees, or “swipe” fees, are charges that merchants pay to us and other card-issuing banks for processing electronic payment transactions. Interchange and card transaction fees consist of income from check card usage, point of sale income from PIN-based debit card transactions and ATM service fees. Interchange and card transaction fees are reported net of related network costs.
Net revenues from interchange and card transaction fees for 2022 increased $770 thousand, or 4.4%, compared to 2021 primarily due to increased transaction volumes as well as the impact of new card products partly offset by an increase in network costs. A comparison of gross and net interchange and card transaction fees for the reported periods is presented in the table below.
| 2022 | 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Income from debit card transactions | $ | 32,457 | $ | 29,122 | $ | 23,763 | ||||
| ATM service fees | 3,313 | 3,298 | 3,342 | |||||||
| Gross interchange and debit card transaction fees | 35,770 | 32,420 | 27,105 | |||||||
| Network costs | 17,539 | 14,959 | 13,635 | |||||||
| Net interchange and debit card transaction fees | $ | 18,231 | $ | 17,461 | $ | 13,470 |
Federal Reserve rules applicable to financial institutions that have assets of $10 billion or more provide that the maximum permissible interchange fee for an electronic debit transaction is the sum of 21 cents per transaction and 5 basis points multiplied by the value of the transaction. An upward adjustment of no more than 1 cent to an issuer's debit card interchange fee is allowed if the card issuer develops and implements policies and procedures reasonably designed to achieve certain fraud-prevention standards. The Federal Reserve also has rules governing routing and exclusivity that require issuers to offer two unaffiliated networks for routing transactions on each debit or prepaid product.
44
Table of Contents
Other Charges, Commissions and Fees. Other charges, commissions and fees for 2022 increased $4.8 million, or 12.9%, compared to 2021. The increase was primarily related to increases in income from the placement of money market accounts (up $4.0 million), merchant services rebates/bonuses (up $1.3 million) and letter of credit fees (up $1.1 million), among other things, partly offset by a decrease in income from the sale of mutual funds (down $1.7 million), among other things.
Net Gain/Loss on Securities Transactions. There were no sales of securities during 2022. During 2021, we sold certain available-for-sale securities with amortized costs totaling $2.0 billion and realized a net gain of $69 thousand. These sales were primarily related to securities purchased during 2021 and subsequently sold in connection with our tax planning strategies related to the Texas franchise tax. The gross proceeds from the sales of these securities outside of Texas are included in total revenues/receipts from all sources reported for Texas franchise tax purposes, which results in a reduction in the overall percentage of revenues/receipts apportioned to Texas and subjected to taxation under the Texas franchise tax.
Other Non-Interest Income. Other non-interest income for 2022 decreased $3.3 million, or 6.8%, compared to 2021. The decrease was primarily related to a decrease in gains on the sale/exchange of assets (down $11.7 million) and, to a lesser extent, a decrease in income from customer derivative and securities trading transactions (down $2.3 million), among other things. These items were partly offset by increases in sundry and other miscellaneous income (up $9.2 million), public finance underwriting fees (up $1.7 million) and income from customer foreign exchange transactions (up $1.4 million), among other things. Gains on the sale/exchange of assets in 2021 included $9.7 million related to an exchange of a branch facility and $1.8 million related to the sale of certain parking lots in downtown San Antonio. The decrease in income from customer derivative transactions was primarily due to a decrease in transaction volume. Sundry income during 2022 included $6.3 million in card related incentives/rebates, $5.1 million related to a partnership interest and $1.4 million related to the recovery of prior write-offs, among other things, while sundry and other miscellaneous income during 2021 included $3.4 million in card related incentives/rebates and $519 thousand in recoveries of prior write-offs, among other things. The increases in public finance underwriting fees and income from customer foreign exchange transactions were primarily related to increases in transaction volumes.
Non-Interest Expense
Total non-interest expense for 2022 increased $142.3 million, or 16.1%, compared to 2021. Changes in the various components of non-interest expense are discussed below.
Salaries and Wages. Salaries and wages increased $96.6 million, or 24.4%, in 2022 compared to 2021. The increase in salaries and wages was primarily related to increases in salaries due to annual merit and market increases as well as the implementation of a $20 per hour minimum wage in December, 2021. We are also experiencing a competitive labor market which has resulted in and could continue to result in an increase in our staffing costs. Salaries and wages were also impacted by an increase in the number of employees, increases in incentive and stock-based compensation and commissions and a decrease in salary costs deferred in connection with loan originations as the first quarter of 2021 was impacted by the high volume of PPP loan originations. The increase in the number of employees was partly related to our investments in organic expansion in the Houston and Dallas markets as well as preparations for our mortgage loan product offering.
Employee Benefits. Employee benefits expense for 2022 increased $6.6 million, or 8.0%, compared to 2021. The increase was primarily related to increases in payroll taxes, medical benefits expense, 401(k) plan expense and other employee benefits, among other things, partly offset by an increase in the net periodic benefits related to our defined benefit retirement plan. Employee benefits expense was impacted by the aforementioned higher salary costs and increase in the number of employees.
Our defined benefit retirement and restoration plans were frozen in 2001 which has helped to reduce the volatility in retirement plan expense. We nonetheless still have funding obligations related to these plans and could recognize additional expense related to these plans in future years, which would be dependent on the return earned on plan assets, the level of interest rates and employee turnover. See Note 12 - Defined Benefit Plans for additional information related to our net periodic pension benefit/cost.
Net Occupancy. Net occupancy expense for 2022 increased $5.2 million, or 4.8%, compared to 2021. The increase was primarily related to increases in repairs and maintenance/service contracts expense (up $2.0 million), lease expense (up $1.8 million), depreciation on buildings and leasehold improvements (together up $1.3 million) and insurance expense (up $609 thousand), among other things, partly offset by a decrease in property taxes (down
45
Table of Contents
$1.6 million). The increases in the aforementioned components of net occupancy expense were driven, in part, by our expansion within the Houston and Dallas market areas.
Technology, Furniture and Equipment. Technology, furniture and equipment expense for 2022 increased $8.0 million, or 7.1%, compared to 2021. The increase was primarily related to increases in cloud services expense (up $3.9 million), service contracts expense (up $1.4 million), software maintenance (up $1.3 million) and depreciation of furniture and equipment (up $989 thousand), among other things.
Deposit Insurance. Deposit insurance expense totaled $15.6 million in 2022 compared to $12.2 million in 2021. The increase was primarily related to an increase in total assets. In October 2022, the Federal Deposit Insurance Corporation adopted a final rule to increase the initial base deposit insurance assessment rate schedules uniformly by 2 basis points beginning with the first quarterly assessment period of 2023.
Other Non-Interest Expense. Other non-interest expense for 2022 increased $22.8 million, or 13.3%, compared to 2021. The increase included increases in professional services expense (up $6.2 million); advertising/promotions expense (up $5.5 million); travel, meals and entertainment (up $5.4 million); fraud losses (up $5.0 million); business development expense (up $1.3 million); sundry and other miscellaneous expense (up $1.1 million); and stationery, printing and supplies expense (up $1.0 million), among other things. Other non-interest expense during 2022 was also impacted by a decrease in costs deferred as loan origination costs (down $1.3 million) as the first quarter of 2021 was impacted by a large volume of PPP loan originations. The impact of the aforementioned items was partly offset by a decrease in donations expense (down $9.0 million), which was impacted by $8.8 million in contributions to the Frost Charitable Foundation during 2021, among other things. Sundry and other miscellaneous expense in 2022 included accruals totaling $5.9 million, which included $4.0 million related to a license negotiation and $1.9 million related to other matters. Sundry and other miscellaneous expense in 2021 included $4.7 million related to the write-off of certain assets.
Results of Segment Operations
We are managed under a matrix organizational structure whereby our two primary operating segments, Banking and Frost Wealth Advisors, overlap a regional reporting structure. A third operating segment, Non-Banks, is for the most part the parent holding company, as well as certain other insignificant non-bank subsidiaries of the parent that, for the most part, have little or no activity. A description of each business and the methodologies used to measure financial performance is described in Note 18 - Operating Segments in the accompanying notes to consolidated financial statements elsewhere in this report. Net income (loss) by operating segment is presented below:
Banking
Net income for 2022 increased $136.5 million, or 32.9%, compared to 2021. The increase was primarily the result of a $305.6 million increase in net interest income and a $10.2 million increase in non-interest income partly offset by a $132.7 million increase in non-interest expense, a $43.6 million increase in income tax expense and a $2.9 million increase in credit loss expense.
Net interest income for 2022 increased $305.6 million, or 30.9%, compared to 2021. The increase was primarily related to an increase in the average yield on interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve); an increase in the average volume of, and to a lesser extent, an increase in the yield on taxable securities; an increase in the average yield on loans; and an increase in the average volume of, and to a lesser extent, an increase in the average taxable-equivalent yield on tax-exempt securities. The impact of these items was partly offset by an increase in the average cost of interest-bearing deposit accounts (primarily money market deposit accounts) and an increase in the average cost of repurchase agreements, among other things. See the analysis of net interest income included in the section captioned “Net Interest Income” elsewhere in this discussion.
Credit loss expense for 2022 totaled $3.0 million compared to $54 thousand in 2021. See the sections captioned “Credit Loss Expense” and “Allowance for Credit Losses” elsewhere in this discussion for further analysis of credit loss expense related to loans and off-balance-sheet commitments.
Non-interest income for 2022 increased $10.2 million, or 4.6%, compared to 2021. The increase was primarily related to increases in service charges on deposit accounts; other charges commission and fees; and insurance commissions and fees partly offset by a decrease in other non-interest income. The increase in service charges on deposit accounts was primarily related to increases in overdraft charges on consumer and commercial accounts and consumer service charges. The increase in overdraft charges during 2022 was impacted by increases in the volume
46
Table of Contents
of fee assessed overdrafts relative to 2021, in part due to growth in the number of accounts. The increase in consumer service charges during 2022 was partly related to increases in overall deposit accounts and volumes. The increase in other charges commission and fees was primarily related to increases in merchant services rebates/bonuses and letter of credit fees, among other things. The increase in insurance commissions and fees was the result of an increase in commission income partly offset by a decrease in contingent income which is further discussed below in relation to Frost Insurance Agency. The decrease in other non-interest income was primarily related to a decrease gains on the sale/exchange of assets and, to a lesser extent, a decrease in income from customer derivative and securities trading transactions, among other things. These items were partly offset by increases in sundry and other miscellaneous income; public finance underwriting fees; and income from customer foreign exchange transactions, among other things. Gains on the sale/exchange of assets in 2021 included $9.7 million related to an exchange of a branch facility and $1.8 million related to the sale of certain parking lots in downtown San Antonio. Sundry and other miscellaneous income during 2022 included $6.3 million in card related incentives/rebates, $5.1 million related to a partnership interest, $1.4 million related to the recovery of prior write-offs and $458 thousand related to a contract fee, among other things, while sundry and other miscellaneous income during 2021 included $3.4 million in card related incentives/rebates and $519 thousand in recoveries of prior write-offs, among other things. The fluctuations in income from public finance underwriting fees; customer derivative and securities trading transactions and customer foreign exchange transactions were primarily related to fluctuations in transaction volumes. See the analysis of these categories of non-interest income included in the section captioned “Non-Interest Income” included elsewhere in this discussion.
Non-interest expense for 2022 increased $132.7 million, or 17.6%, compared to 2021. The increase was primarily due to increases in salaries and wages; other non-interest expense; technology, furniture and equipment expense; employee benefit expense; net occupancy expense and deposit insurance expense. The increase in salaries and wages was primarily related to an increase in in salaries due to annual merit and market increases as well as the implementation of a $20 per hour minimum wage in December, 2021. Salaries and wages were also impacted by an increase in the number of employees, increases in incentive and stock-based compensation and commissions and a decrease in salary costs deferred in connection with loan originations as the first quarter of 2021 was impacted by the high volume of PPP loan originations. The increase in other non-interest expense was primarily due to increases in professional services expense; advertising/promotions expense; travel, meals and entertainment; fraud losses; business development expense; sundry and other miscellaneous expense; and stationery, printing and supplies expense, among other things. Other non-interest expense during 2022 was also impacted by a decrease in costs deferred as loan origination costs as the first quarter of 2021 was impacted by a large volume of PPP loan originations. The impact of the aforementioned items was partly offset by a decrease in donations expense, which was impacted by $8.8 million in contributions to the Frost Charitable Foundation during 2021, among other things. The increase in technology, furniture and equipment expense was primarily related to increases in cloud services expense, service contracts expense, software maintenance and depreciation of furniture and equipment, among other things. The increase in employee benefit expense was primarily related to increases in payroll taxes, medical benefits expense, 401(k) plan expense and other employee benefits, among other things, partly offset by an increase in the net periodic benefits related to our defined benefit retirement plan. The increase in net occupancy expense was increases in repairs and maintenance/service contracts expense, lease expense, depreciation on buildings and leasehold improvements and insurance expense, among other things, partly offset by a decrease in property taxes. The increases in the aforementioned components of net occupancy expense were impacted, in part, by our expansion within the Houston and Dallas market areas. The increase in deposit insurance was primarily related to an increase in total assets. See the analysis of these categories of non-interest expense included in the section captioned “Non-Interest Expense” included elsewhere in this discussion.
Income tax expense for 2022 increased $43.6 million, or 105.2%, compared to 2021. See the section captioned “Income Taxes” elsewhere in this discussion.
Frost Insurance Agency, which is included in the Banking operating segment, had gross commission revenues of $54.2 million during 2022 compared to $52.5 million during 2021. The increase in gross commission revenues was the result of an increase in commission income partly offset by a decrease in contingent income. The increase in gross commission income was primarily related to increases in commercial and, to a lesser extent, personal lines property and casualty commissions, due to increases in business volumes and market rates. The increases in property and casualty commissions were partly offset by decreases in life insurance commissions and benefit plan commissions, primarily due to decreased business volume. The decrease in contingent income was primarily related to a decrease in performance related contingent payments due to low growth within the portfolio and a deterioration
47
Table of Contents
in the loss performance of insurance policies previously placed. This decrease was partly offset by an increase in contingent commissions received from various benefit plan insurance companies. See the analysis of insurance commissions and fees included in the section captioned “Non-Interest Income” included elsewhere in this discussion.
Frost Wealth Advisors
Net income for 2022 increased $1.5 million, or 4.1%, compared to 2021. The increase was primarily due to an $8.4 million increase in non-interest income and a $2.5 million increase in net interest income partly offset by a $9.0 million increase in non-interest expense and a $401 thousand increase in income tax expense.
Net interest income for 2022 increased $2.5 million, or 117.3%, compared to 2021. This increase was primarily due to an increase in the average volume of funds provided by Frost Wealth Advisors and an increase in the average funds transfer price allocated to such funds. See the analysis of net interest income included in the section captioned “Net Interest Income” included elsewhere in this discussion.
Non-interest income for 2022 increased $8.4 million, or 5.0%, compared to 2021. The increase was primarily related to increases in trust and investment management fees; other charges, commissions and fees; and other non-interest income. Trust and investment management fee income is the most significant income component for Frost Wealth Advisors. Investment management fees are the most significant component of trust and investment management fees, making up approximately 77.1% and 82.3% of total trust and investment management fees for 2022 and 2021, respectively. The increase in trust and investment management fees was primarily due to increases in oil and gas fees, real estate fees and estate fees partly offset by a decrease in investment management fees. Oil and gas fees during 2022 were impacted by increases in oil and gas prices. The increases in real estate fees and estate fees were primarily related to increased transaction volumes and transaction fees. The decrease in investment management fees during 2022 was primarily related to lower average equity valuations, in part related to the sharp decline in equity valuations during 2022. The increase in other charges, commissions and fees was primarily related to an increase in income from the placement of money market accounts, among other things, partly offset by a decrease in income from the sale of mutual funds, among other things. The increase in other non-interest income was primarily related to an increase in income from customer securities trading transactions partly offset by a decrease in sundry and other miscellaneous income. See the analysis of trust and investment management fees and other charges, commissions and fees included in the section captioned “Non-Interest Income” included elsewhere in this discussion.
Non-interest expense for 2022 increased $9.0 million, or 7.3%, compared to 2021. The increase was primarily due to increases in salaries and wages and other non-interest expense, and to a lesser extent, increase in employee benefit expense and technology, furniture and equipment expense. The increase in salaries and wages was primarily due to increases in salaries, due to annual merit and market increases, as well as increases in commissions and incentive compensation. The increase in other non-interest expense was primarily due to an increase in sundry and other miscellaneous expense, which was primarily due to the write-off of certain assets; research and platform fees; and travel, meals and entertainment; among other things. The increase in employee benefits was primarily due to increases in 401(k) plan expense, medical expense and payroll taxes. The increase in technology, furniture and equipment expense was primarily due to an increase in cloud service expense.
Non-Banks
The Non-Banks operating segment had a net loss of $11.0 million for 2022 compared to a net loss of $9.0 million in 2021. The increased net loss was primarily due to an increase in net interest expense, a decrease in other non-interest income and an increase in other non-interest expense partly offset by an increase in income tax benefit. The increase in net interest expense was primarily related to an increase in the average rate paid on our long-term borrowings partly offset by the impact of the redemption, during the fourth quarter of 2021, of $13.4 million of junior subordinated deferrable interest debentures issued to WNB Capital Trust I. The decrease in other non-interest income was primarily due to a decrease in mineral interest income as the related mineral interest assets were donated to the Frost Charitable Foundation during the third quarter of 2021. The increase in other non-interest expense was primarily due to an increase in travel, meals and entertainment expense, among other things.
48
Table of Contents
Income Taxes
We recognized income tax expense of $89.7 million, for an effective tax rate of 13.4%, in 2022 compared to $46.5 million, for an effective tax rate of 9.5%, in 2021. The effective income tax rates differed from the U.S. statutory federal income tax rate of 21% during 2022 and 2021 primarily due to the effect of tax-exempt income from loans, securities and life insurance policies and the income tax effects associated with stock-based compensation, among other things, and their relative proportion to total pre-tax net income. The increase in the effective tax rate during 2022 was primarily related to an increase in pre-tax net income, and, to a lesser extent, a decrease in discrete tax benefits associated with stock-based compensation. See Note 13 - Income Taxes in the accompanying notes to consolidated financial statements elsewhere in this report.
Sources and Uses of Funds
The following table illustrates, during the years presented, the mix of our funding sources and the assets in which those funds are invested as a percentage of our average total assets for the period indicated. Average assets totaled $51.5 billion in 2022 compared to $46.0 billion in 2021.
| 2022 | 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|---|
| Sources of Funds: | ||||||||
| Deposits: | ||||||||
| Non-interest-bearing | 35.3 | % | 36.2 | % | 35.7 | % | ||
| Interest-bearing | 51.2 | 47.4 | 47.1 | |||||
| Federal funds purchased | 0.1 | 0.1 | 0.1 | |||||
| Repurchase agreements | 4.5 | 4.6 | 3.8 | |||||
| Long-term debt and other borrowings | 0.4 | 0.5 | 0.9 | |||||
| Other non-interest-bearing liabilities | 1.6 | 1.7 | 1.8 | |||||
| Equity capital | 6.9 | 9.5 | 10.6 | |||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % | ||
| Uses of Funds: | ||||||||
| Loans | 32.5 | % | 36.5 | % | 45.2 | % | ||
| Securities | 36.3 | 28.0 | 33.4 | |||||
| Interest-bearing deposits | 24.8 | 29.4 | 14.0 | |||||
| Federal funds sold | 0.1 | — | 0.2 | |||||
| Resell agreements | — | — | 0.1 | |||||
| Other non-interest-earning assets | 6.3 | 6.1 | 7.1 | |||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % |
Deposits continue to be our primary source of funding. Average deposits increased $6.1 billion, or 15.9%, in 2022 compared to 2021. Non-interest-bearing deposits remain a significant source of funding, which has been a key factor in maintaining our relatively low cost of funds. Average non-interest-bearing deposits totaled 40.8% of total average deposits in 2022 compared to 43.3% in 2021.
We primarily invest funds in loans, securities and interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve). Average loans decreased $30.9 million, or 0.2%, (increased $1.7 billion, or 11.3% excluding PPP loans) in 2022 compared to 2021 while average securities increased $5.8 billion, or 45.4%, in 2022 compared to 2021. Average interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve) decreased $746.8 million, or 5.5%, in 2022 compared to 2021, primarily related to the reinvestment of a portion of these funds into taxable securities.
Loans
Overview. Details of our loan portfolio are presented in Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report. Year-end total loans increased $818.6 million, or 5.0%, during 2022 compared to 2021 ($1.2 billion, or 7.6% excluding PPP loans). The majority of our loan portfolio is comprised of commercial and industrial loans, energy loans and real estate loans. Commercial and industrial loans made up 33.1% and 32.9% (33.1% and 33.7% excluding PPP loans) of total loans at December 31, 2022 and 2021 while energy loans made up 5.4% and 6.6% (5.4% and 6.8% excluding PPP loans) of total loans at both December 31, 2022 and 2021 and real estate loans made up 58.4% and 55.0% (58.6% and 56.5% excluding PPP loans) of total loans at December 31, 2022 and 2021. Energy loans include commercial and industrial loans, leases and real estate
49
Table of Contents
loans to borrowers in the energy industry. Real estate loans include both commercial and consumer balances.
Loan Origination/Risk Management. We have certain lending policies and procedures in place that are designed to maximize loan income within an acceptable level of risk. Management reviews and approves these policies and procedures on a regular basis. A reporting system supplements the review process by providing management with frequent reports related to loan production, loan quality, concentrations of credit, loan delinquencies and non-performing and potential problem loans. Diversification in the loan portfolio is a means of managing risk associated with fluctuations in economic conditions. We have begun to explore the credit and reputational risks associated with climate change and their potential impact on the foregoing and are also closely monitoring regulatory developments on climate risk. This includes, among other things, researching and developing a formalized approach to considering climate change related risks in our underwriting processes. This approach will be impacted, in part, by the accessibility and reliability of both customer climate risk data and climate risk data in general. One of the objectives of these efforts is to enable us to better understand the climate change related risks associated with our customers' business activities and to be able to monitor their response to those risks and their ultimate impact on our customers.
Commercial and industrial loans are underwritten after evaluating and understanding the borrower’s ability to operate profitably and prudently expand its business. Underwriting standards are designed to promote relationship banking rather than transactional banking. Once it is determined that the borrower’s management possesses sound ethics and solid business acumen, our management examines current and projected cash flows to determine the ability of the borrower to repay their obligations as agreed. Commercial and industrial loans are primarily made based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial and industrial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee; however, some short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.
Our energy loan portfolio includes loans for production, energy services and other energy loans, which includes private clients, transportation and equipment providers, manufacturers, refiners and traders. The origination process for energy loans is similar to that of commercial and industrial loans. Because, however, of the average loan size, the significance of the portfolio and the specialized nature of the energy industry, our energy lending requires a highly prescriptive underwriting policy. Production loans are secured by proven, developed and producing reserves. Loan proceeds for these types of loans are typically used for the development and drilling of additional wells, the acquisition of additional production, and/or the acquisition of additional properties to be developed and drilled. Our customers in this sector are generally large, independent, private owner-producers or large corporate producers. These borrowers typically have large capital requirements for drilling and acquisitions, and as such, loans in this portfolio are generally greater than $10 million. Production loans are collateralized by the oil and gas interests of the borrower. Collateral values are determined by the risk-adjusted and limited discounted future net revenue of the reserves. Our valuations take into consideration geographic and reservoir differentials as well as cost structures associated with each borrower. Collateral value is calculated at least semi-annually using third-party engineer-prepared reserve studies. These reserve studies are conducted using a discount factor and base case assumptions for the current and future value of oil and gas. To qualify as collateral, typically reserves must be proven, developed and producing. For certain borrowers, collateral may include up to 20% proven, non-producing reserves. Loan commitments are limited to 65% of estimated reserve value. Cash flows must be sufficient to amortize the loan commitment within 120% of the half-life of the underlying reserves. Loan commitments generally must also be 100% covered by the risk-adjusted and limited discounted future net revenue of the reserves when stressed at 75% of our base case price assumptions. In addition, the ratio of the borrower's debt to earnings before interest, taxes, depreciation and amortization (“EBITDA”) should generally not exceed 350%. We generally require production borrowers to maintain an active hedging program to manage risk and to have at least 50% of their production hedged for two years.
Oil and gas service, transportation, and equipment providers are economically aligned due to their reliance on drilling and active oil and gas development. Income for these borrowers is highly dependent on the level of drilling activity and rig utilization, both of which are driven by the current and future outlook for the price of oil and gas. We mitigate the credit risk in this sector through conservative concentration limits and guidelines on the profile of eligible borrowers. Guidelines require that the companies have extensive experience through several industry cycles, and that they be supported by financially competent and committed guarantors who provide a significant secondary source of repayment. Borrowers in this sector are typically privately-owned, middle-market companies with annual
50
Table of Contents
sales of less than $100 million. The services provided by companies in this sector are highly diversified, and include down-hole testing and maintenance, providing and threading drilling pipe, hydraulic fracturing services or equipment, seismic testing and equipment and other direct or indirect providers to the oil and gas production sector.
We also have a small portfolio of loans to energy trading companies that serve as intermediaries that buy and sell oil, gas, other petrochemicals, and ethanol. These companies are not dependent on drilling or development. As a general policy, we do not lend to energy traders; however, we have made an exception to this policy for certain customers based upon their underlying business models which minimize risk as commodities are bought only to fill existing orders (back-to-back trading). As such, the commodity price risk and sale risk are eliminated.
PPP loans, which were originated in 2020 and early 2021, are loans to qualified small businesses under the PPP administered by the SBA under the provisions of the CARES Act. Loans covered by the PPP may be eligible for loan forgiveness for certain costs incurred related to payroll, group health care benefit costs and qualifying mortgage, rent and utility payments. The remaining loan balance after forgiveness of any amounts is still fully guaranteed by the SBA. Terms of the PPP loans include the following (i) maximum amount limited to the lesser of $10 million or an amount calculated using a payroll-based formula, (ii) maximum loan term of five years, (iii) interest rate of 1.00%, (iv) no collateral or personal guarantees are required, (v) no payments are required until the date on which the forgiveness amount relating to the loan is remitted to the lender and (vi) loan forgiveness up to the full principal amount of the loan and any accrued interest, subject to certain requirements including that no more than 40% of the loan forgiveness amount may be attributable to non-payroll costs. In return for processing and booking a PPP loan, the SBA paid lenders a processing fee tiered by the size of the loan (5% for loans of not more than $350 thousand; 3% for loans of more than $350 thousand and less than $2 million; and 1% for loans of at least $2 million).
Commercial real estate loans are subject to underwriting standards and processes similar to commercial and industrial loans, in addition to those of real estate loans. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally largely dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The properties securing our commercial real estate portfolio are diverse in terms of type and geographic location. This diversity helps reduce our exposure to adverse economic events that affect any single market or industry. Management monitors and evaluates commercial real estate loans based on collateral, geography and risk grade criteria. As a general rule, we avoid financing single-purpose projects unless other underwriting factors are present to help mitigate risk. We also utilize third-party experts to provide insight and guidance about economic conditions and trends affecting market areas we serve. In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied loans. At December 31, 2022, approximately 49.6% of the outstanding principal balance of our commercial real estate loans were secured by owner-occupied properties.
With respect to loans to developers and builders that are secured by non-owner occupied properties that we may originate from time to time, we generally require the borrower to have had an existing relationship with us and have a proven record of success. Construction loans are underwritten utilizing feasibility studies, independent appraisal reviews, sensitivity analysis of absorption and lease rates and financial analysis of the developers and property owners. Construction loans are generally based upon estimates of costs and value associated with the completed project. These estimates may be inaccurate. Construction loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project. Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders, sales of developed property or an interim loan commitment from us until permanent financing is obtained. These loans are closely monitored by on-site inspections and are considered to have higher risks than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, governmental regulation of real property, general economic conditions and the availability of long-term financing.
We originate consumer loans utilizing a credit scoring analysis to supplement the underwriting process. To monitor and manage consumer loan risk, policies and procedures are developed and modified, as needed, jointly by line and staff personnel. This activity, coupled with relatively small loan amounts that are spread across many individual borrowers, minimizes risk. Additionally, trend and outlook reports are reviewed by management on a regular basis. Underwriting standards for home equity loans are heavily influenced by statutory requirements, which include, but are not limited to, loan-to-value limitations, collection remedies, the number of such loans a borrower can have at one time and documentation requirements.
51
Table of Contents
We maintain an independent loan review department that reviews and validates the credit risk program on a periodic basis. Results of these reviews are presented to management and the appropriate committees of our board of directors. The loan review process complements and reinforces the risk identification and assessment decisions made by lenders and credit personnel, as well as our policies and procedures.
Commercial and Industrial. Commercial and industrial loans increased $309.8 million, or 5.8%, during 2022 compared to 2021. Our commercial and industrial loans are a diverse group of loans to small, medium and large businesses. The purpose of these loans varies from supporting seasonal working capital needs to term financing of equipment. While some short-term loans may be made on an unsecured basis, most are secured by the assets being financed with collateral margins that are consistent with our loan policy guidelines. The commercial and industrial loan portfolio also includes the commercial lease and purchased shared national credits.
Energy. Energy loans include loans to entities and individuals that are engaged in various energy-related activities including (i) the development and production of oil or natural gas, (ii) providing oil and gas field servicing, (iii) providing energy-related transportation services (iv) providing equipment to support oil and gas drilling (v) refining petrochemicals, or (vi) trading oil, gas and related commodities. Energy loans decreased $152.1 million, or 14.1%, during 2022 compared to 2021. The average loan size, the significance of the portfolio and the specialized nature of the energy industry requires a highly prescriptive underwriting policy. Exceptions to this policy are rarely granted. Due to the large borrowing requirements of this customer base, the energy loan portfolio includes participations and purchased shared national credits.
Paycheck Protection Program. PPP loans include loans to businesses and other entities that would otherwise be reported as commercial and industrial loans and, to a lesser extent, energy loans, originated under the guidelines discussed above. We funded approximately $1.4 billion and $3.3 billion of SBA-approved PPP loans during 2021 and 2020, respectively. During 2022 and 2021, we recognized approximately $2.6 million and $97.3 million in PPP loan related deferred processing fees (net of amortization of related deferred origination costs), respectively, as yield adjustments and these amounts are included in interest income on loans. As a result of the inclusion of these net fees in interest income, the average yields on PPP loans were 2.84% during 2022 and 6.26% during 2021, compared to the stated interest rate of 1.0% on these loans.
Industry Concentrations. As of December 31, 2022 and 2021, there were no concentrations of loans related to any single industry, as segregated by Standard Industrial Classification code (“SIC code”), in excess of 10% of total loans. The SIC code system is a federally designed standard industrial numbering system used by us to categorize loans by the borrower’s type of business. The following table summarizes the industry concentrations of our loan portfolio, as segregated by SIC code, stated as a percentage of year-end total loans as of December 31, 2022 and 2021.
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Industry Concentrations | |||||
| Energy | 5.4 | % | 6.6 | % | |
| Automobile dealers | 5.4 | 4.1 | |||
| Public finance | 4.6 | 4.9 | |||
| Medical services | 3.9 | 3.7 | |||
| Building materials and contractors | 3.8 | 3.7 | |||
| General and specific trade contractors | 3.6 | 3.2 | |||
| Manufacturing, other | 3.4 | 2.8 | |||
| Investor | 2.8 | 2.7 | |||
| Services | 2.3 | 2.4 | |||
| Religion | 1.8 | 2.0 | |||
| Paycheck Protection Program | 0.2 | 2.6 | |||
| All other | 62.8 | 61.3 | |||
| Total loans | 100.0 | % | 100.0 | % |
52
Table of Contents
Large Credit Relationships. The market areas served by us include three of the top ten most populated cities in the United States. These market areas are also home to a significant number of Fortune 500 companies. As a result, we originate and maintain large credit relationships with numerous commercial customers in the ordinary course of business. We consider large credit relationships to be those with commitments equal to or in excess of $50.0 million, excluding treasury management lines exposure, prior to any portion being sold. Large relationships also include loan participations purchased if the credit relationship with the agent is equal to or in excess of $50.0 million. In addition to our normal policies and procedures related to the origination of large credits, one of our Regional Credit Committees must approve all new credit facilities and renewals of such credit facilities with exposures between $20.0 million and $30.0 million. Our Central Credit Committee must approve all new credit facilities which are part of large credit relationships and renewals of such credit facilities with exposures that exceed $30.0 million. The Regional and Central Credit Committees meet regularly to review large credit relationship activity and discuss the current pipeline, among other things.
The following table provides additional information on our large credit relationships with committed amounts in excess of $50.0 million as of year-end.
| 2022 | 2021 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Relationships | Period-End Balances | Number of Relationships | Period-End Balances | |||||||||||||||
| Committed | Outstanding | Committed | Outstanding | |||||||||||||||
| Amount outstanding | 103 | $ | 9,710,866 | $ | 5,030,717 | 87 | $ | 7,578,271 | $ | 4,300,304 | ||||||||
| Average | 94,280 | 48,842 | 87,107 | 49,429 |
Purchased Shared National Credits (“SNCs”). Purchased SNCs are participations purchased from upstream financial organizations and tend to be larger in size than our originated portfolio. Our purchased SNC portfolio totaled $790.5 million at December 31, 2022 increasing $92.1 million, or 13.2%, from $698.4 million at December 31, 2021. At December 31, 2022, 32.8% of outstanding purchased SNCs were related to the construction industry, 22.7% were related to the energy industry, 11.9% were related to the financial services industry and 11.4% were related to the real estate management industry. The remaining purchased SNCs were diversified throughout various other industries, with no other single industry exceeding 10% of the total purchased SNC portfolio. Additionally, almost all of the outstanding balance of purchased SNCs was included in the energy and commercial and industrial portfolios, with the remainder included in the real estate categories. SNC participations are originated in the normal course of business to meet the needs of our customers. As a matter of policy, we generally only participate in SNCs for companies headquartered in or which have significant operations within our market areas. In addition, we must have direct access to the company’s management, an existing banking relationship or the expectation of broadening the relationship with other banking products and services within the following 12 to 24 months. SNCs are reviewed at least quarterly for credit quality and business development successes.
The following table provides additional information about certain credits within our purchased SNCs portfolio with committed amounts in excess of $50.0 million as of year-end.
| 2022 | 2021 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Relationships | Period-End Balances | Number of Relationships | Period-End Balances | |||||||||||||||
| Committed | Outstanding | Committed | Outstanding | |||||||||||||||
| Amount outstanding | 13 | $ | 855,331 | $ | 354,097 | 10 | $ | 630,575 | $ | 224,939 | ||||||||
| Average | 65,795 | 27,238 | 63,058 | 22,494 |
Real Estate Loans. Real estate loans increased $1.0 billion, or 11.6%, during 2022 compared to 2021. Real estate loans include both commercial and consumer balances. Commercial real estate loans totaled $8.2 billion, or 81.6% of total real estate loans, at December 31, 2022 and $7.6 billion, or 84.3% of total real estate loans, at December 31, 2021. The majority of this portfolio consists of commercial real estate mortgages, which includes both permanent and intermediate term loans. Loans secured by owner-occupied properties make up a significant portion of our commercial real estate portfolio. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Consequently, these loans must undergo the analysis and underwriting process of a commercial and industrial loan, as well as that of a real estate loan.
53
Table of Contents
The following tables summarize our commercial real estate loan portfolio, including commercial real estate loans reported as a component of our energy loan portfolio segment, as segregated by (i) the type of property securing the credit and (ii) the geographic region in which the loans were originated. Property type concentrations are stated as a percentage of year-end total commercial real estate loans as of December 31, 2022 and 2021:
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Property type: | |||||
| Office building | 22.4 | % | 24.0 | % | |
| Office/warehouse | 19.1 | 18.4 | |||
| Retail | 11.2 | 10.2 | |||
| Multifamily | 6.5 | 6.6 | |||
| Dealerships | 6.3 | 5.1 | |||
| Medical offices and services | 4.2 | 3.7 | |||
| 1-4 family construction | 4.1 | 3.7 | |||
| Non-farm/non-residential | 3.9 | 4.8 | |||
| Hotel | 3.3 | 3.8 | |||
| Religious | 3.0 | 3.3 | |||
| Raw land | 2.4 | 2.2 | |||
| Land in development | 2.1 | 1.6 | |||
| Land developed | 2.0 | 1.6 | |||
| Restaurant | 1.9 | 2.0 | |||
| Strip centers | 1.5 | 2.3 | |||
| All other | 6.1 | 6.7 | |||
| Total commercial real estate loans | 100.0 | % | 100.0 | % |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Geographic region: | |||||
| San Antonio | 25.7 | % | 26.6 | % | |
| Houston | 24.9 | 23.5 | |||
| Dallas | 16.0 | 15.6 | |||
| Fort Worth | 14.4 | 16.4 | |||
| Austin | 12.4 | 11.0 | |||
| Rio Grande Valley | 3.0 | 3.1 | |||
| Permian Basin | 1.9 | 1.8 | |||
| Corpus Christi | 1.7 | 2.0 | |||
| Total commercial real estate loans | 100.0 | % | 100.0 | % |
Consumer Loans. The consumer loan portfolio at December 31, 2022 increased $448.1 million, or 23.7%, from December 31, 2021. As the following table illustrates, the consumer loan portfolio has two distinct segments, including consumer real estate and consumer and other.
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Consumer real estate: | ||||||
| Home equity lines of credit | $ | 691,841 | $ | 519,098 | ||
| Home equity loans | 449,507 | 324,157 | ||||
| Home improvement | 577,377 | 428,069 | ||||
| Other | 124,814 | 139,466 | ||||
| Total consumer real estate | 1,843,539 | 1,410,790 | ||||
| Consumer and other | 492,726 | 477,369 | ||||
| Total consumer loans | $ | 2,336,265 | $ | 1,888,159 |
Consumer real estate loans at December 31, 2022 increased $432.7 million, or 30.7%, from December 31, 2021. Combined, home equity loans and lines of credit made up 61.9% and 59.8% of the consumer real estate loan total at December 31, 2022 and 2021, respectively. We offer home equity loans up to 80% of the estimated value of the personal residence of the borrower, less the value of existing mortgages and home improvement loans. We have not generally originated 1-4 family mortgage loans since 2000; however, from time to time, we invested in such loans to
54
Table of Contents
meet the needs of our customers or for other regulatory compliance purposes. Nonetheless, we expect to begin regular production of 1-4 family mortgage loans for portfolio investment purposes in 2023. The consumer and other loan portfolio at December 31, 2022 increased $15.4 million, or 3.2%, from December 31, 2021. This portfolio primarily consists of automobile loans, unsecured revolving credit products, personal loans secured by cash and cash equivalents, and other similar types of credit facilities.
Foreign Loans. We make 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 December 31, 2022 or 2021.
Maturities and Sensitivities of Loans to Changes in Interest Rates. The following table presents the maturity distribution of our loan portfolio at December 31, 2022. The table also presents the portion of loans that have fixed interest rates or variable interest rates that fluctuate over the life of the loans in accordance with changes in an interest rate index.
| Due in One Year or Less | After One, but Within Five Years | After Five but Within Fifteen Years | After Fifteen Years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial and industrial | $ | 2,066,713 | $ | 2,548,938 | $ | 921,961 | $ | 137,186 | $ | 5,674,798 | ||||||||
| Energy | 424,917 | 464,368 | 35,841 | 603 | 925,729 | |||||||||||||
| Paycheck Protection Program | 3,707 | 31,145 | — | — | 34,852 | |||||||||||||
| Commercial real estate | ||||||||||||||||||
| Buildings, land and other | 867,013 | 2,745,770 | 2,936,721 | 156,574 | 6,706,078 | |||||||||||||
| Construction | 341,466 | 735,979 | 355,595 | 44,207 | 1,477,247 | |||||||||||||
| Consumer Real Estate | 8,839 | 17,755 | 609,145 | 1,207,800 | 1,843,539 | |||||||||||||
| Consumer and Other | 246,590 | 228,177 | 17,959 | — | 492,726 | |||||||||||||
| Total | $ | 3,959,245 | $ | 6,772,132 | $ | 4,877,222 | $ | 1,546,370 | $ | 17,154,969 | ||||||||
| Loans with fixed interest rates: | ||||||||||||||||||
| Commercial and industrial | $ | 285,755 | $ | 1,032,431 | $ | 624,191 | $ | 109,795 | $ | 2,052,172 | ||||||||
| Energy | 17,944 | 51,884 | 35,585 | 603 | 106,016 | |||||||||||||
| Paycheck Protection Program | 3,707 | 31,145 | — | — | 34,852 | |||||||||||||
| Commercial real estate: | ||||||||||||||||||
| Buildings, land and other | 147,080 | 1,252,698 | 2,257,057 | 49,318 | 3,706,153 | |||||||||||||
| Construction | 1,065 | 52,910 | 138,924 | 679 | 193,578 | |||||||||||||
| Consumer Real Estate | 8,023 | 16,043 | 536,339 | 591,066 | 1,151,471 | |||||||||||||
| Consumer and Other | 22,517 | 42,402 | 13,630 | — | 78,549 | |||||||||||||
| Total | $ | 486,091 | $ | 2,479,513 | $ | 3,605,726 | $ | 751,461 | $ | 7,322,791 | ||||||||
| Loans with floating interest rates: | ||||||||||||||||||
| Commercial and industrial | $ | 1,780,958 | $ | 1,516,507 | $ | 297,770 | $ | 27,391 | $ | 3,622,626 | ||||||||
| Energy | 406,973 | 412,484 | 256 | — | 819,713 | |||||||||||||
| Paycheck Protection Program | — | — | — | — | — | |||||||||||||
| Commercial real estate: | ||||||||||||||||||
| Buildings, land and other | 719,933 | 1,493,072 | 679,664 | 107,256 | 2,999,925 | |||||||||||||
| Construction | 340,401 | 683,069 | 216,671 | 43,528 | 1,283,669 | |||||||||||||
| Consumer Real Estate | 816 | 1,712 | 72,806 | 616,734 | 692,068 | |||||||||||||
| Consumer and Other | 224,073 | 185,775 | 4,329 | — | 414,177 | |||||||||||||
| Total | $ | 3,473,154 | $ | 4,292,619 | $ | 1,271,496 | $ | 794,909 | $ | 9,832,178 |
We generally structure commercial loans with shorter-term maturities in order to match our funding sources and to enable us to effectively manage the loan portfolio by providing the flexibility to respond to liquidity needs, changes in interest rates and changes in underwriting standards and loan structures, among other things. Due to the shorter-term nature of such loans, from time to time in the ordinary course of business and without any contractual obligation on our part, we will renew/extend maturing lines of credit or refinance existing loans at their maturity dates. Some loans may renew multiple times in a given year as a result of general customer practice and need. These renewals, extensions and refinancings are made in the ordinary course of business for customers that meet our normal level of credit standards. Such borrowers typically request renewals to support their on-going working capital needs to finance their operations. Such borrowers are not experiencing financial difficulties and generally
55
Table of Contents
could obtain similar financing from another financial institution. In connection with each renewal, extension or refinancing, we may require a principal reduction, adjust the rate of interest and/or modify the structure and other terms to reflect the current market pricing/structuring for such loans or to maintain competitiveness with other financial institutions. In such cases, we do not generally grant concessions, and, except for those reported in Note 3 - Loans, any such renewals, extensions or refinancings that occurred during the reported periods were not deemed to be troubled debt restructurings pursuant to applicable accounting guidance. Loans exceeding $1.0 million undergo a complete underwriting process at each renewal.
Accruing Past Due Loans. Accruing past due loans are presented in the following table. Also see Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report.
| Accruing Loans 30-89 Days Past Due | Accruing Loans 90 or More Days Past Due | Total Accruing Past Due Loans | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Loans | Amount | Percent of Loans in Category | Amount | Percent of Loans in Category | Amount | Percent of Loans in Category | ||||||||||||||||||
| December 31, 2022 | ||||||||||||||||||||||||
| Commercial and industrial | $ | 5,674,798 | $ | 30,769 | 0.54 | % | $ | 5,560 | 0.10 | % | $ | 36,329 | 0.64 | % | ||||||||||
| Energy | 925,729 | 1,472 | 0.16 | — | — | 1,472 | 0.16 | |||||||||||||||||
| Paycheck Protection Program | 34,852 | 5,321 | 15.27 | 13,867 | 39.79 | 19,188 | 55.06 | |||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||
| Buildings, land and other | 6,706,078 | 23,561 | 0.35 | 5,664 | 0.08 | 29,225 | 0.43 | |||||||||||||||||
| Construction | 1,477,247 | — | — | — | — | — | — | |||||||||||||||||
| Consumer real estate | 1,843,539 | 7,856 | 0.43 | 2,398 | 0.13 | 10,254 | 0.56 | |||||||||||||||||
| Consumer and other | 492,726 | 5,155 | 1.05 | 311 | 0.06 | 5,466 | 1.11 | |||||||||||||||||
| Total | $ | 17,154,969 | $ | 74,134 | 0.43 | $ | 27,800 | 0.16 | $ | 101,934 | 0.59 | |||||||||||||
| Excluding PPP loans | $ | 17,120,117 | $ | 68,813 | 0.40 | $ | 13,933 | 0.08 | $ | 82,746 | 0.48 | |||||||||||||
| December 31, 2021 | ||||||||||||||||||||||||
| Commercial and industrial | $ | 5,364,954 | $ | 29,491 | 0.55 | % | $ | 7,802 | 0.15 | % | $ | 37,293 | 0.70 | % | ||||||||||
| Energy | 1,077,792 | 1,353 | 0.13 | 215 | 0.02 | 1,568 | 0.15 | |||||||||||||||||
| Paycheck Protection Program | 428,882 | 4,979 | 1.16 | 18,766 | 4.38 | 23,745 | 5.54 | |||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||
| Buildings, land and other | 6,272,339 | 37,033 | 0.59 | 8,687 | 0.14 | 45,720 | 0.73 | |||||||||||||||||
| Construction | 1,304,271 | 188 | 0.01 | — | — | 188 | 0.01 | |||||||||||||||||
| Consumer real estate | 1,410,790 | 4,866 | 0.34 | 2,177 | 0.15 | 7,043 | 0.49 | |||||||||||||||||
| Consumer and other | 477,369 | 4,185 | 0.88 | 1,076 | 0.23 | 5,261 | 1.11 | |||||||||||||||||
| Total | $ | 16,336,397 | $ | 82,095 | 0.50 | $ | 38,723 | 0.24 | $ | 120,818 | 0.74 | |||||||||||||
| Excluding PPP loans | $ | 15,907,515 | $ | 77,116 | 0.48 | $ | 19,957 | 0.13 | $ | 97,073 | 0.61 |
Accruing past due loans at December 31, 2022 decreased $18.9 million compared to December 31, 2021. The decrease was primarily due to decreases in past due non-construction related commercial real estate loans (down $16.5 million), past due PPP loans (down $4.6 million) and past due commercial and industrial loans (down $1.0 million) partly offset by an increase in past due consumer real estate loans (up $3.2 million). PPP loans are fully guaranteed by the SBA and we expect to collect all amounts due related to these loans. Excluding PPP loans, accruing past due loans decreased $14.3 million.
56
Table of Contents
Non-Accrual Loans. Non-accrual loans are presented in the tables below. Also see Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report.
| December 31, 2022 | December 31, 2021 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Non-Accrual Loans | Non-Accrual Loans | ||||||||||||||||||||
| Total Loans | Amount | Percent of Loans in Category | Total Loans | Amount | Percent of Loans in Category | ||||||||||||||||
| Commercial and industrial | $ | 5,674,798 | $ | 18,130 | 0.32 | % | $ | 5,364,954 | $ | 22,582 | 0.42 | % | |||||||||
| Energy | 925,729 | 15,224 | 1.64 | 1,077,792 | 14,433 | 1.34 | |||||||||||||||
| Paycheck Protection Program | 34,852 | — | — | 428,882 | — | — | |||||||||||||||
| Commercial real estate: | |||||||||||||||||||||
| Buildings, land and other | 6,706,078 | 3,552 | 0.05 | 6,272,339 | 15,297 | 0.24 | |||||||||||||||
| Construction | 1,477,247 | — | — | 1,304,271 | 948 | 0.07 | |||||||||||||||
| Consumer real estate | 1,843,539 | 927 | 0.05 | 1,410,790 | 440 | 0.03 | |||||||||||||||
| Consumer and other | 492,726 | — | — | 477,369 | 13 | — | |||||||||||||||
| Total | $ | 17,154,969 | $ | 37,833 | 0.22 | $ | 16,336,397 | $ | 53,713 | 0.33 | |||||||||||
| Excluding PPP loans | $ | 17,120,117 | $ | 37,833 | 0.22 | $ | 15,907,515 | $ | 53,713 | 0.34 | |||||||||||
| Allowance for credit losses on loans | $ | 227,621 | $ | 248,666 | |||||||||||||||||
| Ratio of allowance for credit losses on loans to non-accrual loans | 601.65 | % | 462.95 | % |
Non-accrual loans at December 31, 2022 decreased $15.9 million from December 31, 2021 primarily due to decreases in non-accrual commercial real estate loans and commercial and industrial loans. The decreases were primarily related to principal payments, loans returning to accrual status and charge-offs.
Generally, loans are placed on non-accrual status if principal or interest payments become 90 days past due and/or management deems the collectibility of the principal and/or interest to be in question, as well as when required by regulatory requirements. Once interest accruals are discontinued, accrued but uncollected interest is charged to current year operations. Subsequent receipts on non-accrual loans are recorded as a reduction of principal, and interest income is recorded only after principal recovery is reasonably assured. Classification of a loan as non-accrual does not preclude the ultimate collection of loan principal or interest. There were no non-accrual commercial and industrial loans in excess of $5.0 million at December 31, 2022 or December 31, 2021. Non-accrual energy loans included two credit relationship in excess of $5 million totaling $11.1 million at December 31, 2022. One of these relationships was previously reported as non-accrual with an aggregate balance of $9.6 million at December 31, 2021. The aggregate balance of this credit relationship decreased $3.6 million in 2022 as a result of principal payments made by the borrower. Non-accrual real estate loans primarily consist of land development, 1-4 family residential construction credit relationships and loans secured by office buildings and religious facilities. There were no non-accrual commercial real estate loans in excess of $5.0 million at December 31, 2022 or December 31, 2021.
Allowance For Credit Losses
As discussed in Note 1 - Summary of Significant Accounting Policies in the accompanying notes to consolidated financial statements, our policies and procedures related to accounting for credit losses changed on January 1, 2020 in connection with the adoption of a new accounting standard update as codified in Accounting Standards Codification (“ASC”) Topic 326 (“ASC 326”) Financial Instruments - Credit Losses. In the case of off-balance-sheet credit exposures, the allowance for credit losses is a liability account, calculated in accordance with ASC 326, reported as a component of accrued interest payable and other liabilities in our consolidated balance sheets. The amount of each allowance account represents management's best estimate of current expected credit losses (“CECL”) on these financial instruments considering available information, from internal and external sources, relevant to assessing exposure to credit loss over the contractual term of the instrument. 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. While management utilizes its best judgment and information
57
Table of Contents
available, the ultimate adequacy of our allowance accounts is dependent upon a variety of factors beyond our control, including the performance of our portfolios, the economy, changes in interest rates and the view of the regulatory authorities toward classification of assets. For additional information regarding our accounting policies related to credit losses, refer to Note 1 - Summary of Significant Accounting Policies and Note 3 - Loans in the accompanying notes to consolidated financial statements.
Allowance for Credit Losses - Loans. The table below provides an allocation of the year-end allowance for credit losses on loans by loan portfolio segment; however, allocation of a portion of the allowance to one segment does not preclude its availability to absorb losses in other segments.
| Amount of Allowance Allocated | Percent of Loans in Each Category to Total Loans | Total Loans | Ratio of Allowance Allocated to Loans in Each Category | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | ||||||||||||||
| Commercial and industrial | $ | 104,237 | 33.1 | % | $ | 5,674,798 | 1.84 | % | ||||||
| Energy | 18,062 | 5.4 | 925,729 | 1.95 | ||||||||||
| Paycheck Protection Program | — | 0.2 | 34,852 | — | ||||||||||
| Commercial real estate | 90,301 | 47.7 | 8,183,325 | 1.10 | ||||||||||
| Consumer real estate | 8,004 | 10.7 | 1,843,539 | 0.43 | ||||||||||
| Consumer and other | 7,017 | 2.9 | 492,726 | 1.42 | ||||||||||
| Total | $ | 227,621 | 100.0 | % | $ | 17,154,969 | 1.33 | |||||||
| Excluding PPP loans | $ | 227,621 | $ | 17,120,117 | 1.33 | |||||||||
| December 31, 2021 | ||||||||||||||
| Commercial and industrial | $ | 72,091 | 32.9 | % | $ | 5,364,954 | 1.34 | % | ||||||
| Energy | 17,217 | 6.6 | 1,077,792 | 1.60 | ||||||||||
| Paycheck Protection Program | — | 2.6 | 428,882 | — | ||||||||||
| Commercial real estate | 144,936 | 46.4 | 7,576,610 | 1.91 | ||||||||||
| Consumer real estate | 6,585 | 8.6 | 1,410,790 | 0.47 | ||||||||||
| Consumer and other | 7,837 | 2.9 | 477,369 | 1.64 | ||||||||||
| Total | $ | 248,666 | 100.0 | % | $ | 16,336,397 | 1.52 | |||||||
| Excluding PPP loans | $ | 248,666 | $ | 15,907,515 | 1.56 |
The allowance allocated to commercial and industrial loans totaled $104.2 million, or 1.84% of total commercial and industrial loans, at December 31, 2022 increasing $32.1 million, or 44.6%, compared to $72.1 million, or 1.34% of total commercial and industrial loans at December 31, 2021. Modeled expected credit losses increased $15.0 million while qualitative factor (“Q-Factor”) and other qualitative adjustments related to commercial and industrial loans increased $21.6 million. Specific allocations for commercial and industrial loans that were evaluated for expected credit losses on an individual basis decreased $4.5 million, or 42.3%, from $10.5 million at December 31, 2021 to $6.1 million at December 31, 2022. The decrease in specific allocations for commercial and industrial loans was primarily related to principal payments received and the recognition of charge-offs.
The allowance allocated to energy loans totaled $18.1 million, or 1.95% of total energy loans, at December 31, 2022 decreasing $845 thousand, or 4.9%, compared to $17.2 million, or 1.60% of total energy loans at December 31, 2021. Modeled expected credit losses related to energy loans increased $2.2 million while Q-Factor and other qualitative adjustments related to energy loans decreased $226 thousand. Specific allocations for energy loans that were evaluated for expected credit losses on an individual basis totaled $4.4 million at December 31, 2022 decreasing $1.1 million, or 20.0%, compared to $5.5 million at December 31, 2021.
The allowance allocated to commercial real estate loans totaled $90.3 million, or 1.10% of total commercial real estate loans, at December 31, 2022 decreasing $54.6 million, or 37.7%, compared to $144.9 million, or 1.91% of total commercial real estate loans at December 31, 2021. Modeled expected credit losses related to commercial real estate loans increased $10.3 million while Q-Factor and other qualitative adjustments related to commercial real estate loans decreased $66.3 million. Specific allocations for commercial real estate loans that were evaluated for expected credit losses on an individual basis increased from $400 thousand at December 31, 2021 to $1.7 million at December 31, 2022.
58
Table of Contents
The allowance allocated to consumer real estate loans totaled $8.0 million, or 0.43% of total consumer real estate loans, at December 31, 2022 increasing $1.4 million, or 21.5%, compared to $6.6 million, or 0.47% of total consumer real estate loans at December 31, 2021 primarily due to modeled expected credit losses which increased $1.4 million.
The allowance allocated to consumer loans totaled $7.0 million, or 1.42% of total consumer loans, at December 31, 2022 decreasing $820 thousand, or 10.5%, compared to $7.8 million, or 1.64% of total consumer loans at December 31, 2021. Modeled expected credit losses related to consumer loans decreased $1.4 million while Q-Factor and other qualitative adjustments related to consumer loans increased $594 thousand.
As more fully described in Note 3 - Loans in the accompanying consolidated financial statements, we measure expected credit losses over the life of each loan utilizing a combination of models which measure probability of default and loss given default, among other things. The measurement of expected credit losses is impacted by loan/borrower attributes and certain macroeconomic variables. Models are adjusted to reflect the current impact of certain macroeconomic variables as well as their expected changes over a reasonable and supportable forecast period.
In estimating expected credit losses as of December 31, 2022, we utilized the Moody’s Analytics December 2022 Baseline Scenario (the “December 2022 Baseline Scenario”) to forecast the macroeconomic variables used in our models. The December 2022 Baseline Scenario was based on the review of a variety of surveys of baseline forecasts of the U.S. economy. The December 2022 Baseline Scenario projections included, among other things, (i) U.S. Nominal Gross Domestic Product annualized quarterly growth rate of 2.65% in the first quarter of 2023, followed by annualized quarterly growth rates in the range of 3.62% to 4.50% during the remainder of 2023 and an average annualized growth rate of 4.79% through the end of the forecast period in the fourth quarter of 2024; (ii) U.S. unemployment rate of 3.80% in the first quarter of 2023 and an average quarterly U.S. unemployment rate of 4.06% through the end of the forecast period in the fourth quarter of 2024; (iii) Texas unemployment rate of 4.10% in the first quarter of 2023 and an average quarterly Texas unemployment rate of 4.04% through the end of the forecast period in the fourth quarter of 2024; (iv) projected average 10 year Treasury rate of 4.03% in the first quarter of 2023 and average projected rates of 4.25% during the remainder of 2023 and 3.96% in 2024; and (v) average oil price of $93 per barrel in the first quarter of 2023 decreasing to $67 per barrel by the end of the forecast period in the fourth quarter of 2024.
In estimating expected credit losses as of December 31, 2021, we utilized the Moody’s Analytics December 2021 Consensus Scenario (the “December 2021 Consensus Scenario”) to forecast the macroeconomic variables used in our models. The December 2021 Consensus Scenario was based on the review of a variety of surveys of baseline forecasts of the U.S. economy. The December 2021 Consensus Scenario projections included, among other things, (i) U.S. Nominal Gross Domestic Product annualized quarterly growth rate of 6.40% in the first quarter of 2022, followed by annualized quarterly growth rates in the range of 3.83% to 5.35% during the remainder of 2022 and an average annualized growth rate of 4.76% through the end of the forecast period in the fourth quarter of 2023; (ii) U.S. unemployment rate of 4.33% in the first quarter of 2022 improving to 3.69% by the end of the forecast period in the fourth quarter of 2023 with Texas unemployment rates slightly higher at those dates; (iii) projected average 10 year Treasury rate of 1.59% in the first quarter of 2022, increasing to average projected rates of 1.75% during the remainder of 2022 and 2.10% in 2023; and (iv) average oil price in the range of approximately $62 to $66 per barrel through the end of the forecast period in the fourth quarter of 2023.
The overall loan portfolio, excluding PPP loans which are fully guaranteed by the SBA, as of December 31, 2022 increased $1.2 billion, or 7.6%, compared to December 31, 2021. This increase included a $606.7 million, or 8.0%, increase in commercial real estate loans, a $309.8 million, or 5.8%, increase in commercial and industrial loans and a $432.7 million, or 30.7%, increase in consumer real estate loans and a $15.4 million, or 3.2%, increase in consumer and other loans partly offset by a $152.1 million, or 14.1%, decrease in energy loans. The weighted average risk grade for commercial and industrial loans increased to 6.39 at December 31, 2022 compared to 6.22 at December 31, 2021. Commercial and industrial loans graded “watch” and “special mention” (risk grades 9 and 10) decreased $63.2 million during 2022 while classified commercial and industrial loans increased $993 thousand. Classified loans consist of loans having a risk grade of 11, 12 or 13. The weighted-average risk grade for energy loans decreased to 5.67 at December 31, 2022 from 6.06 at December 31, 2021. The decrease in the weighted average risk grade was impacted by a decrease in the weighted-average risk grade of pass grade energy loans from 5.78 at December 31, 2021 to 5.44 at December 31, 2022. Additionally, energy loans graded “watch” and “special mention” (risk grades 9 and 10) decreased $26.6 million while classified energy loans decreased $4.2 million. The weighted average risk grade for commercial real estate loans decreased from 7.19 at December 31, 2021 to 7.10 at
59
Table of Contents
December 31, 2022. Pass grade commercial real estate loans increased $932.9 million while commercial real estate loans graded as “watch” and “special mention” decreased $315.3 million and classified commercial real estate loans decreased $10.9 million.
As noted above our credit loss models utilized the economic forecasts in the Moody’s Baseline Scenario for December 2022 for our estimated expected credit losses as of December 31, 2022 and the Moody’s Consensus Scenario for December 2021 for our estimate of expected credit losses as of December 31, 2021. We qualitatively adjusted the model results based on these scenarios for various 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 Q-Factor and other qualitative adjustments are discussed below.
Q-Factor adjustments are based upon management judgment and current assessment as to the impact of risks related to changes in lending policies and procedures; economic and business conditions; loan portfolio attributes and credit concentrations; and external factors, among other things, that are not already captured within the modeling inputs, assumptions and other processes. Management assesses the potential impact of such items within a range of severely negative impact to positive impact and adjusts the modeled expected credit loss by an aggregate adjustment percentage based upon the assessment. As a result of this assessment as of December 31, 2022, modeled expected credit losses were adjusted upwards by a weighted-average Q-Factor adjustment of approximately 2.2%, resulting in a $2.3 million total adjustment, up from approximately 2.3% at December 31, 2021, which resulted in a $1.8 million total adjustment. The weighted-average Q-Factor adjustment at December 31, 2022 was based on a limited negative expected impact on our non-owner occupied and construction commercial real estate loan portfolios related to changes in loan portfolio concentrations (no expected impact related to our commercial and industrial portfolio); a limited negative expected impact on all of our loan portfolios related to changes in the volumes and severity of loan delinquencies, changes in risk grades and adverse classifications; a limited negative expected impact on our commercial and consumer real estate portfolios related to the potential deterioration of collateral values (no expected impact related to our commercial and industrial and consumer portfolios); a negative expected impact associated with national, regional and local economic and business conditions and developments that affect the collectability of loans; a severely negative expected impact from other risk factors associated with our commercial real estate construction and land loan portfolios, particularly the risks related to expected extensions; and limited negative impact to our commercial real estate construction and non-owner occupied loan portfolios, as well as a negative impact to our consumer loan portfolio related to changes in lending policies, procedures, underwriting standards and loan portfolio attributes, among other things. The weighted-average Q-Factor adjustment at December 31, 2021 was based on a limited negative expected impact on our commercial loan portfolios related to changes in lending policies procedures and underwriting standards and changes in loan portfolio concentrations; a negative expected impact associated with national, regional and local economic and business conditions and developments that affect the collectability of loans; a severely negative expected impact from other risk factors associated with our commercial real estate construction and land loan portfolios, particularly the risks related to expected extensions; and no impact to changes in loan portfolio attributes, changes in risk grades, changes in the volumes and severity of loan delinquencies and adverse classifications and potential deterioration of collateral values.
We have also provided additional qualitative adjustments, or management overlays, as of December 31, 2022 as management believes there are still significant risks impacting certain categories of our loan portfolio. Q-Factor and other qualitative adjustments as of December 31, 2022 are detailed in the table below.
| Q-Factor Adjustment | Model Overlays | Office Building Overlays | Down-Side Scenario Overlay | Credit Concentration Overlays | Consumer Overlay | Total | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial and industrial | $ | 929 | $ | — | $ | — | $ | 29,632 | $ | 5,676 | $ | — | $ | 36,237 | |||||||||||||||
| Energy | 128 | — | — | — | 5,020 | — | 5,148 | ||||||||||||||||||||||
| Commercial real estate: | |||||||||||||||||||||||||||||
| Owner occupied | 318 | 19,708 | — | — | 1,718 | — | 21,744 | ||||||||||||||||||||||
| Non-owner occupied | 95 | 10,472 | 16,557 | — | 487 | — | 27,611 | ||||||||||||||||||||||
| Construction | 660 | 7,905 | 3,122 | — | 530 | — | 12,217 | ||||||||||||||||||||||
| Consumer real estate | 157 | — | — | — | — | — | 157 | ||||||||||||||||||||||
| Consumer and other | 34 | — | — | — | — | 2,000 | 2,034 | ||||||||||||||||||||||
| Total | $ | 2,321 | $ | 38,085 | $ | 19,679 | $ | 29,632 | $ | 13,431 | $ | 2,000 | $ | 105,148 |
60
Table of Contents
Model overlays are qualitative adjustments to address the effect of risks not captured within our commercial real estate credit loss models. These adjustments are determined based upon minimum reserve ratios for our commercial real estate - owner occupied, commercial real estate - non-owner occupied and commercial real estate - construction loan portfolios.
Office building overlays are qualitative adjustments to address longer-term concerns over the utilization of commercial office space which could impact the long-term performance and collateral valuations of some types of office properties within our commercial real estate loan portfolio. These adjustments are determined based upon minimum reserve ratios for loans within our commercial real estate - non-owner occupied and commercial real estate - construction loan portfolios that have risk grades of 8 or worse.
The down-side scenario overlay is a qualitative adjustment for our commercial and industrial loan portfolio to address the significant risk of economic recession as a result of inflation; rising interest rates; labor shortages; disruption in financial markets and global supply chains; further oil price volatility; and the current or anticipated impact of military conflict, including the current war between Russia and Ukraine, terrorism or other geopolitical events. Factors such as these are outside of our control but nonetheless affect customer income levels and could alter anticipated customer behavior, including borrowing, repayment, investment and deposit practices. To determine this qualitative adjustment, we use an alternative, more pessimistic economic scenario to forecast the macroeconomic variables used in our models. As of December 31, 2022, we used the Moody’s Analytics November 2022 S3 Alternative Scenario Downside - 90th Percentile (the “November 2022 S3 Scenario”). In modeling expected credit losses using this scenario, we also assume each loan within our modeled loan pools is downgraded by one risk grade level. The qualitative adjustment is based upon the amount by which the alternative scenario modeling results exceed those of the primary scenario used in estimating credit loss expense, adjusted based upon management's assessment of the probability that this more pessimistic economic scenario will occur.
Credit concentration overlays are qualitative adjustments based upon statistical analysis to address relationship exposure concentrations within our loan portfolio. Variations in loan portfolio concentrations over time cause expected credit losses within our existing portfolio to differ from historical loss experience. Given that the allowance for credit losses on loans reflects expected credit losses within our loan portfolio and the fact that these expected credit losses are uncertain as to nature, timing and amount, management believes that segments with higher concentration risk are more likely to experience a high loss event. Due to the fact that a significant portion of our loan portfolio is concentrated in large credit relationships and because of large, concentrated credit losses in recent years, management made the qualitative adjustments detailed in the table above to address the risk associated with such a relationship deteriorating to a loss event.
The consumer overlay is a qualitative adjustment for our consumer and other loan portfolio to address the risk associated with the level of unsecured loans within this portfolio and other risk factors. Unsecured consumer loans have an elevated risk of loss in times of economic stress as these loans lack a secondary source of repayment in the form of hard collateral. This adjustment was determined by analyzing our consumer loan charge-off trends as well as those of the general banking industry. Management deemed it appropriate to consider an additional overlay to the modeled forecasted losses for the unsecured consumer portfolio.
61
Table of Contents
As of December 31, 2021, we provided qualitative adjustments, as detailed in the table below. Further information regarding these qualitative adjustments is provided in our 2021 Form 10-K.
| Q-Factor Adjustment | Model Overlays | Office Building Overlays | Small Business Overlay | COVID-19 Related Overlays | Credit Concentration Overlays | Consumer Overlay | Total | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial and industrial | $ | 939 | $ | — | $ | — | $ | 3,956 | $ | 4,715 | $ | 4,999 | $ | — | $ | 14,609 | |||||||||||||||
| Energy | 127 | — | — | — | — | 5,247 | — | 5,374 | |||||||||||||||||||||||
| Commercial real estate: | |||||||||||||||||||||||||||||||
| Owner occupied | 198 | 31,806 | — | — | 7,397 | 1,320 | — | 40,721 | |||||||||||||||||||||||
| Non-owner occupied | 45 | 7,762 | 27,860 | — | 30,940 | 731 | — | 67,338 | |||||||||||||||||||||||
| Construction | 383 | 11,212 | 5,544 | — | 2,151 | 511 | — | 19,801 | |||||||||||||||||||||||
| Consumer real estate | 65 | — | — | — | — | — | — | 65 | |||||||||||||||||||||||
| Consumer and other | 8 | — | — | — | — | — | 1,432 | 1,440 | |||||||||||||||||||||||
| Total | $ | 1,765 | $ | 50,780 | $ | 33,404 | $ | 3,956 | $ | 45,203 | $ | 12,808 | $ | 1,432 | $ | 149,348 |
Additional information related to credit loss expense and net (charge-offs) recoveries is presented in the tables below. Also see Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report.
| Credit Loss Expense (Benefit) | Net (Charge-Offs) Recoveries | Average Loans | Ratio of Annualized Net (Charge-Offs) Recoveries to Average Loans | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | ||||||||||||||
| Commercial and industrial | $ | 34,479 | $ | (2,333) | $ | 5,526,484 | (0.04) | % | ||||||
| Energy | (313) | 1,158 | 992,051 | 0.12 | ||||||||||
| Paycheck Protection Program | — | — | 139,126 | — | ||||||||||
| Commercial real estate | (54,775) | 140 | 8,004,345 | — | ||||||||||
| Consumer real estate | 1,813 | (394) | 1,584,435 | (0.02) | ||||||||||
| Consumer and other | 13,517 | (14,337) | 492,339 | (2.91) | ||||||||||
| Total | $ | (5,279) | $ | (15,766) | $ | 16,738,780 | (0.09) | |||||||
| Excluding PPP loans | $ | (5,279) | $ | (15,766) | $ | 16,599,654 | (0.09) | |||||||
| 2021 | ||||||||||||||
| Commercial and industrial | $ | (2,160) | $ | 408 | $ | 4,854,465 | 0.01 | % | ||||||
| Energy | (19,207) | (3,129) | 1,049,540 | (0.30) | ||||||||||
| Paycheck Protection Program | — | — | 1,851,765 | — | ||||||||||
| Commercial real estate | 8,101 | 1,943 | 7,189,325 | 0.03 | ||||||||||
| Consumer real estate | (3,061) | 1,720 | 1,350,554 | 0.13 | ||||||||||
| Consumer and other | 10,230 | (9,356) | 473,982 | (1.97) | ||||||||||
| Total | $ | (6,097) | $ | (8,414) | $ | 16,769,631 | (0.05) | |||||||
| Excluding PPP loans | $ | (6,097) | $ | (8,414) | $ | 14,917,866 | (0.06) | |||||||
| 2020 | ||||||||||||||
| Commercial and industrial | $ | 15,156 | $ | (14,169) | $ | 5,068,730 | (0.28) | % | ||||||
| Energy | 85,889 | (73,265) | 1,459,450 | (5.02) | ||||||||||
| Paycheck Protection Program | — | — | 2,158,477 | — | ||||||||||
| Commercial real estate | 124,427 | (7,053) | 6,705,206 | (0.11) | ||||||||||
| Consumer real estate | 1,906 | (485) | 1,260,556 | (0.04) | ||||||||||
| Consumer and other | 9,632 | (8,463) | 512,034 | (1.65) | ||||||||||
| Total | $ | 237,010 | $ | (103,435) | $ | 17,164,453 | (0.60) | |||||||
| Excluding PPP loans | $ | 237,010 | $ | (103,435) | $ | 15,005,976 | (0.69) |
62
Table of Contents
We recorded a net credit loss benefit related to loans totaling $5.3 million in 2022 and $6.1 million in 2021 and a net credit loss expense related to loans totaling $237.0 million in 2020. Net credit loss expense/benefit for each portfolio segment reflects the amount needed to adjust the allowance for credit losses allocated to that segment to the level of expected credit losses determined under our allowance methodology after net charge-offs have been recognized.
The net credit loss benefit related to loans during 2022 primarily reflects a decrease in expected credit losses associated with commercial real estate loans, primarily related to a decrease in expected credit losses related to certain pandemic impacted industries and a reduction in the minimum reserve ratio for our commercial real estate - owner occupied portfolio. The impact of this decrease was partly offset by an increase in expected credit losses associated with commercial and industrial loans, primarily related to the down-side scenario overlay discussed above, and increases in modeled losses for our commercial and industrial, energy, commercial real estate and consumer real estate portfolios. The net credit loss benefit related to loans during 2021 primarily reflects improvements in forecasted economic conditions and oil price trends relative to the prevailing conditions in 2020 as well as a decrease in net charge-offs. Credit loss expense related to loans during 2020 reflected the uncertain future impacts associated with the COVID-19 pandemic and the significant volatility in oil prices as well as the level of net charge-offs, the expected deterioration in credit quality and other changes within the loan portfolio. The ratio of the allowance for credit losses on loans to total loans was 1.33% (also 1.33% excluding PPP loans) at December 31, 2022 compared to 1.52% (1.56% excluding PPP loans) at December 31, 2021. Management believes the recorded amount of the allowance for credit losses on loans is appropriate based upon management’s best estimate of current expected credit losses within the existing portfolio of loans. Should any of the factors considered by management in making this estimate change, our estimate of current expect credit losses could also change, which could affect the level of future credit loss expense related to loans.
Allowance for Credit Losses - Off-Balance-Sheet Credit Exposures. The allowance for credit losses on off-balance-sheet credit exposures totaled $58.6 million and $50.3 million at December 31, 2022 and December 31, 2020, respectively. The level of the allowance for credit losses on off-balance-sheet credit exposures depends upon the volume of outstanding commitments, underlying risk grades, the expected utilization of available funds and forecasted economic conditions impacting our loan portfolio. Credit loss expense related to off-balance-sheet credit exposures totaled $8.3 million during 2022 compared to $6.2 million during 2021 and $4.3 million during 2020. The increase in credit loss expense during the comparable periods primarily reflects increases in overall off-balance-sheet credit exposures. Credit loss expense for off-balance-sheet credit exposures in 2021 was also partly impacted by the down-grade of a large credit commitment within our SNC portfolio. Further information regarding our policies and methodology used to estimate the allowance for credit losses on off-balance-sheet credit exposures is presented in Note 8 - Off-Balance-Sheet Arrangements, Commitments, Guarantees and Contingencies in the accompanying notes to consolidated financial statements.
63
Table of Contents
Securities
The following tables summarize the maturity distribution schedule with corresponding weighted-average yields of securities held to maturity and securities available for sale as of December 31, 2022. Weighted-average yields have been computed on a fully taxable-equivalent basis using a tax rate of 21%. Mortgage-backed securities are included in maturity categories based on their stated maturity date. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations. Other securities classified as available for sale include stock in the Federal Reserve Bank and the Federal Home Loan Bank, which have no maturity date. These securities have been included in the total column only. Held-to-maturity securities are presented at amortized cost before any allowance for credit losses.
| Within 1 Year | 1-5 Years | 5-10 Years | After 10 Years | Total | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | Weighted Average Yield | Amount | Weighted Average Yield | Amount | Weighted Average Yield | Amount | Weighted Average Yield | Amount | Weighted Average Yield | |||||||||||||||||||||||||
| Held to maturity: | ||||||||||||||||||||||||||||||||||
| Residential mortgage- backed securities | $ | — | — | % | $ | — | — | % | $ | 514,059 | 2.28 | % | $ | 12,063 | 2.60 | % | $ | 526,122 | 2.28 | % | ||||||||||||||
| States and political subdivisions | 123,591 | 3.55 | 24,339 | 4.67 | 8,297 | 2.92 | 1,955,392 | 4.70 | 2,111,619 | 4.63 | ||||||||||||||||||||||||
| Other | — | — | 1,500 | 1.97 | — | — | — | — | 1,500 | 1.97 | ||||||||||||||||||||||||
| Total | $ | 123,591 | 3.55 | $ | 25,839 | 4.51 | $ | 522,356 | 2.29 | $ | 1,967,455 | 4.69 | $ | 2,639,241 | 4.16 | |||||||||||||||||||
| Available for sale: | ||||||||||||||||||||||||||||||||||
| U.S. Treasury | $ | 240,361 | 1.01 | % | $ | 3,424,023 | 2.17 | % | $ | 1,244,812 | 1.52 | % | $ | 142,391 | 2.15 | % | $ | 5,051,587 | 1.95 | % | ||||||||||||||
| Residential mortgage- backed securities | 8 | 2.49 | 7,527 | 3.24 | 15,892 | 4.51 | 6,352,809 | 2.90 | 6,376,236 | 2.90 | ||||||||||||||||||||||||
| States and political subdivisions | 261,888 | 4.32 | 1,470,098 | 3.78 | 918,563 | 3.35 | 4,122,806 | 3.44 | 6,773,355 | 3.53 | ||||||||||||||||||||||||
| Other | — | — | — | — | — | — | — | — | 42,427 | — | ||||||||||||||||||||||||
| Total | $ | 502,257 | 2.70 | $ | 4,901,648 | 2.64 | $ | 2,179,267 | 2.26 | $ | 10,618,006 | 3.09 | $ | 18,243,605 | 2.86 |
All mortgage-backed securities included in the above tables were issued by U.S. government agencies and corporations. At December 31, 2022, all of the securities in our municipal bond portfolio were issued by the State of Texas or political subdivisions or agencies within the State of Texas, of which approximately 75.6% are either guaranteed by the Texas Permanent School Fund, which has a “triple-A” insurer financial strength rating, or secured by U.S. Treasury securities via defeasance of the debt by the issuers.
The average taxable-equivalent yield on the securities portfolio based on a 21% tax rate was 2.95% in 2022 compared to 3.29% in 2021. Tax-exempt municipal securities totaled 42.7% of average securities in 2022 compared to 64.2% in 2021. The average yield on taxable securities was 2.16% in 2022 compared to 1.97% in 2021, while the average taxable-equivalent yield on tax-exempt securities was 4.08% in 2022 compared to 4.06% in 2021. See the section captioned “Net Interest Income” elsewhere in this discussion.
Deposits
The table below presents the daily average balances of deposits by type and weighted-average rates paid thereon during the years presented:
| 2022 | 2021 | 2020 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Balance | Average Rate Paid | Average Balance | Average Rate Paid | Average Balance | Average Rate Paid | ||||||||||||||
| Non-interest-bearing demand deposits | $ | 18,202,669 | $ | 16,670,807 | $ | 13,563,696 | |||||||||||||
| Interest-bearing deposits: | |||||||||||||||||||
| Savings and interest checking | 12,160,482 | 0.10 | % | 10,682,149 | 0.01 | % | 8,283,665 | 0.03 | % | ||||||||||
| Money market accounts | 12,727,533 | 0.90 | 9,990,626 | 0.09 | 8,457,263 | 0.18 | |||||||||||||
| Time accounts | 1,480,088 | 0.92 | 1,129,041 | 0.33 | 1,133,648 | 1.25 | |||||||||||||
| Total interest-bearing deposits | 26,368,103 | 0.53 | 21,801,816 | 0.07 | 17,874,576 | 0.18 | |||||||||||||
| Total deposits | $ | 44,570,772 | 0.32 | $ | 38,472,623 | 0.04 | $ | 31,438,272 | 0.10 |
Average deposits increased $6.1 billion, or 15.9%, in 2022 compared to 2021. The most significant volume growth during 2022 compared to 2021 was in money market deposits; non-interest bearing deposits; and savings and interest checking deposits. The ratio of average interest-bearing deposits to total average deposits was 59.2% in 2022
64
Table of Contents
compared to 56.7% in 2021. The average rates paid on interest-bearing deposits and total deposits were 0.53% and 0.32%, respectively, during 2022 compared to 0.07% and 0.04%, respectively, during 2021. The average rate paid on interest-bearing deposits during 2022 was impacted by an increase in the interest rates we pay on most of our interest-bearing deposit products as a result of increases in market interest rates.
Geographic Concentrations. The following table summarizes our average total deposit portfolio, as segregated by the geographic region from which the deposit accounts were originated. Certain accounts, such as correspondent bank deposits and deposits allocated to certain statewide operational units, are recorded at the statewide level.
| Percent | Percent | Percent | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | of Total | 2021 | of Total | 2020 | of Total | |||||||||||||||
| San Antonio | $ | 13,402,978 | 30.1 | % | $ | 11,140,600 | 29.0 | % | $ | 9,147,078 | 29.1 | % | ||||||||
| Houston | 8,317,538 | 18.7 | 7,360,930 | 19.1 | 5,715,514 | 18.2 | ||||||||||||||
| Fort Worth | 7,498,616 | 16.8 | 6,650,164 | 17.3 | 5,615,584 | 17.9 | ||||||||||||||
| Austin | 5,752,901 | 12.9 | 4,931,275 | 12.8 | 3,882,661 | 12.3 | ||||||||||||||
| Dallas | 3,678,111 | 8.3 | 3,181,252 | 8.3 | 2,553,571 | 8.1 | ||||||||||||||
| Corpus Christi | 2,152,544 | 4.8 | 1,965,158 | 5.1 | 1,655,395 | 5.3 | ||||||||||||||
| Permian Basin | 2,043,713 | 4.6 | 1,694,366 | 4.4 | 1,518,781 | 4.8 | ||||||||||||||
| Rio Grande Valley | 1,198,377 | 2.7 | 1,055,427 | 2.7 | 895,653 | 2.8 | ||||||||||||||
| Statewide | 525,994 | 1.1 | 493,451 | 1.3 | 454,035 | 1.5 | ||||||||||||||
| Total | $ | 44,570,772 | 100.0 | % | $ | 38,472,623 | 100.0 | % | $ | 31,438,272 | 100.0 | % |
Foreign Deposits. Mexico has historically been considered a part of the natural trade territory of our banking offices. Accordingly, U.S. dollar-denominated foreign deposits from sources within Mexico have traditionally been a significant source of funding. Average deposits from foreign sources, primarily Mexico, totaled $1.1 billion in 2022 and $933.3 million in 2021.
Brokered Deposits. From time to time, we have obtained interest-bearing deposits through brokered transactions including participation in the Certificate of Deposit Account Registry Service (“CDARS”). Brokered deposits were not significant during the reported periods.
Capital and Liquidity
Capital. Shareholders’ equity totaled $3.1 billion at December 31, 2022 and $4.4 billion at December 31, 2021. In addition to net income of $579.2 million, other sources of capital during 2022 included $16.7 million in proceeds from stock option exercises and $18.3 million related to stock-based compensation. Uses of capital during 2022 included an other comprehensive loss, net of tax, of $1.7 billion, $216.5 million of dividends paid on preferred and common stock and $4.4 million of treasury stock purchases.
The accumulated other comprehensive income/loss component of shareholders’ equity totaled a net, after-tax, unrealized loss of $1.3 billion at December 31, 2022 compared to a net, after-tax, unrealized gain of $347.3 million at December 31, 2021. The decrease was primarily due to a $1.7 billion net, after-tax, decrease in the fair value of securities available for sale.
Under the Basel III Capital Rules, we elected to opt-out of the requirement to include most components of accumulated other comprehensive income in regulatory capital. Accordingly, amounts reported as accumulated other comprehensive income/loss related to securities available for sale, effective cash flow hedges and defined benefit post-retirement benefit plans do not increase or reduce regulatory capital and are not included in the calculation of risk-based capital and leverage ratios. In connection with the adoption of ASC 326 on January 1, 2020, we also elected to exclude, for a transitional period, the effects of credit loss accounting under CECL in the calculation of our regulatory capital and regulatory capital ratios. Regulatory agencies for banks and bank holding companies utilize capital guidelines designed to measure capital and take into consideration the risk inherent in both on-balance sheet and off-balance sheet items. See Note 9 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements elsewhere in this report.
We paid quarterly dividends of $0.75, $0.75, $0.87 and $0.87 per common share during the first, second, third and fourth quarters of 2022, respectively, and quarterly dividends of $0.72, $0.72, $0.75 and $0.75 per common share during the first, second, third and fourth quarters of 2021, respectively. This equates to a dividend payout ratio
65
Table of Contents
of 36.6% in 2022 and 43.3% in 2021. The amount of dividend, if any, we may pay may be limited as more fully discussed in Note 9 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements elsewhere in this report.
Preferred Stock. On March 16, 2020, we redeemed all 6,000,000 shares of our 5.375% Non-Cumulative Perpetual Preferred Stock, Series A, (“Series A Preferred Stock”) at a redemption price of $25 per share, or an aggregate redemption of $150.0 million. On November 19, 2020 we issued 150,000 shares, or $150.0 million in aggregate liquidation preference, of our 4.450% Non-Cumulative Perpetual Preferred Stock, Series B, par value $0.01 and liquidation preference $1,000 per share (“Series B Preferred Stock”). Each share of Series B Preferred Stock issued and outstanding is represented by 40 depositary shares, each representing a 1/40th ownership interest in a share of the Series B Preferred Stock (equivalent to a liquidation preference of $25 per share). Additional details about our preferred stock are included in Note 9 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements elsewhere in this report.
Stock Repurchase Plans. From time to time, our board of directors has authorized stock repurchase plans. In general, stock repurchase plans allow us to proactively manage our capital position and return excess capital to shareholders. Shares purchased under such plans also provide us with shares of common stock necessary to satisfy obligations related to stock compensation awards. On January 25, 2023, our board of directors authorized a $100.0 million stock repurchase plan, allowing us to repurchase shares of our common stock over a one-year period from time to time at various prices in the open market or through private transactions. No shares were repurchased under a stock repurchase plan during 2022 or 2021. Under a prior stock repurchase plan, we repurchased 177,834 shares at a total cost of $13.7 million during 2020.
Liquidity. Liquidity measures the ability to meet current and future cash flow needs as they become due. The liquidity of a financial institution reflects its ability to meet loan requests, to accommodate possible outflows in deposits and to take advantage of interest rate market opportunities. The ability of a financial institution to meet its current financial obligations is a function of its balance sheet structure, its ability to liquidate assets and its access to alternative sources of funds. The objective of our liquidity management is to manage cash flow and liquidity reserves so that they are adequate to fund our operations and to meet obligations and other commitments on a timely basis and at a reasonable cost. We seek to achieve this objective and ensure that funding needs are met by maintaining an appropriate level of liquid funds through asset/liability management, which includes managing the mix and time to maturity of financial assets and financial liabilities on our balance sheet. Our liquidity position is enhanced by our ability to raise additional funds as needed in the wholesale markets.
Asset liquidity is provided by liquid assets which are readily marketable or pledgeable or which will mature in the near future. Liquid assets include cash, interest-bearing deposits in banks, securities available for sale, maturities and cash flow from securities held to maturity, and federal funds sold and resell agreements. Liability liquidity is provided by access to funding sources which include core deposits and correspondent banks in our natural trade area that maintain accounts with and sell federal funds to Frost Bank, as well as federal funds purchased and repurchase agreements from upstream banks and deposits obtained through financial intermediaries.
Our liquidity position is continuously monitored and adjustments are made to the balance between sources and uses of funds as deemed appropriate. Liquidity risk management is an important element in our asset/liability management process. We regularly model liquidity stress scenarios to assess potential liquidity outflows or funding problems resulting from economic disruptions, volatility in the financial markets, unexpected credit events or other significant occurrences deemed problematic by management. These scenarios are incorporated into our contingency funding plan, which provides the basis for the identification of our liquidity needs. As of December 31, 2022, we had approximately $11.1 billion held in an interest-bearing account at the Federal Reserve. We also have the ability to borrow funds as a member of the Federal Home Loan Bank (“FHLB”). As of December 31, 2022, based upon available, pledgeable collateral, our total borrowing capacity with the FHLB was approximately $3.4 billion. Furthermore, at December 31, 2022, we had approximately $12.7 billion in securities that were unencumbered by a pledge and could be used to support additional borrowings through repurchase agreements or the Federal Reserve discount window, as needed. As of December 31, 2022, management is not aware of any events that are reasonably likely to have a material adverse effect on our liquidity, capital resources or operations. In addition, management is not aware of any regulatory recommendations regarding liquidity that would have a material adverse effect on us.
In the ordinary course of business we have entered into contractual obligations and have made other commitments to make future payments. Refer to the accompanying notes to consolidated financial statements elsewhere in this report for the expected timing of such payments as of December 31, 2022. These include payments related to
66
Table of Contents
(i) long-term borrowings (Note 7 - Borrowed Funds), (ii) operating leases (Note 4 - Premises and Equipment and Lease Commitments), (iii) time deposits with stated maturity dates (Note 6 - Deposits) and (iv) commitments to extend credit and standby letters of credit (Note 8 - Off-Balance-Sheet Arrangements, Commitments, Guarantees and Contingencies).
Since Cullen/Frost is a holding company and does not conduct operations, its primary sources of liquidity are dividends upstreamed from Frost Bank and borrowings from outside sources. Banking regulations may limit the amount of dividends that may be paid by Frost Bank. See Note 9 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements elsewhere in this report regarding such dividends. At December 31, 2022, Cullen/Frost had liquid assets, including cash and resell agreements, totaling $311.9 million.
Regulatory and Economic Policies
Our business and earnings are affected by general and local economic conditions and by the monetary and fiscal policies of the United States government, its agencies and various other governmental regulatory authorities, among other things. The Federal Reserve Board regulates the supply of money in order to influence general economic conditions. Among the instruments of monetary policy historically available to the Federal Reserve Board are (i) conducting open market operations in United States government obligations, (ii) changing the discount rate on financial institution borrowings, (iii) imposing or changing reserve requirements against financial institution deposits, and (iv) restricting certain borrowings and imposing or changing reserve requirements against certain borrowings by financial institutions and their affiliates. These methods are used in varying degrees and combinations to affect directly the availability of bank loans and deposits, as well as the interest rates charged on loans and paid on deposits. For that reason alone, the policies of the Federal Reserve Board have a material effect on our earnings.
Governmental policies have had a significant effect on the operating results of commercial banks in the past and are expected to continue to do so in the future; however, we cannot accurately predict the nature, timing or extent of any effect such policies may have on our future business and earnings.
Accounting Standards Updates
See Note 20 - Accounting Standards Updates in the accompanying notes to consolidated financial statements elsewhere in this report for details of recently issued accounting pronouncements and their expected impact on our financial statements.
FY 2021 10-K MD&A
SEC filing source: 0000039263-22-000008.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward-Looking Statements and Factors that Could Affect Future Results
Certain statements contained in this Annual Report on Form 10-K that are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (the “Act”), including statements regarding the potential effects of the ongoing COVID-19 pandemic on our business, financial condition, liquidity and results of operations, notwithstanding that such statements are not specifically identified as such. In addition, certain statements may be contained in our future filings with the SEC, in press releases, and in oral and written statements made by us or with our approval that are not statements of historical fact and constitute forward-looking statements within the meaning of the Act. Examples of forward-looking statements include, but are not limited to: (i) projections of revenues, expenses, income or loss, earnings or loss per share, the payment or nonpayment of dividends, capital structure and other financial items; (ii) statements of plans, objectives and expectations of Cullen/Frost or its management or Board of Directors, including those relating to products, services or operations; (iii) statements of future economic performance; and (iv) statements of assumptions underlying such statements. Words such as “believes”, “anticipates”, “expects”, “intends”, “targeted”, “continue”, “remain”, “will”, “should”, “may” and other similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements.
Forward-looking statements involve risks and uncertainties that may cause actual results to differ materially from those in such statements. Factors that could cause actual results to differ from those discussed in the forward-looking statements include, but are not limited to:
•Local, regional, national and international economic conditions and the impact they may have on us and our customers and our assessment of that impact.
•Volatility and disruption in national and international financial and commodity markets.
•Government intervention in the U.S. financial system.
•Changes in the mix of loan geographies, sectors and types or the level of non-performing assets and charge-offs.
•Changes in estimates of future reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements.
•The effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board.
•Inflation, interest rate, securities market and monetary fluctuations.
•The effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities and insurance) and their application with which we and our subsidiaries must comply.
•The soundness of other financial institutions.
•Political instability.
•Impairment of our goodwill or other intangible assets.
•Acts of God or of war or terrorism.
•The potential impact of climate change.
•The timely development and acceptance of new products and services and perceived overall value of these products and services by users.
•Changes in consumer spending, borrowings and savings habits.
•Changes in the financial performance and/or condition of our borrowers.
•Technological changes.
•The cost and effects of cyber incidents or other failures, interruptions or security breaches of our systems or those of our customers or third-party providers.
•Acquisitions and integration of acquired businesses.
•Our ability to increase market share and control expenses.
•Our ability to attract and retain qualified employees.
•Changes in the competitive environment in our markets and among banking organizations and other financial service providers.
•The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters.
•Changes in the reliability of our vendors, internal control systems or information systems.
36
Table of Contents
•Changes in our liquidity position.
•Changes in our organization, compensation and benefit plans.
•The impact of the ongoing COVID-19 pandemic and any other pandemic, epidemic or health-related crisis.
•The costs and effects of legal and regulatory developments, the resolution of legal proceedings or regulatory or other governmental inquiries, the results of regulatory examinations or reviews and the ability to obtain required regulatory approvals.
•Greater than expected costs or difficulties related to the integration of new products and lines of business.
•Our success at managing the risks involved in the foregoing items.
Further, statements about the potential effects of the ongoing COVID-19 pandemic on our business, financial condition, liquidity and results of operations may constitute forward-looking statements and are subject to the risk that the actual effects may differ, possibly materially, from what is reflected in those forward-looking statements due to factors and future developments that are uncertain, unpredictable and in many cases beyond our control, including the scope and duration of the pandemic, actions taken by governmental authorities in response to the pandemic, and the direct and indirect impact of the pandemic on our customers, clients, third parties and us.
Forward-looking statements speak only as of the date on which such statements are made. We do not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made, or to reflect the occurrence of unanticipated events.
COVID-19 Effects, Actions and Recent Developments
Overview. During 2020 and to a lesser extent in 2021, our business has been, and continues to be, impacted by the ongoing outbreak of COVID-19. In March 2020, COVID-19 was declared a pandemic by the World Health Organization and a national emergency by the President of the United States. Efforts to limit the spread of COVID-19 have included quarantines/shelter-in-place orders, the closure or limiting capacity of businesses, travel restrictions, supply chain limitations and prohibitions on public gatherings, among other things, throughout many parts of the United States and, in particular, the markets in which we operate. As the current pandemic is ongoing and dynamic in nature, there are many uncertainties related to COVID-19 including, among other things, its severity; the duration of the outbreak; the impact to our customers, employees and vendors; the impact to the financial services and banking industry; and the impact to the economy as a whole as well as the effect of actions taken, or that may yet be taken, or inaction by governmental authorities to contain the outbreak or to mitigate its impact (both economic and health-related). COVID-19 has negatively affected, and is expected to continue to negatively affect, our business, financial position and operating results. In light of the uncertainties and continuing developments discussed herein, the ultimate adverse impact of COVID-19 cannot be reliably estimated at this time, but it has been and is expected to continue to be material. The longer-term potential impact on our business could depend to a large extent on future developments and actions taken by authorities and other entities to contain COVID-19 and its economic impact. Furthermore, the sustainability of the economic recovery observed in 2021 remains unclear and significant volatility could continue for a prolonged period as the potential exists for additional variants of COVID-19, including the recent Omicron variant, to impede the global economic recovery and exacerbate geographic differences in the spread of, and response to, COVID-19.
Impact on our Operations. In 2020, the State of Texas and many other jurisdictions declared health emergencies. The resulting closures and/or limited operations of non-essential businesses and related economic disruption impacted our operations as well as the operations of our customers. Financial services were identified as a Critical Infrastructure Sector by the Department of Homeland Security. Accordingly, our business remained open and we implemented our Business Continuity and Health Emergency Response plans to address the issues arising as a result of COVID-19 and to facilitate the continued delivery of essential services while maintaining a high level of safety for our customers as well as our employees. Nonetheless, as the COVID-19 pandemic continues to be on-going, there continues to be uncertainties related to its magnitude, duration and persistent effects. This is particularly the case with the emergence, contagiousness and threat of new and different strains of the virus as well as the availability, acceptance and effectiveness of vaccines. As such, the COVID-19 pandemic could still, among other things, greatly affect our routine and essential operations due to staff absenteeism, particularly among key personnel; result in limited access to or closures of our branch facilities and other physical offices; exacerbate operational, technical or security-related risks arising from a remote workforce; and result in adverse government or regulatory agency orders. Additionally, we are experiencing an increasingly competitive labor market due to an on-going labor shortage which has impacted and could continue to impact our ability to staff open positions and/or retain existing employees and has resulted in and could continue to result in an increase in our staffing costs. The business and operations of our third-party service providers, many of whom perform critical services for our business, could also
37
Table of Contents
be significantly impacted by many of these same issues, which in turn could impact us. As a result, we continue to be unable to fully assess or predict the extent of the effects of COVID-19 on our operations as the ultimate impact will depend on factors that are currently unknown and/or beyond our control.
Impact on our Financial Position and Results of Operations. Our financial position and results of operations are particularly susceptible to the ability of our loan customers to meet loan obligations, the availability of our workforce, the availability of our vendors and the decline in the value of assets held by us. While its effects continue to be on-going, during 2020 and to a lesser extent in 2021, the COVID-19 pandemic resulted in a significant decrease in commercial activity throughout the State of Texas as well as nationally. This decrease in commercial activity caused and, in light of new and different strains of the virus, may yet further cause our customers (including affected businesses and individuals), vendors and counterparties to be unable to meet existing payment or other obligations to us. The national public health crisis arising from the COVID-19 pandemic (and public expectations about it), combined with other factors, including, but not limited to, inflation, labor shortages, supply chain disruption and further oil price volatility, could, despite improvements in 2021, again destabilize the financial markets and geographies in which we operate. The resulting economic pressure on consumers and uncertainty regarding the sustainability of any economic improvements could further impact the creditworthiness of potential and current borrowers. Borrower loan defaults that adversely affect our earnings correlate with deteriorating economic conditions, which, in turn, are likely to impact our borrowers' creditworthiness and our ability to make loans. See further information related to the risk exposure of our loan portfolio under the sections captioned “Loans” and “Allowance for Credit Losses” elsewhere in this discussion.
In addition, the economic pressures and uncertainties arising from the COVID-19 pandemic have resulted in and may continue to result in specific changes in consumer and business spending and borrowing and saving habits, affecting the demand for loans and other products and services we offer. Consumers affected by COVID-19 may continue to demonstrate changed behavior even after the crisis is over. For example, consumers may decrease discretionary spending on a permanent or long-term basis and certain industries may take longer to recover (particularly those that rely on travel or large gatherings) as consumers may be hesitant to return to full social interaction. We lend to customers operating in such industries including energy, hotels/lodging, restaurants, entertainment and commercial real estate, among others, that have been significantly impacted by COVID-19 and we are continuing to monitor these customers closely. Additionally, the temporary closures of bank branches in 2020 and the safety precautions implemented at re-opened branches could result in consumers becoming more comfortable with technology and devaluing face-to-face interaction. Our business is relationship driven and such changes could necessitate changes to our business practices to accommodate changing consumer behaviors.
Legislative and Regulatory Actions. Actions taken by the federal government and the Federal Reserve and other bank regulatory agencies to mitigate the economic effects of COVID-19 have impacted our financial position and results of operations. These actions are further discussed below.
During 2020, in an effort to provide monetary stimulus to counteract the economic disruption caused by COVID-19, the Federal Reserve:
•Expanded reverse repo operations, adding liquidity to the banking system.
•Restarted quantitative easing.
•Lowered the interest rate at the discount window by 1.5% to 0.25%.
•Reduced reserve requirement ratios to zero percent.
•Encouraged banks to use their capital and liquidity buffers to lend.
•Introduced and expanded several new temporary programs to help preserve market liquidity.
In 2020, the U.S. government enacted certain fiscal stimulus measures in several phases to counteract the economic disruption caused by the COVID-19. The Phase 1 legislation, the Coronavirus Preparedness and Response Supplemental Appropriations Act, was enacted on March 6, 2020 and, among other things, authorized funding for research and development of vaccines and allocated money to state and local governments to aid containment and response measures. The Phase 2 legislation, the Families First Coronavirus Response Act, was enacted on March 18, 2020 and provided for paid sick/medical leave, established no-cost coverage for coronavirus testing, expanded unemployment benefits, expanded food assistance, and provided additional funding to states for the ongoing economic consequences of the pandemic, among other provisions. The Phase 3 legislation, the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”), was enacted on March 27, 2020. Among other provisions, the CARES Act (i) authorized the Secretary of the Treasury to make loans, loan guarantees and other investments,
38
Table of Contents
up to $500 billion, for assistance to eligible businesses, States and municipalities with limited, targeted relief for passenger air carriers, cargo air carriers, and businesses critical to maintaining national security, (ii) created a $349 billion loan program called the Paycheck Protection Program (the “PPP”) for loans to small businesses for, among other things, payroll, group health care benefit costs and qualifying mortgage, rent and utility payments, (iii) provided certain credits against the 2020 personal income tax for eligible individuals and their dependents, (iv) expanded eligibility for unemployment insurance and provides eligible recipients with an additional $600 per week on top of the unemployment amount determined by each State and (v) expanded tele-health services in Medicare. The Phase 3.5 legislation, the Paycheck Protection Program and Healthcare Enhancement Act of 2020 (the “PPPHE Act”), was enacted on April 24, 2020. Among other things, the PPPHE Act provided an additional $310 billion of funding for the PPP. The Paycheck Protection Program Flexibility Act of 2020” (the “PPPF Act”) was enacted in June 2020 to modify certain provisions of the PPP including, among other things, establishing a minimum maturity of five years for all loans made after the enactment of the PPPF Act and permitted an extension of the maturity of existing loans to five years if the borrower and lender agree.
In December 2020, the Bipartisan-Bicameral Omnibus COVID Relief Deal, included as a component of appropriations legislation, was enacted to provide economic stimulus to individuals and businesses in further response to the economic distress caused by the COVID-19 pandemic. Among other things, the legislation (i) authorized payments of $600 for individuals making up to $75,000 per year, (ii) extended the timeframe for enhanced unemployment benefits and (iii) authorized approximately $325 billion for small business relief, including approximately $284 billion for a second round of PPP loans and a new simplified forgiveness procedure for PPP loans of $150,000 or less.
During the first quarter of 2021, President Biden signed a number of executive orders relating to stimulus and relief measures. These orders included, among other things, (i) an extension, through March 31, 2021, of the moratorium on evictions and foreclosures, (ii) an extension, through September 30, 2021, of the deferral of federal student loan payments and interest and (iii) an extension, through June 30, 2021, of certain mortgage forbearance programs and guidelines.
On March 11 2021, the American Rescue Plan Act of 2021 (the “ARP Act”) was enacted, implementing a $1.9 trillion package of stimulus and relief proposals. Among other things, the ARP Act provided (i) additional funding for the PPP program and an expansion of the program for the benefit of certain nonprofits, (ii) funding for the Small Business Administration (“SBA”) to make targeted grants for restaurants and similar establishments, (iii) direct cash payments of up to $1,400 to individuals, subject to income provisions, (iv) an increase in the maximum annual Child Tax Credit, subject to income limitation provisions, (v) $300 a week in expanded unemployment insurance lasting through September 6, 2021 and made $10,200 in unemployment benefits tax free for households, subject to income limitation provisions, (vi) tax relief making any student loan forgiveness incurred between December 31, 2020, and January 1, 2026 non-taxable income, and (vii) funding to support state and local governments; K-12 schools and higher education; the Centers for Disease Control; public transit; rental assistance; child care; and airline industry workers.
On March 27, 2021, the COVID-19 Bankruptcy Relief Extension Act of 2021 was enacted, extending the bankruptcy relief provisions enacted in the CARES Act of 2020 bill until March 27, 2022. These provisions provide financially distressed small businesses and individuals greater access to bankruptcy relief. We are continuing to monitor the potential development of additional legislation and further actions taken by the U.S. government.
The above mentioned significant fiscal stimulus and monetary policy actions of the U.S. government and Federal Reserve have been contributing factors to an inflationary surge during most of 2021. As a result, in December 2021, the Federal Reserve released projections related to the target range for the federal funds rate that imply, while there can be no such assurance that any increases in the federal funds rate will occur, three 25 basis point increases in the federal funds rate in 2022, followed by three in 2023 and two in 2024 as further discussed in the section captioned “Net Interest Income” elsewhere in this discussion.
Banks and bank holding companies have been particularly impacted by the COVID-19 pandemic as a result of disruption and volatility in the global capital markets. We are closely monitoring the potential for new laws and regulations impacting lending and funding practices as well as capital and liquidity standards. Such changes could require us to maintain significantly more capital, with common equity as a more predominant component, or manage the composition of our assets and liabilities to comply with formulaic liquidity requirements.
39
Table of Contents
Application of Critical Accounting Policies and Accounting Estimates
We follow accounting and reporting policies that conform, in all material respects, to accounting principles generally accepted in the United States and to general practices within the financial services industry. The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. While we base estimates on historical experience, current information and other factors deemed to be relevant, actual results could differ from those estimates.
We consider accounting estimates to be critical to reported financial results if (i) the accounting estimate requires management to make assumptions about matters that are highly uncertain and (ii) different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on our financial statements.
Accounting policies related to the allowance for credit losses on financial instruments including loans and off-balance-sheet credit exposures are considered to be critical as these policies involve considerable subjective judgment and estimation by management. As discussed in Note 1 - Summary of Significant Accounting Policies, our policies related to allowances for credit losses changed on January 1, 2020 in connection with the adoption of a new accounting standard update as codified in Accounting Standards Codification (“ASC”) Topic 326 (“ASC 326”) Financial Instruments - Credit Losses. In the case of loans, the allowance for credit losses 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.
In the case of off-balance-sheet credit exposures, the allowance for credit losses is a liability account, calculated in accordance with ASC 326, reported as a component of accrued interest payable and other liabilities in our consolidated balance sheets. The amount of each allowance account represents management's best estimate of current expected credit losses on these financial instruments considering available information, from internal and external sources, relevant to assessing exposure to credit loss over the contractual term of the instrument. 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. While management utilizes its best judgment and information available, the ultimate adequacy of our allowance accounts is dependent upon a variety of factors beyond our control, including the performance of our portfolios, the economy, changes in interest rates and the view of the regulatory authorities toward classification of assets. See the section captioned “Allowance for Credit Losses” elsewhere in this discussion as well as Note 1 - Summary of Significant Accounting Policies and Note 3 - Loans in the notes to consolidated financial statements included in Item 8. Financial Statements and Supplementary Data elsewhere in this report for further details of the risk factors considered by management in estimating the necessary level of the allowance for credit losses.
Overview
The following discussion and analysis presents the more significant factors that affected our financial condition as of December 31, 2021 and 2020 and results of operations for each of the years then ended. Refer to Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K filed with the SEC on February 5, 2021 (the “2020 Form 10-K”) for a discussion and analysis of the more significant factors that affected periods prior to 2020.
Certain reclassifications have been made to make prior periods comparable. This discussion and analysis should be read in conjunction with our consolidated financial statements, notes thereto and other financial information appearing elsewhere in this report. From time to time, we have acquired various small businesses through our insurance subsidiary. None of these acquisitions had a significant impact on our financial statements. We account for acquisitions using the acquisition method, and as such, the results of operations of acquired companies are included from the date of acquisition.
Taxable-equivalent adjustments are the result of increasing income from tax-free loans and investments by an amount equal to the taxes that would be paid if the income were fully taxable, thus making tax-exempt yields comparable to taxable asset yields. Taxable equivalent adjustments were based upon a 21% income tax rate.
Dollar amounts in tables are stated in thousands, except for per share amounts.
40
Table of Contents
Results of Operations
Net income available to common shareholders totaled $435.9 million, or $6.76 diluted per common share, in 2021 compared to $323.6 million, or $5.10 diluted per common share, in 2020 and $435.5 million, or $6.84 diluted per common share, in 2019.
Selected income statement data, returns on average assets and average equity and dividends per share for the comparable periods were as follows:
| 2021 | 2020 | 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Taxable-equivalent net interest income | $ | 1,077,315 | $ | 1,070,937 | $ | 1,100,586 | ||||
| Taxable-equivalent adjustment | 92,448 | 94,936 | 96,581 | |||||||
| Net interest income | 984,867 | 976,001 | 1,004,005 | |||||||
| Credit loss expense | 63 | 241,230 | 33,759 | |||||||
| Non-interest income | 386,728 | 465,454 | 363,902 | |||||||
| Non-interest expense | 881,994 | 848,904 | 834,679 | |||||||
| Income before income taxes | 489,538 | 351,321 | 499,469 | |||||||
| Income tax expense | 46,459 | 20,170 | 55,870 | |||||||
| Net income | 443,079 | 331,151 | 443,599 | |||||||
| Preferred stock dividends | 7,157 | 2,016 | 8,063 | |||||||
| Redemption of preferred stock | — | 5,514 | — | |||||||
| Net income available to common shareholders | $ | 435,922 | $ | 323,621 | $ | 435,536 | ||||
| Earnings per common share - basic | $ | 6.79 | $ | 5.11 | $ | 6.89 | ||||
| Earnings per common share - diluted | 6.76 | 5.10 | 6.84 | |||||||
| Dividends per common share | 2.94 | 2.85 | 2.80 | |||||||
| Return on average assets | 0.95 | % | 0.85 | % | 1.36 | % | ||||
| Return on average common equity | 10.35 | 8.11 | 12.24 | |||||||
| Average shareholders' equity to average assets | 9.48 | 10.64 | 11.54 |
Net income available to common shareholders increased $112.3 million for 2021 compared to 2020. The increase was primarily the result of a $241.2 million decrease in credit loss expense and an $8.9 million increase in net interest income partly offset by a $78.7 million decrease in non-interest income, a $33.1 million increase in non-interest expense and a $26.3 million increase in income tax expense. Credit loss expense during 2020 was impacted by both our adoption of a new credit loss accounting standard and the adverse events impacting our loan portfolio, including those arising from the COVID-19 pandemic and the significant volatility in oil prices. Non-interest income during 2020 was impacted by a $109.0 million net gain on securities transactions during the first quarter. Net income available to common shareholders during 2020 was also impacted by the reclassification of $5.5 million of issuance costs associated with our Series A preferred stock to retained earnings upon redemption of the Series A preferred stock.
Details of the changes in the various components of net income are further discussed below.
41
Table of Contents
Net Interest Income
Net interest income is the difference between interest income on earning assets, such as loans and securities, and interest expense on liabilities, such as deposits and borrowings, which are used to fund those assets. Net interest income is our largest source of revenue, representing 71.8% of total revenue during 2021. Net interest margin is the ratio of taxable-equivalent net interest income to average earning assets for the period. The level of interest rates and the volume and mix of earning assets and interest-bearing liabilities impact net interest income and net interest margin.
The Federal Reserve influences the general market rates of interest, including the deposit and loan rates offered by many financial institutions. Our loan portfolio is significantly affected by changes in the prime interest rate. The prime rate began 2019 at 5.50% and decreased 50 basis points during the third quarter of 2019 (25 basis points in each of August and September) and 25 basis points in October 2019 to end the year at 4.75%. During 2020, the prime rate decreased 150 basis points in March to 3.25% where it remained through December 31, 2021. Our loan portfolio is also significantly impacted, by changes in the London Interbank Offered Rate (“LIBOR”). At December 31, 2021, the one-month and three-month U.S. dollar LIBOR rates were 0.10% and 0.21%, respectively, while at December 31, 2020, the one-month and three-month U.S. dollar LIBOR rates were 0.14% and 0.24% respectively, and at December 31, 2019, the one-month and three-month U.S. dollar LIBOR rates were 1.76% and 1.90% respectively. We discontinued originating LIBOR-based loans effective December 31, 2021 and will negotiate loans using our preferred replacement index, the American Interbank Offered Rate (“AMERIBOR”), a benchmark developed by the American Financial Exchange, the Secured Overnight Financing Rate (“SOFR”) or (“BSBY”), a benchmark developed by Bloomberg Index Services. For our currently outstanding LIBOR-based loans, the timing and manner in which each customer’s contract transitions to AMERIBOR, SOFR or BSBY will vary on a case-by-case basis. We expect to complete all transitions by the first quarter of 2023.
The target range for the federal funds rate, which is the cost of immediately available overnight funds, began 2019 at 2.25% to 2.50% and decreased 50 basis points during the third quarter of 2019 (25 basis points in each of August and September) and 25 basis points in October 2019 to end the year at 1.50% to 1.75%. During 2020, the target range for the federal funds rate decreased 150 basis points in March to zero to 0.25% where it remained through December 31, 2021. The decrease in the target range for the federal funds rate in March 2020 was largely an emergency measure by the Federal Reserve aimed at blunting the economic impact of COVID-19. In December 2021, the Federal Reserve released projections whereby the midpoint of the projected appropriate target range for the federal funds rate would rise to 0.9% by the end of 2022, to 1.6% by the end of 2023 and to 2.1% by the end of 2024. While there can be no such assurance that any increases in the federal funds rate will occur, these projections imply three 25 basis point increases in the federal funds rate in 2022, followed by three in 2023 and two in 2024.
We are primarily funded by core deposits, with non-interest-bearing demand deposits historically being a significant source of funds. This lower-cost funding base is expected to have a positive impact on our net interest income and net interest margin in a rising interest rate environment. See Item 7A. Quantitative and Qualitative Disclosures About Market Risk elsewhere in this report for information about our sensitivity to interest rates. Further analysis of the components of our net interest margin is presented below.
42
Table of Contents
The following table presents an analysis of net interest income and net interest spread for the periods indicated, including average outstanding balances for each major category of interest-earning assets and interest-bearing liabilities, the interest earned or paid on such amounts, and the average rate earned or paid on such assets or liabilities, respectively. The table also sets forth the net interest margin on average total interest-earning assets for the same periods. For these computations: (i) average balances are presented on a daily average basis, (ii) information is shown on a taxable-equivalent basis assuming a 21% tax rate, (iii) average loans include loans on non-accrual status, and (iv) average securities include unrealized gains and losses on securities available for sale, while yields are based on average amortized cost.
| 2021 | 2020 | 2019 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Balance | Interest Income/ Expense | Yield /Cost | Average Balance | Interest Income/ Expense | Yield /Cost | Average Balance | Interest Income/ Expense | Yield /Cost | ||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||||||||
| Interest-bearing deposits | $ | 13,530,312 | $ | 17,878 | 0.13 | % | $ | 5,302,616 | $ | 12,893 | 0.24 | % | $ | 1,616,896 | $ | 35,590 | 2.20 | % | ||||||||||||||
| Federal funds sold | 14,836 | 31 | 0.21 | 78,817 | 723 | 0.92 | 233,716 | 5,260 | 2.25 | |||||||||||||||||||||||
| Resell agreements | 6,611 | 16 | 0.24 | 20,923 | 172 | 0.82 | 11,897 | 264 | 2.22 | |||||||||||||||||||||||
| Securities: | ||||||||||||||||||||||||||||||||
| Taxable | 4,606,562 | 89,550 | 1.97 | 4,234,318 | 93,569 | 2.27 | 5,048,552 | 117,082 | 2.33 | |||||||||||||||||||||||
| Tax-exempt | 8,268,416 | 314,600 | 4.06 | 8,447,036 | 323,928 | 4.08 | 8,248,812 | 325,058 | 4.06 | |||||||||||||||||||||||
| Total securities | 12,874,978 | 404,150 | 3.29 | 12,681,354 | 417,497 | 3.46 | 13,297,364 | 442,140 | 3.40 | |||||||||||||||||||||||
| Loans, net of unearned discount | 16,769,631 | 679,142 | 4.05 | 17,164,453 | 684,686 | 3.99 | 14,440,549 | 747,112 | 5.17 | |||||||||||||||||||||||
| Total earning assets and average rate earned | 43,196,368 | 1,101,217 | 2.58 | 35,248,163 | 1,115,971 | 3.22 | 29,600,422 | 1,230,366 | 4.20 | |||||||||||||||||||||||
| Cash and due from banks | 564,564 | 527,875 | 503,929 | |||||||||||||||||||||||||||||
| Allowance for credit losses | (258,668) | (232,596) | (135,928) | |||||||||||||||||||||||||||||
| Premises and equipment, net | 1,038,034 | 1,043,789 | 876,442 | |||||||||||||||||||||||||||||
| Accrued interest receivable and other assets | 1,442,682 | 1,373,969 | 1,240,986 | |||||||||||||||||||||||||||||
| Total assets | $ | 45,982,980 | $ | 37,961,200 | $ | 32,085,851 | ||||||||||||||||||||||||||
| Liabilities: | ||||||||||||||||||||||||||||||||
| Non-interest-bearing demand deposits | 16,670,807 | 13,563,696 | 10,358,416 | |||||||||||||||||||||||||||||
| Interest-bearing deposits: | ||||||||||||||||||||||||||||||||
| Savings and interest checking | 10,682,149 | 1,365 | 0.01 | 8,283,665 | 2,467 | 0.03 | 7,243,016 | 10,574 | 0.15 | |||||||||||||||||||||||
| Money market deposit accounts | 9,990,626 | 9,462 | 0.09 | 8,457,263 | 15,417 | 0.18 | 7,806,175 | 72,626 | 0.93 | |||||||||||||||||||||||
| Time accounts | 1,129,041 | 3,693 | 0.33 | 1,133,648 | 14,134 | 1.25 | 1,005,670 | 16,542 | 1.64 | |||||||||||||||||||||||
| Total interest-bearing deposits | 21,801,816 | 14,520 | 0.07 | 17,874,576 | 32,018 | 0.18 | 16,054,861 | 99,742 | 0.62 | |||||||||||||||||||||||
| Total deposits | 38,472,623 | 0.04 | 31,438,272 | 0.10 | 26,413,277 | 0.38 | ||||||||||||||||||||||||||
| Federal funds purchased | 32,177 | 32 | 0.10 | 33,135 | 100 | 0.30 | 16,732 | 347 | 2.07 | |||||||||||||||||||||||
| Repurchase agreements | 2,115,276 | 2,209 | 0.10 | 1,436,833 | 4,382 | 0.30 | 1,266,649 | 19,328 | 1.53 | |||||||||||||||||||||||
| Junior subordinated deferrable interest debentures | 133,744 | 2,484 | 1.86 | 136,330 | 3,560 | 2.61 | 136,272 | 5,706 | 4.19 | |||||||||||||||||||||||
| Subordinated notes | 99,105 | 4,657 | 4.70 | 98,948 | 4,656 | 4.71 | 98,792 | 4,657 | 4.71 | |||||||||||||||||||||||
| Federal Home Loan Bank advances | — | — | — | 109,290 | 318 | 0.29 | — | — | — | |||||||||||||||||||||||
| Total interest-bearing liabilities and average rate paid | 24,182,118 | 23,902 | 0.10 | 19,689,112 | 45,034 | 0.23 | 17,573,306 | 129,780 | 0.74 | |||||||||||||||||||||||
| Accrued interest payable and other liabilities | 771,392 | 669,755 | 452,090 | |||||||||||||||||||||||||||||
| Total liabilities | 41,624,317 | 33,922,563 | 28,383,812 | |||||||||||||||||||||||||||||
| Shareholders’ equity | 4,358,663 | 4,038,637 | 3,702,039 | |||||||||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 45,982,980 | $ | 37,961,200 | $ | 32,085,851 | ||||||||||||||||||||||||||
| Net interest income | $ | 1,077,315 | $ | 1,070,937 | $ | 1,100,586 | ||||||||||||||||||||||||||
| Net interest spread | 2.48 | % | 2.99 | % | 3.46 | % | ||||||||||||||||||||||||||
| Net interest income to total average earning assets | 2.53 | % | 3.09 | % | 3.75 | % |
43
Table of Contents
The following table presents the changes in taxable-equivalent net interest income and identifies the changes due to differences in the average volume of earning assets and interest-bearing liabilities and the changes due to changes in the average interest rate on those assets and liabilities. The changes in net interest income due to changes in both average volume and average interest rate have been allocated to the average volume change or the average interest rate change in proportion to the absolute amounts of the change in each. The comparisons between years includes an additional change factor that shows the effect of the difference in the number of days (due to leap year in 2020) in each period for assets and liabilities that accrue interest based upon the actual number of days in the period, as further discussed below.
| 2021 vs. 2020 | 2020 vs. 2019 | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Increase (Decrease) Due to Change in | Increase (Decrease) Due to Change in | |||||||||||||||||||||||||||||
| Rate | Volume | Days | Total | Rate | Volume | Days | Total | |||||||||||||||||||||||
| Interest-bearing deposits | $ | (7,856) | $ | 12,876 | $ | (35) | $ | 4,985 | $ | (51,971) | $ | 29,239 | $ | 35 | $ | (22,697) | ||||||||||||||
| Federal funds sold | (336) | (354) | (2) | (692) | (2,140) | (2,399) | 2 | (4,537) | ||||||||||||||||||||||
| Resell agreements | (79) | (77) | — | (156) | (223) | 131 | — | (92) | ||||||||||||||||||||||
| Securities: | ||||||||||||||||||||||||||||||
| Taxable | (13,040) | 9,021 | — | (4,019) | (2,951) | (20,562) | — | (23,513) | ||||||||||||||||||||||
| Tax-exempt | (1,618) | (7,710) | — | (9,328) | 1,486 | (2,616) | — | (1,130) | ||||||||||||||||||||||
| Loans, net of unearned discounts | 11,000 | (14,673) | (1,871) | (5,544) | (189,507) | 125,210 | 1,871 | (62,426) | ||||||||||||||||||||||
| Total earning assets | (11,929) | (917) | (1,908) | (14,754) | (245,306) | 129,003 | 1,908 | (114,395) | ||||||||||||||||||||||
| Savings and interest checking | (1,767) | 672 | (7) | (1,102) | (9,444) | 1,330 | 7 | (8,107) | ||||||||||||||||||||||
| Money market deposit accounts | (8,389) | 2,476 | (42) | (5,955) | (62,866) | 5,615 | 42 | (57,209) | ||||||||||||||||||||||
| Time accounts | (10,344) | (58) | (39) | (10,441) | (4,352) | 1,905 | 39 | (2,408) | ||||||||||||||||||||||
| Federal funds purchased | (65) | (3) | — | (68) | (432) | 185 | — | (247) | ||||||||||||||||||||||
| Repurchase agreements | (3,646) | 1,485 | (12) | (2,173) | (17,265) | 2,307 | 12 | (14,946) | ||||||||||||||||||||||
| Junior subordinated deferrable interest debentures | (1,010) | (66) | — | (1,076) | (2,148) | 2 | — | (2,146) | ||||||||||||||||||||||
| Subordinated notes | (8) | 9 | — | 1 | — | (1) | — | (1) | ||||||||||||||||||||||
| Federal Home Loan Bank advances | — | (318) | — | (318) | — | 318 | 318 | |||||||||||||||||||||||
| Total interest-bearing liabilities | (25,229) | 4,197 | (100) | (21,132) | (96,507) | 11,661 | 100 | (84,746) | ||||||||||||||||||||||
| Net change | $ | 13,300 | $ | (5,114) | $ | (1,808) | $ | 6,378 | $ | (148,799) | $ | 117,342 | $ | 1,808 | $ | (29,649) |
Taxable-equivalent net interest income for 2021 increased $6.4 million, or 0.6%, compared to 2020. Taxable-equivalent net interest income for 2021 included 365 days compared to 366 days for 2020 as a result of the leap year. The additional day added approximately $1.8 million to taxable-equivalent net interest income during 2020. Excluding the impact of the additional day results in an effective increase in taxable-equivalent net interest income of approximately $8.2 million during 2021. The taxable-equivalent net interest margin decreased 56 basis points from 3.09% during 2020 to 2.53% during 2021.
The increase in taxable-equivalent net interest income during 2021 was primarily related to decreases in the average costs of interest-bearing deposit liabilities and other borrowed funds combined with increases in the average volumes of interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve) and taxable securities and an increase in the average taxable-equivalent yield on loans. The positive impact of these items was partly offset by decreases in the average volumes of loans and tax-exempt securities and increases in the average volumes of interest-bearing deposit liabilities and repurchase agreements combined with decreases in the average yields on taxable and tax-exempt securities and interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve). The decrease in taxable-equivalent net interest margin during 2021 was primarily related to an increase in the relative proportion of average interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve) to average total interest-earning assets combined with the aforementioned decreases in market interest rates. Interest-bearing deposits made up approximately 31.3% of average interest-earning assets during 2021 compared to approximately 15.0% in 2020.
The average volume of interest-earning assets for 2021 increased $7.9 billion, or 22.5%, compared to 2020. The increase in the average volume of interest-earning assets during 2021 included a $8.2 billion increase in average interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve) and a $372.2 million increase in average taxable securities partly offset by a $394.8 million decrease in average loans (of
44
Table of Contents
which approximately $306.7 million related to PPP loans, as further discussed below), a $178.6 million decrease in average tax-exempt securities, a $64.0 million decrease in average federal funds sold and a $14.3 million decrease in average resell agreements.
The average yield on interest-earning assets decreased 64 basis points from 3.22% during 2020 to 2.58% during 2021 while the average rate paid on interest-bearing liabilities decreased 13 basis points from 0.23% in 2020 to 0.10% in 2021. The average taxable-equivalent yields on interest-earning assets and the average rate paid on interest-bearing liabilities were primarily impacted by the aforementioned changes in market interest rates and changes in the volume and relative mix of interest-earning assets and interest-bearing liabilities.
The average taxable-equivalent yield on loans increased 6 basis points from 3.99% during 2020 to 4.05% during 2021. The average taxable-equivalent yield on loans during 2021 was positively impacted by higher average yields on PPP loans but negatively impacted by lower average market interest rates compared to 2020. The average volume of loans decreased $394.8 million, or 2.3%, in 2021 compared to 2020. The decrease in average loans was primarily due to an increase in the average volume of PPP loans forgiven by the SBA during 2021 compared to 2020. Loans made up approximately 38.8% of average interest-earning assets during 2021 compared to 48.7% during 2020.
In April 2020, we began originating loans to qualified small businesses under the PPP administered by the SBA under the provisions of the CARES Act. In 2020, we funded $3.3 billion of PPP loans of which approximately $3.2 billion were funded during the second quarter of 2020. As of December 31, 2021, approximately $3.2 billion of these 2020 originated PPP loans have been forgiven by the SBA or repaid by the customer. During 2021, we funded an additional $1.4 billion of PPP loans, most of which was during the first quarter. As of December 31, 2021, approximately $1.0 billion of these 2021 originated PPP loans have been forgiven by the SBA or repaid by the customer. During 2021 and 2020, we recognized $97.3 million and $59.5 million, respectively, in PPP loan related deferred processing fees (net of amortization of related deferred origination costs) as a yield adjustment and this amount is included in interest income on loans. As a result of the inclusion of these net fees in interest income, the average yields on PPP loans were 6.26% and 3.78% during 2021 and 2020, respectively, compared to the stated interest rate of 1.0% on these loans. The increase in the average yield on PPP Loans was impacted by a decrease in the average expected lives of the PPP loans funded in 2021 compared to 2020. Furthermore, the average fee percentage for 2021 originations was higher due to a smaller average loan size relative to 2020. In return for processing and booking a PPP loan, the SBA paid lenders a processing fee tiered by the size of the loan (5% for loans of not more than $350 thousand; 3% for loans of more than $350 thousand and less than $2 million; and 1% for loans of at least $2 million). For PPP loans funded through December 31, 2021, we expect to recognize additional PPP loan related deferred processing fees (net of deferred origination costs) totaling approximately $2.8 million as a yield adjustment over the remaining expected lives of these loans. We expect to recognize all of this amount in 2022.
The average taxable-equivalent yield on securities was 3.29% during 2021, decreasing 17 basis points compared to 3.46% during 2020 and was negatively impacted by a decrease in the relative proportion of higher-yielding tax-exempt securities to total securities. The average yield on taxable securities was 1.97% during 2021 compared to 2.27% during 2020, decreasing 30 basis points, while the average yield on tax exempt securities was 4.06% during 2021 compared to 4.08% during 2020, decreasing 2 basis points. Tax exempt securities made up approximately 64.2% of total average securities during 2021, compared to 66.6% during 2020. The average volume of total securities increased $193.6 million, or 1.5%, during 2021 compared to 2020. Securities made up approximately 29.8% of average interest-earning assets in 2021 compared to 36.0% in 2020. The decrease was primarily related to an increase in the relative proportion of interest-earning assets invested in interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve).
Average interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve), during 2021 increased $8.2 billion, or 155.2%, compared to 2020. Interest-bearing deposits made up approximately 31.3% of average interest-earning assets during 2021 compared to approximately 15.0% in 2020. The increase in the average volume of interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve) during 2021 was primarily due to an increase in the average volume of customer deposits and, to a lesser extent, repurchase agreements. The average yield on interest-bearing deposits was 0.13% during 2021 and 0.24% during 2020. The average yields on interest-bearing deposits during 2021 and 2020 were negatively impacted by a decrease in the interest rate paid on excess reserves held at the Federal Reserve to 0.10% during March 2020, although this rate ultimately increased 5 basis points to 0.15% in June 2021.
45
Table of Contents
Average federal funds sold and resell agreements during 2021 decreased $64.0 million, or 81.2%, and $14.3 million, or 68.4%, respectively compared to 2020. Federal funds sold and resell agreements were not a significant component of interest-earning assets during the comparable periods. The average yields on federal funds sold and resell agreements were 0.21% and 0.24%, respectively, during 2021 compared to 0.92% and 0.82%, respectively, during 2020. The average yields on federal funds sold and resell agreements were negatively impacted by lower average market interest rates during 2021 compared to 2020.
The average rate paid on interest-bearing liabilities was 0.10% during 2021, decreasing 13 basis points from 0.23% during 2020. Average deposits increased $7.0 billion, or 22.4%, in 2021 compared to 2020. Average interest-bearing deposits increased $3.9 billion in 2021 compared to 2020, while average non-interest-bearing deposits increased $3.1 billion in 2021 compared to 2020. The ratio of average interest-bearing deposits to total average deposits was 56.7% in 2021 compared to 56.9% in 2020. The average cost of deposits is primarily impacted by changes in market interest rates as well as changes in the volume and relative mix of interest-bearing deposits. The average rate paid on interest-bearing deposits and total deposits was 0.07% and 0.04% in 2021 compared to 0.18% and 0.10% in 2020. The average cost of deposits during 2021 and 2020 was impacted by decreases in the interest rates we pay on most of our interest-bearing deposit products as a result of the aforementioned decreases in market interest rates.
In April 2020, we borrowed an aggregate $1.3 billion from the Federal Home Loan Bank (“FHLB”) to provide additional liquidity in light of economic uncertainty and our significant PPP lending volume. These advances were subsequently paid-off in May 2020 as we determined additional liquidity resources were not necessary.
Our taxable-equivalent net interest spread, which represents the difference between the average rate earned on earning assets and the average rate paid on interest-bearing liabilities, was 2.48% in 2021 compared to 2.99% in 2020. The net interest spread, as well as the net interest margin, will be impacted by future changes in short-term and long-term interest rate levels, as well as the impact from the competitive environment. A discussion of the effects of changing interest rates on net interest income is set forth in Item 7A. Quantitative and Qualitative Disclosures About Market Risk elsewhere in this report.
Our hedging policies permit the use of various derivative financial instruments, including interest rate swaps, swaptions, caps and floors, to manage exposure to changes in interest rates. Details of our derivatives and hedging activities are set forth in Note 15 - Derivative Financial Instruments in the accompanying notes to consolidated financial statements elsewhere in this report. Information regarding the impact of fluctuations in interest rates on our derivative financial instruments is set forth in Item 7A. Quantitative and Qualitative Disclosures About Market Risk elsewhere in this report.
Credit Loss Expense
Credit loss expense is determined by management as the amount to be added to the allowance for credit loss accounts for various types of financial instruments including loans, securities and off-balance-sheet credit exposure after net charge-offs have been deducted to bring the allowance to a level which, in management’s best estimate, is necessary to absorb expected credit losses over the lives of the respective financial instruments.
The components of credit loss expense were as follows.
| 2021 | 2020 | 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Credit loss expense related to: | ||||||||||
| Loans | $ | (6,097) | $ | 237,010 | $ | 33,759 | ||||
| Off-balance-sheet credit exposures | 6,162 | 4,275 | — | |||||||
| Securities held to maturity | (2) | (55) | — | |||||||
| Total | $ | 63 | $ | 241,230 | $ | 33,759 |
Credit loss expense in 2019 was calculated under the prior incurred loss accounting methodology. Furthermore, credit loss expense related to off-balance-sheet credit exposures was reported as a component of other non-interest expense prior to 2020. Such amounts have been reclassified to credit loss expense to make prior periods comparable to the current presentation. See the section captioned “Allowance for Credit Losses” elsewhere in this discussion for further analysis of credit loss expense related to loans and off-balance-sheet credit exposures.
46
Table of Contents
Non-Interest Income
Total non-interest income for 2021 decreased $78.7 million, or 16.9%, compared to 2020. Excluding $69 thousand and $109.0 million in net gains on securities transactions during 2021 and 2020, respectively, total non-interest income increased $30.2 million, or 8.5%, during 2021. Changes in the various components of non-interest income are discussed in more detail below.
Trust and Investment Management Fees. Trust and investment management fee income for 2021 increased $19.7 million, or 15.3%, compared to 2020. Investment management fees are the most significant component of trust and investment management fees, making up approximately 82.3% and 83.6% of total trust and investment management fees in 2021 and 2020, respectively. The increase in trust and investment management fees during 2021 was primarily due to increases in investment management fees (up $14.6 million, or 13.5%), oil and gas fees (up $3.1 million), estate fees (up $1.5 million) and custody fees (up $580 thousand). Investment management fees and other custodial account fees are generally based on the market value of assets within an account and are thus impacted by volatility in the equity and bond markets. The increases in investment management fees and custody fees during 2021 were primarily related to higher average equity valuations as well as increases in the number of accounts. Oil and gas fees during 2021 were impacted by increases in oil and gas prices. The increase in estate fees was primarily related to an increase in the aggregate value of estates settled.
At December 31, 2021, trust assets, including both managed assets and custody assets, were primarily composed of equity securities (46.9% of trust assets), fixed income securities (31.1% of trust assets), alternative investments (6.6% of assets) and cash equivalents (9.9% of trust assets). The estimated fair value of trust assets was $43.3 billion (including managed assets of $19.1 billion and custody assets of $24.2 billion) at December 31, 2021 compared to $38.6 billion (including managed assets of $16.9 billion and custody assets of $21.7 billion) at December 31, 2020.
Service Charges on Deposit Accounts. Service charges on deposit accounts for 2021 increased $2.4 million, or 3.0%, compared to 2020. The increase was primarily related to an increase in commercial service charges (up $3.7 million) partly offset by a decrease in overdraft charges on consumer accounts (down $1.8 million). Commercial service charges during 2021 were impacted by an increase in the volume of billable services relative to 2020. Overdraft/insufficient funds charges totaled $30.7 million ($23.9 million consumer and $6.8 million commercial) during 2021 compared to $32.3 million ($25.8 million consumer and $6.5 million commercial) during 2020. The decreases in consumer overdraft/insufficient funds charges during 2021 was primarily related to a decrease in the volume of fee assessed overdrafts relative to 2020. Furthermore, in April 2021, we implemented a new overdraft grace feature for certain consumer demand deposit accounts whereby no fees will be assessed on overdrafts of $100 or less, subject to certain qualifying conditions such as a minimum direct deposit. This new feature reduced overdraft charges on consumer accounts by approximately $3.2 million during 2021. The impact on future quarters will depend on future overdraft volumes.
Insurance Commissions and Fees. Insurance commissions and fees for 2021 increased $1.2 million, or 2.5%, compared to 2020. The increase was related to increases in contingent income (up $829 thousand) and commission income (up $406 thousand). Contingent income totaled $4.5 million in 2021 and $3.7 million in 2020. Contingent income primarily consists of amounts received from various property and casualty insurance carriers related to the loss performance of insurance policies previously placed. These performance related contingent payments are seasonal in nature and are mostly received during the first quarter of each year. This performance related contingent income totaled $3.2 million in 2021 and $2.5 million in 2020. The increase in performance related contingent income during 2021 was related to growth within the portfolio combined with improvement in the loss performance of insurance policies previously placed. During the first quarter of 2021, a severe weather event in Texas resulted in a significant increase in property and casualty claims and losses. This deterioration in loss performance is expected to impact the determination of performance related contingent payments we receive in 2022; however, such impact is not determinable at this time. Contingent income also includes amounts received from various benefit plan insurance companies related to the volume of business generated and/or the subsequent retention of such business. This benefit plan related contingent income totaled $1.3 million in 2021 and $1.2 million in 2020.
The increase in commission income was primarily related to increases in commercial lines property and casualty commissions and life insurance commissions partly offset by a decrease in benefit plan commissions. The increase in commercial lines property and casualty commissions were related to increased market rates while the increase in life insurance commissions and decrease in benefit plan commissions were related to fluctuations in business volumes.
47
Table of Contents
Interchange and Card Transaction Fees. Interchange fees, or “swipe” fees, are charges that merchants pay to us and other card-issuing banks for processing electronic payment transactions. Interchange and card transaction fees consist of income from check card usage, point of sale income from PIN-based debit card transactions and ATM service fees. Interchange and card transaction fees are reported net of related network costs.
Net revenues from interchange and card transaction fees for 2021 increased $4.0 million, or 29.6%, compared to 2020 primarily due to increased transaction volumes as well as the impact of new card products partly offset by an increase in network costs. Transaction volumes during 2020 were impacted by the onset of the COVID-19 pandemic. A comparison of gross and net interchange and card transaction fees for the reported periods is presented in the table below.
| 2021 | 2020 | 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Income from debit card transactions | $ | 29,122 | $ | 23,763 | $ | 23,665 | ||||
| ATM service fees | 3,298 | 3,342 | 4,131 | |||||||
| Gross interchange and debit card transaction fees | 32,420 | 27,105 | 27,796 | |||||||
| Network costs | 14,959 | 13,635 | 12,923 | |||||||
| Net interchange and debit card transaction fees | $ | 17,461 | $ | 13,470 | $ | 14,873 |
Federal Reserve rules applicable to financial institutions that have assets of $10 billion or more provide that the maximum permissible interchange fee for an electronic debit transaction is the sum of 21 cents per transaction and 5 basis points multiplied by the value of the transaction. An upward adjustment of no more than 1 cent to an issuer's debit card interchange fee is allowed if the card issuer develops and implements policies and procedures reasonably designed to achieve certain fraud-prevention standards. The Federal Reserve also has rules governing routing and exclusivity that require issuers to offer two unaffiliated networks for routing transactions on each debit or prepaid product.
Other Charges, Commissions and Fees. Other charges, commissions and fees for 2021 increased $2.0 million, or 5.8%, compared to 2020. The increase was primarily related to increases in income from the sale of mutual funds (up $3.0 million), merchant services rebates (up $978 thousand), funds transfer service charges (up $761 thousand) and income from the sale of annuities (up $571 thousand). These items were partly offset by a decrease in income from the placement of money market accounts (down $1.7 million), which was impacted by lower average market rates, and a decrease in fees on unused commitments (down $1.7 million), among other things.
Net Gain/Loss on Securities Transactions. During 2021, we sold certain available-for-sale securities with amortized costs totaling $2.0 billion and realized a net gain of $69 thousand. These sales were primarily related to securities purchased during 2021 and subsequently sold in connection with our tax planning strategies related to the Texas franchise tax. The gross proceeds from the sales of these securities outside of Texas are included in total revenues/receipts from all sources reported for Texas franchise tax purposes, which results in a reduction in the overall percentage of revenues/receipts apportioned to Texas and subjected to taxation under the Texas franchise tax.
During 2020, we sold certain available-for-sale securities with amortized costs totaling $1.0 billion and realized a net gain of $109.0 million. These sales included $483.1 million of residential mortgage-backed securities on which we realized a net gain of $1.9 million. The proceeds from these sales were reinvested into other residential mortgage-backed securities that had lower pre-payment rates. The sales also included $519.1 million of 30-year U.S Treasury securities on which we realized a net gain of $107.1 million. These U.S. Treasury securities were purchased during the fourth quarter of 2019 to hedge, in effect, against falling interest rates. Prior to their sale, these securities had significant unrealized holding gains as a result of decreases in market interest rates during the first quarter of 2020. We elected to sell these securities to provide liquidity and realize the gains.
Other Non-Interest Income. Other non-interest income for 2021 increased $816 thousand, or 1.7%, compared to 2020. The increase in other non-interest income during 2021 was primarily related to an increase in gains on the sale/exchange of assets (up $11.0 million) and increases in income from customer derivative and foreign exchange transactions (up $2.9 million and $1.2 million, respectively). These items were partly offset by decreases in sundry and other miscellaneous income (down $4.6 million), public finance underwriting fees (down $2.9 million) and earnings on the cash surrender value of life insurance (down $1.3 million). Additionally, other non-interest income during 2020 included approximately $6.0 million in gains realized on the sale of certain non-hedge related, short-term put options on U.S. Treasury securities with an aggregate notional amount of $500 million. The put options were not exercised and expired in March 2020.
48
Table of Contents
Gains on the sale/exchange of assets in 2021 included $9.7 million related to an exchange of a branch facility and $1.8 million related to the sale of certain parking lots in downtown San Antonio while gains on the sale/exchange of assets in 2020 included $758 thousand related to the sale of a branch facility. The increases in income from customer derivative and trading activities and income from customer foreign currency transactions were primarily related to increases in business volumes. Sundry and other miscellaneous income during 2021 included $3.4 million in card related incentives/rebates and $519 thousand in recoveries of prior write-offs, among other things, while sundry and other miscellaneous income during 2020 included $5.3 million in card related incentives/rebates, $2.8 million in recoveries of prior write-offs and $512 thousand related to settlements, among other things. The decrease in public finance underwriting fees was primarily due to a decrease in business volume. The decrease in earnings on the cash surrender value of life insurance was due to lower yields on the investments within the bank-owned life insurance portfolio.
Non-Interest Expense
Total non-interest expense for 2021 increased $33.1 million, or 3.9%, compared to 2020. Changes in the various components of non-interest expense are discussed below.
Salaries and Wages. Salaries and wages increased $8.2 million, or 2.1%, in 2021 compared to 2020. The increase was primarily related to an increase in incentive compensation and, to a lesser extent, a decrease in salary costs deferred in connection with loan originations and an increase in commissions. The impact of these items was partly offset by a decrease in salaries, due to a decrease in the number of employees, and a decrease in stock-based compensation. Salaries and wages for 2020 also included $5.2 million related to severance costs.
Employee Benefits. Employee benefits expense for 2021 increased $6.4 million, or 8.4%, compared to 2020. The increase was primarily related to an increase in certain discretionary benefit plan expenses and, to a lesser extent, increases in medical benefits expense and payroll taxes partly offset by decreases in expenses related to our defined benefit retirement and restoration plans, among other things.
Our defined benefit retirement and restoration plans were frozen in 2001 which has helped to reduce the volatility in retirement plan expense. We nonetheless still have funding obligations related to these plans and could recognize additional expense related to these plans in future years, which would be dependent on the return earned on plan assets, the level of interest rates and employee turnover. See Note 12 - Defined Benefit Plans for additional information related to our net periodic pension benefit/cost.
Net Occupancy. Net occupancy expense for 2021 increased $4.4 million, or 4.3%, compared to 2020. The increase was primarily related to increases in depreciation on leasehold improvements (up $1.9 million), repairs and maintenance/service contracts expense (up $1.8 million) and building depreciation (up $675 thousand), among other things, partly offset by a decrease in lease expense (down $581 thousand), among other things. The increases in the aforementioned components of net occupancy expense during the comparable periods were impacted, in part, by our expansion within the Houston market area.
Technology, Furniture and Equipment. Technology, furniture and equipment expense for 2021 increased $7.5 million, or 7.1%, compared to 2020. The increase was primarily related to increases in cloud services expense (up $5.9 million) and depreciation of furniture and equipment (up $2.5 million) partly offset by a decrease in software maintenance (down $1.1 million).
Deposit Insurance. Deposit insurance expense totaled $12.2 million in 2021 compared to $10.5 million in 2020. The increase was primarily related to an increase in total assets partly offset by a decrease in the assessment rate.
Other Non-Interest Expense. Other non-interest expense for 2021 increased $5.1 million, or 3.1%, compared to 2020. The increase included increases in donations expense (up $8.0 million); sundry and other miscellaneous expenses (up $6.4 million); and fraud losses (up $1.9 million), among other things. Donations expense during 2021 was impacted by $8.8 million in contributions to the Frost Charitable Foundation. Sundry and other miscellaneous expense in 2021 included $4.7 million related to the write-off of certain assets while sundry and other miscellaneous expense in 2020 included $958 thousand related to the closure of certain branch locations in our Houston market area and $454 thousand related to the write-off of certain other assets. The aforementioned items were partly offset by decreases in outside computer service expense (down $4.3 million); professional services expense (down $2.5 million); travel, meals and entertainment expense (down $2.2 million); amortization of deferred costs associated with loan commitments (down $1.1 million); and losses on the sale/write-down of foreclosed and other assets (down $1.1 million); among other things.
49
Table of Contents
Results of Segment Operations
We are managed under a matrix organizational structure whereby our two primary operating segments, Banking and Frost Wealth Advisors, overlap a regional reporting structure. A third operating segment, Non-Banks, is for the most part the parent holding company, as well as certain other insignificant non-bank subsidiaries of the parent that, for the most part, have little or no activity. A description of each business and the methodologies used to measure financial performance is described in Note 18 - Operating Segments in the accompanying notes to consolidated financial statements elsewhere in this report. Net income (loss) by operating segment is presented below:
Banking
Net income for 2021 increased $92.8 million, or 28.8%, compared to 2020. The increase was primarily the result of a $241.2 million decrease in credit loss expense, an $8.4 million increase in net interest income partly offset by a $100.5 million decrease in non-interest income, a $35.2 million increase in non-interest expense and a $21.1 million increase in income tax expense.
Net interest income for 2021 increased $8.4 million, or 0.9%, compared to 2020. The increase was primarily related to decreases in the average costs of interest-bearing deposit liabilities and other borrowed funds combined with increases in the average volumes of interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve) and taxable securities and an increase in the average taxable-equivalent yield on loans. The positive impact of these items was partly offset by decreases in the average volumes of loans and tax-exempt securities and increases in the average volumes of interest-bearing deposit liabilities and repurchase agreements combined with decreases in the average yields on taxable and tax-exempt securities and interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve). Net interest income during 2020 was also positively impacted by the additional day as a result of the leap year. See the analysis of net interest income included in the section captioned “Net Interest Income” elsewhere in this discussion.
Credit loss expense for 2021 totaled $54 thousand compared to $241.2 million in 2020. Credit loss expense in 2020 was impacted by our adoption of a new credit loss accounting standard and the expected credit losses resulting from a deterioration in forecasted economic conditions and the current and uncertain future impacts associated with the COVID-19 pandemic and recent volatility in oil prices. See the sections captioned “Credit Loss Expense” and “Allowance for Credit Losses” elsewhere in this discussion for further analysis of credit loss expense related to loans and off-balance-sheet commitments.
Non-interest income for 2021 decreased $100.5 million, or 31.3%, compared to 2020. Excluding $69 thousand and $109.0 million in net gains on securities transactions in 2021 and 2020, respectively, total non-interest income for the Banking segment increased $8.4 million, or 4.0%, during 2021. This increase was primarily related to increases in interchange and card transaction fees, service charges on deposit accounts and insurance commissions and fees. The increase in interchange and card transaction fees was due to increased transaction volumes as well as the impact of new card products partly offset by increases in network costs. The increase in service charges on deposit accounts was primarily related to an increase in commercial service charges partly offset by a decrease in overdraft charges on consumer accounts. The increase in insurance commissions and fees was the result of increases in contingent income and commission income, which is further discussed below in relation to Frost Insurance Agency. See the analysis of these categories of non-interest income included in the section captioned “Non-Interest Income” included elsewhere in this discussion.
Non-interest expense for 2021 increased $35.2 million, or 4.9%, compared to 2020. The increase was primarily due to increases in salaries and wages; other non-interest expense; employee benefit expense; technology, furniture and equipment expense; net occupancy expense and deposit insurance expense. The increase in salaries and wages was primarily related to an increase in incentive compensation and, to a lesser extent, a decrease in salary costs deferred in connection with loan originations and an increase in commissions. The impact of these items was partly offset by a decrease in salaries, due to a decrease in the number of employees, and a decrease in stock-based compensation. The increase in other non-interest expense was primarily due to increases in donations; sundry and other miscellaneous expenses; and fraud losses, among other things, partly offset by decreases in outside computer service expense; professional services expense; travel, meals and entertainment expense; amortization of deferred costs associated with loan commitments; and losses on the sale/write-down of foreclosed and other assets; among other things. The increase in employee benefits expense was primarily related to an increase in certain discretionary benefit plan expenses and, to a lesser extent, increases in medical benefits expense and payroll taxes partly offset by decreases in expenses related to our defined benefit retirement and restoration plans, among other things. The
50
Table of Contents
increase in technology, furniture and equipment expense was primarily related to increases in cloud services expense and depreciation of furniture and equipment partly offset by a decrease in software maintenance. The increase in net occupancy expense was primarily related to increases in depreciation on leasehold improvements, repairs and maintenance/service contracts expense and building depreciation, among other things, partly offset by a decrease in lease expense, among other things. The increase in deposit insurance expense was primarily related to an increase in total assets partly offset by a decrease in the assessment rate. See the analysis of these categories of non-interest expense included in the section captioned “Non-Interest Expense” included elsewhere in this discussion.
Income tax expense for 2021 increased $21.1 million, or 103.9%, compared to 2020. See the section captioned “Income Taxes” elsewhere in this discussion.
Frost Insurance Agency, which is included in the Banking operating segment, had gross commission revenues of $52.5 million during 2021 compared to $51.1 million during 2020. The increase in gross commission revenues was the result of increases in contingent income and commission income. The increase in contingent income was related to growth within the portfolio combined with improvement in the loss performance of insurance policies previously placed. The increase in commission income was primarily related to increases in commercial lines property and casualty commissions, related to increased market rates, and an increase in life insurance commissions, related to fluctuations in business volumes, partly offset by a decrease in benefit plan commissions, related to fluctuations in business volumes. See the analysis of insurance commissions and fees included in the section captioned “Non-Interest Income” included elsewhere in this discussion.
Frost Wealth Advisors
Net income for 2021 increased $17.5 million, or 90.9%, compared to 2020. The increase was primarily due to a $22.2 million increase in non-interest income and a $658 thousand decrease in non-interest expense partly offset by a $4.7 million increase in income tax expense and a $647 thousand decrease in net interest income.
Net interest income for 2021 decreased $647 thousand, or 23.3%, compared to 2020. This decrease was primarily due to a decrease in the average funds transfer price allocated to the funds provided by Frost Wealth Advisors. The decrease in the average funds transfer price was primarily due to a decrease in market interest rates. See the analysis of net interest income included in the section captioned “Net Interest Income” included elsewhere in this discussion.
Non-interest income for 2021 increased $22.2 million, or 15.3%, compared to 2020. The increase was primarily related to an increase in trust and investment management fees and, to a lesser extent, an increase in other charges, commissions and fees. Trust and investment management fee income is the most significant income component for Frost Wealth Advisors. Investment management fees are the most significant component of trust and investment management fees, making up approximately 82.3% and 83.6% of total trust and investment management fees for 2021 and 2020, respectively. The increase in trust and investment management fees was primarily due to increases in investment management fees, oil and gas fees, estate fees and custody fees. The increases in investment management fees and custody fees were primarily related to higher average equity valuations as well as increases in the number of accounts. Oil and gas fees during 2021 were impacted by an increases in oil and gas prices. The increase in estate fees was primarily related to an increase in the aggregate value of estates settled. The increase in other charges, commissions and fees was primarily related to increases in income from the sale of mutual funds and income from the sale of annuities partly offset by a decrease in income from the placement of money market accounts, which was impacted by lower average market rates. See the analysis of trust and investment management fees and other charges, commissions and fees included in the section captioned “Non-Interest Income” included elsewhere in this discussion.
Non-interest expense for 2021 decreased $658 thousand, or 0.5%, compared to 2020. The decrease was primarily due to decreases in other non-interest expense and net occupancy expense partly offset by an increase in technology, furniture and equipment expense. The decrease in other non-interest expense was primarily related to decreases in outside computer service expense; travel, meals and entertainment expense; and professional service expense; among other things; partly offset by increases in subscriptions expense and platform fees expense. The decrease in net occupancy expense was primarily related to a decrease in lease expense. The increase in technology, furniture and equipment expense was primarily related to an increase in cloud services expense.
51
Table of Contents
Non-Banks
The Non-Banks operating segment had a net loss of $9.0 million for 2021 compared to a net loss of $10.6 million in 2020. The decreased net loss was primarily due to decreases in other non-interest expense and net interest expense. The decrease in other non-interest expense was primarily due to decreases in professional services expense and travel, meals and entertainment expense. The decrease in net interest expense was primarily related to a decrease in the average rates paid on our long-term borrowings. Net interest expense was also positively impacted by the redemption, during the fourth quarter of 2021, of $13.4 million of junior subordinated deferrable interest debentures issued to WNB Capital Trust I.
Income Taxes
We recognized income tax expense of $46.5 million, for an effective tax rate of 9.5%, in 2021 compared to $20.2 million, for an effective tax rate of 5.7%, in 2020. The effective income tax rates differed from the U.S. statutory federal income tax rate of 21% during 2021 and 2020 primarily due to the effect of tax-exempt income from loans, securities and life insurance policies and the income tax effects associated with stock-based compensation, among other things, and their relative proportion to total pre-tax net income. The increase in the effective tax rate during 2021 was primarily related to an increase in pre-tax net income, partly off-set by the impact of higher discrete tax benefits associated with stock-based compensation. The effective tax rate during 2020 was also impacted by a one-time, discrete tax benefit associated with an asset contribution to a charitable trust. See Note 13 - Income Taxes in the accompanying notes to consolidated financial statements elsewhere in this report.
Sources and Uses of Funds
The following table illustrates, during the years presented, the mix of our funding sources and the assets in which those funds are invested as a percentage of our average total assets for the period indicated. Average assets totaled $46.0 billion in 2021 compared to $38.0 billion in 2020.
| 2021 | 2020 | 2019 | ||||||
|---|---|---|---|---|---|---|---|---|
| Sources of Funds: | ||||||||
| Deposits: | ||||||||
| Non-interest-bearing | 36.2 | % | 35.7 | % | 32.3 | % | ||
| Interest-bearing | 47.4 | 47.1 | 50.1 | |||||
| Federal funds purchased | 0.1 | 0.1 | 0.1 | |||||
| Repurchase agreements | 4.6 | 3.8 | 3.9 | |||||
| Long-term debt and other borrowings | 0.5 | 0.9 | 0.7 | |||||
| Other non-interest-bearing liabilities | 1.7 | 1.8 | 1.4 | |||||
| Equity capital | 9.5 | 10.6 | 11.5 | |||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % | ||
| Uses of Funds: | ||||||||
| Loans | 36.5 | % | 45.2 | % | 45.0 | % | ||
| Securities | 28.0 | 33.4 | 41.4 | |||||
| Interest-bearing deposits | 29.4 | 14.0 | 5.0 | |||||
| Federal funds sold | — | 0.2 | 0.7 | |||||
| Resell agreements | — | 0.1 | 0.1 | |||||
| Other non-interest-earning assets | 6.1 | 7.1 | 7.8 | |||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % |
Deposits continue to be our primary source of funding. Average deposits increased $7.0 billion, or 22.4%, in 2021 compared to 2020. Non-interest-bearing deposits remain a significant source of funding, which has been a key factor in maintaining our relatively low cost of funds. Average non-interest-bearing deposits totaled 43.3% of total average deposits in 2021 compared to 43.1% in 2020. Though federal prohibitions on the payment of interest on demand deposits were repealed in 2011, we have not experienced any significant additional costs as a result. Should the market dictate, we may increase the interest rates we pay on some or all of our various interest-bearing deposit products. This could lead to a decrease in the relative proportion of non-interest-bearing deposits to total deposits.
52
Table of Contents
We primarily invest funds in loans, securities and interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve). Average loans decreased $394.8 million, or 2.3%, ($88.1 million, or 0.6% excluding PPP loans) in 2021 compared to 2020 while average securities increased $193.6 million, or 1.5%, in 2021 compared to 2020. Average interest-bearing deposits (primarily amounts held by us in an interest-bearing account at the Federal Reserve) increased $8.2 billion, or 155.2%, in 2021 compared to 2020, primarily as a result of deposit growth.
Loans
Overview. Details of our loan portfolio are presented in Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report. Year-end total loans decreased $1.1 billion, or 6.5%, during 2021 compared to 2020. As further discussed below, during the second quarter of 2020, we began originating loans to qualified small businesses under the PPP administered by the SBA under the provisions of the CARES Act. Excluding PPP loans, total loans would have otherwise increased $860.1 million, or 5.7%, from December 31, 2020. The majority of our loan portfolio is comprised of commercial and industrial loans, energy loans and real estate loans. Commercial and industrial loans made up 32.9% and 28.4% (33.7% and 32.9% excluding PPP loans) of total loans at December 31, 2021 and 2020 while energy loans made up 6.6% and 7.1% (6.8% and 8.2% excluding PPP loans) of total loans at both December 31, 2021 and 2020 and real estate loans made up 55.0% and 47.7% (56.5% and 55.5% excluding PPP loans) of total loans at December 31, 2021 and 2020. Energy loans include commercial and industrial loans, leases and real estate loans to borrowers in the energy industry. Real estate loans include both commercial and consumer balances. It is possible that the on-going effects of COVID-19 could continue to impact demand for our loan products.
Loan Origination/Risk Management. We have certain lending policies and procedures in place that are designed to maximize loan income within an acceptable level of risk. Management reviews and approves these policies and procedures on a regular basis. A reporting system supplements the review process by providing management with frequent reports related to loan production, loan quality, concentrations of credit, loan delinquencies and non-performing and potential problem loans. Diversification in the loan portfolio is a means of managing risk associated with fluctuations in economic conditions. We have begun to explore the credit and reputational risks associated with climate change and their potential impact on the foregoing and are also closely monitoring regulatory developments on climate risk. This includes, among other things, researching and developing a formalized approach to considering climate change related risks in our underwriting processes. This approach will be impacted, in part, by the accessibility and reliability of both customer climate risk data and climate risk data in general. One of the objectives of these efforts is to enable us to better understand the climate change related risks associated with our customers' business activities and to be able to monitor their response to those risks and their ultimate impact on our customers.
Commercial and industrial loans are underwritten after evaluating and understanding the borrower’s ability to operate profitably and prudently expand its business. Underwriting standards are designed to promote relationship banking rather than transactional banking. Once it is determined that the borrower’s management possesses sound ethics and solid business acumen, our management examines current and projected cash flows to determine the ability of the borrower to repay their obligations as agreed. Commercial and industrial loans are primarily made based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial and industrial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee; however, some short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.
Our energy loan portfolio includes loans for production, energy services and other energy loans, which includes private clients, transportation and equipment providers, manufacturers, refiners and traders. The origination process for energy loans is similar to that of commercial and industrial loans. Because, however, of the average loan size, the significance of the portfolio and the specialized nature of the energy industry, our energy lending requires a highly prescriptive underwriting policy. Production loans are secured by proven, developed and producing reserves. Loan proceeds for these types of loans are typically used for the development and drilling of additional wells, the acquisition of additional production, and/or the acquisition of additional properties to be developed and drilled. Our customers in this sector are generally large, independent, private owner-producers or large corporate producers. These borrowers typically have large capital requirements for drilling and acquisitions, and as such, loans in this portfolio are generally greater than $10 million. Production loans are collateralized by the oil and gas interests of the
53
Table of Contents
borrower. Collateral values are determined by the risk-adjusted and limited discounted future net revenue of the reserves. Our valuations take into consideration geographic and reservoir differentials as well as cost structures associated with each borrower. Collateral value is calculated at least semi-annually using third-party engineer-prepared reserve studies. These reserve studies are conducted using a discount factor and base case assumptions for the current and future value of oil and gas. To qualify as collateral, typically reserves must be proven, developed and producing. For certain borrowers, collateral may include up to 20% proven, non-producing reserves. Loan commitments are limited to 65% of estimated reserve value. Cash flows must be sufficient to amortize the loan commitment within 120% of the half-life of the underlying reserves. Loan commitments generally must also be 100% covered by the risk-adjusted and limited discounted future net revenue of the reserves when stressed at 75% of our base case price assumptions. In addition, the ratio of the borrower's debt to earnings before interest, taxes, depreciation and amortization (“EBITDA”) should generally not exceed 350%. We generally require production borrowers to maintain an active hedging program to manage risk and to have at least 50% of their production hedged for two years.
Oil and gas service, transportation, and equipment providers are economically aligned due to their reliance on drilling and active oil and gas development. Income for these borrowers is highly dependent on the level of drilling activity and rig utilization, both of which are driven by the current and future outlook for the price of oil and gas. We mitigate the credit risk in this sector through conservative concentration limits and guidelines on the profile of eligible borrowers. Guidelines require that the companies have extensive experience through several industry cycles, and that they be supported by financially competent and committed guarantors who provide a significant secondary source of repayment. Borrowers in this sector are typically privately-owned, middle-market companies with annual sales of less than $100 million. The services provided by companies in this sector are highly diversified, and include down-hole testing and maintenance, providing and threading drilling pipe, hydraulic fracturing services or equipment, seismic testing and equipment and other direct or indirect providers to the oil and gas production sector.
Our private client portfolio primarily consists of loans to wealthy individuals and their related oil and gas exploration and production entities, where the oil and gas producing reserves are not considered to be the primary source of repayment. These borrowers and guarantors typically have significant sources of wealth including significant liquid assets and/or cash flow from other investments which can fully repay the loans. The credit structures of these loans are generally similar to those of energy production loans, described above, with respect to the valuation of the reserves taken as collateral and the repayment structures.
Although no balances were outstanding at December 31, 2021 and 2020, in prior years we have had a small portfolio of loans to refiners where our credit involvement with these customers was through purchases of shared national credit syndications. These borrowers refine crude oil into gasoline, diesel, jet fuel, asphalt and other petrochemicals and are not dependent on drilling or development. All of the borrowers in this portfolio are very large public companies that are important employers in several of our major markets. These borrowers, for the most part, have been long-term customers and we have a strong relationship with these companies and their executive management. There is no new customer origination process for this segment and any outstanding balances are expected to only reflect the needs of these existing relationships.
We also have a small portfolio of loans to energy trading companies that serve as intermediaries that buy and sell oil, gas, other petrochemicals, and ethanol. These companies are not dependent on drilling or development. As a general policy, we do not lend to energy traders; however, we have made an exception to this policy for certain customers based upon their underlying business models which minimize risk as commodities are bought only to fill existing orders (back-to-back trading). As such, the commodity price risk and sale risk are eliminated.
PPP loans, which we began originating in April 2020, are loans to qualified small businesses under the PPP administered by the SBA under the provisions of the CARES Act. Loans covered by the PPP may be eligible for loan forgiveness for certain costs incurred related to payroll, group health care benefit costs and qualifying mortgage, rent and utility payments. The remaining loan balance after forgiveness of any amounts is still fully guaranteed by the SBA. Terms of the PPP loans include the following (i) maximum amount limited to the lesser of $10 million or an amount calculated using a payroll-based formula, (ii) maximum loan term of five years, (iii) interest rate of 1.00%, (iv) no collateral or personal guarantees are required, (v) no payments are required until the date on which the forgiveness amount relating to the loan is remitted to the lender and (vi) loan forgiveness up to the full principal amount of the loan and any accrued interest, subject to certain requirements including that no more than 40% of the loan forgiveness amount may be attributable to non-payroll costs. In return for processing and booking a PPP loan, the SBA paid lenders a processing fee tiered by the size of the loan (5% for loans of not more
54
Table of Contents
than $350 thousand; 3% for loans of more than $350 thousand and less than $2 million; and 1% for loans of at least $2 million).
Commercial real estate loans are subject to underwriting standards and processes similar to commercial and industrial loans, in addition to those of real estate loans. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally largely dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The properties securing our commercial real estate portfolio are diverse in terms of type and geographic location. This diversity helps reduce our exposure to adverse economic events that affect any single market or industry. Management monitors and evaluates commercial real estate loans based on collateral, geography and risk grade criteria. As a general rule, we avoid financing single-purpose projects unless other underwriting factors are present to help mitigate risk. We also utilize third-party experts to provide insight and guidance about economic conditions and trends affecting market areas we serve. In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied loans. At December 31, 2021, approximately 48.4% of the outstanding principal balance of our commercial real estate loans were secured by owner-occupied properties.
With respect to loans to developers and builders that are secured by non-owner occupied properties that we may originate from time to time, we generally require the borrower to have had an existing relationship with us and have a proven record of success. Construction loans are underwritten utilizing feasibility studies, independent appraisal reviews, sensitivity analysis of absorption and lease rates and financial analysis of the developers and property owners. Construction loans are generally based upon estimates of costs and value associated with the completed project. These estimates may be inaccurate. Construction loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project. Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders, sales of developed property or an interim loan commitment from us until permanent financing is obtained. These loans are closely monitored by on-site inspections and are considered to have higher risks than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, governmental regulation of real property, general economic conditions and the availability of long-term financing.
We originate consumer loans utilizing a credit scoring analysis to supplement the underwriting process. To monitor and manage consumer loan risk, policies and procedures are developed and modified, as needed, jointly by line and staff personnel. This activity, coupled with relatively small loan amounts that are spread across many individual borrowers, minimizes risk. Additionally, trend and outlook reports are reviewed by management on a regular basis. Underwriting standards for home equity loans are heavily influenced by statutory requirements, which include, but are not limited to, loan-to-value limitations, collection remedies, the number of such loans a borrower can have at one time and documentation requirements.
We maintain an independent loan review department that reviews and validates the credit risk program on a periodic basis. Results of these reviews are presented to management and the appropriate committees of our board of directors. The loan review process complements and reinforces the risk identification and assessment decisions made by lenders and credit personnel, as well as our policies and procedures.
Commercial and Industrial. Commercial and industrial loans increased $409.6 million, or 8.3%, during 2021 compared to 2020. Our commercial and industrial loans are a diverse group of loans to small, medium and large businesses. The purpose of these loans varies from supporting seasonal working capital needs to term financing of equipment. While some short-term loans may be made on an unsecured basis, most are secured by the assets being financed with collateral margins that are consistent with our loan policy guidelines. The commercial and industrial loan portfolio also includes the commercial lease and purchased shared national credits.
Energy. Energy loans include loans to entities and individuals that are engaged in various energy-related activities including (i) the development and production of oil or natural gas, (ii) providing oil and gas field servicing, (iii) providing energy-related transportation services (iv) providing equipment to support oil and gas drilling (v) refining petrochemicals, or (vi) trading oil, gas and related commodities. Energy loans decreased $157.4 million, or 12.7%, during 2021 compared to 2020. The average loan size, the significance of the portfolio and the specialized nature of the energy industry requires a highly prescriptive underwriting policy. Exceptions to this policy are rarely granted. Due to the large borrowing requirements of this customer base, the energy loan portfolio includes participations and purchased shared national credits.
55
Table of Contents
Paycheck Protection Program. PPP loans include loans to businesses and other entities that would otherwise be reported as commercial and industrial loans and, to a lesser extent, energy loans, originated under the guidelines discussed above. We funded approximately $1.4 billion and $3.3 billion of SBA-approved PPP loans during 2021 and 2020, respectively. During 2021 and 2020, we recognized approximately $97.3 million and $59.5 million in PPP loan related deferred processing fees (net of amortization of related deferred origination costs), respectively, as yield adjustments and these amounts are included in interest income on loans. As a result of the inclusion of these net fees in interest income, the average yields on PPP loans were 6.26% during 2021 and 3.78% during 2020, compared to the stated interest rate of 1.0% on these loans. We expect to recognize additional PPP loan related deferred processing fees (net of deferred origination costs) totaling approximately $2.8 million as a yield adjustment during 2022.
Industry Concentrations. As of December 31, 2021 and 2020, there were no concentrations of loans related to any single industry, as segregated by Standard Industrial Classification code (“SIC code”), in excess of 10% of total loans. The largest industry concentrations at such dates were related to the energy industry, which totaled 6.6% of total loans, or 6.8% excluding PPP loans, as of December 31, 2021 and 7.1% of total loans, or 8.2% excluding PPP loans, as of December 31, 2020. The SIC code system is a federally designed standard industrial numbering system used by us to categorize loans by the borrower’s type of business. The following table summarizes the industry concentrations of our loan portfolio, as segregated by SIC code, stated as a percentage of year-end total loans as of December 31, 2021 and 2020.
| 2021 | 2021 Excluding PPP Loans | 2020 | 2020 Excluding PPP Loans | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Industry Concentrations | |||||||||||
| Energy | 6.6 | % | 6.8 | % | 7.1 | % | 8.2 | % | |||
| Public finance | 4.9 | 5.0 | 4.7 | 5.4 | |||||||
| Automobile dealers | 4.1 | 4.2 | 3.1 | 3.6 | |||||||
| Medical services | 3.7 | 3.8 | 3.1 | 3.6 | |||||||
| Building materials and contractors | 3.7 | 3.8 | 2.8 | 3.3 | |||||||
| General and specific trade contractors | 3.2 | 3.2 | 2.4 | 2.8 | |||||||
| Manufacturing, other | 2.8 | 2.8 | 2.2 | 2.6 | |||||||
| Investor | 2.7 | 2.8 | 2.2 | 2.6 | |||||||
| Services | 2.4 | 2.5 | 1.9 | 2.3 | |||||||
| Religion | 2.0 | 2.0 | 1.8 | 2.1 | |||||||
| Financial services, consumer credit | 1.8 | 1.8 | 1.8 | 2.1 | |||||||
| Paycheck Protection Program | 2.6 | — | 13.9 | — | |||||||
| All other | 59.5 | 61.3 | 53.0 | 61.4 | |||||||
| Total loans | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % |
Large Credit Relationships. The market areas served by us include three of the top ten most populated cities in the United States. These market areas are also home to a significant number of Fortune 500 companies. As a result, we originate and maintain large credit relationships with numerous commercial customers in the ordinary course of business. We consider large credit relationships to be those with commitments equal to or in excess of $10.0 million, excluding treasury management lines exposure, prior to any portion being sold. Large relationships also include loan participations purchased if the credit relationship with the agent is equal to or in excess of $10.0 million. In addition to our normal policies and procedures related to the origination of large credits, one of our Regional Credit Committees must approve all new credit facilities which are part of large credit relationships and renewals of such credit facilities with exposures between $20.0 million and $30.0 million. Our Central Credit Committee must approve all new credit facilities which are part of large credit relationships and renewals of such credit facilities with exposures that exceed $30.0 million. The Regional and Central Credit Committees meet regularly to review large credit relationship activity and discuss the current pipeline, among other things.
56
Table of Contents
The following table provides additional information on our large credit relationships outstanding at year-end.
| 2021 | 2020 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Relationships | Period-End Balances | Number of Relationships | Period-End Balances | |||||||||||||||
| Committed | Outstanding | Committed | Outstanding | |||||||||||||||
| Committed amount: | ||||||||||||||||||
| $20.0 million and greater | 266 | $ | 13,004,712 | $ | 7,271,704 | 268 | $ | 12,651,125 | $ | 7,125,484 | ||||||||
| $10.0 million to $19.9 million | 194 | 2,634,147 | 1,668,999 | 189 | 2,661,548 | 1,626,951 | ||||||||||||
| Average amount: | ||||||||||||||||||
| $20.0 million and greater | 48,890 | 27,337 | 47,206 | 26,588 | ||||||||||||||
| $10.0 million to $19.9 million | 13,578 | 8,603 | 14,082 | 8,608 |
Purchased Shared National Credits (“SNCs”). Purchased SNCs are participations purchased from upstream financial organizations and tend to be larger in size than our originated portfolio. Our purchased SNC portfolio totaled $698.4 million at December 31, 2021 decreasing $89.7 million, or 11.4%, from $788.1 million at December 31, 2020. At December 31, 2021, 27.2% of outstanding purchased SNCs were related to the construction industry, 23.2% of outstanding purchased SNCs were related to the energy industry, 14.0% were related to the real estate management industry and 13.4% of outstanding purchased SNCs were related to the financial services industry. The remaining purchased SNCs were diversified throughout various other industries, with no other single industry exceeding 10% of the total purchased SNC portfolio. Additionally, almost all of the outstanding balance of purchased SNCs was included in the energy and commercial and industrial portfolios, with the remainder included in the real estate categories. SNC participations are originated in the normal course of business to meet the needs of our customers. As a matter of policy, we generally only participate in SNCs for companies headquartered in or which have significant operations within our market areas. In addition, we must have direct access to the company’s management, an existing banking relationship or the expectation of broadening the relationship with other banking products and services within the following 12 to 24 months. SNCs are reviewed at least quarterly for credit quality and business development successes.
The following table provides additional information about certain credits within our purchased SNCs portfolio as of year-end.
| 2021 | 2020 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Relationships | Period-End Balances | Number of Relationships | Period-End Balances | |||||||||||||||
| Committed | Outstanding | Committed | Outstanding | |||||||||||||||
| Committed amount: | ||||||||||||||||||
| $20.0 million and greater | 38 | $ | 1,474,229 | $ | 599,477 | 36 | $ | 1,394,555 | $ | 620,441 | ||||||||
| $10.0 million to $19.9 million | 14 | 194,247 | 93,427 | 22 | 301,581 | 145,488 | ||||||||||||
| Average amount: | ||||||||||||||||||
| $20.0 million and greater | 38,796 | 15,776 | 38,738 | 17,234 | ||||||||||||||
| $10.0 million to $19.9 million | 13,875 | 6,673 | 13,708 | 6,613 |
Real Estate Loans. Real estate loans increased $636.2 million, or 7.6%, during 2021 compared to 2020. Real estate loans include both commercial and consumer balances. Commercial real estate loans totaled $7.6 billion, or 84.3% of total real estate loans, at December 31, 2021 and $7.0 billion, or 84.1% of total real estate loans, at December 31, 2020. The majority of this portfolio consists of commercial real estate mortgages, which includes both permanent and intermediate term loans. Loans secured by owner-occupied properties make up a significant portion of our commercial real estate portfolio. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Consequently, these loans must undergo the analysis and underwriting process of a commercial and industrial loan, as well as that of a real estate loan.
57
Table of Contents
The following tables summarize our commercial real estate loan portfolio, including commercial real estate loans reported as a component of our energy loan portfolio segment, as segregated by (i) the type of property securing the credit and (ii) the geographic region in which the loans were originated. Property type concentrations are stated as a percentage of year-end total commercial real estate loans as of December 31, 2021 and 2020:
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Property type: | |||||
| Office building | 24.0 | % | 25.0 | % | |
| Office/warehouse | 18.4 | 16.6 | |||
| Retail | 10.2 | 8.9 | |||
| Multifamily | 6.6 | 8.6 | |||
| Dealerships | 5.1 | 5.4 | |||
| Non-farm/non-residential | 4.8 | 5.2 | |||
| Hotel | 3.8 | 3.7 | |||
| Medical offices and services | 3.7 | 4.5 | |||
| 1-4 family construction | 3.7 | 2.8 | |||
| Religious | 3.3 | 3.2 | |||
| Strip centers | 2.3 | 3.3 | |||
| Restaurant | 2.0 | 2.0 | |||
| 1-4 family | 1.9 | 1.7 | |||
| Mini storage | 1.4 | 1.5 | |||
| All other | 8.8 | 7.6 | |||
| Total commercial real estate loans | 100.0 | % | 100.0 | % |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Geographic region: | |||||
| San Antonio | 26.6 | % | 27.6 | % | |
| Houston | 23.5 | 23.3 | |||
| Fort Worth | 16.4 | 17.4 | |||
| Dallas | 15.6 | 15.2 | |||
| Austin | 11.0 | 9.3 | |||
| Rio Grande Valley | 3.1 | 3.3 | |||
| Corpus Christi | 2.0 | 1.6 | |||
| Permian Basin | 1.8 | 2.3 | |||
| Total commercial real estate loans | 100.0 | % | 100.0 | % |
Consumer Loans. The consumer loan portfolio at December 31, 2021 increased $51.7 million, or 2.8%, from December 31, 2020. As the following table illustrates, the consumer loan portfolio has two distinct segments, including consumer real estate and consumer and other.
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Consumer real estate: | ||||||
| Home equity loans | $ | 324,157 | $ | 329,390 | ||
| Home equity lines of credit | 519,098 | 452,854 | ||||
| Other | 567,535 | 548,530 | ||||
| Total consumer real estate | 1,410,790 | 1,330,774 | ||||
| Consumer and other | 477,369 | 505,680 | ||||
| Total consumer loans | $ | 1,888,159 | $ | 1,836,454 |
Consumer real estate loans at December 31, 2021 increased $80.0 million, or 6.0%, from December 31, 2020. Combined, home equity loans and lines of credit made up 59.8% and 58.8% of the consumer real estate loan total at December 31, 2021 and 2020, respectively. We offer home equity loans up to 80% of the estimated value of the personal residence of the borrower, less the value of existing mortgages and home improvement loans. We have not generally originated 1-4 family mortgage loans since 2000; however, from time to time, we invested in such loans to meet the needs of our customers or for other regulatory compliance purposes. Nonetheless, we expect to begin regular production of 1-4 family mortgage loans for portfolio investment purposes in the second half of 2022. The
58
Table of Contents
consumer and other loan portfolio at December 31, 2021 decreased $28.3 million, or 5.6%, from December 31, 2020. This portfolio primarily consists of automobile loans, unsecured revolving credit products, personal loans secured by cash and cash equivalents, and other similar types of credit facilities.
Foreign Loans. We make 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 December 31, 2021 or 2020.
Maturities and Sensitivities of Loans to Changes in Interest Rates. The following table presents the maturity distribution of our loan portfolio at December 31, 2021. The table also presents the portion of loans that have fixed interest rates or variable interest rates that fluctuate over the life of the loans in accordance with changes in an interest rate index.
| Due in One Year or Less | After One, but Within Five Years | After Five but Within Fifteen Years | After Fifteen Years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial and industrial | $ | 2,034,433 | $ | 2,313,542 | $ | 874,801 | $ | 142,178 | $ | 5,364,954 | ||||||||
| Energy | 529,184 | 520,348 | 27,644 | 616 | 1,077,792 | |||||||||||||
| Paycheck Protection Program | 65,783 | 363,099 | — | — | 428,882 | |||||||||||||
| Commercial real estate | ||||||||||||||||||
| Buildings, land and other | 853,657 | 2,608,397 | 2,642,266 | 168,019 | 6,272,339 | |||||||||||||
| Construction | 404,810 | 650,066 | 175,987 | 73,408 | 1,304,271 | |||||||||||||
| Consumer Real Estate | 8,652 | 19,774 | 550,337 | 832,027 | 1,410,790 | |||||||||||||
| Consumer and Other | 275,173 | 190,628 | 11,568 | — | 477,369 | |||||||||||||
| Total | $ | 4,171,692 | $ | 6,665,854 | $ | 4,282,603 | $ | 1,216,248 | $ | 16,336,397 | ||||||||
| Loans with fixed interest rates: | ||||||||||||||||||
| Commercial and industrial | $ | 258,103 | $ | 948,376 | $ | 579,787 | $ | 101,224 | $ | 1,887,490 | ||||||||
| Energy | 12,346 | 60,176 | 26,347 | 616 | 99,485 | |||||||||||||
| Paycheck Protection Program | 65,783 | 363,099 | — | — | 428,882 | |||||||||||||
| Commercial real estate: | ||||||||||||||||||
| Buildings, land and other | 148,108 | 1,141,474 | 2,002,748 | 58,146 | 3,350,476 | |||||||||||||
| Construction | 1,034 | 52,785 | 140,987 | — | 194,806 | |||||||||||||
| Consumer Real Estate | 8,651 | 17,907 | 475,482 | 389,651 | 891,691 | |||||||||||||
| Consumer and Other | 18,295 | 33,681 | 7,818 | — | 59,794 | |||||||||||||
| Total | $ | 512,320 | $ | 2,617,498 | $ | 3,233,169 | $ | 549,637 | $ | 6,912,624 | ||||||||
| Loans with floating interest rates: | ||||||||||||||||||
| Commercial and industrial | $ | 1,776,330 | $ | 1,365,166 | $ | 295,014 | $ | 40,954 | $ | 3,477,464 | ||||||||
| Energy | 516,838 | 460,172 | 1,297 | — | 978,307 | |||||||||||||
| Paycheck Protection Program | — | — | — | — | — | |||||||||||||
| Commercial real estate: | ||||||||||||||||||
| Buildings, land and other | 705,549 | 1,466,923 | 639,518 | 109,873 | 2,921,863 | |||||||||||||
| Construction | 403,776 | 597,281 | 35,000 | 73,408 | 1,109,465 | |||||||||||||
| Consumer Real Estate | 1 | 1,867 | 74,855 | 442,376 | 519,099 | |||||||||||||
| Consumer and Other | 256,878 | 156,947 | 3,750 | — | 417,575 | |||||||||||||
| Total | $ | 3,659,372 | $ | 4,048,356 | $ | 1,049,434 | $ | 666,611 | $ | 9,423,773 |
We generally structure commercial loans with shorter-term maturities in order to match our funding sources and to enable us to effectively manage the loan portfolio by providing the flexibility to respond to liquidity needs, changes in interest rates and changes in underwriting standards and loan structures, among other things. Due to the shorter-term nature of such loans, from time to time in the ordinary course of business and without any contractual obligation on our part, we will renew/extend maturing lines of credit or refinance existing loans at their maturity dates. Some loans may renew multiple times in a given year as a result of general customer practice and need. These renewals, extensions and refinancings are made in the ordinary course of business for customers that meet our normal level of credit standards. Such borrowers typically request renewals to support their on-going working capital needs to finance their operations. Such borrowers are not experiencing financial difficulties and generally could obtain similar financing from another financial institution. In connection with each renewal, extension or refinancing, we may require a principal reduction, adjust the rate of interest and/or modify the structure and other
59
Table of Contents
terms to reflect the current market pricing/structuring for such loans or to maintain competitiveness with other financial institutions. In such cases, we do not generally grant concessions, and, except for those reported in Note 3 - Loans, any such renewals, extensions or refinancings that occurred during the reported periods were not deemed to be troubled debt restructurings pursuant to applicable accounting guidance. Loans exceeding $1.0 million undergo a complete underwriting process at each renewal.
Accruing Past Due Loans. Accruing past due loans are presented in the following table. Also see Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report.
| Accruing Loans 30-89 Days Past Due | Accruing Loans 90 or More Days Past Due | Total Accruing Past Due Loans | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Loans | Amount | Percent of Loans in Category | Amount | Percent of Loans in Category | Amount | Percent of Loans in Category | ||||||||||||||||||
| December 31, 2021 | ||||||||||||||||||||||||
| Commercial and industrial | $ | 5,364,954 | $ | 29,491 | 0.55 | % | $ | 7,802 | 0.15 | % | $ | 37,293 | 0.70 | % | ||||||||||
| Energy | 1,077,792 | 1,353 | 0.13 | 215 | 0.02 | 1,568 | 0.15 | |||||||||||||||||
| Paycheck Protection Program | 428,882 | 4,979 | 1.16 | 18,766 | 4.38 | 23,745 | 5.54 | |||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||
| Buildings, land and other | 6,272,339 | 37,033 | 0.59 | 8,687 | 0.14 | 45,720 | 0.73 | |||||||||||||||||
| Construction | 1,304,271 | 188 | 0.01 | — | — | 188 | 0.01 | |||||||||||||||||
| Consumer real estate | 1,410,790 | 4,866 | 0.34 | 2,177 | 0.15 | 7,043 | 0.49 | |||||||||||||||||
| Consumer and other | 477,369 | 4,185 | 0.88 | 1,076 | 0.23 | 5,261 | 1.11 | |||||||||||||||||
| Total | $ | 16,336,397 | $ | 82,095 | 0.50 | $ | 38,723 | 0.24 | $ | 120,818 | 0.74 | |||||||||||||
| Excluding PPP loans | $ | 15,907,515 | $ | 77,116 | 0.48 | $ | 19,957 | 0.13 | $ | 97,073 | 0.61 | |||||||||||||
| December 31, 2020 | ||||||||||||||||||||||||
| Commercial and industrial | $ | 4,955,341 | $ | 45,126 | 0.91 | % | $ | 5,615 | 0.11 | % | $ | 50,741 | 1.02 | % | ||||||||||
| Energy | 1,235,198 | 10,037 | 0.81 | 3,696 | 0.30 | 13,733 | 1.11 | |||||||||||||||||
| Paycheck Protection Program | 2,433,849 | — | — | — | — | — | — | |||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||
| Buildings, land and other | 5,796,653 | 18,959 | 0.33 | 1,275 | 0.02 | 20,234 | 0.35 | |||||||||||||||||
| Construction | 1,223,814 | 856 | 0.07 | — | — | 856 | 0.07 | |||||||||||||||||
| Consumer real estate | 1,330,774 | 8,084 | 0.61 | 2,469 | 0.19 | 10,553 | 0.80 | |||||||||||||||||
| Consumer and other | 505,680 | 5,537 | 1.09 | 1,233 | 0.24 | 6,770 | 1.33 | |||||||||||||||||
| Total | $ | 17,481,309 | $ | 88,599 | 0.51 | $ | 14,288 | 0.08 | $ | 102,887 | 0.59 | |||||||||||||
| Excluding PPP loans | $ | 15,047,460 | $ | 88,599 | 0.59 | $ | 14,288 | 0.09 | $ | 102,887 | 0.68 |
Accruing past due loans at December 31, 2021 increased $17.9 million compared to December 31, 2020. The increase was primarily due to increases in past due non-construction related commercial real estate loans (up $25.5 million) and past due PPP loans (up $23.7 million). PPP loans are fully guaranteed by the SBA and we expect to collect all amounts due related to these loans. Excluding PPP loans, accruing past due loans decreased $5.8 million as the aforementioned increase in past due non-construction related commercial real estate loans was entirely offset by decreases in past due commercial and industrial loans (down $13.4 million) and past due energy loans (down $12.2 million) and, to a lesser extent, decreases in past due consumer real estate loans (down $3.5 million), past due consumer and other loans (down $1.5 million) and past due construction loans (down $668 thousand).
60
Table of Contents
Non-Accrual Loans. Non-accrual loans are presented in the tables below. Also see Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report.
| December 31, 2021 | December 31, 2020 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Non-Accrual Loans | Non-Accrual Loans | ||||||||||||||||||||
| Total Loans | Amount | Percent of Loans in Category | Total Loans | Amount | Percent of Loans in Category | ||||||||||||||||
| Commercial and industrial | $ | 5,364,954 | $ | 22,582 | 0.42 | % | $ | 4,955,341 | $ | 19,849 | 0.40 | % | |||||||||
| Energy | 1,077,792 | 14,433 | 1.34 | 1,235,198 | 23,168 | 1.88 | |||||||||||||||
| Paycheck Protection Program | 428,882 | — | — | 2,433,849 | — | — | |||||||||||||||
| Commercial real estate: | |||||||||||||||||||||
| Buildings, land and other | 6,272,339 | 15,297 | 0.24 | 5,796,653 | 15,737 | 0.27 | |||||||||||||||
| Construction | 1,304,271 | 948 | 0.07 | 1,223,814 | 1,684 | 0.14 | |||||||||||||||
| Consumer real estate | 1,410,790 | 440 | 0.03 | 1,330,774 | 993 | 0.07 | |||||||||||||||
| Consumer and other | 477,369 | 13 | — | 505,680 | 18 | — | |||||||||||||||
| Total | $ | 16,336,397 | $ | 53,713 | 0.33 | $ | 17,481,309 | $ | 61,449 | 0.35 | |||||||||||
| Excluding PPP loans | $ | 15,907,515 | $ | 53,713 | 0.34 | $ | 15,047,460 | $ | 61,449 | 0.41 | |||||||||||
| Allowance for credit losses on loans | $ | 248,666 | $ | 263,177 | |||||||||||||||||
| Ratio of allowance for credit losses on loans to non-accrual loans | 462.95 | % | 428.29 | % |
Non-accrual loans at December 31, 2021 decreased $7.7 million from December 31, 2020 primarily due to a decrease in non-accrual energy loans. The decrease was primarily related to principal payments and, to a lesser extent, loans returning to accrual status and charge-offs, partly offset by new loans placed on non-accrual status during 2021.
Generally, loans are placed on non-accrual status if principal or interest payments become 90 days past due and/or management deems the collectibility of the principal and/or interest to be in question, as well as when required by regulatory requirements. Once interest accruals are discontinued, accrued but uncollected interest is charged to current year operations. Subsequent receipts on non-accrual loans are recorded as a reduction of principal, and interest income is recorded only after principal recovery is reasonably assured. Classification of a loan as non-accrual does not preclude the ultimate collection of loan principal or interest. There were no non-accrual commercial and industrial loans in excess of $5.0 million at December 31, 2021. Non-accrual commercial and industrial loans included one credit relationship in excess of $5.0 million with an aggregate balance of $9.0 million at December 31, 2020. We recognized a charge-off totaling $861 thousand related to this relationship during 2021 while the remainder of the decrease was related to principal payments made by the borrower. Non-accrual energy loans included one credit relationship in excess of $5 million totaling $9.6 million at December 31, 2021. This credit relationship was previously reported as non-accrual with an aggregate balance of $20.1 million at December 31, 2020. The decrease in the aggregate balance of this credit relationship was related to principal payments made by the borrower. Non-accrual real estate loans primarily consist of land development, 1-4 family residential construction credit relationships and loans secured by office buildings and religious facilities. There were no non-accrual commercial real estate loans in excess of $5.0 million at December 31, 2021 or December 31, 2020.
The COVID-19 pandemic has contributed to an increased risk of delinquencies, defaults and foreclosures. As a result of the COVID-19 pandemic, a significant number and amount of our loans experienced ratings downgrades, credit deterioration and defaults. We have a significant amount of loans in certain industries that have been particularly impacted. These include energy, hotels/lodging, restaurants, entertainment and commercial real estate, among others. See additional information about the effects of and risks associated with the COVID-19 pandemic in the section captioned “Recent Developments Related to COVID-19” elsewhere in this discussion and Part I. Item 1A. Risk Factors elsewhere in this report.
61
Table of Contents
Allowance For Credit Losses
As discussed in Note 1 - Summary of Significant Accounting Policies in the accompanying notes to consolidated financial statements, our policies and procedures related to accounting for credit losses changed on January 1, 2020 in connection with the adoption of a new accounting standard update as codified in Accounting Standards Codification (“ASC”) Topic 326 (“ASC 326”) Financial Instruments - Credit Losses. In the case of off-balance-sheet credit exposures, the allowance for credit losses is a liability account, calculated in accordance with ASC 326, reported as a component of accrued interest payable and other liabilities in our consolidated balance sheets. The amount of each allowance account represents management's best estimate of current expected credit losses (“CECL”) on these financial instruments considering available information, from internal and external sources, relevant to assessing exposure to credit loss over the contractual term of the instrument. 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. While management utilizes its best judgment and information available, the ultimate adequacy of our allowance accounts is dependent upon a variety of factors beyond our control, including the performance of our portfolios, the economy, changes in interest rates and the view of the regulatory authorities toward classification of assets. For additional information regarding our accounting policies related to credit losses, refer to Note 1 - Summary of Significant Accounting Policies and Note 3 - Loans in the accompanying notes to consolidated financial statements.
Allowance for Credit Losses - Loans. The table below provides an allocation of the year-end allowance for credit losses on loans by loan portfolio segment; however, allocation of a portion of the allowance to one segment does not preclude its availability to absorb losses in other segments.
| Amount of Allowance Allocated | Percent of Loans in Each Category to Total Loans | Total Loans | Ratio of Allowance Allocated to Loans in Each Category | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | ||||||||||||||
| Commercial and industrial | $ | 72,091 | 32.9 | % | $ | 5,364,954 | 1.34 | % | ||||||
| Energy | 17,217 | 6.6 | 1,077,792 | 1.60 | ||||||||||
| Paycheck Protection Program | — | 2.6 | 428,882 | — | ||||||||||
| Commercial real estate | 144,936 | 46.4 | 7,576,610 | 1.91 | ||||||||||
| Consumer real estate | 6,585 | 8.6 | 1,410,790 | 0.47 | ||||||||||
| Consumer and other | 7,837 | 2.9 | 477,369 | 1.64 | ||||||||||
| Total | $ | 248,666 | 100.0 | % | $ | 16,336,397 | 1.52 | |||||||
| Excluding PPP loans | $ | 248,666 | $ | 15,907,515 | 1.56 | |||||||||
| December 31, 2020 | ||||||||||||||
| Commercial and industrial | $ | 73,843 | 28.4 | % | $ | 4,955,341 | 1.49 | % | ||||||
| Energy | 39,553 | 7.1 | 1,235,198 | 3.20 | ||||||||||
| Paycheck Protection Program | — | 13.9 | 2,433,849 | — | ||||||||||
| Commercial real estate | 134,892 | 40.1 | 7,020,467 | 1.92 | ||||||||||
| Consumer real estate | 7,926 | 7.6 | 1,330,774 | 0.60 | ||||||||||
| Consumer and other | 6,963 | 2.9 | 505,680 | 1.38 | ||||||||||
| Total | $ | 263,177 | 100.0 | % | $ | 17,481,309 | 1.51 | |||||||
| Excluding PPP loans | $ | 263,177 | $ | 15,047,460 | 1.75 |
The allowance allocated to commercial and industrial loans totaled $72.1 million, or 1.34% of total commercial and industrial loans, at December 31, 2021 decreasing $1.8 million, or 2.4%, compared to $73.8 million, or 1.49% of total commercial and industrial loans at December 31, 2020. Modeled expected credit losses decreased $18.7 million while qualitative factor (“Q-Factor”) and other qualitative adjustments related to commercial and industrial loans increased $11.7 million. Specific allocations for commercial and industrial loans that were evaluated for expected credit losses on an individual basis increased $5.2 million, or 98.0%, from $5.3 million at December 31, 2020 to $10.5 million at December 31, 2021. The increase in specific allocations for commercial and industrial loans
62
Table of Contents
was primarily related to several newly downgraded credit relationships with specific allocations totaling $9.2 million partly offset by reductions in allocations for certain other loans due to principal payments received and the recognition of charge-offs.
The allowance allocated to energy loans totaled $17.2 million, or 1.60% of total energy loans, at December 31, 2021 decreasing $22.3 million, or 56.5%, compared to $39.6 million, or 3.20% of total energy loans at December 31, 2020. Modeled expected credit losses related to energy loans decreased $2.5 million while Q-Factor and other qualitative adjustments related to energy loans decreased $15.8 million. Specific allocations for energy loans that were evaluated for expected credit losses on an individual basis totaled $5.5 million at December 31, 2021 decreasing $3.9 million, or 41.9%, compared to $9.4 million at December 31, 2020. The decrease in specific allocations for energy loans was primarily related to principal payments received and, to a lesser extent, the recognition of charge-offs.
The allowance allocated to commercial real estate loans totaled $144.9 million, or 1.91% of total commercial real estate loans, at December 31, 2021 increasing $10.0 million, or 7.4%, compared to $134.9 million, or 1.92% of total commercial real estate loans at December 31, 2020. Modeled expected credit losses related to commercial real estate loans decreased $108.5 million while Q-Factor and other qualitative adjustments related to commercial real estate loans increased $118.6 million. Specific allocations for commercial real estate loans that were evaluated for expected credit losses on an individual basis decreased from $513 thousand at December 31, 2020 to $400 thousand at December 31, 2021.
The allowance allocated to consumer real estate loans totaled $6.6 million, or 0.47% of total consumer real estate loans, at December 31, 2021 decreasing $1.3 million, or 16.9%, compared to $7.9 million, or 0.60% of total consumer real estate loans at December 31, 2020 primarily due to modeled expected credit losses which decreased $1.4 million.
The allowance allocated to consumer loans totaled $7.8 million, or 1.64% of total consumer loans, at December 31, 2021 increasing $874 thousand, or 12.6%, compared to $7.0 million, or 1.38% of total consumer loans at December 31, 2020. Modeled expected credit losses related to consumer loans decreased $548 thousand while Q-Factor and other qualitative adjustments related to consumer loans increased $1.4 million.
As more fully described in Note 3 - Loans in the accompanying consolidated financial statements, we measure expected credit losses over the life of each loan utilizing a combination of models which measure probability of default and loss given default, among other things. The measurement of expected credit losses is impacted by loan/borrower attributes and certain macroeconomic variables. Models are adjusted to reflect the current impact of certain macroeconomic variables as well as their expected changes over a reasonable and supportable forecast period.
In estimating expected credit losses as of December 31, 2021, we utilized the Moody’s Analytics December 2021 Consensus Scenario (the “December 2021 Consensus Scenario”) to forecast the macroeconomic variables used in our models. The December 2021 Consensus Scenario was based on the review of a variety of surveys of baseline forecasts of the U.S. economy. The December 2021 Consensus Scenario projections included, among other things, (i) U.S. Gross Domestic Product (“GDP”) annualized quarterly growth rate of 6.4% in the first quarter of 2022, followed by annualized quarterly growth rates in the range of 3.8% to 5.4% during the remainder of 2022 and an average annualized growth rate of 4.8% through the end of the forecast period in the fourth quarter of 2023; (ii) U.S. unemployment rate of 4.3% in the first quarter of 2022 improving to 3.7% by the end of the forecast period in the fourth quarter of 2023 with Texas unemployment rates slightly higher at those dates; and (iii) projected average 10 year Treasury rate of 1.59% in the first quarter of 2022, increasing to average projected rates of 1.75% during the remainder of 2022 and 2.10% in 2023. Furthermore, the December 2021 Consensus Scenario projects an average oil price in the range of approximately $62 to $66 per barrel through the end of the forecast period in the fourth quarter of 2023.
In estimating expected credit losses as of December 31, 2020, we utilized the Moody’s Analytics December 2020 BL Baseline Scenario (the “December BL Scenario”) to forecast the macroeconomic variables used in our models. The December BL Scenario was based on the review of a variety of surveys of baseline forecasts of the U.S. economy. The December BL Scenario projections included, among other things, (i) U.S. Gross Domestic Product (“GDP”) annualized quarterly growth rate of 4.6% for the fourth quarter of 2020 followed by projected annualized quarterly growth rates in the range of approximately 3.0% to 8.0% during 2021 and 6.0% to 7.5% through the end of the forecast period in the fourth quarter of 2022; (ii) a U.S. unemployment rate of 6.7% in the fourth quarter of 2020
63
Table of Contents
and an average projected rate of 7.0% in 2021 and 6.0% in 2022, with the fourth quarter of 2022 projected to be 5.4% (Texas unemployment rates were projected to be slightly less for those periods); and (iii) an average 10 year Treasury rate of 0.79% in the fourth quarter of 2020, increasing to an average projected rate of 1.05% in 2021 and 2.04% in 2022. The December BL Scenario also projected average oil prices of $40 per barrel in the fourth quarter of 2020, $45 per barrel on average for the year in 2021 and $55 per barrel on average for the year in 2022, with the fourth quarter of 2022 projected to be $59 per barrel.
The overall loan portfolio, excluding PPP loans which are fully guaranteed by the SBA, as of December 31, 2021 increased $860.1 million, or 5.7%, compared to December 31, 2020. This increase included a $556.1 million, or 7.9%, increase in commercial real estate loans, a $409.6 million, or 8.3%, increase in commercial and industrial loans and a $80.0 million, or 6.0%, increase in consumer real estate loans partly offset by a $157.4 million, or 12.7%, decrease in energy loans and a $28.3 million, or 5.6%, decrease in consumer and other loans. The weighted average risk grade for commercial and industrial loans decreased to 6.22 at December 31, 2021 compared to 6.45 at December 31, 2020. Commercial and industrial loans graded “watch” and “special mention” (risk grades 9 and 10) decreased $135.2 million during 2021 while classified commercial and industrial loans decreased $12.9 million. Classified loans consist of loans having a risk grade of 11, 12 or 13. The weighted-average risk grade for energy loans decreased to 6.06 at December 31, 2021 from 6.85 at December 31, 2020. The decrease in the weighted average risk grade was primarily related to a $141.6 million decrease in energy loans graded “watch” and “special mention” (risk grades 9 and 10) and a $56.1 million decrease in classified energy loans. Pass grade energy loans increased $40.2 million while the weighted-average risk grade of pass grade energy loans decreased slightly from 5.99 at December 31, 2020 to 5.78 at December 31, 2021. The weighted average risk grade for commercial real estate loans decreased from 7.32 at December 31, 2020 to 7.19 at December 31, 2021. Pass grade commercial real estate loans increased $679.2 million while commercial real estate loans graded as “watch” and “special mention” decreased $62.8 million and classified commercial real estate loans decreased $60.3 million.
As noted above our credit loss models utilized the economic forecasts in the Moody’s Consensus Scenario for December 2021 for our estimated expected credit losses as of December 31, 2021 and the Moody’s Baseline Scenario for December 2020 for our estimate of expected credit losses as of December 31, 2020. We qualitatively adjusted the model results based on these scenarios for various 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 Q-Factor and other qualitative adjustments are discussed below.
Q-Factor adjustments are based upon management judgment and current assessment as to the impact of risks related to changes in lending policies and procedures; economic and business conditions; loan portfolio attributes and credit concentrations; and external factors, among other things, that are not already captured within the modeling inputs, assumptions and other processes. Management assesses the potential impact of such items within a range of severely negative impact to positive impact and adjusts the modeled expected credit loss by an aggregate adjustment percentage based upon the assessment. As a result of this assessment as of December 31, 2021, modeled expected credit losses were adjusted upwards by a weighted-average Q-Factor adjustment of approximately 2.3%, up from approximately 1.2% at December 31, 2020. The weighted-average Q-Factor adjustment at December 31, 2021 was based on a limited negative expected impact on our commercial loan portfolios related to changes in lending policies procedures and underwriting standards and changes in loan portfolio concentrations; a negative expected impact associated with national, regional and local economic and business conditions and developments that affect the collectability of loans; a severely negative expected impact from other risk factors associated with our commercial real estate construction and land loan portfolios, particularly the risks related to expected extensions; and no impact to changes in loan portfolio attributes, changes in risk grades, changes in the volumes and severity of loan delinquencies and adverse classifications and potential deterioration of collateral values. The weighted-average Q-Factor adjustment at December 31, 2020 was based on a positive expected impact related to changes in lending policies, procedures and underwriting standards; a limited negative expected impact associated with changes in loan portfolio attributes and concentrations, changes in risk grades, changes in the volumes and severity of loan delinquencies and adverse classifications and potential deterioration of collateral values; and a severely negative expected impact from other risk factors associated with our commercial real estate construction and land loan portfolios, particularly the risks related to expected extensions.
In the first quarter of 2020, unprecedented economic conditions due to the COVID-19 pandemic and oil and gas price volatility resulted in significant spikes in the unemployment rate and the level of unemployment claims as well as severe declines in the level of the U.S. and Texas GDPs, among other things. In some cases, our expected credit loss models consider these economic variables on a three- to four-quarter lag basis. As of December 31, 2021, the
64
Table of Contents
significant spikes in several of these variables are no longer impacting our model results; however, as the economy has entered recovery, the models are now being impacted by exceptionally positive changes in certain variables which has resulted in lower estimates of expected credit losses. Notwithstanding the foregoing, management believes there are still significant headwinds impacting the recovery of the U.S. and Texas economies and certain categories of our loan portfolio. As a result, we have provided additional qualitative adjustments for certain categories of loans, as further described below.
As of December 31, 2020, we provided an additional qualitative adjustment for energy production loans. This adjustment was estimated based on borrowing base determinations for our energy production loans using current engineering valuations. We also performed an analysis of our customers' secondary sources of capital. As a result of the estimated borrowing base deficiencies for the identified credits, we provided an additional qualitative adjustment of approximately $21.1 million for energy production loans at December 31, 2020. Using a similar methodology, we determined that a similar qualitative adjustment was not necessary as of December 31, 2021 as there were no longer any significant borrowing base deficiencies within the energy production portfolio as a result of higher market prices for oil and gas and lower line balances on production loans. Nonetheless, as of December 31, 2021, we provided an additional qualitative adjustment for energy loans totaling $5.2 million to address the risk associated with relationship exposure concentrations within the energy loan portfolio, as further discussed below.
Our Commercial Real Estate Oversight Council, in its oversight and assessment of the credit quality of our commercial real estate loan portfolios, believes these portfolios continue to have an elevated level of risk notwithstanding recent economic stimulus efforts by federal and state governments. As of December 31, 2021, we provided additional qualitative adjustments totaling $127.2 million for various categories of our commercial real estate loan portfolio. This amount includes $67.3 million for non-owner-occupied commercial real estate loans, $40.5 million for owner-occupied commercial real estate loans and $19.4 million for commercial real estate construction loans. These additional qualitative adjustments are largely related to the on-going effects of the COVID-19 pandemic, as further discussed below, and to compensate for the effect of unusually large positive changes in certain economic variables used by our credit loss models. The COVID-19 pandemic has also been a catalyst for the evolution of various remote work options which could impact the long-term performance of some types of office properties within our commercial real estate portfolio. Furthermore, management believes that there are still significant headwinds impacting the recovery of the U.S. and Texas economies and certain categories of our loan portfolio. These additional qualitative adjustments also include $2.6 million to address the risk associated with relationship exposure concentrations within our commercial real estate loan portfolio, as further discussed below.
The COVID-19 pandemic has resulted in a significant decrease in commercial activity throughout the State of Texas as well as nationally. Efforts to limit the spread of COVID-19 led to the closure of non-essential businesses, travel restrictions, supply chain disruptions and prohibitions on public gatherings, among other things, throughout many parts of the United States and, in particular, the markets in which we operate. Nonetheless, by late 2020, the markets in which we operate had substantially reopened. We lend to customers operating in certain industries (detailed in the table below) that have been, and are expected to continue to be, more significantly impacted by the effects of the COVID-19 pandemic. We are continuing to monitor customers in these industries closely. In assessing these portfolios for an additional qualitative adjustment, we performed a comprehensive review of the financial condition and overall outlook of the borrowers within these portfolios. Based on this analysis, we determined that there continues to be an elevated level of risk associated with these industries. As a result, we provided an additional qualitative adjustment related to the effects of the COVID-19 pandemic totaling $45.2 million as of December 31, 2021, of which $40.5 million was allocated to commercial real estate loans and $4.7 million was allocated to commercial and industrial loans. These amounts are included in the totals detailed above. As of December 31, 2020, we provided a similar additional qualitative adjustment totaling $47.1 million, which, for the most part, was allocated to commercial real estate loans.
65
Table of Contents
These industries that management believes are particularly impacted by the effects of the COVID-19 pandemic are presented in the following table as of December 31, 2021 and 2020 and include amounts reported as both commercial and industrial loans and commercial real estate loans while PPP loans are excluded.
| Outstanding Balance | Percentage of Total Loans, Excluding PPP Loans | Allocated Allowance | Allocated Allowance as a Percentage of Outstanding Balance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | |||||||||||||
| Hotels/lodging | $ | 295,088 | 1.86 | % | $ | 26,443 | 8.96 | % | |||||
| Restaurants | 285,786 | 1.80 | 12,601 | 4.41 | |||||||||
| Entertainment | 104,019 | 0.65 | 9,101 | 8.75 | |||||||||
| Total | $ | 684,893 | 4.31 | % | $ | 48,145 | 7.03 | % | |||||
| December 31, 2020 | |||||||||||||
| Retail/strip centers | $ | 916,633 | 6.09 | % | $ | 21,049 | 2.30 | % | |||||
| Hotels/lodging | 268,825 | 1.79 | 24,546 | 9.13 | |||||||||
| Restaurants | 277,054 | 1.84 | 20,617 | 7.44 | |||||||||
| Entertainment | 126,266 | 0.84 | 6,151 | 4.87 | |||||||||
| Total | $ | 1,588,778 | 10.56 | % | $ | 72,363 | 4.55 | % |
As of December 31, 2021, we provided an additional qualitative adjustment for our commercial and industrial loan portfolio totaling $13.7 million, of which $4.7 million was included in the $45.2 million additional qualitative adjustment for COVID-19 impacted industries discussed above. The adjustment also included $5.0 million to address the risk associated with relationship exposure concentrations within our commercial and industrial loan portfolio, as further discussed below. Lastly, the adjustment included $4.0 million to address the risk associated with the long-term sustainability of borrowers within our small business commercial and industrial loan portfolio. The majority of these borrowers have been bolstered by PPP funding from the SBA which has helped them to sustain their operations amid on-going pandemic-related shutdowns and other restrictions. Nonetheless, management believes there is an elevated level of risk associated with the long-term viability of many of these businesses when this government supplemented funding runs out. Furthermore, on March 27, 2021, the COVID-19 Bankruptcy Relief Extension Act of 2021 was enacted, extending the bankruptcy relief provisions enacted in the CARES Act of 2020 until March 27, 2022. These provisions provide financially distressed small businesses and individuals greater access to bankruptcy relief. In that regard, we also provided an additional qualitative adjustment for our consumer and other loan portfolio totaling $1.4 million in light of the level of unsecured loans within this portfolio and other risk factors.
As of December 31, 2021, we allocated $12.8 million to address the risk associated with relationship exposure concentrations within our loan portfolio. Of this amount, $5.2 million was allocated to energy loans, $5.0 million was allocated to commercial and industrial loans and $2.6 million was allocated to commercial real estate loans. Management has observed through industry research that the degree to which expected credit losses fluctuate is directly related to the degree to which a loan portfolio is concentrated or diversified. A highly concentrated loan portfolio is more likely to exhibit concentrated losses compared to a well diversified loan portfolio where segments are exposed to relatively uncorrelated factors. The variations in loan portfolio concentrations over time cause expected credit losses within our existing portfolio to differ from historical loss experience. Given that the allowance for credit losses on loans reflects expected credit losses within our loan portfolio and the fact that these expected credit losses are uncertain as to nature, timing and amount, management believes that segments with higher concentration risk are more likely to experience a high loss event. Due to the fact that a significant portion of our loan portfolio is concentrated in large credit relationships and because of large, concentrated credit losses in recent years, management made the aforementioned qualitative adjustments, which were based upon statistical analysis, to address the risk associated with the such a relationship deteriorating to a loss event.
66
Table of Contents
Additional information related to credit loss expense and net (charge-offs) recoveries is presented in the tables below. Also see Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report.
| Credit Loss Expense (Benefit) | Net (Charge-Offs) Recoveries | Average Loans | Ratio of Annualized Net (Charge-Offs) Recoveries to Average Loans | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | ||||||||||||||
| Commercial and industrial | $ | (2,160) | $ | 408 | $ | 4,854,465 | 0.01 | % | ||||||
| Energy | (19,207) | (3,129) | 1,049,540 | (0.30) | ||||||||||
| Paycheck Protection Program | — | — | 1,851,765 | — | ||||||||||
| Commercial real estate | 8,101 | 1,943 | 7,189,325 | 0.03 | ||||||||||
| Consumer real estate | (3,061) | 1,720 | 1,350,554 | 0.13 | ||||||||||
| Consumer and other | 10,230 | (9,356) | 473,982 | (1.97) | ||||||||||
| Total | $ | (6,097) | $ | (8,414) | $ | 16,769,631 | (0.05) | |||||||
| Excluding PPP loans | $ | (6,097) | $ | (8,414) | $ | 14,917,866 | (0.06) | |||||||
| 2020 | ||||||||||||||
| Commercial and industrial | $ | 15,156 | $ | (14,169) | $ | 5,068,730 | (0.28) | % | ||||||
| Energy | 85,889 | (73,265) | 1,459,450 | (5.02) | ||||||||||
| Paycheck Protection Program | — | — | 2,158,477 | — | ||||||||||
| Commercial real estate | 124,427 | (7,053) | 6,705,206 | (0.11) | ||||||||||
| Consumer real estate | 1,906 | (485) | 1,260,556 | (0.04) | ||||||||||
| Consumer and other | 9,632 | (8,463) | 512,034 | (1.65) | ||||||||||
| Total | $ | 237,010 | $ | (103,435) | $ | 17,164,453 | (0.60) | |||||||
| Excluding PPP loans | $ | 237,010 | $ | (103,435) | $ | 15,005,976 | (0.69) | |||||||
| 2019 | ||||||||||||||
| Commercial and industrial | $ | 13,144 | $ | (10,131) | $ | 5,227,627 | (0.19) | % | ||||||
| Energy | 14,388 | (6,058) | 1,556,005 | (0.39) | ||||||||||
| Paycheck Protection Program | — | — | — | — | ||||||||||
| Commercial real estate | (6,934) | (806) | 5,969,354 | (0.01) | ||||||||||
| Consumer real estate | 467 | (2,457) | 1,154,723 | (0.21) | ||||||||||
| Consumer and other | 12,694 | (14,272) | 532,840 | (2.68) | ||||||||||
| Total | $ | 33,759 | $ | (33,724) | $ | 14,440,549 | (0.23) | |||||||
| Excluding PPP loans | $ | 33,759 | $ | (33,724) | $ | 14,440,549 | (0.23) |
We recorded a net credit loss benefit related to loans totaling $6.1 million for 2021 compared to a net credit loss expense related to loans totaling $237.0 million in 2020 and $33.8 million in 2019. The net credit loss benefit related to loans during 2021 primarily reflects improvements in forecasted economic conditions and oil price trends relative to the prevailing conditions in 2020 as well as a decrease in net charge-offs. Credit loss expense related to loans during 2020 reflected the uncertain future impacts associated with the COVID-19 pandemic and the significant volatility in oil prices as well as the level of net charge-offs, the expected deterioration in credit quality and other changes within the loan portfolio. Credit loss expense during 2019 was calculated under our prior incurred loss methodology and primarily reflected the level of net charge-offs and specific valuation allowances as well as the impact of the overall growth in the loan portfolio since previous year-end. The ratio of the allowance for credit losses on loans to total loans was 1.52% (1.56% excluding PPP loans) at December 31, 2021 compared to 1.51% (1.75% excluding PPP loans) at December 31, 2020 and 0.90% at December 31, 2019. Management believes the recorded amount of the allowance for credit losses on loans is appropriate based upon management’s best estimate of current expected credit losses within the existing portfolio of loans. Should any of the factors considered by management in making this estimate change, our estimate of current expect credit losses could also change, which could affect the level of future credit loss expense related to loans.
67
Table of Contents
Allowance for Credit Losses - Off-Balance-Sheet Credit Exposures. The allowance for credit losses on off-balance-sheet credit exposures totaled $50.3 million and $44.2 million at December 31, 2021 and December 31, 2020, respectively. The level of the allowance for credit losses on off-balance-sheet credit exposures depends upon the volume of outstanding commitments, underlying risk grades, the expected utilization of available funds and forecasted economic conditions impacting our loan portfolio. Credit loss expense related to off-balance-sheet credit exposures totaled $6.2 million during 2021 compared to $4.3 million during 2020. The increase in credit loss expense primarily reflects an increase in overall off-balance-sheet credit exposures and the uncertain future impacts associated with COVID-19. Credit loss expense for off-balancee-sheet credit exposures in 2021 was also partly impacted by the down-grade of a large credit commitment within our SNC portfolio. No credit loss expense related to off-balance-sheet credit exposures was recognized during 2019 under our prior incurred loss methodology. Further information regarding our policies and methodology used to estimate the allowance for credit losses on off-balance-sheet credit exposures is presented in Note 8 - Off-Balance-Sheet Arrangements, Commitments, Guarantees and Contingencies in the accompanying notes to consolidated financial statements.
Securities
The following tables summarize the maturity distribution schedule with corresponding weighted-average yields of securities held to maturity and securities available for sale as of December 31, 2021. Weighted-average yields have been computed on a fully taxable-equivalent basis using a tax rate of 21%. Mortgage-backed securities are included in maturity categories based on their stated maturity date. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations. Other securities classified as available for sale include stock in the Federal Reserve Bank and the Federal Home Loan Bank, which have no maturity date. These securities have been included in the total column only. Held-to-maturity securities are presented at amortized cost before any allowance for credit losses.
| Within 1 Year | 1-5 Years | 5-10 Years | After 10 Years | Total | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | Weighted Average Yield | Amount | Weighted Average Yield | Amount | Weighted Average Yield | Amount | Weighted Average Yield | Amount | Weighted Average Yield | |||||||||||||||||||||||||
| Held to maturity: | ||||||||||||||||||||||||||||||||||
| Residential mortgage- backed securities | $ | 37 | 1.68 | % | $ | — | — | % | $ | 515,100 | 2.28 | % | $ | 12,127 | 2.51 | % | $ | 527,264 | 2.28 | % | ||||||||||||||
| States and political subdivisions | 464,112 | 3.31 | 180,373 | 3.43 | 73,808 | 3.23 | 502,280 | 3.57 | 1,220,573 | 3.43 | ||||||||||||||||||||||||
| Other | 1,500 | 1.92 | — | — | — | — | — | — | 1,500 | 1.92 | ||||||||||||||||||||||||
| Total | $ | 465,649 | 3.31 | $ | 180,373 | 3.43 | $ | 588,908 | 2.40 | $ | 514,407 | 3.54 | $ | 1,749,337 | 3.08 | |||||||||||||||||||
| Available for sale: | ||||||||||||||||||||||||||||||||||
| U.S. Treasury | $ | — | — | % | $ | 1,038,734 | 1.42 | % | $ | 942,113 | 1.42 | % | $ | 198,586 | 2.15 | % | $ | 2,179,433 | 1.48 | % | ||||||||||||||
| Residential mortgage- backed securities | 64 | 2.06 | 15,954 | 3.22 | 19,624 | 1.53 | 4,030,623 | 1.98 | 4,066,265 | 1.98 | ||||||||||||||||||||||||
| States and political subdivisions | 87,493 | 4.32 | 1,715,065 | 3.94 | 858,485 | 3.42 | 4,975,528 | 3.48 | 7,636,571 | 3.59 | ||||||||||||||||||||||||
| Other | — | — | — | — | — | — | — | — | 42,359 | — | ||||||||||||||||||||||||
| Total | $ | 87,557 | 4.32 | $ | 2,769,753 | 2.96 | $ | 1,820,222 | 2.33 | $ | 9,204,737 | 2.77 | $ | 13,924,628 | 2.75 |
All mortgage-backed securities included in the above tables were issued by U.S. government agencies and corporations. At December 31, 2021, all of the securities in our municipal bond portfolio were issued by the State of Texas or political subdivisions or agencies within the State of Texas, of which approximately 77.9% are either guaranteed by the Texas Permanent School Fund, which has a “triple-A” insurer financial strength rating, or secured by U.S. Treasury securities via defeasance of the debt by the issuers.
The average taxable-equivalent yield on the securities portfolio based on a 21% tax rate was 3.29% in 2021 compared to 3.46% in 2020. Tax-exempt municipal securities totaled 64.2% of average securities in 2021 compared to 66.6% in 2020. The average yield on taxable securities was 1.97% in 2021 compared to 2.27% in 2020, while the average taxable-equivalent yield on tax-exempt securities was 4.06% in 2021 compared to 4.08% in 2020. See the section captioned “Net Interest Income” elsewhere in this discussion.
68
Table of Contents
Deposits
The table below presents the daily average balances of deposits by type and weighted-average rates paid thereon during the years presented:
| 2021 | 2020 | 2019 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Balance | Average Rate Paid | Average Balance | Average Rate Paid | Average Balance | Average Rate Paid | ||||||||||||||
| Non-interest-bearing demand deposits | $ | 16,670,807 | $ | 13,563,696 | $ | 10,358,416 | |||||||||||||
| Interest-bearing deposits: | |||||||||||||||||||
| Savings and interest checking | 10,682,149 | 0.01 | % | 8,283,665 | 0.03 | % | 7,243,016 | 0.15 | % | ||||||||||
| Money market accounts | 9,990,626 | 0.09 | 8,457,263 | 0.18 | 7,806,175 | 0.93 | |||||||||||||
| Time accounts | 1,129,041 | 0.33 | 1,133,648 | 1.25 | 1,005,670 | 1.64 | |||||||||||||
| Total interest-bearing deposits | 21,801,816 | 0.07 | 17,874,576 | 0.18 | 16,054,861 | 0.62 | |||||||||||||
| Total deposits | $ | 38,472,623 | 0.04 | $ | 31,438,272 | 0.10 | $ | 26,413,277 | 0.38 |
Average deposits increased $7.0 billion, or 22.4%, in 2021 compared to 2020. The most significant volume growth during 2021 compared to 2020 was in non-interest bearing deposits; savings and interest checking; and money market deposits. The ratio of average interest-bearing deposits to total average deposits was 56.7% in 2021 compared to 56.9% in 2020. The average cost of interest-bearing deposits and total deposits was 0.07% and 0.04% during 2021 compared to 0.18% and 0.10% during 2020. The decrease in the average cost of interest-bearing deposits in 2021 as compared to 2020 was related to lower average interest rates paid on most of our interest-bearing deposit products as a result of lower average market interest rates.
Geographic Concentrations. The following table summarizes our average total deposit portfolio, as segregated by the geographic region from which the deposit accounts were originated. Certain accounts, such as correspondent bank deposits and deposits allocated to certain statewide operational units, are recorded at the statewide level.
| Percent | Percent | Percent | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | of Total | 2020 | of Total | 2019 | of Total | |||||||||||||||
| San Antonio | $ | 11,140,600 | 29.0 | % | $ | 9,147,078 | 29.1 | % | $ | 7,869,417 | 29.8 | % | ||||||||
| Houston | 7,360,930 | 19.1 | 5,715,514 | 18.2 | 4,467,132 | 16.9 | ||||||||||||||
| Fort Worth | 6,650,164 | 17.3 | 5,615,584 | 17.9 | 4,699,142 | 17.8 | ||||||||||||||
| Austin | 4,931,275 | 12.8 | 3,882,661 | 12.3 | 3,285,637 | 12.5 | ||||||||||||||
| Dallas | 3,181,252 | 8.3 | 2,553,571 | 8.1 | 2,160,684 | 8.2 | ||||||||||||||
| Corpus Christi | 1,965,158 | 5.1 | 1,655,395 | 5.3 | 1,473,967 | 5.6 | ||||||||||||||
| Permian Basin | 1,694,366 | 4.4 | 1,518,781 | 4.8 | 1,326,517 | 5.0 | ||||||||||||||
| Rio Grande Valley | 1,055,427 | 2.7 | 895,653 | 2.8 | 747,713 | 2.8 | ||||||||||||||
| Statewide | 493,451 | 1.3 | 454,035 | 1.5 | 383,068 | 1.4 | ||||||||||||||
| Total | $ | 38,472,623 | 100.0 | % | $ | 31,438,272 | 100.0 | % | $ | 26,413,277 | 100.0 | % |
Foreign Deposits. Mexico has historically been considered a part of the natural trade territory of our banking offices. Accordingly, U.S. dollar-denominated foreign deposits from sources within Mexico have traditionally been a significant source of funding. Average deposits from foreign sources, primarily Mexico, totaled $933.3 million in 2021 and $824.9 million in 2020.
Brokered Deposits. From time to time, we have obtained interest-bearing deposits through brokered transactions including participation in the Certificate of Deposit Account Registry Service (“CDARS”). Brokered deposits were not significant during the reported periods.
Capital and Liquidity
Capital. Shareholders’ equity totaled $4.4 billion at December 31, 2021 and $4.3 billion at December 31, 2020. In addition to net income of $443.1 million, other sources of capital during 2021 included $54.4 million in proceeds from stock option exercises and $12.8 million related to stock-based compensation. Additionally, we issued $1.7 million of common stock held in treasury to our 401(k) plan in connection with matching contributions. Uses of capital during 2021 included $195.9 million of dividends paid on preferred and common stock, an other comprehensive loss, net of tax, of $165.7 million and $3.9 million of treasury stock purchases.
69
Table of Contents
The accumulated other comprehensive income/loss component of shareholders’ equity totaled a net, after-tax, unrealized gain of $347.3 million at December 31, 2021 compared to a net, after-tax, unrealized gain $513.0 million at December 31, 2020. The decrease was primarily due to a $183.6 million net, after-tax, decrease in the net unrealized gain on securities available for sale and securities transferred to held to maturity, partly offset by $17.9 million related to a decrease in the net actuarial loss and reclassification adjustments related to our defined-benefit post retirement benefit plans.
Under the Basel III Capital Rules, we elected to opt-out of the requirement to include most components of accumulated other comprehensive income in regulatory capital. Accordingly, amounts reported as accumulated other comprehensive income/loss related to securities available for sale, effective cash flow hedges and defined benefit post-retirement benefit plans do not increase or reduce regulatory capital and are not included in the calculation of risk-based capital and leverage ratios. In connection with the adoption of ASC 326 on January 1, 2020, we also elected to exclude, for a transitional period, the effects of credit loss accounting under CECL in the calculation of our regulatory capital and regulatory capital ratios. Regulatory agencies for banks and bank holding companies utilize capital guidelines designed to measure capital and take into consideration the risk inherent in both on-balance sheet and off-balance sheet items. See Note 9 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements elsewhere in this report.
We paid quarterly dividends of $0.72, $0.72, $0.75 and $0.75 per common share during the first, second, third and fourth quarters of 2021, respectively, and quarterly dividends of $0.71, $0.71, $0.71 and $0.72 per common share during the first, second, third and fourth quarters of 2020, respectively. This equates to a dividend payout ratio of 43.3% in 2021 and 55.8% in 2020. The amount of dividend, if any, we may pay may be limited as more fully discussed in Note 9 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements elsewhere in this report.
Preferred Stock. On March 16, 2020, we redeemed all 6,000,000 shares of our 5.375% Non-Cumulative Perpetual Preferred Stock, Series A, (“Series A Preferred Stock”) at a redemption price of $25 per share, or an aggregate redemption of $150.0 million. On November 19, 2020 we issued 150,000 shares, or $150.0 million in aggregate liquidation preference, of our 4.450% Non-Cumulative Perpetual Preferred Stock, Series B, par value $0.01 and liquidation preference $1,000 per share (“Series B Preferred Stock”). Each share of Series B Preferred Stock issued and outstanding is represented by 40 depositary shares, each representing a 1/40th ownership interest in a share of the Series B Preferred Stock (equivalent to a liquidation preference of $25 per share). Additional details about our preferred stock are included in Note 9 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements elsewhere in this report.
Stock Repurchase Plans. From time to time, our board of directors has authorized stock repurchase plans. In general, stock repurchase plans allow us to proactively manage our capital position and return excess capital to shareholders. Shares purchased under such plans also provide us with shares of common stock necessary to satisfy obligations related to stock compensation awards. On January 26, 2022, our board of directors authorized a $100.0 million stock repurchase plan, allowing us to repurchase shares of our common stock over a one-year period from time to time at various prices in the open market or through private transactions. Under prior stock repurchase plans, we repurchased, 177,834 shares at a total cost of $13.7 million during 2020 and 699,031 shares at a total cost of $67.2 million during 2019. No shares were repurchased under a stock repurchase plan during 2021. See Part II, Item 5 - Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities, elsewhere in this report.
Liquidity. Liquidity measures the ability to meet current and future cash flow needs as they become due. The liquidity of a financial institution reflects its ability to meet loan requests, to accommodate possible outflows in deposits and to take advantage of interest rate market opportunities. The ability of a financial institution to meet its current financial obligations is a function of its balance sheet structure, its ability to liquidate assets and its access to alternative sources of funds. The objective of our liquidity management is to manage cash flow and liquidity reserves so that they are adequate to fund our operations and to meet obligations and other commitments on a timely basis and at a reasonable cost. We seek to achieve this objective and ensure that funding needs are met by maintaining an appropriate level of liquid funds through asset/liability management, which includes managing the mix and time to maturity of financial assets and financial liabilities on our balance sheet. Our liquidity position is enhanced by our ability to raise additional funds as needed in the wholesale markets.
70
Table of Contents
Asset liquidity is provided by liquid assets which are readily marketable or pledgeable or which will mature in the near future. Liquid assets include cash, interest-bearing deposits in banks, securities available for sale, maturities and cash flow from securities held to maturity, and federal funds sold and resell agreements. Liability liquidity is provided by access to funding sources which include core deposits and correspondent banks in our natural trade area that maintain accounts with and sell federal funds to Frost Bank, as well as federal funds purchased and repurchase agreements from upstream banks and deposits obtained through financial intermediaries.
Our liquidity position is continuously monitored and adjustments are made to the balance between sources and uses of funds as deemed appropriate. Liquidity risk management is an important element in our asset/liability management process. We regularly model liquidity stress scenarios to assess potential liquidity outflows or funding problems resulting from economic disruptions, volatility in the financial markets, unexpected credit events or other significant occurrences deemed problematic by management. These scenarios are incorporated into our contingency funding plan, which provides the basis for the identification of our liquidity needs. As of December 31, 2021, we had approximately $15.9 billion held in an interest-bearing account at the Federal Reserve. We also have the ability to borrow funds as a member of the Federal Home Loan Bank (“FHLB”). As of December 31, 2021, based upon available, pledgeable collateral, our total borrowing capacity with the FHLB was approximately $3.1 billion. Furthermore, at December 31, 2021, we had approximately $9.3 billion in securities that were unencumbered by a pledge and could be used to support additional borrowings through repurchase agreements or the Federal Reserve discount window, as needed. As of December 31, 2021, management is not aware of any events that are reasonably likely to have a material adverse effect on our liquidity, capital resources or operations. In addition, management is not aware of any regulatory recommendations regarding liquidity that would have a material adverse effect on us.
In the ordinary course of business we have entered into contractual obligations and have made other commitments to make future payments. Refer to the accompanying notes to consolidated financial statements elsewhere in this report for the expected timing of such payments as of December 31, 2021. These include payments related to (i) long-term borrowings (Note 7 - Borrowed Funds), (ii) operating leases (Note 4 - Premises and Equipment and Lease Commitments), (iii) time deposits with stated maturity dates (Note 6 - Deposits) and (iv) commitments to extend credit and standby letters of credit (Note 8 - Off-Balance-Sheet Arrangements, Commitments, Guarantees and Contingencies).
Since Cullen/Frost is a holding company and does not conduct operations, its primary sources of liquidity are dividends upstreamed from Frost Bank and borrowings from outside sources. Banking regulations may limit the amount of dividends that may be paid by Frost Bank. See Note 9 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements elsewhere in this report regarding such dividends. At December 31, 2021, Cullen/Frost had liquid assets, including cash and resell agreements, totaling $471.9 million.
Regulatory and Economic Policies
Our business and earnings are affected by general and local economic conditions and by the monetary and fiscal policies of the United States government, its agencies and various other governmental regulatory authorities, among other things. The Federal Reserve Board regulates the supply of money in order to influence general economic conditions. Among the instruments of monetary policy historically available to the Federal Reserve Board are (i) conducting open market operations in United States government obligations, (ii) changing the discount rate on financial institution borrowings, (iii) imposing or changing reserve requirements against financial institution deposits, and (iv) restricting certain borrowings and imposing or changing reserve requirements against certain borrowings by financial institutions and their affiliates. These methods are used in varying degrees and combinations to affect directly the availability of bank loans and deposits, as well as the interest rates charged on loans and paid on deposits. For that reason alone, the policies of the Federal Reserve Board have a material effect on our earnings.
Governmental policies have had a significant effect on the operating results of commercial banks in the past and are expected to continue to do so in the future; however, we cannot accurately predict the nature, timing or extent of any effect such policies may have on our future business and earnings.
Accounting Standards Updates
See Note 20 - Accounting Standards Updates in the accompanying notes to consolidated financial statements elsewhere in this report for details of recently issued accounting pronouncements and their expected impact on our financial statements.
71
Table of Contents