grepcent / static financial knowledge base

PROSPERITY BANCSHARES INC (PB)

CIK: 0001068851. SIC: 6022 State Commercial Banks. Latest 10-K as of: 2026-02-26.

SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6022 State Commercial Banks

SEC company page: https://www.sec.gov/edgar/browse/?CIK=1068851. Latest filing source: 0001193125-26-077437.

Informational only - descriptive public-record data, not investment advice.

Business

Read PB's verbatim Item 1 Business section from its latest 10-K: Business.

Risk Factors

Read PB's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.

Selected Fundamentals

MetricValueUnitFYFiled
Revenue1,570,323,000USD20252026-02-26
Net income542,843,000USD20252026-02-26
Assets38,463,425,000USD20252026-02-26

Financials

Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-26. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001068851.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.

Download these verified figures (annual + quarterly, with per-value filing provenance): JSON · CSV

Flow metrics use full-year FY periods from 10-K/10-K/A filings; balance-sheet metrics use FY-end instants. Free cash flow = operating cash flow - capital expenditures. Missing metrics are omitted rather than fabricated.

Metric2016201720182019202020212022202320242025
Revenue675,779,000677,355,000727,209,000832,938,0001,143,910,0001,046,923,0001,094,835,0001,444,543,0001,623,713,0001,570,323,000
Net income274,466,000272,165,000321,812,000332,552,000528,904,000519,297,000524,516,000419,316,000479,386,000542,843,000
Diluted EPS3.943.924.614.525.685.055.734.515.055.72
Operating cash flow334,355,000390,725,000320,146,000403,014,000582,321,000694,728,000506,526,000646,355,000472,694,000549,513,000
Capital expenditures5,007,00011,229,00015,115,00018,588,00022,143,00019,022,00042,421,00034,153,00021,140,00032,529,000
Dividends paid86,226,00095,888,000104,053,000128,900,000173,823,000184,253,000193,140,000205,715,000214,375,000221,437,000
Share buybacks51,057,00094,484,000115,161,00052,089,00065,721,00072,248,00074,766,000157,191,000
Assets22,331,072,00022,587,292,00022,693,402,00032,185,708,00034,059,275,00037,833,970,00037,689,829,00038,547,877,00039,566,738,00038,463,425,000
Liabilities18,688,761,00018,763,138,00018,640,578,00026,214,873,00027,928,606,00031,406,734,00030,990,455,00031,468,547,00032,128,243,00030,847,285,000
Stockholders' equity3,642,311,0003,824,154,0004,052,824,0005,970,835,0006,130,669,0006,427,236,0006,699,374,0007,079,330,0007,438,495,0007,616,140,000
Free cash flow329,348,000379,496,000305,031,000384,426,000560,178,000675,706,000464,105,000612,202,000451,554,000516,984,000

Ratios

ROE and ROA use period-end equity/assets. Liabilities / equity uses total liabilities divided by stockholders' equity. Current ratio uses current assets divided by current liabilities when both are reported.

Metric2016201720182019202020212022202320242025
Net margin40.61%40.18%44.25%39.93%46.24%49.60%47.91%29.03%29.52%34.57%
Return on equity7.54%7.12%7.94%5.57%8.63%8.08%7.83%5.92%6.44%7.13%
Return on assets1.23%1.20%1.42%1.03%1.55%1.37%1.39%1.09%1.21%1.41%
Liabilities / equity5.134.914.604.394.564.894.634.454.324.05

Industry Peer Context

Each number-line places PB against the min, median, and max of latest reported values among companies in the same SIC industry when at least three peers report that ratio.

Net margin peer context

PB Net margin versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 6022; peer count 149.PB Net margin versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 6022; peer count 149.149 SIC peersMin -52.5%Median 21.9%Max 46.5%PB 34.6%

ROE peer context

PB ROE versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 6022; peer count 149.PB ROE versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 6022; peer count 149.149 SIC peersMin -22.0%Median 9.6%Max 17.5%PB 7.1%

ROA peer context

PB ROA versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 6022; peer count 149.PB ROA versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 6022; peer count 149.149 SIC peersMin -2.3%Median 1.1%Max 2.5%PB 1.4%

Financial Bridges

Waterfall figures reconcile reported SEC companyfacts components. Missing bridges are omitted when required components are not present for the same fiscal year.

Free cash flow = operating cash flow - capital expenditures

PB FY2025 free cash flow bridge from reported figures.PB FY2025 free cash flow bridge from reported figures.PB free cash flow bridgeFY2025: operating cash flow less capital expendituresSource: SEC companyfacts FY2025.Free cash flow bridgeReported amount$0.0B$375.0M$750.0M$549.5MOperating cash flow-$32.5MCapex$517.0MFree cash flow

Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0001193125-26-077437; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001193125-26-077437; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0001193125-26-077437; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment

Financial Charts

PB revenue, last 5 periods. Source: SEC companyfacts FY2025.PB revenue, last 5 periods. Source: SEC companyfacts FY2025.PB RevenueLatest point: FY2025 = $1.6BSource: SEC companyfacts FY2025.Fiscal yearReported revenue$0.0B$1.0B$2.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-077437; filed 2026-02-26. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.

PB net income, last 5 periods. Source: SEC companyfacts FY2025.PB net income, last 5 periods. Source: SEC companyfacts FY2025.PB Net incomeLatest point: FY2025 = $542.8MSource: SEC companyfacts FY2025.Fiscal yearNet income$0.0B$375.0M$750.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-077437; filed 2026-02-26. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.

PB diluted eps, last 5 periods. Source: SEC companyfacts FY2025.PB diluted eps, last 5 periods. Source: SEC companyfacts FY2025.PB Diluted EPSLatest point: FY2025 = $5.72/shareSource: SEC companyfacts FY2025.Fiscal yearDiluted EPS (USD/share)$0.00/share$4.00/share$8.00/shareFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-077437; filed 2026-02-26. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.

PB operating cash flow, last 5 periods. Source: SEC companyfacts FY2025.PB operating cash flow, last 5 periods. Source: SEC companyfacts FY2025.PB Operating cash flowLatest point: FY2025 = $549.5MSource: SEC companyfacts FY2025.Fiscal yearOperating cash flow$0.0B$375.0M$750.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-077437; filed 2026-02-26. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.

PB capital expenditures, last 5 periods. Source: SEC companyfacts FY2025.PB capital expenditures, last 5 periods. Source: SEC companyfacts FY2025.PB Capital expendituresLatest point: FY2025 = $32.5MSource: SEC companyfacts FY2025.Fiscal yearCapital expenditures$0.0B$125.0M$250.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-077437; filed 2026-02-26. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.

PB dividends paid, last 5 periods. Source: SEC companyfacts FY2025.PB dividends paid, last 5 periods. Source: SEC companyfacts FY2025.PB Dividends paidLatest point: FY2025 = $221.4MSource: SEC companyfacts FY2025.Fiscal yearDividends paid$0.0B$125.0M$250.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-077437; filed 2026-02-26. Concept: PaymentsOfDividends. Source concepts: us-gaap:PaymentsOfDividends.

PB share buybacks, last 5 periods. Source: SEC companyfacts FY2025.PB share buybacks, last 5 periods. Source: SEC companyfacts FY2025.PB Share buybacksLatest point: FY2025 = $157.2MSource: SEC companyfacts FY2025.Fiscal yearShare buybacks$0.0B$125.0M$250.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-077437; filed 2026-02-26. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.

PB assets, last 5 periods. Source: SEC companyfacts FY2025.PB assets, last 5 periods. Source: SEC companyfacts FY2025.PB AssetsLatest point: FY2025 = $38.5BSource: SEC companyfacts FY2025.Fiscal yearAssets$0.0B$20.0B$40.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-077437; filed 2026-02-26. Concept: Assets. Source concepts: us-gaap:Assets.

PB liabilities, last 5 periods. Source: SEC companyfacts FY2025.PB liabilities, last 5 periods. Source: SEC companyfacts FY2025.PB LiabilitiesLatest point: FY2025 = $30.8BSource: SEC companyfacts FY2025.Fiscal yearLiabilities$0.0B$20.0B$40.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-077437; filed 2026-02-26. Concept: Liabilities. Source concepts: us-gaap:Liabilities.

PB stockholders' equity, last 5 periods. Source: SEC companyfacts FY2025.PB stockholders' equity, last 5 periods. Source: SEC companyfacts FY2025.PB Stockholders' equityLatest point: FY2025 = $7.6BSource: SEC companyfacts FY2025.Fiscal yearStockholders' equity$0.0B$4.0B$8.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-077437; filed 2026-02-26. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.

PB free cash flow, last 5 periods. Source: SEC companyfacts FY2025.PB free cash flow, last 5 periods. Source: SEC companyfacts FY2025.PB Free cash flowLatest point: FY2025 = $517.0MSource: SEC companyfacts FY2025.Fiscal yearFree cash flow$0.0B$375.0M$750.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-077437; filed 2026-02-26. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.

Quarterly

Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-11. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001068851.json.

Flow metrics use discrete quarter-length periods from 10-Q/10-Q/A filings. Q4 revenue and net income are derived only when annual FY and nine-month YTD facts exist for the same fiscal year; derived Q4 values are labeled. EPS Q4 is not derived.

QuarterEnd DateRevenueNet IncomeDiluted EPSMethod
2022-Q22022-06-301.40reported discrete quarter
2022-Q32022-09-301.49reported discrete quarter
2023-Q12023-03-311.37reported discrete quarter
2023-Q22023-06-30360,448,00086,938,0000.94reported discrete quarter
2023-Q32023-09-30380,354,000112,208,0001.20reported discrete quarter
2023-Q42023-12-31376,432,00095,476,000derived Q4 = FY annual - nine-month YTD
2024-Q12024-03-31381,914,000110,426,0001.18reported discrete quarter
2024-Q22024-06-30412,951,000111,602,0001.17reported discrete quarter
2024-Q32024-09-30417,903,000127,282,0001.34reported discrete quarter
2024-Q42024-12-31410,945,000130,076,000derived Q4 = FY annual - nine-month YTD
2025-Q12025-03-31392,805,000130,225,0001.37reported discrete quarter
2025-Q22025-06-30392,764,000135,155,0001.42reported discrete quarter
2025-Q32025-09-30398,107,000137,556,0001.45reported discrete quarter
2025-Q42025-12-31386,647,000139,907,000derived Q4 = FY annual - nine-month YTD
2026-Q12026-03-31441,775,000116,267,0001.16reported discrete quarter

Quarterly Charts

PB quarterly revenue, last 12 periods. Source: SEC companyfacts 2026-Q1.PB quarterly revenue, last 12 periods. Source: SEC companyfacts 2026-Q1.PB Quarterly RevenueLatest point: 2026-Q1 = $441.8MSource: SEC companyfacts 2026-Q1.Fiscal quarterQuarterly Revenue$0.0B$250.0M$500.0M2023-Q22023-Q32023-Q42024-Q12024-Q22024-Q32024-Q42025-Q12025-Q22025-Q32025-Q42026-Q1

Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001193125-26-215187; filed 2026-05-11. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.

PB quarterly net income, last 12 periods. Source: SEC companyfacts 2026-Q1.PB quarterly net income, last 12 periods. Source: SEC companyfacts 2026-Q1.PB Quarterly Net incomeLatest point: 2026-Q1 = $116.3MSource: SEC companyfacts 2026-Q1.Fiscal quarterQuarterly Net income$0.0B$125.0M$250.0M2023-Q22023-Q32023-Q42024-Q12024-Q22024-Q32024-Q42025-Q12025-Q22025-Q32025-Q42026-Q1

Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001193125-26-215187; filed 2026-05-11. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.

PB quarterly diluted eps, last 12 periods. Source: SEC companyfacts 2026-Q1.PB quarterly diluted eps, last 12 periods. Source: SEC companyfacts 2026-Q1.PB Quarterly Diluted EPSLatest point: 2026-Q1 = $1.16/shareSource: SEC companyfacts 2026-Q1.Fiscal quarterQuarterly Diluted EPS (USD/share)$0.00/share$1.00/share$2.00/share2022-Q22022-Q32023-Q12023-Q22023-Q32024-Q12024-Q22024-Q32025-Q12025-Q22025-Q32026-Q1

Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001193125-26-215187; filed 2026-05-11. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.

Macro Cross-References

Latest quarter (10-Q)

Latest 10-Q source: 0001193125-26-215187.

Extracted structurally from real Item 2 body heading to real Item 3/4 boundary. Confidence: high. Filing date: 2026-05-11. Report date: 2026-03-31.

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Special Cautionary Notice Regarding Forward-Looking Statements

Statements and financial discussion and analysis contained in this quarterly report on Form 10-Q that are not statements of historical fact constitute forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on assumptions and involve a number of risks and uncertainties, many of which are beyond the Company’s control. Forward-looking statements can be identified by words such as “believes,” “intends,” “expects,” “plans,” “will” and similar references to future periods. Many possible events or factors could affect the future financial results and performance of the Company and could cause such results or performance to differ materially from those expressed in the forward-looking statements. These possible events or factors include, but are not limited to:


changes in the strength of the United States economy in general and the strength of the local economies in which the Company conducts operations resulting in, among other things, a deterioration in credit quality or reduced demand for credit, including the result and effect on the Company’s loan portfolio and allowance for credit losses;


adverse developments in the banking industry highlighted by high-profile bank failures and the potential impact of such developments on customer confidence, the Company’s stock price, liquidity and regulatory responses to these developments (including increases in the cost of the Company’s deposit insurance assessments);


the Company’s ability to effectively manage its liquidity risk and the availability of capital and funding;


volatility in interest rates and market prices, which could reduce the Company’s net interest margins, asset valuations and expense expectations;


prolonged periods of high inflation and their effects on the Company’s business, profitability and stock price;


changes in the levels of loan prepayments and the resulting effects on the value of the Company’s loan portfolio;


changes in local economic and business conditions, including fluctuations in the price of oil, natural gas and other commodities, which adversely affect the Company’s customers and their ability to transact profitable business with the Company, including the ability of the Company’s borrowers to repay their loans according to their terms or a change in the value of the related collateral;


the potential impacts of climate change;


increased competition for deposits and loans adversely affecting balances, rates and terms;


the risks relating to the pending acquisition of Stellar Bancorp, Inc. and the recent acquisitions of American and Southwest including, without limitation: the risk that the Stellar acquisition will not close; the diversion of management's time on issues related to the acquisitions and integration; unexpected transaction costs, including the costs of integrating operations; the risk that the businesses will not be integrated successfully or that such integration may be more difficult, time-consuming or costly than expected; the potential failure to fully or timely realize expected revenues and revenue synergies; the risk of deposit and customer attrition; regulatory enforcement and litigation risk; unexpected operating and other costs; the risk of customer and employee loss and business disruptions; increased competitive pressures and solicitations of customers by competitors;


the timing, impact and other uncertainties of any future acquisitions, including the pending acquisition of Stellar, and the Company’s ability to identify suitable future acquisition candidates, the success or failure in the integration of their operations, and the ability to enter new markets successfully and capitalize on growth opportunities;


the risk that the regulatory environment may not be conducive to or may prohibit the consummation of future mergers and/or business combinations, may increase the length of time and amount of resources required to consummate such transactions, and the potential to reduce anticipated benefits from such mergers or combinations;


the possible impairment of goodwill associated with an acquisition and possible adverse short-term effects on the results of operations;


increased credit risk in the Company’s assets and increased operating risk caused by a material change in commercial, consumer and/or real estate loans as a percentage of the total loan portfolio;


the concentration of the Company’s loan portfolio in loans collateralized by residential and commercial real estate;


the failure of assumptions underlying the establishment of and provisions made to the allowance for credit losses, including such assumptions related to potential or recent acquisitions;

33


changes in the availability of funds resulting in increased costs or reduced liquidity;


a deterioration or downgrade in the credit quality and credit agency ratings of the securities in the Company’s securities portfolio;


increased asset levels and changes in the composition of assets and the resulting impact on the Company’s capital levels and regulatory capital ratios;


the Company’s ability to acquire, operate and maintain cost effective and efficient systems without incurring unexpectedly difficult or expensive but necessary technological changes;


the loss of senior management or operating personnel and the potential inability to hire qualified personnel at reasonable compensation levels;


government intervention in the U.S. financial system;


changes in statutes and government regulations or their interpretations applicable to financial holding companies and the Company’s present and future banking and other subsidiaries, including changes in tax requirements and tax rates;


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;


the Company’s ability to identify and address cybersecurity risks such as data security breaches, malware, “denial of service” attacks, “hacking”, and identity theft, a failure of which could disrupt business and result in significant losses or adverse effects to the Company’s reputation;


poor performance by, or breach of the operational or security systems of, third-party vendors and other service providers;


risks related to the use of new technologies, including artificial intelligence and machine learning;


exposure to potential losses in the event of fraud and/or theft, or in the event that a third-party vendor, obligor, or business partner fails to pay amounts due to the Company under that relationship or under any other arrangement;


the failure of analytical and forecasting models and tools used by the Company to estimate expected credit losses and to measure the fair value of financial instruments;


additional risks from new lines of businesses or new products and services;


risks related to potential claims, damages, penalties, fines and reputational damage resulting from pending or future litigation, regulatory proceedings or enforcement actions, including those related to cybersecurity breaches, intellectual property or fiduciary responsibilities;


the failure of the Company’s enterprise risk management framework to identify or address risks adequately;


potential risk of environmental liability associated with lending activities;


changes in trade policies by the United States or other countries, such as the imposition of tariffs or retaliatory tariffs or other trade barriers;


acts of terrorism, an outbreak of hostilities, or other international or domestic calamities, civil unrest, insurrections, other political, economic or diplomatic developments, including those caused by public health issues, outbreaks of diseases and pandemics, weather or other acts of God and other matters beyond the Company’s control; and


other risks and uncertainties described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2025, or in the Company’s other reports and documents filed with the Securities and Exchange Commission.

A forward-looking statement may include a statement of the assumptions or bases underlying the forward-looking statement. The Company believes it has chosen these assumptions or bases in good faith and that they are reasonable. However, the Company cautions that assumptions or bases almost always vary from actual results, and the differences between assumptions or bases and actual results can be material. Therefore, the Company cautions against placing undue reliance on its forward-looking statements. The forward-looking statements speak only as of the date the statements are made. The Company undertakes no obligation to publicly update or otherwise revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Management’s Discussion and Analysis of Financial Condition and Results of Operations analyzes the major elements of the Company’s balance sheets and statements of income. This section should be read in conjunction with the Company’s consolidated financial statements and accompanying notes included in Part I, Item 1 of this report and with the consolidated financial statements

34

and accompanying notes and other detailed information appearing in the Company’s Annual Report on Form 10-K for the year ended December 31, 2025.

OVERVIEW

Prosperity Bancshares, Inc., a Texas corporation (“Bancshares”), is a registered financial holding company that derives substantially all of its revenues and income from the operation of its bank subsidiary, Prosperity Bank (the “Bank,” and together with Bancshares, the “Company”). The Bank provides a wide array of financial products and services to businesses and consumers throughout Texas and Oklahoma. As of March 31, 2026, the Bank operated 312 full-service banking locations: 62 in the Houston area, including The Woodlands; 36 in the South Texas area including Corpus Christi and Victoria; 61 in the Dallas/Fort Worth area; 22 in the East Texas area; 28 in the Central Texas area including Austin and San Antonio; 45 in the West Texas area including Lubbock, Midland-Odessa, Abilene; Amarillo and Wichita Falls; 15 in the Bryan/College Station area, 6 in the Central Oklahoma area; 8 in the Tulsa, Oklahoma area; 18 in the Central, South Texas and San Antonio areas doing business as American Bank and 11 in the San Antonio area doing business as Texas Partners Bank. The Company’s principal executive office is located at Prosperity Bank Plaza, 4295 San Felipe in Houston, Texas, and its telephone number is (281) 269-7199. The Company’s website address is www.prosperitybankusa.com. Information contained on the Company’s website is not incorporated by reference into this quarterly report on Form 10-Q and is not part of this or any other report.

The Company generates the majority of its revenues from interest income on loans, service charges and fees on customer accounts and income from investment in securities. The revenues are partially offset by interest expense paid on deposits and other borrowings and noninterest expenses such as administrative and occupancy expenses. 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 the Company’s largest source of revenue. The level of interest rates and the volume and mix of earning assets and interest-bearing liabilities impact net interest income and margin.

Three principal components of the Company’s gr

[Excerpt truncated for page length; source filing is linked above.]

Latest 10-K MD&A

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Confidence: high. Filing date: 2026-02-26. Report date: 2025-12-31.

ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Special Cautionary Notice Regarding Forward-Looking Statements

Statements and financial discussion and analysis contained in this Annual Report on Form 10-K that are not statements of historical fact constitute forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on assumptions and involve a number of risks and uncertainties, many of which are beyond the Company’s control. Forward-looking statements can be identified by words such as “believes,” “intends,” “expects,” “plans,” “will” and similar references to future periods. Many possible events or factors could affect the future financial results and performance of the Company and could cause such results or performance to differ materially from those expressed in the forward-looking statements. These possible events or factors include, but are not limited to:


changes in the strength of the United States economy in general and the strength of the local economies in which the Company conducts operations resulting in, among other things, a deterioration in credit quality or reduced demand for credit, including the result and effect on the Company’s loan portfolio and allowance for credit losses;


adverse developments in the banking industry highlighted by high-profile bank failures and the potential impact of such developments on customer confidence, the Company’s stock price, liquidity and regulatory responses to these developments (including increases in the cost of the Company’s deposit insurance assessments);


the Company’s ability to effectively manage its liquidity risk and the availability of capital and funding;


volatility in interest rates and market prices, which could reduce the Company’s net interest margins, asset valuations and expense expectations;


prolonged periods of high inflation and their effects on the Company’s business, profitability and stock price;


changes in the levels of loan prepayments and the resulting effects on the value of the Company’s loan portfolio;


changes in local economic and business conditions, including fluctuations in the price of oil, natural gas and other commodities, which adversely affect the Company’s customers and their ability to transact profitable business with the Company, including the ability of the Company’s borrowers to repay their loans according to their terms or a change in the value of the related collateral;


the potential impacts of climate change;


increased competition for deposits and loans adversely affecting balances, rates and terms;


the risks relating to the pending acquisition of Stellar Bancorp, Inc. and the recent acquisitions of American and Southwest including, without limitation: the risk that the Stellar acquisition will not close; the diversion of management's time on issues related to the acquisitions and integration; unexpected transaction costs, including the costs of integrating operations; the risk that the businesses will not be integrated successfully or that such integration may be more difficult, time-consuming or costly than expected; the potential failure to fully or timely realize expected revenues and revenue synergies; the risk of deposit and customer attrition; regulatory enforcement and litigation risk; unexpected operating and other costs; the risk of customer and employee loss and business disruptions; increased competitive pressures and solicitations of customers by competitors;


the timing, impact and other uncertainties of any future acquisitions, including the pending acquisition of Stellar, and the Company’s ability to identify suitable future acquisition candidates, the success or failure in the integration of their operations, and the ability to enter new markets successfully and capitalize on growth opportunities;


the risk that the regulatory environment may not be conducive to or may prohibit the consummation of future mergers and/or business combinations, may increase the length of time and amount of resources required to consummate such transactions, and the potential to reduce anticipated benefits from such mergers or combinations;


the possible impairment of goodwill associated with an acquisition and possible adverse short-term effects on the results of operations;


increased credit risk in the Company’s assets and increased operating risk caused by a material change in commercial, consumer and/or real estate loans as a percentage of the total loan portfolio;


the concentration of the Company’s loan portfolio in loans collateralized by residential and commercial real estate;


the failure of assumptions underlying the establishment of and provisions made to the allowance for credit losses, including such assumptions related to potential or recent acquisitions;

34


changes in the availability of funds resulting in increased costs or reduced liquidity;


a deterioration or downgrade in the credit quality and credit agency ratings of the securities in the Company’s securities portfolio;


increased asset levels and changes in the composition of assets and the resulting impact on the Company’s capital levels and regulatory capital ratios;


the Company’s ability to acquire, operate and maintain cost effective and efficient systems without incurring unexpectedly difficult or expensive but necessary technological changes;


the loss of senior management or operating personnel and the potential inability to hire qualified personnel at reasonable compensation levels;


government intervention in the U.S. financial system;


changes in statutes and government regulations or their interpretations applicable to financial holding companies and the Company’s present and future banking and other subsidiaries, including changes in tax requirements and tax rates;


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;


the Company’s ability to identify and address cybersecurity risks such as data security breaches, malware, “denial of service” attacks, “hacking”, and identity theft, a failure of which could disrupt business and result in significant losses or adverse effects to the Company’s reputation;


poor performance by, or breach of the operational or security systems of, third-party vendors and other service providers;


risks related to the use of new technologies, including artificial intelligence and machine learning;


exposure to potential losses in the event of fraud and/or theft, or in the event that a third-party vendor, obligor, or business partner fails to pay amounts due to the Company under that relationship or under any other arrangement;


the failure of analytical and forecasting models and tools used by the Company to estimate expected credit losses and to measure the fair value of financial instruments;


additional risks from new lines of businesses or new products and services;


risks related to potential claims, damages, penalties, fines and reputational damage resulting from pending or future litigation, regulatory proceedings or enforcement actions, including those related to cybersecurity breaches, intellectual property or fiduciary responsibilities;


the failure of the Company’s enterprise risk management framework to identify or address risks adequately;


potential risk of environmental liability associated with lending activities;


changes in trade policies by the United States or other countries, such as the imposition of tariffs or retaliatory tariffs or other trade barriers;


acts of terrorism, an outbreak of hostilities, or other international or domestic calamities, civil unrest, insurrections, other political, economic or diplomatic developments, including those caused by public health issues, outbreaks of diseases and pandemics, weather or other acts of God and other matters beyond the Company’s control; and


other risks and uncertainties described in this Annual Report on Form 10-K or in the Company’s other reports and documents filed with the Securities and Exchange Commission.

A forward-looking statement may include a statement of the assumptions or bases underlying the forward-looking statement. The Company believes it has chosen these assumptions or bases in good faith and that they are reasonable. However, the Company cautions that assumptions or bases almost always vary from actual results, and the differences between assumptions or bases and actual results can be material. Therefore, the Company cautions against placing undue reliance on its forward-looking statements. The forward-looking statements speak only as of the date the statements are made. The Company undertakes no obligation to publicly update or otherwise revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Management’s Discussion and Analysis of Financial Condition and Results of Operations analyzes the major elements of the Company’s balance sheets and statements of income. This section should be read in conjunction with the Company’s consolidated

35

financial statements and accompanying notes and other detailed information appearing elsewhere in this Annual Report on Form 10‑K.

Overview

The Company generates the majority of its revenues from interest income on loans, service charges and fees on customer accounts and income from investment in securities. The Company also earns revenues from various additional products and services it provides, including trust services, mortgage lending, brokerage, credit card and independent sales organization sponsorship operations. The Company’s revenues are partially offset by interest expense paid on deposits and other borrowings and noninterest expenses such as administrative and occupancy expenses. 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 the Company’s largest source of revenue. The level of interest rates and the volume and mix of earning assets and interest-bearing liabilities impact net interest income and margin.

Three principal components of the Company’s growth strategy are internal growth, efficient operations and acquisitions, including strategic merger transactions. The Company focuses on continual internal growth. Each banking center is operated as a separate profit center, maintaining separate data with respect to its net interest income, efficiency ratio, deposit growth, loan growth and overall profitability. The Company also focuses on maintaining efficiency and stringent cost control practices and policies. The Company has centralized many of its critical operations, such as data processing and loan and deposit processing. Management believes that this centralized infrastructure can accommodate substantial additional growth while enabling the Company to minimize operational costs through certain economies of scale. The Company also intends to continue to seek expansion opportunities. The Company’s banking operations are considered by management to be aggregated in one reportable operating segment. For more information about the Company’s segment reporting, refer to Note 1 to the consolidated financial statements.

Net income was $542.8 million, $479.4 million and $419.3 million for the years ended December 31, 2025, 2024 and 2023, respectively, and diluted earnings per share were $5.72, $5.05 and $4.51, respectively, for these same periods. Net income and net income per diluted common share for the year ended December 31, 2025, were impacted by an increase in net interest income, lower merger related provision and expenses, and lower regulatory assessments and FDIC insurance, partially offset by a decrease in net gain on sale or write-up of securities. Net income and net income per diluted common share for the year ended December 31, 2024 were impacted by an increase in net interest income, a decrease in the FDIC special assessment of $16.3 million, a gain on Visa Class B-1 stock exchange net of investment securities sales of $11.2 million, a decrease in merger related provision for credit losses of $9.5 million, a decrease in merger related expenses of $10.7 million, and increases in noninterest income and noninterest expense related to nine months of Lone Star Bank operations.

The Company posted returns on average assets of 1.42%, 1.21% and 1.08% and returns on average common equity of 7.14%, 6.56% and 6.03% for the years ended December 31, 2025, 2024 and 2023, respectively. The Company’s efficiency ratio was 44.55% in 2025, 48.43% in 2024 and 50.26% in 2023. The efficiency ratio is calculated by dividing total noninterest expense (excluding net gains and losses on the sale, write-down or write-up of assets and securities) by the sum of net interest income and noninterest income. Because the ratio is a measure of revenues and expenses resulting from the Company’s lending activities and fee-based banking services, net gains and losses on the sale of assets and securities are not included. Additionally, taxes are not part of this calculation.

Total assets were $38.46 billion at December 31, 2025 , a decrease of $1.10 billion or 2.8% compared with $39.57 billion at December 31, 2024. Total deposits were $28.48 billion at December 31, 2025, an increase of $101.1 million or 0.4% compared with $28.38 billion at December 31, 2024. Total loans were $21.81 billion at December 31, 2025, a decrease of $343.8 million or 1.6% compared with $22.15 billion at December 31, 2024. At December 31, 2025, the Company had $137.5 million in nonperforming loans, and its allowance for credit losses on loans was $333.7 million compared with $75.8 million in nonperforming loans and an allowance for credit losses on loans of $351.8 million at December 31, 2024. Shareholders’ equity was $7.62 billion and $7.44 billion at December 31, 2025 and 2024, respectively.

Recent Acquisition

Acquisition of Lone Star State Bancshares, Inc. — Effective April 1, 2024, the Company completed the merger of Lone Star State Bancshares, Inc. (“Lone Star”) into the Company and the subsequent merger of its wholly owned subsidiary, Lone Star State Bank of West Texas (“Lone Star Bank”), into the Bank (collectively, the “Lone Star Merger”). Lone Star operated five full-service banking offices in the West Texas area, including its main office in Lubbock, and one banking center in each of Brownfield, Midland, Odessa and Big Spring, Texas. Pursuant to the terms of the definitive agreement, the Company issued 2,376,182 shares of its common stock plus approximately $64.1 million in cash for all outstanding shares of Lone Star. This resulted in goodwill of $106.7 million as of December 31, 2025, which reflected all final subsequent fair value adjustments. Goodwill represents the excess of the total

36

purchase price paid over the fair value of the assets acquired, net of the fair value of liabilities assumed. Additionally, the Company recognized $17.7 million of core deposit intangibles related to the Lone Star Merger. In October 2024, the Company completed the operational conversion of Lone Star Bank.

Subsequent Events

Acquisition of American Bank Holding Corporation — On January 1, 2026, the Company completed the merger of American Bank Holding Corporation (“American”) into the Company and the subsequent merger of its wholly owned subsidiary American Bank, N.A. (“American Bank”), into the Bank (collectively, the “American Merger”). American Bank operated 18 banking offices and 2 loan production offices in South and Central Texas including its main office in Corpus Christi, and banking offices in San Antonio, Austin, Victoria and the greater Corpus Christi area including Port Aransas and Rockport and a loan production office in Houston, Texas. Pursuant to the terms of the definitive agreement, the Company issued 4,439,938 shares of its common stock for all outstanding shares of American common stock in the first quarter of 2026.

Acquisition of Southwest Bancshares, Inc. — On February 1, 2026, the Company completed the merger of Southwest Bancshares, Inc. (“Southwest”) into the Company and the subsequent merger of its wholly owned subsidiary Texas Partners Bank (“Texas Partners”), into the Bank (collectively, the “Southwest Merger”). Texas Partners operated 11 banking offices in Central Texas including its main office in San Antonio, and banking offices in the San Antonio area, Austin and the Hill Country. Pursuant to the terms of the definitive agreement, the Company issued 4,094,974 shares of its common stock for all outstanding shares of Southwest common stock in the first quarter of 2026.

Pending Acquisition of Stellar Bancorp, Inc.— On January 28, 2026, the Company and Stellar Bancorp, Inc. (“Stellar”) jointly announced the signing of a definitive merger agreement whereby Stellar, the parent company of Stellar Bank (“Stellar Bank”), will merge with and into the Company and Stellar Bank will merge with and into the Bank. Stellar Bank operates 52 banking offices in greater Houston and Beaumont, Texas and surrounding areas. Under the terms and subject to the conditions of the definitive agreement, the Company will issue 0.3803 shares of its common stock and $11.36 in cash for each outstanding share of Stellar common stock. Based on the closing price of the Company’s common stock of $72.90 on January 27, 2026, the total consideration was valued at approximately $2.00 billion. The transaction is subject to customary closing conditions, including the receipt of regulatory approvals.

Critical Accounting Estimates

The preparation of financial statements in conformity with GAAP requires the Company to establish accounting policies and make estimates that affect amounts reported in the consolidated financial statements. An accounting estimate requires assumptions and judgments about uncertain matters that could have a material effect on the consolidated financial statements. Estimates are made using facts and circumstances known at a point in time. Changes in those facts and circumstances could produce results substantially different from those estimates. The Company’s accounting policies are described in detail in Note 1 to the consolidated financial statements, appearing elsewhere in this Annual Report on Form 10-K. The Company believes that of its significant accounting policies, the following may involve a higher degree of judgment and complexity:

Business Combinations—Generally, acquisitions are accounted for under the acquisition method of accounting in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 805, “Business Combinations.” A business combination occurs when the Company acquires net assets that constitute a business and obtains control over that business. Business combinations are effected through the transfer of consideration consisting of cash and/or common stock and are accounted for using the acquisition method. Accordingly, the assets and liabilities of the acquired business are recorded at their respective fair values at the acquisition date. Determining the fair value of assets and liabilities, especially the loan portfolio, is a process involving significant judgment regarding methods and assumptions used to calculate estimated fair values. Fair values are subject to refinement for up to one year after the closing date of the acquisition as information relative to closing date fair values becomes available. The results of operations of an acquired entity are included in the Company’s consolidated results from the acquisition date, and prior periods are not restated.

Allowance for Credit Losses— The allowance for credit losses is accounted for in accordance with FASB ASC Topic 326, “Financial Instruments-Credit Losses” (“CECL”), which uses an expected loss methodology that is referred to as the current expected credit loss methodology. CECL requires a financial asset (or a group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected. The allowance for credit losses is an allowance available for losses on loans and held-to-maturity securities that is deducted from the amortized cost basis to estimate the net amount expected to be collected. The allowance for credit losses is adjusted through charges to earnings in the form of a provision for credit losses. All losses are charged to the allowance when the loss actually occurs or when a determination is made that such a loss is likely and can be reasonably estimated. Recoveries are credited to the allowance at the time of recovery.

37

The Company’s allowance for credit losses consists of two elements: (1) specific valuation allowances based on expected losses on impaired loans and certain purchased credit-deteriorated loans (“PCD”); and (2) a general valuation allowance based on historical lifetime loan loss experience, current economic conditions, reasonable and supportable forecasted economic conditions and other qualitative risk factors both internal and external to the Company. Based on an evaluation of the portfolio, management presents a quarterly review of the allowance for credit losses to the Bank’s Board of Directors, indicating any change in the allowance since the last review and any recommendations as to adjustments in the allowance. In making its evaluation, management considers factors such as historical lifetime loan loss experience, the amount of nonperforming assets and related collateral, the volume, growth and composition of the portfolio, current economic conditions and reasonable and supportable forecasted economic conditions that may affect borrower ability to pay and the value of collateral, the evaluation of the portfolio through its internal loan review process and other relevant factors. Portions of the allowance may be allocated for specific credits; however, the entire allowance is available for any credit that, in management’s judgment, should be charged off. Charge-offs occur when loans are deemed to be uncollectible. Based on this evaluation, management has established an allowance for credit losses that it believes is management’s best estimate of current expected credit losses in the Company’s loan portfolio.

The Company evaluates all restructurings, including restructurings for borrowers experiencing financial difficulty, to determine whether they result in a new loan or a continuation of an existing loan. In accordance with ASC 326, the Company only establishes a specific reserve for modifications to borrowers experiencing financial difficulty when the loan is identified as impaired. The effect of most modifications of loans made to borrowers who are experiencing financial difficulty is already included in the allowance for credit losses because of the measurement methodologies used to estimate the allowance. The Company adjusts the terms of loans for certain borrowers when it believes such changes will help its customers manage their loan obligations and increase the collectability of the loans. Modifications to borrowers experiencing financial difficulty may include but are not limited to changes in committed loan amount, interest rate, amortization, note maturity, borrower, guarantor, collateral, forbearance, forgiveness of principal or interest, and other actions intended to minimize economic loss and to avoid foreclosure or repossession of collateral. The approval of modifications of loans for borrowers experiencing financial difficulty are handled on a case-by-case basis. For further discussion of the methodology used in the determination of the allowance for credit losses, see “Accounting for Acquired Loans and the Allowance for Acquired Credit Losses”, “Financial Condition—Allowance for Credit Losses” sections below and Note 1 and Note 5 to the consolidated financial statements.

Accounting for Acquired Loans and the Allowance for Acquired Credit Losses — The Company accounts for its acquisitions using the acquisition method of accounting. Accordingly, the assets, including loans, and liabilities of the acquired entity were recorded at their fair values at the acquisition date. These fair value estimates associated with acquired loans, based on a discounted cash flow model, include estimates related to market interest rates and undiscounted projections of future cash flows that incorporate expectations of prepayments and the amount and timing of principal, interest and other cash flows, as well as any shortfalls thereof. For further discussion of the methodology used in the determination of the allowance for credit losses for acquired loans, see “Accounting for Acquired Loans and the Allowance for Acquired Credit Losses” in Note 1 to the consolidated financial statements and “Financial Condition—Allowance for Credit Losses on Loans” below.

Goodwill and Intangible Assets—Goodwill and intangible assets that have indefinite useful lives are subject to an impairment test at least annually, or more often, if events or circumstances indicate that it is more likely than not that the fair value of the Company’s reporting unit is below the carrying value of its equity. Under FASB ASC Topic 350-20, “Intangibles—Goodwill and Other—Goodwill,” companies have the option to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount as a basis for determining the need to perform step one of the annual test for goodwill impairment. An entity has an unconditional option to bypass the qualitative assessment described in the following paragraph for any reporting unit in any period and proceed directly to performing the first step of the goodwill impairment test. An entity may resume performing the qualitative assessment in any subsequent period. If the estimated fair value of the reporting unit exceeds its carrying value, goodwill of the reporting unit is not impaired.

The Company had no intangible assets with indefinite useful lives at December 31, 2025. Core deposit intangible assets that are subject to amortization are being amortized on a non-pro rata basis over the years expected to be benefited, which the Company believes is between ten and fifteen years. These core deposit intangible assets are reviewed for impairment if circumstances indicate their value may not be recoverable based on a comparison of fair value to carrying value. The Company performs an evaluation annually, and more frequently if a triggering event occurs, of whether any impairment of the goodwill and other intangibles has occurred. Based on the Company’s annual goodwill impairment test as of October 1, 2025, management does not believe any of its goodwill is impaired as of December 31, 2025, because the fair value of the Company’s equity exceeded its carrying value. While the Company believes no impairment existed at December 31, 2025, under accounting standards applicable at that date, different conditions or assumptions, or changes in cash flows or profitability, if significantly negative or unfavorable, could have a material adverse effect on the outcome of the Company’s impairment evaluation and financial condition or future results of operations.

38

Results of Operations

Net Interest Income

The Company’s operating results depend primarily on its net interest income, which is the difference between interest income on interest-earning assets, including securities and loans, and interest expense incurred on interest-bearing liabilities, including deposits and other borrowed funds. Interest rate fluctuations, as well as changes in the amount and type of earning assets and liabilities, combine to affect net interest income. The Company’s net interest income is affected by changes in the amount and mix of interest-earning assets and interest-bearing liabilities, referred to as a “volume change.” It is also affected by changes in yields earned on interest-earning assets and rates paid on interest-bearing deposits and other borrowed funds, referred to as a “rate change.”

2025 versus 2024. Net interest income before the provision for credit losses for 2025 was $1.08 billion compared with $1.03 billion for 2024, an increase of $55.0 million or 5.4%. The change was primarily due to a decrease in the average balances and average rates on other borrowings and a decrease in the average rates on interest-bearing deposits, partially offset by a decrease in the average balances and average rates on federal funds sold and other earning assets, a decrease in the average balances on investment securities, a decrease in the average rates on loans and a decrease in loan discount accretion of $5.1 million. Interest income was $1.57 billion in 2025, a decrease of $53.4 million or 3.3% compared with 2024. Interest income on loans was $1.30 billion for 2025, a decrease of $17.7 million or 1.3% compared with 2024, primarily due to a decrease in the average rates on loans and a decrease in loan discount accretion of $5.1 million. The Company had $22.7 million of total outstanding net accretable discounts on Non-PCD loans and PCD loans at December 31, 2025. Interest income on securities was $230.7 million during 2025, a decrease of $16.0 million or 6.5% compared with 2024, primarily due to a decrease in the average balances on investment securities. Average interest-bearing liabilities decreased $1.32 billion or 5.9% during 2025 compared with 2024. The average rate on interest-bearing liabilities decreased from 2.69% to 2.34% during the same time period, resulting in a decrease in interest expense of $108.4 million. The total cost of funds decreased to 1.61% during 2025 compared to 1.87% during 2024.

Net interest margin, defined as net interest income divided by average interest-earning assets, was 3.22% on a tax equivalent basis for 2025, an increase of 29 basis points compared with 2.93% for 2024.

2024 versus 2023. Net interest income before the provision for credit losses for 2024 was $1.03 billion compared with $956.4 million for 2023, an increase of $70.1 million or 7.3%. The change was primarily due to an increase in the average balances and average rates on loans and on federal funds sold and other earning assets, an increase in loan discount accretion of $9.4 million and a decrease in the average balance and rates on other borrowings, partially offset by a decrease in the average balances on investment securities and an increase in the average balances and rates on interest-bearing deposits. Interest income was $1.62 billion in 2024, an increase of $179.2 million or 12.4% compared with 2023. Interest income on loans was $1.31 billion for 2024, an increase of $164.2 million or 14.3% compared with 2023, primarily due to an increase in the average balances and average rates on loans. The Company had $35.2 million of total outstanding net accretable discounts on Non-PCD loans and PCD loans at December 31, 2024. Interest income on securities was $246.7 million during 2024, a decrease of $36.6 million or 12.9% compared with 2023, primarily due to a decrease in the average balances on investment securities. Average interest-bearing liabilities increased $699.4 million or 3.3% during 2024 compared with 2023. The average rate on interest-bearing liabilities increased from 2.27% to 2.69% during the same time period, resulting in an increase in interest expense of $109.1 million. The total cost of funds increased to 1.87% during 2024 compared to 1.54% during 2023.

Net interest margin, defined as net interest income divided by average interest-earning assets, was 2.93% on a tax equivalent basis for 2024, an increase of 15 basis points compared with 2.78% for 2023.

39

The following table presents, for the periods indicated, the total dollar amount of average balances, interest income from average interest-earning assets and the resultant yields, as well as the interest expense on average interest-bearing liabilities, expressed both in dollars and rates. Except as indicated in the footnotes, no tax-equivalent adjustments were made and all average balances are daily average balances. Any nonaccruing loans have been included in the table as loans carrying a zero yield.

Years Ended December 31,
202520242023
Average Outstanding BalanceInterest Earned/ PaidAverage Yield/ RateAverage Outstanding BalanceInterest Earned/ PaidAverage Yield/ RateAverage Outstanding Balance(1)Interest Earned/ PaidAverage Yield/ Rate
(Dollars in thousands)
Assets
Interest-earning assets:
Loans held for sale$9,215$6086.60%$7,603$5226.87%$6,508$4526.95%
Loans held for investment20,829,5231,224,3685.88%20,973,0421,242,8365.93%19,754,5411,089,7435.52%
Loans held for investment - Warehouse Purchase Program1,134,03170,4986.22%973,20669,8047.17%815,85358,8017.21%
Total loans21,972,7691,295,4745.90%21,953,8511,313,1625.98%20,576,9021,148,9965.58%
Investment securities10,696,480230,6962.16%11,934,793246,7262.07%13,719,899283,3022.06%
Federal funds sold and other earning assets1,010,70744,1534.37%1,216,72863,8255.25%248,69112,2454.92%
Total interest-earning assets33,679,9561,570,3234.66%35,105,3721,623,7134.63%34,545,4921,444,5434.18%
Allowance for credit losses on loans(345,158)(344,167)(314,350)
Noninterest-earning assets4,946,2004,839,6304,741,815
Total assets$38,280,998$39,600,835$38,972,957
Liabilities and Shareholders' Equity
Interest-bearing liabilities:
Interest-bearing demand deposits$4,873,634$35,9170.74%$4,900,189$35,3420.72%$5,150,049$19,5540.38%
Savings and money market deposits8,996,090183,1462.04%8,949,010194,3172.17%9,129,845168,1841.84%
Certificates and other time deposits4,434,168160,9143.63%4,301,763178,9654.16%2,832,75484,6072.99%
Federal funds purchased and other borrowings2,389,589104,2344.36%3,802,910181,6404.78%4,008,616206,3235.15%
Securities sold under repurchase agreements196,2054,6202.35%257,1716,9542.70%389,3139,4042.42%
Subordinated debentures1,031383.69%
Total interest-bearing liabilities20,889,686488,8312.34%22,211,043597,2182.69%21,511,608488,1102.27%
Noninterest-bearing liabilities:
Noninterest-bearing demand deposits9,501,9979,683,98010,224,241
Allowance for credit losses on off-balance sheet credit exposures37,64637,13433,271
Other liabilities246,359363,607253,047
Total liabilities30,675,68832,295,76432,022,167
Shareholders' equity7,605,3107,305,0716,950,790
Total liabilities and shareholders' equity$38,280,998$39,600,835$38,972,957
Net interest rate spread2.32%1.94%1.91%
Net interest income and margin(1)$1,081,4923.21%$1,026,4952.92%$956,4332.77%
Net interest income and margin (tax equivalent)(2)$1,083,6773.22%$1,029,6782.93%$960,0732.78%

(1)
The net interest margin is equal to net interest income divided by average interest-earning assets.

(2)
In order to make pretax income and resultant yields on tax-exempt investments and loans comparable to those on taxable investments and loans, a tax equivalent adjustment has been computed using a federal income tax rate of 21% and other applicable effective tax rates for the years ended December 31, 2025, 2024 and 2023.

40

The following table presents information regarding the dollar amount of changes in interest income and interest expense for the periods indicated for each major component of interest-earning assets and interest-bearing liabilities and distinguishes between the changes attributable to changes in volume and changes in interest rates. For purposes of this table, changes in interest income and interest expense related to purchase accounting adjustments and changes attributable to both rate and volume which cannot be segregated have been allocated to rate.

Years Ended December 31,
2025 vs. 20242024 vs. 2023
Increase (Decrease) Due to Change inIncrease (Decrease) Due to Change in
VolumeRateTotalVolumeRateTotal
(Dollars in thousands)
Interest-earning assets:
Loans held for sale$111$(25)$86$76$(6)$70
Loans held for investment(8,505)(9,963)(18,468)67,21885,875153,093
Loans held for investment - Warehouse Purchase Program11,535(10,841)69411,341(338)11,003
Securities(25,599)9,569(16,030)(36,861)285(36,576)
Federal funds sold and other temporary investments(10,807)(8,865)(19,672)47,6643,91651,580
Total (decrease) increase in interest income(33,265)(20,125)(53,390)89,43889,732179,170
Interest-bearing liabilities:
Interest-bearing demand deposits(192)767575(949)16,73715,788
Savings and money market accounts1,022(12,193)(11,171)(3,331)29,46426,133
Certificates of deposit5,508(23,559)(18,051)43,87550,48394,358
Other borrowings(67,505)(9,901)(77,406)(10,588)(14,095)(24,683)
Securities sold under repurchase agreements(1,649)(685)(2,334)(3,192)742(2,450)
Subordinated debentures(38)(38)
Total (decrease) increase in interest expense(62,816)(45,571)(108,387)25,77783,331109,108
Increase in net interest income$29,551$25,446$54,997$63,661$6,401$70,062

Provision for Credit Losses

The Company’s provision for credit losses is established through charges to income to bring the Company’s allowance for credit losses on loans and off-balance sheets credit exposures to a level deemed appropriate by management based on the factors discussed under “Financial Condition—Allowance for Credit Losses” and “Financial Condition—Allowance for Credit Losses on Off-Balance Sheet Credit Exposures”. The allowance for credit losses on loans at December 31, 2025, was $333.7 million, or 1.53% of total loans and 1.63% of total loans excluding Warehouse Purchase Program loans. The allowance for credit losses on loans at December 31, 2024, was $351.8 million, or 1.59% of total loans and 1.67% of total loans excluding Warehouse Purchase Program loans. Acquired loans were recorded at fair value based on a discounted cash flow valuation methodology that considers, among other things, interest rates, projected default rates, loss given defaults and recovery rates, with no carryover of any existing allowance for credit losses. The allowance for credit losses on off-balance sheet credit exposures was $37.6 million at December 31, 2025 and 2024. There was no provision for credit losses for the year ended December 31, 2025, compared with $9.1 million for the year ended December 31, 2024, and $18.5 million for the year ended December 31, 2023. The $9.1 million provision was due to loans acquired in the Lone Star Merger and consisted of a $7.9 million provision for credit losses on loans and a $1.2 million provision for credit losses on off-balance sheet credit exposures. The $18.5 million provision was made as a result of the loans acquired in the merger of First Bancshares of Texas, Inc., and consisted of a $12.0 million provision for credit losses on loans and a $6.5 million provision for credit losses on off-balance sheet credit exposures.

Net charge-offs for the years ended December 31, 2025, 2024 and 2023 were $18.1 million, $14.6 million and $38.0 million, respectively. For the year ended December 31, 2025, $18.9 million of reserves on resolved PCD loans without any related charge-offs were released to the general reserve.

41

Noninterest Income

The Company’s primary sources of recurring noninterest income are credit, debit and ATM card income, nonsufficient funds (“NSF”) fees, and service charges on deposit accounts. Additionally, the Company generates recurring noninterest income from its various additional products and services, including trust services, mortgage lending and brokerage. Noninterest income does not include loan origination fees, which are recognized over the life of the related loan as an adjustment to yield using the interest method. For the year ended December 31, 2025, noninterest income totaled $168.3 million, an increase of $2.5 million or 1.5%, compared with 2024. This increase was primarily due to increases in other noninterest income and service charges on deposit accounts, partially offset by a decrease in net gain on sale or write-up of securities.

For the year ended December 31, 2024, noninterest income totaled $165.8 million, an increase of $12.5 million or 8.2%, compared with 2023. This increase was primarily due to a gain on Visa Class B-1 stock exchange net of investment securities sales of $11.2 million and increases in service charges on deposit accounts, partially offset by a decrease in other noninterest income.

The following table presents, for the periods indicated, the major categories of noninterest income:

Years Ended December 31,
202520242023
(Dollars in thousands)
Nonsufficient funds (NSF) fees$37,552$35,417$33,691
Credit card, debit card and ATM card income37,40837,30836,471
Service charges on deposit accounts29,98826,49824,582
Trust income14,64814,75013,269
Mortgage income3,8593,0962,298
Brokerage income5,3854,7424,275
Bank owned life insurance income8,3287,9806,653
Net gain on sale or write-down of assets1,2172,8241,986
Net gain on sale or write-up of securities11,245
Other29,91621,94930,040
Total noninterest income$168,301$165,809$153,265

Noninterest Expense

For the year ended December 31, 2025, noninterest expense totaled $556.2 million, a decrease of $14.4 million or 2.5% compared with 2024. The change was primarily due to lower regulatory assessments and FDIC insurance, a reversal of the 2024 FDIC special assessment, a decrease in other noninterest expense and a decrease in merger related expenses.

For the year ended December 31, 2024, noninterest expense totaled $570.6 million, an increase of $13.9 million or 2.5% compared with 2023. The change was primarily due to an increase in salaries and benefits, an increase in credit and debit card, data processing and software amortization and additional expenses related to the Lone Star Merger, partially offset by a decrease in the FDIC special assessment of $16.3 million and a decrease in merger related expenses of $10.7 million.

42

The following table presents, for the periods indicated, the major categories of noninterest expense:

Years Ended December 31,
202520242023
(Dollars in thousands)
Salaries and employee benefits(1)$353,105$352,353$328,430
Non-staff expenses:
Net occupancy and equipment37,08835,78635,517
Credit and debit card, data processing and software amortization48,61447,30041,570
Regulatory assessments and FDIC insurance18,09527,37040,165
Core deposit intangibles amortization14,44215,67012,676
Depreciation19,67419,05418,283
Communications(2)13,98813,69714,413
Net other real estate expense (income)(3)653(291)(834)
Merger related expenses3304,44415,133
Other50,22455,19051,345
Total noninterest expense$556,213$570,573$556,698

(1)
Total salaries and employee benefits include $12.1 million, $12.8 million and $12.2 million in 2025, 2024 and 2023, respectively, in stock-based compensation expense.

(2)
Communications expense includes telephone, data circuits, postage, and courier expenses.

(3)
Net other real estate expense consists of rental expense, rental income and gains and losses on sales of real estate.

Salaries and Employee Benefits. Salaries and employee benefits were $353.1 million for the year ended December 31, 2025, compared with $352.4 million for the year ended December 31, 2024. Salaries and employee benefits were $352.4 million for the year ended December 31, 2024, an increase of $23.9 million or 7.3% compared with 2023, primarily as a result of the Lone Star Merger. The number of full-time equivalent associates employed by the Company was 3,941, 3,916 and 3,850 at December 31, 2025, 2024 and 2023, respectively. Total salaries and benefits for the year ended December 31, 2025, included $12.1 million in stock‑based compensation expense compared with $12.8 million and $12.2 million recorded for the years ended December 31, 2024 and 2023, respectively.

Net Occupancy and Equipment. Net occupancy and equipment expense was $37.1 million for the year ended December 31, 2025, an increase of $1.3 million compared with $35.8 million for the year ended December 31, 2024. Net occupancy and equipment expense was $35.8 million for the year ended December 31, 2024, compared with $35.5 million for the year ended December 31, 2023.

Credit and Debit Card, Data Processing and Software Amortization. Credit and debit card, data processing and software amortization expenses were $48.6 million for the year ended December 31, 2025, an increase of $1.3 million or 2.8% compared with 2024. Credit and debit card, data processing and software amortization expenses were $47.3 million for the year ended December 31, 2024, an increase of $5.7 million or 13.8% compared with 2023, primarily due to an increase in software maintenance expense, data processing costs and the Lone Star Merger.

Regulatory Assessments and FDIC Insurance. Regulatory assessments and FDIC insurance assessments were $18.1 million for the year ended December 31, 2025, a decrease of $9.3 million or 33.9% compared with the year ended December 31, 2024, due to a decrease in the FDIC special assessment and a reversal of the 2024 FDIC special assessment. Regulatory assessments and FDIC insurance assessments were $27.4 million for the year ended December 31, 2024, a decrease of $12.8 million or 31.9% compared with the year ended December 31, 2023, due to a decrease in the FDIC special assessment.

Core Deposit Intangibles Amortization. Core deposit intangibles (“CDI”) amortization was $14.4 million for the year ended December 31, 2025, a decrease of $1.2 million or 7.8% compared with the year ended December 31, 2024. CDI amortization was $15.7 million for the year ended December 31, 2024, an increase of $3.0 million or 23.6% compared with the year ended December 31, 2023, primarily due to the Lone Star Merger.

Merger Related Expenses. Merger related expenses were $330 thousand for the year ended December 31, 2025, a decrease of $4.1 million compared with the year ended December 31, 2024. Merger related expenses were $4.4 million for the year ended December 31, 2024, a decrease of $10.7 million, primarily due to lower merger related expenses for the Lone Star Merger.

Efficiency Ratio

43

The Company’s efficiency ratio is a supplemental financial measure utilized in management’s internal evaluation of the Company and is not calculated based on GAAP. A GAAP-based efficiency ratio is calculated by dividing total noninterest expense, excluding credit loss provisions, by net interest income plus total noninterest income, as shown in the Consolidated Statements of Income. The Company’s efficiency ratio, as calculated and used by the Company, excludes from noninterest income the net gains and losses on the sale of securities and assets, which can vary widely from period to period. Taxes are not included in either calculation. The Company believes this non-GAAP financial measure provides information useful to investors by excluding certain items that may not be indicative of its core net operating earnings and business outlook. This non-GAAP financial measure should not be considered a substitute for, nor of greater importance than, the GAAP basis financial measure. Because a non-GAAP financial measure is not standardized, it may not be possible to compare this financial measure with other companies’ non-GAAP financial measures having the same or a similar name. An increase in the efficiency ratio indicates that more resources are being utilized to generate the same volume of income, while a decrease would indicate a more efficient allocation of resources.

The Company’s efficiency ratio calculated pursuant to GAAP was 44.50% for the year ended December 31, 2025, compared with 47.85% for the year ended December 31, 2024 and 50.17% for the year ended December 31, 2023. The efficiency ratio, as used by the Company, excluding net gains and losses on the sale, write-down or write-up of assets and securities, was 44.55% for the year ended December 31, 2025, compared with 48.43% for the year ended December 31, 2024 and 50.26% for the year ended December 31, 2023.

Income Taxes

The amount of federal and state income tax expense is influenced by the amount of pre-tax income, the amount of tax-exempt income and the amount of nondeductible expenses. Income tax expense was $150.7 million for the year ended December 31, 2025, an increase of $17.5 million or 13.1% compared with $133.3 million for the year ended December 31, 2024. Income tax expense was $133.3 million for the year ended December 31, 2024, an increase of $18.1 million or 15.7% compared with $115.1 million for the year ended December 31, 2023. The effective tax rate for the years ended December 31, 2025, 2024 and 2023 was 21.7%, 21.8% and 21.5%, respectively. The effective income tax rates differed from the U.S. statutory rate of 21% during 2025, 2024 and 2023 primarily due to the effect of tax-exempt income from loans, securities and bank owned life insurance (“BOLI”) offset by the effect of state taxes.

Enactment of the One Big Beautiful Bill Act — On July 4, 2025, the One Big Beautiful Bill Act (the “OBBB Act”), which included certain modifications to U.S. tax law, was enacted. The Company has completed its initial evaluation of the provisions of the OBBB Act and has concluded that it did not have a material impact on the Company's income tax provision for the year ended December 31, 2025.

44

Financial Condition

Loan Portfolio

At December 31, 2025, total loans were $21.81 billion, a decrease of $343.8 million or 1.6% compared with $22.15 billion at December 31, 2024. Loans at December 31, 2025, included $14.2 million of loans held for sale and $1.30 billion of Warehouse Purchase Program loans. At December 31, 2025, total loans were 76.6% of deposits and 56.7% of total assets. At December 31, 2024, total loans were $22.15 billion, an increase of $968.7 million or 4.6% compared with $21.18 billion at December 31, 2023. Loans at December 31, 2024 included $10.7 million of loans held for sale and $1.08 billion of Warehouse Purchase Program loans. At December 31, 2024, total loans were 78.0% of deposits and 56.0% of total assets.

The following table summarizes the Company’s total loan portfolio by type of loan as of the dates indicated:

December 31,
20252024
AmountPercentAmountPercent
(Dollars in thousands)
Commercial and industrial$2,303,93610.6%$2,508,08811.3%
Warehouse purchase program1,304,7986.0%1,080,9034.9%
Real estate:
Construction, land development and other land loans2,741,45512.6%2,859,28112.9%
1-4 family residential (1)7,430,92934.1%7,581,45034.2%
Home equity843,7083.8%906,1394.1%
Commercial real estate (including multi-family residential) (2)5,776,39726.5%5,800,98526.2%
Farmland662,0313.0%681,8833.1%
Agriculture365,8731.7%351,6631.6%
Consumer106,1930.5%122,9230.5%
Other270,0481.2%255,8941.2%
Total loans (3)$21,805,368100.0%$22,149,209100.0%

(1)
Includes loans held for sale of $14.2 million and $10.7 million at December 31, 2025, and 2024, respectively.

(2)
Commercial real estate loans include approximately $1.95 billion and $2.06 billion of owner-occupied loans for the years ended December 31, 2025 and 2024 respectively.

(3)
Includes net fair value discounts on acquired loans of $22.7 million and $35.2 million at December 31, 2025 and 2024, respectively.

The Company separates its loan portfolio into two general categories of loans: (1) “originated loans,” which are loans originated by the Company and made pursuant to the Company’s loan policy and procedures in effect at the time the loan was made, and (2) “acquired loans,” which are loans acquired in a business combination and recorded at fair value at the acquisition date. Those acquired loans that are renewed or substantially modified after the date of the business combination are referred to as “re-underwritten acquired loans.” If a renewal or substantial modification of an acquired loan is underwritten by the Company with a new credit analysis, the loan may no longer be categorized as an acquired loan. For example, acquired loans to one borrower may be combined into a new loan with a new loan number and categorized as an originated loan. Acquired loans with a fair value discount or premium at the date of the business combination that remained at the reporting date are referred to as “fair-valued acquired loans.” All fair-valued acquired loans are further categorized into “PCD Loans” and “Non-PCD loans.” Acquired loans with evidence of more than insignificant credit quality deterioration as of the acquisition date when compared to the origination date are classified as PCD loans.

45

The following tables summarize the Company’s originated and acquired loan portfolios broken out into originated loans, re-underwritten acquired loans, Non-PCD loans and PCD loans as of the dates indicated.

December 31, 2025
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal Loans
(Dollars in thousands)
Residential mortgage loans held for sale$14,155$$$$14,155
Commercial and industrial1,640,519529,002101,75032,6652,303,936
Warehouse purchase program1,304,7981,304,798
Real estate:
Construction, land development and other land loans2,468,830181,27146,13245,2222,741,455
1-4 family residential (including home equity)7,513,090185,707555,8275,8588,260,482
Commercial real estate (including multi-family residential)4,483,549405,063705,206182,5795,776,397
Farmland558,95819,24062,08121,752662,031
Agriculture273,19281,2084,8216,652365,873
Consumer and other320,00350,7885,43515376,241
Total loans held for investment18,562,9391,452,2791,481,252294,74321,791,213
Total$18,577,094$1,452,279$1,481,252$294,743$21,805,368
December 31, 2024
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal Loans
(Dollars in thousands)
Residential mortgage loans held for sale$10,690$$$$10,690
Commercial and industrial1,676,205573,129228,32030,4342,508,088
Warehouse purchase program1,080,9031,080,903
Real estate:
Construction, land development and other land loans2,451,888203,09895,402108,8932,859,281
1-4 family residential (including home equity)7,588,289204,846676,3397,4258,476,899
Commercial real estate (including multi-family residential)4,255,559368,320942,962234,1445,800,985
Farmland550,76018,00089,72523,398681,883
Agriculture206,45797,48119,42628,299351,663
Consumer and other359,1869,9809,61041378,817
Total loans held for investment18,169,2471,474,8542,061,784432,63422,138,519
Total$18,179,937$1,474,854$2,061,784$432,634$22,149,209

The Company offers a broad range of short to medium-term commercial loans, primarily collateralized, to businesses for working capital (including inventory and receivables), business expansion (including acquisitions of real estate and improvements) and the purchase of equipment and machinery. Historically, the Company has originated loans for its own account, including loans in the 1-4 family residential category, and has not securitized its loans. However, the Company does originate longer-term residential mortgage loans for sale into the secondary market. The purpose of a particular loan generally determines its structure.

Loans to borrowers with aggregate debt relationships over $1.0 million and below $5.0 million are evaluated and acted upon on a daily basis by two of the company-wide designated senior credit officers. Loans to borrowers with aggregate debt relationships above $5.0 million are evaluated and acted upon by an officers’ loan committee that meets weekly.

46

Commercial and Industrial Loans. In nearly all cases, the Company’s commercial loans are made in the Company’s market areas and are underwritten based on the borrower’s ability to service the debt from income. Working capital loans are primarily collateralized by short-term assets whereas term loans are primarily collateralized by long-term assets. As a general practice, term loans are secured by any available real estate, equipment or other assets owned by the borrower. Both working capital and term loans are typically supported by a personal guaranty of a principal. In general, commercial loans involve more credit risk than residential mortgage loans and commercial mortgage loans and, therefore, usually yield a higher return. The increased risk in commercial loans is due to the type of collateral securing these loans as well as the expectation that commercial loans generally will be serviced principally from the operations of the business, and those operations may not be successful. Historical trends have shown these types of loans to have higher delinquencies than mortgage loans. As a result of these additional complexities, variables and risks, commercial loans require more thorough underwriting and servicing than other types of loans.

Included in commercial loans are (1) commitments to oil and gas producers largely secured by proven, developed and producing reserves and (2) commitments to service, equipment and midstream companies secured mainly by accounts receivable, inventory and equipment. Mineral reserve values supporting commitments to producers are normally re-determined semi-annually using reserve studies prepared by a third-party and verified by the Company’s oil and gas engineer. Accounts receivable and inventory borrowing bases for service companies are typically re-determined monthly. Funding requests by both producers and service companies are monitored relative to the most recently determined borrowing base. As of December 31, 2025, the Company had $111.0 million in funded commitments outstanding to oil and gas production companies and $151.7 million in unfunded commitments, for a total of $262.7 million. This compares with funded commitments to oil and gas production companies of $280.3 million and $163.8 million in unfunded commitments, for a total of $444.2 million as of December 31, 2024. Total unfunded commitments to producers include letters of credit issued in lieu of oil well plugging bonds. As of December 31, 2025, the Company had $328.6 million in funded commitments outstanding to service companies and $137.8 million in unfunded commitments, for a total of $466.4 million. This compares with funded commitments to service companies of $265.7 million and $138.7 million in unfunded commitments, for a total of $404.4 million as of December 31, 2024.

Commercial Real Estate. The Company makes commercial real estate loans collateralized by owner-occupied and nonowner-occupied real estate to finance the purchase of real estate. The Company’s commercial real estate loans are collateralized by first liens on real estate, typically have variable interest rates (or five year or less fixed rates) and amortize over a 15- to 25-year period. Payments on loans secured by nonowner-occupied properties are often dependent on the successful operation or management of the properties. Accordingly, repayment of these loans may be subject to adverse conditions in the real estate market or the economy to a greater extent than other types of loans. The Company seeks to minimize these risks in a variety of ways, including giving careful consideration to the property’s operating history, future operating projections, current and projected occupancy, location and physical condition, in connection with underwriting these loans. The underwriting analysis also includes credit verification, analysis of global cash flow, appraisals and a review of the financial condition of the borrower and guarantor. Loans to hotels and restaurants are primarily included in commercial real estate loans.

1-4 Family Residential Loans. The Company’s lending activities also include the origination of 1-4 family residential mortgage loans (including home equity loans) collateralized by owner-occupied and nonowner-occupied residential properties located in the Company’s market areas. The Company offers a variety of mortgage loan portfolio products which generally are amortized over five to 30 years. Loans collateralized by 1-4 family residential real estate generally have been originated in amounts of no more than 89% of appraised value. The Company requires mortgage title insurance, as well as hazard, wind and/or flood insurance as appropriate. The Company prefers to retain residential mortgage loans for its own account rather than selling them into the secondary market. By doing so, the Company incurs interest rate risk as well as the risks associated with non-payments on such loans. The Company’s mortgage department also offers a variety of mortgage loan products which are generally amortized over 30 years, including FHA and VA loans, which are sold to secondary market investors.

Construction, Land Development and Other Land Loans. The Company makes loans to finance the construction of residential and nonresidential properties. Construction loans generally are collateralized by first liens on real estate and have variable interest rates. The Company conducts periodic inspections, either directly or through an agent, prior to approval of periodic draws on these loans. Underwriting guidelines similar to those described above are also used in the Company’s construction lending activities, with heightened analysis of construction and/or development costs. Construction loans involve additional risks attributable to the fact that loan funds are advanced upon the security of a project under construction, and the project is of uncertain value prior to its completion. Because of uncertainties inherent in estimating construction costs, the market value of the completed project and the effects of governmental regulation on real property, it can be difficult to accurately evaluate the total funds required to complete a project and the related loan to value ratio. As a result of these uncertainties, construction lending often involves the disbursement of substantial funds with repayment dependent, in part, on the success of the ultimate project rather than the ability of a borrower or guarantor to repay the loan. If the Company is forced to foreclose on a project prior to completion, the Company may not be able to recover all of the unpaid portion of the loan. In addition, the Company may be required to fund additional amounts to complete a project and may have to hold the property for an indeterminate period of time. Although the Company has underwriting procedures designed to

47

identify what it believes to be acceptable levels of risks in construction lending, these procedures may not prevent losses from the risks described above.

Warehouse Purchase Program. The Warehouse Purchase Program allows unaffiliated mortgage originators (“Clients”) to close 1-4 family real estate loans in their own name and manage their cash flow needs until the loans are sold to investors. The Company’s Clients are strategically targeted for their experienced management teams and analyzed for the expected profitability of each Client’s business model over the long term. The Clients are located across the U.S. and originate mortgage loans primarily through traditional retail and/or wholesale business models using underwriting standards as required by United States government-sponsored enterprise agencies, “Agencies” such as Federal National Mortgage Association (“Fannie Mae”), private investors to which the mortgage loans are ultimately sold and/or mortgage insurers.

At December 31, 2025, the Company had 29 mortgage banking company customers with aggregate uncommitted facilities (“Facilities”) of $2.15 billion and an actual aggregate outstanding balance of $1.30 billion; and the Clients’ individual Facilities ranged in size from $3.0 million to $250.0 million. A Facility is often supported by a payment guaranty of the Client’s owners holding significant ownership positions, along with non-interest-bearing compensating balance deposits in line with the Facility amount. Typical covenants include minimum tangible net worth, maximum leverage and minimum liquidity. As loans age, the Company requires loan curtailments to reduce the Company’s risk if an individual mortgage loan is not timely purchased by an investor. The average mortgage loan being purchased by the Company reflects a blend of Agency and private investor underwriting guidelines. At December 31, 2025, the Company’s mortgage warehouse portfolio had an average loan-to-value ratio (LTV) of 75%, an average credit score of 677 and an average loan size of $339 thousand. The Company’s purchases under these Facilities are priced using a combined base rate and a risk premium set for both product type (Prime, Jumbo, etc.) and age of the loan.

Although not subject to any legally binding commitment, when the Company makes a purchase decision, it acquires a 100% participation interest in the mortgage loans originated by its Clients. Individual mortgage loans are warehoused in the Company’s portfolio only for a short duration, averaging less than 30 days. When instructed by a Client that a warehoused loan has been sold to an investor, the Company delivers the note to the investor that pays the Company, which in turn remits the net sales proceeds to the Client.

Agriculture Loans. The Company provides agriculture loans for short-term livestock and crop production, including rice, cotton, milo and corn, farm equipment financing and agriculture real estate financing. The Company evaluates agriculture borrowers primarily based on their historical profitability, level of experience in their particular industry segment, overall financial capacity and the availability of secondary collateral to withstand economic and natural variations common to the industry. Because agriculture loans present a higher level of risk associated with events caused by nature, the Company routinely makes on-site visits and inspections in order to identify and monitor such risks.

Consumer Loans. Consumer loans made by the Company include direct “A”-credit automobile loans, recreational vehicle loans, boat loans, home improvement loans, personal loans (collateralized and uncollateralized) and deposit account collateralized loans. The terms of these loans typically range from 12 to 180 months and vary based upon the nature of collateral and size of loan. Generally, consumer loans entail greater risk than do real estate secured loans, particularly in the case of consumer loans that are unsecured or collateralized by rapidly depreciating assets such as automobiles. In such cases, any repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment for the outstanding loan balance. The remaining deficiency often does not warrant further substantial collection efforts against the borrower beyond obtaining a deficiency judgment. In addition, consumer loan collections are dependent on the borrower’s continuing financial stability, and thus are more likely to be adversely affected by job loss, divorce, illness, personal bankruptcy or death. Furthermore, the application of various federal and state laws may limit the amount which can be recovered on such loans.

48

Loan Maturities. The contractual maturity ranges of the Company’s loan portfolio, excluding loans held for sale of $14.2 million and Warehouse Purchase Program loans of $1.30 billion, by type of loan and the amount of such loans with predetermined interest rates and variable rates in each maturity range as of December 31, 2025, are summarized in the following table. Contractual maturities are based on contractual amounts outstanding and do not include net loan purchase discounts of $22.7 million.

One Year or LessAfter One Year Through Five YearsAfter Five Years Through Fifteen YearsAfter Fifteen YearsTotal
(Dollars in thousands)
Commercial and industrial$859,054$1,006,972$337,407$102,598$2,306,031
Real estate:
Construction, land development and other land loans415,594684,370520,5081,121,8782,742,350
1-4 family residential (includes home equity)52,963191,8571,721,4236,293,1798,259,422
Commercial (includes multi-family residential)376,1171,060,2742,154,2662,205,2675,795,924
Agriculture (includes farmland)341,380122,069229,333336,1631,028,945
Consumer and other77,80697,761119,04881,874376,489
Total$2,122,914$3,163,303$5,081,985$10,140,959$20,509,161
Loans with a predetermined interest rate$522,339$1,229,440$2,757,221$3,299,005$7,808,005
Loans with a variable interest rate1,600,5751,933,8632,324,7646,841,95412,701,156
Total$2,122,914$3,163,303$5,081,985$10,140,959$20,509,161

The following table presents information regarding loans with contractual maturities of one year or more with a predetermined interest rate or a variable interest rate by type of loan at December 31, 2025.

Loans with a predetermined interest rateLoans with a variable interest rateTotal
(Dollars in thousands)
Commercial and industrial$444,039$1,002,938$1,446,977
Real estate:
Construction, land development and other land loans156,1232,170,6322,326,755
1-4 family residential (includes home equity)4,837,2883,369,1728,206,460
Commercial (includes multi-family residential)1,536,7213,883,0865,419,807
Agriculture (includes farmland)243,427444,138687,565
Consumer and other68,068230,615298,683
Total$7,285,666$11,100,581$18,386,247

Nonperforming Assets

Nonperforming assets include loans on nonaccrual status, accruing loans 90 days or more past due, repossessed assets and real estate which has been acquired through foreclosure and is awaiting disposition.

The Company has several procedures in place to assist it in maintaining the overall quality of its loan portfolio. The Company has established underwriting guidelines to be followed by its officers, and the Company also monitors its delinquency levels for any negative or adverse trends. Nevertheless, the Company’s loan portfolio could become subject to increasing pressures from deteriorating borrower credit due to general economic conditions.

As part of the on-going monitoring of the Company’s loan portfolio and the methodology for calculating the allowance for credit losses on loans, management grades each loan from 1 to 9. For certain loans in risk grades 7 to 9, a specific reserve may be required when calculating the allowance for credit losses on loans.

The Company generally places a loan on nonaccrual status and ceases accruing interest when the payment of principal or interest is delinquent for 90 days, or earlier in some cases, unless the loan is in the process of collection and the underlying collateral fully supports the carrying value of the loan. A loan may be returned to accrual status when all the principal and interest amounts contractually due are brought current and future principal and interest amounts contractually due are reasonably assured, which is typically evidenced by a sustained period (at least six months) of repayment performance by the borrower.

49

With respect to potential problem loans, an evaluation of borrower overall financial condition is made, together with an appraisal for loans collateralized by real estate, to determine the need, if any, for possible write-downs or appropriate additions to the allowance for credit losses on loans.

The following table presents information regarding past due loans and nonperforming assets at the dates indicated.

December 31,
202520242023
(Dollars in thousands)
Nonaccrual loans (1)(2)$137,217$73,647$68,688
Accruing loans 90 or more days past due3172,1892,195
Total nonperforming loans137,53475,83670,883
Repossessed assets12476
Other real estate13,2965,7011,708
Total nonperforming assets$150,842$81,541$72,667
Nonperforming assets to total loans and other real estate0.69%0.37%0.34%
Nonperforming assets to total loans, excluding Warehouse Purchase Program loans, and other real estate0.74%0.39%0.36%
Nonaccrual loans to total loans0.63%0.33%0.32%
Nonaccrual loans to total loans, excluding Warehouse Purchase Program loans0.67%0.35%0.34%

(1)
ASU 2022-02 became effective for the Company on January 1, 2023.

(2)
There were no nonperforming Warehouse Purchase Program loans or Warehouse Purchase Program lines of credit for the periods presented.

The following tables present information regarding past due loans and nonperforming assets differentiated among originated loans, re-underwritten acquired loans, Non-PCD loans and PCD loans at the dates indicated:

December 31, 2025
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal Loans
(Dollars in thousands)
Nonaccrual loans$95,816$19,208$6,016$16,177$137,217
Accruing loans 90 or more days past due317317
Total nonperforming loans96,13319,2086,01616,177137,534
Repossessed assets1212
Other real estate8,8453954,05613,296
Total nonperforming assets$104,978$19,208$6,423$20,233$150,842
Nonperforming assets to total loans and other real estate by category0.56%1.32%0.43%6.77%0.69%
Nonperforming assets to total loans, excluding Warehouse Purchase Program loans, and other real estate by category0.61%1.32%0.43%6.77%0.74%
Nonaccrual loans to total loans0.52%1.32%0.41%5.49%0.63%
Nonaccrual loans to total loans, excluding Warehouse Purchase Program loans0.55%1.32%0.41%5.49%0.67%

50

December 31, 2024
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal Loans
(Dollars in thousands)
Nonaccrual loans$46,280$4,216$7,138$16,013$73,647
Accruing loans 90 or more days past due2,1892,189
Total nonperforming loans48,4694,2167,13816,01375,836
Repossessed assets44
Other real estate3,1748541,6735,701
Total nonperforming assets$51,643$4,216$7,996$17,686$81,541
Nonperforming assets to total loans and other real estate by category0.28%0.29%0.39%4.07%0.37%
Nonperforming assets to total loans, excluding Warehouse Purchase Program loans, and other real estate by category0.30%0.29%0.39%4.07%0.39%
Nonaccrual loans to total loans0.25%0.29%0.35%3.70%0.33%
Nonaccrual loans to total loans, excluding Warehouse Purchase Program loans0.27%0.29%0.35%3.70%0.35%

The Company had $150.8 million in nonperforming assets at December 31, 2025, compared with $81.5 million at December 31, 2024 and $72.7 million at December 31, 2023. The nonperforming assets consisted of 449 separate credits or other real estate properties at December 31, 2025, compared with 368 at December 31, 2024 and 292 at December 31, 2023. The Company had $137.2 million, $73.6 million and $68.7 million in nonaccrual loans at December 31, 2025, 2024 and 2023, respectively.

At December 31, 2025, of the total nonperforming assets, $105.0 million resulted from originated loans, $19.2 million resulted from re-underwritten acquired loans, $6.4 million resulted from Non-PCD loans and $20.2 million resulted from PCD loans. At December 31, 2024, of the total nonperforming assets, $51.6 million resulted from originated loans, $4.2 million resulted from re-underwritten acquired loans, $8.0 million resulted from Non-PCD loans and $17.7 million resulted from PCD loans.

Nonperforming assets were 0.69% and 0.37% of total loans and other real estate at December 31, 2025 and 2024, respectively. The allowance for credit losses on loans as a percentage of total nonperforming loans was 242.7% at December 31, 2025 and 463.9% at December 31, 2024.

51

Allowance for Credit Losses

The following table presents, as of and for the periods indicated, an analysis of the allowance for credit losses and other related data:

Years Ended December 31,
202520242023
(Dollars in thousands)
Average loans outstanding$21,972,769$21,953,851$20,576,902
Gross loans outstanding at end of period$21,805,368$22,149,209$21,180,538
Allowance for credit losses on loans at beginning of period$351,805$332,362$281,576
Initial allowance on loans purchased with credit deterioration26,07876,793
Provision for credit losses7,92311,984
Charge-offs:
Commercial and industrial(13,162)(9,706)(19,603)
Real estate and agriculture(4,848)(4,262)(17,493)
Consumer and other(6,480)(6,271)(5,688)
Recoveries:
Commercial and industrial3,0592,9323,198
Real estate and agriculture2,1821,664702
Consumer and other1,1861,085893
Net charge-offs(1)(18,063)(14,558)(37,991)
Allowance for credit losses on loans at end of period$333,742$351,805$332,362
Ratio of allowance to end of period loans1.53%1.59%1.57%
Ratio of allowance to end of period loans, excluding Warehouse Purchase Program loans1.63%1.67%1.63%
Ratio of net charge-offs to average loans0.08%0.07%0.18%
Ratio of allowance to end of period nonperforming loans242.7%463.9%468.9%
Ratio of allowance to end of period nonaccrual loans243.2%477.7%483.9%

(1)
There was no net charge-off activity on Warehouse Purchase Program loans during the periods presented.

The allowance for credit losses is adjusted through charges to earnings in the form of a provision for credit losses. Management has established an allowance for credit losses that it believes is management’s best estimate of current expected credit losses on the Company’s loan portfolio as of December 31, 2025. The amount of the allowance for credit losses on loans is affected by the following: (1) charge-offs of loans that occur when loans are deemed uncollectible and decrease the allowance, (2) recoveries on loans previously charged off that increase the allowance, (3) provisions for credit losses charged to earnings that increase the allowance, and (4) provision releases returned to earnings that decrease the allowance. Based on an evaluation of the loan portfolio and consideration of the factors listed below, management presents a quarterly review of the allowance for credit losses to the Bank’s Board of Directors, indicating any change in the allowance since the last review and any recommendations as to adjustments in the allowance. Although management believes it uses the best information available to make determinations with respect to the allowance for credit losses, future adjustments may be necessary if economic conditions or borrower performance differ from the assumptions used in making the initial determinations.

The Company’s allowance for credit losses on loans consists of two components: (1) a specific valuation allowance based on expected lifetime losses on specifically identified loans and (2) a general valuation allowance based on historical lifetime loan loss experience, current economic conditions, reasonable and supportable forecasted economic conditions and other qualitative risk factors both internal and external to the Company.

In setting the specific valuation allowance, the Company follows a loan review program to evaluate the credit risk in the total loan portfolio and assigns risk grades to each loan. Through this loan review process, the Company maintains an internal list of impaired loans which, along with the delinquency list of loans, helps management assess the overall quality of the loan portfolio and the adequacy of the allowance for credit losses. All loans that have been identified as impaired are reviewed on a quarterly basis in order to determine whether a specific reserve is required. For certain impaired loans, the Company allocates a specific loan loss reserve primarily based on the value of the collateral securing the impaired loan. The specific reserves are determined on an individual loan basis. Loans for which specific reserves are provided are excluded from the general valuation allowance described below.

52

In connection with this review of the loan portfolio, the Company considers risk elements attributable to particular loan types or categories in assessing the quality of individual loans. Some of the risk elements include:


for 1-4 family residential mortgage loans, borrower’s ability to repay the loan, including a consideration of the debt to income ratio and employment and income stability, the loan to value ratio, and the age, condition and marketability of collateral;


for commercial mortgage loans and multifamily residential loans, the debt service coverage ratio (income from the property in excess of operating expenses compared to loan payment requirements), operating results of the owner in the case of owner-occupied properties, the loan to value ratio, the age and condition of the collateral and the volatility of income, property value and future operating results typical of properties of that type;


for construction, land development and other land loans, the perceived feasibility of the project including the ability to sell developed lots or improvements constructed for resale or the ability to lease property constructed for lease, the quality and nature of contracts for presale or prelease, if any, experience and ability of the developer and loan to value ratio;


for commercial and industrial loans, the operating results of the commercial, industrial or professional enterprise, the borrower’s business, professional and financial ability and expertise, the specific risks and volatility of income and operating results typical for businesses in that category and the value, nature and marketability of collateral;


for the Warehouse Purchase Program, the capitalization and liquidity of the mortgage banking client, the operating experience, the Client’s satisfactory underwriting of purchased loans and the consistent timeliness by the Client of loan resale to investors;


for agriculture real estate loans, the experience and financial capability of the borrower, projected debt service coverage of the operations of the borrower and loan to value ratio; and


for non-real estate agriculture loans, the operating results, experience and financial capability of the borrower, historical and expected market conditions and the value, nature and marketability of collateral.

In addition, for each category, the Company considers secondary sources of income and the financial strength and credit history of the borrower and any guarantors.

In determining the amount of the general valuation allowance, management considers factors such as historical lifetime loan loss experience, concentration risk of specific loan types, the volume, growth and composition of the Company’s loan portfolio, current economic conditions and reasonable and supportable forecasted economic conditions that may affect borrower ability to pay and the value of collateral, the evaluation of the Company’s loan portfolio through its internal loan review process, other qualitative risk factors both internal and external to the Company and other relevant factors. Historical lifetime loan loss experience is determined by utilizing an open-pool (“cumulative loss rate”) methodology. Adjustments to the historical lifetime loan loss experience are made for differences in current loan pool risk characteristics such as portfolio concentrations, delinquency, non-accrual, and watch list levels, as well as changes in current and forecasted economic conditions such as unemployment rates, property and collateral values, and other indices relating to economic activity. The utilization of reasonable and supportable forecasts includes an immediate reversion to lifetime historical loss rates. Based on a review of these factors for each loan type, the Company applies an estimated percentage to the outstanding balance of each loan type, excluding any loan that has a specific reserve. Allocation of a portion of the allowance to one category of loans does not preclude its availability to cover expected losses in other categories.

A change in the allowance for credit losses can be attributable to several factors, most notably (1) specific reserves identified for impaired loans and PCD loans, (2) historical lifetime credit loss information, (3) changes in current and forecasted environmental factors and (4) growth in the balance of loans.

Changes in the Company’s asset quality are reflected in the allowance in several ways. Specific reserves that are calculated on a loan-by-loan basis and the qualitative assessment of all other loans reflect current changes in the credit quality of the loan portfolio. Historical lifetime credit losses, on the other hand, are based on an open-pool (“cumulative loss rate”) methodology, which is then applied to estimate lifetime credit losses in the loan portfolio. A deterioration in the credit quality of the loan portfolio in the current period would increase the historical lifetime loss rate to be applied in future periods, just as an improvement in credit quality would decrease the historical lifetime loss rate.

53

The allowance for credit losses is further determined by the size of the loan portfolio subject to the allowance methodology and environmental factors that include Company-specific risk indicators and general economic conditions, both of which are constantly changing. The Company evaluates the economic and portfolio-specific factors on a quarterly basis to determine a qualitative component of the general valuation allowance. The factors include current economic metrics, reasonable and supportable forecasted economic metrics, business conditions, delinquency trends, credit concentrations, nature and volume of the portfolio and other adjustments for items not covered by specific reserves and historical lifetime loss experience. Management’s assessment of qualitative factors is a statistically based approach to determine the loss rate adjustment associated with such factors. Based on the Company’s actual historical lifetime loan loss experience relative to economic and loan portfolio-specific factors at the time the losses occurred, management is able to identify the expected level of lifetime losses as of the date of measurement. The correlation of historical loss experience with current and forecasted economic conditions provides an estimate of lifetime losses that has not been previously factored into the general valuation allowance by the determination of specific reserves and lifetime historical losses. Additionally, the Company considers qualitative factors not easily quantified and the possibility of model imprecision.

Utilizing the aggregation of specific reserves, historical loss experience and a qualitative component, management is able to determine the valuation allowance to reflect the full lifetime loss.

The Company accounts for its acquisitions using the acquisition method of accounting. Accordingly, the assets, including loans, and liabilities of the acquired entity were recorded at their fair values at the acquisition date. These fair value estimates associated with acquired loans, and based on a discounted cash flow model, include estimates related to market interest rates and undiscounted projections of future cash flows that incorporate expectations of prepayments and the amount and timing of principal, interest and other cash flows, as well as any shortfalls thereof.

Non-PCD loans that were not deemed impaired subsequent to the acquisition date are considered non-impaired and are evaluated as part of the general valuation allowance. Non-PCD loans that have deteriorated to an impaired status subsequent to acquisition are evaluated for a specific reserve on a quarterly basis which, when identified, is added to the allowance for credit losses. The Company reviews impaired Non-PCD loans on a loan-by-loan basis and determines the specific reserve based on the difference between the recorded investment in the loan and one of three factors: expected future cash flows, observable market price or fair value of the collateral. Because essentially all of the Company’s impaired Non-PCD loans have been collateral-dependent, the amount of the specific reserve historically has been determined by comparing the fair value of the collateral securing the Non-PCD loan with the recorded investment in such loan. In the future, the Company will continue to analyze impaired Non-PCD loans on a loan-by-loan basis and may use an alternative measurement method to determine the specific reserve, as appropriate and in accordance with applicable accounting standards.

PCD loans are monitored individually or on a pooled basis quarterly to assess for changes in expected cash flows subsequent to acquisition. If a deterioration in cash flows is identified, an increase to the PCD reserves for that individual loan or pool of loans may be required. PCD loans were recorded at their acquisition date fair values based on expected cash flows with a reserve established for the estimate of expected future cash flows. The Company’s estimates of loan fair values at the acquisition date may be adjusted for a period of up to one year as the Company continues to evaluate its estimate of expected future cash flows at the acquisition date. If the Company determines that losses arose after the acquisition date, the additional losses will be reflected as a provision for credit losses.

As described in the section captioned “Critical Accounting Estimates” above, the Company’s determination of the allowance for credit losses involves a high degree of judgment and complexity. The Company’s analysis of qualitative, or environmental, factors on pools of loans with common risk characteristics, in combination with the quantitative historical lifetime loss information and specific reserves, provides the Company with an estimate of lifetime losses. The allowance must reflect changes in the balance of loans subject to the allowance methodology, as well as the estimated lifetime losses associated with those loans.

54

The following table shows the allocation of the allowance for credit losses among various categories of loans and certain other information as of the dates indicated. The allocation is made for analytical purposes and is not necessarily indicative of the categories in which future losses may occur. The total allowance is available to cover expected losses from any loan category.

December 31,
202520242023
AmountPercent of Loans to Total Loans(1)AmountPercent of Loans to Total Loans(1)AmountPercent of Loans to Total Loans(1)
(Dollars in thousands)
Balance of allowance for credit losses on loans applicable to:
Commercial and industrial$77,93911.2%$65,50011.9%$59,83211.3%
Real estate223,66481.9%250,86681.4%254,09183.1%
Agriculture and agriculture real estate23,4385.0%27,6934.9%11,3804.0%
Consumer and other8,7011.9%7,7461.8%7,0591.6%
Total allowance for credit losses on loans$333,742100.0%$351,805100.0%$332,362100.0%

(1)
Loans outstanding as a percentage of total loans, excluding Warehouse Purchase Program loans.

The Company further disaggregates its allowance for credit losses to distinguish between the portion of the allowance attributed to originated loans and the portion attributed to acquired loans.

The following tables present, as of and for the periods indicated, information regarding the allowance for credit losses on loans differentiated between originated loans and acquired loans, which includes re-underwritten acquired loans, Non-PCD loans and PCD loans. Reported net charge-offs may include those from Non-PCD loans and PCD loans, but only if the total charge-off required is greater than the remaining discount.

As of and for the Year Ended December 31, 2025
Originated LoansAcquired LoansTotal
(Dollars in thousands)
Average loans outstanding$18,309,842$3,662,927$21,972,769
Gross loans outstanding at end of period$18,577,094$3,228,274$21,805,368
Allowance for credit losses on loans at beginning of period$227,238$124,567$351,805
Provision for credit losses21,943(21,943)
Charge-offs:
Commercial and industrial(12,321)(841)(13,162)
Real estate and agriculture(2,871)(1,977)(4,848)
Consumer and other(6,159)(321)(6,480)
Recoveries:
Commercial and industrial1,5131,5463,059
Real estate and agriculture9001,2822,182
Consumer and other1,0391471,186
Net charge-offs(1)(17,899)(164)(18,063)
Allowance for credit losses on loans at end of period$231,282$102,460$333,742
Ratio of allowance to end of period loans1.24%3.17%1.53%
Ratio of allowance to end of period loans, excluding Warehouse Purchase Program loans1.34%3.17%1.63%
Ratio of net charge-offs to average loans0.10%0.00%0.08%
Ratio of allowance to end of period nonperforming loans240.6%247.5%242.7%
Ratio of allowance to end of period nonaccrual loans241.4%247.5%243.2%

55

As of and for the Year Ended December 31, 2024
Originated LoansAcquired LoansTotal
(Dollars in thousands)
Average loans outstanding$18,080,054$3,873,797$21,953,851
Gross loans outstanding at end of period$18,179,937$3,969,272$22,149,209
Allowance for credit losses on loans at beginning of period$222,413$109,949$332,362
Initial allowance on loans purchased with credit deterioration26,07826,078
Provision for credit losses13,026(5,103)7,923
Charge-offs:
Commercial and industrial(2,521)(7,185)(9,706)
Real estate and agriculture(1,641)(2,621)(4,262)
Consumer and other(5,881)(390)(6,271)
Recoveries:
Commercial and industrial8392,0932,932
Real estate and agriculture411,6231,664
Consumer and other9621231,085
Net charge-offs(1)(8,201)(6,357)(14,558)
Allowance for credit losses on loans at end of period$227,238$124,567$351,805
Ratio of allowance to end of period loans1.25%3.14%1.59%
Ratio of allowance to end of period loans, excluding Warehouse Purchase Program loans1.33%3.14%1.67%
Ratio of net charge-offs to average loans0.05%0.16%0.07%
Ratio of allowance to end of period nonperforming loans468.8%455.2%463.9%
Ratio of allowance to end of period nonaccrual loans491.0%455.2%477.7%

(1)
There was no net charge-off activity on Warehouse Purchase Program loans during the periods presented.

The Company had gross charge-offs on originated loans of $21.4 million during the year ended December 31, 2025, compared with $10.0 million during the year ended December 31, 2024. Partially offsetting these charge-offs were recoveries on originated loans of $3.5 million for the year ended December 31, 2025, compared with $1.8 million for the year ended December 31, 2024. Total charge-offs for the year ended December 31, 2025, were $24.5 million, partially offset by total recoveries of $6.4 million. Total charge-offs for the year ended December 31, 2024, were $20.2 million, partially offset by total recoveries of $5.7 million.

The following table shows the allocation of the net charge-offs and net recoveries among various categories of loans as of the dates indicated.

December 31,
20252024
AmountPercent of Net Charge-offs to Average LoansAmountPercent of Net Charge-offs to Average Loans
(Dollars in thousands)
Balance of net (charge-offs) recoveries applicable to:
Commercial and industrial$(10,103)0.05%$(6,774)0.03%
Real estate:
Construction, land development and other land loans2790.00%(779)0.00%
1-4 family residential (including home equity)(2,421)0.01%(1,471)0.01%
Commercial real estate (including multi-family residential)(583)0.00%(222)0.00%
Agriculture (includes farmland)590.00%(126)0.00%
Consumer and other(5,294)0.02%(5,186)0.02%
Total net charge-offs$(18,063)0.08%$(14,558)0.07%

56

The following tables show the allocation of the allowance for credit losses among various categories of loans disaggregated between originated loans, re-underwritten acquired loans, Non-PCD loans and PCD loans at the dates indicated. The allocation is made for analytical purposes and is not necessarily indicative of the categories in which future losses may occur. The total allowance is available to cover expected losses from any loan category, regardless of whether allocated to an originated loan or an acquired loan.

December 31, 2025
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal AllowancePercent of Loans to Total Loans(1)
(Dollars in thousands)
Balance of allowance for credit losses on loans applicable to:
Commercial and industrial$45,778$24,461$2,267$5,433$77,93911.2%
Real estate168,79910,27912,81331,773223,66481.9%
Agriculture and agriculture real estate9,7242,00554311,16623,4385.0%
Consumer and other6,9811,6368138,7011.9%
Total allowance for credit losses on loans$231,282$38,381$15,704$48,375$333,742100.0%
December 31, 2024
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal AllowancePercent of Loans to Total Loans(1)
(Dollars in thousands)
Balance of allowance for credit losses on loans applicable to:
Commercial and industrial$34,528$18,003$5,159$7,810$65,50011.9%
Real estate176,66811,67618,51444,008250,86681.4%
Agriculture and agriculture real estate8,6462,3851,14315,51927,6934.9%
Consumer and other7,396199137147,7461.8%
Total allowance for credit losses on loans$227,238$32,263$24,953$67,351$351,805100.0%

(1)
Loans outstanding as a percentage of total loans, excluding Warehouse Purchase Program loans.

At December 31, 2025, the allowance for credit losses on loans totaled $333.7 million or 1.53% of total loans, including acquired loans with discounts, a decrease of $18.1 million or 5.1% compared to the allowance for credit losses on loans totaling $351.8 million or 1.59% of total loans, including acquired loans with discounts, at December 31, 2024. Net charge-offs were $18.1 million for the year ended December 31, 2025. For the year ended December 31, 2025, $18.9 million of reserves on resolved PCD loans without any related charge-offs were released to the general reserve.

At December 31, 2024, the allowance for credit losses on loans totaled $351.8 million or 1.59% of total loans, including acquired loans with discounts, an increase of $19.4 million or 5.8% compared to the allowance for credit losses on loans totaling $332.4 million or 1.57% of total loans, including acquired loans with discounts, at December 31, 2023, primarily due to the Lone Star Merger. Net charge-offs were $14.6 million for the year ended December 31, 2024. Net charge-offs for the year ended December 31, 2024 included $3.4 million related to resolved PCD loans, which had specific reserves that were allocated to the charge-offs. Additionally, reserves on PCD loans increased by $26.1 million due to Day One accounting for PCD loans at the time of the Lone Star Merger. Further, $15.4 million of reserves on resolved PCD loans were released to the general reserve.

At December 31, 2025, $231.3 million of the allowance for credit losses on loans was attributable to originated loans compared with $227.2 million of the allowance at December 31, 2024, an increase of $4.0 million or 1.8%. At December 31, 2025, $38.4 million of the allowance for credit losses on loans was attributable to re-underwritten acquired loans compared with $32.3 million of the allowance at December 31, 2024, an increase of $6.1 million or 19.0%. At December 31, 2025, $15.7 million of the allowance for credit losses on loans was attributable to Non-PCD loans compared with $25.0 million of the allowance at December 31, 2024, a decrease of $9.2 million or 37.1%. At December 31, 2025, $48.4 million of the allowance for credit losses on loans attributable to PCD loans compared with $67.4 million of the allowance at December 31, 2024, a decrease of $19.0 million or 28.2%.

57

At December 31, 2025 and 2024, the Company had $22.7 million and $35.2 million, respectively, of total outstanding net accretable discounts on Non-PCD and PCD loans.

The Company believes that the allowance for credit losses on loans represent management’s best estimate of current expected credit losses on the Company’s loan portfolio at December 31, 2025. Nevertheless, the Company could sustain losses in future periods that could be substantial in relation to the size of the allowance at December 31, 2025.

Allowance for Credit Losses on Off-Balance Sheet Credit Exposures

The allowance for credit losses on off-balance sheet credit exposures estimates expected credit losses over the contractual period in which there is exposure to credit risk via a contractual obligation to extend credit, except when an obligation is unconditionally cancelable by the Company. The allowance is adjusted by provisions for credit losses charged to earnings that increase the allowance, or by provision releases returned to earnings that decrease the allowance. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on the commitments expected to fund. The estimate of commitments expected to fund is affected by historical analysis of utilization rates. The expected credit loss rates applied to the commitments expected to fund are affected by the general valuation allowance utilized for outstanding balances with the same underlying assumptions and drivers. As of December 31, 2025 and 2024, the Company had $37.6 million in allowance for credit losses on off-balance sheet credit exposures. The allowance for credit losses on off-balance sheet credit exposures is a separate line item on the Company’s consolidated balance sheet.

The following table represents a rollforward of the allowance for credit losses on off-balance sheet credit exposures as of the dates indicated.

Year Ended December 31,
20252024
(Dollars in thousands)
Balance at beginning of period$37,646$36,503
Provision for credit losses on off-balance sheet credit exposures1,143
Balance at end of period$37,646$37,646

58

Securities

The Company uses its securities portfolio to manage interest rate risk and as a source of income and liquidity for cash requirements. At December 31, 2025, the carrying amount of investment securities totaled $10.61 billion, a decrease of $481.0 million or 4.3% compared with $11.09 billion at December 31, 2024. At December 31, 2025, securities represented 27.6% of total assets compared with 28.0% of total assets at December 31, 2024.

At the date of purchase, the Company is required to classify debt and equity securities into one of three categories: held to maturity, trading or available for sale. At each reporting date, the appropriateness of the classification is reassessed. Investments in debt securities are classified as held to maturity and measured at amortized cost in the financial statements only if management has the positive intent and ability to hold those securities to maturity. Securities that are bought and held principally for the purpose of selling them in the near term are classified as trading and measured at fair value in the financial statements with unrealized gains and losses included in earnings. Investments not classified as either held to maturity or trading are classified as available for sale and measured at fair value in the financial statements with unrealized gains and losses reported, net of tax, in a separate component of shareholders’ equity until realized.

The following table summarizes the carrying value by classification of securities as of the dates shown:

December 31,
202520242023
Amortized CostFair ValueAmortized CostFair ValueAmortized CostFair Value
(Dollars in thousands)
Available for Sale
Corporate debt securities$7,935$10,453$14,350$16,325$20,698$21,787
Collateralized mortgage obligations209,689207,444216,142212,990321,881320,044
Mortgage-backed securities120,948120,300108,524107,64597,77996,757
Total$338,572$338,197$339,016$336,960$440,358$438,588
Held to Maturity
U.S. Government agencies6,032$6,040$5,861$5,817$7,631$7,579
States and political subdivisions69,22168,12398,12595,835116,497116,055
Corporate debt securities12,00010,98012,0008,16012,0007,800
Collateralized mortgage obligations223,675212,508232,345208,217263,250242,386
Mortgage-backed securities9,964,3009,135,71410,409,1339,064,45011,965,93010,610,778
Total$10,275,228$9,433,365$10,757,464$9,382,479$12,365,308$10,984,598

The investment securities portfolio is measured for expected credit losses by segregating the portfolio into two general classifications and applying the appropriate expected credit losses methodology. Investment securities classified as available for sale or held to maturity are evaluated for expected credit losses under CECL.

Available for sale securities. For available for sale securities in an unrealized loss position, the amount of the expected credit losses recognized in earnings depends on whether an entity intends to sell the security or more likely than not will be required to sell the security before recovery of its amortized cost basis less any current-period credit loss. If an entity intends to sell or more likely than not will be required to sell the security before recovery of its amortized cost basis less any current-period credit loss, the expected credit losses will be recognized in earnings equal to the entire difference between the investment’s amortized cost basis and its fair value at the balance sheet date. If an entity does not intend to sell the security and it is not more likely than not that the entity will be required to sell the security before recovery of its amortized cost basis less any current-period loss, the expected credit losses will be separated into the amount representing the credit-related portion of the impairment loss (“credit loss”) and the noncredit portion of the impairment loss (“noncredit portion”). The amount of the total expected credit losses related to the credit loss is determined based on the difference between the present value of cash flows expected to be collected and the amortized cost basis, and such difference is recognized in earnings. The amount of the total expected credit losses related to the noncredit portion is recognized in other comprehensive income, net of applicable taxes. The previous amortized cost basis less the expected credit losses recognized in earnings will become the new amortized cost basis of the investment.

As of December 31, 2025, management does not have the intent to sell any of the securities classified as available for sale before a recovery of cost. In addition, management believes it is more likely than not that the Company will not be required to sell any of its investment securities before a recovery of cost. The unrealized losses are largely due to changes in market interest rates and spread relationships since the time the underlying securities were purchased. The fair value is expected to recover as the securities approach their maturity date or repricing date or if market yields for such investments decline. Management does not believe any of

59

the securities are impaired due to reasons of credit quality. Accordingly, as of December 31, 2025, management believes that there is no potential for credit losses on available for sale securities.

Held to maturity securities. The Company’s held to maturity investments include mortgage-related bonds issued by either the Government National Mortgage Corporation (“Ginnie Mae”), Fannie Mae or Federal Home Loan Mortgage Corporation (“Freddie Mac”). Ginnie Mae issued securities are explicitly guaranteed by the U.S. government, while Fannie Mae and Freddie Mac issued securities are fully guaranteed by those respective United States government-sponsored agencies, and conditionally guaranteed by the full faith and credit of the United States. The Company’s held to maturity securities also include taxable and tax-exempt municipal securities issued primarily by school districts, utility districts and municipalities located in Texas. The Company’s investment in municipal securities is exposed to credit risk. The securities are highly rated by major rating agencies and regularly reviewed by management. A significant portion are guaranteed or insured by either the Texas Permanent School Fund, Assured Guaranty or Build America Mutual. As of December 31, 2025, the Company’s municipal securities represent 0.7% of the securities portfolio. Management has the ability and intent to hold the securities classified as held to maturity until they mature, at which time the Company will receive full value for the securities. Accordingly, as of December 31, 2025, management believes that there is no potential for material credit losses on held to maturity securities.

The following table summarizes the contractual maturity of securities and their weighted average yields as of December 31, 2025. The contractual maturity of a mortgage-backed security is the date at which the last underlying mortgage matures. The weighted average life of the Company’s securities portfolio was 4.31 years, with a modified duration of 3.68 years at December 31, 2025. Available for sale securities are shown at fair value and held to maturity securities are shown at amortized cost. For purposes of the table below, tax-exempt states and political subdivisions are calculated on a tax equivalent basis.

December 31, 2025
Within One YearAfter One Year but Within Five YearsAfter Five Years but Within Ten YearsAfter Ten YearsTotal
AmountYieldAmountYieldAmountYieldAmountYieldTotalYield
(Dollars in thousands)
U.S. Government agencies$3,6103.93%$2,4223.79%$$$6,0323.88%
States and political subdivisions13,0003.95%38,0443.85%18,1771.55%69,2213.27%
Corporate debt securities22,4534.55%22,4534.55%
Collateralized mortgage obligations53.19%145,5814.48%39,4124.35%246,1213.21%431,1193.78%
Mortgage-backed securities2,2802.45%605,9012.75%1,166,7872.37%8,309,6322.12%10,084,6002.18%
Total$18,8953.77%$791,9483.13%$1,246,8292.46%$8,555,7532.15%$10,613,4252.26%

The contractual maturity of mortgage-backed securities and collateralized mortgage obligations is not a reliable indicator of their expected life because borrowers have the right to prepay their obligations at any time with or without call or prepayment penalties. Mortgage-backed securities monthly pay downs cause the average lives of the securities to be much different than their stated lives. During a period of increasing interest rates, fixed rate mortgage-backed securities do not tend to experience heavy prepayments of principal, and consequently, the average life of this security will be lengthened. If interest rates begin to fall, prepayments may increase, thereby shortening the estimated life of this security.

At December 31, 2025 and 2024, the Company did not own securities of any one issuer (other than the U.S. government and its agencies) for which aggregate adjusted cost exceeded 10% of the consolidated shareholders’ equity at such respective dates.

The average tax equivalent yield of the securities portfolio was 2.26% as of December 31, 2025, compared with 2.05% and 2.07% as of December 31, 2024 and 2023, respectively. The average tax equivalent yield on the securities portfolio is based upon expected prepayment speeds, other industry standard projections and on a 21% tax rate in 2025, 2024 and 2023.

The average yield excluding the tax equivalent adjustment was 2.16% for the year ended December 31, 2025, compared with 2.07% for the year ended December 31, 2024, and 2.06% for the year ended December 31, 2023. The overall change in the average securities portfolio over the comparable periods was primarily due to maturities, principal amortization, prepayments and sales of investment securities during the year ended December 31, 2025.

Mortgage-backed securities are securities that have been developed by pooling a number of real estate mortgages and which are principally issued by federal agencies such as Ginnie Mae, Fannie Mae and Freddie Mac. These securities are deemed to have high credit ratings, and minimum regular monthly cash flows of principal and interest are guaranteed by the issuing agencies.

60

Unlike U.S. Treasury and U.S. government agency securities, which have a lump sum payment at maturity, mortgage-backed securities provide cash flows from regular principal and interest payments and principal prepayments throughout the lives of the securities. Premiums and discounts on mortgage-backed securities are amortized over the expected life of the security and may be impacted by prepayments. As such, mortgage-backed securities which are purchased at a premium will generally suffer decreasing net yields as interest rates drop because homeowners tend to refinance their mortgages resulting in prepayments and an acceleration of premium amortization. Securities purchased at a discount will obtain higher net yields in a decreasing interest rate environment as prepayments result in an acceleration of discount accretion. At December 31, 2025, 82.4% of the mortgage-backed securities held by the Company had contractual final maturities of more than ten years with a weighted average life of 4.67 years. As noted above, contractual maturities are not a reliable indicator of expected life because of borrower prepayment rights.

Collateralized mortgage obligations (“CMOs”) are bonds that are backed by pools of mortgages. The pools can be Ginnie Mae, Fannie Mae or Freddie Mac pools or they can be private-label pools. CMOs are designed so that the mortgage collateral will generate a cash flow sufficient to provide for the timely repayment of the bonds. So long as the collateral cash flow is adequate to meet scheduled bond payments, the mortgage collateral pool can be structured to accommodate various desired bond repayment schedules. This is accomplished by dividing the bonds into classes to which payments on the underlying mortgage pools are allocated in different order. The bond’s cash flow, for example, can be dedicated to one class of bondholders at a time, thereby increasing call protection to bondholders. In private-label CMOs, losses on underlying mortgages are directed to the most junior of all classes and then to the classes above in order of increasing seniority, which means that the senior classes have enough credit protection to be given the highest credit rating by the rating agencies.

Visa Class B-1 Stock Exchange. During the second quarter of 2024, the Bank tendered all of its shares of Visa Class B-1 common stock in exchange for a combination of Visa Class B-2 common stock and Visa Class C common stock, pursuant to the terms and subject to the conditions of the public offering of Visa to exchange its Class B-1 common stock for a combination of shares of its Class B-2 common stock and Class C common stock, which expired on May 3, 2024. The Company recorded a gain of $20.6 million during the second quarter of 2024 based on the conversion privilege of the Class C common stock and the closing price of Visa Class A common stock. In the exchange, the Bank received 48,492 shares of Class B-2 stock, recorded at zero cost basis, and 19,245 shares of Class C common stock and has subsequently sold all shares of Class C stock.

Deposits

The Company’s lending and investing activities are primarily funded by deposits. The Company offers a variety of deposit accounts having a wide range of interest rates and terms including demand, savings, money market and time accounts. The Company relies primarily on competitive pricing policies and customer service to attract and retain these deposits.

Total deposits at December 31, 2025, were $28.48 billion, an increase of $101.1 million compared with $28.38 billion at December 31, 2024. Total deposits at December 31, 2024, were $28.38 billion, an increase of $1.20 billion or 4.4% compared with $27.18 billion at December 31, 2023, primarily due to the Lone Star Merger acquired deposits. Noninterest-bearing deposits at December 31, 2025, were $9.47 billion compared with $9.80 billion at December 31, 2024, a decrease of $330.5 million. Noninterest-bearing deposits at December 31, 2024 were $9.80 billion compared with $9.78 billion at December 31, 2023, an increase of $21.9 million. Interest-bearing deposits at December 31, 2025, were $19.01 billion, an increase of $431.7 million or 2.3% compared with $18.58 billion at December 31, 2024. Interest-bearing deposits at December 31, 2024, were $18.58 billion, an increase of $1.18 billion or 6.8% compared with $17.40 billion at December 31, 2023.

The daily average balances and weighted average rates paid on deposits for each of the years ended December 31, 2025, 2024 and 2023 are presented below:

Years Ended December 31,
202520242023
Average BalanceAverage RateAverage BalanceAverage RateAverage BalanceAverage Rate
(Dollars in thousands)
Interest-bearing checking$4,873,6340.74%$4,900,1890.72%$5,150,0490.38%
Regular savings2,647,5160.692,765,9780.713,164,5120.70
Money market savings6,348,5742.606,183,0322.835,965,3332.45
Time deposits4,434,1683.634,301,7634.162,832,7542.99
Total interest-bearing deposits18,303,8922.0818,150,9622.2517,112,6481.59
Noninterest-bearing deposits9,501,9979,683,98010,224,241
Total deposits$27,805,8891.37%$27,834,9421.47%$27,336,8891.00%

61

The Company’s ratio of average noninterest-bearing deposits to average total deposits for the years ended December 31, 2025, 2024 and 2023 was 34.2%, 34.8% and 37.4%, respectively.

The following table sets forth the amount of the Company’s certificates of deposit that are $250,000 or greater by time remaining until maturity at December 31, 2025 (dollars in thousands):

Three months or less$1,149,65759.2%
Over three through six months437,46822.6
Over six through 12 months258,54813.3
Over 12 months94,1644.9
Total$1,939,837100.0%

Total uninsured deposits, including certificates of deposits, were $12.45 billion and $11.88 billion at December 31, 2025 and 2024, respectively.

Other Borrowings

The Company utilizes borrowings to supplement deposits to fund its lending and investment activities. Borrowings consist of funds from the Federal Home Loan Bank of Dallas (“FHLB”), securities sold under repurchase agreements and in 2024, the Federal Reserve Board Bank Term Funding Program (“BTFP”).

The following table presents the Company’s borrowings at December 31, 2025 and 2024:

FHLB AdvancesSecurities Sold Under Repurchase AgreementsBank Term Funding Program
(Dollars in thousands)
December 31, 2025
Amount outstanding at year-end$1,950,000$201,216$
Weighted average interest rate at year-end3.63%1.98%
Maximum month-end balance during the year$3,200,000$220,812$
Average balance outstanding during the year$2,389,589$196,205$
Weighted average interest rate during the year4.36%2.35%
December 31, 2024
Amount outstanding at year-end$3,200,000$221,913$
Weighted average interest rate at year-end4.38%2.44%
Maximum month-end balance during the year$3,200,000$297,629$3,900,000
Average balance outstanding during the year$125,956$257,171$3,676,954
Weighted average interest rate during the year4.58%2.70%4.78%

FHLB advances and long-term notes payable—The Company has an available line of credit with the FHLB of Dallas, which allows the Company to borrow on a collateralized basis. The Company’s FHLB advances are typically considered short-term borrowings and are used to manage liquidity as needed. Maturing advances are replaced by drawing on available cash, making additional borrowings or through increased customer deposits. At December 31, 2025, the Company had total borrowing capacity of $7.58 billion under this line. FHLB advances of $1.95 billion were outstanding at December 31, 2025, with a weighted average interest rate of 3.63%. At December 31, 2025, the Company had no FHLB long-term notes payable balance outstanding.

Securities sold under repurchase agreements with Company customers—At December 31, 2025, the Company had $201.2 million in securities sold under repurchase agreements compared with $221.9 million at December 31, 2024, a decrease of $20.7 million or 9.3%, with weighted average interest rates paid of 2.35% and 2.70% for the years ended December 31, 2025 and 2024, respectively. Repurchase agreements are generally settled on the following business day. All securities sold under repurchase agreements are collateralized by certain pledged securities.

Bank Term Funding Program— During the second quarter of 2023, the Bank began participating in the BTFP, which ceased extending new loans as of March 11, 2024. Under the BTFP program, eligible depository institutions could obtain loans of up to one year in length by pledging U.S. Treasuries, agency debt and mortgage-backed securities, and other qualifying assets as collateral. At December 31, 2025 and 2024, the Company had no BTFP balance outstanding.

62

Interest Rate Sensitivity and Market Risk

The Company’s asset liability and funds management policy provides management with the guidelines for effective funds management, and the Company has established a measurement system for monitoring its net interest rate sensitivity position. The Company manages its sensitivity position within established guidelines.

As a financial institution, the Company’s primary component of market risk is interest rate volatility. Fluctuations in interest rates ultimately will impact both (1) the level of income and expense recorded on most of the Company’s assets and liabilities and (2) the market value of all interest-earning assets and interest-bearing liabilities, other than those which have a short term to maturity. Interest rate risk is the potential of economic losses due to future interest rate changes. These economic losses can be reflected as a loss of future net interest income, a loss of current fair market values, or both. The objective is to measure the effect on net interest income and to adjust the balance sheet to minimize the inherent risk while maximizing income.

The Company primarily manages its exposure to interest rates by structuring its balance sheet in the ordinary course of business. The Company does not employ material amounts of instruments such as leveraged derivatives, interest rate swaps, financial options, financial future contracts or forward delivery contracts for the purpose of reducing interest rate risk. Based upon the nature of the Company’s operations, with the exception of how commodity prices may impact the Company’s borrowers’ ability to repay loans, the Company is not subject to foreign exchange or commodity price risk. The Company is not involved in trading assets for its own account.

The Company’s exposure to interest rate risk is managed by the Asset Liability Committee (“ALCO”), which consists of senior officers of the Company, in accordance with policies approved by the Company’s Board of Directors. The ALCO formulates strategies based on appropriate levels of interest rate risk. In determining the appropriate level of interest rate risk, the ALCO considers the impact on earnings and capital of the current outlook on interest rates, potential changes in interest rates, regional economies, liquidity, business strategies and other factors. The ALCO meets regularly to review, among other things, the sensitivity of assets and liabilities to interest rate changes, the book and market values of assets and liabilities, unrealized gains and losses, purchase and sale activities, commitments to originate loans and the maturities of investments and borrowings. Additionally, the ALCO reviews liquidity, cash flow flexibility, maturities of deposits and consumer and commercial deposit activity. Management uses two methodologies to manage interest rate risk: (1) an analysis of relationships between interest-earning assets and interest-bearing liabilities; and (2) an interest rate shock simulation model. The Company has traditionally managed its business to minimize its overall exposure to changes in interest rates.

The Company primarily uses an interest rate risk simulation model to evaluate the interest rate sensitivity of net interest income and the balance sheet. Contractual maturities and repricing opportunities of loans are incorporated in the model as are prepayment assumptions, maturity data and call options within the investment portfolio. Assumptions based on past experience are incorporated into the model for nonmaturity deposit accounts. Interest rate shocks are applied to a static balance sheet to estimate the potential impact on net interest income and the aggregated market value of the balance sheet. As of December 31, 2025, these interest rate shocks consisted of instantaneous and parallel shifts in the yield curve moving from – 400 basis points to + 400 basis points, in 100 basis-point increments. The forecasted net interest income assuming no change in interest rates is compared to the forecasted net interest income in the shocks to measure the sensitivity of the Company’s earnings to changes in interest rates. Other simulations are run on a regular basis that include the gradual and rapid ramping of interest rates, yield curve twists and changes in the balance sheet composition.

The following table summarizes the simulated change in net interest income at the 12-month horizon, considering the balance sheet composition as of December 31, 2025 and 2024:

Percent Change in Net Interest Income
Change in Interest Rates (Basis Points)December 31, 2025December 31, 2024
+2003.5%1.0%
+1002.2%0.9%
Base0.0%0.0%
-100(3.5)%(2.3)%
-200(7.0)%(5.0)%

The Company continues to manage its asset sensitivity within the scope of its risk tolerances and changing market conditions. At December 31, 2025, a projected 200 basis point increase in rates resulted in a projected increase in net interest income of 3.5% compared with a projected 1.0% increase in net interest income at December 31, 2024. During 2025, the Company continued to reduce the size of its fixed-rate investment portfolio. The Company was also able to gradually decrease the volume of its short-term

63

borrowings during the year. With market interest rates generally falling during 2025, these balance sheet shifts were the primary factors causing the Company’s increased asset sensitivity as of December 31, 2025.

The results are significantly influenced by the behavior of demand, money market and savings deposits and the overall balance sheet composition during such rate fluctuations. The Company has found that, historically, interest rates on these deposits change more slowly than changes in the discount and federal funds rates. This assumption is incorporated into the simulation model and is generally not fully reflected in a gap analysis. The assumptions incorporated into the model are inherently uncertain and, as a result, the model cannot precisely measure future net interest income or precisely predict the impact of fluctuations in market interest rates on net interest income. Actual results will differ from the model’s simulated results due to timing, magnitude and frequency of interest rate changes as well as changes in market conditions and the application and timing of various management strategies.

Liquidity

Liquidity involves the Company’s ability to raise funds to support asset growth and acquisitions or reduce assets to meet deposit withdrawals and other payment obligations, to maintain reserve requirements and otherwise to operate the Company on an ongoing basis and manage unexpected events. During 2025 and 2024, the Company’s liquidity needs were primarily met by core deposits, security and loan maturities and amortizing investment and loan portfolios. Additionally, the Company utilized advances from the FHLB of Dallas.

The Company has an available line of credit with the FHLB, which allows the Company to borrow on a collateralized basis. The Company’s FHLB advances are typically considered short-term borrowings and are used to manage liquidity as needed. Maturing advances are replaced by drawing on available cash, making additional borrowings or through increased customer deposits. At December 31, 2025, the Company had total borrowing capacity of $7.6 billion under this line. FHLB advances of $2.0 billion were outstanding at December 31, 2025, with a weighted average interest rate of 3.63%. At December 31, 2025, the Company had no FHLB long-term notes payable balance outstanding.

The Company has the ability to borrow on a collateralized basis from the Federal Reserve Discount Window. The discount window allows depository institutions to manage liquidity on a short-term basis and borrowings are usually no longer than 90 days. As of December 31, 2025, the Company had $7.8 billion available in borrowings with no borrowings outstanding.

The Company has available access to purchase funds from correspondent banks, and has been utilized on occasion to take advantage of investment opportunities, however, the Company does not generally rely on this external funding source.

The following table illustrates, during the years presented, the mix of the Company’s funding sources and the average assets in which those funds are invested as a percentage of the Company’s average total assets for the periods indicated. Average assets totaled $38.28 billion for 2025 compared with $39.60 billion for 2024.

20252024
Source of Funds:
Deposits:
Noninterest-bearing24.82%24.45%
Interest-bearing47.8245.84
Securities sold under repurchase agreements0.510.65
Other borrowings6.249.60
Other noninterest-bearing liabilities0.741.01
Shareholders’ equity19.8718.45
Total100.00%100.00%
Uses of Funds:
Loans57.40%55.44%
Securities27.9430.14
Federal funds sold and other interest-earning assets2.643.07
Other noninterest-earning assets12.0211.35
Total100.00%100.00%
Average noninterest-bearing deposits to average deposits34.17%34.79%
Average loans to average deposits79.02%78.87%

64

The Company’s largest source of funds is deposits, and the Company’s principal uses of funds are loans and securities. The Company does not expect a change in the source or use of its funds in the foreseeable future. The Company’s average deposits decreased 0.1% for the year ended December 31, 2025, compared with the year ended December 31, 2024. The Company’s average loans increased 0.1% for the year ended December 31, 2025, compared with the year ended December 31, 2024. The Company predominantly invests excess deposits in government-backed securities until the funds are needed to fund loan growth. The Company’s securities portfolio has a weighted average life of 4.31 years and a modified duration of 3.68 years at December 31, 2025.

As of December 31, 2025, the Company had outstanding $3.52 billion in commitments to extend credit, $95.3 million in commitments associated with outstanding standby letters of credit and $808.2 million in commitments associated with unused capacity on Warehouse Purchase Program loans. Since commitments associated with letters of credit and commitments to extend credit may expire unused, the total outstanding may not necessarily reflect the actual future cash funding requirements.

As of December 31, 2025, the Company had no exposure to future cash requirements associated with known uncertainties or capital expenditures of a material nature.

As of December 31, 2025, the Company had cash and cash equivalents of $1.75 billion compared with $1.97 billion at December 31, 2024, a decrease of $224.7 million or 11.4%. The decrease was primarily due to net repayments of other short-term borrowings of $1.25 billion, payments of cash dividends of $221.4 million, repurchase of common stock of $157.2 million and a net decrease in securities sold under repurchase agreements of $20.7 million, partially offset by net cash provided by operating activities of $550.0 million, net proceeds from maturities, sales and principal paydowns of investment securities of $465.2 million, net proceeds from the repayment of loans of $324.1 million and cash provided by an increase in deposits of $101.2 million.

Share Repurchases

On January 26, 2026, the Company announced a stock repurchase program under which the Company could repurchase up to 5%, or approximately 4.87 million shares, of its outstanding common stock over a one-year period expiring on January 26, 2027, at the discretion of management. Under the stock repurchase program, the Company may repurchase shares from time to time at prevailing market prices, through open-market purchases or privately negotiated transactions, depending upon market conditions. Repurchases under this program may also be made in transactions outside the safe harbor during a pending merger, acquisition or similar transaction. The timing and actual number of shares repurchased will depend on a variety of factors including price, corporate and regulatory requirements, market conditions, and other corporate liquidity requirements and priorities. Shares of stock repurchased are held as authorized but unissued shares. The Company is not obligated to purchase any particular number of shares, and the Company may suspend, modify or terminate the program at any time and for any reason without prior notice.

On January 21, 2025, the Company announced a stock repurchase program under which the Company could repurchase up to 5%, or approximately 4.8 million shares, of its outstanding common stock over a one-year period expiring on January 21, 2026, at the discretion of management. The Company repurchased approximately 2.3 million shares of its common stock at an average weighted price of $67.04 per share during the year ended December 31, 2025.

On January 16, 2024, the Company announced a stock repurchase program under which the Company could repurchase up to 5%, or approximately 4.7 million shares, of its outstanding common stock over a one-year period expiring on January 16, 2025, at the discretion of management. The Company repurchased approximately 1.2 million shares of its common stock at an average weighted price of $60.35 per share during the year ended December 31, 2024.

Contractual Obligations

The Company’s contractual obligations and other commitments to make future payments (other than deposit obligations and securities sold under repurchase agreements) as of December 31, 2025, are summarized below.

Federal Home Loan Bank Borrowings

The Company’s future cash payments associated with its contractual obligations pursuant to its FHLB advances as of December 31, 2025, is summarized below.

1 year or lessMore than 1 year but less than 3 years3 years or more but less than 5 years5 years or moreTotal
(Dollars in thousands)
FHLB advances$1,950,000$$$$1,950,000

65

Off-Balance Sheet Items

In the normal course of business, the Company enters into various transactions that, in accordance with GAAP, are not included in its consolidated balance sheets. The Company enters into these transactions to meet the financing needs of its customers. These transactions include commitments to extend credit and standby letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in the consolidated balance sheets.

The Company’s commitments associated with outstanding standby letters of credit, unused capacity on Warehouse Purchase Program loans and commitments to extend credit expiring by period as of December 31, 2025, are summarized below. Since commitments associated with letters of credit, unused capacity on Warehouse Purchase Program loans and commitments to extend credit may expire unused, the amounts shown may not necessarily reflect the actual future cash funding requirements.

1 year or lessMore than 1 year but less than 3 years3 years or more but less than 5 years5 years or moreTotal
(Dollars in thousands)
Standby letters of credit$83,230$10,995$1,063$26$95,314
Unused capacity on Warehouse Purchase Program loans808,202808,202
Commitments to extend credit1,480,685907,638181,211946,1273,515,661
Total$2,372,117$918,633$182,274$946,153$4,419,177

Standby Letters of Credit. Standby letters of credit are written conditional commitments issued by the Company to guarantee the payment by or performance of a customer to a third party. If the customer does not perform in accordance with the terms of the agreement with the third party, the Company would be required to fund the commitment. The maximum potential amount of future payments the Company could be required to make is represented by the contractual amount of the commitment. If the commitment is funded, the Company would be entitled to seek recovery from the customer. The Company’s policies generally require that standby letter of credit arrangements contain security and debt covenants similar to those contained in loan agreements.

Unused Capacity on Warehouse Purchase Program Loans. For Warehouse Purchase Program loans, the Company has established a maximum purchase facility amount, but reserves the right, at any time, to refuse to buy any mortgage loans offered for sale by its mortgage originator clients for any reason.

Commitments to Extend Credit. The Company enters into contractual commitments to extend credit, normally with fixed expiration dates or termination clauses, at specified rates and for specific purposes. Substantially all of the Company’s commitments to extend credit are contingent upon customers maintaining specific credit standards at the time of loan funding. The Company minimizes its exposure to loss under these commitments by subjecting them to credit approval and monitoring procedures. Management assesses the credit risk associated with certain commitments to extend credit in determining the level of the allowance for credit losses.

Allowance for Credit Losses on Off-balance Sheet Credit Exposures. The Company records an allowance for credit losses on off-balance sheet credit exposure that is adjusted through an entry to provision for credit losses on the Company’s consolidated statement of income. At December 31, 2025 and 2024, this allowance, reported as a separate line item on the Company’s consolidated balance sheet, totaled $37.6 million.

Leases

The Company’s leases relate primarily to operating leases for office space and banking centers. The Company determines if an arrangement is a lease or contains a lease at inception. The Company’s leases have remaining lease terms of 1 to 15 years, which may include the option to extend the lease when it is reasonably certain for the Company to exercise that option. Operating lease right-of-use (“ROU”) assets and liabilities are recognized at the commencement date based on the present value of lease payments over the lease term. The Company uses its incremental collateralized borrowing rate to determine the present value of lease payments. Short-term leases and leases with variable lease costs are immaterial and the Company has one sublease arrangement. Sublease income for the years ended December 31, 2025, 2024 and 2023 was $3.3 million, $3.4 million and $3.1 million, respectively. As of December 31, 2025, operating lease ROU assets and lease liabilities were approximately $28.1 million. ROU assets and lease liabilities were classified as other assets and other liabilities, respectively.

66

As of December 31, 2025, the weighted average remaining lease terms of the Company’s operating leases were 5.9 years. The weighted average discount rate used to determine the lease liabilities as of December 31, 2025, for the Company’s operating leases was 3.2%. Cash paid for the Company’s operating leases for the years ended December 31, 2025, 2024 and 2023 was $11.6 million, $11.5 million and $12.0 million, respectively. During the year ended December 31, 2025, the Company obtained $3.5 million in ROU assets in exchange for lease liabilities for nine operating leases.

The Company’s future undiscounted cash payments associated with its operating leases as of December 31, 2025, are summarized below (dollars in thousands).

2026$10,066
20277,075
20284,107
20292,768
20302,266
Thereafter9,663
Total undiscounted lease payments$35,945

It is expected that in the normal course of business, expiring leases will be renewed or replaced by leases on other property or equipment.

Rent expense under all operating lease obligations aggregated approximately $11.6 million, $11.5 million, and $12.1 million for the years ended December 31, 2025, 2024 and 2023, respectively.

Capital Resources

Capital management consists of providing equity to support the Company’s current and future operations. The Company is subject to capital adequacy requirements imposed by the Federal Reserve Board, and the Bank is subject to capital adequacy requirements imposed by the FDIC. Both the Federal Reserve Board and the FDIC have adopted risk-based capital requirements for assessing bank holding company and bank capital adequacy. These standards define capital and establish minimum capital requirements in relation to assets and off-balance sheet exposure, adjusted for credit risk.

The Company is subject to the Basel III Capital Rules, which require the Company to maintain a capital conservation buffer, composed entirely of common equity tier 1 capital (“CET1”), of 2.5%, effectively resulting in minimum ratios of (1) CET1 to risk-weighted assets of 7.0%, (2) Tier 1 capital to risk-weighted assets of 8.5%, (3) total capital (that is, Tier 1 plus Tier 2) to risk-weighted assets of 10.5% and (4) Tier 1 capital to average quarterly assets as reported on consolidated financial statements (known as the “leverage ratio”) of 4.0%. The Bank is subject to capital adequacy guidelines of the FDIC that are substantially similar to the Federal Reserve Board’s guidelines. Also pursuant to FDICIA, the FDIC has promulgated regulations setting the levels at which an insured institution such as the Bank would be considered “well-capitalized,” “adequately capitalized,” “undercapitalized,” “significantly undercapitalized” and “critically undercapitalized.” Under the FDIC’s regulations, the Bank is classified “well-capitalized” for purposes of prompt corrective action.

The CET1, Tier 1 and total capital ratios are calculated by dividing the respective capital amounts by risk-weighted assets. Risk-weighted assets include total assets, excluding goodwill and other intangible assets, allocated by risk weight category, and certain off-balance-sheet items. The leverage ratio is calculated by dividing Tier 1 capital by adjusted quarterly average total assets, excluding goodwill and other intangible assets. Banking institutions that fail to meet the effective minimum ratios will be subject to constraints on capital distributions, including dividends and share repurchases, and certain discretionary executive compensation. The severity of the constraints depends on the amount of the shortfall and the institution’s “eligible retained income” (that is, four-quarter trailing net income, net of distributions and tax effects not reflected in net income).

As of December 31, 2025, the Company’s ratio of CET1 to risk-weighted assets was 17.55%, Tier 1 capital to risk-weighted assets was 17.55%, total capital to risk-weighted assets was 18.80% and Tier 1 capital to average quarterly assets (leverage ratio) was 11.93%.

67

It is important to note that Warehouse Purchase Program loan volumes can increase significantly on the last day of the month, potentially leading to a significant difference between the ending and average balance of Warehouse Purchase Program loans for a given period. At December 31, 2025, Warehouse Purchase Program loans totaled $1.30 billion, compared to an average balance of $1.13 billion. Because the capital ratios above are calculated using ending risk-weighted assets and Warehouse Purchase Program loans are risk-weighted at 100%, the end-of-period increase in these balances can significantly impact the Company’s reported capital ratios.

Total shareholders’ equity increased to $7.62 billion at December 31, 2025, compared with $7.44 billion at December 31, 2024, an increase of $177.6 million or 2.4%. The increase was primarily the result of net income of $542.8 million, partially offset by dividend payments of $221.4 million and common stock repurchases of $157.2 million.

The following table provides a comparison of the Company’s and the Bank’s leverage and risk-weighted capital ratios as of December 31, 2025, to the minimum and well-capitalized regulatory standards:

Minimum Required For Capital Adequacy PurposesMinimum Required Plus Capital Conservation BufferTo Be Categorized As Well Capitalized Under Prompt Corrective Action ProvisionsActual Ratio at December 31, 2025
The Company
CET1 capital ratio4.50%7.00%N/A17.55%
Tier 1 risk-based capital ratio6.00%8.50%N/A17.55%
Total risk-based capital ratio8.00%10.50%N/A18.80%
Leverage ratio4.00%(1)4.00%N/A11.93%
The Bank
CET1 capital ratio4.50%7.00%6.50%16.51%
Tier 1 risk-based capital ratio6.00%8.50%8.00%16.51%
Total risk-based capital ratio8.00%10.50%10.00%17.76%
Leverage ratio4.00%(2)4.00%5.00%11.22%

(1)
The Federal Reserve Board may require the Company to maintain a leverage ratio above the required minimum.

(2)
The FDIC may require the Bank to maintain a leverage ratio above the required minimum.

68

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: 0000950170-25-029222.

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Confidence: high. Filing date: 2025-02-27. Report date: 2024-12-31.

ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Special Cautionary Notice Regarding Forward-Looking Statements

Statements and financial discussion and analysis contained in this Annual Report on Form 10-K that are not statements of historical fact constitute forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on assumptions and involve a number of risks and uncertainties, many of which are beyond the Company’s control. Forward-looking statements can be identified by words such as “believes,” “intends,” “expects,” “plans,” “will” and similar references to future periods. Many possible events or factors could affect the future financial results and performance of the Company and could cause such results or performance to differ materially from those expressed in the forward-looking statements. These possible events or factors include, but are not limited to:


changes in the strength of the United States economy in general and the strength of the local economies in which the Company conducts operations resulting in, among other things, a deterioration in credit quality or reduced demand for credit, including the result and effect on the Company’s loan portfolio and allowance for credit losses;


adverse developments in the banking industry highlighted by high-profile bank failures and the potential impact of such developments on customer confidence, the Company’s stock price, liquidity and regulatory responses to these developments (including increases in the cost of the Company’s deposit insurance assessments);


the Company’s ability to effectively manage its liquidity risk and the availability of capital and funding;


volatility in interest rates and market prices, which could reduce the Company’s net interest margins, asset valuations and expense expectations;


prolonged periods of high inflation and their effects on the Company’s business, profitability and stock price;


changes in the levels of loan prepayments and the resulting effects on the value of the Company’s loan portfolio;


changes in local economic and business conditions, including fluctuations in the price of oil, natural gas and other commodities, which adversely affect the Company’s customers and their ability to transact profitable business with the company, including the ability of the Company’s borrowers to repay their loans according to their terms or a change in the value of the related collateral;


the potential impacts of climate change;


increased competition for deposits and loans adversely affecting balances, rates and terms;


the timing, impact and other uncertainties of any future acquisitions and the Company’s ability to identify suitable future acquisition candidates, the success or failure in the integration of their operations, and the ability to enter new markets successfully and capitalize on growth opportunities;


the risk that the regulatory environment may not be conducive to or may prohibit the consummation of future mergers and/or business combinations, may increase the length of time and amount of resources required to consummate such transactions, and the potential to reduce anticipated benefits from such mergers or combinations;


the possible impairment of goodwill associated with an acquisition and possible adverse short-term effects on the results of operations;


increased credit risk in the Company’s assets and increased operating risk caused by a material change in commercial, consumer and/or real estate loans as a percentage of the total loan portfolio;


the concentration of the Company’s loan portfolio in loans collateralized by residential and commercial real estate;


the failure of assumptions underlying the establishment of and provisions made to the allowance for credit losses, including such assumptions related to potential or recent acquisitions;


changes in the availability of funds resulting in increased costs or reduced liquidity;


a deterioration or downgrade in the credit quality and credit agency ratings of the securities in the Company’s securities portfolio;


increased asset levels and changes in the composition of assets and the resulting impact on the Company’s capital levels and regulatory capital ratios;


the Company’s ability to acquire, operate and maintain cost effective and efficient systems without incurring unexpectedly difficult or expensive but necessary technological changes;

33


the loss of senior management or operating personnel and the potential inability to hire qualified personnel at reasonable compensation levels;


government intervention in the U.S. financial system;


changes in statutes and government regulations or their interpretations applicable to financial holding companies and the Company’s present and future banking and other subsidiaries, including changes in tax requirements and tax rates;


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;


the Company’s ability to identify and address cybersecurity risks such as data security breaches, malware, “denial of service” attacks, “hacking”, and identity theft, a failure of which could disrupt business and result in significant losses or adverse effects to the Company’s reputation;


poor performance by, or breach of the operational or security systems of, third-party vendors and other service providers;


risks related to the use of new technologies, including artificial intelligence and machine learning;


exposure to potential losses in the event of fraud and/or theft, or in the event that a third-party vendor, obligor, or business partner fails to pay amounts due to the Company under that relationship or under any other arrangement;


the failure of analytical and forecasting models and tools used by the Company to estimate expected credit losses and to measure the fair value of financial instruments;


additional risks from new lines of businesses or new products and services;


risks related to potential claims, damages, penalties, fines and reputational damage resulting from pending or future litigation, regulatory proceedings or enforcement actions, including those related to cybersecurity breaches, intellectual property or fiduciary responsibilities;


the failure of the Company’s enterprise risk management framework to identify or address risks adequately;


potential risk of environmental liability associated with lending activities;


acts of terrorism, an outbreak of hostilities, or other international or domestic calamities, civil unrest, insurrections, other political, economic or diplomatic developments, including those caused by public health issues, outbreaks of diseases and pandemics, weather or other acts of God and other matters beyond the Company’s control; and


other risks and uncertainties described in this Annual Report on Form 10-K or in the Company’s other reports and documents filed with the Securities and Exchange Commission.

A forward-looking statement may include a statement of the assumptions or bases underlying the forward-looking statement. The Company believes it has chosen these assumptions or bases in good faith and that they are reasonable. However, the Company cautions that assumptions or bases almost always vary from actual results, and the differences between assumptions or bases and actual results can be material. Therefore, the Company cautions against placing undue reliance on its forward-looking statements. The forward-looking statements speak only as of the date the statements are made. The Company undertakes no obligation to publicly update or otherwise revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Management’s Discussion and Analysis of Financial Condition and Results of Operations analyzes the major elements of the Company’s balance sheets and statements of income. This section should be read in conjunction with the Company’s consolidated financial statements and accompanying notes and other detailed information appearing elsewhere in this Annual Report on Form 10‑K.

Overview

The Company generates the majority of its revenues from interest income on loans, service charges and fees on customer accounts and income from investment in securities. The Company also earns revenues from various additional products and services it provides, including trust services, mortgage lending, brokerage, credit card and independent sales organization sponsorship operations. The Company’s revenues are partially offset by interest expense paid on deposits and other borrowings and noninterest expenses such as administrative and occupancy expenses. 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 the Company’s largest source of revenue. The level of interest rates and the volume and mix of earning assets and interest-bearing liabilities impact net interest income and margin.

34

Three principal components of the Company’s growth strategy are internal growth, efficient operations and acquisitions, including strategic merger transactions. The Company focuses on continual internal growth. Each banking center is operated as a separate profit center, maintaining separate data with respect to its net interest income, efficiency ratio, deposit growth, loan growth and overall profitability. The Company also focuses on maintaining efficiency and stringent cost control practices and policies. The Company has centralized many of its critical operations, such as data processing and loan and deposit processing. Management believes that this centralized infrastructure can accommodate substantial additional growth while enabling the Company to minimize operational costs through certain economies of scale. The Company also intends to continue to seek expansion opportunities. The Company’s banking operations are considered by management to be aggregated in one reportable operating segment. For more information about the Company’s segment reporting, refer to Note 1 to the consolidated financial statements.

Net income was $479.4 million, $419.3 million and $524.5 million for the years ended December 31, 2024, 2023 and 2022, respectively, and diluted earnings per share were $5.05, $4.51 and $5.73, respectively, for these same periods. Net income and net income per diluted common share for the year ended December 31, 2024 were impacted by an increase in net interest income, a decrease in the FDIC special assessment of $16.3 million, a gain on Visa Class B-1 stock exchange net of investment securities sales of $11.2 million, a decrease in merger related provision for credit losses of $9.5 million, a decrease in merger related expenses of $10.7 million, and increases in noninterest income and noninterest expense related to nine months of Lone Star Bank operations. The change in net income and earnings per diluted share for the year ended December 31, 2023 was primarily due to lower net interest income, the FDIC special assessment of $19.9 million, merger related provision for credit losses of $18.5 million, merger related expenses of $15.1 million and additional expenses related to the merger of First Bancshares. During the fourth quarter of 2023, the Company accrued for the FDIC special assessment of $19.9 million, which was imposed by the FDIC to recover the cost associated with protecting uninsured depositors following the closures of Silicon Valley Bank and Signature Bank in early 2023.

The Company posted returns on average assets of 1.21%, 1.08% and 1.39% and returns on average common equity of 6.56%, 6.03% and 7.97% for the years ended December 31, 2024, 2023 and 2022, respectively. The Company’s efficiency ratio was 48.43% in 2024, 50.26% in 2023 and 42.23% in 2022. The efficiency ratio is calculated by dividing total noninterest expense (excluding net gains and losses on the sale, write-down or write-up of assets and securities) by the sum of net interest income and noninterest income. Because the ratio is a measure of revenues and expenses resulting from the Company’s lending activities and fee-based banking services, net gains and losses on the sale of assets and securities are not included. Additionally, taxes are not part of this calculation.

Total assets were $39.57 billion at December 31, 2024 , an increase of $1.02 billion or 2.6% compared with $38.55 billion at December 31, 2023. Total deposits were $28.38 billion at December 31, 2024, an increase of $1.20 billion or 4.4% compared with $27.18 billion at December 31, 2023. Total loans were $22.15 billion at December 31, 2024, an increase of $968.7 million or 4.6% compared with $21.18 billion at December 31, 2023. At December 31, 2024, the Company had $75.8 million in nonperforming loans, and its allowance for credit losses on loans was $351.8 million compared with $70.9 million in nonperforming loans and an allowance for credit losses on loans of $332.4 million at December 31, 2023. Shareholders’ equity was $7.44 billion and $7.08 billion at December 31, 2024 and 2023, respectively.

Recent Acquisitions

Merger of Lone Star State Bancshares, Inc. — Effective April 1, 2024, the Company completed the merger of Lone Star into the Company and the subsequent merger of its wholly owned subsidiary Lone Star Bank into the Bank (collectively, the “LSSB Merger”). Lone Star Bank operated five full-service banking offices in the West Texas area, including its main office in Lubbock, and one banking center in each of Brownfield, Midland, Odessa and Big Spring, Texas. As of March 31, 2024, Lone Star, on a consolidated basis, reported total assets of $1.38 billion, total loans of $1.08 billion and total deposits of $1.24 billion.

Pursuant to the terms of the definitive agreement, the Company issued 2,376,182 shares of its common stock plus approximately $64.1 million in cash for all outstanding shares of Lone Star. This resulted in goodwill of $106.7 million as of December 31, 2024, which does not include all the subsequent fair value adjustments that have not yet been finalized. Goodwill represents the excess of the total purchase price paid over the fair value of the assets acquired, net of the fair value of liabilities assumed. Additionally, the Company recognized $17.7 million of core deposit intangibles as of December 31, 2024. In October 2024, the Company completed the operational conversion of Lone Star Bank.

Merger of First Bancshares of Texas, Inc. — Effective May 1, 2023, the Company completed the merger of First Bancshares into the Company and the subsequent merger of its wholly owned subsidiary, FirstCapital Bank, into the Bank (collectively, the “FB Merger”). FirstCapital Bank operated 16 full-service banking offices in six different markets in West, North and Central Texas areas, including its main office in Midland, and banking offices in Midland, Lubbock, Amarillo, Wichita Falls, Burkburnett, Byers, Henrietta, Dallas, Horseshoe Bay, Marble Falls and Fredericksburg, Texas. As of March 31, 2023, First Bancshares, on a consolidated basis, reported total assets of $2.14 billion, total loans of $1.65 billion and total deposits of $1.71 billion.

35

Pursuant to the terms of the definitive agreement, the Company issued 3,583,370 shares of its common stock plus approximately $91.5 million in cash for all outstanding shares of First Bancshares. This resulted in goodwill of $164.8 million as of December 31, 2024, which includes all the final subsequent fair value adjustments. Additionally, the Company recognized $23.5 million of core deposit intangibles related to the FB Merger. During the second quarter of 2023, the Company completed the operational conversion of FirstCapital Bank.

Critical Accounting Estimates

The preparation of financial statements in conformity with GAAP requires the Company to establish accounting policies and make estimates that affect amounts reported in the consolidated financial statements. An accounting estimate requires assumptions and judgments about uncertain matters that could have a material effect on the consolidated financial statements. Estimates are made using facts and circumstances known at a point in time. Changes in those facts and circumstances could produce results substantially different from those estimates. The Company’s accounting policies are described in detail in Note 1 to the consolidated financial statements, appearing elsewhere in this Annual Report on Form 10-K. The Company believes that of its significant accounting policies, the following may involve a higher degree of judgment and complexity:

Business Combinations—Generally, acquisitions are accounted for under the acquisition method of accounting in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 805, “Business Combinations.” A business combination occurs when the Company acquires net assets that constitute a business and obtains control over that business. Business combinations are effected through the transfer of consideration consisting of cash and/or common stock and are accounted for using the acquisition method. Accordingly, the assets and liabilities of the acquired business are recorded at their respective fair values at the acquisition date. Determining the fair value of assets and liabilities, especially the loan portfolio, is a process involving significant judgment regarding methods and assumptions used to calculate estimated fair values. Fair values are subject to refinement for up to one year after the closing date of the acquisition as information relative to closing date fair values becomes available. The results of operations of an acquired entity are included in the Company’s consolidated results from the acquisition date, and prior periods are not restated.

Allowance for Credit Losses— The allowance for credit losses is accounted for in accordance with FASB ASC Topic 326, “Financial Instruments-Credit Losses” (“CECL”), which replaced the incurred loss methodology with an expected loss methodology that is referred to as the current expected credit loss methodology. CECL requires a financial asset (or a group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected. The allowance for credit losses is an allowance available for losses on loans and held-to-maturity securities that is deducted from the amortized cost basis to estimate the net amount expected to be collected. The allowance for credit losses is adjusted through charges to earnings in the form of a provision for credit losses. All losses are charged to the allowance when the loss actually occurs or when a determination is made that such a loss is likely and can be reasonably estimated. Recoveries are credited to the allowance at the time of recovery.

The Company’s allowance for credit losses consists of two elements: (1) specific valuation allowances based on expected losses on impaired loans and certain purchased credit-deteriorated loans (“PCD”); and (2) a general valuation allowance based on historical lifetime loan loss experience, current economic conditions, reasonable and supportable forecasted economic conditions and other qualitative risk factors both internal and external to the Company. Management has established an allowance for credit losses which it believes is adequate to cover the expected losses in the Company’s loan portfolio. Based on an evaluation of the portfolio, management presents a quarterly review of the allowance for credit losses to the Bank’s Board of Directors, indicating any change in the allowance since the last review and any recommendations as to adjustments in the allowance. In making its evaluation, management considers factors such as historical lifetime loan loss experience, the amount of nonperforming assets and related collateral, the volume, growth and composition of the portfolio, current economic conditions and reasonable and supportable forecasted economic conditions that may affect borrower ability to pay and the value of collateral, the evaluation of the portfolio through its internal loan review process and other relevant factors. Portions of the allowance may be allocated for specific credits; however, the entire allowance is available for any credit that, in management’s judgment, should be charged off. Charge-offs occur when loans are deemed to be uncollectible.

Pursuant to the Company’s adoption of ASU 2022-02, Financial Instruments—Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures effective January 1, 2023, the Company prospectively discontinued troubled debt restructurings accounting and no longer measures the economic concession for loan modifications occurring on or after the adoption date. In addition, modifications to loans previously designated as troubled debt restructurings that occur on or after January 1, 2023, are accounted for under the adopted ASU and result in the elimination of any prior economic concession recorded in the allowance related to such loans. The Company evaluates all restructurings, including restructurings for borrowers experiencing financial difficulty, to determine whether they result in a new loan or a continuation of an existing loan. In accordance with ASC 326, the Company only establishes a specific reserve for modifications to borrowers experiencing financial difficulty when the loan is

36

identified as impaired. The effect of most modifications of loans made to borrowers who are experiencing financial difficulty is already included in the allowance for credit losses because of the measurement methodologies used to estimate the allowance. The Company adjusts the terms of loans for certain borrowers when it believes such changes will help its customers manage their loan obligations and increase the collectability of the loans. Modifications to borrowers experiencing financial difficulty may include but are not limited to changes in committed loan amount, interest rate, amortization, note maturity, borrower, guarantor, collateral, forbearance, forgiveness of principal or interest, and other actions intended to minimize economic loss and to avoid foreclosure or repossession of collateral. The approval of modifications of loans for borrowers experiencing financial difficulty are handled on a case-by-case basis. For further discussion of the methodology used in the determination of the allowance for credit losses, see “Accounting for Acquired Loans and the Allowance for Acquired Credit Losses”, “Financial Condition—Allowance for Credit Losses” sections below and Note 1 and Note 5 to the consolidated financial statements.

Accounting for Acquired Loans and the Allowance for Acquired Credit Losses — The Company accounts for its acquisitions using the acquisition method of accounting. Accordingly, the assets, including loans, and liabilities of the acquired entity were recorded at their fair values at the acquisition date. These fair value estimates associated with acquired loans, based on a discounted cash flow model, include estimates related to market interest rates and undiscounted projections of future cash flows that incorporate expectations of prepayments and the amount and timing of principal, interest and other cash flows, as well as any shortfalls thereof. For further discussion of the methodology used in the determination of the allowance for credit losses for acquired loans, see “Accounting for Acquired Loans and the Allowance for Acquired Credit Losses” in Note 1 to the consolidated financial statements and “Financial Condition—Allowance for Credit Losses on Loans” below.

Goodwill and Intangible Assets—Goodwill and intangible assets that have indefinite useful lives are subject to an impairment test at least annually, or more often, if events or circumstances indicate that it is more likely than not that the fair value of the Company’s reporting unit is below the carrying value of its equity. Under FASB ASC Topic 350-20, “Intangibles—Goodwill and Other—Goodwill,” companies have the option to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount as a basis for determining the need to perform step one of the annual test for goodwill impairment. An entity has an unconditional option to bypass the qualitative assessment described in the following paragraph for any reporting unit in any period and proceed directly to performing the first step of the goodwill impairment test. An entity may resume performing the qualitative assessment in any subsequent period. If the estimated fair value of the reporting unit exceeds its carrying value, goodwill of the reporting unit is not impaired.

The Company had no intangible assets with indefinite useful lives at December 31, 2024. Core deposit intangible assets that are subject to amortization are being amortized on a non-pro rata basis over the years expected to be benefited, which the Company believes is between ten and fifteen years. These core deposit intangible assets are reviewed for impairment if circumstances indicate their value may not be recoverable based on a comparison of fair value to carrying value. The Company performs an evaluation annually, and more frequently if a triggering event occurs, of whether any impairment of the goodwill and other intangibles has occurred. Based on the Company’s annual goodwill impairment test as of October 1, 2024, management does not believe any of its goodwill is impaired as of December 31, 2024, because the fair value of the Company’s equity exceeded its carrying value. While the Company believes no impairment existed at December 31, 2024, under accounting standards applicable at that date, different conditions or assumptions, or changes in cash flows or profitability, if significantly negative or unfavorable, could have a material adverse effect on the outcome of the Company’s impairment evaluation and financial condition or future results of operations.

Results of Operations

Net Interest Income

The Company’s operating results depend primarily on its net interest income, which is the difference between interest income on interest-earning assets, including securities and loans, and interest expense incurred on interest-bearing liabilities, including deposits and other borrowed funds. Interest rate fluctuations, as well as changes in the amount and type of earning assets and liabilities, combine to affect net interest income. The Company’s net interest income is affected by changes in the amount and mix of interest-earning assets and interest-bearing liabilities, referred to as a “volume change.” It is also affected by changes in yields earned on interest-earning assets and rates paid on interest-bearing deposits and other borrowed funds, referred to as a “rate change.”

2024 versus 2023. Net interest income before the provision for credit losses for 2024 was $1.03 billion compared with $956.4 million for 2023, an increase of $70.1 million or 7.3%. The change was primarily due to an increase in the average balances and average rates on loans and on federal funds sold and other earning assets, an increase in loan discount accretion of $9.4 million and a decrease in the average balance and rates on other borrowings, partially offset by a decrease in the average balances on investment securities and an increase in the average balances and rates on interest-bearing deposits. Interest income was $1.62 billion in 2024, an increase of $179.2 million or 12.4% compared with 2023. Interest income on loans was $1.31 billion for 2024, an increase of $164.2 million or 14.3% compared with 2023, primarily due an increase in the average balances and average rates on loans. The Company

37

had $35.2 million of total outstanding net accretable discounts on Non-PCD loans and PCD loans at December 31, 2024. Interest income on securities was $246.7 million during 2024, a decrease of $36.6 million or 12.9% compared with 2023 due primarily to a decrease in the average balances on investment securities. Average interest-bearing liabilities increased $699.4 million or 3.3% during 2024 compared with 2023. The average rate on interest-bearing liabilities increased from 2.27% to 2.69% during the same time period, resulting in an increase in interest expense of $109.1 million. The total cost of funds increased to 1.87% during 2024 compared to 1.54% during 2023.

Net interest margin, defined as net interest income divided by average interest-earning assets, was 2.93% on a tax equivalent basis for 2024, an increase of 15 basis points compared with 2.78% for 2023.

2023 versus 2022. Net interest income before the provision for credit losses for 2023 was $956.4 million compared with $1.01 billion for 2022, a decrease of $48.8 million or 4.9%. The change was primarily due to an increase in the average balances and average rates on other borrowings and an increase in the average rates on interest-bearing deposits, partially offset by increases in the average balances and average rates on loans. Interest income was $1.44 billion in 2023, an increase of $349.7 million or 31.9% compared with 2022. Interest income on loans was $1.15 billion for 2023, an increase of $317.8 million or 38.2% compared with 2022, primarily due an increase in the average balances and average rates on loans. The Company had $27.9 million of total outstanding accretable discounts on Non-PCD loans and PCD loans at December 31, 2023. Interest income on securities was $283.3 million during 2023, an increase of $22.9 million or 8.8% compared with 2022 due primarily to an increase in the average rates on investment securities, partially offset by a decrease in the average balances on investment securities. Average interest-bearing liabilities increased $1.50 billion or 7.5% during 2023 compared with 2022. The average rate on interest-bearing liabilities increased from 0.45% to 2.27% during the same time period, resulting in an increase in interest expense of $398.5 million. The total cost of funds increased to 1.54% during 2023 compared to 0.29% during 2022.

Net interest margin was 2.78% on a tax equivalent basis for 2023, a decrease of 22 basis points compared with 3.00% for 2022.

38

The following table presents, for the periods indicated, the total dollar amount of average balances, interest income from average interest-earning assets and the resultant yields, as well as the interest expense on average interest-bearing liabilities, expressed both in dollars and rates. Except as indicated in the footnotes, no tax-equivalent adjustments were made and all average balances are daily average balances. Any nonaccruing loans have been included in the table as loans carrying a zero yield.

Years Ended December 31,
202420232022
Average Outstanding BalanceInterest Earned/ PaidAverage Yield/ RateAverage Outstanding BalanceInterest Earned/ PaidAverage Yield/ RateAverage Outstanding Balance(1)Interest Earned/ PaidAverage Yield/ Rate
(Dollars in thousands)
Assets
Interest-earning assets:
Loans held for sale$7,603$5226.87%$6,508$4526.95%$3,420$1644.80%
Loans held for investment20,973,0421,242,8365.93%19,754,5411,089,7435.52%17,155,082788,5044.60%
Loans held for investment - Warehouse Purchase Program973,20669,8047.17%815,85358,8017.21%1,051,23742,5214.04%
Total loans21,953,8511,313,1625.98%20,576,9021,148,9965.58%18,209,739831,1894.56%
Investment securities11,934,793246,7262.07%13,719,899283,3022.06%14,613,799260,4161.78%
Federal funds sold and other earning assets1,216,72863,8255.25%248,69112,2454.92%709,2703,2300.46%
Total interest-earning assets35,105,3721,623,7134.63%34,545,4921,444,5434.18%33,532,8081,094,8353.26%
Allowance for credit losses on loans(344,167)(314,350)(283,997)
Noninterest-earning assets4,839,6304,741,8154,475,434
Total assets$39,600,835$38,972,957$37,724,245
Liabilities and Shareholders' Equity
Interest-bearing liabilities:
Interest-bearing demand deposits$4,900,189$35,3420.72%$5,150,049$19,5540.38%$6,299,924$10,1750.16%
Savings and money market deposits8,949,010194,3172.17%9,129,845168,1841.84%10,384,17845,9070.44%
Certificates and other time deposits4,301,763178,9654.16%2,832,75484,6072.99%2,322,75412,0300.52%
Federal funds purchased and other borrowings3,802,910181,6404.78%4,008,616206,3235.15%543,10718,8513.47%
Securities sold under repurchase agreements257,1716,9542.70%389,3139,4042.42%457,5532,6410.58%
Subordinated debentures1,031383.69%
Total interest-bearing liabilities22,211,043597,2182.69%21,511,608488,1102.27%20,007,51689,6040.45%
Noninterest-bearing liabilities:
Noninterest-bearing demand deposits9,683,98010,224,24110,903,539
Allowance for credit losses on off-balance sheet credit exposures37,13433,27129,947
Other liabilities363,607253,047204,574
Total liabilities32,295,76432,022,16731,145,576
Shareholders' equity7,305,0716,950,7906,578,669
Total liabilities and shareholders' equity$39,600,835$38,972,957$37,724,245
Net interest rate spread1.94%1.91%2.81%
Net interest income and margin(1)$1,026,4952.92%$956,4332.77%$1,005,2313.00%
Net interest income and margin (tax equivalent)(2)$1,029,6782.93%$960,0732.78%$1,007,0463.00%

(1)
The net interest margin is equal to net interest income divided by average interest-earning assets.

(2)
In order to make pretax income and resultant yields on tax-exempt investments and loans comparable to those on taxable investments and loans, a tax equivalent adjustment has been computed using a federal income tax rate of 21% and other applicable effective tax rates for the years ended December 31, 2024, 2023 and 2022.

39

The following table presents information regarding the dollar amount of changes in interest income and interest expense for the periods indicated for each major component of interest-earning assets and interest-bearing liabilities and distinguishes between the changes attributable to changes in volume and changes in interest rates. For purposes of this table, changes in interest income and interest expense related to purchase accounting adjustments and changes attributable to both rate and volume which cannot be segregated have been allocated to rate.

Years Ended December 31,
2024 vs. 20232023 vs. 2022
Increase (Decrease) Due to Change inIncrease (Decrease) Due to Change in
VolumeRateTotalVolumeRateTotal
(Dollars in thousands)
Interest-earning assets:
Loans held for sale$76$(6)$70$148$140$288
Loans held for investment67,21885,875153,093119,480181,759301,239
Loans held for investment - Warehouse Purchase Program11,341(338)11,003(9,521)25,80116,280
Securities(36,861)285(36,576)(15,929)38,81522,886
Federal funds sold and other temporary investments47,6643,91651,580(2,097)11,1129,015
Total increase in interest income89,43889,732179,17092,081257,627349,708
Interest-bearing liabilities:
Interest-bearing demand deposits(949)16,73715,788(1,857)11,2369,379
Savings and money market accounts(3,331)29,46426,133(5,545)127,822122,277
Certificates of deposit43,87550,48394,3582,64169,93672,577
Other borrowings(10,588)(14,095)(24,683)120,28667,186187,472
Securities sold under repurchase agreements(3,192)742(2,450)(394)7,1576,763
Subordinated debentures(38)(38)3838
Total increase in interest expense25,77783,331109,108115,169283,337398,506
Increase (decrease) in net interest income$63,661$6,401$70,062$(23,088)$(25,710)$(48,798)

Provision for Credit Losses

The Company’s provision for credit losses is established through charges to income to bring the Company’s allowance for credit losses on loans and off-balance sheets credit exposures to a level deemed appropriate by management based on the factors discussed under “Financial Condition—Allowance for Credit Losses” and “Financial Condition—Allowance for Credit Losses on Off-Balance Sheet Credit Exposures”. The allowance for credit losses on loans at December 31, 2024 was $351.8 million, or 1.59% of total loans and 1.67% of total loans excluding Warehouse Purchase Program loans. The allowance for credit losses on loans at December 31, 2023 was $332.4 million, or 1.57% of total loans and 1.63% of total loans excluding Warehouse Purchase Program loans. Acquired loans were recorded at fair value based on a discounted cash flow valuation methodology that considers, among other things, interest rates, projected default rates, loss given defaults and recovery rates, with no carryover of any existing allowance for credit losses. The allowance for credit losses on off-balance sheet credit exposures was $37.6 million at December 31, 2024, compared with $36.5 million at December 31, 2023. The provision for credit losses was $9.1 million for the year ended December 31, 2024 compared with $18.5 million for the year ended December 31, 2023 and no provision for credit losses for the year ended December 31, 2022. The $9.1 million provision was due to loans acquired in the LSSB Merger and consisted of a $7.9 million provision for credit losses on loans and a $1.2 million provision for credit losses on off-balance sheet credit exposures. The $18.5 million provision was made as a result of the loans acquired in the FB Merger and consisted of a $12.0 million provision for credit losses on loans and a $6.5 million provision for credit losses on off-balance sheet credit exposures.

Net charge-offs for the years ended December 31, 2024, 2023 and 2022 were $14.6 million, $38.0 million and $4.8 million, respectively. Net charge-offs for the year ended December 31, 2024 included $3.4 million related to resolved PCD loans, which had specific reserves that were allocated to the charge-offs. Additionally, reserves on PCD loans increased by $26.1 million due to Day One accounting for PCD loans at the time of the LSSB Merger. Further, $15.4 million of reserves on resolved PCD loans were released to the general reserve.

40

Noninterest Income

The Company’s primary sources of recurring noninterest income are credit, debit and ATM card income, nonsufficient funds (“NSF”) fees, and service charges on deposit accounts. Additionally, the Company generates recurring noninterest income from its various additional products and services, including trust services, mortgage lending, brokerage and independent sales organization sponsorship operations. Noninterest income does not include loan origination fees, which are recognized over the life of the related loan as an adjustment to yield using the interest method. For the year ended December 31, 2024, noninterest income totaled $165.8 million, an increase of $12.5 million or 8.2% compared with 2023. This increase was primarily due to a gain on Visa Class B-1 stock exchange net of investment securities sales of $11.2 million and increases in service charges on deposit accounts, partially offset by a decrease in other noninterest income.

For the year ended December 31, 2023, noninterest income totaled $153.3 million, an increase of $8.1 million or 5.6% compared with 2022. This increase was primarily due to the FB Merger, partially offset by lower net gain on the sale or write-down of assets.

The following table presents, for the periods indicated, the major categories of noninterest income:

Years Ended December 31,
202420232022
(Dollars in thousands)
Nonsufficient funds (NSF) fees$35,417$33,691$34,014
Credit card, debit card and ATM card income37,30836,47134,764
Service charges on deposit accounts26,49824,58224,730
Trust income14,75013,26912,250
Mortgage income3,0962,2981,399
Brokerage income4,7424,2753,654
Bank owned life insurance income7,9806,6535,119
Net gain on sale or write-down of assets2,8241,9863,934
Net gain on sale or write-up of securities11,245
Other21,94930,04025,264
Total noninterest income$165,809$153,265$145,128

Noninterest Expense

For the year ended December 31, 2024, noninterest expense totaled $570.6 million, an increase of $13.9 million or 2.5% compared with 2023. The change was primarily due to an increase in salaries and benefits, an increase in credit and debit card, data processing and software amortization and additional expenses related to the LSSB Merger, partially offset by a decrease in the FDIC special assessment of $16.3 million and a decrease in merger related expenses of $10.7 million.

For the year ended December 31, 2023, noninterest expense totaled $556.7 million, an increase of $72.5 million or 15.0% compared with 2022. The change was primarily due to the FDIC special assessment of $19.9 million, merger related expenses of $15.1 million and additional expenses related to the FB Merger.

41

The following table presents, for the periods indicated, the major categories of noninterest expense:

Years Ended December 31,
202420232022
(Dollars in thousands)
Salaries and employee benefits(1)$352,353$328,430$314,713
Non-staff expenses:
Net occupancy and equipment35,78635,51732,446
Credit and debit card, data processing and software amortization47,30041,57037,327
Regulatory assessments and FDIC insurance27,37040,16511,381
Core deposit intangibles amortization15,67012,67610,336
Depreciation19,05418,28317,960
Communications(2)13,69714,41313,005
Net other real estate income(3)(291)(834)(122)
Merger related expenses4,44415,133272
Other55,19051,34546,868
Total noninterest expense$570,573$556,698$484,186

(1)
Total salaries and employee benefits include $12.8 million, $12.2 million and $11.8 million in 2024, 2023 and 2022, respectively, in stock-based compensation expense.

(2)
Communications expense includes telephone, data circuits, postage, and courier expenses.

(3)
Other real estate expense is net of rental income and gains and losses on sales of real estate.

Salaries and Employee Benefits. Salaries and employee benefits were $352.4 million for the year ended December 31, 2024, an increase of $23.9 million or 7.3% compared with 2023, primarily as a result of the LSSB Merger. Salaries and employee benefits were $328.4 million for the year ended December 31, 2023, an increase of $13.7 million or 4.4% compared with 2022, primarily as a result of the FB Merger. The number of full-time equivalent associates employed by the Company was 3,916, 3,850 and 3,633 at December 31, 2024, 2023 and 2022, respectively. Total salaries and benefits for the year ended December 31, 2024 included $12.8 million in stock‑based compensation expense compared with $12.2 million and $11.8 million recorded for the years ended December 31, 2023 and 2022, respectively.

Net Occupancy and Equipment: Net occupancy and equipment expense was $35.8 million for the year ended December 31, 2024, an increase of $269 thousand compared with 2023. Net occupancy and equipment expense was $35.5 million for the year ended December 31, 2023, an increase of $3.1 million or 9.5% compared with 2022, primarily due to the FB Merger.

Credit and Debit Card, Data Processing and Software Amortization. Credit and debit card, data processing and software amortization expenses were $47.3 million for the year ended December 31, 2024, an increase of $5.7 million or 13.8% compared with 2023, primarily due to an increase in software maintenance expense, data processing costs and the LSSB Merger. Credit and debit card, data processing and software amortization expenses were $41.6 million for the year ended December 31, 2023, an increase of $4.2 million or 11.4% compared with 2022, primarily due to an increase in data processing costs and the FB Merger.

Regulatory Assessments and FDIC Insurance. Regulatory assessments and FDIC insurance assessments were $27.4 million for the year ended December 31, 2024, a decrease of $12.8 million or 31.9% compared with the year ended December 31, 2023, due to a decrease in the FDIC special assessment. Regulatory assessments and FDIC insurance assessments were $40.2 million for the year ended December 31, 2023, an increase of $28.8 million, compared with $11.4 million for the year ended December 31, 2022, as a result of the FDIC special assessment of $19.9 million and the FB Merger. During the fourth quarter of 2023, the Company accrued for the FDIC special assessment of $19.9 million, which was imposed by the FDIC to recover the cost associated with protecting uninsured depositors following the closures of Silicon Valley Bank and Signature Bank in early 2023.

Core Deposit Intangibles Amortization. Core deposit intangibles (“CDI”) amortization was $15.7 million for the year ended December 31, 2024, an increase of $3.0 million or 23.6% compared with the year ended December 31, 2023, primarily due to the LSSB Merger. CDI amortization was $12.7 million for the year ended December 31, 2023, an increase of $2.3 million or 22.6% compared with $10.3 million for the year ended December 31, 2022.

Merger Related Expenses. Merger related expenses were $4.4 million for the year ended December 31, 2024, a decrease of $10.7 million, primarily due to lower merger related expenses for the LSSB Merger. Merger related expenses were $15.1 million for the year ended December 31, 2023, due to the FB Merger and the LSSB Merger.

42

Efficiency Ratio

The Company’s efficiency ratio is a supplemental financial measure utilized in management’s internal evaluation of the Company and is not calculated based on GAAP. A GAAP-based efficiency ratio is calculated by dividing total noninterest expense, excluding credit loss provisions, by net interest income plus total noninterest income, as shown in the Consolidated Statements of Income. The Company’s efficiency ratio, as calculated and used by the Company, excludes from noninterest income the net gains and losses on the sale of securities and assets, which can vary widely from period to period. Taxes are not included in either calculation. The Company believes this non-GAAP financial measure provides information useful to investors by excluding certain items that may not be indicative of its core net operating earnings and business outlook. This non-GAAP financial measure should not be considered a substitute for, nor of greater importance than, the GAAP basis financial measure. Because a non-GAAP financial measure is not standardized, it may not be possible to compare this financial measure with other companies’ non-GAAP financial measures having the same or a similar name. An increase in the efficiency ratio indicates that more resources are being utilized to generate the same volume of income, while a decrease would indicate a more efficient allocation of resources.

The Company’s efficiency ratio calculated pursuant to GAAP was 47.85% for the year ended December 31, 2024 compared with 50.17% for the year ended December 31, 2023 and 42.09% for the year ended December 31, 2022. The efficiency ratio, as used by the Company, excluding net gains and losses on the sale, write-down or write-up of assets and securities, was 48.43% for the year ended December 31, 2024, compared with 50.26% for the year ended December 31, 2023 and 42.23% for the year ended December 31, 2022.

Income Taxes

The amount of federal and state income tax expense is influenced by the amount of pre-tax income, the amount of tax-exempt income and the amount of nondeductible expenses. Income tax expense was $133.3 million for the year ended December 31, 2024, an increase of $18.1 million or 15.7% compared with $115.1 million for the year ended December 31, 2023. Income tax expense was $115.1 million for the year ended December 31, 2023, a decrease of $26.5 million or 18.7% compared with $141.7 million for the year ended December 31, 2022. The effective tax rate for the years ended December 31, 2024, 2023 and 2022 was 21.8%, 21.5% and 21.3%, respectively. The effective income tax rates differed from the U.S. statutory rate of 21% during 2024, 2023 and 2022 primarily due to the effect of tax-exempt income from loans, securities and bank owned life insurance (“BOLI”) offset by the effect of state taxes.

43

Financial Condition

Loan Portfolio

At December 31, 2024, total loans were $22.15 billion, an increase of $968.7 million or 4.6% compared with $21.18 billion at December 31, 2023. Loans at December 31, 2024 included $10.7 million of loans held for sale and $1.08 billion of Warehouse Purchase Program loans. At December 31, 2024, total loans were 78.0% of deposits and 56.0% of total assets. At December 31, 2023, total loans were $21.18 billion, an increase of $2.34 billion or 12.4% compared with $18.84 billion at December 31, 2022. Loans at December 31, 2023 included $5.7 million of loans held for sale and $822.2 million of Warehouse Purchase Program loans. At December 31, 2023, total loans were 77.9% of deposits and 54.9% of total assets.

The following table summarizes the Company’s total loan portfolio by type of loan as of the dates indicated:

December 31,
20242023
AmountPercentAmountPercent
(Dollars in thousands)
Commercial and industrial$2,508,08811.3%$2,305,04010.9%
Warehouse purchase program1,080,9034.9%822,2453.9%
Real estate:
Construction, land development and other land loans2,859,28112.9%3,076,59114.5%
1-4 family residential (1)7,581,45034.2%7,207,22634.0%
Home equity906,1394.1%960,8524.5%
Commercial real estate (including multi-family residential) (2)5,800,98526.2%5,662,94826.8%
Farmland681,8833.1%598,8982.8%
Agriculture351,6631.6%217,1451.0%
Consumer122,9230.5%127,0790.6%
Other255,8941.2%202,5141.0%
Total loans (3)$22,149,209100.0%$21,180,538100.0%

(1)
Includes loans held for sale of $10.7 million and $5.7 million at December 31, 2024 and 2023, respectively.

(2)
Commercial real estate loans include approximately $2.06 billion and $2.03 billion of owner-occupied loans for the years ended December 31, 2024 and 2023 respectively.

(3)
Includes net fair value discounts on acquired loans of $35.2 million and $27.9 million at December 31, 2024 and 2023, respectively.

The Company separates its loan portfolio into two general categories of loans: (1) “originated loans,” which are loans originated by the Company and made pursuant to the Company’s loan policy and procedures in effect at the time the loan was made, and (2) “acquired loans,” which are loans acquired in a business combination and recorded at fair value at the acquisition date. Those acquired loans that are renewed or substantially modified after the date of the business combination are referred to as “re-underwritten acquired loans.” If a renewal or substantial modification of an acquired loan is underwritten by the Company with a new credit analysis, the loan may no longer be categorized as an acquired loan. For example, acquired loans to one borrower may be combined into a new loan with a new loan number and categorized as an originated loan. Acquired loans with a fair value discount or premium at the date of the business combination that remained at the reporting date are referred to as “fair-valued acquired loans.” All fair-valued acquired loans are further categorized into “PCD Loans” and “Non-PCD loans.” Acquired loans with evidence of more than insignificant credit quality deterioration as of the acquisition date when compared to the origination date are classified as PCD loans.

44

The following tables summarize the Company’s originated and acquired loan portfolios broken out into originated loans, re-underwritten acquired loans, Non-PCD loans and PCD loans as of the dates indicated.

December 31, 2024
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal Loans
(Dollars in thousands)
Residential mortgage loans held for sale$10,690$$$$10,690
Commercial and industrial1,676,205573,129228,32030,4342,508,088
Warehouse purchase program1,080,9031,080,903
Real estate:
Construction, land development and other land loans2,451,888203,09895,402108,8932,859,281
1-4 family residential (including home equity)7,588,289204,846676,3397,4258,476,899
Commercial real estate (including multi-family residential)4,255,559368,320942,962234,1445,800,985
Farmland550,76018,00089,72523,398681,883
Agriculture206,45797,48119,42628,299351,663
Consumer and other359,1869,9809,61041378,817
Total loans held for investment18,169,2471,474,8542,061,784432,63422,138,519
Total$18,179,937$1,474,854$2,061,784$432,634$22,149,209
December 31, 2023
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal Loans
(Dollars in thousands)
Residential mortgage loans held for sale$5,734$$$$5,734
Commercial and industrial1,499,739540,360195,50969,4322,305,040
Warehouse purchase program822,245822,245
Real estate:
Construction, land development and other land loans2,739,059126,6945,412205,4263,076,591
1-4 family residential (including home equity)7,211,453214,809730,1895,8938,162,344
Commercial real estate (including multi-family residential)4,262,288338,200834,922227,5385,662,948
Farmland560,4408,51618,70611,236598,898
Agriculture160,38145,1425,4916,131217,145
Consumer and other271,00044,92213,58883329,593
Total loans held for investment17,526,6051,318,6431,803,817525,73921,174,804
Total$17,532,339$1,318,643$1,803,817$525,739$21,180,538

The Company offers a broad range of short to medium-term commercial loans, primarily collateralized, to businesses for working capital (including inventory and receivables), business expansion (including acquisitions of real estate and improvements) and the purchase of equipment and machinery. Historically, the Company has originated loans for its own account, including loans in the 1-4 family residential category, and has not securitized its loans. However, the Company does originate longer-term residential mortgage loans for sale into the secondary market. The purpose of a particular loan generally determines its structure.

Loans to borrowers with aggregate debt relationships over $1.0 million and below $5.0 million are evaluated and acted upon on a daily basis by two of the company-wide designated senior credit officers. Loans to borrowers with aggregate debt relationships above $5.0 million are evaluated and acted upon by an officers’ loan committee that meets weekly.

45

Commercial and Industrial Loans. In nearly all cases, the Company’s commercial loans are made in the Company’s market areas and are underwritten based on the borrower’s ability to service the debt from income. Working capital loans are primarily collateralized by short-term assets whereas term loans are primarily collateralized by long-term assets. As a general practice, term loans are secured by any available real estate, equipment or other assets owned by the borrower. Both working capital and term loans are typically supported by a personal guaranty of a principal. In general, commercial loans involve more credit risk than residential mortgage loans and commercial mortgage loans and, therefore, usually yield a higher return. The increased risk in commercial loans is due to the type of collateral securing these loans as well as the expectation that commercial loans generally will be serviced principally from the operations of the business, and those operations may not be successful. Historical trends have shown these types of loans to have higher delinquencies than mortgage loans. As a result of these additional complexities, variables and risks, commercial loans require more thorough underwriting and servicing than other types of loans.

Included in commercial loans are (1) commitments to oil and gas producers largely secured by proven, developed and producing reserves and (2) commitments to service, equipment and midstream companies secured mainly by accounts receivable, inventory and equipment. Mineral reserve values supporting commitments to producers are normally re-determined semi-annually using reserve studies prepared by a third-party and verified by the Company’s oil and gas engineer. Accounts receivable and inventory borrowing bases for service companies are typically re-determined monthly. Funding requests by both producers and service companies are monitored relative to the most recently determined borrowing base. As of December 31, 2024, the Company had $280.3 million in funded commitments outstanding to oil and gas production companies and $163.8 million in unfunded commitments, for a total of $444.2 million. This compares with funded commitments to oil and gas production companies of $80.3 million and $303.1 million in unfunded commitments, for a total of $383.4 million as of December 31, 2023. Total unfunded commitments to producers include letters of credit issued in lieu of oil well plugging bonds. As of December 31, 2024, the Company had $265.7 million in funded commitments outstanding to service companies and $138.7 million in unfunded commitments, for a total of $404.4 million. This compares with funded commitments to service companies of $288.1 million and $168.5 million in unfunded commitments, for a total of $456.6 million as of December 31, 2023.

Commercial Real Estate. The Company makes commercial real estate loans collateralized by owner-occupied and nonowner-occupied real estate to finance the purchase of real estate. The Company’s commercial real estate loans are collateralized by first liens on real estate, typically have variable interest rates (or five year or less fixed rates) and amortize over a 15- to 25-year period. Payments on loans secured by nonowner-occupied properties are often dependent on the successful operation or management of the properties. Accordingly, repayment of these loans may be subject to adverse conditions in the real estate market or the economy to a greater extent than other types of loans. The Company seeks to minimize these risks in a variety of ways, including giving careful consideration to the property’s operating history, future operating projections, current and projected occupancy, location and physical condition, in connection with underwriting these loans. The underwriting analysis also includes credit verification, analysis of global cash flow, appraisals and a review of the financial condition of the borrower and guarantor. Loans to hotels and restaurants are primarily included in commercial real estate loans.

1-4 Family Residential Loans. The Company’s lending activities also include the origination of 1-4 family residential mortgage loans (including home equity loans) collateralized by owner-occupied and nonowner-occupied residential properties located in the Company’s market areas. The Company offers a variety of mortgage loan portfolio products which generally are amortized over five to 30 years. Loans collateralized by 1-4 family residential real estate generally have been originated in amounts of no more than 89% of appraised value. The Company requires mortgage title insurance, as well as hazard, wind and/or flood insurance as appropriate. The Company prefers to retain residential mortgage loans for its own account rather than selling them into the secondary market. By doing so, the Company incurs interest rate risk as well as the risks associated with non-payments on such loans. The Company’s mortgage department also offers a variety of mortgage loan products which are generally amortized over 30 years, including FHA and VA loans, which are sold to secondary market investors.

Construction, Land Development and Other Land Loans. The Company makes loans to finance the construction of residential and nonresidential properties. Construction loans generally are collateralized by first liens on real estate and have variable interest rates. The Company conducts periodic inspections, either directly or through an agent, prior to approval of periodic draws on these loans. Underwriting guidelines similar to those described above are also used in the Company’s construction lending activities, with heightened analysis of construction and/or development costs. Construction loans involve additional risks attributable to the fact that loan funds are advanced upon the security of a project under construction, and the project is of uncertain value prior to its completion. Because of uncertainties inherent in estimating construction costs, the market value of the completed project and the effects of governmental regulation on real property, it can be difficult to accurately evaluate the total funds required to complete a project and the related loan to value ratio. As a result of these uncertainties, construction lending often involves the disbursement of substantial funds with repayment dependent, in part, on the success of the ultimate project rather than the ability of a borrower or guarantor to repay the loan. If the Company is forced to foreclose on a project prior to completion, the Company may not be able to recover all of the unpaid portion of the loan. In addition, the Company may be required to fund additional amounts to complete a project and may have to hold the property for an indeterminate period of time. Although the Company has underwriting procedures designed to

46

identify what it believes to be acceptable levels of risks in construction lending, these procedures may not prevent losses from the risks described above.

Warehouse Purchase Program. The Warehouse Purchase Program allows unaffiliated mortgage originators (“Clients”) to close 1-4 family real estate loans in their own name and manage their cash flow needs until the loans are sold to investors. The Company’s Clients are strategically targeted for their experienced management teams and analyzed for the expected profitability of each Client’s business model over the long term. The Clients are located across the U.S. and originate mortgage loans primarily through traditional retail and/or wholesale business models using underwriting standards as required by United States government-sponsored enterprise agencies, “Agencies” such as Federal National Mortgage Association (“Fannie Mae”), private investors to which the mortgage loans are ultimately sold and/or mortgage insurers.

At December 31, 2024, the Company had 33 mortgage banking company customers with aggregate uncommitted facilities (“Facilities”) of $2.14 billion and an actual aggregate outstanding balance of $1.08 billion; and the Clients’ individual Facilities ranged in size from $3.0 million to $230.0 million. A Facility is often supported by a payment guaranty of the Client’s owners holding significant ownership positions, along with non-interest-bearing compensating balance deposits in line with the Facility amount. Typical covenants include minimum tangible net worth, maximum leverage and minimum liquidity. As loans age, the Company requires loan curtailments to reduce the Company’s risk if an individual mortgage loan is not timely purchased by an investor. The average mortgage loan being purchased by the Company reflects a blend of Agency and private investor underwriting guidelines. At December 31, 2024, the Company’s mortgage warehouse portfolio had an average loan-to-value ratio (LTV) of 74%, an average credit score of 699 and an average loan size of $322 thousand. The Company’s purchases under these Facilities are priced using a combined base rate and a risk premium set for both product type (Prime, Jumbo, etc.) and age of the loan.

Although not subject to any legally binding commitment, when the Company makes a purchase decision, it acquires a 100% participation interest in the mortgage loans originated by its Clients. Individual mortgage loans are warehoused in the Company’s portfolio only for a short duration, averaging less than 30 days. When instructed by a Client that a warehoused loan has been sold to an investor, the Company delivers the note to the investor that pays the Company, which in turn remits the net sales proceeds to the Client.

Agriculture Loans. The Company provides agriculture loans for short-term livestock and crop production, including rice, cotton, milo and corn, farm equipment financing and agriculture real estate financing. The Company evaluates agriculture borrowers primarily based on their historical profitability, level of experience in their particular industry segment, overall financial capacity and the availability of secondary collateral to withstand economic and natural variations common to the industry. Because agriculture loans present a higher level of risk associated with events caused by nature, the Company routinely makes on-site visits and inspections in order to identify and monitor such risks.

Consumer Loans. Consumer loans made by the Company include direct “A”-credit automobile loans, recreational vehicle loans, boat loans, home improvement loans, personal loans (collateralized and uncollateralized) and deposit account collateralized loans. The terms of these loans typically range from 12 to 180 months and vary based upon the nature of collateral and size of loan. Generally, consumer loans entail greater risk than do real estate secured loans, particularly in the case of consumer loans that are unsecured or collateralized by rapidly depreciating assets such as automobiles. In such cases, any repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment for the outstanding loan balance. The remaining deficiency often does not warrant further substantial collection efforts against the borrower beyond obtaining a deficiency judgment. In addition, consumer loan collections are dependent on the borrower’s continuing financial stability, and thus are more likely to be adversely affected by job loss, divorce, illness, personal bankruptcy or death. Furthermore, the application of various federal and state laws may limit the amount which can be recovered on such loans.

47

Loan Maturities. The contractual maturity ranges of the Company’s loan portfolio, excluding loans held for sale of $10.7 million and Warehouse Purchase Program loans of $1.08 billion, by type of loan and the amount of such loans with predetermined interest rates and variable rates in each maturity range as of December 31, 2024 are summarized in the following table. Contractual maturities are based on contractual amounts outstanding and do not include net loan purchase discounts of $35.2 million.

One Year or LessAfter One Year Through Five YearsAfter Five Years Through Fifteen YearsAfter Fifteen YearsTotal
(Dollars in thousands)
Commercial and industrial$778,650$1,261,255$362,261$111,158$2,513,324
Real estate:
Construction, land development and other land loans693,907540,453573,7021,052,5672,860,629
1-4 family residential (includes home equity)53,794242,5651,888,7076,289,9498,475,015
Commercial (includes multi-family residential)271,5431,199,7832,137,3162,220,3715,829,013
Agriculture (includes farmland)321,986164,851240,467308,3451,035,649
Consumer and other84,50376,410149,36568,943379,221
Total$2,204,383$3,485,317$5,351,818$10,051,333$21,092,851
Loans with a predetermined interest rate$533,187$1,555,466$3,111,854$3,470,683$8,671,190
Loans with a variable interest rate1,671,1961,929,8512,239,9646,580,65012,421,661
Total$2,204,383$3,485,317$5,351,818$10,051,333$21,092,851

The following table presents information regarding loans with contractual maturities of one year or more with a predetermined interest rate or a variable interest rate by type of loan at December 31, 2024.

Loans with a predetermined interest rateLoans with a variable interest rateTotal
(Dollars in thousands)
Commercial and industrial$515,809$1,218,864$1,734,673
Real estate:
Construction, land development and other land loans279,1721,887,5512,166,723
1-4 family residential (includes home equity)5,163,9813,257,2418,421,222
Commercial (includes multi-family residential)1,782,7163,774,7555,557,471
Agriculture (includes farmland)316,818396,844713,662
Consumer and other79,507215,210294,717
Total$8,138,003$10,750,465$18,888,468

Nonperforming Assets

Nonperforming assets include loans on nonaccrual status, accruing loans 90 days or more past due, repossessed assets and real estate which has been acquired through foreclosure and is awaiting disposition. Nonperforming assets do not include PCD loans unless the loan has deteriorated since the acquisition date.

The Company has several procedures in place to assist it in maintaining the overall quality of its loan portfolio. The Company has established underwriting guidelines to be followed by its officers, and the Company also monitors its delinquency levels for any negative or adverse trends. Nevertheless, the Company’s loan portfolio could become subject to increasing pressures from deteriorating borrower credit due to general economic conditions.

As part of the on-going monitoring of the Company’s loan portfolio and the methodology for calculating the allowance for credit losses on loans, management grades each loan from 1 to 9. For certain loans in risk grades 7 to 9, a specific reserve may be required when calculating the allowance for credit losses on loans.

The Company generally places a loan on nonaccrual status and ceases accruing interest when the payment of principal or interest is delinquent for 90 days, or earlier in some cases, unless the loan is in the process of collection and the underlying collateral fully supports the carrying value of the loan. A loan may be returned to accrual status when all the principal and interest amounts contractually due are brought current and future principal and interest amounts contractually due are reasonably assured, which is typically evidenced by a sustained period (at least six months) of repayment performance by the borrower.

48

With respect to potential problem loans, an evaluation of borrower overall financial condition is made, together with an appraisal for loans collateralized by real estate, to determine the need, if any, for possible write-downs or appropriate additions to the allowance for credit losses on loans.

The following table presents information regarding past due loans and nonperforming assets at the dates indicated.

December 31,
202420232022
(Dollars in thousands)
Nonaccrual loans (1)(3)$73,647$68,688$19,614(2)
Accruing loans 90 or more days past due2,1892,1955,917
Total nonperforming loans75,83670,88325,531
Repossessed assets476
Other real estate5,7011,7081,963
Total nonperforming assets$81,541$72,667$27,494
Nonperforming assets to total loans and other real estate0.37%0.34%0.15%
Nonperforming assets to total loans, excluding Warehouse Purchase Program loans, and other real estate0.39%0.36%0.15%
Nonaccrual loans to total loans0.33%0.32%0.10%
Nonaccrual loans to total loans, excluding Warehouse Purchase Program loans0.35%0.34%0.11%

(1)
ASU 2022-02 became effective for the Company on January 1, 2023.

(2)
Includes troubled debt restructurings of $4.6 million for the year ended December 31, 2022.

(3)
There were no nonperforming Warehouse Purchase Program loans or Warehouse Purchase Program lines of credit for the periods presented.

The following tables present information regarding past due loans and nonperforming assets differentiated among originated loans, re-underwritten acquired loans, Non-PCD loans and PCD loans at the dates indicated:

December 31, 2024
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal Loans
(Dollars in thousands)
Nonaccrual loans$46,280$4,216$7,138$16,013$73,647
Accruing loans 90 or more days past due2,1892,189
Total nonperforming loans48,4694,2167,13816,01375,836
Repossessed assets44
Other real estate3,1748541,6735,701
Total nonperforming assets$51,643$4,216$7,996$17,686$81,541
Nonperforming assets to total loans and other real estate by category0.28%0.29%0.39%4.07%0.37%
Nonperforming assets to total loans, excluding Warehouse Purchase Program loans, and other real estate by category0.30%0.29%0.39%4.07%0.39%
Nonaccrual loans to total loans0.25%0.29%0.35%3.70%0.33%
Nonaccrual loans to total loans, excluding Warehouse Purchase Program loans0.27%0.29%0.35%3.70%0.35%

49

December 31, 2023
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal Loans
(Dollars in thousands)
Nonaccrual loans$29,160$2,612$8,594$28,322$68,688
Accruing loans 90 or more days past due55281,6352,195
Total nonperforming loans29,1603,1648,60229,95770,883
Repossessed assets7676
Other real estate1,3233851,708
Total nonperforming assets$30,559$3,164$8,602$30,342$72,667
Nonperforming assets to total loans and other real estate by category0.17%0.24%0.48%5.77%0.34%
Nonperforming assets to total loans, excluding Warehouse Purchase Program loans, and other real estate by category0.18%0.24%0.48%5.77%0.36%
Nonaccrual loans to total loans0.17%0.20%0.48%5.39%0.32%
Nonaccrual loans to total loans, excluding Warehouse Purchase Program loans0.17%0.20%0.48%5.39%0.34%

The Company had $81.5 million in nonperforming assets at December 31, 2024 compared with $72.7 million at December 31, 2023 and $27.5 million at December 31, 2022. The nonperforming assets consisted of 368 separate credits or other real estate properties at December 31, 2024, compared with 292 at December 31, 2023 and 170 at December 31, 2022. The Company had $73.6 million, $68.7 million and $19.6 million in nonaccrual loans at December 31, 2024, 2023 and 2022, respectively.

At December 31, 2024, of the total nonperforming assets, $51.6 million resulted from originated loans, $4.2 million resulted from re-underwritten acquired loans, $8.0 million resulted from Non-PCD loans and $17.7 million resulted from PCD loans. At December 31, 2023, of the total nonperforming assets, $30.6 million resulted from originated loans, $3.2 million resulted from re-underwritten acquired loans, $8.6 million resulted from Non-PCD loans and $30.3 million resulted from PCD loans. A PCD loan becomes impaired when there is a deterioration in projected cash flows after acquisition.

Nonperforming assets were 0.37% and 0.34% of total loans and other real estate at December 31, 2024 and 2023, respectively. The allowance for credit losses on loans as a percentage of total nonperforming loans was 463.9% at December 31, 2024 and 468.9% at December 31, 2023.

50

Allowance for Credit Losses

The following table presents, as of and for the periods indicated, an analysis of the allowance for credit losses and other related data:

Years Ended December 31,
202420232022
(Dollars in thousands)
Average loans outstanding$21,953,851$20,576,902$18,209,739
Gross loans outstanding at end of period$22,149,209$21,180,538$18,839,827
Allowance for credit losses on loans at beginning of period$332,362$281,576$286,380
Initial allowance on loans purchased with credit deterioration26,07876,793
Provision for credit losses7,92311,984
Charge-offs:
Commercial and industrial(9,706)(19,603)(1,273)
Real estate and agriculture(4,262)(17,493)(1,747)
Consumer and other(6,271)(5,688)(5,503)
Recoveries:
Commercial and industrial2,9323,1982,114
Real estate and agriculture1,664702680
Consumer and other1,085893925
Net charge-offs(1)(14,558)(37,991)(4,804)
Allowance for credit losses on loans at end of period$351,805$332,362$281,576
Ratio of allowance to end of period loans1.59%1.57%1.49%
Ratio of allowance to end of period loans, excluding Warehouse Purchase Program loans1.67%1.63%1.56%
Ratio of net charge-offs to average loans0.07%0.18%0.03%
Ratio of allowance to end of period nonperforming loans463.9%468.9%1102.9%
Ratio of allowance to end of period nonaccrual loans477.7%483.9%1435.6%

(1)
There was no net charge-off activity on Warehouse Purchase Program loans during the periods presented.

The allowance for credit losses is adjusted through charges to earnings in the form of a provision for credit losses. Management has established an allowance for credit losses which it believes is adequate to cover the expected losses in the Company’s loan portfolio as of December 31, 2024. The amount of the allowance for credit losses on loans is affected by the following: (1) charge-offs of loans that occur when loans are deemed uncollectible and decrease the allowance, (2) recoveries on loans previously charged off that increase the allowance, (3) provisions for credit losses charged to earnings that increase the allowance, and (4) provision releases returned to earnings that decrease the allowance. Based on an evaluation of the loan portfolio and consideration of the factors listed below, management presents a quarterly review of the allowance for credit losses to the Bank’s Board of Directors, indicating any change in the allowance since the last review and any recommendations as to adjustments in the allowance. Although management believes it uses the best information available to make determinations with respect to the allowance for credit losses, future adjustments may be necessary if economic conditions or borrower performance differ from the assumptions used in making the initial determinations.

The Company’s allowance for credit losses on loans consists of two components: (1) a specific valuation allowance based on expected lifetime losses on specifically identified loans and (2) a general valuation allowance based on historical lifetime loan loss experience, current economic conditions, reasonable and supportable forecasted economic conditions and other qualitative risk factors both internal and external to the Company.

In setting the specific valuation allowance, the Company follows a loan review program to evaluate the credit risk in the total loan portfolio and assigns risk grades to each loan. Through this loan review process, the Company maintains an internal list of impaired loans which, along with the delinquency list of loans, helps management assess the overall quality of the loan portfolio and the adequacy of the allowance for credit losses. All loans that have been identified as impaired are reviewed on a quarterly basis in order to determine whether a specific reserve is required. For certain impaired loans, the Company allocates a specific loan loss reserve primarily based on the value of the collateral securing the impaired loan. The specific reserves are determined on an individual loan basis. Loans for which specific reserves are provided are excluded from the general valuation allowance described below.

51

In connection with this review of the loan portfolio, the Company considers risk elements attributable to particular loan types or categories in assessing the quality of individual loans. Some of the risk elements include:


for 1-4 family residential mortgage loans, borrower’s ability to repay the loan, including a consideration of the debt to income ratio and employment and income stability, the loan to value ratio, and the age, condition and marketability of collateral;


for commercial mortgage loans and multifamily residential loans, the debt service coverage ratio (income from the property in excess of operating expenses compared to loan payment requirements), operating results of the owner in the case of owner-occupied properties, the loan to value ratio, the age and condition of the collateral and the volatility of income, property value and future operating results typical of properties of that type;


for construction, land development and other land loans, the perceived feasibility of the project including the ability to sell developed lots or improvements constructed for resale or the ability to lease property constructed for lease, the quality and nature of contracts for presale or prelease, if any, experience and ability of the developer and loan to value ratio;


for commercial and industrial loans, the operating results of the commercial, industrial or professional enterprise, the borrower’s business, professional and financial ability and expertise, the specific risks and volatility of income and operating results typical for businesses in that category and the value, nature and marketability of collateral;


for the Warehouse Purchase Program, the capitalization and liquidity of the mortgage banking client, the operating experience, the Client’s satisfactory underwriting of purchased loans and the consistent timeliness by the Client of loan resale to investors;


for agriculture real estate loans, the experience and financial capability of the borrower, projected debt service coverage of the operations of the borrower and loan to value ratio; and


for non-real estate agriculture loans, the operating results, experience and financial capability of the borrower, historical and expected market conditions and the value, nature and marketability of collateral.

In addition, for each category, the Company considers secondary sources of income and the financial strength and credit history of the borrower and any guarantors.

In determining the amount of the general valuation allowance, management considers factors such as historical lifetime loan loss experience, concentration risk of specific loan types, the volume, growth and composition of the Company’s loan portfolio, current economic conditions and reasonable and supportable forecasted economic conditions that may affect borrower ability to pay and the value of collateral, the evaluation of the Company’s loan portfolio through its internal loan review process, other qualitative risk factors both internal and external to the Company and other relevant factors. Historical lifetime loan loss experience is determined by utilizing an open-pool (“cumulative loss rate”) methodology. Adjustments to the historical lifetime loan loss experience are made for differences in current loan pool risk characteristics such as portfolio concentrations, delinquency, non-accrual, and watch list levels, as well as changes in current and forecasted economic conditions such as unemployment rates, property and collateral values, and other indices relating to economic activity. The utilization of reasonable and supportable forecasts includes an immediate reversion to lifetime historical loss rates. Based on a review of these factors for each loan type, the Company applies an estimated percentage to the outstanding balance of each loan type, excluding any loan that has a specific reserve. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

A change in the allowance for credit losses can be attributable to several factors, most notably (1) specific reserves identified for impaired loans and PCD loans, (2) historical lifetime credit loss information, (3) changes in current and forecasted environmental factors and (4) growth in the balance of loans.

Changes in the Company’s asset quality are reflected in the allowance in several ways. Specific reserves that are calculated on a loan-by-loan basis and the qualitative assessment of all other loans reflect current changes in the credit quality of the loan portfolio. Historical lifetime credit losses, on the other hand, are based on an open-pool (“cumulative loss rate”) methodology, which is then applied to estimate lifetime credit losses in the loan portfolio. A deterioration in the credit quality of the loan portfolio in the current period would increase the historical lifetime loss rate to be applied in future periods, just as an improvement in credit quality would decrease the historical lifetime loss rate.

52

The allowance for credit losses is further determined by the size of the loan portfolio subject to the allowance methodology and environmental factors that include Company-specific risk indicators and general economic conditions, both of which are constantly changing. The Company evaluates the economic and portfolio-specific factors on a quarterly basis to determine a qualitative component of the general valuation allowance. The factors include current economic metrics, reasonable and supportable forecasted economic metrics, business conditions, delinquency trends, credit concentrations, nature and volume of the portfolio and other adjustments for items not covered by specific reserves and historical lifetime loss experience. Management’s assessment of qualitative factors is a statistically based approach to determine the loss rate adjustment associated with such factors. Based on the Company’s actual historical lifetime loan loss experience relative to economic and loan portfolio-specific factors at the time the losses occurred, management is able to identify the expected level of lifetime losses as of the date of measurement. The correlation of historical loss experience with current and forecasted economic conditions provides an estimate of lifetime losses that has not been previously factored into the general valuation allowance by the determination of specific reserves and lifetime historical losses. Additionally, the Company considers qualitative factors not easily quantified and the possibility of model imprecision.

Utilizing the aggregation of specific reserves, historical loss experience and a qualitative component, management is able to determine the valuation allowance to reflect the full lifetime loss.

The Company accounts for its acquisitions using the acquisition method of accounting. Accordingly, the assets, including loans, and liabilities of the acquired entity were recorded at their fair values at the acquisition date. These fair value estimates associated with acquired loans, and based on a discounted cash flow model, include estimates related to market interest rates and undiscounted projections of future cash flows that incorporate expectations of prepayments and the amount and timing of principal, interest and other cash flows, as well as any shortfalls thereof.

Non-PCD loans that were not deemed impaired subsequent to the acquisition date are considered non-impaired and are evaluated as part of the general valuation allowance. Non-PCD loans that have deteriorated to an impaired status subsequent to acquisition are evaluated for a specific reserve on a quarterly basis which, when identified, is added to the allowance for credit losses. The Company reviews impaired Non-PCD loans on a loan-by-loan basis and determines the specific reserve based on the difference between the recorded investment in the loan and one of three factors: expected future cash flows, observable market price or fair value of the collateral. Because essentially all of the Company’s impaired Non-PCD loans have been collateral-dependent, the amount of the specific reserve historically has been determined by comparing the fair value of the collateral securing the Non-PCD loan with the recorded investment in such loan. In the future, the Company will continue to analyze impaired Non-PCD loans on a loan-by-loan basis and may use an alternative measurement method to determine the specific reserve, as appropriate and in accordance with applicable accounting standards.

PCD loans are monitored individually or on a pooled basis quarterly to assess for changes in expected cash flows subsequent to acquisition. If a deterioration in cash flows is identified, an increase to the PCD reserves for that individual loan or pool of loans may be required. PCD loans were recorded at their acquisition date fair values, which were based on expected cash flows and considers estimates of expected future credit losses. The Company’s estimates of loan fair values at the acquisition date may be adjusted for a period of up to one year as the Company continues to evaluate its estimate of expected future cash flows at the acquisition date. If the Company determines that losses arose after the acquisition date, the additional losses will be reflected as a provision for credit losses.

As described in the section captioned “Critical Accounting Estimates” above, the Company’s determination of the allowance for credit losses involves a high degree of judgment and complexity. The Company’s analysis of qualitative, or environmental, factors on pools of loans with common risk characteristics, in combination with the quantitative historical lifetime loss information and specific reserves, provides the Company with an estimate of lifetime losses. The allowance must reflect changes in the balance of loans subject to the allowance methodology, as well as the estimated lifetime losses associated with those loans.

53

The following table shows the allocation of the allowance for credit losses among various categories of loans and certain other information as of the dates indicated. The allocation is made for analytical purposes and is not necessarily indicative of the categories in which future losses may occur. The total allowance is available to absorb losses from any loan category.

December 31,
202420232022
AmountPercent of Loans to Total Loans(1)AmountPercent of Loans to Total Loans(1)AmountPercent of Loans to Total Loans(1)
(Dollars in thousands)
Balance of allowance for credit losses on loans applicable to:
Commercial and industrial$65,50011.9%$59,83211.3%$62,31914.3%
Real estate250,86681.4%254,09183.1%205,92080.3%
Agriculture and agriculture real estate27,6934.9%11,3804.0%7,6993.8%
Consumer and other7,7461.8%7,0591.6%5,6381.6%
Total allowance for credit losses on loans$351,805100.0%$332,362100.0%$281,576100.0%

(1)
Loans outstanding as a percentage of total loans, excluding Warehouse Purchase Program loans.

The Company further disaggregates its allowance for credit losses to distinguish between the portion of the allowance attributed to originated loans and the portion attributed to acquired loans.

The following tables present, as of and for the periods indicated, information regarding the allowance for credit losses on loans differentiated between originated loans and acquired loans, which includes re-underwritten acquired loans, Non-PCD loans and PCD loans. Reported net charge-offs may include those from Non-PCD loans and PCD loans, but only if the total charge-off required is greater than the remaining discount.

As of and for the Year Ended December 31, 2024
Originated LoansAcquired LoansTotal
(Dollars in thousands)
Average loans outstanding$18,080,054$3,873,797$21,953,851
Gross loans outstanding at end of period$18,179,937$3,969,272$22,149,209
Allowance for credit losses on loans at beginning of period$222,413$109,949$332,362
Initial allowance on loans purchased with credit deterioration26,07826,078
Provision for credit losses13,026(5,103)7,923
Charge-offs:
Commercial and industrial(2,521)(7,185)(9,706)
Real estate and agriculture(1,641)(2,621)(4,262)
Consumer and other(5,881)(390)(6,271)
Recoveries:
Commercial and industrial8392,0932,932
Real estate and agriculture411,6231,664
Consumer and other9621231,085
Net charge-offs(1)(8,201)(6,357)(14,558)
Allowance for credit losses on loans at end of period$227,238$124,567$351,805
Ratio of allowance to end of period loans1.25%3.14%1.59%
Ratio of allowance to end of period loans, excluding Warehouse Purchase Program loans1.33%3.14%1.67%
Ratio of net charge-offs to average loans0.05%0.16%0.07%
Ratio of allowance to end of period nonperforming loans468.8%455.2%463.9%
Ratio of allowance to end of period nonaccrual loans491.0%455.2%477.7%

54

As of and for the Year Ended December 31, 2023
Originated LoansAcquired LoansTotal
(Dollars in thousands)
Average loans outstanding$17,105,274$3,471,628$20,576,902
Gross loans outstanding at end of period$17,532,339$3,648,199$21,180,538
Allowance for credit losses on loans at beginning of period$209,467$72,109$281,576
Initial allowance on loans purchased with credit deterioration76,79376,793
Provision for credit losses19,808(7,824)11,984
Charge-offs:
Commercial and industrial(2,829)(16,774)(19,603)
Real estate and agriculture(918)(16,575)(17,493)
Consumer and other(5,505)(183)(5,688)
Recoveries:
Commercial and industrial1,4381,7603,198
Real estate and agriculture178524702
Consumer and other774119893
Net charge-offs(1)(6,862)(31,129)(37,991)
Allowance for credit losses on loans at end of period$222,413$109,949$332,362
Ratio of allowance to end of period loans1.27%3.01%1.57%
Ratio of allowance to end of period loans, excluding Warehouse Purchase Program loans1.33%3.01%1.63%
Ratio of net charge-offs to average loans0.04%0.90%0.18%
Ratio of allowance to end of period nonperforming loans762.7%263.5%468.9%
Ratio of allowance to end of period nonaccrual loans762.7%278.2%483.9%

(1)
There was no net charge-off activity on Warehouse Purchase Program loans during the periods presented.

The Company had gross charge-offs on originated loans of $10.0 million during the year ended December 31, 2024 compared with $9.3 million during the year ended December 31, 2023. Partially offsetting these charge-offs were recoveries on originated loans of $1.8 million for the year ended December 31, 2024 compared with $2.4 million for the year ended December 31, 2023. Total charge-offs for the year ended December 31, 2024 were $20.2 million, partially offset by total recoveries of $5.7 million. Total charge-offs for the year ended December 31, 2023 were $42.8 million, partially offset by total recoveries of $4.8 million.

The following table shows the allocation of the net charge-offs and net recoveries among various categories of loans as of the dates indicated.

December 31,
20242023
AmountPercent of Net Charge-offs to Average LoansAmountPercent of Net Charge-offs to Average Loans
(Dollars in thousands)
Balance of net (charge-offs) recoveries applicable to:
Commercial and industrial$(6,774)0.03%$(16,405)0.08%
Real estate:
Construction, land development and other land loans(779)0.00%(27)0.00%
1-4 family residential (including home equity)(1,471)0.01%2680.00%
Commercial real estate (including multi-family residential)(222)0.00%(17,116)0.08%
Agriculture (includes farmland)(126)0.00%840.00%
Consumer and other(5,186)0.02%(4,795)0.02%
Total net charge-offs$(14,558)0.07%$(37,991)0.18%

55

The following tables show the allocation of the allowance for credit losses among various categories of loans disaggregated between originated loans, re-underwritten acquired loans, Non-PCD loans and PCD loans at the dates indicated. The allocation is made for analytical purposes and is not necessarily indicative of the categories in which future losses may occur. The total allowance is available to absorb losses from any loan category, regardless of whether allocated to an originated loan or an acquired loan.

December 31, 2024
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal AllowancePercent of Loans to Total Loans(1)
(Dollars in thousands)
Balance of allowance for credit losses on loans applicable to:
Commercial and industrial$34,528$18,003$5,159$7,810$65,50011.9%
Real estate176,66811,67618,51444,008250,86681.4%
Agriculture and agriculture real estate8,6462,3851,14315,51927,6934.9%
Consumer and other7,396199137147,7461.8%
Total allowance for credit losses on loans$227,238$32,263$24,953$67,351$351,805100.0%
December 31, 2023
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal AllowancePercent of Loans to Total Loans(1)
(Dollars in thousands)
Balance of allowance for credit losses on loans applicable to:
Commercial and industrial$27,948$18,211$5,340$8,333$59,83211.3%
Real estate181,3589,23916,51146,983254,09183.1%
Agriculture and agriculture real estate7,7501,0372562,33711,3804.0%
Consumer and other5,3571,465217207,0591.6%
Total allowance for credit losses on loans$222,413$29,952$22,324$57,673$332,362100.0%

(1)
Loans outstanding as a percentage of total loans, excluding Warehouse Purchase Program loans.

At December 31, 2024, the allowance for credit losses on loans totaled $351.8 million or 1.59% of total loans, including acquired loans with discounts, an increase of $19.4 million or 5.8% compared to the allowance for credit losses on loans totaling $332.4 million or 1.57% of total loans, including acquired loans with discounts, at December 31, 2023, primarily due to the LSSB Merger. Net charge-offs were $14.6 million for the year ended December 31, 2024. Net charge-offs for the year ended December 31, 2024 included $3.4 million related to resolved PCD loans, which had specific reserves that were allocated to the charge-offs. Additionally, reserves on PCD loans increased by $26.1 million due to Day One accounting for PCD loans at the time of the LSSB Merger. Further, $15.4 million of reserves on resolved PCD loans were released to the general reserve.

At December 31, 2023, the allowance for credit losses on loans totaled $332.4 million or 1.57% of total loans, including acquired loans with discounts, an increase of $50.8 million or 18.0% compared to the allowance for credit losses on loans totaling $281.6 million or 1.49% of total loans, including acquired loans with discounts, at December 31, 2022, primarily due to the FB Merger. Net charge-offs were $38.0 million for the year ended December 31, 2023. Net charge-offs for the year ended December 31, 2023 included $16.6 million related to resolved PCD loans and $15.0 million related to one commercial real estate loan acquired in a previous merger. The PCD loans had reserves of $16.3 million assigned as of the acquisition date. Additionally, reserves on PCD loans increased by $76.8 million due to the FB Merger and $23.5 million of reserves on resolved PCD loans was released to the general reserve.

At December 31, 2024, $227.2 million of the allowance for credit losses on loans was attributable to originated loans compared with $222.4 million of the allowance at December 31, 2023, an increase of $4.8 million or 2.2%. At December 31, 2024, $32.3 million of the allowance for credit losses on loans was attributable to re-underwritten acquired loans compared with $30.0 million of the allowance at December 31, 2023, an increase of $2.3 million or 7.7%. At December 31, 2024, $25.0 million of the allowance for credit losses on loans was attributable to Non-PCD loans compared with $22.3 million of the allowance at December 31, 2023, an increase of $2.6 million or 11.8%. At December 31, 2024, $67.4 million of the allowance for credit losses on loans attributable to PCD loans compared with $57.7 million of the allowance at December 31, 2023, an increase of $9.7 million or 16.8%.

56

At December 31, 2024 and 2023, the Company had $35.2 million and $27.9 million, respectively, of total outstanding net accretable discounts on Non-PCD and PCD loans.

The Company believes that the allowance for credit losses on loans at December 31, 2024 is adequate to cover the expected losses that may be realized from the loan portfolio as of such date. Nevertheless, the Company could sustain losses in future periods that could be substantial in relation to the size of the allowance at December 31, 2024.

Allowance for Credit Losses on Off-Balance Sheet Credit Exposures

The allowance for credit losses on off-balance sheet credit exposures estimates expected credit losses over the contractual period in which there is exposure to credit risk via a contractual obligation to extend credit, except when an obligation is unconditionally cancelable by the Company. The allowance is adjusted by provisions for credit losses charged to earnings that increase the allowance, or by provision releases returned to earnings that decrease the allowance. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on the commitments expected to fund. The estimate of commitments expected to fund is affected by historical analysis of utilization rates. The expected credit loss rates applied to the commitments expected to fund are affected by the general valuation allowance utilized for outstanding balances with the same underlying assumptions and drivers. As of December 31, 2024 and 2023, the Company had $37.6 million and $36.5 million, respectively, in allowance for credit losses on off-balance sheet credit exposures, with the increase due to the LSSB Merger. The allowance for credit losses on off-balance sheet credit exposures is a separate line item on the Company’s consolidated balance sheet.

The following table represents a rollforward of the allowance for credit losses on off-balance sheet credit exposures as of the dates indicated.

Year Ended December 31,
20242023
(Dollars in thousands)
Balance at beginning of period$36,503$29,947
Provision for credit losses on off-balance sheet credit exposures1,1436,556
Balance at end of period$37,646$36,503

Securities

The Company uses its securities portfolio to manage interest rate risk and as a source of income and liquidity for cash requirements. At December 31, 2024, the carrying amount of investment securities totaled $11.09 billion, a decrease of $1.71 billion or 13.4% compared with $12.80 billion at December 31, 2023. At December 31, 2024, securities represented 28.0% of total assets compared with 33.2% of total assets at December 31, 2023.

At the date of purchase, the Company is required to classify debt and equity securities into one of three categories: held to maturity, trading or available for sale. At each reporting date, the appropriateness of the classification is reassessed. Investments in debt securities are classified as held to maturity and measured at amortized cost in the financial statements only if management has the positive intent and ability to hold those securities to maturity. Securities that are bought and held principally for the purpose of selling them in the near term are classified as trading and measured at fair value in the financial statements with unrealized gains and losses included in earnings. Investments not classified as either held to maturity or trading are classified as available for sale and measured at fair value in the financial statements with unrealized gains and losses reported, net of tax, in a separate component of shareholders’ equity until realized.

57

The following table summarizes the carrying value by classification of securities as of the dates shown:

December 31,
202420232022
Amortized CostFair ValueAmortized CostFair ValueAmortized CostFair Value
(Dollars in thousands)
Available for Sale
Corporate debt securities$14,350$16,325$20,698$21,787$$
Collateralized mortgage obligations216,142212,990321,881320,044359,251357,402
Mortgage-backed securities108,524107,64597,77996,757101,64799,100
Total$339,016$336,960$440,358$438,588$460,898$456,502
Held to Maturity
U.S. Treasury securities and obligations of U.S. Government agencies5,861$5,817$7,631.00$7,579.00$$
States and political subdivisions98,12595,835116,497116,055122,361119,974
Corporate debt securities12,0008,16012,0007,80012,0009,480
Collateralized mortgage obligations232,345208,217263,250242,386271,727249,182
Mortgage-backed securities10,409,1339,064,45011,965,93010,610,77813,613,41512,008,489
Total$10,757,464$9,382,479$12,365,308$10,984,598$14,019,503$12,387,125

The investment securities portfolio is measured for expected credit losses by segregating the portfolio into two general classifications and applying the appropriate expected credit losses methodology. Investment securities classified as available for sale or held to maturity are evaluated for expected credit losses under CECL.

Available for sale securities. For available for sale securities in an unrealized loss position, the amount of the expected credit losses recognized in earnings depends on whether an entity intends to sell the security or more likely than not will be required to sell the security before recovery of its amortized cost basis less any current-period credit loss. If an entity intends to sell or more likely than not will be required to sell the security before recovery of its amortized cost basis less any current-period credit loss, the expected credit losses will be recognized in earnings equal to the entire difference between the investment’s amortized cost basis and its fair value at the balance sheet date. If an entity does not intend to sell the security and it is not more likely than not that the entity will be required to sell the security before recovery of its amortized cost basis less any current-period loss, the expected credit losses will be separated into the amount representing the credit-related portion of the impairment loss (“credit loss”) and the noncredit portion of the impairment loss (“noncredit portion”). The amount of the total expected credit losses related to the credit loss is determined based on the difference between the present value of cash flows expected to be collected and the amortized cost basis, and such difference is recognized in earnings. The amount of the total expected credit losses related to the noncredit portion is recognized in other comprehensive income, net of applicable taxes. The previous amortized cost basis less the expected credit losses recognized in earnings will become the new amortized cost basis of the investment.

As of December 31, 2024, management does not have the intent to sell any of the securities classified as available for sale before a recovery of cost. In addition, management believes it is more likely than not that the Company will not be required to sell any of its investment securities before a recovery of cost. The unrealized losses are largely due to changes in market interest rates and spread relationships since the time the underlying securities were purchased. The fair value is expected to recover as the securities approach their maturity date or repricing date or if market yields for such investments decline. Management does not believe any of the securities are impaired due to reasons of credit quality. Accordingly, as of December 31, 2024, management believes that there is no potential for credit losses on available for sale securities.

Held to maturity securities. The Company’s held to maturity investments include mortgage-related bonds issued by either the Government National Mortgage Corporation (“Ginnie Mae”), Fannie Mae or Federal Home Loan Mortgage Corporation (“Freddie Mac”). Ginnie Mae issued securities are explicitly guaranteed by the U.S. government, while Fannie Mae and Freddie Mac issued securities are fully guaranteed by those respective United States government-sponsored agencies, and conditionally guaranteed by the full faith and credit of the United States. The Company’s held to maturity securities also include taxable and tax-exempt municipal securities issued primarily by school districts, utility districts and municipalities located in Texas. The Company’s investment in municipal securities is exposed to credit risk. The securities are highly rated by major rating agencies and regularly reviewed by management. A significant portion are guaranteed or insured by either the Texas Permanent School Fund, Assured Guaranty or Build America Mutual. As of December 31, 2024, the Company’s municipal securities represent 0.9% of the securities portfolio. Management has the ability and intent to hold the securities classified as held to maturity until they mature, at which time the Company will receive full value for the securities. Accordingly, as of December 31, 2024, management believes that there is no potential for material credit losses on held to maturity securities.

58

The following table summarizes the contractual maturity of securities and their weighted average yields as of December 31, 2024. The contractual maturity of a mortgage-backed security is the date at which the last underlying mortgage matures. The weighted average life of the Company’s securities portfolio was 4.82 years, with a modified duration of 3.97 years at December 31, 2024. Available for sale securities are shown at fair value and held to maturity securities are shown at amortized cost. For purposes of the table below, tax-exempt states and political subdivisions are calculated on a tax equivalent basis.

December 31, 2024
Within One YearAfter One Year but Within Five YearsAfter Five Years but Within Ten YearsAfter Ten YearsTotal
AmountYieldAmountYieldAmountYieldAmountYieldTotalYield
(Dollars in thousands)
U.S. Treasury securities and obligations of U.S. Government agencies$0.00%$5,8613.95%$0.00%$0.00%$5,8613.95%
States and political subdivisions14,7814.13%42,3063.67%33,5703.38%7,4681.52%98,1253.48%
Corporate debt securities0.00%81517.08%27,5101.63%0.00%28,3252.08%
Collateralized mortgage obligations4,9915.05%37,1065.14%122,8945.05%280,3443.24%445,3353.92%
Mortgage-backed securities5,2172.83%507,4172.65%1,161,4582.58%8,842,6861.84%10,516,7781.96%
Total$24,9894.05%$593,5052.91%$1,345,4322.80%$9,130,4981.88%$11,094,4242.05%

The contractual maturity of mortgage-backed securities and collateralized mortgage obligations is not a reliable indicator of their expected life because borrowers have the right to prepay their obligations at any time with or without call or prepayment penalties. Mortgage-backed securities monthly pay downs cause the average lives of the securities to be much different than their stated lives. During a period of increasing interest rates, fixed rate mortgage-backed securities do not tend to experience heavy prepayments of principal, and consequently, the average life of this security will be lengthened. If interest rates begin to fall, prepayments may increase, thereby shortening the estimated life of this security.

At December 31, 2024 and 2023, the Company did not own securities of any one issuer (other than the U.S. government and its agencies) for which aggregate adjusted cost exceeded 10% of the consolidated shareholders’ equity at such respective dates.

The average tax equivalent yield of the securities portfolio was 2.05% as of December 31, 2024, compared with 2.07% and 2.02% as of December 31, 2023 and 2022, respectively. The average tax equivalent yield on the securities portfolio is based upon expected prepayment speeds, other industry standard projections and on a 21% tax rate in 2024, 2023 and 2022.

The average yield excluding the tax equivalent adjustment was 2.07% for the year ended December 31, 2024, compared with 2.06% for the year ended December 31, 2023 and 1.78% for the year ended December 31, 2022. The overall change in the average securities portfolio over the comparable periods was primarily due to maturities, principal amortization, prepayments and sales of investment securities during the year ended December 31, 2024.

Mortgage-backed securities are securities that have been developed by pooling a number of real estate mortgages and which are principally issued by federal agencies such as Ginnie Mae, Fannie Mae and Freddie Mac. These securities are deemed to have high credit ratings, and minimum regular monthly cash flows of principal and interest are guaranteed by the issuing agencies.

Unlike U.S. Treasury and U.S. government agency securities, which have a lump sum payment at maturity, mortgage-backed securities provide cash flows from regular principal and interest payments and principal prepayments throughout the lives of the securities. Premiums and discounts on mortgage-backed securities are amortized over the expected life of the security and may be impacted by prepayments. As such, mortgage-backed securities which are purchased at a premium will generally suffer decreasing net yields as interest rates drop because homeowners tend to refinance their mortgages resulting in prepayments and an acceleration of premium amortization. Securities purchased at a discount will obtain higher net yields in a decreasing interest rate environment as prepayments result in an acceleration of discount accretion. At December 31, 2024, 85.0% of the mortgage-backed securities held by the Company had contractual final maturities of more than ten years with a weighted average life of 5.24 years. As noted above, contractual maturities are not a reliable indicator of expected life because of borrower prepayment rights.

Collateralized mortgage obligations (“CMOs”) are bonds that are backed by pools of mortgages. The pools can be Ginnie Mae, Fannie Mae or Freddie Mac pools or they can be private-label pools. CMOs are designed so that the mortgage collateral will generate a cash flow sufficient to provide for the timely repayment of the bonds. So long as the collateral cash flow is adequate to meet scheduled bond payments, the mortgage collateral pool can be structured to accommodate various desired bond repayment schedules. This is accomplished by dividing the bonds into classes to which payments on the underlying mortgage pools are allocated in different order. The bond’s cash flow, for example, can be dedicated to one class of bondholders at a time, thereby increasing call protection to bondholders. In private-label CMOs, losses on underlying mortgages are directed to the most junior of all classes and then to the

59

classes above in order of increasing seniority, which means that the senior classes have enough credit protection to be given the highest credit rating by the rating agencies.

Visa Class B-1 Stock Exchange. During the second quarter of 2024, the Bank tendered all of its shares of Visa Class B-1 common stock in exchange for a combination of Visa Class B-2 common stock and Visa Class C common stock, pursuant to the terms and subject to the conditions of the public offering of Visa to exchange its Class B-1 common stock for a combination of shares of its Class B-2 common stock and Class C common stock, which expired on May 3, 2024. The Company recorded a gain of $20.6 million during the second quarter of 2024 based on the conversion privilege of the Class C common stock and the closing price of Visa Class A common stock. In the exchange, the Bank received 48,492 shares of Class B-2 stock, recorded at zero cost basis, and 19,245 shares of Class C common stock and has subsequently sold all shares of Class C stock.

Deposits

The Company’s lending and investing activities are primarily funded by deposits. The Company offers a variety of deposit accounts having a wide range of interest rates and terms including demand, savings, money market and time accounts. The Company relies primarily on competitive pricing policies and customer service to attract and retain these deposits.

Total deposits at December 31, 2024 were $28.38 billion, an increase of $1.20 billion or 4.4% compared with $27.18 billion at December 31, 2023, primarily due to the LSSB Merger acquired deposits. Total deposits at December 31, 2023 were $27.18 billion, a decrease of $1.35 billion or 4.7% compared with $28.53 billion at December 31, 2022, primarily due to a decrease in business deposits and public fund deposits, partially offset by the FB Merger acquired deposits. Noninterest-bearing deposits at December 31, 2024 were $9.80 billion compared with $9.78 billion at December 31, 2023, an increase of $21.9 million. Noninterest-bearing deposits at December 31, 2023 were $9.78 billion compared with $10.92 billion at December 31, 2022, a decrease of $1.14 billion or 10.4%. Interest-bearing deposits at December 31, 2024 were $18.58 billion, an increase of $1.18 billion or 6.8% compared with $17.40 billion at December 31, 2023. Interest-bearing deposits at December 31, 2023 were $17.40 billion, a decrease of $214.8 million or 1.2% compared with $17.62 billion at December 31, 2022.

The daily average balances and weighted average rates paid on deposits for each of the years ended December 31, 2024, 2023 and 2022 are presented below:

Years Ended December 31,
202420232022
Average BalanceAverage RateAverage BalanceAverage RateAverage BalanceAverage Rate
(Dollars in thousands)
Interest-bearing checking$4,900,1890.72%$5,150,0490.38%$6,299,9240.16%
Regular savings2,765,9780.713,164,5120.703,535,9080.24
Money market savings6,183,0322.835,965,3332.456,848,2700.55
Time deposits4,301,7634.162,832,7542.992,322,7540.52
Total interest-bearing deposits18,150,9622.2517,112,6481.5919,006,8560.36
Noninterest-bearing deposits9,683,98010,224,24110,903,539
Total deposits$27,834,9421.47%$27,336,8891.00%$29,910,3950.23%

The Company’s ratio of average noninterest-bearing deposits to average total deposits for the years ended December 31, 2024, 2023 and 2022 was 34.8%, 37.4% and 36.5%, respectively.

The following table sets forth the amount of the Company’s certificates of deposit that are $250,000 or greater by time remaining until maturity at December 31, 2024 (dollars in thousands):

Three months or less$1,043,08456.2%
Over three through six months705,82538.1
Over six through 12 months88,5544.8
Over 12 months17,0310.9
Total$1,854,494100.0%

Total uninsured deposits, including certificates of deposits, were $11.88 billion and $10.73 billion at December 31, 2024 and 2023, respectively.

60

Other Borrowings

The Company utilizes borrowings to supplement deposits to fund its lending and investment activities. Borrowings consist of funds from the Federal Reserve Board Bank Term Funding Program (“BTFP”), the Federal Home Loan Bank (“FHLB”) and securities sold under repurchase agreements.

The following table presents the Company’s borrowings at December 31, 2024 and 2023:

Bank Term Funding ProgramFHLB AdvancesSecurities Sold Under Repurchase Agreements
(Dollars in thousands)
December 31, 2024
Amount outstanding at year-end$$3,200,000$221,913
Weighted average interest rate at year-end4.38%2.44%
Maximum month-end balance during the year$3,900,000$3,200,000$297,629
Average balance outstanding during the year$3,676,954$125,956$257,171
Weighted average interest rate during the year4.78%4.58%2.70%
December 31, 2023
Amount outstanding at year-end$3,725,000$$309,277
Weighted average interest rate at year-end4.83%2.31%
Maximum month-end balance during the year$3,725,000$4,125,000$462,364
Average balance outstanding during the year$1,826,195$2,182,421$389,313
Weighted average interest rate during the year5.10%5.22%2.42%

FHLB advances and long-term notes payable—The Company has an available line of credit with the FHLB of Dallas, which allows the Company to borrow on a collateralized basis. The Company’s FHLB advances are typically considered short-term borrowings and are used to manage liquidity as needed. Maturing advances are replaced by drawing on available cash, making additional borrowings or through increased customer deposits. At December 31, 2024, the Company had total borrowing capacity of $7.94 billion under this line. FHLB advances of $3.20 billion were outstanding at December 31, 2024, with an interest rate of 4.38%. At December 31, 2024, the Company had no FHLB long-term notes payable balance outstanding.

Bank Term Funding Program— During the second quarter of 2023, the Bank began participating in the BTFP, which ceased extending new loans as of March 11, 2024. Under the BTFP program, eligible depository institutions could obtain loans of up to one year in length by pledging U.S. Treasuries, agency debt and mortgage-backed securities, and other qualifying assets as collateral. At December 31, 2024, the Company had no BTFP balance outstanding.

Securities sold under repurchase agreements with Company customers—At December 31, 2024, the Company had $221.9 million in securities sold under repurchase agreements compared with $309.3 million at December 31, 2023, a decrease of $87.4 million or 28.2%, with weighted average interest rates paid of 2.70% and 2.42% for the years ended December 31, 2024 and 2023, respectively. Repurchase agreements are generally settled on the following business day; however, approximately $2.7 million of repurchase agreements outstanding at December 31, 2024 have maturity dates ranging from 12 to 24 months. All securities sold under repurchase agreements are collateralized by certain pledged securities.

Subordinated debentures— On May 1, 2023, in connection with the acquisition of First Bancshares, the Company assumed the obligation related to $3.1 million of Floating Rate Junior Subordinated Deferrable Interest Debentures and trust preferred securities (the "Subordinated Debentures"), which the Company redeemed on September 18, 2023. Accordingly, as of December 31, 2024 and 2023, the Company had no Subordinated Debentures outstanding.

Interest Rate Sensitivity and Market Risk

The Company’s asset liability and funds management policy provides management with the guidelines for effective funds management, and the Company has established a measurement system for monitoring its net interest rate sensitivity position. The Company manages its sensitivity position within established guidelines.

As a financial institution, the Company’s primary component of market risk is interest rate volatility. Fluctuations in interest rates ultimately will impact both (1) the level of income and expense recorded on most of the Company’s assets and liabilities and (2) the market value of all interest-earning assets and interest-bearing liabilities, other than those which have a short term to maturity. Interest rate risk is the potential of economic losses due to future interest rate changes. These economic losses can be reflected as a

61

loss of future net interest income, a loss of current fair market values, or both. The objective is to measure the effect on net interest income and to adjust the balance sheet to minimize the inherent risk while maximizing income.

The Company primarily manages its exposure to interest rates by structuring its balance sheet in the ordinary course of business. The Company does not employ material amounts of instruments such as leveraged derivatives, interest rate swaps, financial options, financial future contracts or forward delivery contracts for the purpose of reducing interest rate risk. Based upon the nature of the Company’s operations, with the exception of how commodity prices may impact the Company’s borrowers’ ability to repay loans, the Company is not subject to foreign exchange or commodity price risk. The Company is not involved in trading assets for its own account.

The Company’s exposure to interest rate risk is managed by the Asset Liability Committee (“ALCO”), which consists of senior officers of the Company, in accordance with policies approved by the Company’s Board of Directors. The ALCO formulates strategies based on appropriate levels of interest rate risk. In determining the appropriate level of interest rate risk, the ALCO considers the impact on earnings and capital of the current outlook on interest rates, potential changes in interest rates, regional economies, liquidity, business strategies and other factors. The ALCO meets regularly to review, among other things, the sensitivity of assets and liabilities to interest rate changes, the book and market values of assets and liabilities, unrealized gains and losses, purchase and sale activities, commitments to originate loans and the maturities of investments and borrowings. Additionally, the ALCO reviews liquidity, cash flow flexibility, maturities of deposits and consumer and commercial deposit activity. Management uses two methodologies to manage interest rate risk: (1) an analysis of relationships between interest-earning assets and interest-bearing liabilities; and (2) an interest rate shock simulation model. The Company has traditionally managed its business to minimize its overall exposure to changes in interest rates.

The Company primarily uses an interest rate risk simulation model to evaluate the interest rate sensitivity of net interest income and the balance sheet. Contractual maturities and repricing opportunities of loans are incorporated in the model as are prepayment assumptions, maturity data and call options within the investment portfolio. Assumptions based on past experience are incorporated into the model for nonmaturity deposit accounts. Interest rate shocks are applied to a static balance sheet to estimate the potential impact on net interest income and the aggregated market value of the balance sheet. As of December 31, 2024, these interest rate shocks consisted of instantaneous and parallel shifts in the yield curve moving from – 400 basis points to + 400 basis points, in 100 basis-point increments. The forecasted net interest income assuming no change in interest rates is compared to the forecasted net interest income in the shocks to measure the sensitivity of the Company’s earnings to changes in interest rates. Other simulations are run on a regular basis that include the gradual and rapid ramping of interest rates, yield curve twists and changes in the balance sheet composition.

The following table summarizes the simulated change in net interest income at the 12-month horizon, considering the balance sheet composition as of December 31, 2024 and 2023:

Percent Change in Net Interest Income
Change in Interest Rates (Basis Points)December 31, 2024December 31, 2023
+2001.0%(5.5)%
+1000.9%(2.4)%
Base0.0%0.0%
-100(2.3)%3.1%
-200(5.0)%3.2%

The Company continues to manage its asset sensitivity within the scope of its risk tolerances and changing market conditions. At December 31, 2024, a projected 200 basis point increase in rates resulted in a projected increase in net interest income of 1.0% compared with a projected 5.5% decrease in net interest income at December 31, 2023. These projections can be impacted by a variety of factors, including changes in interest rates, changes in model assumptions and shifts in the Company’s balance sheet composition. During 2024, the Company increased its investment in short-term liquid assets and gradually reduced the size of its fixed-rate investment portfolio. In addition, deposits increased during the year enabling the Company to reduce short-term borrowings and fund loan growth. These balance sheet shifts were the primary factors causing the Company’s shift to an asset sensitive position at December 31, 2024.

The results are significantly influenced by the behavior of demand, money market and savings deposits and the overall balance sheet composition during such rate fluctuations. The Company has found that, historically, interest rates on these deposits change more slowly than changes in the discount and federal funds rates. This assumption is incorporated into the simulation model and is generally not fully reflected in a gap analysis. The assumptions incorporated into the model are inherently uncertain and, as a result, the model cannot precisely measure future net interest income or precisely predict the impact of fluctuations in market interest rates

62

on net interest income. Actual results will differ from the model’s simulated results due to timing, magnitude and frequency of interest rate changes as well as changes in market conditions and the application and timing of various management strategies.

Liquidity

Liquidity involves the Company’s ability to raise funds to support asset growth and acquisitions or reduce assets to meet deposit withdrawals and other payment obligations, to maintain reserve requirements and otherwise to operate the Company on an ongoing basis and manage unexpected events. During 2024 and 2023, the Company’s liquidity needs were primarily met by core deposits, security and loan maturities and amortizing investment and loan portfolios. Additionally, the Company utilized advances from the FHLB of Dallas and the Federal Reserve Board BTFP. Although access to purchased funds from correspondent banks may be available and has been utilized on occasion to take advantage of investment opportunities, the Company does not generally rely on this external funding source.

The following table illustrates, during the years presented, the mix of the Company’s funding sources and the average assets in which those funds are invested as a percentage of the Company’s average total assets for the periods indicated. Average assets totaled $39.60 billion for 2024 compared with $38.97 billion for 2023.

20242023
Source of Funds:
Deposits:
Noninterest-bearing24.45%26.23%
Interest-bearing45.8443.91
Securities sold under repurchase agreements0.651.00
Other borrowings9.6010.29
Other noninterest-bearing liabilities1.010.74
Shareholders’ equity18.4517.83
Total100.00%100.00%
Uses of Funds:
Loans55.44%52.80%
Securities30.1435.20
Federal funds sold and other interest-earning assets3.070.64
Other noninterest-earning assets11.3511.36
Total100.00%100.00%
Average noninterest-bearing deposits to average deposits34.79%37.40%
Average loans to average deposits78.87%75.27%

The Company’s largest source of funds is deposits, and the Company’s principal uses of funds are loans and securities. The Company does not expect a change in the source or use of its funds in the foreseeable future. The Company’s average deposits increased 1.8% for the year ended December 31, 2024 compared with the year ended December 31, 2023. The Company’s average loans increased 6.7% for the year ended December 31, 2024 compared with the year ended December 31, 2023. The Company predominantly invests excess deposits in government-backed securities until the funds are needed to fund loan growth. The Company’s securities portfolio has a weighted average life of 4.82 years and a modified duration of 3.97 years at December 31, 2024.

As of December 31, 2024, the Company had outstanding $3.98 billion in commitments to extend credit, $86.4 million in commitments associated with outstanding standby letters of credit and $1.06 billion in commitments associated with unused capacity on Warehouse Purchase Program loans. Since commitments associated with letters of credit and commitments to extend credit may expire unused, the total outstanding may not necessarily reflect the actual future cash funding requirements.

As of December 31, 2024, the Company had no exposure to future cash requirements associated with known uncertainties or capital expenditures of a material nature.

As of December 31, 2024, the Company had cash and cash equivalents of $1.97 billion compared with $458.4 million at December 31, 2023, an increase of $1.51 billion or 330.3%. The increase was primarily due to net proceeds from maturities, sales and principal paydowns of investment securities of $1.74 billion, net cash provided by operating activities of $472.7 million and net cash provided by the purchase of Lone Star of $169.9 million, partially offset by net repayments of other short-term borrowings of

63

$525.0 million, payments of cash dividends of $214.4 million, a net decrease in securities sold under repurchase agreements of $87.4 million and repurchase of common stock of $74.8 million.

Share Repurchases

On January 21, 2025, the Company announced a stock repurchase program under which the Company could repurchase up to 5%, or approximately 4.8 million shares, of its outstanding common stock over a one-year period expiring on January 21, 2026, at the discretion of management. Under the stock repurchase program, the Company may repurchase shares from time to time at prevailing market prices, through open-market purchases or privately negotiated transactions, depending upon market conditions. Repurchases under this program may also be made in transactions outside the safe harbor during a pending merger, acquisition or similar transaction. The timing and actual number of shares repurchased will depend on a variety of factors including price, corporate and regulatory requirements, market conditions, and other corporate liquidity requirements and priorities. Shares of stock repurchased are held as authorized but unissued shares. The Company is not obligated to purchase any particular number of shares, and the Company may suspend, modify or terminate the program at any time and for any reason without prior notice.

On January 16, 2024, the Company announced a stock repurchase program under which the Company could repurchase up to 5%, or approximately 4.7 million shares, of its outstanding common stock over a one-year period expiring on January 16, 2025, at the discretion of management. The Company repurchased approximately 1.2 million shares of its common stock at an average weighted price of $60.35 per share during the year ended December 31, 2024.

Contractual Obligations

The Company’s contractual obligations and other commitments to make future payments (other than deposit obligations and securities sold under repurchase agreements) as of December 31, 2024 are summarized below.

Federal Home Loan Bank Borrowings

The Company’s future cash payments associated with its contractual obligations pursuant to its FHLB advances as of December 31, 2024 is summarized below.

1 year or lessMore than 1 year but less than 3 years3 years or more but less than 5 years5 years or moreTotal
(Dollars in thousands)
FHLB advances$3,200,000$$$$3,200,000

Off-Balance Sheet Items

In the normal course of business, the Company enters into various transactions that, in accordance with GAAP, are not included in its consolidated balance sheets. The Company enters into these transactions to meet the financing needs of its customers. These transactions include commitments to extend credit and standby letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in the consolidated balance sheets.

The Company’s commitments associated with outstanding standby letters of credit, unused capacity on Warehouse Purchase Program loans and commitments to extend credit expiring by period as of December 31, 2024 are summarized below. Since commitments associated with letters of credit, unused capacity on Warehouse Purchase Program loans and commitments to extend credit may expire unused, the amounts shown may not necessarily reflect the actual future cash funding requirements.

1 year or lessMore than 1 year but less than 3 years3 years or more but less than 5 years5 years or moreTotal
(Dollars in thousands)
Standby letters of credit$73,827$10,481$2,088$26$86,422
Unused capacity on Warehouse Purchase Program loans1,055,5971,055,597
Commitments to extend credit1,600,5801,004,273101,4281,273,1273,979,408
Total$2,730,004$1,014,754$103,516$1,273,153$5,121,427

64

Standby Letters of Credit. Standby letters of credit are written conditional commitments issued by the Company to guarantee the payment by or performance of a customer to a third party. If the customer does not perform in accordance with the terms of the agreement with the third party, the Company would be required to fund the commitment. The maximum potential amount of future payments the Company could be required to make is represented by the contractual amount of the commitment. If the commitment is funded, the Company would be entitled to seek recovery from the customer. The Company’s policies generally require that standby letter of credit arrangements contain security and debt covenants similar to those contained in loan agreements.

Unused Capacity on Warehouse Purchase Program Loans. For Warehouse Purchase Program loans, the Company has established a maximum purchase facility amount, but reserves the right, at any time, to refuse to buy any mortgage loans offered for sale by its mortgage originator clients for any reason.

Commitments to Extend Credit. The Company enters into contractual commitments to extend credit, normally with fixed expiration dates or termination clauses, at specified rates and for specific purposes. Substantially all of the Company’s commitments to extend credit are contingent upon customers maintaining specific credit standards at the time of loan funding. The Company minimizes its exposure to loss under these commitments by subjecting them to credit approval and monitoring procedures. Management assesses the credit risk associated with certain commitments to extend credit in determining the level of the allowance for credit losses.

Allowance for Credit Losses on Off-balance Sheet Credit Exposures. The Company records an allowance for credit losses on off-balance sheet credit exposure that is adjusted through a charge to provision for credit losses on the Company’s consolidated statement of income. At December 31, 2024 and 2023, this allowance, reported as a separate line item on the Company’s consolidated balance sheet, totaled $37.6 million and $36.5 million, respectively. The increase in the allowance was due to the LSSB Merger.

Leases

The Company’s leases relate primarily to operating leases for office space and banking centers. The Company determines if an arrangement is a lease or contains a lease at inception. The Company’s leases have remaining lease terms of 1 to 15 years, which may include the option to extend the lease when it is reasonably certain for the Company to exercise that option. Operating lease right-of-use (“ROU”) assets and liabilities are recognized at the commencement date based on the present value of lease payments over the lease term. The Company uses its incremental collateralized borrowing rate to determine the present value of lease payments. Short-term leases and leases with variable lease costs are immaterial and the Company has one sublease arrangement. Sublease income for the years ended December 31, 2024, 2023 and 2022 was $3.4 million, $3.1 million and $3.2 million, respectively. As of December 31, 2024, operating lease ROU assets and lease liabilities were approximately $33.4 million. ROU assets and lease liabilities were classified as other assets and other liabilities, respectively.

As of December 31, 2024, the weighted average remaining lease terms of the Company’s operating leases were 6.1 years. The weighted average discount rate used to determine the lease liabilities as of December 31, 2024 for the Company’s operating leases was 3.0%. Cash paid for the Company’s operating leases for the years ended December 31, 2024, 2023 and 2022 was $11.5 million, $12.0 million and $10.9 million, respectively. During the year ended December 31, 2024, the Company obtained $5.2 million in ROU assets in exchange for lease liabilities for three operating leases.

The Company’s future undiscounted cash payments associated with its operating leases as of December 31, 2024 are summarized below (dollars in thousands).

2025$10,461
20269,334
20276,332
20283,355
20292,006
Thereafter10,495
Total undiscounted lease payments$41,983

It is expected that in the normal course of business, expiring leases will be renewed or replaced by leases on other property or equipment.

Rent expense under all operating lease obligations aggregated approximately $11.5 million, $12.1 million, and $10.9 million for the years ended December 31, 2024, 2023 and 2022, respectively.

65

Capital Resources

Capital management consists of providing equity to support the Company’s current and future operations. The Company is subject to capital adequacy requirements imposed by the Federal Reserve Board, and the Bank is subject to capital adequacy requirements imposed by the FDIC. Both the Federal Reserve Board and the FDIC have adopted risk-based capital requirements for assessing bank holding company and bank capital adequacy. These standards define capital and establish minimum capital requirements in relation to assets and off-balance sheet exposure, adjusted for credit risk.

The Company is subject to the Basel III Capital Rules, which require the Company to maintain a capital conservation buffer, composed entirely of common equity tier 1 capital (“CET1”), of 2.5%, effectively resulting in minimum ratios of (1) CET1 to risk-weighted assets of 7.0%, (2) Tier 1 capital to risk-weighted assets of 8.5%, (3) total capital (that is, Tier 1 plus Tier 2) to risk-weighted assets of 10.5% and (4) Tier 1 capital to average quarterly assets as reported on consolidated financial statements (known as the “leverage ratio”) of 4.0%. The Bank is subject to capital adequacy guidelines of the FDIC that are substantially similar to the Federal Reserve Board’s guidelines. Also pursuant to FDICIA, the FDIC has promulgated regulations setting the levels at which an insured institution such as the Bank would be considered “well-capitalized,” “adequately capitalized,” “undercapitalized,” “significantly undercapitalized” and “critically undercapitalized.” Under the FDIC’s regulations, the Bank is classified “well-capitalized” for purposes of prompt corrective action.

Banking institutions that fail to meet the effective minimum ratios will be subject to constraints on capital distributions, including dividends and share repurchases, and certain discretionary executive compensation. The severity of the constraints depends on the amount of the shortfall and the institution’s “eligible retained income” (that is, four-quarter trailing net income, net of distributions and tax effects not reflected in net income).

In response to the COVID-19 pandemic, in March 2020 the joint federal bank regulatory agencies issued an interim final rule that allowed banking organizations that implemented CECL in 2020 to mitigate the effects of the CECL accounting standard in their regulatory capital for two years. This two-year delay is in addition to the three-year transition period that the agencies had already made available. The Company adopted the option provided by the interim final rule, which delayed the effects of CECL on its regulatory capital through 2021, after which the effects were phased in over a three-year period from January 1, 2022 through December 31, 2024. Under the interim final rule, the amount of adjustments to regulatory capital deferred until the phase-in period include both the initial impact of the Company’s adoption of CECL on January 1, 2020 and 25% of subsequent changes in the Company’s allowance for credit losses during each quarter of the two-year period ended December 31, 2021. The cumulative amount of the transition adjustments was phased in over a three-year transition period that began on January 1, 2022, with 75% recognized in 2022, 50% recognized in 2023, and 25% recognized in 2024.

As of December 31, 2024, the Company’s ratio of CET1 to risk-weighted assets was 16.42%, Tier 1 capital to risk-weighted assets was 16.42%, total capital to risk-weighted assets was 17.67% and Tier 1 capital to average quarterly assets (leverage ratio) was 10.82%.

It is important to note that Warehouse Purchase Program loan volumes can increase significantly on the last day of the month, potentially leading to a significant difference between the ending and average balance of Warehouse Purchase Program loans for a given period. At December 31, 2024, Warehouse Purchase Program loans totaled $1.08 billion, compared to an average balance of $973.2 million. Because the capital ratios above are calculated using ending risk-weighted assets and Warehouse Purchase Program loans are risk-weighted at 100%, the end-of-period increase in these balances can significantly impact the Company’s reported capital ratios.

Total shareholders’ equity increased to $7.44 billion at December 31, 2024, compared with $7.08 billion at December 31, 2023, an increase of $359.2 million or 5.1%. The increase was primarily the result of the common stock issuance in connection with the LSSB Merger of $156.3 million and net income of $479.4 million, partially offset by dividend payments of $214.4 million and common stock repurchases of $74.8 million.

66

The following table provides a comparison of the Company’s and the Bank’s leverage and risk-weighted capital ratios as of December 31, 2024 to the minimum and well-capitalized regulatory standards:

Minimum Required For Capital Adequacy PurposesMinimum Required Plus Capital Conservation BufferTo Be Categorized As Well Capitalized Under Prompt Corrective Action ProvisionsActual Ratio at December 31, 2024
The Company
CET1 capital ratio4.50%7.00%N/A16.42%
Tier 1 risk-based capital ratio6.00%8.50%N/A16.42%
Total risk-based capital ratio8.00%10.50%N/A17.67%
Leverage ratio4.00%(1)4.00%N/A10.82%
The Bank
CET1 capital ratio4.50%7.00%6.50%16.36%
Tier 1 risk-based capital ratio6.00%8.50%8.00%16.36%
Total risk-based capital ratio8.00%10.50%10.00%17.62%
Leverage ratio4.00%(2)4.00%5.00%10.78%

(1)
The Federal Reserve Board may require the Company to maintain a leverage ratio above the required minimum.

(2)
The FDIC may require the Bank to maintain a leverage ratio above the required minimum.

67

FY 2023 10-K MD&A

SEC filing source: 0000950170-24-022171.

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Confidence: high. Filing date: 2024-02-28. Report date: 2023-12-31.

ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Special Cautionary Notice Regarding Forward-Looking Statements

Statements and financial discussion and analysis contained in this Annual Report on Form 10-K that are not statements of historical fact constitute forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on assumptions and involve a number of risks and uncertainties, many of which are beyond the Company’s control. Forward-looking statements can be identified by words such as “believes,” “intends,” “expects,” “plans,” “will” and similar references to future periods. Many possible events or factors could affect the future financial results and performance of the Company and could cause such results or performance to differ materially from those expressed in the forward-looking statements. These possible events or factors include, but are not limited to:


changes in the strength of the United States economy in general and the strength of the local economies in which the Company conducts operations resulting in, among other things, a deterioration in credit quality or reduced demand for credit, including the result and effect on the Company’s loan portfolio and allowance for credit losses;


adverse developments in the banking industry highlighted by high-profile bank failures and the potential impact of such developments on customer confidence, the Company’s stock price, liquidity and regulatory responses to these developments (including increases in the cost of the Company’s deposit insurance assessments);


the Company's ability to effectively manage its liquidity risk and the availability of capital and funding;


volatility in interest rates and market prices, which could reduce the Company’s net interest margins, asset valuations and expense expectations;


prolonged periods of high inflation and their effects on our business, profitability, and our stock price;


changes in the levels of loan prepayments and the resulting effects on the value of the Company’s loan portfolio;


changes in local economic and business conditions, including fluctuations in the price of oil, natural gas and other commodities, which adversely affect the Company’s customers and their ability to transact profitable business with the company, including the ability of the Company’s borrowers to repay their loans according to their terms or a change in the value of the related collateral;


the potential impacts of climate change;


increased competition for deposits and loans adversely affecting balances, rates and terms;


the timing, impact and other uncertainties of any future acquisitions, including the pending acquisition of Lone Star, and the Company’s ability to identify suitable future acquisition candidates, the success or failure in the integration of their operations, and the ability to enter new markets successfully and capitalize on growth opportunities;


the risk that the regulatory environment may not be conducive to or may prohibit the consummation of future mergers and/or business combinations, may increase the length of time and amount of resources required to consummate such transactions, and the potential to reduce anticipated benefits from such mergers or combinations;


the possible impairment of goodwill associated with an acquisition and possible adverse short-term effects on the results of operations;


increased credit risk in the Company’s assets and increased operating risk caused by a material change in commercial, consumer and/or real estate loans as a percentage of the total loan portfolio;


the concentration of the Company’s loan portfolio in loans collateralized by residential and commercial real estate;


the failure of assumptions underlying the establishment of and provisions made to the allowance for credit losses, including such assumptions related to potential, pending or recent acquisitions;


changes in the availability of funds resulting in increased costs or reduced liquidity;


a deterioration or downgrade in the credit quality and credit agency ratings of the securities in the Company’s securities portfolio;


increased asset levels and changes in the composition of assets and the resulting impact on the Company’s capital levels and regulatory capital ratios;

35


the Company’s ability to acquire, operate and maintain cost effective and efficient systems without incurring unexpectedly difficult or expensive but necessary technological changes;


the loss of senior management or operating personnel and the potential inability to hire qualified personnel at reasonable compensation levels;


government intervention in the U.S. financial system;


changes in statutes and government regulations or their interpretations applicable to financial holding companies and the Company’s present and future banking and other subsidiaries, including changes in tax requirements and tax rates;


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;


the Company’s ability to identify and address cybersecurity risks such as data security breaches, malware, "denial of service" attacks, "hacking", and identity theft, a failure of which could disrupt business and result in significant losses or adverse effects to the Company’s reputation;


poor performance by, or breach of the operational or security systems of, third-party vendors and other service providers;


exposure to potential losses in the event of fraud and/or theft, or in the event that a third-party vendor, obligor, or business partner fails to pay amounts due to the Company under that relationship or under any other arrangement;


the failure of analytical and forecasting models and tools used by the Company to estimate expected credit losses and to measure the fair value of financial instruments;


additional risks from new lines of businesses or new products and services;


risks related to potential claims, damages, penalties, fines and reputational damage resulting from pending or future litigation, regulatory proceedings or enforcement actions, including those related to cybersecurity breaches, intellectual property or fiduciary responsibilities;


the failure of the Company’s enterprise risk management framework to identify or address risks adequately;


potential risk of environmental liability associated with lending activities;


acts of terrorism, an outbreak of hostilities, or other international or domestic calamities, civil unrest, insurrections, other political, economic or diplomatic developments, including those caused by public health issues, outbreaks of diseases and pandemics, weather or other acts of God and other matters beyond the Company’s control; and


other risks and uncertainties described in this Annual Report on Form 10-K or in the Company’s other reports and documents filed with the Securities and Exchange Commission.

A forward-looking statement may include a statement of the assumptions or bases underlying the forward-looking statement. The Company believes it has chosen these assumptions or bases in good faith and that they are reasonable. However, the Company cautions that assumptions or bases almost always vary from actual results, and the differences between assumptions or bases and actual results can be material. Therefore, the Company cautions against placing undue reliance on its forward-looking statements. The forward-looking statements speak only as of the date the statements are made. The Company undertakes no obligation to publicly update or otherwise revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Management’s Discussion and Analysis of Financial Condition and Results of Operations analyzes the major elements of the Company’s balance sheets and statements of income. This section should be read in conjunction with the Company’s consolidated financial statements and accompanying notes and other detailed information appearing elsewhere in this Annual Report on Form 10‑K.

Overview

The Company generates the majority of its revenues from interest income on loans, service charges and fees on customer accounts and income from investment in securities. The Company also earns revenues from various additional products and services it provides, including trust services, mortgage lending, brokerage, credit card and independent sales organization sponsorship operations. The Company’s revenues are partially offset by interest expense paid on deposits and other borrowings and noninterest expenses such as administrative and occupancy expenses. 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

36

interest income is the Company’s largest source of revenue. The level of interest rates and the volume and mix of earning assets and interest-bearing liabilities impact net interest income and margin.

Three principal components of the Company’s growth strategy are internal growth, efficient operations and acquisitions, including strategic merger transactions. The Company focuses on continual internal growth. Each banking center is operated as a separate profit center, maintaining separate data with respect to its net interest income, efficiency ratio, deposit growth, loan growth and overall profitability. The Company also focuses on maintaining efficiency and stringent cost control practices and policies. The Company has centralized many of its critical operations, such as data processing and loan and deposit processing. Management believes that this centralized infrastructure can accommodate substantial additional growth while enabling the Company to minimize operational costs through certain economies of scale. The Company also intends to continue to seek expansion opportunities. On May 1, 2023, the Company acquired First Bancshares, as described under “—Recent Acquisition” below. On October 11, 2022, the Company announced the signing of a definitive merger agreement with Lone Star, as described under “—Pending Acquisition” below.

Net income was $419.3 million, $524.5 million and $519.3 million for the years ended December 31, 2023, 2022 and 2021, respectively, and diluted earnings per share were $4.51, $5.73 and $5.60, respectively, for these same periods. The change in net income and earnings per diluted share for the year ended December 31, 2023 was primarily due to lower net interest income, the FDIC special assessment of $19.9 million, merger related provision for credit losses of $18.5 million, merger related expenses of $15.1 million and additional expenses related to the merger of First Bancshares. During the fourth quarter of 2023, Prosperity accrued for the FDIC special assessment of $19.9 million, which was imposed by the FDIC to recover the cost associated with protecting uninsured depositors following the closures of Silicon Valley Bank and Signature Bank in early 2023. The increase in net income and earnings per diluted share for the year ended December 31, 2022 was primarily due to an increase in average balances and average rates on investment securities, partially offset by a decrease in PPP fees and interest income of $44.6 million, a decrease in loan discount accretion of $31.9 million and an increase in the average rates on interest-bearing liabilities.

The Company posted returns on average assets of 1.08%, 1.39% and 1.44% and returns on average common equity of 6.03%, 7.97% and 8.21% for the years ended December 31, 2023, 2022 and 2021, respectively. The Company’s efficiency ratio was 50.26% in 2023, 42.23% in 2022 and 41.83% in 2021. The efficiency ratio is calculated by dividing total noninterest expense (excluding net gains and losses on the sale or write down of assets and securities) by the sum of net interest income and noninterest income. Because the ratio is a measure of revenues and expenses resulting from the Company’s lending activities and fee-based banking services, net gains and losses on the sale of assets and securities are not included. Additionally, taxes are not part of this calculation.

Total assets at December 31, 2023 and 2022 were $38.55 billion and $37.69 billion, respectively. Total deposits were $27.18 billion at December 31, 2023, a decrease of $1.35 billion or 4.7% compared with $28.53 billion at December 31, 2022. Total loans were $21.18 billion at December 31, 2023, an increase of $2.34 billion or 12.4% compared with $18.84 billion at December 31, 2022. At December 31, 2023, the Company had $70.9 million in nonperforming loans, and its allowance for credit losses on loans was $332.4 million compared with $25.5 million in nonperforming loans and an allowance for credit losses on loans of $281.6 million at December 31, 2022. Shareholders’ equity was $7.08 billion and $6.70 billion at December 31, 2023 and 2022, respectively.

Recent Acquisition

Merger of First Bancshares of Texas, Inc. — Effective May 1, 2023, the Company completed the merger of First Bancshares into the Company and the subsequent merger of its wholly owned subsidiary, FirstCapital Bank, into the Bank (collectively, the “Merger”). FirstCapital Bank operated 16 full-service banking offices in six different markets in West, North and Central Texas areas, including its main office in Midland, Texas and banking offices in Midland, Lubbock, Amarillo, Wichita Falls, Burkburnett, Byers, Henrietta, Dallas, Horseshoe Bay, Marble Falls and Fredericksburg, Texas. As of March 31, 2023, First Bancshares, on a consolidated basis, reported total assets of $2.14 billion, total loans of $1.65 billion and total deposits of $1.71 billion.

Pursuant to the terms of the definitive agreement, the Company issued 3,583,370 shares of its common stock and approximately $91.5 million in cash for all outstanding shares of First Bancshares capital stock. As of December 31, 2023, the Company recognized goodwill of $164.5 million which does not include all the subsequent fair value adjustments that have not yet been finalized. During the second quarter of 2023, the Company completed the operational conversion of FirstCapital Bank.

Pending Acquisition

Pending Acquisition of Lone Star State Bancshares, Inc. — On October 11, 2022, the Company and Lone Star jointly announced the signing of a definitive merger agreement whereby Lone Star, the parent company of Lone Star State Bank, will merge with and into the Company. Lone Star Bank operates five banking offices in the West Texas area, including its main office in

37

Lubbock, and one banking center in each of Brownfield, Midland, Odessa and Big Spring, Texas. As of December 31, 2023, Lone Star, on a consolidated basis, reported total assets of $1.37 billion, total loans of $1.08 billion and total deposits of $1.21 billion.

Under the terms of the definitive agreement, Bancshares will issue 2,376,182 shares of its common stock plus $64.1 million in cash for all outstanding shares of Lone Star capital stock, subject to certain conditions and potential adjustments. Based on the closing price of Bancshares' common stock of $69.27 on October 7, 2022, the total consideration was valued at approximately $228.7 million. The transaction is subject to customary closing conditions, including the receipt of regulatory approvals. The shareholders of Lone Star approved the transaction on March 28, 2023.

Critical Accounting Estimates

The preparation of financial statements in conformity with GAAP requires the Company to establish accounting policies and make estimates that affect amounts reported in the consolidated financial statements. An accounting estimate requires assumptions and judgments about uncertain matters that could have a material effect on the consolidated financial statements. Estimates are made using facts and circumstances known at a point in time. Changes in those facts and circumstances could produce results substantially different from those estimates. The Company’s accounting policies are described in detail in Note 1 to the consolidated financial statements, appearing elsewhere in this Annual Report on Form 10-K. The Company believes that of its significant accounting policies, the following may involve a higher degree of judgment and complexity:

Business Combinations—Generally, acquisitions are accounted for under the acquisition method of accounting in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 805, Business Combinations. A business combination occurs when the Company acquires net assets that constitute a business and obtains control over that business. Business combinations are effected through the transfer of consideration consisting of cash and/or common stock and are accounted for using the acquisition method. Accordingly, the assets and liabilities of the acquired business are recorded at their respective fair values at the acquisition date. Determining the fair value of assets and liabilities, especially the loan portfolio, is a process involving significant judgment regarding methods and assumptions used to calculate estimated fair values. Fair values are subject to refinement for up to one year after the closing date of the acquisition as information relative to closing date fair values becomes available. The results of operations of an acquired entity are included in the Company’s consolidated results from acquisition date, and prior periods are not restated.

Allowance for Credit Losses— The allowance for credit losses is accounted for in accordance with ASU 2016-13, “Financial Instruments-Credit Losses (Topic 326) – Measurement of Credit Losses on Financial Instruments” (“CECL”) which replaced the incurred loss methodology with an expected loss methodology that is referred to as the current expected credit loss methodology. CECL requires a financial asset (or a group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected. The allowance for credit losses is an allowance available for losses on loans and held-to-maturity securities. The allowance for credit losses is adjusted through charges to earnings in the form of a provision for credit losses. All losses are charged to the allowance when the loss actually occurs or when a determination is made that such a loss is likely and can be reasonably estimated. Recoveries are credited to the allowance at the time of recovery.

The Company’s allowance for credit losses consists of two elements: (1) specific valuation allowances based on expected losses on impaired loans and certain purchased credit-deteriorated loans (“PCD”); and (2) a general valuation allowance based on historical lifetime loan loss experience, current economic conditions, reasonable and supportable forecasted economic conditions and other qualitative risk factors both internal and external to the Company. Management has established an allowance for credit losses which it believes is adequate for estimated losses in the Company’s loan portfolio. Based on an evaluation of the portfolio, management presents a quarterly review of the allowance for credit losses to the Bank’s Board of Directors, indicating any change in the allowance since the last review and any recommendations as to adjustments in the allowance. In making its evaluation, management considers factors such as historical lifetime loan loss experience, the amount of nonperforming assets and related collateral, the volume, growth and composition of the portfolio, current economic conditions and reasonable and supportable forecasted economic conditions that may affect borrower ability to pay and the value of collateral, the evaluation of the portfolio through its internal loan review process and other relevant factors. Portions of the allowance may be allocated for specific credits; however, the entire allowance is available for any credit that, in management’s judgment, should be charged off. Charge-offs occur when loans are deemed to be uncollectible. Pursuant to the Company's adoption of ASU 2022-02 effective January 1, 2023, the Company prospectively discontinued troubled debt restructurings accounting and no longer measures the economic concession for loan modifications occurring on or after the adoption date. In addition, modifications to loans previously designated as troubled debt restructurings that occur on or after January 1, 2023, are accounted for under the newly adopted ASU and result in the elimination of any prior economic concession recorded in the allowance related to such loans. For further discussion of the methodology used in the determination of the allowance for credit losses, see “Accounting for Acquired Loans and the Allowance for Acquired Credit Losses”, “Financial Condition—Allowance for Credit Losses” sections below and Note 1 to the consolidated financial statements.

38

Accounting for Acquired Loans and the Allowance for Acquired Credit Losses — The Company accounts for its acquisitions using the acquisition method of accounting. Accordingly, the assets, including loans, and liabilities of the acquired entity were recorded at their fair values at the acquisition date. These fair value estimates associated with acquired loans, based on a discounted cash flow model, include estimates related to market interest rates and undiscounted projections of future cash flows that incorporate expectations of prepayments and the amount and timing of principal, interest and other cash flows, as well as any shortfalls thereof. For further discussion of the methodology used in the determination of the allowance for credit losses for acquired loans, see “Accounting for Acquired Loans and the Allowance for Acquired Credit Losses” in Note 1 to the consolidated financial statements and “Financial Condition—Allowance for Credit Losses on Loans” below.

Goodwill and Intangible Assets—Goodwill and intangible assets that have indefinite useful lives are subject to an impairment test at least annually, or more often, if events or circumstances indicate that it is more likely than not that the fair value of the Company’s reporting unit is below the carrying value of its equity. Under ASC Topic 350-20, “Intangibles—Goodwill and Other—Goodwill,” companies have the option to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount as a basis for determining the need to perform step one of the annual test for goodwill impairment. An entity has an unconditional option to bypass the qualitative assessment described in the following paragraph for any reporting unit in any period and proceed directly to performing the first step of the goodwill impairment test. An entity may resume performing the qualitative assessment in any subsequent period. If the estimated fair value of the reporting unit exceeds its carrying value, goodwill of the reporting unit is not impaired.

The Company had no intangible assets with indefinite useful lives at December 31, 2023. Core deposit intangible assets that are subject to amortization are being amortized on a non-pro rata basis over the years expected to be benefited, which the Company believes is between ten and fifteen years. These core deposit intangible assets are reviewed for impairment if circumstances indicate their value may not be recoverable based on a comparison of fair value to carrying value. The Company performs an evaluation annually, and more frequently if a triggering event occurs, of whether any impairment of the goodwill and other intangibles has occurred. Based on the Company’s annual goodwill impairment test as of October 1, 2023, management does not believe any of its goodwill is impaired as of December 31, 2023, because the fair value of the Company’s equity exceeded its carrying value. While the Company believes no impairment existed at December 31, 2023, under accounting standards applicable at that date, different conditions or assumptions, or changes in cash flows or profitability, if significantly negative or unfavorable, could have a material adverse effect on the outcome of the Company’s impairment evaluation and financial condition or future results of operations.

Results of Operations

Net Interest Income

The Company’s operating results depend primarily on its net interest income, which is the difference between interest income on interest-earning assets, including securities and loans, and interest expense incurred on interest-bearing liabilities, including deposits and other borrowed funds. Interest rate fluctuations, as well as changes in the amount and type of earning assets and liabilities, combine to affect net interest income. The Company’s net interest income is affected by changes in the amount and mix of interest-earning assets and interest-bearing liabilities, referred to as a “volume change.” It is also affected by changes in yields earned on interest-earning assets and rates paid on interest-bearing deposits and other borrowed funds, referred to as a “rate change.”

2023 versus 2022. Net interest income before the provision for credit losses for 2023 was $956.4 million compared with $1.01 billion for 2022, a decrease of $48.8 million or 4.9%. The change was primarily due to an increase in the average balances and average rates on other borrowings and an increase in the average rates on interest-bearing deposits, partially offset by increases in the average balances and average rates on loans. Interest income was $1.44 billion in 2023, an increase of $349.7 million or 31.9% compared with 2022. Interest income on loans was $1.15 billion for 2023, an increase of $317.8 million or 38.2% compared with 2022, primarily due an increase in the average balances and average rates on loans. The Company had $27.9 million of total outstanding accretable discounts on Non-PCD loans and PCD loans at December 31, 2023. Interest income on securities was $283.3 million during 2023, an increase of $22.9 million or 8.8% compared with 2022 due primarily to an increase the average rates on investment securities, partially offset by a decrease in the average balances on investment securities. Average interest-bearing liabilities increased $1.50 billion or 7.5% during 2023 compared with 2022. The average rate on interest-bearing liabilities increased from 0.45% to 2.27% during the same time period, resulting in an increase in interest expense of $398.5 million. The total cost of funds increased to 1.54% during 2023 compared to 0.29% during 2022.

Net interest margin, defined as net interest income divided by average interest-earning assets, was 2.78% on a tax equivalent basis for 2023, a decrease of 22 basis points compared with 3.00% for 2022.

2022 versus 2021. Net interest income before the provision for credit losses for 2022 was $1.01 billion compared with $993.3 million for 2021, an increase of $11.9 million or 1.2%. The change was primarily due to an increase in average balances and average

39

rates on investment securities, partially offset by a decrease in PPP fees and interest income of $44.6 million, a decrease in loan discount accretion of $31.9 million and an increase in the average rates on interest-bearing liabilities. Interest income was $1.09 billion in 2022, an increase of $47.9 million or 4.6% compared with 2021. Interest income on loans was $831.2 million for 2022, a decrease of $38.7 million or 4.5% compared with 2021, primarily due to a decrease in PPP fees and interest income of $44.6 million and a decrease in loan discount accretion of $31.9 million, partially offset by an increase in loan interest income for loans held for investment. The Company had $5.6 million of total outstanding accretable discounts on Non-PCD loans and PCD loans at December 31, 2022. Interest income on securities was $260.4 million during 2022, an increase of $85.0 million or 48.4% compared with 2021 due primarily to an increase in average balances and average rates on investment securities. Average interest-bearing liabilities increased $625.4 million or 3.2% during 2022 compared with 2021. The average rate on interest-bearing liabilities increased from 0.28% to 0.45% during the same time period, resulting in an increase in interest expense of $36.0 million. The total cost of funds increased to 0.29% during 2022 compared to 0.18% during 2021.

Net interest margin was 3.00% on a tax equivalent basis for 2022, a decrease of 14 basis points compared with 3.14% for 2021.

40

The following table presents, for the periods indicated, the total dollar amount of average balances, interest income from average interest-earning assets and the resultant yields, as well as the interest expense on average interest-bearing liabilities, expressed both in dollars and rates. Except as indicated in the footnotes, no tax-equivalent adjustments were made and all average balances are daily average balances. Any nonaccruing loans have been included in the table as loans carrying a zero yield.

Years Ended December 31,
202320222021
Average Outstanding BalanceInterest Earned/ PaidAverage Yield/ RateAverage Outstanding BalanceInterest Earned/ PaidAverage Yield/ RateAverage Outstanding Balance(1)Interest Earned/ PaidAverage Yield/ Rate
(Dollars in thousands)
Assets
Interest-earning assets:
Loans held for sale$6,508$4526.95%$3,420$1644.80%$16,807$5103.03%
Loans held for investment19,754,5411,089,7435.52%17,155,082788,5044.60%17,128,069806,0124.71%
Loans held for investment - Warehouse Purchase Program815,85358,8017.21%1,051,23742,5214.04%1,988,72463,3863.19%
Total loans20,576,9021,148,9965.58%18,209,739831,1894.56%19,133,600869,9084.55%
Investment securities13,719,899283,3022.06%14,613,799260,4161.78%11,328,903175,4591.55%
Federal funds sold and other earning assets248,69112,2454.92%709,2703,2300.46%1,212,6981,5560.13%
Total interest-earning assets34,545,4921,444,5434.18%33,532,8081,094,8353.26%31,675,2011,046,9233.31%
Allowance for credit losses on loans(314,350)(283,997)(302,381)
Noninterest-earning assets4,741,8154,475,4344,602,458
Total assets$38,972,957$37,724,245$35,975,278
Liabilities and Shareholders' Equity
Interest-bearing liabilities:
Interest-bearing demand deposits$5,150,049$19,5540.38%$6,299,924$10,1750.16%$6,169,864$17,2150.28%
Savings and money market deposits9,129,845168,1841.84%10,384,17845,9070.44%9,883,54919,5820.20%
Certificates and other time deposits2,832,75484,6072.99%2,322,75412,0300.52%2,917,97616,1160.55%
Federal funds purchased and other borrowings4,008,616206,3235.15%543,10718,8513.47%
Securities sold under repurchase agreements389,3139,4042.42%457,5532,6410.58%410,7477020.17%
Subordinated debentures1,031383.69%
Total interest-bearing liabilities21,511,608488,1102.27%20,007,51689,6040.45%19,382,13653,6150.28%
Noninterest-bearing liabilities:
Noninterest-bearing demand deposits10,224,24110,903,53910,036,519
Allowance for credit losses on off-balance sheet credit exposures33,27129,94729,947
Other liabilities253,047204,574204,522
Total liabilities32,022,16731,145,57629,653,124
Shareholders' equity6,950,7906,578,6696,322,154
Total liabilities and shareholders' equity$38,972,957$37,724,245$35,975,278
Net interest rate spread1.91%2.81%3.03%
Net interest income and margin(1)$956,4332.77%$1,005,2313.00%$993,3083.14%
Net interest income and margin (tax equivalent)(2)$960,0732.78%$1,007,0463.00%$995,5373.14%

(1)
The net interest margin is equal to net interest income divided by average interest-earning assets.

(2)
In order to make pretax income and resultant yields on tax-exempt investments and loans comparable to those on taxable investments and loans, a tax equivalent adjustment has been computed using a federal income tax rate of 21% and other applicable effective tax rates for the years ended December 31, 2023, 2022 and 2021.

41

The following table presents information regarding the dollar amount of changes in interest income and interest expense for the periods indicated for each major component of interest-earning assets and interest-bearing liabilities and distinguishes between the changes attributable to changes in volume and changes in interest rates. For purposes of this table, changes in interest income and interest expense related to purchase accounting adjustments and changes attributable to both rate and volume which cannot be segregated have been allocated to rate.

Years Ended December 31,
2023 vs. 20222022 vs. 2021
Increase (Decrease) Due to Change inIncrease (Decrease) Due to Change in
VolumeRateTotalVolumeRateTotal
(Dollars in thousands)
Interest-earning assets:
Loans held for sale$148$140$288$(406)$60$(346)
Loans held for investment119,480181,759301,2391,271(18,779)(17,508)
Loans held for investment - Warehouse Purchase Program(9,521)25,80116,280(29,880)9,015(20,865)
Securities(15,929)38,81522,88650,87634,08184,957
Federal funds sold and other temporary investments(2,097)11,1129,015(646)2,3201,674
Total increase in interest income92,081257,627349,70821,21526,69747,912
Interest-bearing liabilities:
Interest-bearing demand deposits(1,857)11,2369,379363(7,403)(7,040)
Savings and money market accounts(5,545)127,822122,27799225,33326,325
Certificates of deposit2,64169,93672,577(3,287)(799)(4,086)
Other borrowings120,28667,186187,47218,85118,851
Securities sold under repurchase agreements(394)7,1576,763801,8591,939
Subordinated debentures3838
Total increase in interest expense115,169283,337398,50616,99918,99035,989
(Decrease) increase in net interest income$(23,088)$(25,710)$(48,798)$4,216$7,707$11,923

Provision for Credit Losses

The Company’s provision for credit losses is established through charges to income to bring the Company’s allowance for credit losses on loans and off-balance sheets credit exposures to a level deemed appropriate by management based on the factors discussed under “Financial Condition—Allowance for Credit Losses” and “Financial Condition—Allowance for Credit Losses on Off-Balance Sheet Credit Exposures” The allowance for credit losses on loans at December 31, 2023 was $332.4 million, or 1.57% of total loans and 1.63% of total loans excluding Warehouse Purchase Program loans. The allowance for credit losses on loans at December 31, 2022 was $281.6 million, or 1.49% of total loans and 1.56% of total loans excluding Warehouse Purchase Program loans. Acquired loans were recorded at fair value based on a discounted cash flow valuation methodology that considers, among other things, interest rates, projected default rates, loss given defaults and recovery rates, with no carryover of any existing allowance for credit losses. The allowance for credit losses on off-balance sheet credit exposures was $36.5 million at December 31, 2023, compared to $29.9 million at December 31, 2022. The provision for credit losses was $18.5 million for the year ended December 31, 2023, compared to no provision for credit losses for the years ended December 31, 2022 and 2021. The $18.5 million provision was due to loans acquired in the Merger and included a $12.0 million provision for credit losses on loans and a $6.5 million provision for credit losses on off-balance sheet credit exposures.

Net charge-offs for the years ended December 31, 2023, 2022 and 2021 were $38.0 million, $4.8 million and $29.7 million, respectively. Net charge-offs for the year ended December 31, 2023 included $16.6 million related to resolved PCD loans and $15.0 million related to one commercial real estate loan acquired in a previous merger. The PCD loans had reserves of $16.3 million assigned as of the acquisition date. Additionally, reserves on PCD loans increased by $76.8 million due to the Merger and $23.5 million of reserves on resolved PCD loans was released to the general reserve.

42

Noninterest Income

The Company’s primary sources of recurring noninterest income are credit, debit and ATM card income, nonsufficient funds (“NSF”) fees, and service charges on deposit accounts. Additionally, the Company generates recurring noninterest income from its various additional products and services, including trust services, mortgage lending, brokerage and independent sales organization sponsorship operations. Noninterest income does not include loan origination fees, which are recognized over the life of the related loan as an adjustment to yield using the interest method. For the year ended December 31, 2023, noninterest income totaled $153.3 million, an increase of $8.1 million or 5.6% compared with 2022. This increase was primarily due to the Merger, partially offset by lower net gain on the sale or write-down of assets.

For the year ended December 31, 2022, noninterest income totaled $145.1 million, an increase of $5.2 million or 3.7% compared with 2021. This increase was primarily due to an increase in NSF income, a net gain on the sale or write-down of assets, an increase in trust income and an increase in other noninterest income, partially offset by a decrease in mortgage income.

The following table presents, for the periods indicated, the major categories of noninterest income:

Years Ended December 31,
202320222021
(Dollars in thousands)
Nonsufficient funds (NSF) fees$33,691$34,014$29,610
Credit card, debit card and ATM card income36,47134,76434,680
Service charges on deposit accounts24,58224,73024,392
Trust income13,26912,25010,278
Mortgage income2,2981,3998,302
Brokerage income4,2753,6543,320
Bank owned life insurance income6,6535,1195,228
Net gain on sale or write down of assets1,9863,9341,097
Other30,04025,26423,059
Total noninterest income$153,265$145,128$139,966

Noninterest Expense

For the year ended December 31, 2023, noninterest expense totaled $556.7 million, an increase of $72.5 million or 15.0% compared with 2022. The change was primarily due to the FDIC special assessment of $19.9 million, merger related expenses of $15.1 million and additional expenses related to the Merger.

For the year ended December 31, 2022, noninterest expense totaled $484.2 million, an increase of $10.6 million or 2.2% compared with 2021. The change was primarily due to an increase in salaries and benefits, an increase in credit and debit card and data processing expense and lower net gains on sale of other real estate.

43

The following table presents, for the periods indicated, the major categories of noninterest expense:

Years Ended December 31,
202320222021
(Dollars in thousands)
Salaries and employee benefits(1)$328,430$314,713$310,556
Non-staff expenses:
Net occupancy and equipment35,51732,44632,184
Credit and debit card, data processing and software amortization41,57037,32735,104
Regulatory assessments and FDIC insurance40,16511,38110,638
Core deposit intangibles amortization12,67610,33611,551
Depreciation18,28317,96018,095
Communications(2)14,41313,00512,028
Net other real estate (income) expense(3)(834)(122)(2,224)
Merger related expenses15,133272
Other51,34546,86845,688
Total noninterest expense$556,698$484,186$473,620

(1)
Total salaries and employee benefits include $12.2 million, $11.8 million and $12.6 million in 2023, 2022 and 2021, respectively, in stock-based compensation expense.

(2)
Communications expense includes telephone, data circuits, postage, and courier expenses.

(3)
Other real estate expense is net of rental income and gains and losses on sales of real estate.

Salaries and Employee Benefits. Salaries and employee benefits were $328.4 million for the year ended December 31, 2023, an increase of $13.7 million or 4.4% compared with 2022, as a result of the Merger. Salaries and employee benefits were $314.7 million for the year ended December 31, 2022, an increase of $4.2 million or 1.3% compared with 2021. The number of full-time equivalent associates employed by the Company was 3,850, 3,633 and 3,704 at December 31, 2023, 2022 and 2021, respectively. Total salaries and benefits for the year ended December 31, 2023 included $12.2 million in stock‑based compensation expense compared with $11.8 million and $12.6 million recorded for each of the years ended December 31, 2022 and 2021, respectively.

Net Occupancy and Equipment: Net occupancy and equipment expense was $35.5 million for the year ended December 31, 2023, an increase of $3.1 million or 9.5% compared with 2022, primarily due to the Merger. Net occupancy and equipment expense was $32.4 million for the year ended December 31, 2022, an increase of $262 thousand compared with 2021.

Credit and Debit Card, Data Processing and Software Amortization. Credit and debit card, data processing and software amortization expenses were $41.6 million for the year ended December 31, 2023, an increase of $4.2 million or 11.4% compared with 2022, primarily due to an increase in data processing costs and the Merger. Credit and debit card, data processing and software amortization expenses were $37.3 million for the year ended December 31, 2022, an increase of $2.2 million or 6.3% compared with 2021, as a result of increase in debit card interchange fees and software maintenance expense.

Regulatory Assessments and FDIC Insurance. Regulatory assessments and FDIC insurance assessments were $40.2 million for the year ended December 31, 2023, an increase of $28.8 million, compared with $11.4 million for the year ended December 31, 2022, as a result of the FDIC special assessment of $19.9 million and the Merger. During the fourth quarter of 2023, Prosperity accrued for the FDIC special assessment of $19.9 million, which was imposed by the FDIC to recover the cost associated with protecting uninsured depositors following the closures of Silicon Valley Bank and Signature Bank in early 2023. Regulatory assessments and FDIC insurance assessments were $11.4 million for the year ended December 31, 2022, an increase of $743 thousand or 7.0%, compared with $10.6 million for the year ended December 31, 2021.

Core Deposit Intangibles Amortization. Core deposit intangibles (“CDI”) amortization was $12.7 million for the year ended December 31, 2023, an increase of $2.3 million or 22.6% compared with $10.3 million for the year ended December 31, 2022. CDI amortization was $10.3 million for the year ended December 31, 2022, a decrease of $1.2 million or 10.5% compared with $11.6 million for the year ended December 31, 2021.

Other Real Estate. Other real estate (income) expense was $(834) thousand for the year ended December 31, 2023, a change of $712 thousand compared with $(122) thousand for the year ended December 31, 2022. Other real estate (income) expense was $(122) thousand for the year ended December 31, 2022, a change of $2.1 million compared with $(2.2) million for the year ended December 31, 2021, primarily due to a decrease in sales of other real estate in 2022.

44

Merger Related Expenses. Merger related expenses were $15.1 million for the year ended December 31, 2023, due to the Merger and the pending merger of Lone Star. Merger related expenses were $272 thousand for the year ended December 31, 2022, due to the pending acquisitions of First Bancshares and Lone Star announced in October 2022.

Efficiency Ratio

The Company’s efficiency ratio is a supplemental financial measure utilized in management’s internal evaluation of the Company and is not calculated based on GAAP. A GAAP-based efficiency ratio is calculated by dividing total noninterest expense, excluding credit loss provisions, by net interest income plus total noninterest income, as shown in the Consolidated Statements of Income. The Company’s efficiency ratio, as calculated and used by the Company, excludes from noninterest income the net gains and losses on the sale of securities and assets, which can vary widely from period to period. Taxes are not included in either calculation. The Company believes this non-GAAP financial measure provides information useful to investors by excluding certain items that may not be indicative of its core net operating earnings and business outlook. This non-GAAP financial measure should not be considered a substitute for, nor of greater importance than, the GAAP basis financial measure. Because a non-GAAP financial measure is not standardized, it may not be possible to compare this financial measure with other companies’ non-GAAP financial measures having the same or a similar name. An increase in the efficiency ratio indicates that more resources are being utilized to generate the same volume of income, while a decrease would indicate a more efficient allocation of resources. The Company’s efficiency ratio calculated pursuant to GAAP was 50.17% for the year ended December 31, 2023 compared with 42.09% for the year ended December 31, 2022 and 41.79% for the year ended December 31, 2021. The efficiency ratio, excluding net gains and losses on the sale or write down of assets and taxes, was 50.26% for the year ended December 31, 2023, compared with 42.23% for the year ended December 31, 2022 and 41.83% for the year ended December 31, 2021.

Income Taxes

The amount of federal and state income tax expense is influenced by the amount of pre-tax income, the amount of tax-exempt income and the amount of nondeductible expenses. Income tax expense was $115.1 million for the year ended December 31, 2023, a decrease of $26.5 million or 18.7% compared with $141.7 million for the year ended December 31, 2022. Income tax expense was $141.7 million for the year ended December 31, 2022, an increase of $1.3 million or 0.9% compared with $140.4 million for the year ended December 31, 2021. The effective tax rate for the years ended December 31, 2023, 2022 and 2021 was 21.5%, 21.3% and 18.0%, respectively. The effective income tax rates differed from the U.S. statutory rate of 21% during 2023, 2022 and 2021 primarily due to the effect of tax-exempt income from loans and securities.

Impact of Inflation

The Company’s consolidated financial statements and related notes included in this Annual Report on Form 10-K have been prepared in accordance with GAAP. These require the measurement of financial position and operating results in terms of historical dollars, without considering changes in the relative value of money over time due to inflation or recession.

Unlike many industrial companies, substantially all of the Company’s assets and liabilities are monetary in nature. As a result, interest rates have a more significant impact on the Company’s performance than the effects of general levels of inflation. Interest rates may not necessarily move in the same direction or in the same magnitude as the prices of goods and services. However, noninterest expenses do reflect general levels of inflation.

45

Financial Condition

Loan Portfolio

At December 31, 2023, total loans were $21.18 billion, an increase of $2.34 billion or 12.4% compared with $18.84 billion at December 31, 2022. Loans at December 31, 2023 included $5.7 million of loans held for sale and $822.2 million of Warehouse Purchase Program loans. At December 31, 2023, total loans were 77.9% of deposits and 54.9% of total assets. At December 31, 2022, total loans were $18.84 billion, an increase of $223.7 million or 1.2% compared with $18.62 billion at December 31, 2021. Loans at December 31, 2022 included $554 thousand of loans held for sale and $740.6 million of Warehouse Purchase Program loans. At December 31, 2022, total loans were 66.0% of deposits and 50.0% of total assets.

The following table summarizes the Company’s total loan portfolio by type of loan as of the dates indicated:

December 31,
20232022
AmountPercentAmountPercent
(Dollars in thousands)
Commercial and industrial$2,305,04010.9%$2,594,74213.8%
Warehouse purchase program822,2453.9%740,6203.9%
Real estate:
Construction, land development and other land loans3,076,59114.5%2,805,43814.9%
1-4 family residential (1)7,207,22634.0%5,774,81430.7%
Home equity960,8524.5%966,4105.1%
Commercial real estate (including multi-family residential) (2)5,662,94826.8%4,986,21126.5%
Farmland598,8982.8%518,0952.7%
Agriculture217,1451.0%169,9380.9%
Consumer127,0790.6%120,4010.6%
Other202,5141.0%163,1580.9%
Total loans (3)$21,180,538100.0%$18,839,827100.0%

(1)
Includes loans held for sale of $5.7 million and $554 thousand at December 31, 2023 and 2022, respectively.

(2)
Commercial real estate loans include approximately $2.03 billion and $1.69 billion of owner-occupied loans for the years ended December 31, 2023 and 2022, respectively.

(3)
Includes fair value discounts on acquired loans of $27.9 million and $5.6 million at December 31, 2023 and 2022, respectively.

The Company separates its loan portfolio into two general categories of loans: (1) “originated loans,” which are loans originated by Prosperity Bank and made pursuant to the Company’s loan policy and procedures in effect at the time the loan was made, and (2) “acquired loans,” which are loans acquired in a business combination and recorded at fair value at the acquisition date. Those acquired loans that are renewed or substantially modified after the date of the business combination are referred to as “re-underwritten acquired loans.” If a renewal or substantial modification of an acquired loan is underwritten by the Company with a new credit analysis, the loan may no longer be categorized as an acquired loan. For example, acquired loans to one borrower may be combined into a new loan with a new loan number and categorized as an originated loan. Acquired loans with a fair value discount or premium at the date of the business combination that remained at the reporting date are referred to as “fair-valued acquired loans.” All fair-valued acquired loans are further categorized into “PCD Loans” and “Non-PCD loans.” Acquired loans with evidence of more than insignificant credit quality deterioration as of the acquisition date when compared to the origination date are classified as PCD loans.

46

The following tables summarize the Company’s originated and acquired loan portfolios broken out into originated loans, re-underwritten acquired loans, Non-PCD loans and PCD loans as of the dates indicated.

December 31, 2023
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal Loans
(Dollars in thousands)
Residential mortgage loans held for sale$5,734$$$$5,734
Commercial and industrial1,499,739540,360195,50969,4322,305,040
Warehouse purchase program822,245822,245
Real estate:
Construction, land development and other land loans2,739,059126,6945,412205,4263,076,591
1-4 family residential (including home equity)7,211,453214,809730,1895,8938,162,344
Commercial real estate (including multi-family residential)4,262,288338,200834,922227,5385,662,948
Farmland560,4408,51618,70611,236598,898
Agriculture160,38145,1425,4916,131217,145
Consumer and other271,00044,92213,58883329,593
Total loans held for investment17,526,6051,318,6431,803,817525,73921,174,804
Total$17,532,339$1,318,643$1,803,817$525,739$21,180,538
December 31, 2022
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal Loans
(Dollars in thousands)
Residential mortgage loans held for sale$554$$$$554
Commercial and industrial1,711,433730,969137,27215,0682,594,742
Warehouse purchase program740,620740,620
Real estate:
Construction, land development and other land loans2,672,903126,6075,7591692,805,438
1-4 family residential (including home equity)5,918,995232,975588,7006,740,670
Commercial real estate (including multi-family residential)3,967,943410,834562,83444,6004,986,211
Farmland498,5125,74013,658185518,095
Agriculture140,83829,04159169,938
Consumer and other245,13129,4368,992283,559
Total loans held for investment15,896,3751,565,6021,317,27460,02218,839,273
Total$15,896,929$1,565,602$1,317,274$60,022$18,839,827

The Company offers a broad range of short to medium-term commercial loans, primarily collateralized, to businesses for working capital (including inventory and receivables), business expansion (including acquisitions of real estate and improvements) and the purchase of equipment and machinery. Historically, the Company has originated loans for its own account, including loans in the 1-4 family residential category, and has not securitized its loans. However, the Company does originate longer-term residential mortgage loans for sale into the secondary market. The purpose of a particular loan generally determines its structure.

Loans to borrowers with aggregate debt relationships over $1.0 million and below $5.0 million are evaluated and acted upon on a daily basis by two of the company-wide loan concurrence officers. Loans to borrowers with aggregate debt relationships above $5.0 million are evaluated and acted upon by an officers’ loan committee that meets weekly.

Commercial and Industrial Loans. In nearly all cases, the Company’s commercial loans are made in the Company’s market areas and are underwritten based on the borrower's ability to service the debt from income. Working capital loans are primarily collateralized by short-term assets whereas term loans are primarily collateralized by long-term assets. As a general practice, term loans are secured by any available real estate, equipment or other assets owned by the borrower. Both working capital and term loans are typically supported by a personal guaranty of a principal. In general, commercial loans involve more credit risk than residential

47

mortgage loans and commercial mortgage loans and, therefore, usually yield a higher return. The increased risk in commercial loans is due to the type of collateral securing these loans as well as the expectation that commercial loans generally will be serviced principally from the operations of the business, and those operations may not be successful. Historical trends have shown these types of loans to have higher delinquencies than mortgage loans. As a result of these additional complexities, variables and risks, commercial loans require more thorough underwriting and servicing than other types of loans.

Included in commercial loans are (1) commitments to oil and gas producers largely secured by proven, developed and producing reserves and (2) commitments to service, equipment and midstream companies secured mainly by accounts receivable, inventory and equipment. Mineral reserve values supporting commitments to producers are normally re-determined semi-annually using reserve studies prepared by a third-party or the Company’s oil and gas engineer. Accounts receivable and inventory borrowing bases for service companies are typically re-determined monthly. Funding requests by both producers and service companies are monitored relative to the most recently determined borrowing base. As of December 31, 2023, the Company had $80.3 million (net of discount and excluding PPP loans totaling $2.0 million) in funded commitments outstanding to oil and gas production companies and $303.1 million in unfunded commitments, for a total of $383.4 million. This compares with funded commitments to oil and gas production companies of $209.0 million (net of discount and excluding PPP loans totaling $2.0 million) and $357.4 million in unfunded commitments, for a total of $566.4 million as of December 31, 2022. Total unfunded commitments to producers include letters of credit issued in lieu of oil well plugging bonds. As of December 31, 2023, the Company had $288.1 million (net of discount and excluding PPP loans totaling $627 thousand) in funded commitments outstanding to service companies and $168.5 million in unfunded commitments, for a total of $456.6 million. This compares with funded commitments to service companies of $220.5 million (net of discount and excluding PPP loans totaling $1.4 million) and $95.9 million in unfunded commitments, for a total of $316.4 million as of December 31, 2022.

Commercial Real Estate. The Company makes commercial real estate loans collateralized by owner-occupied and nonowner-occupied real estate to finance the purchase of real estate. The Company’s commercial real estate loans are collateralized by first liens on real estate, typically have variable interest rates (or five year or less fixed rates) and amortize over a 15- to 25-year period. Payments on loans secured by nonowner-occupied properties are often dependent on the successful operation or management of the properties. Accordingly, repayment of these loans may be subject to adverse conditions in the real estate market or the economy to a greater extent than other types of loans. The Company seeks to minimize these risks in a variety of ways, including giving careful consideration to the property’s operating history, future operating projections, current and projected occupancy, location and physical condition, in connection with underwriting these loans. The underwriting analysis also includes credit verification, analysis of global cash flow, appraisals and a review of the financial condition of the borrower and guarantor. Loans to hotels and restaurants are primarily included in commercial real estate loans.

1-4 Family Residential Loans. The Company’s lending activities also include the origination of 1-4 family residential mortgage loans (including home equity loans) collateralized by owner-occupied and nonowner-occupied residential properties located in the Company’s market areas. The Company offers a variety of mortgage loan portfolio products which generally are amortized over five to 30 years. Loans collateralized by 1-4 family residential real estate generally have been originated in amounts of no more than 89% of appraised value. The Company requires mortgage title insurance, as well as hazard, wind and/or flood insurance as appropriate. The Company prefers to retain residential mortgage loans for its own account rather than selling them into the secondary market. By doing so, the Company incurs interest rate risk as well as the risks associated with non-payments on such loans. The Company’s mortgage department also offers a variety of mortgage loan products which are generally amortized over 30 years, including FHA and VA loans, which are sold to secondary market investors.

Construction, Land Development and Other Land Loans. The Company makes loans to finance the construction of residential and nonresidential properties. Construction loans generally are collateralized by first liens on real estate and have variable interest rates. The Company conducts periodic inspections, either directly or through an agent, prior to approval of periodic draws on these loans. Underwriting guidelines similar to those described above are also used in the Company’s construction lending activities, with heightened analysis of construction and/or development costs. Construction loans involve additional risks attributable to the fact that loan funds are advanced upon the security of a project under construction, and the project is of uncertain value prior to its completion. Because of uncertainties inherent in estimating construction costs, the market value of the completed project and the effects of governmental regulation on real property, it can be difficult to accurately evaluate the total funds required to complete a project and the related loan to value ratio. As a result of these uncertainties, construction lending often involves the disbursement of substantial funds with repayment dependent, in part, on the success of the ultimate project rather than the ability of a borrower or guarantor to repay the loan. If the Company is forced to foreclose on a project prior to completion, the Company may not be able to recover all of the unpaid portion of the loan. In addition, the Company may be required to fund additional amounts to complete a project and may have to hold the property for an indeterminate period of time. Although the Company has underwriting procedures designed to identify what it believes to be acceptable levels of risks in construction lending, these procedures may not prevent losses from the risks described above.

48

Warehouse Purchase Program. The Warehouse Purchase Program allows unaffiliated mortgage originators (“Clients”) to close 1-4 family real estate loans in their own name and manage their cash flow needs until the loans are sold to investors. The Company's Clients are strategically targeted for their experienced management teams and analyzed for the expected profitability of each Client’s business model over the long term. The Clients are located across the U.S. and originate mortgage loans primarily through traditional retail and/or wholesale business models using underwriting standards as required by United States government-sponsored enterprise agencies, “Agencies” such as Fannie Mae, private investors to which the mortgage loans are ultimately sold and/or mortgage insurers.

At December 31, 2023, the Company had 33 mortgage banking company customers with aggregate uncommitted facilities (“Facilities”) of $1.94 billion and an actual aggregate outstanding balance of $822.2 million; and the Clients’ individual Facilities ranged in size from $3.0 million to $200.0 million. A Facility is often supported by a payment guaranty of the Client’s owners holding significant ownership positions, along with non-interest-bearing compensating balance deposits in line with the Facility amount. Typical covenants include minimum tangible net worth, maximum leverage and minimum liquidity. As loans age, the Company requires loan curtailments to reduce the Company’s risk if an individual mortgage loan is not timely purchased by an investor. The average mortgage loan being purchased by the Company reflects a blend of Agency and private investor underwriting guidelines. At December 31, 2023 the Company’s mortgage warehouse portfolio had an average loan-to-value ratio (LTV) of 77%, an average credit score of 696 and an average loan size of $303 thousand. The Company’s purchases under these Facilities are priced using a combined base rate and a risk premium set for both product type (Prime, Jumbo, etc.) and age of the loan.

Although not subject to any legally binding commitment, when the Company makes a purchase decision, it acquires a 100% participation interest in the mortgage loans originated by its Clients. Individual mortgage loans are warehoused in the Company’s portfolio only for a short duration, averaging less than 30 days. When instructed by a Client that a warehoused loan has been sold to an investor, the Company delivers the note to the investor that pays the Company, which in turn remits the net sales proceeds to the Client.

Agriculture Loans. The Company provides agriculture loans for short-term livestock and crop production, including rice, cotton, milo and corn, farm equipment financing and agriculture real estate financing. The Company evaluates agriculture borrowers primarily based on their historical profitability, level of experience in their particular industry segment, overall financial capacity and the availability of secondary collateral to withstand economic and natural variations common to the industry. Because agriculture loans present a higher level of risk associated with events caused by nature, the Company routinely makes on-site visits and inspections in order to identify and monitor such risks.

Consumer Loans. Consumer loans made by the Company include direct “A”-credit automobile loans, recreational vehicle loans, boat loans, home improvement loans, personal loans (collateralized and uncollateralized) and deposit account collateralized loans. The terms of these loans typically range from 12 to 180 months and vary based upon the nature of collateral and size of loan. Generally, consumer loans entail greater risk than do real estate secured loans, particularly in the case of consumer loans that are unsecured or collateralized by rapidly depreciating assets such as automobiles. In such cases, any repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment for the outstanding loan balance. The remaining deficiency often does not warrant further substantial collection efforts against the borrower beyond obtaining a deficiency judgment. In addition, consumer loan collections are dependent on the borrower’s continuing financial stability, and thus are more likely to be adversely affected by job loss, divorce, illness, personal bankruptcy or death. Furthermore, the application of various federal and state laws may limit the amount which can be recovered on such loans.

49

Loan Maturities. The contractual maturity ranges of the Company’s loan portfolio, excluding loans held for sale of $5.7 million and Warehouse Purchase Program loans of $822.2 million, by type of loan and the amount of such loans with predetermined interest rates and variable rates in each maturity range as of December 31, 2023 are summarized in the following table. Contractual maturities are based on contractual amounts outstanding and do not include loan purchase discounts of $27.9 million.

One Year or LessAfter One Year Through Five YearsAfter Five Years Through Fifteen YearsAfter Fifteen YearsTotal
(Dollars in thousands)
Commercial and industrial$671,019$1,080,467$444,123$114,183$2,309,792
Real estate:
Construction, land development and other land loans630,924721,155562,3141,162,8993,077,292
1-4 family residential (includes home equity)45,155208,9802,041,4655,863,9108,159,510
Commercial (includes multi-family residential)238,020984,5782,283,7982,180,1595,686,555
Agriculture (includes farmland)163,59497,931248,099307,546817,170
Consumer and other62,503129,05574,86663,722330,146
Total$1,811,215$3,222,166$5,654,665$9,692,419$20,380,465
Loans with a predetermined interest rate$481,463$1,454,792$3,416,744$3,571,719$8,924,718
Loans with a variable interest rate1,329,7521,767,3742,237,9216,120,70011,455,747
Total$1,811,215$3,222,166$5,654,665$9,692,419$20,380,465

The following table presents information regarding loans with contractual maturities of one year or more with a predetermined interest rate or a variable interest rate by type of loan at December 31, 2023.

Loans with a predetermined interest rateLoans with a variable interest rateTotal
(Dollars in thousands)
Commercial and industrial$576,005$1,062,768$1,638,773
Real estate:
Construction, land development and other land loans502,9441,943,4242,446,368
1-4 family residential (includes home equity)5,183,8812,930,4748,114,355
Commercial (includes multi-family residential)1,796,7483,651,7865,448,534
Agriculture (includes farmland)272,627380,950653,577
Consumer and other111,050156,593267,643
Total$8,443,255$10,125,995$18,569,250

Nonperforming Assets

Nonperforming assets include loans on nonaccrual status, accruing loans 90 days or more past due, repossessed assets and real estate which has been acquired through foreclosure and is awaiting disposition. Nonperforming assets do not include PCD loans unless the loan has deteriorated since the acquisition date.

The Company has several procedures in place to assist it in maintaining the overall quality of its loan portfolio. The Company has established underwriting guidelines to be followed by its officers, and the Company also monitors its delinquency levels for any negative or adverse trends. Nevertheless, the Company’s loan portfolio could become subject to increasing pressures from deteriorating borrower credit due to general economic conditions.

As part of the on-going monitoring of the Company’s loan portfolio and the methodology for calculating the allowance for credit losses on loans, management grades each loan from 1 to 9. For certain loans in risk grades 7 to 9, a specific reserve may be required when calculating the allowance for credit losses on loans.

The Company generally places a loan on nonaccrual status and ceases accruing interest when the payment of principal or interest is delinquent for 90 days, or earlier in some cases, unless the loan is in the process of collection and the underlying collateral fully supports the carrying value of the loan. A loan may be returned to accrual status when all the principal and interest amounts contractually due are brought current and future principal and interest amounts contractually due are reasonably assured, which is typically evidenced by a sustained period (at least six months) of repayment performance by the borrower.

50

With respect to potential problem loans, an evaluation of borrower overall financial condition is made, together with an appraisal for loans collateralized by real estate, to determine the need, if any, for possible write-downs or appropriate additions to the allowance for credit losses on loans.

The following table presents information regarding past due loans and nonperforming assets at the dates indicated.

December 31,
202320222021
(Dollars in thousands)
Nonaccrual loans (1)(3)$68,688$19,614(2)$26,269(2)
Accruing loans 90 or more days past due2,1955,917887
Total nonperforming loans70,88325,53127,156
Repossessed assets76310
Other real estate1,7081,963622
Total nonperforming assets$72,667$27,494$28,088
Nonperforming assets to total loans and other real estate0.34%0.15%0.15%
Nonperforming assets to total loans, excluding Warehouse Purchase Program loans, and other real estate0.36%0.15%0.17%
Nonaccrual loans to total loans0.32%0.10%0.14%
Nonaccrual loans to total loans, excluding Warehouse Purchase Program loans0.34%0.11%0.16%

(1)
ASU 2022-02 became effective for the Company on January 1, 2023.

(2)
Includes troubled debt restructurings of $4.6 million and $4.2 million for the years ended December 31, 2022 and 2021, respectively.

(3)
There were no nonperforming of Warehouse Purchase Program loans or Warehouse Purchase Program lines of credit for the periods presented.

The following tables present information regarding past due loans and nonperforming assets differentiated among originated loans, re-underwritten acquired loans, Non-PCD loans and PCD loans at the dates indicated:

December 31, 2023
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal Loans
(Dollars in thousands)
Nonaccrual loans$29,160$2,612$8,594$28,322$68,688
Accruing loans 90 or more days past due55281,6352,195
Total nonperforming loans29,1603,1648,60229,95770,883
Repossessed assets7676
Other real estate1,3233851,708
Total nonperforming assets$30,559$3,164$8,602$30,342$72,667
Nonperforming assets to total loans and other real estate by category0.17%0.24%0.48%5.77%0.34%
Nonperforming assets to total loans, excluding Warehouse Purchase Program loans, and other real estate by category0.18%0.24%0.48%5.77%0.36%
Nonaccrual loans to total loans0.17%0.20%0.48%5.39%0.32%
Nonaccrual loans to total loans, excluding Warehouse Purchase Program loans0.17%0.20%0.48%5.39%0.34%

51

December 31, 2022
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal Loans
(Dollars in thousands)
Nonaccrual loans$10,544$2,138$6,764$168$19,614
Accruing loans 90 or more days past due5,9175,917
Total nonperforming loans16,4612,1386,76416825,531
Repossessed assets
Other real estate1,9631,963
Total nonperforming assets$18,424$2,138$6,764$168$27,494
Nonperforming assets to total loans and other real estate by category0.12%0.14%0.51%0.28%0.15%
Nonperforming assets to total loans, excluding Warehouse Purchase Program loans, and other real estate by category0.12%0.14%0.51%0.28%0.15%
Nonaccrual loans to total loans0.07%0.14%0.51%0.28%0.10%
Nonaccrual loans to total loans, excluding Warehouse Purchase Program loans0.07%0.14%0.51%0.28%0.11%

The Company had $72.7 million in nonperforming assets at December 31, 2023 compared with $27.5 million at December 31, 2022 and $28.1 million at December 31, 2021. The increase in 2023 was primarily due to the Merger. The nonperforming assets consisted of 292 separate credits or other real estate properties at December 31, 2023, compared with 170 at December 31, 2022 and 157 at December 31, 2021. The Company had $68.7 million, $19.6 million and $26.3 million in nonaccrual loans at December 31, 2023, 2022 and 2021, respectively.

At December 31, 2023, of the total nonperforming assets, $30.6 million resulted from originated loans, $3.2 million resulted from re-underwritten acquired loans, $8.6 million resulted from Non-PCD loans and $30.3 million resulted from PCD loans. At December 31, 2022, of the total nonperforming assets, $18.4 million resulted from originated loans, $2.1 million resulted from re-underwritten acquired loans, $6.8 million resulted from Non-PCD loans and $168 thousand resulted from PCD loans. A PCD loan becomes impaired when there is a deterioration in projected cash flows after acquisition.

Nonperforming assets were 0.34% and 0.15% of total loans and other real estate at December 31, 2023 and 2022, respectively. The allowance for credit losses on loans as a percentage of total nonperforming loans was 468.9% at December 31, 2023 and 1102.9% at December 31, 2022.

52

Allowance for Credit Losses

The following table presents, as of and for the periods indicated, an analysis of the allowance for credit losses and other related data:

Years Ended December 31,
202320222021
(Dollars in thousands)
Average loans outstanding$20,576,902$18,209,739$19,133,600
Gross loans outstanding at end of period$21,180,538$18,839,827$18,616,144
Allowance for credit losses on loans at beginning of period$281,576$286,380$316,068
Initial allowance on loans purchased with credit deterioration76,793
Provision for credit losses11,984
Charge-offs:
Commercial and industrial(19,603)(1,273)(10,735)
Real estate and agriculture(17,493)(1,747)(18,588)
Consumer and other(5,688)(5,503)(4,053)
Recoveries:
Commercial and industrial3,1982,1141,682
Real estate and agriculture702680694
Consumer and other8939251,312
Net charge-offs(1)(37,991)(4,804)(29,688)
Allowance for credit losses on loans at end of period$332,362$281,576$286,380
Ratio of allowance to end of period loans1.57%1.49%1.54%
Ratio of allowance to end of period loans, excluding Warehouse Purchase Program loans1.63%1.56%1.70%
Ratio of net charge-offs to average loans0.18%0.03%0.16%
Ratio of allowance to end of period nonperforming loans468.9%1102.9%1054.6%
Ratio of allowance to end of period nonaccrual loans483.9%1435.6%1090.2%

(1)
There was no net charge-off activity on Warehouse Purchase Program loans during the periods presented.

The allowance for credit losses is adjusted through charges to earnings in the form of a provision for credit losses. Management has established an allowance for credit losses which it believes is adequate as of December 31, 2023 for estimated losses in the Company’s loan portfolio. The amount of the allowance for credit losses on loans is affected by the following: (1) charge-offs of loans that occur when loans are deemed uncollectible and decrease the allowance, (2) recoveries on loans previously charged off that increase the allowance, (3) provisions for credit losses charged to earnings that increase the allowance, and (4) provision releases returned to earnings that decrease the allowance. Based on an evaluation of the loan portfolio and consideration of the factors listed below, management presents a quarterly review of the allowance for credit losses to the Bank’s Board of Directors, indicating any change in the allowance since the last review and any recommendations as to adjustments in the allowance. Although management believes it uses the best information available to make determinations with respect to the allowance for credit losses, future adjustments may be necessary if economic conditions or borrower performance differ from the assumptions used in making the initial determinations.

The Company’s allowance for credit losses on loans consists of two components: (1) a specific valuation allowance based on expected lifetime losses on specifically identified loans and (2) a general valuation allowance based on historical lifetime loan loss experience, current economic conditions, reasonable and supportable forecasted economic conditions and other qualitative risk factors both internal and external to the Company.

In setting the specific valuation allowance, the Company follows a loan review program to evaluate the credit risk in the total loan portfolio and assigns risk grades to each loan. Through this loan review process, the Company maintains an internal list of impaired loans which, along with the delinquency list of loans, helps management assess the overall quality of the loan portfolio and the adequacy of the allowance for credit losses. All loans that have been identified as impaired are reviewed on a quarterly basis in order to determine whether a specific reserve is required. For certain impaired loans, the Company allocates a specific loan loss reserve primarily based on the value of the collateral securing the impaired loan. The specific reserves are determined on an individual loan basis. Loans for which specific reserves are provided are excluded from the general valuation allowance described below.

53

In connection with this review of the loan portfolio, the Company considers risk elements attributable to particular loan types or categories in assessing the quality of individual loans. Some of the risk elements include:


for 1-4 family residential mortgage loans, borrower’s ability to repay the loan, including a consideration of the debt to income ratio and employment and income stability, the loan to value ratio, and the age, condition and marketability of collateral;


for commercial mortgage loans and multifamily residential loans, the debt service coverage ratio (income from the property in excess of operating expenses compared to loan payment requirements), operating results of the owner in the case of owner-occupied properties, the loan to value ratio, the age and condition of the collateral and the volatility of income, property value and future operating results typical of properties of that type;


for construction, land development and other land loans, the perceived feasibility of the project including the ability to sell developed lots or improvements constructed for resale or the ability to lease property constructed for lease, the quality and nature of contracts for presale or prelease, if any, experience and ability of the developer and loan to value ratio;


for commercial and industrial loans, the operating results of the commercial, industrial or professional enterprise, the borrower’s business, professional and financial ability and expertise, the specific risks and volatility of income and operating results typical for businesses in that category and the value, nature and marketability of collateral;


for the Warehouse Purchase Program, the capitalization and liquidity of the mortgage banking client, the operating experience, the Client’s satisfactory underwriting of purchased loans and the consistent timeliness by the Client of loan resale to investors;


for agriculture real estate loans, the experience and financial capability of the borrower, projected debt service coverage of the operations of the borrower and loan to value ratio; and


for non-real estate agriculture loans, the operating results, experience and financial capability of the borrower, historical and expected market conditions and the value, nature and marketability of collateral.

In addition, for each category, the Company considers secondary sources of income and the financial strength and credit history of the borrower and any guarantors.

In determining the amount of the general valuation allowance, management considers factors such as historical lifetime loan loss experience, concentration risk of specific loan types, the volume, growth and composition of the Company’s loan portfolio, current economic conditions and reasonable and supportable forecasted economic conditions that may affect borrower ability to pay and the value of collateral, the evaluation of the Company’s loan portfolio through its internal loan review process, other qualitative risk factors both internal and external to the Company and other relevant factors. Historical lifetime loan loss experience is determined by utilizing an open-pool (“cumulative loss rate”) methodology. Adjustments to the historical lifetime loan loss experience are made for differences in current loan pool risk characteristics such as portfolio concentrations, delinquency, non-accrual, and watch list levels, as well as changes in current and forecasted economic conditions such as unemployment rates, property and collateral values, and other indices relating to economic activity. The utilization of reasonable and supportable forecasts includes an immediate reversion to lifetime historical loss rates. Based on a review of these factors for each loan type, the Company applies an estimated percentage to the outstanding balance of each loan type, excluding any loan that has a specific reserve. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

A change in the allowance for credit losses can be attributable to several factors, most notably (1) specific reserves identified for impaired loans, (2) historical lifetime credit loss information, (3) changes in current and forecasted environmental factors and (4) growth in the balance of loans.

Changes in the Company’s asset quality are reflected in the allowance in several ways. Specific reserves that are calculated on a loan-by-loan basis and the qualitative assessment of all other loans reflect current changes in the credit quality of the loan portfolio. Historical lifetime credit losses, on the other hand, are based on an open-pool (“cumulative loss rate”) methodology, which is then applied to estimate lifetime credit losses in the loan portfolio. A deterioration in the credit quality of the loan portfolio in the current period would increase the historical lifetime loss rate to be applied in future periods, just as an improvement in credit quality would decrease the historical lifetime loss rate.

54

The allowance for credit losses is further determined by the size of the loan portfolio subject to the allowance methodology and environmental factors that include Company-specific risk indicators and general economic conditions, both of which are constantly changing. The Company evaluates the economic and portfolio-specific factors on a quarterly basis to determine a qualitative component of the general valuation allowance. The factors include current economic metrics, reasonable and supportable forecasted economic metrics, business conditions, delinquency trends, credit concentrations, nature and volume of the portfolio and other adjustments for items not covered by specific reserves and historical lifetime loss experience. Management’s assessment of qualitative factors is a statistically based approach to determine the loss rate adjustment associated with such factors. Based on the Company’s actual historical lifetime loan loss experience relative to economic and loan portfolio-specific factors at the time the losses occurred, management is able to identify the expected level of lifetime losses as of the date of measurement. The correlation of historical loss experience with current and forecasted economic conditions provides an estimate of lifetime losses that has not been previously factored into the general valuation allowance by the determination of specific reserves and lifetime historical losses. Additionally, the Company considers qualitative factors not easily quantified and the possibility of model imprecision.

Utilizing the aggregation of specific reserves, historical loss experience and a qualitative component, management is able to determine the valuation allowance to reflect the full lifetime loss.

The Company accounts for its acquisitions using the acquisition method of accounting. Accordingly, the assets, including loans, and liabilities of the acquired entity were recorded at their fair values at the acquisition date. These fair value estimates associated with acquired loans, and based on a discounted cash flow model, include estimates related to market interest rates and undiscounted projections of future cash flows that incorporate expectations of prepayments and the amount and timing of principal, interest and other cash flows, as well as any shortfalls thereof.

Non-PCD loans that were not deemed impaired subsequent to the acquisition date are considered non-impaired and are evaluated as part of the general valuation allowance. Non-PCD loans that have deteriorated to an impaired status subsequent to acquisition are evaluated for a specific reserve on a quarterly basis which, when identified, is added to the allowance for credit losses. The Company reviews impaired Non-PCD loans on a loan-by-loan basis and determines the specific reserve based on the difference between the recorded investment in the loan and one of three factors: expected future cash flows, observable market price or fair value of the collateral. Because essentially all of the Company’s impaired Non-PCD loans have been collateral-dependent, the amount of the specific reserve historically has been determined by comparing the fair value of the collateral securing the Non-PCD loan with the recorded investment in such loan. In the future, the Company will continue to analyze impaired Non-PCD loans on a loan-by-loan basis and may use an alternative measurement method to determine the specific reserve, as appropriate and in accordance with applicable accounting standards.

PCD loans are monitored individually or on a pooled basis quarterly to assess for changes in expected cash flows subsequent to acquisition. If a deterioration in cash flows is identified, an increase to the PCD reserves for that individual loan or pool of loans is made. PCD loans were recorded at their acquisition date fair values, which were based on expected cash flows and considers estimates of expected future credit losses. The Company’s estimates of loan fair values at the acquisition date may be adjusted for a period of up to one year as the Company continues to evaluate its estimate of expected future cash flows at the acquisition date. If the Company determines that losses arose after the acquisition date, the additional losses will be reflected as a provision for credit losses. See “Critical Accounting Estimates” above for more information.

As described in the section captioned “Critical Accounting Estimates” above, the Company’s determination of the allowance for credit losses involves a high degree of judgment and complexity. The Company’s analysis of qualitative, or environmental, factors on pools of loans with common risk characteristics, in combination with the quantitative historical lifetime loss information and specific reserves, provides the Company with an estimate of lifetime losses. The allowance must reflect changes in the balance of loans subject to the allowance methodology, as well as the estimated lifetime losses associated with those loans.

55

The following table shows the allocation of the allowance for credit losses among various categories of loans and certain other information as of the dates indicated. The allocation is made for analytical purposes and is not necessarily indicative of the categories in which future losses may occur. The total allowance is available to absorb losses from any loan category.

December 31,
202320222021
AmountPercent of Loans to Total Loans(1)AmountPercent of Loans to Total Loans(1)AmountPercent of Loans to Total Loans(1)
(Dollars in thousands)
Balance of allowance for credit losses on loans applicable to:
Commercial and industrial$59,83211.3%$62,31914.3%$80,41216.1%
Real estate254,09183.1%205,92080.3%190,61278.5%
Agriculture and agriculture real estate11,3804.0%7,6993.8%7,7593.7%
Consumer and other7,0591.6%5,6381.6%7,5971.7%
Total allowance for credit losses on loans$332,362100.0%$281,576100.0%$286,380100.0%

(1)
Loans outstanding as a percentage of total loans, excluding Warehouse Purchase Program loans.

The Company further disaggregates its allowance for credit losses to distinguish between the portion of the allowance attributed to originated loans and the portion attributed to acquired loans.

The following tables present, as of and for the periods indicated, information regarding the allowance for credit losses on loans differentiated between originated loans and acquired loans, which includes re-underwritten acquired loans, Non-PCD loans and PCD loans. Reported net charge-offs may include those from Non-PCD loans and PCD loans, but only if the total charge-off required is greater than the remaining discount.

As of and for the Year Ended December 31, 2023
Originated LoansAcquired LoansTotal
(Dollars in thousands)
Average loans outstanding$17,105,274$3,471,628$20,576,902
Gross loans outstanding at end of period$17,532,339$3,648,199$21,180,538
Allowance for credit losses on loans at beginning of period$209,467$72,109$281,576
Initial allowance on loans purchased with credit deterioration76,79376,793
Provision for credit losses19,808(7,824)11,984
Charge-offs:
Commercial and industrial(2,829)(16,774)(19,603)
Real estate and agriculture(918)(16,575)(17,493)
Consumer and other(5,505)(183)(5,688)
Recoveries:
Commercial and industrial1,4381,7603,198
Real estate and agriculture178524702
Consumer and other774119893
Net charge-offs(1)(6,862)(31,129)(37,991)
Allowance for credit losses on loans at end of period$222,413$109,949$332,362
Ratio of allowance to end of period loans1.27%3.01%1.57%
Ratio of allowance to end of period loans, excluding Warehouse Purchase Program loans1.33%3.01%1.63%
Ratio of net charge-offs to average loans0.04%0.90%0.18%
Ratio of allowance to end of period nonperforming loans762.7%263.5%468.9%
Ratio of allowance to end of period nonaccrual loans762.7%278.2%483.9%

56

As of and for the Year Ended December 31, 2022
Originated LoansAcquired LoansTotal
(Dollars in thousands)
Average loans outstanding$14,488,753$3,720,986$18,209,739
Gross loans outstanding at end of period$15,896,929$2,942,898$18,839,827
Allowance for credit losses on loans at beginning of period$186,736$99,644$286,380
Provision for credit losses27,432(27,432)
Charge-offs:
Commercial and industrial(1,005)(268)(1,273)
Real estate and agriculture(987)(760)(1,747)
Consumer and other(5,319)(184)(5,503)
Recoveries:
Commercial and industrial1,1199952,114
Real estate and agriculture63545680
Consumer and other85669925
Net charge-offs(1)(4,701)(103)(4,804)
Allowance for credit losses on loans at end of period$209,467$72,109$281,576
Ratio of allowance to end of period loans1.32%2.45%1.49%
Ratio of allowance to end of period loans, excluding Warehouse Purchase Program loans1.38%2.45%1.56%
Ratio of net charge-offs to average loans0.03%0.00%0.03%
Ratio of allowance to end of period nonperforming loans1272.5%795.0%1102.9%
Ratio of allowance to end of period nonaccrual loans1986.6%795.0%1435.6%

(1)
There was no net charge-off activity on Warehouse Purchase Program loans during the periods presented.

The Company had gross charge-offs on originated loans of $9.3 million during the year ended December 31, 2023 compared with $7.3 million during the year ended December 31, 2022. Partially offsetting these charge-offs were recoveries on originated loans of $2.4 million for the year ended December 31, 2023 compared with $2.6 million for the year ended December 31, 2022. Total charge-offs for the year ended December 31, 2023 were $42.8 million, partially offset by total recoveries of $4.8 million. Total charge-offs for the year ended December 31, 2022 were $8.5 million, partially offset by total recoveries of $3.7 million.

The following table shows the allocation of the net charge-offs and net recoveries among various categories of loans as of the dates indicated.

December 31,
20232022
AmountPercent of Net Charge-offs to Average LoansAmountPercent of Net Charge-offs to Average Loans
(Dollars in thousands)
Balance of net (charge-offs) recoveries applicable to:
Commercial and industrial$(16,405)0.08%$8410.00%
Real estate:
Construction, land development and other land loans(27)0.00%(416)0.00%
1-4 family residential (including home equity)2680.00%2020.00%
Commercial real estate (including multi-family residential)(17,116)0.08%(860)0.00%
Agriculture (includes farmland)840.00%70.00%
Consumer and other(4,795)0.02%(4,578)0.03%
Total net charge-offs$(37,991)0.18%$(4,804)0.03%

57

The following tables show the allocation of the allowance for credit losses among various categories of loans disaggregated between originated loans, re-underwritten acquired loans, Non-PCD loans and PCD loans at the dates indicated. The allocation is made for analytical purposes and is not necessarily indicative of the categories in which future losses may occur. The total allowance is available to absorb losses from any loan category, regardless of whether allocated to an originated loan or an acquired loan.

December 31, 2023
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal AllowancePercent of Loans to Total Loans(1)
(Dollars in thousands)
Balance of allowance for credit losses on loans applicable to:
Commercial and industrial$27,948$18,211$5,340$8,333$59,83211.3%
Real estate181,3589,23916,51146,983254,09183.1%
Agriculture and agriculture real estate7,7501,0372562,33711,3804.0%
Consumer and other5,3571,465217207,0591.6%
Total allowance for credit losses on loans$222,413$29,952$22,324$57,673$332,362100.0%
December 31, 2022
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal AllowancePercent of Loans to Total Loans(1)
(Dollars in thousands)
Balance of allowance for credit losses on loans applicable to:
Commercial and industrial$30,837$25,736$5,091$655$62,31914.3%
Real estate167,27010,22511,97816,447205,92080.3%
Agriculture and agriculture real estate6,845731111127,6993.8%
Consumer and other4,5159172065,6381.6%
Total allowance for credit losses on loans$209,467$37,609$17,386$17,114$281,576100.0%

(1)
Loans outstanding as a percentage of total loans, excluding Warehouse Purchase Program loans.

At December 31, 2023, the allowance for credit losses on loans totaled $332.4 million or 1.57% of total loans, including acquired loans with discounts, an increase of $50.8 million or 18.0% compared to the allowance for credit losses on loans totaling $281.6 million or 1.49% of total loans, including acquired loans with discounts, for December 31, 2022, primarily due to the Merger. Net charge-offs were $38.0 million for the year ended December 31, 2023. Net charge-offs for the year ended December 31, 2023 included $16.6 million related to resolved PCD loans and $15.0 million related to one commercial real estate loan acquired in a previous merger. The PCD loans had reserves of $16.3 million assigned as of the acquisition date. Additionally, reserves on PCD loans increased by $76.8 million due to the Merger and $23.5 million of reserves on resolved PCD loans was released to the general reserve.

At December 31, 2022, the allowance for credit losses on loans totaled $281.6 million or 1.49% of total loans, including acquired loans with discounts, a decrease of $4.8 million or 1.7% compared to the allowance for credit losses on loans totaling $286.4 million or 1.54% of total loans, including acquired loans with discounts, for December 31, 2021. Net charge-offs were $4.8 million for the year ended December 31, 2022. Net charge-offs for the year ended December 31, 2022 did not include any PCD loans and $8.2 million of specific reserves on resolved PCD loans was released to the general reserve during the period. PPP loans totaling $6.2 million as of December 31, 2022, are fully guaranteed by the SBA and do not carry an allowance.

At December 31, 2023, $222.4 million of the allowance for credit losses on loans was attributable to originated loans compared with $209.5 million of the allowance at December 31, 2022, an increase of $12.9 million or 6.2%. At December 31, 2023, $30.0 million of the allowance for credit losses on loans was attributable to re-underwritten acquired loans compared with $37.6 million of the allowance at December 31, 2022, a decrease of $7.7 million or 20.4%. At December 31, 2023, $22.3 million of the allowance for credit losses on loans was attributable to Non-PCD loans compared with $17.4 million of the allowance at December 31, 2022, an increase of $4.9 million or 28.4%. At December 31, 2023, $57.7 million of the allowance for credit losses on loans attributable to PCD loans compared with $17.1 million of the allowance at December 31, 2022, an increase of $40.6 million.

58

At December 31, 2023, the Company had $27.9 million of total outstanding accretable discounts on Non-PCD and PCD loans. At December 31, 2022, the Company had $5.6 million of total outstanding accretable discounts on Non-PCD and PCD loans.

The Company believes that the allowance for credit losses on loans at December 31, 2023 is adequate to absorb expected lifetime losses that may be realized from the loan portfolio as of such date. Nevertheless, the Company could sustain losses in future periods that could be substantial in relation to the size of the allowance at December 31, 2023.

Allowance for Credit Losses on Off-Balance Sheet Credit Exposures

The allowance for credit losses on off-balance sheet credit exposures estimates expected credit losses over the contractual period in which there is exposure to credit risk via a contractual obligation to extend credit, except when an obligation is unconditionally cancelable by the Company. The allowance is adjusted by provisions for credit losses charged to earnings that increase the allowance, or by provision releases returned to earnings that decrease the allowance. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on the commitments expected to fund. The estimate of commitments expected to fund is affected by historical analysis of utilization rates. The expected credit loss rates applied to the commitments expected to fund are affected by the general valuation allowance utilized for outstanding balances with the same underlying assumptions and drivers. As of December 31, 2023 and 2022, the Company had $36.5 million and $29.9 million, respectively, in allowance for credit losses on off-balance sheet credit exposures, with the increase due to the Merger. The allowance for credit losses on off-balance sheet credit exposures is a separate line item on the Company’s consolidated balance sheet.

The following table represents a rollforward of the allowance for credit losses on off-balance sheet credit exposures for the periods shown.

Year Ended December 31,
20232022
(Dollars in thousands)
Balance at beginning of period$29,947$29,947
Provision for credit losses on off-balance sheet credit exposures6,556
Balance at end of period$36,503$29,947

Securities

The Company uses its securities portfolio to manage interest rate risk and as a source of income and liquidity for cash requirements. At December 31, 2023, the carrying amount of investment securities totaled $12.80 billion, a decrease of $1.67 billion or 11.6% compared with $14.48 billion at December 31, 2022. At December 31, 2023, securities represented 33.2% of total assets compared with 38.4% of total assets at December 31, 2022.

At the date of purchase, the Company is required to classify debt and equity securities into one of three categories: held to maturity, trading or available for sale. At each reporting date, the appropriateness of the classification is reassessed. Investments in debt securities are classified as held to maturity and measured at amortized cost in the financial statements only if management has the positive intent and ability to hold those securities to maturity. Securities that are bought and held principally for the purpose of selling them in the near term are classified as trading and measured at fair value in the financial statements with unrealized gains and losses included in earnings. Investments not classified as either held to maturity or trading are classified as available for sale and measured at fair value in the financial statements with unrealized gains and losses reported, net of tax, in a separate component of shareholders’ equity until realized.

59

The following table summarizes the carrying value by classification of securities as of the dates shown:

December 31,
202320222021
Amortized CostFair ValueAmortized CostFair ValueAmortized CostFair Value
(Dollars in thousands)
Available for Sale
Corporate debt securities$20,698$21,787$$$$
Collateralized mortgage obligations321,881320,044359,251357,402483,761485,671
Mortgage-backed securities97,77996,757101,64799,10028,88129,261
Total$440,358$438,588$460,898$456,502$512,642$514,932
Held to Maturity
U.S. Treasury securities and obligations of U.S. Government agencies7,631$7,579$$$$
States and political subdivisions116,497116,055122,361119,974132,620138,474
Corporate debt securities12,0007,80012,0009,480
Collateralized mortgage obligations263,250242,386271,727249,18239,67540,080
Mortgage-backed securities11,965,93010,610,77813,613,41512,008,48912,131,67412,072,659
Total$12,365,308$10,984,598$14,019,503$12,387,125$12,303,969$12,251,213

The investment securities portfolio is measured for expected credit losses by segregating the portfolio into two general classifications and applying the appropriate expected credit losses methodology. Investment securities classified as available for sale or held to maturity are evaluated for expected credit losses under FASB ASC 326, “Financial Instruments – Credit Losses.”

Available for sale securities. For available for sale securities in an unrealized loss position, the amount of the expected credit losses recognized in earnings depends on whether an entity intends to sell the security or more likely than not will be required to sell the security before recovery of its amortized cost basis less any current-period credit loss. If an entity intends to sell or more likely than not will be required to sell the security before recovery of its amortized cost basis less any current-period credit loss, the expected credit losses will be recognized in earnings equal to the entire difference between the investment’s amortized cost basis and its fair value at the balance sheet date. If an entity does not intend to sell the security and it is not more likely than not that the entity will be required to sell the security before recovery of its amortized cost basis less any current-period loss, the expected credit losses will be separated into the amount representing the credit-related portion of the impairment loss (“credit loss”) and the noncredit portion of the impairment loss (“noncredit portion”). The amount of the total expected credit losses related to the credit loss is determined based on the difference between the present value of cash flows expected to be collected and the amortized cost basis, and such difference is recognized in earnings. The amount of the total expected credit losses related to the noncredit portion is recognized in other comprehensive income, net of applicable taxes. The previous amortized cost basis less the expected credit losses recognized in earnings will become the new amortized cost basis of the investment.

As of December 31, 2023, management does not have the intent to sell any of the securities classified as available for sale before a recovery of cost. In addition, management believes it is more likely than not that the Company will not be required to sell any of its investment securities before a recovery of cost. The unrealized losses are largely due to changes in market interest rates and spread relationships since the time the underlying securities were purchased. The fair value is expected to recover as the securities approach their maturity date or repricing date or if market yields for such investments decline. Management does not believe any of the securities are impaired due to reasons of credit quality. Accordingly, as of December 31, 2023, management believes that there is no potential for credit losses on available for sale securities.

Held to maturity securities. The Company’s held to maturity investments include mortgage-related bonds issued by either the Government National Mortgage Corporation (“Ginnie Mae”), Federal National Mortgage Association (“Fannie Mae”) or Federal Home Loan Mortgage Corporation (“Freddie Mac”). Ginnie Mae issued securities are explicitly guaranteed by the U.S. government, while Fannie Mae and Freddie Mac issued securities are fully guaranteed by those respective United States government-sponsored agencies, and conditionally guaranteed by the full faith and credit of the United States. The Company’s held to maturity securities also include taxable and tax-exempt municipal securities issued primarily by school districts, utility districts and municipalities located in Texas. The Company’s investment in municipal securities is exposed to credit risk. The securities are highly rated by major rating agencies and regularly reviewed by management. A significant portion are guaranteed or insured by either the Texas Permanent School Fund, Assured Guaranty or Build America Mutual. As of December 31, 2023, the Company’s municipal securities represent 0.9% of the securities portfolio. Management has the ability and intent to hold the securities classified as held to maturity until they mature, at which time the Company will receive full value for the securities. Accordingly, as of December 31, 2023, management believes that there is no potential for material credit losses on held to maturity securities.

60

The following table summarizes the contractual maturity of securities and their weighted average yields as of December 31, 2023. The contractual maturity of a mortgage-backed security is the date at which the last underlying mortgage matures. The weighted average life of the Company’s securities portfolio is 4.95 years, with a modified duration of 4.07 at December 31, 2023. Available for sale securities are shown at fair value and held to maturity securities are shown at amortized cost. For purposes of the table below, tax-exempt states and political subdivisions are calculated on a tax equivalent basis.

December 31, 2023
Within One YearAfter One Year but Within Five YearsAfter Five Years but Within Ten YearsAfter Ten YearsTotal
AmountYieldAmountYieldAmountYieldAmountYieldTotalYield
(Dollars in thousands)
U.S. Treasury securities and obligations of U.S. Government agencies$1,9404.62%$5,6914.01%$$$7,6314.17%
States and political subdivisions24,7415.92%43,2433.99%36,5563.08%11,9571.76%116,4973.89%
Corporate debt securities2,83521.91%30,9525.14%33,7876.54%
Collateralized mortgage obligations3.93%19,7285.60%249,7516.00%313,8153.33%583,2944.58%
Mortgage-backed securities27,8382.93%720,0762.06%1,475,2062.57%9,839,5671.81%12,062,6871.92%
Total$54,5194.35%$791,5732.34%$1,792,4653.10%$10,165,3391.86%$12,803,8962.07%

The contractual maturity of mortgage-backed securities and collateralized mortgage obligations is not a reliable indicator of their expected life because borrowers have the right to prepay their obligations at any time with or without call or prepayment penalties. Mortgage-backed securities monthly pay downs cause the average lives of the securities to be much different than their stated lives. During a period of increasing interest rates, fixed rate mortgage-backed securities do not tend to experience heavy prepayments of principal, and consequently, the average life of this security will be lengthened. If interest rates begin to fall, prepayments may increase, thereby shortening the estimated life of this security.

At December 31, 2023 and 2022, the Company did not own securities of any one issuer (other than the U.S. government and its agencies) for which aggregate adjusted cost exceeded 10% of the consolidated shareholders’ equity at such respective dates.

The average tax equivalent yield of the securities portfolio was 2.07% as of December 31, 2023 compared with 2.02% and 1.74% as of December 31, 2022 and 2021, respectively. This increase was primarily due to the investment in higher-yielding securities. The average tax equivalent yield on the securities portfolio is based upon expected prepayment speeds, other industry standard projections and on a 21% tax rate in 2023, 2022 and 2021.

The average yield excluding the tax equivalent adjustment was 2.06% for the year ended December 31, 2023 compared with 1.78% for the year ended December 31, 2022 and 1.55% for the year ended December 31, 2021. The overall change in the average securities portfolio over the comparable periods was primarily funded by average deposit growth and other borrowings.

Mortgage-backed securities are securities that have been developed by pooling a number of real estate mortgages and which are principally issued by federal agencies such as Ginnie Mae, Fannie Mae and Freddie Mac. These securities are deemed to have high credit ratings, and minimum regular monthly cash flows of principal and interest are guaranteed by the issuing agencies.

Unlike U.S. Treasury and U.S. government agency securities, which have a lump sum payment at maturity, mortgage-backed securities provide cash flows from regular principal and interest payments and principal prepayments throughout the lives of the securities. Premiums and discounts on mortgage-backed securities are amortized over the expected life of the security and may be impacted by prepayments. As such, mortgage-backed securities which are purchased at a premium will generally suffer decreasing net yields as interest rates drop because homeowners tend to refinance their mortgages resulting in prepayments and an acceleration of premium amortization. Securities purchased at a discount will obtain higher net yields in a decreasing interest rate environment as prepayments result in an acceleration of discount accretion. At December 31, 2023, 81.6% of the mortgage-backed securities held by the Company had contractual final maturities of more than ten years with a weighted average life of 5.54 years.

Collateralized mortgage obligations (“CMOs”) are bonds that are backed by pools of mortgages. The pools can be Ginnie Mae, Fannie Mae or Freddie Mac pools or they can be private-label pools. CMOs are designed so that the mortgage collateral will generate a cash flow sufficient to provide for the timely repayment of the bonds. So long as the collateral cash flow is adequate to meet scheduled bond payments, the mortgage collateral pool can be structured to accommodate various desired bond repayment schedules. This is accomplished by dividing the bonds into classes to which payments on the underlying mortgage pools are allocated in different order. The bond’s cash flow, for example, can be dedicated to one class of bondholders at a time, thereby increasing call protection to bondholders. In private-label CMOs, losses on underlying mortgages are directed to the most junior of all classes and then to the classes above in order of increasing seniority, which means that the senior classes have enough credit protection to be given the highest credit rating by the rating agencies.

61

Deposits

The Company’s lending and investing activities are primarily funded by deposits. The Company offers a variety of deposit accounts having a wide range of interest rates and terms including demand, savings, money market and time accounts. The Company relies primarily on competitive pricing policies and customer service to attract and retain these deposits.

Total deposits at December 31, 2023 were $27.18 billion, a decrease of $1.35 billion or 4.7% compared with $28.53 billion at December 31, 2022, primarily due to a decrease in business deposits and public fund deposits, partially offset by an increase in Merger acquired deposits. Total deposits at December 31, 2022 were $28.53 billion, a decrease of $2.24 billion or 7.3% compared with $30.77 billion at December 31, 2021, primarily due to a decrease in public fund deposits. Noninterest-bearing deposits at December 31, 2023 were $9.78 billion compared with $10.92 billion at December 31, 2022, a decrease of $1.14 billion or 10.4%. Noninterest-bearing deposits at December 31, 2022 were $10.92 billion compared with $10.75 billion at December 31, 2021, an increase of $165.4 million or 1.5%. Interest-bearing deposits at December 31, 2023 were $17.40 billion, a decrease of $214.8 million or 1.2% compared with $17.62 billion at December 31, 2022. Interest-bearing deposits at December 31, 2022 were $17.62 billion, a decrease of $2.4 billion or 12.0% compared with $20.02 billion at December 31, 2021.

The daily average balances and weighted average rates paid on deposits for each of the years ended December 31, 2023, 2022 and 2021 are presented below:

Years Ended December 31,
202320222021
Average BalanceAverage RateAverage BalanceAverage RateAverage BalanceAverage Rate
(Dollars in thousands)
Interest-bearing checking$5,150,0490.38%$6,299,9240.16%$6,169,8640.28%
Regular savings3,164,5120.703,535,9080.243,162,6860.11
Money market savings5,965,3332.456,848,2700.556,720,8630.24
Time deposits2,832,7542.992,322,7540.522,917,9760.55
Total interest-bearing deposits17,112,6481.5919,006,8560.3618,971,3890.28
Noninterest-bearing deposits10,224,24110,903,53910,036,519
Total deposits$27,336,8891.00%$29,910,3950.23%$29,007,9080.18%

The Company’s ratio of average noninterest-bearing deposits to average total deposits for the years ended December 31, 2023, 2022 and 2021 was 37.4%, 36.5% and 34.6%, respectively.

The following table sets forth the amount of the Company’s certificates of deposit that are $250,000 or greater by time remaining until maturity at December 31, 2023 (dollars in thousands):

Three months or less$386,63232.3%
Over three through six months691,82057.9
Over six through 12 months98,3988.2
Over 12 months19,1611.6
Total$1,196,011100.0%

Total uninsured deposits, including certificates of deposits, were $10.73 billion and $12.41 billion as of years ended December 31, 2023 and 2022, respectively.

62

Other Borrowings

The Company utilizes borrowings to supplement deposits to fund its lending and investment activities. Borrowings consist of funds from Federal Reserve Board’s Bank Term Funding Program (“BTFP”), the Federal Home Loan Bank (“FHLB”) and securities sold under repurchase agreements.

The following table presents the Company’s borrowings at December 31, 2023 and 2022:

Bank Term Funding ProgramFHLB AdvancesSecurities Sold Under Repurchase Agreements
(Dollars in thousands)
December 31, 2023
Amount outstanding at year-end$3,725,000$$309,277
Weighted average interest rate at year-end4.83%2.31%
Maximum month-end balance during the year$3,725,000$4,125,000$462,364
Average balance outstanding during the year$1,826,195$2,182,421$389,313
Weighted average interest rate during the year5.10%5.22%2.42%
December 31, 2022
Amount outstanding at year-end$$1,850,000$428,134
Weighted average interest rate at year-end4.01%1.94%
Maximum month-end balance during the year$$1,850,000$495,160
Average balance outstanding during the year$$543,107$457,553
Weighted average interest rate during the year3.47%0.58%

Bank Term Funding Program— During the second quarter of 2023, the Bank began participating in the Federal Reserve Board’s BTFP. Under the BTFP program, eligible depository institutions can obtain loans of up to one year in length by pledging U.S. Treasuries, agency debt and mortgage-backed securities, and other qualifying assets as collateral. These assets are valued at par. Eligible depository institutions can request advances under the BTFP until at least March 11, 2024. At December 31, 2023, the Bank had secured borrowing capacity of $4.40 billion collateralized by the par value of pledged securities totaling $4.40 billion. At December 31, 2023, the balance outstanding was $3.73 billion consisting of a one term advance maturing in December 2024 with a weighted average interest rate of 4.83%.

FHLB advances and long-term notes payable—The Company has an available line of credit with the FHLB of Dallas, which allows the Company to borrow on a collateralized basis. The Company’s FHLB advances are typically considered short-term borrowings and are used to manage liquidity as needed. Maturing advances are replaced by drawing on available cash, making additional borrowings or through increased customer deposits. At December 31, 2023, the Company had total borrowing capacity of $10.85 billion under this line. At December 31, 2023, the Company had no FHLB advances or long-term notes payable balance outstanding.

Securities sold under repurchase agreements with Company customers—At December 31, 2023, the Company had $309.3 million in securities sold under repurchase agreements compared with $428.1 million at December 31, 2022, a decrease of $118.9 million or 27.8%, with weighted average interest rates paid of 2.42% and 0.58% for the years ended December 31, 2023 and 2022, respectively. Repurchase agreements are generally settled on the following business day; however, approximately $3.0 million of repurchase agreements outstanding at December 31, 2023 have maturity dates ranging from 12 to 24 months. All securities sold under repurchase agreements are collateralized by certain pledged securities.

Subordinated debentures— On May 1, 2023, in connection with the acquisition of First Bancshares, the Company assumed the obligation related to $3.1 million of Floating Rate Junior Subordinated Deferrable Interest Debentures and trust preferred securities (the "Subordinated Debentures"), which the Company redeemed on September 18, 2023. Accordingly, as of December 31, 2023, the Company had no Subordinated Debentures outstanding.

Interest Rate Sensitivity and Market Risk

The Company’s asset liability and funds management policy provides management with the guidelines for effective funds management, and the Company has established a measurement system for monitoring its net interest rate sensitivity position. The Company manages its sensitivity position within established guidelines.

63

As a financial institution, the Company’s primary component of market risk is interest rate volatility. Fluctuations in interest rates ultimately will impact both (1) the level of income and expense recorded on most of the Company’s assets and liabilities and (2) the market value of all interest-earning assets and interest-bearing liabilities, other than those which have a short term to maturity. Interest rate risk is the potential of economic losses due to future interest rate changes. These economic losses can be reflected as a loss of future net interest income, a loss of current fair market values, or both. The objective is to measure the effect on net interest income and to adjust the balance sheet to minimize the inherent risk while maximizing income.

The Company primarily manages its exposure to interest rates by structuring its balance sheet in the ordinary course of business. The Company does not employ material amounts of instruments such as leveraged derivatives, interest rate swaps, financial options, financial future contracts or forward delivery contracts for the purpose of reducing interest rate risk. Based upon the nature of the Company’s operations, with the exception of how commodity prices may impact the Company’s borrowers’ ability to repay loans, the Company is not subject to foreign exchange or commodity price risk. The Company is not involved in trading assets for its own account.

The Company’s exposure to interest rate risk is managed by the Asset Liability Committee (“ALCO”), which consists of senior officers of the Company, in accordance with policies approved by the Company’s Board of Directors. The ALCO formulates strategies based on appropriate levels of interest rate risk. In determining the appropriate level of interest rate risk, the ALCO considers the impact on earnings and capital of the current outlook on interest rates, potential changes in interest rates, regional economies, liquidity, business strategies and other factors. The ALCO meets regularly to review, among other things, the sensitivity of assets and liabilities to interest rate changes, the book and market values of assets and liabilities, unrealized gains and losses, purchase and sale activities, commitments to originate loans and the maturities of investments and borrowings. Additionally, the ALCO reviews liquidity, cash flow flexibility, maturities of deposits and consumer and commercial deposit activity. Management uses two methodologies to manage interest rate risk: (1) an analysis of relationships between interest-earning assets and interest-bearing liabilities; and (2) an interest rate shock simulation model. The Company has traditionally managed its business to minimize its overall exposure to changes in interest rates.

The Company primarily uses an interest rate risk simulation model to evaluate the interest rate sensitivity of net interest income and the balance sheet. Contractual maturities and repricing opportunities of loans are incorporated in the model as are prepayment assumptions, maturity data and call options within the investment portfolio. Assumptions based on past experience are incorporated into the model for nonmaturity deposit accounts. Interest rate shocks are applied to a static balance sheet to estimate the potential impact on net interest income and the aggregated market value of the balance sheet. As of December 31, 2023, these interest rate shocks consisted of instantaneous and parallel shifts in the yield curve moving from – 400 basis points to + 400 basis points, in 100 basis-point increments. The forecasted net interest income assuming no change in interest rates is compared to the forecasted net interest income in the shocks to measure the sensitivity of the Company’s earnings to changes in interest rates. Other simulations are run on a regular basis that include the gradual and rapid ramping of interest rates, yield curve twists and changes in the balance sheet composition.

The following table summarizes the simulated change in net interest income at the 12-month horizon, considering the balance sheet composition as of December 31, 2023 and 2022:

Percent Change in Net Interest Income
Change in Interest Rates (Basis Points)December 31, 2023December 31, 2022
+200(5.5)%2.0%
+100(2.4)%1.2%
Base0.0%0.0%
-1003.1%(3.4)%
-2003.2%(7.65)%

The Company continues to manage its asset sensitivity within the scope of its risk tolerances and changing market conditions. At December 31, 2023, a projected 200 basis point increase in rates resulted in a projected decrease in net interest income of 5.5% compared with a projected 2.0% increase in net interest income at December 31, 2022. These projections can be impacted by a variety of factors, including changes in interest rates, changes in model assumptions and shifts in the Company’s balance sheet composition. During 2023, the Company increased its volume of borrowings to fund loan growth and deposit outflows. The growth in fixed rate residential mortgage loans along with the higher borrowing balances were the primary factors causing the Company’s liability sensitive position at December 31, 2023.

64

The results are significantly influenced by the behavior of demand, money market and savings deposits and the overall balance sheet composition during such rate fluctuations. The Company has found that, historically, interest rates on these deposits change more slowly than changes in the discount and federal funds rates. This assumption is incorporated into the simulation model and is generally not fully reflected in a gap analysis. The assumptions incorporated into the model are inherently uncertain and, as a result, the model cannot precisely measure future net interest income or precisely predict the impact of fluctuations in market interest rates on net interest income. Actual results will differ from the model’s simulated results due to timing, magnitude and frequency of interest rate changes as well as changes in market conditions and the application and timing of various management strategies.

LIBOR Transition

On September 30, 2021, the Company began transitioning away from London Inter-Bank Offered Rate (“LIBOR”) to the Secured Overnight Financing Rate (“SOFR”) or other alternative variable rate indexes for its interest-rate swaps and loans historically using LIBOR as an index. As of December 31, 2023, the Company's interest rate swaps and loan portfolio used SOFR as the index rate. As of December 31, 2022, LIBOR was used as an index rate for approximately 88.2% of the Company’s interest-rate swaps and approximately 1.5% of the Company’s loan portfolio.

Liquidity

Liquidity involves the Company’s ability to raise funds to support asset growth and acquisitions or reduce assets to meet deposit withdrawals and other payment obligations, to maintain reserve requirements and otherwise to operate the Company on an ongoing basis and manage unexpected events. During 2023 and 2022, the Company’s liquidity needs were primarily met by core deposits, security and loan maturities and amortizing investment and loan portfolios. During 2023, the Company also utilized advances from the FHLB of Dallas and Federal Reserve Board’s BTFP. Although access to purchased funds from correspondent banks may be available and has been utilized on occasion to take advantage of investment opportunities, the Company does not generally rely on this external funding source.

The following table illustrates, during the years presented, the mix of the Company’s funding sources and the average assets in which those funds are invested as a percentage of the Company’s average total assets for the periods indicated. Average assets totaled $38.97 billion for 2023 compared with $37.72 billion for 2022.

20232022
Source of Funds:
Deposits:
Noninterest-bearing26.23%28.90%
Interest-bearing43.9150.39
Securities sold under repurchase agreements1.001.21
Other borrowings10.291.44
Other noninterest-bearing liabilities0.740.62
Shareholders’ equity17.8317.44
Total100.00%100.00%
Uses of Funds:
Loans52.80%48.27%
Securities35.2038.74
Federal funds sold and other interest-earning assets0.641.88
Other noninterest-earning assets11.3611.11
Total100.00%100.00%
Average noninterest-bearing deposits to average deposits37.40%36.45%
Average loans to average deposits75.27%60.88%

The Company’s largest source of funds is deposits, and the Company’s principal uses of funds are loans and securities. The Company does not expect a change in the source or use of its funds in the foreseeable future. The Company’s average deposits decreased 8.6% for the year ended December 31, 2023 compared with the year ended December 31, 2022. The Company’s average loans increased 13.0% for the year ended December 31, 2023 compared with the year ended December 31, 2022. The Company predominantly invests excess deposits in government-backed securities until the funds are needed to fund loan growth. The Company’s securities portfolio has a weighted average life of 4.95 years and a modified duration of 4.07 at December 31, 2023.

65

As of December 31, 2023, the Company had outstanding $4.60 billion in commitments to extend credit, $79.8 million in commitments associated with outstanding standby letters of credit and $1.12 billion in commitments associated with unused capacity on Warehouse Purchase Program loans. Since commitments associated with letters of credit and commitments to extend credit may expire unused, the total outstanding may not necessarily reflect the actual future cash funding requirements.

As of December 31, 2023, the Company had no exposure to future cash requirements associated with known uncertainties or capital expenditures of a material nature.

As of December 31, 2023, the Company had cash and cash equivalents of $458.4 million compared with $424.1 million at December 31, 2022, an increase of $34.3 million or 8.1%. The increase was primarily due to net proceeds from short-term borrowings of $1.67 billion, net proceeds from maturities and principal paydowns of investment securities of $1.88 billion and net cash provided by operating activities of $646.4 million, partially offset by a decrease in deposits of $2.93 billion, a net increase in loans of $759.0 million, payment of cash dividends of $205.7 million, repurchase of common stock of $72.2 million, a decrease in securities sold under repurchase agreements of $168.7 million and net cash used in the purchase of First Bancshares of $24.4 million.

Share Repurchases

On January 16, 2024, the Company announced a stock repurchase program under which the Company could repurchase up to 5%, or approximately 4.7 million shares, of its outstanding common stock over a one-year period expiring on January 16, 2025, at the discretion of management. Under the stock repurchase program, the Company may repurchase shares from time to time at prevailing market prices, through open-market purchases or privately negotiated transactions, depending upon market conditions. Repurchases under this program may also be made in transactions outside the safe harbor during a pending merger, acquisition or similar transaction. The timing and actual number of shares repurchased will depend on a variety of factors including price, corporate and regulatory requirements, market conditions, and other corporate liquidity requirements and priorities. Shares of stock repurchased are held as authorized but unissued shares. The Company is not obligated to purchase any particular number of shares, and the Company may suspend, modify or terminate the program at any time and for any reason without prior notice.

On January 17, 2023, the Company announced a stock repurchase program under which the Company could repurchase up to 5%, or approximately 4.6 million shares, of its outstanding common stock over a one-year period expiring on January 17, 2024, at the discretion of management. The Company repurchased approximately 1.21 million shares of its common stock at an average weighted price of $59.88 per share during the year ended December 31, 2023.

On January 18, 2022, the Company announced a stock repurchase program under which the Company could repurchase up to 5%, or approximately 4.6 million shares, of its outstanding common stock over a one-year period expiring on January 18, 2023, at the discretion of management. The Company repurchased 981,884 shares of its common stock at an average weighted price of $66.90 per share during the year ended December 31, 2022.

Contractual Obligations

The Company’s contractual obligations and other commitments to make future payments (other than deposit obligations and securities sold under repurchase agreements) as of December 31, 2023 are summarized below.

Borrowings

The Company’s future cash payments associated with the Federal Reserve Board’s BTFP as of December 31, 2023 are summarized below. The future interest payments were calculated using the current rate in effect at December 31, 2023. Payments under the BTFP include interest of $173.9 million that will be due over the future periods. These payments do not include prepayment options that may be available to the Company.

1 year or lessMore than 1 year but less than 3 years3 years or more but less than 5 years5 years or moreTotal
(Dollars in thousands)
Bank Term Funding Program$3,898,880$$$$3,898,880

66

Off-Balance Sheet Items

In the normal course of business, the Company enters into various transactions that, in accordance with GAAP, are not included in its consolidated balance sheets. The Company enters into these transactions to meet the financing needs of its customers. These transactions include commitments to extend credit and standby letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in the consolidated balance sheets.

The Company’s commitments associated with outstanding standby letters of credit, unused capacity on Warehouse Purchase Program loans and commitments to extend credit expiring by period as of December 31, 2023 are summarized below. Since commitments associated with letters of credit, unused capacity of Warehouse Purchase Program loans and commitments to extend credit may expire unused, the amounts shown may not necessarily reflect the actual future cash funding requirements.

1 year or lessMore than 1 year but less than 3 years3 years or more but less than 5 years5 years or moreTotal
(Dollars in thousands)
Standby letters of credit$61,508$17,201$1,020$26$79,755
Unused capacity on Warehouse Purchase Program loans1,119,7551,119,755
Commitments to extend credit1,478,5361,077,574239,7821,800,2944,596,186
Total$2,659,799$1,094,775$240,802$1,800,320$5,795,696

Standby Letters of Credit. Standby letters of credit are written conditional commitments issued by the Company to guarantee the payment by or performance of a customer to a third party. If the customer does not perform in accordance with the terms of the agreement with the third party, the Company would be required to fund the commitment. The maximum potential amount of future payments the Company could be required to make is represented by the contractual amount of the commitment. If the commitment is funded, the Company would be entitled to seek recovery from the customer. The Company’s policies generally require that standby letter of credit arrangements contain security and debt covenants similar to those contained in loan agreements.

Unused Capacity on Warehouse Purchase Program Loans. For Warehouse Purchase Program loans, the Company has established a maximum purchase facility amount, but reserves the right, at any time, to refuse to buy any mortgage loans offered for sale by its mortgage originator clients for any reason.

Commitments to Extend Credit. The Company enters into contractual commitments to extend credit, normally with fixed expiration dates or termination clauses, at specified rates and for specific purposes. Substantially all of the Company’s commitments to extend credit are contingent upon customers maintaining specific credit standards at the time of loan funding. The Company minimizes its exposure to loss under these commitments by subjecting them to credit approval and monitoring procedures. Management assesses the credit risk associated with certain commitments to extend credit in determining the level of the allowance for credit losses.

Allowance for Credit Losses on Off-balance Sheet Credit Exposures. The Company records an allowance for credit losses on off-balance sheet credit exposure that is adjusted through a charge to provision for credit losses on the Company’s consolidated statement of income. At December 31, 2023 and 2022, this allowance, reported as a separate line item on the Company’s consolidated balance sheet, totaled $36.5 million and $29.9 million, respectively. The increase in the allowance was due to the Merger.

Leases

The Company’s leases relate primarily to operating leases for office space and banking centers. The Company determines if an arrangement is a lease or contains a lease at inception. The Company’s leases have remaining lease terms of 1 to 15 years, which may include the option to extend the lease when it is reasonably certain for the Company to exercise that option. Operating lease right-of-use (“ROU”) assets and liabilities are recognized at the commencement date based on the present value of lease payments over the lease term. The Company uses its incremental collateralized borrowing rate to determine the present value of lease payments. Short-term leases and leases with variable lease costs are immaterial and the Company has one sublease arrangement. Sublease income for the years ended December 31, 2023, 2022 and 2021 was $3.1 million, $3.2 million and $3.1 million, respectively. As of December 31, 2023, operating lease ROU assets and lease liabilities were approximately $36.8 million. ROU assets and lease liabilities were classified as other assets and other liabilities, respectively.

67

As of December 31, 2023, the weighted average remaining lease terms of the Company’s operating leases were 5.1 years. The weighted average discount rate used to determine the lease liabilities as of December 31, 2023 for the Company’s operating leases was 2.7%. Cash paid for the Company’s operating leases for the years ended December 31, 2023, 2022 and 2021 was $12.0 million, $10.9 million and $12.2 million, respectively. During the year ended December 31, 2023, the Company obtained $3.6 million in ROU assets in exchange for lease liabilities for eight operating leases, four of which, reflecting $2.7 million in ROU assets, were related to the Merger.

The Company’s future undiscounted cash payments associated with its operating leases as of December 31, 2023 are summarized below (dollars in thousands).

2024$10,312
20259,751
20268,607
20275,586
20282,606
Thereafter6,257
Total undiscounted lease payments$43,119

It is expected that in the normal course of business, expiring leases will be renewed or replaced by leases on other property or equipment.

Rent expense under all operating lease obligations aggregated approximately $12.1 million, $10.9 million, and $11.6 million for the years ended December 31, 2023, 2022 and 2021, respectively.

Capital Resources

Capital management consists of providing equity to support the Company’s current and future operations. The Company is subject to capital adequacy requirements imposed by the Federal Reserve Board, and the Bank is subject to capital adequacy requirements imposed by the FDIC. Both the Federal Reserve Board and the FDIC have adopted risk-based capital requirements for assessing bank holding company and bank capital adequacy. These standards define capital and establish minimum capital requirements in relation to assets and off-balance sheet exposure, adjusted for credit risk.

In July 2013, the Federal Reserve Board and the FDIC published the Basel III Capital Rules establishing a new comprehensive capital framework for U.S. banking organizations. The Basel III Capital Rules, among other things, (1) introduced a new capital measure called “Common Equity Tier 1” (“CET1”), (2) specified that Tier 1 capital consists of CET1 and “Additional Tier 1 capital” instruments meeting specified requirements, (3) defined CET1 narrowly by requiring that most deductions/ adjustments to regulatory capital measures be made to CET1 and not to the other components of capital and (4) expanded the scope of the deductions/ adjustments as compared to existing regulations.

Since being fully phased in on January 1, 2019, the Basel III Capital Rules require the Company to maintain a capital conservation buffer, composed entirely of CET1, of 2.5%, effectively resulting in minimum ratios of (1) CET1 to risk-weighted assets of 7.0%, (2) Tier 1 capital to risk-weighted assets of 8.5%, (3) total capital (that is, Tier 1 plus Tier 2) to risk-weighted assets of 10.5% and (4) Tier 1 capital to average quarterly assets as reported on consolidated financial statements ( known as the “leverage ratio”) of 4.0%. The Bank is subject to capital adequacy guidelines of the FDIC that are substantially similar to the Federal Reserve Board’s guidelines. Also pursuant to FDICIA, the FDIC has promulgated regulations setting the levels at which an insured institution such as the Bank would be considered “well-capitalized,” “adequately capitalized,” “undercapitalized,” “significantly undercapitalized” and “critically undercapitalized.” Under the FDIC’s regulations, the Bank is classified “well-capitalized” for purposes of prompt corrective action.

Banking institutions that fail to meet the effective minimum ratios will be subject to constraints on capital distributions, including dividends and share repurchases, and certain discretionary executive compensation. The severity of the constraints depends on the amount of the shortfall and the institution’s “eligible retained income” (that is, four-quarter trailing net income, net of distributions and tax effects not reflected in net income).

In response to the COVID-19 pandemic, in March 2020 the joint federal bank regulatory agencies issued an interim final rule that allowed banking organizations that implemented CECL in 2020 to mitigate the effects of the CECL accounting standard in their regulatory capital for two years. This two-year delay is in addition to the three-year transition period that the agencies had already made available. The Company adopted the option provided by the interim final rule, which delayed the effects of CECL on its

68

regulatory capital through 2021, after which the effects will be phased in over a three-year period from January 1, 2022 through December 31, 2024. Under the interim final rule, the amount of adjustments to regulatory capital deferred until the phase-in period include both the initial impact of the Company’s adoption of CECL on January 1, 2020 and 25% of subsequent changes in the Company’s allowance for credit losses during each quarter of the two-year period ending December 31, 2021. The cumulative amount of the transition adjustments is being phased in over the three-year transition period that began on January 1, 2022, with 75% recognized in 2022, 50% recognized in 2023, and 25% recognized in 2024.

As of December 31, 2023, the Company’s ratio of CET1 to risk-weighted assets was 15.54%, Tier 1 capital to risk-weighted assets was 15.54%, total capital to risk-weighted assets was 16.56% and Tier 1 capital to average quarterly assets was 10.39%.

It is important to note that Warehouse Purchase Program loan volumes can increase significantly on the last day of the month, potentially leading to a significant difference between the ending and average balance of Warehouse Purchase Program loans for a given period. At December 31, 2023, Warehouse Purchase Program loans totaled $822.2 million, compared to an average balance of $815.9 million. Because the capital ratios above are calculated using ending risk-weighted assets and Warehouse Purchase Program loans are risk-weighted at 100%, the end-of-period increase in these balances can significantly impact the Company’s reported capital ratios.

Total shareholders’ equity increased to $7.08 billion at December 31, 2023, compared with $6.70 billion at December 31, 2022, an increase of $380.0 million or 5.7%. The increase was primarily the result of the common stock issuance in connection with the Merger of $224.3 million and net income of $419.3 million, partially offset by dividend payments of $205.7 million and common stock repurchases of $72.2 million.

The following table provides a comparison of the Company’s and the Bank’s leverage and risk-weighted capital ratios as of December 31, 2023 to the minimum and well-capitalized regulatory standards:

Minimum Required For Capital Adequacy PurposesMinimum Required Plus Capital Conservation BufferTo Be Categorized As Well Capitalized Under Prompt Corrective Action ProvisionsActual Ratio at December 31, 2023
The Company
CET1 capital ratio4.50%7.00%N/A15.54%
Tier 1 risk-based capital ratio6.00%8.50%N/A15.54%
Total risk-based capital ratio8.00%10.50%N/A16.56%
Leverage ratio4.00%(1)4.00%N/A10.39%
The Bank
CET1 capital ratio4.50%7.00%6.50%15.48%
Tier 1 risk-based capital ratio6.00%8.50%8.00%15.48%
Total risk-based capital ratio8.00%10.50%10.00%16.50%
Leverage ratio4.00%(2)4.00%5.00%10.35%

(1)
The Federal Reserve Board may require the Company to maintain a leverage ratio above the required minimum.

(2)
The FDIC may require the Bank to maintain a leverage ratio above the required minimum.

69

FY 2022 10-K MD&A

SEC filing source: 0000950170-23-004425.

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Confidence: high. Filing date: 2023-02-27. Report date: 2022-12-31.

ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Special Cautionary Notice Regarding Forward-Looking Statements

Statements and financial discussion and analysis contained in this Annual Report on Form 10-K that are not statements of historical fact constitute forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on assumptions and involve a number of risks and uncertainties, many of which are beyond the Company’s control. Forward-looking statements can be identified by words such as “believes,” “intends,” “expects,” “plans,” “will” and similar references to future periods. Many possible events or factors could affect the future financial results and performance of the Company and could cause such results or performance to differ materially from those expressed in the forward-looking statements. These possible events or factors include, but are not limited to:


changes in the strength of the United States economy in general and the strength of the local economies in which the Company conducts operations resulting in, among other things, a deterioration in credit quality or reduced demand for credit, including the result and effect on the Company’s loan portfolio and allowance for credit losses;


the effect, impact, potential duration or other implications of the COVID-19 pandemic, including any actions undertaken by federal, state and local governmental authorities in response to the pandemic;


volatility in interest rates and market prices, which could reduce the Company’s net interest margins, asset valuations and expense expectations;


changes in the levels of loan prepayments and the resulting effects on the value of the Company’s loan portfolio;


changes in local economic and business conditions, including fluctuations in the price of oil, natural gas and other commodities, which adversely affect the Company’s customers and their ability to transact profitable business with the company, including the ability of the Company’s borrowers to repay their loans according to their terms or a change in the value of the related collateral;


the potential impacts of climate change;


increased competition for deposits and loans adversely affecting rates and terms;


the timing, impact and other uncertainties of any future acquisitions, including the pending acquisitions of First Bancshares and Lone Star and the Company’s ability to identify suitable future acquisition candidates, the success or failure in the integration of their operations, and the ability to enter new markets successfully and capitalize on growth opportunities;


the possible impairment of goodwill associated with an acquisition and possible adverse short-term effects on the results of operations;


increased credit risk in the Company’s assets and increased operating risk caused by a material change in commercial, consumer and/or real estate loans as a percentage of the total loan portfolio;


the concentration of the Company’s loan portfolio in loans collateralized by residential and commercial real estate;


the failure of assumptions underlying the establishment of and provisions made to the allowance for credit losses, including such assumptions related to potential, pending or recent acquisitions;


changes in the availability of funds resulting in increased costs or reduced liquidity;


a deterioration or downgrade in the credit quality and credit agency ratings of the securities in the Company’s securities portfolio;


increased asset levels and changes in the composition of assets and the resulting impact on the Company’s capital levels and regulatory capital ratios;


the Company’s ability to acquire, operate and maintain cost effective and efficient systems without incurring unexpectedly difficult or expensive but necessary technological changes;


the loss of senior management or operating personnel and the potential inability to hire qualified personnel at reasonable compensation levels;


government intervention in the U.S. financial system;


changes in statutes and government regulations or their interpretations applicable to financial holding companies and the Company’s present and future banking and other subsidiaries, including changes in tax requirements and tax rates;

32


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;


poor performance by external vendors;


the cost and effects of a failure, interruption, or breach of security of the Company’s systems;


the failure of analytical and forecasting models and tools used by the Company to estimate expected credit losses and to measure the fair value of financial instruments;


additional risks from new lines of businesses or new products and services;


claims or litigation related to intellectual property or fiduciary responsibilities;


the failure of the Company’s enterprise risk management framework to identify or address risks adequately;


a failure in or breach of operational or security systems of the Company’s infrastructure, or those of its third-party vendors and other service providers, including as a result of cyber-attacks;


potential risk of environmental liability associated with lending activities;


acts of terrorism, an outbreak of hostilities, such as the war between Russia and Ukraine, or other international or domestic calamities, civil unrest, insurrections, other political, economic or diplomatic developments, including those caused by public health issues, outbreaks of diseases and pandemics, such as the COVID-19 pandemic, weather or other acts of God and other matters beyond the Company’s control; and


other risks and uncertainties described in this Annual Report on Form 10-K or in the Company’s other reports and documents filed with the Securities and Exchange Commission.

A forward-looking statement may include a statement of the assumptions or bases underlying the forward-looking statement. The Company believes it has chosen these assumptions or bases in good faith and that they are reasonable. However, the Company cautions that assumptions or bases almost always vary from actual results, and the differences between assumptions or bases and actual results can be material. Therefore, the Company cautions against placing undue reliance on its forward-looking statements. The forward-looking statements speak only as of the date the statements are made. The Company undertakes no obligation to publicly update or otherwise revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Management’s Discussion and Analysis of Financial Condition and Results of Operations analyzes the major elements of the Company’s balance sheets and statements of income. This section should be read in conjunction with the Company’s consolidated financial statements and accompanying notes and other detailed information appearing elsewhere in this Annual Report on Form 10‑K.

Overview

The Company generates the majority of its revenues from interest income on loans, service charges and fees on customer accounts and income from investment in securities. The Company also earns revenues from various additional products and services it provides, including trust services, mortgage lending, brokerage, credit card and independent sales organization sponsorship operations. The Company’s revenues are partially offset by interest expense paid on deposits and other borrowings and noninterest expenses such as administrative and occupancy expenses. 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 the Company’s largest source of revenue. The level of interest rates and the volume and mix of earning assets and interest-bearing liabilities impact net interest income and margin.

Three principal components of the Company’s growth strategy are internal growth, efficient operations and acquisitions, including strategic merger transactions. The Company focuses on continual internal growth. Each banking center is operated as a separate profit center, maintaining separate data with respect to its net interest income, efficiency ratio, deposit growth, loan growth and overall profitability. The Company also focuses on maintaining efficiency and stringent cost control practices and policies. The Company has centralized many of its critical operations, such as data processing and loan and deposit processing. Management believes that this centralized infrastructure can accommodate substantial additional growth while enabling the Company to minimize operational costs through certain economies of scale. The Company also intends to continue to seek expansion opportunities. On October 11, 2022, the Company announced the signing of definitive merger agreements with First Bancshares of Texas, Inc. (“First Bancshares”) headquartered in Midland, Texas and Lone Star State Bancshares, Inc. (“Lone Star”) headquartered in Lubbock, Texas, as further discussed below under “—Pending Acquisitions.”

33

Net income was $524.5 million, $519.3 million and $528.9 million for the years ended December 31, 2022, 2021 and 2020, respectively, and diluted earnings per share were $5.73, $5.60 and $5.68, respectively, for these same periods. The increase in net income and earnings per diluted share for the year ended December 31, 2022 was primarily due to an increase in average balances and average rates on investment securities, partially offset by a decrease in PPP fees and interest income of $44.6 million, a decrease in loan discount accretion of $31.9 million and an increase in the average rates on interest-bearing liabilities. The decrease in net income and earnings per diluted share for the year ended December 31, 2021 was primarily due to lower average rates on loans and a decrease in loan discount accretion of $52.1 million, partially offset by an increase in the average investment securities balance and a decrease in the average rate on interest-bearing liabilities. The Company posted returns on average assets of 1.39%, 1.44% and 1.62% and returns on average common equity of 7.97%, 8.21% and 8.85% for the years ended December 31, 2022, 2021 and 2020, respectively. The Company’s efficiency ratio was 42.23% in 2022, 41.83% in 2021 and 42.58% in 2020. The efficiency ratio is calculated by dividing total noninterest expense (excluding net gains and losses on the sale or write down of assets and securities) by the sum of net interest income and noninterest income. Because the ratio is a measure of revenues and expenses resulting from the Company’s lending activities and fee-based banking services, net gains and losses on the sale of assets and securities are not included. Additionally, taxes are not part of this calculation.

Total assets at December 31, 2022 and 2021 were $37.69 billion and $37.83 billion, respectively. Total deposits were $28.53 billion at December 31, 2022, a decrease of $2.24 billion or 7.3% compared with $30.77 billion at December 31, 2021. Total loans were $18.84 billion at December 31, 2022, an increase of $223.7 million or 1.2% compared with $18.62 billion at December 31, 2021. At December 31, 2022, the Company had $25.5 million in nonperforming loans, and its allowance for credit losses on loans was $281.6 million compared with $27.2 million in nonperforming loans and an allowance for credit losses on loans of $286.4 million at December 31, 2021. Shareholders’ equity was $6.70 billion and $6.43 billion at December 31, 2022 and 2021, respectively.

Pending Acquisitions

Pending Acquisition of First Bancshares of Texas, Inc. — On October 11, 2022, the Company and First Bancshares jointly announced the signing of a definitive merger agreement whereby First Bancshares, the parent company of FirstCapital Bank of Texas, N.A. (“FirstCapital Bank”), will merge with and into the Company. FirstCapital Bank operates 16 full-service banking offices in 6 different markets in West, North and Central Texas areas, including its main office in Midland, and banking offices in Midland, Lubbock, Amarillo, Wichita Falls, Burkburnett, Byers, Henrietta, Dallas, Horseshoe Bay, Marble Falls and Fredericksburg, Texas. As of December 31, 2022, First Bancshares, on a consolidated basis, reported total assets of $2.16 billion, total loans of $1.64 billion and total deposits of $1.80 billion.

Under the terms of the merger agreement, the Company will issue 3,583,370 shares of its common stock plus $93.4 million in cash for all outstanding shares of First Bancshares capital stock, subject to certain conditions and potential adjustments. Based on the closing price of the Company's common stock of $69.27 on October 7, 2022, the total consideration was valued at approximately $341.6 million. The transaction is subject to customary closing conditions, including the receipt of regulatory approvals and approval of the shareholders of First Bancshares. The transaction is expected to close during the first half of 2023, although delays could occur.

Pending Acquisition of Lone Star State Bancshares, Inc. — On October 11, 2022, the Company and Lone Star jointly announced the signing of a definitive merger agreement whereby Lone Star, the parent company of Lone Star State Bank of West Texas (“Lone Star Bank”), will merge with and into the Company. Lone Star Bank operates 5 banking offices in the West Texas area, including its main office in Lubbock, and 1 banking center in each of Brownfield, Midland, Odessa and Big Spring, Texas. As of December 31, 2022, Lone Star, on a consolidated basis, reported total assets of $1.43 billion, total loans of $999.6 million and total deposits of $1.28 billion.

Under the terms of the merger agreement, the Company will issue 2,376,182 shares of its common stock plus $64.1 million in cash for all outstanding shares of Lone Star capital stock, subject to certain conditions and potential adjustments. Based on the closing price of the Company's common stock of $69.27 on October 7, 2022, the total consideration was valued at approximately $228.7 million. The transaction is subject to customary closing conditions, including the receipt of regulatory approvals and approval of the shareholders of Lone Star. The transaction is expected to close during the first half of 2023, although delays could occur.

Critical Accounting Estimates

The preparation of financial statements in conformity with GAAP requires the Company to establish accounting policies and make estimates that affect amounts reported in the consolidated financial statements. An accounting estimate requires assumptions and judgments about uncertain matters that could have a material effect on the consolidated financial statements. Estimates are made using facts and circumstances known at a point in time. Changes in those facts and circumstances could produce results substantially different from those estimates. The Company’s accounting policies are described in detail in Note 1 to the consolidated financial

34

statements, appearing elsewhere in this Annual Report on Form 10-K. The Company believes that of its significant accounting policies, the following may involve a higher degree of judgment and complexity:

Business Combinations—Generally, acquisitions are accounted for under the acquisition method of accounting in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 805, Business Combinations. A business combination occurs when the Company acquires net assets that constitute a business and obtains control over that business. Business combinations are effected through the transfer of consideration consisting of cash and/or common stock and are accounted for using the acquisition method. Accordingly, the assets and liabilities of the acquired business are recorded at their respective fair values at the acquisition date. Determining the fair value of assets and liabilities, especially the loan portfolio, is a process involving significant judgment regarding methods and assumptions used to calculate estimated fair values. Fair values are subject to refinement for up to one year after the closing date of the acquisition as information relative to closing date fair values becomes available. The results of operations of an acquired entity are included in the Company’s consolidated results from acquisition date, and prior periods are not restated.

Allowance for Credit Losses— The allowance for credit losses is accounted for in accordance with ASU 2016-13, “Financial Instruments-Credit Losses (Topic 326) – Measurement of Credit Losses on Financial Instruments” (“CECL”) which replaced the incurred loss methodology with an expected loss methodology that is referred to as the current expected credit loss methodology. CECL requires a financial asset (or a group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected. The allowance for credit losses is an allowance available for losses on loans and held-to-maturity securities. The allowance for credit losses is adjusted through charges to earnings in the form of a provision for credit losses. All losses are charged to the allowance when the loss actually occurs or when a determination is made that such a loss is likely and can be reasonably estimated. Recoveries are credited to the allowance at the time of recovery.

The Company’s allowance for credit losses consists of two elements: (1) specific valuation allowances based on expected losses on impaired loans and purchased credit-deteriorated loans (“PCD”); and (2) a general valuation allowance based on historical lifetime loan loss experience, current economic conditions, reasonable and supportable forecasted economic conditions and other qualitative risk factors both internal and external to the Company. Management has established an allowance for credit losses which it believes is adequate for estimated losses in the Company’s loan portfolio. Based on an evaluation of the portfolio, management presents a quarterly review of the allowance for credit losses to the Bank’s Board of Directors, indicating any change in the allowance since the last review and any recommendations as to adjustments in the allowance. In making its evaluation, management considers factors such as historical lifetime loan loss experience, the amount of nonperforming assets and related collateral, the volume, growth and composition of the portfolio, current economic conditions and reasonable and supportable forecasted economic conditions that may affect borrower ability to pay and the value of collateral, the evaluation of the portfolio through its internal loan review process and other relevant factors. Portions of the allowance may be allocated for specific credits; however, the entire allowance is available for any credit that, in management’s judgment, should be charged off. Charge-offs occur when loans are deemed to be uncollectible. For further discussion of the methodology used in the determination of the allowance for credit losses, see “Accounting for Acquired Loans and the Allowance for Acquired Credit Losses”, “Financial Condition—Allowance for Credit Losses” sections below and Note 1 to the consolidated financial statements.

Accounting for Acquired Loans and the Allowance for Acquired Credit Losses — The Company accounts for its acquisitions using the acquisition method of accounting. Accordingly, the assets, including loans, and liabilities of the acquired entity were recorded at their fair values at the acquisition date. These fair value estimates associated with acquired loans, and based on a discounted cash flow model, include estimates related to market interest rates and undiscounted projections of future cash flows that incorporate expectations of prepayments and the amount and timing of principal, interest and other cash flows, as well as any shortfalls thereof. For further discussion of the methodology used in the determination of the allowance for credit losses for acquired loans, see “Accounting for Acquired Loans and the Allowance for Acquired Credit Losses” in Note 1 to the consolidated financial statements and “Financial Condition—Allowance for Credit Losses on Loans” below.

Goodwill and Intangible Assets—Goodwill and intangible assets that have indefinite useful lives are subject to an impairment test at least annually, or more often, if events or circumstances indicate that it is more likely than not that the fair value of the Company’s reporting unit is below the carrying value of its equity. Under ASC Topic 350-20, “Intangibles—Goodwill and Other—Goodwill,” companies have the option to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount as a basis for determining the need to perform step one of the annual test for goodwill impairment. An entity has an unconditional option to bypass the qualitative assessment described in the following paragraph for any reporting unit in any period and proceed directly to performing the first step of the goodwill impairment test. An entity may resume performing the qualitative assessment in any subsequent period. If the estimated fair value of the reporting unit exceeds its carrying value, goodwill of the reporting unit is not impaired.

35

The Company had no intangible assets with indefinite useful lives at December 31, 2022. Core deposit intangible assets that are subject to amortization are being amortized on a non-pro rata basis over the years expected to be benefited, which the Company believes is between ten and fifteen years. These core deposit intangible assets are reviewed for impairment if circumstances indicate their value may not be recoverable based on a comparison of fair value to carrying value. The Company performs an evaluation annually, and more frequently if a triggering event occurs, of whether any impairment of the goodwill and other intangibles has occurred. Based on the Company’s annual goodwill impairment test as of October 1, 2022, management does not believe any of its goodwill is impaired as of December 31, 2022, because the fair value of the Company’s equity exceeded its carrying value. While the Company believes no impairment existed at December 31, 2022, under accounting standards applicable at that date, different conditions or assumptions, or changes in cash flows or profitability, if significantly negative or unfavorable, could have a material adverse effect on the outcome of the Company’s impairment evaluation and financial condition or future results of operations.

Results of Operations

Net Interest Income

The Company’s operating results depend primarily on its net interest income, which is the difference between interest income on interest-earning assets, including securities and loans, and interest expense incurred on interest-bearing liabilities, including deposits and other borrowed funds. Interest rate fluctuations, as well as changes in the amount and type of earning assets and liabilities, combine to affect net interest income. The Company’s net interest income is affected by changes in the amount and mix of interest-earning assets and interest-bearing liabilities, referred to as a “volume change.” It is also affected by changes in yields earned on interest-earning assets and rates paid on interest-bearing deposits and other borrowed funds, referred to as a “rate change.”

2022 versus 2021. Net interest income before the provision for credit losses for 2022 was $1.01 billion compared with $993.3 million for 2021, an increase of $11.9 million or 1.2%. The change was primarily due to an increase in average balances and average rates on investment securities, partially offset by a decrease in PPP fees and interest income of $44.6 million, a decrease in loan discount accretion of $31.9 million and an increase in the average rates on interest-bearing liabilities. Interest income was $1.09 billion in 2022, an increase of $47.9 million or 4.6% compared with 2021. Interest income on loans was $831.2 million for 2022, a decrease of $38.7 million or 4.5% compared with 2021, primarily due to a decrease in PPP fees and interest income of $44.6 million and a decrease in loan discount accretion of $31.9 million, partially offset by an increase in loan interest income for loans held for investment. The Company had $5.6 million of total outstanding accretable discounts on Non-PCD loans and PCD loans at December 31, 2022. Interest income on securities was $260.4 million during 2022, an increase of $85.0 million or 48.4% compared with 2021 due primarily to an increase in average balances and average rates on investment securities. Average interest-bearing liabilities increased $625.4 million or 3.2% during 2022 compared with 2021. The average rate on interest-bearing liabilities increased from 0.28% to 0.45% during the same time period, resulting in an increase in interest expense of $36.0 million. The total cost of funds increased to 0.29% during 2022 compared to 0.18% during 2021.

Net interest margin, defined as net interest income divided by average interest-earning assets, was 3.00% on a tax equivalent basis for 2022, a decrease of 14 basis points compared with 3.14% for 2021.

2021 versus 2020. Net interest income before the provision for credit losses for 2021 was $993.3 million compared with $1.03 billion for 2020, a decrease of $37.4 million or 3.6%. The change was primarily due to a $53.9 million decrease in loan interest income due to lower average rates and a $52.1 million decrease in loan discount accretion, partially offset by a $49.6 million decrease in interest expense due to lower average rates on interest-bearing liabilities and a $8.6 million increase in securities interest income due to an increase in the average investment securities balance. Interest income was $1.05 billion in 2021, a decrease of $97.0 million or 8.5% compared with 2020. Interest income on loans was $869.9 million for 2021, a decrease of $106.0 million or 10.9% compared with 2020, primarily due to a $53.9 million decrease in loan interest income and a $52.1 million decrease in loan discount accretion The Company had $13.0 million of total outstanding accretable discounts on Non-PCD loans and PCD loans at December 31, 2021. Interest income on securities was $175.5 million during 2021, an increase of $8.6 million or 5.2% compared with 2020 due primarily to an increase in the average investment securities balance. Average interest-bearing liabilities increased $1.54 billion or 8.6% during 2021 compared with 2020. The average rate on interest-bearing liabilities decreased from 0.63% to 0.28% during the same time period, resulting in a decrease in interest expense of $59.6 million. The total cost of funds decreased to 0.18% during 2021 compared to 0.43% during 2020.

Net interest margin, defined as net interest income divided by average interest-earning assets, was 3.14% on a tax equivalent basis for 2021, a decrease of 50 basis points compared with 3.64% for 2020.

36

The following table presents, for the periods indicated, the total dollar amount of average balances, interest income from average interest-earning assets and the resultant yields, as well as the interest expense on average interest-bearing liabilities, expressed both in dollars and rates. Except as indicated in the footnotes, no tax-equivalent adjustments were made and all average balances are daily average balances. Any nonaccruing loans have been included in the table as loans carrying a zero yield.

Years Ended December 31,
202220212020
Average Outstanding BalanceInterest Earned/ PaidAverage Yield/ RateAverage Outstanding BalanceInterest Earned/ PaidAverage Yield/ RateAverage Outstanding Balance(1)Interest Earned/ PaidAverage Yield/ Rate
(Dollars in thousands)
Assets
Interest-earning assets:
Loans held for sale$3,420$1644.80%$16,807$5103.03%$55,883$1,9233.44%
Loans held for investment17,155,082788,5044.60%17,128,069806,0124.71%17,842,438910,5325.10%
Loans held for investment - Warehouse Purchase Program1,051,23742,5214.04%1,988,72463,3863.19%1,964,20663,4403.23%
Total loans18,209,739831,1894.56%19,133,600869,9084.55%19,862,527975,8954.91%
Investment securities14,613,799260,4161.78%11,328,903175,4591.55%8,022,205166,8122.08%
Federal funds sold and other earning assets709,2703,2300.46%1,212,6981,5560.13%529,0751,2030.23%
Total interest-earning assets33,532,8081,094,8353.26%31,675,2011,046,9233.31%28,413,8071,143,9104.03%
Allowance for credit losses on loans(283,997)(302,381)(324,308)
Noninterest-earning assets4,475,4344,602,4584,555,851
Total assets$37,724,245$35,975,278$32,645,350
Liabilities and Shareholders' Equity
Interest-bearing liabilities:
Interest-bearing demand deposits$6,299,924$10,1750.16%$6,169,864$17,2150.28%$5,177,736$22,0460.43%
Savings and money market deposits10,384,17845,9070.44%9,883,54919,5820.20%8,654,87437,6850.44%
Certificates and other time deposits2,322,75412,0300.52%2,917,97616,1160.55%3,194,27442,7711.34%
Federal funds purchased and other borrowings543,10718,8513.47%329,2763,5501.08%
Securities sold under repurchase agreements457,5532,6410.58%410,7477020.17%371,8721,6270.44%
Subordinated notes and junior subordinated debentures114,4995,4984.80%
Total interest-bearing liabilities20,007,51689,6040.45%19,382,13653,6150.28%17,842,531113,1770.63%
Noninterest-bearing liabilities:
Noninterest-bearing demand deposits10,903,53910,036,5198,558,385
Allowance for credit losses on off-balance sheet credit exposures29,94729,94725,735
Other liabilities204,574204,522244,047
Total liabilities31,145,57629,653,12426,670,698
Shareholders' equity6,578,6696,322,1545,974,652
Total liabilities and shareholders' equity$37,724,245$35,975,278$32,645,350
Net interest rate spread2.81%3.03%3.40%
Net interest income and margin(1)$1,005,2313.00%$993,3083.14%$1,030,7333.63%
Net interest income and margin (tax equivalent)(2)$1,007,0463.00%$995,5373.14%$1,033,4683.64%

(1)
The net interest margin is equal to net interest income divided by average interest-earning assets.

(2)
In order to make pretax income and resultant yields on tax-exempt investments and loans comparable to those on taxable investments and loans, a tax equivalent adjustment has been computed using a federal income tax rate of 21% and other applicable effective tax rates for the years ended December 31, 2022, 2021 and 2020.

37

The following table presents information regarding the dollar amount of changes in interest income and interest expense for the periods indicated for each major component of interest-earning assets and interest-bearing liabilities and distinguishes between the changes attributable to changes in volume and changes in interest rates. For purposes of this table, changes in interest income and interest expense related to purchase accounting adjustments and changes attributable to both rate and volume which cannot be segregated have been allocated to rate.

Years Ended December 31,
2022 vs. 20212021 vs. 2020
Increase (Decrease) Due to Change inIncrease (Decrease) Due to Change in
VolumeRateTotalVolumeRateTotal
(Dollars in thousands)
Interest-earning assets:
Loans held for sale$(406)$60$(346)$(1,345)$(68)$(1,413)
Loans held for investment1,271(18,779)(17,508)(36,456)(68,064)(104,520)
Loans held for investment - Warehouse Purchase Program(29,880)9,015(20,865)792(846)(54)
Securities50,87634,08184,95768,759(60,112)8,647
Federal funds sold and other temporary investments(646)2,3201,6741,554(1,201)353
Total increase (decrease) in interest income21,21526,69747,91233,304(130,291)(96,987)
Interest-bearing liabilities:
Interest-bearing demand deposits363(7,403)(7,040)4,224(9,055)(4,831)
Savings and money market accounts99225,33326,3255,350(23,453)(18,103)
Certificates of deposit(3,287)(799)(4,086)(3,700)(22,955)(26,655)
Other borrowings18,85118,851(3,550)(3,550)
Securities sold under repurchase agreements801,8591,939170(1,095)(925)
Subordinated notes(5,498)(5,498)
Total (decrease) increase in interest expense16,99918,99035,989(3,004)(56,558)(59,562)
Increase (decrease) in net interest income$4,216$7,707$11,923$36,308$(73,733)$(37,425)

Provision for Credit Losses

The Company’s provision for credit losses is established through charges to income in the form of the provision in order to bring the Company’s allowance for credit losses on loans and off-balance sheets credit exposures to a level deemed appropriate by management based on the factors discussed under “Financial Condition—Allowance for Credit Losses” and “Financial Condition—Allowance for Credit Losses on Off-Balance Sheet Credit Exposures” The allowance for credit losses on loans at December 31, 2022 was $281.6 million, representing 1.49% of total loans and 1.56% of total loans excluding Warehouse Purchase Program loans as of such date. The allowance for credit losses on loans at December 31, 2021 was $286.4 million, representing 1.54% of total loans and 1.70% of total loans excluding Warehouse Purchase Program loans as of such date. Acquired loans were recorded at fair value based on a discounted cash flow valuation methodology that considers, among other things, interest rates, projected default rates, loss given defaults and recovery rates, with no carryover of any existing allowance for credit losses. There was no provision for credit losses for the years ended December 31, 2022 and 2021. The provision for credit losses for the year ended December 31, 2020 was $20.0 million. Net charge-offs for the years ended December 31, 2022, 2021 and 2020 were $4.8 million, $29.7 million and $31.9 million, respectively.

Net charge-offs for the year ended December 31, 2022 did not include any resolved PCD loans and $8.2 million of specific reserves on resolved PCD loans was released to the general reserve. Net charge-offs for the year ended December 31, 2021 included $12.7 million related to resolved PCD loans and $10.8 million related to the partial charge-off of one commercial real estate loan obtained through acquisition. The PCD loans had specific reserves of $12.9 million, of which $9.9 million was allocated to the charge-offs and $3.0 million was moved to the general reserve. Further, an additional $21.6 million of specific reserves on resolved PCD loans without any related charge-offs was released to the general reserve.

38

Noninterest Income

The Company’s primary sources of recurring noninterest income are credit, debit and ATM card income, nonsufficient funds (“NSF”) fees, and service charges on deposit accounts. Additionally, the Company generates recurring noninterest income from its various additional products and services, including trust services, mortgage lending, brokerage and independent sales organization sponsorship operations. Noninterest income does not include loan origination fees, which are recognized over the life of the related loan as an adjustment to yield using the interest method. For the year ended December 31, 2022, noninterest income totaled $145.1 million, an increase of $5.2 million or 3.7% compared with 2021. This increase was primarily due to an increase in NSF income, a net gain on the sale or write-down of assets, an increase in trust income and an increase in other noninterest income, partially offset by a decrease in mortgage income.

For the year ended December 31, 2021, noninterest income totaled $140.0 million, an increase of $8.4 million or 6.4% compared with 2020. This increase was primarily due to the net gain on sale of assets compared to prior year’s net loss on write-down of assets and an increase in credit card, debit card and ATM card income, partially offset by a decrease in mortgage income.

The following table presents, for the periods indicated, the major categories of noninterest income:

Years Ended December 31,
202220212020
(Dollars in thousands)
Nonsufficient funds (NSF) fees$34,014$29,610$30,295
Credit card, debit card and ATM card income34,76434,68031,245
Service charges on deposit accounts24,73024,39223,860
Trust income12,25010,2789,598
Mortgage income1,3998,30210,777
Brokerage income3,6543,3202,504
Bank owned life insurance income5,1195,2285,754
Net gain (loss) on sale or write down of assets3,9341,097(5,533)
Other25,26423,05923,034
Total noninterest income$145,128$139,966$131,534

Noninterest Expense

For the year ended December 31, 2022, noninterest expense totaled $484.2 million, an increase of $10.6 million or 2.2% compared with 2021. The change was primarily due to an increase in salaries and benefits, an increase in credit and debit card and data processing expense and lower net gains on sale of other real estate.

For the year ended December 31, 2021, noninterest expense totaled $473.6 million, a decrease of $23.6 million or 4.7% compared with 2020. The change was primarily due to decreases in merger related expenses, data processing, net occupancy and equipment and other noninterest expense as a result of efficiencies gained following the LegacyTexas system conversion during the second quarter of 2020 and net gains on sale of other real estate of $2.7 million.

39

The following table presents, for the periods indicated, the major categories of noninterest expense:

Years Ended December 31,
202220212020
(Dollars in thousands)
Salaries and employee benefits(1)$314,713$310,556$309,268
Non-staff expenses:
Net occupancy and equipment32,44632,18435,037
Credit and debit card, data processing and software amortization37,32735,10440,329
Regulatory assessments and FDIC insurance11,38110,6389,861
Core deposit intangibles amortization10,33611,55113,169
Depreciation17,96018,09518,232
Communications(2)13,00512,02812,477
Net other real estate (income) expense(3)(122)(2,224)165
Merger related expenses2728,018
Other46,86845,68850,677
Total noninterest expense$484,186$473,620$497,233

(1)
Total salaries and employee benefits include $11.8 million, $12.6 million and $12.6 million in 2022, 2021 and 2020, respectively, in stock-based compensation expense.

(2)
Communications expense includes telephone, data circuits, postage, and courier expenses.

(3)
Other real estate expense is net of rental income and gains and losses on sales of real estate.

Salaries and Employee Benefits. Salaries and employee benefits were $314.7 million for the year ended December 31, 2022, an increase of $4.2 million or 1.3% compared with 2021. Salaries and employee benefits were $310.6 million for the year ended December 31, 2021, an increase of $1.3 million or 0.4% compared with 2020. The number of full-time equivalent associates employed by the Company was 3,633, 3,704 and 3,756 at December 31, 2022, 2021 and 2020, respectively. Total salaries and benefits for the year ended December 31, 2022 include $11.8 million in stock‑based compensation expense compared with $12.6 million recorded for each of the years ended December 31, 2021 and 2020.

Net Occupancy and Equipment: Net occupancy and equipment expense was $32.4 million for the year ended December 31, 2022, an increase of $262 thousand compared with 2021. Net occupancy and equipment expense was $32.2 million for the year ended December 31, 2021, a decrease of $2.9 million or 8.1%, compared with 2020. The decrease was primarily due to a $2.1 million decrease in lease expense.

Credit and Debit Card, Data Processing and Software Amortization. Credit and debit card, data processing and software amortization expenses were $37.3 million for the year ended December 31, 2022, an increase of $2.2 million or 6.3% compared with 2021, as a result of increase in debit card interchange fees and software maintenance expense. Credit and debit card, data processing and software amortization expenses were $35.1 million for the year ended December 31, 2021, a decrease of $5.2 million or 13.0% compared with 2020, as a result of efficiencies gained following the LegacyTexas Bank system conversion during the second quarter of 2020.

Regulatory Assessments and FDIC Insurance. Regulatory assessments and FDIC insurance assessments were $11.4 million for the year ended December 31, 2022, an increase of $743 thousand or 7.0%, compared with $10.6 million for the year ended December 31, 2021. Regulatory assessments and FDIC insurance assessments were $10.6 million for the year ended December 31, 2021, an increase of $777 thousand or 7.9%, compared with $9.9 million for the year ended December 31, 2020.

Core Deposit Intangibles Amortization. Core deposit intangibles (“CDI”) amortization was $10.3 million for the year ended December 31, 2022, a decrease of $1.2 million or 10.5% compared with $11.6 million for the year ended December 31, 2021. CDI amortization was $11.6 million for the year ended December 31, 2021, a decrease of $1.6 million or 12.3% compared with $13.2 million for the year ended December 31, 2020.

Other Real Estate. Other real estate (income) expense was $(122) thousand for the year ended December 31, 2022, a change of $2.1 million compared with $(2.2) million for the year ended December 31, 2021, primarily due to a decrease in sales of other real estate in 2022. Other real estate (income) expense was $(2.2) million for the year ended December 31, 2021, a change of $2.4 million compared with $165 thousand for the year ended December 31, 2020. The change was primarily due to net gains on sale of other real estate of $2.7 million.

40

Merger Related Expenses. Merger related expenses were $272 thousand for the year ended December 31, 2022, primarily due to the pending acquisitions of First Bancshares and Lone Star announced in October 2022. The Company incurred no merger related expenses during 2021 and $8.0 million for the year ended December 31, 2020.

Efficiency Ratio

The Company’s efficiency ratio is a supplemental financial measure utilized in management’s internal evaluation of the Company and is not calculated based on GAAP. A GAAP-based efficiency ratio is calculated by dividing total noninterest expense, excluding credit loss provisions, by net interest income plus total noninterest income, as shown in the Consolidated Statements of Income. The Company’s efficiency ratio, as calculated and used by the Company, excludes from noninterest income the net gains and losses on the sale of securities and assets, which can vary widely from period to period. Taxes are not included in either calculation. The Company believes this non-GAAP financial measure provides information useful to investors by excluding certain items that may not be indicative of its core net operating earnings and business outlook. This non-GAAP financial measure should not be considered a substitute for, nor of greater importance than, the GAAP basis financial measure. Because a non-GAAP financial measure is not standardized, it may not be possible to compare this financial measure with other companies’ non-GAAP financial measure having the same or a similar name. An increase in the efficiency ratio indicates that more resources are being utilized to generate the same volume of income, while a decrease would indicate a more efficient allocation of resources. The Company’s efficiency ratio calculated pursuant to GAAP was 42.09% for the year ended December 31, 2022 compared with 41.79% for the year ended December 31, 2021 and 42.78% for the year ended December 31, 2020. The efficiency ratio, excluding net gains and losses on the sale or write down of assets and taxes, was 42.23% for the year ended December 31, 2022, compared with 41.83% for the year ended December 31, 2021 and 42.58% for the year ended December 31, 2020.

Income Taxes

The amount of federal and state income tax expense is influenced by the amount of pre-tax income, the amount of tax-exempt income and the amount of nondeductible expenses. Income tax expense was $141.7 million for the year ended December 31, 2022, an increase of $1.3 million or 0.9% compared with $140.4 million for the year ended December 31, 2021. Income tax expense was $140.4 million for the year ended December 31, 2021, an increase of $24.2 million or 20.9% compared with $116.1 million for the year ended December 31, 2020. The increase is primarily due to the tax benefit from the NOL carryback of $20.1 million recorded in 2020 as a result of the CARES Act. The effective tax rate for the years ended December 31, 2022, 2021 and 2020 was 21.3%, 21.3% and 18.0%, respectively. The effective income tax rates differed from the U.S. statutory rate of 21% during 2022, 2021 and 2020 primarily due to the effect of tax-exempt income from loans and securities. Additionally, for 2020, the effective income tax rate was impacted by the NOL carryback of $20.1 million as a result of the CARES Act.

The CARES Act. The CARES Act, which was enacted in March 2020 in response to the COVID-19 pandemic, permits a five-year carryback period for NOLs, which allowed the Company to generate an anticipated tax refund and income tax benefit resulting from the tax rate differential between the statutory tax rate of 21% in 2020 and the 35% statutory tax rate in prior years during the carryback period. Due to the NOL generated in 2019 by LegacyTexas, the Company recorded a current income tax benefit for the year ended December 31, 2020, which was used to offset taxable income generated between 2014 and 2017 that was taxed at 35%, resulting in a tax benefit of $20.1 million. The $20.1 million benefit is included in the provision for income taxes in the accompanying condensed consolidated statements of income. This caused a reduction in the effective tax rate during the year ended December 31, 2020. As a result of the NOL carryback, there was a reduction in the Company’s deferred tax assets of $30.2 million during the year ended December 31, 2020.

Impact of Inflation

The Company’s consolidated financial statements and related notes included in this Annual Report on Form 10-K have been prepared in accordance with GAAP. These require the measurement of financial position and operating results in terms of historical dollars, without considering changes in the relative value of money over time due to inflation or recession.

Unlike many industrial companies, substantially all of the Company’s assets and liabilities are monetary in nature. As a result, interest rates have a more significant impact on the Company’s performance than the effects of general levels of inflation. Interest rates may not necessarily move in the same direction or in the same magnitude as the prices of goods and services. However, noninterest expenses do reflect general levels of inflation.

41

Financial Condition

Loan Portfolio

At December 31, 2022, total loans were $18.84 billion, an increase of $223.7 million or 1.2% compared with $18.62 billion at December 31, 2021. Loans at December 31, 2022 included $554 thousand of loans held for sale and $740.6 million of Warehouse Purchase Program loans. At December 31, 2022, total loans were 66.0% of deposits and 50.0% of total assets. At December 31, 2021, total loans were $18.62 billion, a decrease of $1.63 billion or 8.1% compared with $20.25 billion at December 31, 2020. Loans at December 31, 2021 included $7.3 million of loans held for sale and $1.78 billion of Warehouse Purchase Program loans. At December 31, 2021, total loans were 60.5% of deposits and 49.2% of total assets.

The following table summarizes the Company’s total loan portfolio by type of loan as of the dates indicated:

December 31,
20222021
AmountPercentAmountPercent
(Dollars in thousands)
Commercial and industrial$2,594,74213.8%$2,711,82014.6%
Warehouse purchase program740,6203.9%1,775,6999.5%
Real estate:
Construction, land development and other land loans2,805,43814.9%2,299,71512.4%
1-4 family residential (1)5,774,81430.7%4,860,41926.1%
Home equity966,4105.1%808,2894.3%
Commercial real estate (including multi-family residential) (2)4,986,21126.5%5,251,36828.2%
Farmland518,0952.7%442,3432.4%
Agriculture169,9380.9%177,9951.0%
Consumer120,4010.6%115,1830.6%
Other163,1580.9%173,3130.9%
Total loans (3)$18,839,827100.0%$18,616,144100.0%

(1)
Includes loans held for sale of $554 thousand and $7.3 million at December 31, 2022 and 2021, respectively.

(2)
Commercial real estate loans include approximately $1.69 billion of owner-occupied loans for the years ended December 31, 2022 and 2021.

(3)
Includes fair value discounts on acquired loans of $5.6 million and $13.0 million at December 31, 2022 and 2021, respectively.

The Company separates its loan portfolio into two general categories of loans: (1) “originated loans,” which are loans originated by Prosperity Bank and made pursuant to the Company’s loan policy and procedures in effect at the time the loan was made, and (2) “acquired loans,” which are loans acquired in a business combination and recorded at fair value at the acquisition date. Those acquired loans that are renewed or substantially modified after the date of the business combination are referred to as “re-underwritten acquired loans.” If a renewal or substantial modification of an acquired loan is underwritten by the Company with a new credit analysis, the loan may no longer be categorized as an acquired loan. For example, acquired loans to one borrower may be combined into a new loan with a new loan number and categorized as an originated loan. Acquired loans with a fair value discount or premium at the date of the business combination that remained at the reporting date are referred to as “fair-valued acquired loans.” All fair-valued acquired loans are further categorized into “PCD Loans” and “Non-PCD loans.” Acquired loans with evidence of more than insignificant credit quality deterioration as of the acquisition date when compared to the origination date are classified as PCD loans.

42

The following tables summarize the Company’s originated and acquired loan portfolios broken out into originated loans, re-underwritten acquired loans, Non-PCD loans and PCD loans as of the dates indicated.

December 31, 2022
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal Loans
(dollars in thousands)
Residential mortgage loans held for sale$554$$$$554
Commercial and industrial1,711,433730,969137,27215,0682,594,742
Warehouse purchase program740,620740,620
Real estate:
Construction, land development and other land loans2,672,903126,6075,7591692,805,438
1-4 family residential (including home equity)5,918,995232,975588,7006,740,670
Commercial real estate (including multi-family residential)3,967,943410,834562,83444,6004,986,211
Farmland498,5125,74013,658185518,095
Agriculture140,83829,04159169,938
Consumer and other245,13129,4368,992283,559
Total loans held for investment15,896,3751,565,6021,317,27460,02218,839,273
Total$15,896,929$1,565,602$1,317,274$60,022$18,839,827
December 31, 2021
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal Loans
(dollars in thousands)
Residential mortgage loans held for sale$7,274$$$$7,274
Commercial and industrial1,658,807763,745263,46125,8072,711,820
Warehouse purchase program1,775,6991,775,699
Real estate:
Construction, land development and other land loans2,163,895126,8868,6612732,299,715
1-4 family residential (including home equity)4,524,726287,451849,0841735,661,434
Commercial real estate (including multi-family residential)3,807,192465,588928,33650,2525,251,368
Farmland411,8189,17620,1901,159442,343
Agriculture145,51632,363116177,995
Consumer and other251,44119,60016,0481,407288,496
Total loans held for investment14,739,0941,704,8092,085,89679,07118,608,870
Total$14,746,368$1,704,809$2,085,896$79,071$18,616,144

The Company offers a broad range of short to medium-term commercial loans, primarily collateralized, to businesses for working capital (including inventory and receivables), business expansion (including acquisitions of real estate and improvements) and the purchase of equipment and machinery. Historically, the Company has originated loans for its own account, including loans in the 1-4 family residential category, and has not securitized its loans. However, the Company does originate longer-term residential mortgage loans for sale into the secondary market. The purpose of a particular loan generally determines its structure.

Loans to borrowers with aggregate debt relationships over $1.0 million and below $5.0 million are evaluated and acted upon on a daily basis by two of the company-wide loan concurrence officers. Loans to borrowers with aggregate debt relationships above $5.0 million are evaluated and acted upon by an officers’ loan committee that meets weekly.

Commercial and Industrial Loans. In nearly all cases, the Company’s commercial loans are made in the Company’s market areas and are underwritten on the basis of the borrower's ability to service the debt from income. Working capital loans are primarily collateralized by short-term assets whereas term loans are primarily collateralized by long-term assets. As a general practice, term loans are secured by any available real estate, equipment or other assets owned by the borrower. Both working capital and term loans are typically supported by a personal guaranty of a principal. In general, commercial loans involve more credit risk than residential mortgage loans and commercial mortgage loans and, therefore, usually yield a higher return. The increased risk in commercial loans is due to the type of collateral securing these loans as well as the expectation that commercial loans generally will be serviced principally

43

from the operations of the business, and those operations may not be successful. Historical trends have shown these types of loans to have higher delinquencies than mortgage loans. As a result of these additional complexities, variables and risks, commercial loans require more thorough underwriting and servicing than other types of loans.

Included in commercial loans are (1) commitments to oil and gas producers largely secured by proven, developed and producing reserves and (2) commitments to service, equipment and midstream companies secured mainly by accounts receivable, inventory and equipment. Mineral reserve values supporting commitments to producers are normally re-determined semi-annually using reserve studies prepared by a third-party or the Company’s oil and gas engineer. Accounts receivable and inventory borrowing bases for service companies are typically re-determined monthly. Funding requests by both producers and service companies are monitored relative to the most recently determined borrowing base. As of December 31, 2022, the Company had $209.0 million (net of discount and excluding PPP loans totaling $2.0 million) in funded commitments outstanding to oil and gas production companies and $357.4 million in unfunded commitments, for a total of $566.4 million (net of discount and excluding PPP loans). This compares with funded commitments to oil and gas production companies of $294.1 million (net of discount and excluding PPP loans totaling $7.4 million) and $264.9 million in unfunded commitments, for a total of $559.0 million (net of discount and excluding PPP loans) as of December 31, 2021. Total unfunded commitments to producers include letters of credit issued in lieu of oil well plugging bonds. As of December 31, 2022, the Company had $220.5 million (net of discount and excluding PPP loans totaling $1.4 million) in funded commitments outstanding to service companies and $95.9 million in unfunded commitments, for a total of $316.4 million (net of discount and excluding PPP loans). This compares with funded commitments to service companies of $197.2 million (net of discount and excluding PPP loans totaling $20.5 million) and $154.1 million in unfunded commitments, for a total of $351.3 million (net of discount and excluding PPP loans) as of December 31, 2021.

Commercial Real Estate. The Company makes commercial real estate loans collateralized by owner-occupied and nonowner-occupied real estate to finance the purchase of real estate. The Company’s commercial real estate loans are collateralized by first liens on real estate, typically have variable interest rates (or five year or less fixed rates) and amortize over a 15- to 25-year period. Payments on loans secured by nonowner-occupied properties are often dependent on the successful operation or management of the properties. Accordingly, repayment of these loans may be subject to adverse conditions in the real estate market or the economy to a greater extent than other types of loans. The Company seeks to minimize these risks in a variety of ways, including giving careful consideration to the property’s operating history, future operating projections, current and projected occupancy, location and physical condition, in connection with underwriting these loans. The underwriting analysis also includes credit verification, analysis of global cash flow, appraisals and a review of the financial condition of the borrower and guarantor. Loans to hotels and restaurants are primarily included in commercial real estate loans.

1-4 Family Residential Loans. The Company’s lending activities also include the origination of 1-4 family residential mortgage loans (including home equity loans) collateralized by owner-occupied and nonowner-occupied residential properties located in the Company’s market areas. The Company offers a variety of mortgage loan portfolio products which generally are amortized over five to 30 years. Loans collateralized by 1-4 family residential real estate generally have been originated in amounts of no more than 89% of appraised value. The Company requires mortgage title insurance, as well as hazard, wind and/or flood insurance as appropriate. The Company prefers to retain residential mortgage loans for its own account rather than selling them into the secondary market. By doing so, the Company incurs interest rate risk as well as the risks associated with non-payments on such loans. The Company’s mortgage department also offers a variety of mortgage loan products which are generally amortized over 30 years, including FHA and VA loans, which are sold to secondary market investors.

Construction, Land Development and Other Land Loans. The Company makes loans to finance the construction of residential and nonresidential properties. Construction loans generally are collateralized by first liens on real estate and have variable interest rates. The Company conducts periodic inspections, either directly or through an agent, prior to approval of periodic draws on these loans. Underwriting guidelines similar to those described above are also used in the Company’s construction lending activities, with heightened analysis of construction and/or development costs. Construction loans involve additional risks attributable to the fact that loan funds are advanced upon the security of a project under construction, and the project is of uncertain value prior to its completion. Because of uncertainties inherent in estimating construction costs, the market value of the completed project and the effects of governmental regulation on real property, it can be difficult to accurately evaluate the total funds required to complete a project and the related loan to value ratio. As a result of these uncertainties, construction lending often involves the disbursement of substantial funds with repayment dependent, in part, on the success of the ultimate project rather than the ability of a borrower or guarantor to repay the loan. If the Company is forced to foreclose on a project prior to completion, the Company may not be able to recover all of the unpaid portion of the loan. In addition, the Company may be required to fund additional amounts to complete a project and may have to hold the property for an indeterminate period of time. Although the Company has underwriting procedures designed to identify what it believes to be acceptable levels of risks in construction lending, these procedures may not prevent losses from the risks described above.

44

Warehouse Purchase Program. The Warehouse Purchase Program allows unaffiliated mortgage originators (“Clients”) to close 1-4 family real estate loans in their own name and manage their cash flow needs until the loans are sold to investors. The Company's Clients are strategically targeted for their experienced management teams and analyzed for the expected profitability of each Client’s business model over the long term. The Clients are located across the U.S. and originate mortgage loans primarily through traditional retail and/or wholesale business models using underwriting standards as required by United States government-sponsored enterprise agencies, “Agencies” such as Fannie Mae, private investors to which the mortgage loans are ultimately sold and/or mortgage insurers.

At December 31, 2022, the Company had 32 mortgage banking company customers with aggregate uncommitted facilities (“Facilities”) of $2.17 billion and an actual aggregate outstanding balance of $740.6 million; and the Clients’ individual Facilities ranged in size from $3.0 million to $200.0 million. A Facility is often supported by a payment guaranty of the Client’s owners holding significant ownership positions, along with non-interest-bearing compensating balance deposits in line with the Facility amount. Typical covenants include minimum tangible net worth, maximum leverage and minimum liquidity. As loans age, the Company requires loan curtailments to reduce the Company’s risk if an individual mortgage loan is not timely purchased by an investor. The average mortgage loan being purchased by the Company reflects a blend of Agency and private investor underwriting guidelines. At December 31, 2022 the Company’s mortgage warehouse portfolio had an average loan-to-value ratio (LTV) of 78%, an average credit score of 711 and an average loan size of 331 thousand. The Company’s purchases under these Facilities are priced using a combined base rate and a risk premium set for both product type (Prime, Jumbo, etc.) and age of the loan.

Although not subject to any legally binding commitment, when the Company makes a purchase decision, it acquires a 100% participation interest in the mortgage loans originated by its Clients. Individual mortgage loans are warehoused in the Company’s portfolio only for a short duration, averaging less than 30 days. When instructed by a Client that a warehoused loan has been sold to an investor, the Company delivers the note to the investor that pays the Company, which in turn remits the net sales proceeds to the Client.

Agriculture Loans. The Company provides agriculture loans for short-term livestock and crop production, including rice, cotton, milo and corn, farm equipment financing and agriculture real estate financing. The Company evaluates agriculture borrowers primarily based on their historical profitability, level of experience in their particular industry segment, overall financial capacity and the availability of secondary collateral to withstand economic and natural variations common to the industry. Because agriculture loans present a higher level of risk associated with events caused by nature, the Company routinely makes on-site visits and inspections in order to identify and monitor such risks.

Consumer Loans. Consumer loans made by the Company include direct “A”-credit automobile loans, recreational vehicle loans, boat loans, home improvement loans, personal loans (collateralized and uncollateralized) and deposit account collateralized loans. The terms of these loans typically range from 12 to 180 months and vary based upon the nature of collateral and size of loan. Generally, consumer loans entail greater risk than do real estate secured loans, particularly in the case of consumer loans that are unsecured or collateralized by rapidly depreciating assets such as automobiles. In such cases, any repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment for the outstanding loan balance. The remaining deficiency often does not warrant further substantial collection efforts against the borrower beyond obtaining a deficiency judgment. In addition, consumer loan collections are dependent on the borrower’s continuing financial stability, and thus are more likely to be adversely affected by job loss, divorce, illness, personal bankruptcy or death. Furthermore, the application of various federal and state laws may limit the amount which can be recovered on such loans.

45

Loan Maturities. The contractual maturity ranges of the Company’s loan portfolio, excluding loans held for sale of $554 thousand and Warehouse Purchase Program loans of $740.6 million, by type of loan and the amount of such loans with predetermined interest rates and variable rates in each maturity range as of December 31, 2022 are summarized in the following table. Contractual maturities are based on contractual amounts outstanding and do not include loan purchase discounts of $5.6 million.

One Year or LessAfter One Year Through Five YearsAfter Five Years Through Fifteen YearsAfter Fifteen YearsTotal
(Dollars in thousands)
Commercial and industrial$912,464$1,159,238$391,577$134,896$2,598,175
Real estate:
Construction, land development and other land loans525,939605,405482,4831,191,6262,805,453
1-4 family residential (includes home equity)36,077140,7702,063,6244,493,5836,734,054
Commercial (includes multi-family residential)242,863654,5702,359,0801,737,6144,994,127
Agriculture (includes farmland)133,10364,496240,382250,568688,549
Consumer and other76,25372,54773,05262,037283,889
Total$1,926,699$2,697,026$5,610,198$7,870,324$18,104,247
Loans with a predetermined interest rate$494,309$1,029,637$3,597,784$2,947,066$8,068,796
Loans with a variable interest rate1,432,3901,667,3892,012,4144,923,25810,035,451
Total$1,926,699$2,697,026$5,610,198$7,870,324$18,104,247

The following table presents information regarding loans with contractual maturities of one year or more with a predetermined interest rate or a variable interest rate by type of loan at December 31, 2022.

Loans with a predetermined interest rateLoans with a variable interest rateTotal
(Dollars in thousands)
Commercial and industrial$607,909$1,077,802$1,685,711
Real estate:
Construction, land development and other land loans555,0051,724,5092,279,514
1-4 family residential (includes home equity)4,472,9412,225,0366,697,977
Commercial (includes multi-family residential)1,597,4263,153,8384,751,264
Agriculture (includes farmland)267,025288,421555,446
Consumer and other74,182133,454207,636
Total$7,574,488$8,603,060$16,177,548

Nonperforming Assets

Nonperforming assets include loans on nonaccrual status, accruing loans 90 days or more past due, repossessed assets and real estate which has been acquired through foreclosure and is awaiting disposition. Nonperforming assets do not include PCD loans unless the loan has deteriorated since the acquisition date. PCD loans are reported as nonperforming assets when a deterioration in projected cash flows is identified.

The Company has several procedures in place to assist it in maintaining the overall quality of its loan portfolio. The Company has established underwriting guidelines to be followed by its officers, and the Company also monitors its delinquency levels for any negative or adverse trends. Nevertheless, the Company’s loan portfolio could become subject to increasing pressures from deteriorating borrower credit due to general economic conditions.

As part of the on-going monitoring of the Company’s loan portfolio and the methodology for calculating the allowance for credit losses on loans, management grades each loan from 1 to 9. For certain loans in risk grades 7 to 9, a specific reserve may be required when calculating the allowance for credit losses on loans.

The Company generally places a loan on nonaccrual status and ceases accruing interest when the payment of principal or interest is delinquent for 90 days, or earlier in some cases, unless the loan is in the process of collection and the underlying collateral fully supports the carrying value of the loan. A loan may be returned to accrual status when all the principal and interest amounts

46

contractually due are brought current and future principal and interest amounts contractually due are reasonably assured, which is typically evidenced by a sustained period (at least six months) of repayment performance by the borrower.

With respect to potential problem loans, an evaluation of borrower overall financial condition is made, together with an appraisal for loans collateralized by real estate, to determine the need, if any, for possible write-downs or appropriate additions to the allowance for credit losses on loans.

The following table presents information regarding past due loans and nonperforming assets at the dates indicated.

December 31,
202220212020
(Dollars in thousands)
Nonaccrual loans (1)$19,614(2)$26,269(2)$47,185(2)
Accruing loans 90 or more days past due5,9178871,699
Total nonperforming loans25,53127,15648,884
Repossessed assets31093
Other real estate1,96362210,593
Total nonperforming assets$27,494$28,088$59,570
Nonperforming assets to total loans and other real estate0.15%0.15%0.29%
Nonperforming assets to total loans, excluding Warehouse Purchase Program loans, and other real estate0.15%0.17%0.34%
Nonaccrual loans to total loans0.10%0.14%0.23%
Nonaccrual loans to total loans, excluding Warehouse Purchase Program loans0.11%0.16%0.27%

(1)
Includes troubled debt restructurings of $4.6 million, $4.2 million and $11.3 million for the years ended December 31, 2022, 2021 and 2020, respectively.

(2)
There were no nonperforming or troubled debt restructurings of Warehouse Purchase Program loans or Warehouse Purchase Program lines of credit for the periods presented.

The following tables present information regarding past due loans and nonperforming assets differentiated among originated loans, re-underwritten acquired loans, Non-PCD loans and PCD loans at the dates indicated:

December 31, 2022
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal Loans
(Dollars in thousands)
Nonaccrual loans$10,544$2,138$6,764$168$19,614
Accruing loans 90 or more days past due5,9175,917
Total nonperforming loans16,4612,1386,76416825,531
Repossessed assets
Other real estate1,9631,963
Total nonperforming assets$18,424$2,138$6,764$168$27,494
Nonperforming assets to total loans and other real estate by category0.12%0.14%0.51%0.28%0.15%
Nonperforming assets to total loans, excluding Warehouse Purchase Program loans, and other real estate by category0.12%0.14%0.51%0.28%0.15%
Nonaccrual loans to total loans0.07%0.14%0.51%0.28%0.10%
Nonaccrual loans to total loans, excluding Warehouse Purchase Program loans0.07%0.14%0.51%0.28%0.11%

47

December 31, 2021
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal Loans
(Dollars in thousands)
Nonaccrual loans$19,712$630$5,759$168$26,269
Accruing loans 90 or more days past due770117887
Total nonperforming loans20,4827475,75916827,156
Repossessed assets310310
Other real estate223399622
Total nonperforming assets$21,015$747$6,158$168$28,088
Nonperforming assets to total loans and other real estate by category0.14%0.04%0.30%0.21%0.15%
Nonperforming assets to total loans, excluding Warehouse Purchase Program loans, and other real estate by category0.16%0.04%0.30%0.21%0.17%
Nonaccrual loans to total loans0.13%0.04%0.28%0.21%0.14%
Nonaccrual loans to total loans, excluding Warehouse Purchase Program loans0.15%0.04%0.28%0.21%0.16%

The Company had $27.5 million in nonperforming assets at December 31, 2022 compared with $28.1 million at December 31, 2021 and $59.6 million at December 31, 2020. The nonperforming assets consisted of 170 separate credits or other real estate properties at December 31, 2022, compared with 157 at December 31, 2021 and 208 at December 31, 2020.

If interest on nonaccrual loans had been accrued under the original loan terms, approximately $1.8 million, $6.5 million and $3.3 million would have been recorded as income for the years ended December 31, 2022, 2021 and 2020, respectively. The Company had $19.6 million, $26.3 million and $47.2 million in nonaccrual loans at December 31, 2022, 2021 and 2020, respectively.

At December 31, 2022, of the total nonperforming assets, $18.4 million resulted from originated loans, $2.1 million resulted from re-underwritten acquired loans, $6.8 million resulted from Non-PCD loans and $168 thousand resulted from PCD loans. At December 31, 2021, of the total nonperforming assets, $21.0 million resulted from originated loans, $747 thousand resulted from re-underwritten acquired loans, $6.2 million resulted from Non-PCD loans and $168 thousand resulted from PCD loans. A PCD loan becomes impaired when there is a deterioration in projected cash flows after acquisition.

Nonperforming assets were 0.15% of total loans and other real estate at December 31, 2022 and 2021. The allowance for credit losses on loans as a percentage of total nonperforming loans was 1102.9% at December 31, 2022 and 1054.6% at December 31, 2021.

48

Allowance for Credit Losses

The following table presents, as of and for the periods indicated, an analysis of the allowance for credit losses and other related data:

Years Ended December 31,
202220212020
(Dollars in thousands)
Average loans outstanding$18,209,739$19,133,600$19,862,527
Gross loans outstanding at end of period$18,839,827$18,616,144$20,246,944
Allowance for credit losses on loans at beginning of period$286,380$316,068$87,469
Cumulative effect from adoption of ASU 2016-13240,538
Provision for credit losses20,000
Charge-offs:
Commercial and industrial(1,273)(10,735)(26,011)
Real estate and agriculture(1,747)(18,588)(4,692)
Consumer and other(5,503)(4,053)(4,867)
Recoveries:
Commercial and industrial2,1141,6821,404
Real estate and agriculture680694856
Consumer and other9251,3121,371
Net charge-offs(4,804)(1)(29,688)(1)(31,939)(1)
Allowance for credit losses on loans at end of period$281,576$286,380$316,068
Ratio of allowance to end of period loans(2)1.49%1.54%1.56%
Ratio of allowance to end of period loans, excluding Warehouse Purchase Program loans(2)1.56%1.70%1.82%
Ratio of net charge-offs to average loans0.03%0.16%0.16%
Ratio of allowance to end of period nonperforming loans1102.9%1054.6%646.6%
Ratio of allowance to end of period nonaccrual loans1435.6%1090.2%669.8%

(1)
There was no net charge-off activity on Warehouse Purchase Program loans during the periods presented.

(2)
ASU 2016-13 became effective for the Company on January 1, 2020.

The allowance for credit losses is adjusted through charges to earnings in the form of a provision for credit losses. Management has established an allowance for credit losses which it believes is adequate as of December 31, 2022 for estimated losses in the Company’s loan portfolio. The amount of the allowance for credit losses on loans is affected by the following: (1) charge-offs of loans that occur when loans are deemed uncollectible and decrease the allowance, (2) recoveries on loans previously charged off that increase the allowance, (3) provisions for credit losses charged to earnings that increase the allowance, and (4) provision releases returned to earnings that decrease the allowance. Based on an evaluation of the loan portfolio and consideration of the factors listed below, management presents a quarterly review of the allowance for credit losses to the Bank’s Board of Directors, indicating any change in the allowance since the last review and any recommendations as to adjustments in the allowance. Although management believes it uses the best information available to make determinations with respect to the allowance for credit losses, future adjustments may be necessary if economic conditions or borrower performance differ from the assumptions used in making the initial determinations.

The Company’s allowance for credit losses on loans consists of two components: (1) a specific valuation allowance based on expected lifetime losses on specifically identified loans and (2) a general valuation allowance based on historical lifetime loan loss experience, current economic conditions, reasonable and supportable forecasted economic conditions and other qualitative risk factors both internal and external to the Company.

In setting the specific valuation allowance, the Company follows a loan review program to evaluate the credit risk in the total loan portfolio and assigns risk grades to each loan. Through this loan review process, the Company maintains an internal list of impaired loans which, along with the delinquency list of loans, helps management assess the overall quality of the loan portfolio and the adequacy of the allowance for credit losses. All loans that have been identified as impaired are reviewed on a quarterly basis in order to determine whether a specific reserve is required. For certain impaired loans, the Company allocates a specific loan loss reserve primarily based on the value of the collateral securing the impaired loan. The specific reserves are determined on an individual loan basis. Loans for which specific reserves are provided are excluded from the general valuation allowance described below.

49

In connection with this review of the loan portfolio, the Company considers risk elements attributable to particular loan types or categories in assessing the quality of individual loans. Some of the risk elements include:


for 1-4 family residential mortgage loans, borrower’s ability to repay the loan, including a consideration of the debt to income ratio and employment and income stability, the loan to value ratio, and the age, condition and marketability of collateral;


for commercial mortgage loans and multifamily residential loans, the debt service coverage ratio (income from the property in excess of operating expenses compared to loan payment requirements), operating results of the owner in the case of owner-occupied properties, the loan to value ratio, the age and condition of the collateral and the volatility of income, property value and future operating results typical of properties of that type;


for construction, land development and other land loans, the perceived feasibility of the project including the ability to sell developed lots or improvements constructed for resale or the ability to lease property constructed for lease, the quality and nature of contracts for presale or prelease, if any, experience and ability of the developer and loan to value ratio;


for commercial and industrial loans, the operating results of the commercial, industrial or professional enterprise, the borrower’s business, professional and financial ability and expertise, the specific risks and volatility of income and operating results typical for businesses in that category and the value, nature and marketability of collateral;


for the Warehouse Purchase Program, the capitalization and liquidity of the mortgage banking client, the operating experience, the Client’s satisfactory underwriting of purchased loans and the consistent timeliness by the Client of loan resale to investors;


for agriculture real estate loans, the experience and financial capability of the borrower, projected debt service coverage of the operations of the borrower and loan to value ratio; and


for non-real estate agriculture loans, the operating results, experience and financial capability of the borrower, historical and expected market conditions and the value, nature and marketability of collateral.

In addition, for each category, the Company considers secondary sources of income and the financial strength and credit history of the borrower and any guarantors.

In determining the amount of the general valuation allowance, management considers factors such as historical lifetime loan loss experience, concentration risk of specific loan types, the volume, growth and composition of the Company’s loan portfolio, current economic conditions and reasonable and supportable forecasted economic conditions that may affect borrower ability to pay and the value of collateral, the evaluation of the Company’s loan portfolio through its internal loan review process, other qualitative risk factors both internal and external to the Company and other relevant factors. Historical lifetime loan loss experience is determined by utilizing an open-pool (“cumulative loss rate”) methodology. Adjustments to the historical lifetime loan loss experience are made for differences in current loan pool risk characteristics such as portfolio concentrations, delinquency, non-accrual, and watch list levels, as well as changes in current and forecasted economic conditions such as unemployment rates, property and collateral values, and other indices relating to economic activity. The utilization of reasonable and supportable forecasts includes an immediate reversion to lifetime historical loss rates. Based on a review of these factors for each loan type, the Company applies an estimated percentage to the outstanding balance of each loan type, excluding any loan that has a specific reserve. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

A change in the allowance for credit losses can be attributable to several factors, most notably (1) specific reserves identified for impaired loans, (2) historical lifetime credit loss information, (3) changes in current and forecasted environmental factors and (4) growth in the balance of loans.

Changes in the Company’s asset quality are reflected in the allowance in several ways. Specific reserves that are calculated on a loan-by-loan basis and the qualitative assessment of all other loans reflect current changes in the credit quality of the loan portfolio. Historical lifetime credit losses, on the other hand, are based on an open-pool (“cumulative loss rate”) methodology, which is then applied to estimate lifetime credit losses in the loan portfolio. A deterioration in the credit quality of the loan portfolio in the current period would increase the historical lifetime loss rate to be applied in future periods, just as an improvement in credit quality would decrease the historical lifetime loss rate.

The allowance for credit losses is further determined by the size of the loan portfolio subject to the allowance methodology and environmental factors that include Company-specific risk indicators and general economic conditions, both of which are constantly changing. The Company evaluates the economic and portfolio-specific factors on a quarterly basis to determine a qualitative component of the general valuation allowance. The factors include current economic metrics, reasonable and supportable forecasted economic metrics, business conditions, delinquency trends, credit concentrations, nature and volume of the portfolio and other

50

adjustments for items not covered by specific reserves and historical lifetime loss experience. Management’s assessment of qualitative factors is a statistically based approach to determine the loss rate adjustment associated with such factors. Based on the Company’s actual historical lifetime loan loss experience relative to economic and loan portfolio-specific factors at the time the losses occurred, management is able to identify the expected level of lifetime losses as of the date of measurement. The correlation of historical loss experience with current and forecasted economic conditions provides an estimate of lifetime losses that has not been previously factored into the general valuation allowance by the determination of specific reserves and lifetime historical losses. Additionally, the Company considers qualitative factors not easily quantified and the possibility of model imprecision.

Utilizing the aggregation of specific reserves, historical loss experience and a qualitative component, management is able to determine the valuation allowance to reflect the full lifetime loss.

The Company accounts for its acquisitions using the acquisition method of accounting. Accordingly, the assets, including loans, and liabilities of the acquired entity were recorded at their fair values at the acquisition date. These fair value estimates associated with acquired loans, and based on a discounted cash flow model, include estimates related to market interest rates and undiscounted projections of future cash flows that incorporate expectations of prepayments and the amount and timing of principal, interest and other cash flows, as well as any shortfalls thereof.

Non-PCD loans that were not deemed impaired subsequent to the acquisition date are considered non-impaired and are evaluated as part of the general valuation allowance. Non-PCD loans that have deteriorated to an impaired status subsequent to acquisition are evaluated for a specific reserve on a quarterly basis which, when identified, is added to the allowance for credit losses. The Company reviews impaired Non-PCD loans on a loan-by-loan basis and determines the specific reserve based on the difference between the recorded investment in the loan and one of three factors: expected future cash flows, observable market price or fair value of the collateral. Because essentially all of the Company’s impaired Non-PCD loans have been collateral-dependent, the amount of the specific reserve historically has been determined by comparing the fair value of the collateral securing the Non-PCD loan with the recorded investment in such loan. In the future, the Company will continue to analyze impaired Non-PCD loans on a loan-by-loan basis and may use an alternative measurement method to determine the specific reserve, as appropriate and in accordance with applicable accounting standards.

PCD loans are individually monitored on a quarterly basis to assess for changes in expected cash flows subsequent to acquisition. If a deterioration in cash flows is identified, an increase to the specific reserve for that loan is made. PCD loans were recorded at their acquisition date fair values, which were based on expected cash flows and considers estimates of expected future credit losses. The Company’s estimates of loan fair values at the acquisition date may be adjusted for a period of up to one year as the Company continues to evaluate its estimate of expected future cash flows at the acquisition date. If the Company determines that losses arose after the acquisition date, the additional losses will be reflected as a provision for credit losses. See “Critical Accounting Estimates” above for more information.

As described in the section captioned “Critical Accounting Estimates” above, the Company’s determination of the allowance for credit losses involves a high degree of judgment and complexity. The Company’s analysis of qualitative, or environmental, factors on pools of loans with common risk characteristics, in combination with the quantitative historical lifetime loss information and specific reserves, provides the Company with an estimate of lifetime losses. The allowance must reflect changes in the balance of loans subject to the allowance methodology, as well as the estimated lifetime losses associated with those loans.

51

The following table shows the allocation of the allowance for credit losses among various categories of loans and certain other information as of the dates indicated. The allocation is made for analytical purposes and is not necessarily indicative of the categories in which future losses may occur. The total allowance is available to absorb losses from any loan category.

December 31,
202220212020
Amount(1)Percent of Loans to Total Loans(2)Amount(1)Percent of Loans to Total Loans(2)Amount(1)Percent of Loans to Total Loans(2)
(Dollars in thousands)
Balance of allowance for credit losses on loans applicable to:
Commercial and industrial$62,31914.3%$80,41216.1%$116,79521.1%
Real estate205,92080.3%190,61278.5%177,30473.4%
Agriculture and agriculture real estate7,6993.8%7,7593.7%7,8243.4%
Consumer and other5,6381.6%7,5971.7%14,1452.1%
Total allowance for credit losses on loans$281,576100.0%$286,380100.0%$316,068100.0%

(1)
ASU 2016-13 became effective for the Company on January 1, 2020.

(2)
Loans outstanding as a percentage of total loans, excluding Warehouse Purchase Program loans.

The Company further disaggregates its allowance for credit losses to distinguish between the portion of the allowance attributed to originated loans and the portion attributed to acquired loans.

The following tables present, as of and for the periods indicated, information regarding the allowance for credit losses on loans differentiated between originated loans and acquired loans, which includes re-underwritten acquired loans, Non-PCD loans and PCD loans. Reported net charge-offs may include those from Non-PCD loans and PCD loans, but only if the total charge-off required is greater than the remaining discount.

As of and for the Year Ended December 31, 2022
Originated LoansAcquired LoansTotal
(Dollars in thousands)
Average loans outstanding$14,488,753$3,720,986$18,209,739
Gross loans outstanding at end of period$15,896,929$2,942,898$18,839,827
Allowance for credit losses on loans at beginning of period$186,736$99,644$286,380
Provision for credit losses27,432(27,432)
Charge-offs:
Commercial and industrial(1,005)(268)(1,273)
Real estate and agriculture(987)(760)(1,747)
Consumer and other(5,319)(184)(5,503)
Recoveries:
Commercial and industrial1,1199952,114
Real estate and agriculture63545680
Consumer and other85669925
Net charge-offs(1)(4,701)(103)(4,804)
Allowance for credit losses on loans at end of period$209,467$72,109$281,576
Ratio of allowance to end of period loans1.32%2.45%1.49%
Ratio of allowance to end of period loans, excluding Warehouse Purchase Program loans1.38%2.45%1.56%
Ratio of net charge-offs to average loans0.03%0.00%0.03%
Ratio of allowance to end of period nonperforming loans1272.5%795.0%1102.9%
Ratio of allowance to end of period nonaccrual loans1986.6%795.0%1435.6%

52

As of and for the Year Ended December 31, 2021
Originated LoansAcquired LoansTotal
(Dollars in thousands)
Average loans outstanding$14,696,459$4,437,141$19,133,600
Gross loans outstanding at end of period$14,746,368$3,869,776$18,616,144
Allowance for credit losses on loans at beginning of period$150,630$165,438$316,068
Provision for credit losses41,631(41,631)
Charge-offs:
Commercial and industrial(3,922)(6,813)(10,735)
Real estate and agriculture(820)(17,768)(18,588)
Consumer and other(3,726)(327)(4,053)
Recoveries:
Commercial and industrial1,1605221,682
Real estate and agriculture67321694
Consumer and other1,1102021,312
Net charge-offs(1)(5,525)(24,163)(29,688)
Allowance for credit losses on loans at end of period$186,736$99,644$286,380
Ratio of allowance to end of period loans1.27%2.57%1.54%
Ratio of allowance to end of period loans, excluding Warehouse Purchase Program loans1.44%2.57%1.70%
Ratio of net charge-offs to average loans0.04%0.54%0.16%
Ratio of allowance to end of period nonperforming loans911.7%1493.0%1054.6%
Ratio of allowance to end of period nonaccrual loans947.3%1519.7%1090.2%

(1)
There was no net charge-off activity on Warehouse Purchase Program loans during the periods presented.

The Company had gross charge-offs on originated loans of $7.3 million during the year ended December 31, 2022 compared with $8.5 million during the year ended December 31, 2021. Partially offsetting these charge-offs were recoveries on originated loans of $2.6 million for the year ended December 31, 2022 compared with $2.9 million for the year ended December 31, 2021. Total charge-offs for the year ended December 31, 2022 were $8.5 million, partially offset by total recoveries of $3.7 million. Total charge-offs for the year ended December 31, 2021 were $33.4 million, partially offset by total recoveries of $3.7 million.

The following table shows the allocation of the net charge-offs and net recoveries among various categories of loans as of the dates indicated.

December 31,
20222021
AmountPercent of Net Charge-offs to Average LoansAmountPercent of Net Charge-offs to Average Loans
(Dollars in thousands)
Balance of net (charge-offs) recoveries applicable to:
Commercial and industrial$8410.00%$(9,053)0.05%
Real estate:
Construction, land development and other land loans(416)0.00%2760.00%
1-4 family residential (including home equity)2020.00%(35)0.00%
Commercial real estate (including multi-family residential)(860)0.00%(18,276)0.10%
Agriculture (includes farmland)70.00%1410.00%
Consumer and other(4,578)0.03%(2,741)0.01%
Total net charge-offs$(4,804)0.03%$(29,688)0.16%

53

The following tables show the allocation of the allowance for credit losses among various categories of loans disaggregated between originated loans, re-underwritten acquired loans, Non-PCD loans and PCD loans at the dates indicated. The allocation is made for analytical purposes and is not necessarily indicative of the categories in which future losses may occur. The total allowance is available to absorb losses from any loan category, regardless of whether allocated to an originated loan or an acquired loan.

December 31, 2022
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal AllowancePercent of Loans to Total Loans(1)
(Dollars in thousands)
Balance of allowance for credit losses on loans applicable to:
Commercial and industrial$30,837$25,736$5,091$655$62,31914.3%
Real estate167,27010,22511,97816,447205,92080.3%
Agriculture and agriculture real estate6,845731111127,6993.8%
Consumer and other4,5159172065,6381.6%
Total allowance for credit losses on loans$209,467$37,609$17,386$17,114$281,576100.0%
December 31, 2021
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal AllowancePercent of Loans to Total Loans(1)
(Dollars in thousands)
Balance of allowance for credit losses on loans applicable to:
Commercial and industrial$32,977$29,525$10,944$6,966$80,41216.1%
Real estate141,80111,63020,28216,899190,61278.5%
Agriculture and agriculture real estate6,636943168127,7593.7%
Consumer and other5,3224713971,4077,5971.7%
Total allowance for credit losses on loans$186,736$42,569$31,791$25,284$286,380100.0%

(1)
Loans outstanding as a percentage of total loans, excluding Warehouse Purchase Program loans.

At December 31, 2022, the allowance for credit losses on loans totaled $281.6 million or 1.49% of total loans, including acquired loans with discounts, a decrease of $4.8 million or 1.7% compared to the allowance for credit losses on loans totaling $286.4 million or 1.54% of total loans, including acquired loans with discounts, for December 31, 2021. Net charge-offs were $4.8 million for the year ended December 31, 2022. Net charge-offs for the year ended December 31, 2022 did not include any PCD loans and $8.2 million of specific reserves on resolved PCD loans was released to the general reserve during the period. PPP loans totaling $6.2 million as of December 31, 2022, are fully guaranteed by the SBA and do not carry an allowance.

At December 31, 2021, the allowance for credit losses on loans totaled $286.4 million or 1.54% of total loans, including acquired loans with discounts, a decrease of $29.7 million or 9.4% compared to the allowance for credit losses on loans totaling $316.1 million or 1.56% of total loans, including acquired loans with discounts, for December 31, 2020. Net charge-offs were $29.7 million for the year ended December 31, 2021. Net charge-offs for the year ended December 31, 2021 included $12.7 million related to resolved PCD loans and $10.8 million related to the partial charge-off of one commercial real estate loan obtained through acquisition. The PCD loans had specific reserves of $12.9 million, of which $9.9 million was allocated to the charge-offs and $3.0 million moved to the general reserve. Further, an additional $21.6 million of specific reserves on resolved PCD loans without any related charge-offs was released to the general reserve. PPP loans totaling $169.9 million as of December 31, 2021, are fully guaranteed by the SBA and do not carry an allowance.

At December 31, 2022, $209.5 million of the allowance for credit losses on loans was attributable to originated loans compared with $186.7 million of the allowance at December 31, 2021, an increase of $22.7 million or 12.2%. At December 31, 2022, $37.6 million of the allowance for credit losses on loans was attributable to re-underwritten acquired loans compared with $42.6 million of the allowance at December 31, 2021, a decrease of $5.0 million or 11.7%. At December 31, 2022, $17.4 million of the allowance for credit losses on loans was attributable to Non-PCD loans compared with $31.8 million of the allowance at December 31, 2021, a decrease of $14.4 million or 45.3%. At December 31, 2022, $17.1 million of the allowance for credit losses on loans attributable to PCD loans compared with $25.3 million of the allowance at December 31, 2021, a decrease of $8.2 million or 32.3%.

54

At December 31, 2022, the Company had $5.6 million of total outstanding accretable discounts on Non-PCD and PCD loans. At December 31, 2021, the Company had $13.0 million of total outstanding accretable discounts on Non-PCD and PCD loans.

The Company believes that the allowance for credit losses on loans at December 31, 2022 is adequate to absorb expected lifetime losses that may be realized from the loan portfolio as of such date. Nevertheless, the Company could sustain losses in future periods that could be substantial in relation to the size of the allowance at December 31, 2022.

Allowance for Credit Losses on Off-Balance Sheet Credit Exposures

The allowance for credit losses on off-balance sheet credit exposures estimates expected credit losses over the contractual period in which there is exposure to credit risk via a contractual obligation to extend credit, except when an obligation is unconditionally cancellable by the Company. The allowance is adjusted by provisions for credit losses charged to earnings that increase the allowance, or by provision releases returned to earnings that decrease the allowance. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on the commitments expected to fund. The estimate of commitments expected to fund is affected by historical analysis of utilization rates. The expected credit loss rates applied to the commitments expected to fund are affected by the general valuation allowance utilized for outstanding balances with the same underlying assumptions and drivers. As of December 31, 2022 and 2021, the Company had $29.9 million in allowance for credit losses on off-balance sheet credit exposures. The allowance for credit losses on off-balance sheet credit exposures is a separate line item on the Company’s consolidated balance sheet.

Securities

The Company uses its securities portfolio to manage interest rate risk and as a source of income and liquidity for cash requirements. At December 31, 2022, the carrying amount of investment securities totaled $14.48 billion, an increase of $1.66 billion or 12.9% compared with $12.82 billion at December 31, 2021. At December 31, 2022, securities represented 38.4% of total assets compared with 33.9% of total assets at December 31, 2021.

At the date of purchase, the Company is required to classify debt and equity securities into one of three categories: held to maturity, trading or available for sale. At each reporting date, the appropriateness of the classification is reassessed. Investments in debt securities are classified as held to maturity and measured at amortized cost in the financial statements only if management has the positive intent and ability to hold those securities to maturity. Securities that are bought and held principally for the purpose of selling them in the near term are classified as trading and measured at fair value in the financial statements with unrealized gains and losses included in earnings. Investments not classified as either held to maturity or trading are classified as available for sale and measured at fair value in the financial statements with unrealized gains and losses reported, net of tax, in a separate component of shareholders’ equity until realized.

The following table summarizes the carrying value by classification of securities as of the dates shown:

December 31,
202220212020
Amortized CostFair ValueAmortized CostFair ValueAmortized CostFair Value
(Dollars in thousands)
Available for Sale
Collateralized mortgage obligations$359,251$357,402$483,761$485,671$611,353$612,334
Mortgage-backed securities101,64799,10028,88129,26139,18739,180
Total$460,898$456,502$512,642$514,932$650,540$651,514
Held to Maturity
States and political subdivisions$122,361$119,974$132,620$138,474$166,175$174,484
Corporate debt securities12,0009,480
Collateralized mortgage obligations271,727249,18239,67540,08096,00097,450
Mortgage-backed securities13,613,41512,008,48912,131,67412,072,6597,629,1317,767,208
Total$14,019,503$12,387,125$12,303,969$12,251,213$7,891,306$8,039,142

The investment securities portfolio is measured for expected credit losses by segregating the portfolio into two general segments and applying the appropriate expected credit losses methodology. Investment securities classified as available for sale or held to maturity are evaluated for expected credit losses under FASB ASC 326, “Financial Instruments – Credit Losses.”

Available for sale securities. For available for sale securities in an unrealized loss position, the amount of the expected credit losses recognized in earnings depends on whether an entity intends to sell the security or more likely than not will be required to sell the security before recovery of its amortized cost basis less any current-period credit loss. If an entity intends to sell or more likely

55

than not will be required to sell the security before recovery of its amortized cost basis less any current-period credit loss, the expected credit losses will be recognized in earnings equal to the entire difference between the investment’s amortized cost basis and its fair value at the balance sheet date. If an entity does not intend to sell the security and it is not more likely than not that the entity will be required to sell the security before recovery of its amortized cost basis less any current-period loss, the expected credit losses will be separated into the amount representing the credit-related portion of the impairment loss (“credit loss”) and the noncredit portion of the impairment loss (“noncredit portion”). The amount of the total expected credit losses related to the credit loss is determined based on the difference between the present value of cash flows expected to be collected and the amortized cost basis, and such difference is recognized in earnings. The amount of the total expected credit losses related to the noncredit portion is recognized in other comprehensive income, net of applicable taxes. The previous amortized cost basis less the expected credit losses recognized in earnings will become the new amortized cost basis of the investment.

As of December 31, 2022, management does not have the intent to sell any of the securities classified as available for sale before a recovery of cost. In addition, management believes it is more likely than not that the Company will not be required to sell any of its investment securities before a recovery of cost. The unrealized losses are largely due to changes in market interest rates and spread relationships since the time the underlying securities were purchased. The fair value is expected to recover as the securities approach their maturity date or repricing date or if market yields for such investments decline. Management does not believe any of the securities are impaired due to reasons of credit quality. Accordingly, as of December 31, 2022, management believes that there is no potential for credit losses on available for sale securities.

Held to maturity securities. The Company’s held to maturity investments include mortgage-related bonds issued by either the Government National Mortgage Corporation (“Ginnie Mae”), Federal National Mortgage Association (“Fannie Mae”) or Federal Home Loan Mortgage Corporation (“Freddie Mac”). Ginnie Mae issued securities are explicitly guaranteed by the U.S. government, while Fannie Mae and Freddie Mac issued securities are fully guaranteed by those respective United States government-sponsored agencies, and conditionally guaranteed by the full faith and credit of the United States. The Company’s held to maturity securities also include taxable and tax-exempt municipal securities issued primarily by school districts, utility districts and municipalities located in Texas. The Company’s investment in municipal securities is exposed to credit risk. The securities are highly rated by major rating agencies and regularly reviewed by management. A significant portion are guaranteed or insured by either the Texas Permanent School Fund, Assured Guaranty or Build America Mutual. As of December 31, 2022, the Company’s municipal securities represent 0.8% of the securities portfolio. Management has the ability and intent to hold the securities classified as held to maturity until they mature, at which time the Company will receive full value for the securities. Accordingly, as of December 31, 2022, management believes that there is no potential for material credit losses on held to maturity securities.

The following table summarizes the contractual maturity of securities and their weighted average yields as of December 31, 2022. The contractual maturity of a mortgage-backed security is the date at which the last underlying mortgage matures. The weighted average life of the Company’s securities portfolio is 5.25 years, with a modified duration of 4.27 at December 31, 2022. Available for sale securities are shown at fair value and held to maturity securities are shown at amortized cost. For purposes of the table below, tax-exempt states and political subdivisions are calculated on a tax equivalent basis.

December 31, 2022
Within One YearAfter One Year but Within Five YearsAfter Five Years but Within Ten YearsAfter Ten YearsTotal
AmountYieldAmountYieldAmountYieldAmountYieldTotalYield
(Dollars in thousands)
States and political subdivisions$14,3383.90%$57,6874.40%$35,1382.99%$15,1981.97%$122,3613.63%
Corporate debt securities12,0003.75%12,0003.75%
Collateralized mortgage obligations219,7944.69%278,0944.77%331,2393.16%629,1293.91%
Mortgage-backed securities2,0002.01%466,7972.25%2,077,3142.24%11,166,4041.84%13,712,5151.92%
Total$16,3403.67%$544,2782.56%$2,402,5462.55%$11,512,8411.88%$14,476,0052.02%

The contractual maturity of mortgage-backed securities and collateralized mortgage obligations is not a reliable indicator of their expected life because borrowers have the right to prepay their obligations at any time. Mortgage-backed securities monthly pay downs cause the average lives of the securities to be much different than their stated lives. During a period of increasing interest rates, fixed rate mortgage-backed securities do not tend to experience heavy prepayments of principal, and consequently, the average life of this security will be lengthened. If interest rates begin to fall, prepayments may increase, thereby shortening the estimated life of this security.

At December 31, 2022 and 2021, the Company did not own securities of any one issuer (other than the U.S. government and its agencies) for which aggregate adjusted cost exceeded 10% of the consolidated shareholders’ equity at such respective dates.

56

The average tax equivalent yield of the securities portfolio was 2.02% as of December 31, 2022 compared with 1.74% and 1.76% as of December 31, 2021 and 2020, respectively. This increase was primarily due to the increase in average balances of higher yielding investment securities. The average tax equivalent yield on the securities portfolio is based upon expected prepayment speeds, other industry standard projections and on a 21% tax rate in 2022, 2021 and 2020.

The average yield excluding the tax equivalent adjustment was 1.78% for the year ended December 31, 2022 compared with 1.55% for the year ended December 31, 2021 and 2.08% for the year ended December 31, 2020. The overall growth in the average securities portfolio over the comparable periods was primarily funded by average deposit growth.

Mortgage-backed securities are securities that have been developed by pooling a number of real estate mortgages and which are principally issued by federal agencies such as Ginnie Mae, Fannie Mae and Freddie Mac. These securities are deemed to have high credit ratings, and minimum regular monthly cash flows of principal and interest are guaranteed by the issuing agencies.

Unlike U.S. Treasury and U.S. government agency securities, which have a lump sum payment at maturity, mortgage-backed securities provide cash flows from regular principal and interest payments and principal prepayments throughout the lives of the securities. Premiums and discounts on mortgage-backed securities are amortized over the expected life of the security and may be impacted by prepayments. As such, mortgage-backed securities which are purchased at a premium will generally suffer decreasing net yields as interest rates drop because homeowners tend to refinance their mortgages resulting in prepayments and an acceleration of premium amortization. Securities purchased at a discount will obtain higher net yields in a decreasing interest rate environment as prepayments result in an acceleration of discount accretion. At December 31, 2022, 81.4% of the mortgage-backed securities held by the Company had contractual final maturities of more than ten years with a weighted average life of 5.86 years.

Collateralized mortgage obligations (“CMOs”) are bonds that are backed by pools of mortgages. The pools can be Ginnie Mae, Fannie Mae or Freddie Mac pools or they can be private-label pools. CMOs are designed so that the mortgage collateral will generate a cash flow sufficient to provide for the timely repayment of the bonds. So long as the collateral cash flow is adequate to meet scheduled bond payments, the mortgage collateral pool can be structured to accommodate various desired bond repayment schedules. This is accomplished by dividing the bonds into classes to which payments on the underlying mortgage pools are allocated in different order. The bond’s cash flow, for example, can be dedicated to one class of bondholders at a time, thereby increasing call protection to bondholders. In private-label CMOs, losses on underlying mortgages are directed to the most junior of all classes and then to the classes above in order of increasing seniority, which means that the senior classes have enough credit protection to be given the highest credit rating by the rating agencies.

Deposits

The Company’s lending and investing activities are primarily funded by deposits. The Company offers a variety of deposit accounts having a wide range of interest rates and terms including demand, savings, money market and time accounts. The Company relies primarily on competitive pricing policies and customer service to attract and retain these deposits.

Total deposits at December 31, 2022 were $28.53 billion, a decrease of $2.24 billion or 7.3% compared with $30.77 billion at December 31, 2021, primarily due to a decrease in public fund deposits. Total deposits at December 31, 2021 were $30.77 billion, an increase of $3.41 billion or 12.5% compared with $27.36 billion at December 31, 2020. Noninterest-bearing deposits at December 31, 2022 were $10.92 billion compared with $10.75 billion at December 31, 2021, an increase of $165.4 million or 1.5%. Noninterest-bearing deposits at December 31, 2021 were $10.75 billion compared with $9.1 billion at December 31, 2020, an increase of $1.60 billion or 17.5%. Interest-bearing deposits at December 31, 2022 were $17.62 billion, a decrease of $2.4 billion or 12.0% compared with $20.02 billion at December 31, 2021. Interest-bearing deposits at December 31, 2021 were $20.02 billion, an increase of $1.81 billion or 10.0% compared with $18.21 billion at December 31, 2020.

57

The daily average balances and weighted average rates paid on deposits for each of the years ended December 31, 2022, 2021 and 2020 are presented below:

Years Ended December 31,
202220212020
Average BalanceAverage RateAverage BalanceAverage RateAverage BalanceAverage Rate
(Dollars in thousands)
Interest-bearing checking$6,299,9240.16%$6,169,8640.28%$5,177,7360.43%
Regular savings3,535,9080.243,162,6860.112,796,3820.20
Money market savings6,848,2700.556,720,8630.245,858,4920.55
Time deposits2,322,7540.522,917,9760.553,194,2741.34
Total interest-bearing deposits19,006,8560.3618,971,3890.2817,026,8840.60
Noninterest-bearing deposits10,903,53910,036,5198,558,385
Total deposits$29,910,3950.23%$29,007,9080.18%$25,585,2690.40%

The Company’s ratio of average noninterest-bearing deposits to average total deposits for the years ended December 31, 2022, 2021 and 2020 was 36.5%, 34.6% and 33.5%, respectively.

The following table sets forth the amount of the Company’s certificates of deposit that are $250,000 or greater by time remaining until maturity at December 31, 2022 (dollars in thousands):

Three months or less$199,15632.4%
Over three through six months343,44355.9
Over six through 12 months53,8208.8
Over 12 months18,1202.9
Total$614,539100.0%

Total uninsured deposits, including certificates of deposits, were $12.41 billion and $14.70 billion as of years ended December 31, 2022 and 2021, respectively.

Other Borrowings

The Company utilizes borrowings to supplement deposits to fund its lending and investment activities. Borrowings consist of funds from the Federal Home Loan Bank (“FHLB”) and securities sold under repurchase agreements.

The following table presents the Company’s borrowings at December 31, 2022 and 2021:

FHLB AdvancesSecurities Sold Under Repurchase Agreements
(Dollars in thousands)
December 31, 2022
Amount outstanding at year-end$1,850,000$428,134
Weighted average interest rate at year-end4.01%1.94%
Maximum month-end balance during the year$1,850,000$495,160
Average balance outstanding during the year$543,107$457,553
Weighted average interest rate during the year3.47%0.58%
December 31, 2021
Amount outstanding at year-end$$448,099
Weighted average interest rate at year-end0.17%
Maximum month-end balance during the year$$460,288
Average balance outstanding during the year$$410,747
Weighted average interest rate during the year0.17%

FHLB advances and long-term notes payable—The Company has an available line of credit with the FHLB of Dallas which allows the Company to borrow on a collateralized basis. The Company’s FHLB advances are typically considered short-term borrowings and are used to manage liquidity as needed. Maturing advances are replaced by drawing on available cash, making additional borrowings or through increased customer deposits. At December 31, 2022, the Company had total funds of $13.75 billion available under this line. FHLB advances of $1.85 billion were outstanding at December 31, 2022, with a weighted average interest rate of 4.01%. At December 31, 2022 the Company had no FHLB long-term notes payable.

58

Securities sold under repurchase agreements with Company customers—At December 31, 2022, the Company had $428.1 million in securities sold under repurchase agreements compared with $448.1 million at December 31, 2021, with weighted average rates paid of 0.58% and 0.17% for the years ended December 31, 2022 and 2021, respectively. Repurchase agreements are generally settled on the following business day; however, approximately $4.2 million of repurchase agreements outstanding at December 31, 2022 have maturity dates ranging from 12 to 24 months. All securities sold under repurchase agreements are collateralized by certain pledged securities.

Interest Rate Sensitivity and Market Risk

The Company’s asset liability and funds management policy provides management with the guidelines for effective funds management, and the Company has established a measurement system for monitoring its net interest rate sensitivity position. The Company manages its sensitivity position within established guidelines.

As a financial institution, the Company’s primary component of market risk is interest rate volatility. Fluctuations in interest rates ultimately will impact both (1) the level of income and expense recorded on most of the Company’s assets and liabilities and (2) the market value of all interest-earning assets and interest-bearing liabilities, other than those which have a short term to maturity. Interest rate risk is the potential of economic losses due to future interest rate changes. These economic losses can be reflected as a loss of future net interest income, a loss of current fair market values, or both. The objective is to measure the effect on net interest income and to adjust the balance sheet to minimize the inherent risk while maximizing income.

The Company primarily manages its exposure to interest rates by structuring its balance sheet in the ordinary course of business. The Company does not employ material amounts of instruments such as leveraged derivatives, interest rate swaps, financial options, financial future contracts or forward delivery contracts for the purpose of reducing interest rate risk. Based upon the nature of the Company’s operations, with the exception of how commodity prices may impact the Company’s borrowers’ ability to repay loans, the Company is not subject to foreign exchange or commodity price risk. The Company is not involved in trading assets for its own account.

The Company’s exposure to interest rate risk is managed by the Asset Liability Committee (“ALCO”), which consists of senior officers of the Company, in accordance with policies approved by the Company’s Board of Directors. The ALCO formulates strategies based on appropriate levels of interest rate risk. In determining the appropriate level of interest rate risk, the ALCO considers the impact on earnings and capital of the current outlook on interest rates, potential changes in interest rates, regional economies, liquidity, business strategies and other factors. The ALCO meets regularly to review, among other things, the sensitivity of assets and liabilities to interest rate changes, the book and market values of assets and liabilities, unrealized gains and losses, purchase and sale activities, commitments to originate loans and the maturities of investments and borrowings. Additionally, the ALCO reviews liquidity, cash flow flexibility, maturities of deposits and consumer and commercial deposit activity. Management uses two methodologies to manage interest rate risk: (1) an analysis of relationships between interest-earning assets and interest-bearing liabilities; and (2) an interest rate shock simulation model. The Company has traditionally managed its business to reduce its overall exposure to changes in interest rates.

The Company uses an interest rate risk simulation model and shock analysis to test the interest rate sensitivity of net interest income and the balance sheet. Contractual maturities and repricing opportunities of loans are incorporated in the model as are prepayment assumptions, maturity data and call options within the investment portfolio. Assumptions based on past experience are incorporated into the model for nonmaturity deposit accounts. The assumptions used are inherently uncertain, and, as a result, the model cannot precisely measure future net interest income or precisely predict the impact of fluctuations in market interest rates on net interest income. Actual results will differ from the model’s simulated results due to timing, magnitude and frequency of interest rate changes as well as changes in market conditions and the application and timing of various management strategies.

The Company utilizes static balance sheet rate shocks to estimate the potential impact on net interest income of changes in interest rates under various rate scenarios. This analysis estimates a percentage of change in the metric from the stable rate base scenario versus alternative scenarios of rising and falling market interest rates by instantaneously shocking a static balance sheet.

59

The following table summarizes the simulated change in net interest income at the 12-month horizon, considering the balance sheet composition as of December 31, 2022 and 2021:

Percent Change in Net Interest Income
Change in Interest Rates (Basis Points)December 31, 2022December 31, 2021
+2002.0%11.0%
+1001.2%4.9%
Base0.0%0.0%
-100(3.4)%(5.4)%

The Company continues to manage its asset sensitivity within the scope of its risk tolerances and changing market conditions. At December 31, 2022, a projected 200 basis point increase in rates resulted in a projected increase in net interest income of 2.0% compared with a projected 11.0% increase in net interest income at December 31, 2021. These projections can be impacted by a variety of factors, including changes in interest rates, changes in model assumptions and shifts in the Company’s balance sheet composition. During 2022, the Company gradually increased its volume of fixed-rate investment securities due to the increase in long-term interest rates. At December 31, 2022, securities represented 38.4% of total assets compared with 33.9% of total assets at December 31, 2021. The growth in securities along with the gradual reduction in deposit balances during the year were the major reasons for the decline in the Company’s projected asset sensitivity.

The results are significantly influenced by the behavior of demand, money market and savings deposits and the overall balance sheet composition during such rate fluctuations. The Company has found that, historically, interest rates on these deposits change more slowly than changes in the discount and federal funds rates. This assumption is incorporated into the simulation model and is generally not fully reflected in a gap analysis. The assumptions incorporated into the model are inherently uncertain and, as a result, the model cannot precisely measure future net interest income or precisely predict the impact of fluctuations in market interest rates on net interest income. Actual results will differ from the model’s simulated results due to timing, magnitude and frequency of interest rate changes as well as changes in market conditions and the application and timing of various strategies.

LIBOR Transition

As of December 31, 2022 and 2021, LIBOR was used as an index rate for the majority of the Company’s interest-rate swaps and approximately 1.5% and 11.4% of the Company’s loan portfolio, respectively. On September 30, 2021, the Company began transitioning away from LIBOR to Secured Overnight Financing Rate (“SOFR”) or other alternative variable rate indexes for its interest-rate swaps and loans historically using LIBOR as an index.

Liquidity

Liquidity involves the Company’s ability to raise funds to support asset growth and acquisitions or reduce assets to meet deposit withdrawals and other payment obligations, to maintain reserve requirements and otherwise to operate the Company on an ongoing basis and manage unexpected events. During 2022 and 2021, the Company’s liquidity needs were primarily met by core deposits, security and loan maturities and amortizing investment and loan portfolios. During 2022, the Company also utilized advances from the FHLB of Dallas. Although access to purchased funds from correspondent banks is available and has been utilized on occasion to take advantage of investment opportunities, the Company does not generally rely on this external funding source.

60

The following table illustrates, during the years presented, the mix of the Company’s funding sources and the average assets in which those funds are invested as a percentage of the Company’s average total assets for the periods indicated. Average assets totaled $37.72 billion for 2022 compared with $35.98 billion for 2021.

20222021
Source of Funds:
Deposits:
Noninterest-bearing28.90%27.90%
Interest-bearing50.3952.74
Securities sold under repurchase agreements1.211.14
Other borrowings1.44
Subordinated notes
Other noninterest-bearing liabilities0.620.65
Shareholders’ equity17.4417.57
Total100.00%100.00%
Uses of Funds:
Loans48.27%53.19%
Securities38.7431.49
Federal funds sold and other interest-earning assets1.883.37
Other noninterest-earning assets11.1111.95
Total100.00%100.00%
Average noninterest-bearing deposits to average deposits36.45%34.60%
Average loans to average deposits60.88%65.96%

The Company’s largest source of funds is deposits and its principal uses of funds are securities and loans. The Company does not expect a change in the source or use of its funds in the foreseeable future. The Company’s average deposits increased 3.1% for the year ended December 31, 2022 compared with the year ended December 31, 2021. The Company’s average loans decreased 4.8% for the year ended December 31, 2022 compared with the year ended December 31, 2021. The Company predominantly invests excess deposits in government-backed securities until the funds are needed to fund loan growth. The Company’s securities portfolio has a weighted average life of 5.25 years and a modified duration of 4.27 at December 31, 2022.

As of December 31, 2022, the Company had outstanding $5.37 billion in commitments to extend credit, $64.0 million in commitments associated with outstanding standby letters of credit and $1.44 billion in commitments associated with unused capacity on Warehouse Purchase Program loans. Since commitments associated with letters of credit and commitments to extend credit may expire unused, the total outstanding may not necessarily reflect the actual future cash funding requirements.

As of December 31, 2022, the Company had no exposure to future cash requirements associated with known uncertainties or capital expenditures of a material nature.

As of December 31, 2022, the Company had cash and cash equivalents of $424.1 million compared with $2.55 billion at December 31, 2021, a decrease of $2.12 billion or 83.4%. The decrease was primarily due to the net purchases of investment securities of $1.71 billion, payment of cash dividends of $193.1 million, repurchase of common stock of $65.7 million and a decrease in deposits of $2.24 billion, partially offset by proceeds from short-term borrowings of $1.85 billion and net cash provided by operating activities of $506.5 million.

Share Repurchases

On January 17, 2023, the Company announced a stock repurchase program under which up to 5%, or approximately 4.6 million shares, of its outstanding common stock may be acquired over a one-year period expiring on January 17, 2024, at the discretion of management. Under the stock repurchase program, the Company may repurchase shares from time to time at prevailing market prices, through open-market purchases or privately negotiated transactions, depending upon market conditions. Repurchases under this program may also be made in transactions outside the safe harbor during a pending merger, acquisition or similar transaction. The timing and actual number of shares repurchased will depend on a variety of factors including price, corporate and regulatory requirements, market conditions, and other corporate liquidity requirements and priorities. Shares of stock repurchased are held as authorized but unissued shares. The Company is not obligated to purchase any particular number of shares, and the Company may suspend, modify or terminate the program at any time and for any reason without prior notice.

61

On January 18, 2022, the Company announced a stock repurchase program under which the Company could repurchase up to 5%, or approximately 4.6 million shares, of its outstanding common stock over a one-year period expiring on January 18, 2023, at the discretion of management. The Company repurchased 981,884 shares of its common stock at an average weighted price of $66.90 per share during the year ended December 31, 2022.

On January 26, 2021, the Company announced a stock repurchase program under which the Company could repurchase up to 5%, or approximately 4.65 million shares, of its outstanding common stock over a one-year period expiring on January 26, 2022, at the discretion of management. The Company repurchased 767,134 shares of its common stock at an average weighted price of $67.87 per share during the year ended December 31, 2021.

Contractual Obligations

The Company’s contractual obligations and other commitments to make future payments (other than deposit obligations and securities sold under repurchase agreements) as of December 31, 2022 are summarized below.

Federal Home Loan Bank Borrowings

The Company’s future cash payments associated with its contractual obligations pursuant to its FHLB advances as of December 31, 2022 are summarized below.

1 year or lessMore than 1 year but less than 3 years3 years or more but less than 5 years5 years or moreTotal
(Dollars in thousands)
Federal Home Loan Bank advances$1,850,000$$$$1,850,000

Off-Balance Sheet Items

In the normal course of business, the Company enters into various transactions that, in accordance with GAAP, are not included in its consolidated balance sheets. The Company enters into these transactions to meet the financing needs of its customers. These transactions include commitments to extend credit and standby letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in the consolidated balance sheets.

The Company’s commitments associated with outstanding standby letters of credit, unused capacity on Warehouse Purchase Program loans and commitments to extend credit expiring by period as of December 31, 2022 are summarized below. Since commitments associated with letters of credit, unused capacity of Warehouse Purchase Program loans and commitments to extend credit may expire unused, the amounts shown may not necessarily reflect the actual future cash funding requirements.

1 year or lessMore than 1 year but less than 3 years3 years or more but less than 5 years5 years or moreTotal
(Dollars in thousands)
Standby letters of credit$56,019$5,529$2,469$$64,017
Unused capacity on Warehouse Purchase Program loans1,442,3801,442,380
Commitments to extend credit1,700,2901,224,419457,7931,989,7825,372,284
Total$3,198,689$1,229,948$460,262$1,989,782$6,878,681

Standby Letters of Credit. Standby letters of credit are written conditional commitments issued by the Company to guarantee the payment by or performance of a customer to a third party. If the customer does not perform in accordance with the terms of the agreement with the third party, the Company would be required to fund the commitment. The maximum potential amount of future payments the Company could be required to make is represented by the contractual amount of the commitment. If the commitment is funded, the Company would be entitled to seek recovery from the customer. The Company’s policies generally require that standby letter of credit arrangements contain security and debt covenants similar to those contained in loan agreements.

Unused Capacity on Warehouse Purchase Program Loans. For Warehouse Purchase Program loans, the Company has established a maximum purchase facility amount, but reserves the right, at any time, to refuse to buy any mortgage loans offered for sale by its mortgage originator clients for any reason.

62

Commitments to Extend Credit. The Company enters into contractual commitments to extend credit, normally with fixed expiration dates or termination clauses, at specified rates and for specific purposes. Substantially all of the Company’s commitments to extend credit are contingent upon customers maintaining specific credit standards at the time of loan funding. The Company minimizes its exposure to loss under these commitments by subjecting them to credit approval and monitoring procedures. Management assesses the credit risk associated with certain commitments to extend credit in determining the level of the allowance for credit losses.

Allowance for Credit Losses on Off-balance Sheet Credit Exposures. The Company records an allowance for credit losses on off-balance sheet credit exposure that is adjusted through a charge to provision for credit losses on the Company’s consolidated statement of income. At December 31, 2022 and 2021, this allowance, reported as a separate line item on the Company’s consolidated balance sheet, totaled $29.9 million.

Capital Resources

Capital management consists of providing equity to support the Company’s current and future operations. The Company is subject to capital adequacy requirements imposed by the Federal Reserve Board, and the Bank is subject to capital adequacy requirements imposed by the FDIC. Both the Federal Reserve Board and the FDIC have adopted risk-based capital requirements for assessing bank holding company and bank capital adequacy. These standards define capital and establish minimum capital requirements in relation to assets and off-balance sheet exposure, adjusted for credit risk.

In July 2013, the Federal Reserve Board and the FDIC published the Basel III Capital Rules establishing a new comprehensive capital framework for U.S. banking organizations. The Basel III Capital Rules, among other things, (1) introduced a new capital measure called “Common Equity Tier 1” (“CET1”), (2) specified that Tier 1 capital consists of CET1 and “Additional Tier 1 capital” instruments meeting specified requirements, (3) defined CET1 narrowly by requiring that most deductions/ adjustments to regulatory capital measures be made to CET1 and not to the other components of capital and (4) expanded the scope of the deductions/ adjustments as compared to existing regulations.

Since being fully phased in on January 1, 2019, the Basel III Capital Rules require the Company to maintain a capital conservation buffer, composed entirely of CET1, of 2.5%, effectively resulting in minimum ratios of (1) CET1 to risk-weighted assets of 7.0%, (2) Tier 1 capital to risk-weighted assets of 8.5%, (3) total capital (that is, Tier 1 plus Tier 2) to risk-weighted assets of 10.5% and (4) Tier 1 capital to average quarterly assets as reported on consolidated financial statements ( known as the “leverage ratio”) of 4.0%. The Bank is subject to capital adequacy guidelines of the FDIC that are substantially similar to the Federal Reserve Board’s guidelines. Also pursuant to FDICIA, the FDIC has promulgated regulations setting the levels at which an insured institution such as the Bank would be considered “well-capitalized,” “adequately capitalized,” “undercapitalized,” “significantly undercapitalized” and “critically undercapitalized.” Under the FDIC’s regulations, the Bank is classified “well-capitalized” for purposes of prompt corrective action.

Banking institutions that fail to meet the effective minimum ratios will be subject to constraints on capital distributions, including dividends and share repurchases, and certain discretionary executive compensation. The severity of the constraints depends on the amount of the shortfall and the institution’s “eligible retained income” (that is, four-quarter trailing net income, net of distributions and tax effects not reflected in net income).

In response to the COVID-19 pandemic, in March 2020 the joint federal bank regulatory agencies issued an interim final rule that allowed banking organizations that implemented CECL in 2020 to mitigate the effects of the CECL accounting standard in their regulatory capital for two years. This two-year delay is in addition to the three-year transition period that the agencies had already made available. The Company adopted the option provided by the interim final rule, which delayed the effects of CECL on its regulatory capital through 2021, after which the effects will be phased in over a three-year period from January 1, 2022 through December 31, 2024. Under the interim final rule, the amount of adjustments to regulatory capital deferred until the phase-in period include both the initial impact of the Company’s adoption of CECL on January 1, 2020 and 25% of subsequent changes in the Company’s allowance for credit losses during each quarter of the two-year period ending December 31, 2021. The cumulative amount of the transition adjustments is being phased in over the three-year transition period that began on January 1, 2022, with 75% recognized in 2022, 50% recognized in 2023, and 25% recognized in 2024.

As of December 31, 2022, the Company’s ratio of CET1 to risk-weighted assets was 15.88%, Tier 1 capital to risk-weighted assets was 15.88%, total capital to risk-weighted assets was 16.51% and Tier 1 capital to average quarterly assets was 10.16%.

63

It is important to note that Warehouse Purchase Program loan volumes can increase significantly on the last day of the month, potentially leading to a significant difference between the ending and average balance of Warehouse Purchase Program loans for a given period. At December 31, 2022, Warehouse Purchase Program loans totaled $740.6 million, compared to an average balance of $1.05 billion. Because the capital ratios above are calculated using ending risk-weighted assets and Warehouse Purchase Program loans are risk-weighted at 100%, the end-of-period increase in these balances can significantly impact the Company’s reported capital ratios.

Total shareholders’ equity increased to $6.70 billion at December 31, 2022, compared with $6.43 billion at December 31, 2021, an increase of $272.1 million or 4.2%. The increase was primarily the result of net income of $524.5 million partially offset by dividend payments of $193.1 million and common stock repurchases of $65.7 million.

The following table provides a comparison of the Company’s and the Bank’s leverage and risk-weighted capital ratios as of December 31, 2022 to the minimum and well-capitalized regulatory standards:

Minimum Required For Capital Adequacy PurposesMinimum Required Plus Capital Conservation BufferTo Be Categorized As Well Capitalized Under Prompt Corrective Action ProvisionsActual Ratio at December 31, 2022
The Company
CET1 capital ratio4.50%7.00%N/A15.88%
Tier 1 risk-based capital ratio6.00%8.50%N/A15.88%
Total risk-based capital ratio8.00%10.50%N/A16.51%
Leverage ratio4.00%(1)4.00%N/A10.16%
The Bank
CET1 capital ratio4.50%7.00%6.50%15.83%
Tier 1 risk-based capital ratio6.00%8.50%8.00%15.83%
Total risk-based capital ratio8.00%10.50%10.00%16.46%
Leverage ratio4.00%(2)4.00%5.00%10.12%

(1)
The Federal Reserve Board may require the Company to maintain a leverage ratio above the required minimum.

(2)
The FDIC may require the Bank to maintain a leverage ratio above the required minimum.

64

FY 2021 10-K MD&A

SEC filing source: 0001564590-22-007263.

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Confidence: high. Filing date: 2022-02-28. Report date: 2021-12-31.

ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Special Cautionary Notice Regarding Forward-Looking Statements

Statements and financial discussion and analysis contained in this Annual Report on Form 10-K that are not statements of historical fact constitute forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on assumptions and involve a number of risks and uncertainties, many of which are beyond the Company’s control. Forward-looking statements can be identified by words such as “believes,” “intends,” “expects,” “plans,” “will” and similar references to future periods. Many possible events or factors could affect the future financial results and performance of the Company and could cause such results or performance to differ materially from those expressed in the forward-looking statements. These possible events or factors include, but are not limited to:

Column 1Column 2Column 3
changes in the strength of the United States economy in general and the strength of the local economies in which the Company conducts operations resulting in, among other things, a deterioration in credit quality or reduced demand for credit, including the result and effect on the Company’s loan portfolio and allowance for credit losses;
Column 1Column 2Column 3
the effect, impact, potential duration or other implications of the COVID-19 pandemic, including any actions undertaken by federal, state and local governmental authorities in response to the pandemic;
Column 1Column 2Column 3
volatility in interest rates and market prices, which could reduce the Company’s net interest margins, asset valuations and expense expectations;
Column 1Column 2Column 3
changes in the levels of loan prepayments and the resulting effects on the value of the Company’s loan portfolio;
Column 1Column 2Column 3
changes in local economic and business conditions, including fluctuations in the price of oil, natural gas and other commodities, which adversely affect the Company’s customers and their ability to transact profitable business with the company, including the ability of the Company’s borrowers to repay their loans according to their terms or a change in the value of the related collateral;
Column 1Column 2Column 3
the potential impacts of climate change;
Column 1Column 2Column 3
increased competition for deposits and loans adversely affecting rates and terms;
Column 1Column 2Column 3
the timing, impact and other uncertainties of any future acquisitions, including the Company’s ability to identify suitable future acquisition candidates, the success or failure in the integration of their operations, and the ability to enter new markets successfully and capitalize on growth opportunities;
Column 1Column 2Column 3
the possible impairment of goodwill associated with an acquisition and possible adverse short-term effects on the results of operations;
Column 1Column 2Column 3
increased credit risk in the Company’s assets and increased operating risk caused by a material change in commercial, consumer and/or real estate loans as a percentage of the total loan portfolio;
Column 1Column 2Column 3
the concentration of the Company’s loan portfolio in loans collateralized by residential and commercial real estate;
Column 1Column 2Column 3
the failure of assumptions underlying the establishment of and provisions made to the allowance for credit losses, including such assumptions related to potential, pending or recent acquisitions;
Column 1Column 2Column 3
changes in the availability of funds resulting in increased costs or reduced liquidity;
Column 1Column 2Column 3
a deterioration or downgrade in the credit quality and credit agency ratings of the securities in the Company’s securities portfolio;
Column 1Column 2Column 3
increased asset levels and changes in the composition of assets and the resulting impact on the Company’s capital levels and regulatory capital ratios;
Column 1Column 2Column 3
the Company’s ability to acquire, operate and maintain cost effective and efficient systems without incurring unexpectedly difficult or expensive but necessary technological changes;
Column 1Column 2Column 3
the loss of senior management or operating personnel and the potential inability to hire qualified personnel at reasonable compensation levels;
Column 1Column 2Column 3
government intervention in the U.S. financial system;
Column 1Column 2Column 3
changes in statutes and government regulations or their interpretations applicable to financial holding companies and the Company’s present and future banking and other subsidiaries, including changes in tax requirements and tax rates;

32

Column 1Column 2Column 3
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;
Column 1Column 2Column 3
poor performance by external vendors;
Column 1Column 2Column 3
the cost and effects of a failure, interruption, or breach of security of the Company’s systems;
Column 1Column 2Column 3
the failure of analytical and forecasting models and tools used by the Company to estimate expected credit losses and to measure the fair value of financial instruments;
Column 1Column 2Column 3
additional risks from new lines of businesses or new products and services;
Column 1Column 2Column 3
claims or litigation related to intellectual property or fiduciary responsibilities;
Column 1Column 2Column 3
the failure of the Company’s enterprise risk management framework to identify or address risks adequately;
Column 1Column 2Column 3
a failure in or breach of operational or security systems of the Company’s infrastructure, or those of its third-party vendors and other service providers, including as a result of cyber-attacks;
Column 1Column 2Column 3
potential risk of environmental liability associated with lending activities;
Column 1Column 2Column 3
acts of terrorism, an outbreak of hostilities or other international or domestic calamities, civil unrest, insurrections, other political, economic or diplomatic developments, including those caused by public health issues, outbreaks of diseases and pandemics, such as the COVID-19 pandemic, weather or other acts of God and other matters beyond the Company’s control; and
Column 1Column 2Column 3
other risks and uncertainties described in this Annual Report on Form 10-K or in the Company’s other reports and documents filed with the Securities and Exchange Commission.

A forward-looking statement may include a statement of the assumptions or bases underlying the forward-looking statement. The Company believes it has chosen these assumptions or bases in good faith and that they are reasonable. However, the Company cautions that assumptions or bases almost always vary from actual results, and the differences between assumptions or bases and actual results can be material. Therefore, the Company cautions against placing undue reliance on its forward-looking statements. The forward-looking statements speak only as of the date the statements are made. The Company undertakes no obligation to publicly update or otherwise revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Management’s Discussion and Analysis of Financial Condition and Results of Operations analyzes the major elements of the Company’s balance sheets and statements of income. This section should be read in conjunction with the Company’s consolidated financial statements and accompanying notes and other detailed information appearing elsewhere in this Annual Report on Form 10‑K.

Overview

The Company generates the majority of its revenues from interest income on loans, service charges and fees on customer accounts and income from investment in securities. The Company also earns revenues from various additional products and services it provides, including trust services, mortgage lending, brokerage, credit card and independent sales organization sponsorship operations. The Company’s revenues are partially offset by interest expense paid on deposits and other borrowings and noninterest expenses such as administrative and occupancy expenses. 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 the Company’s largest source of revenue. The level of interest rates and the volume and mix of earning assets and interest-bearing liabilities impact net interest income and margin.

Three principal components of the Company’s growth strategy are internal growth, efficient operations and acquisitions, including strategic merger transactions. The Company focuses on continual internal growth. Each banking center is operated as a separate profit center, maintaining separate data with respect to its net interest income, efficiency ratio, deposit growth, loan growth and overall profitability. The Company also focuses on maintaining efficiency and stringent cost control practices and policies. The Company has centralized many of its critical operations, such as data processing and loan and deposit processing. Management believes that this centralized infrastructure can accommodate substantial additional growth while enabling the Company to minimize operational costs through certain economies of scale. The Company also intends to continue to seek expansion opportunities.

33

Net income was $519.3 million, $528.9 million and $332.6 million for the years ended December 31, 2021, 2020 and 2019, respectively, and diluted earnings per share were $5.60, $5.68 and $4.52, respectively, for these same periods. The decrease in net income and earnings per diluted share for the year ended December 31, 2021 was primarily due to lower average rates on loans and a decrease in loan discount accretion of $52.1 million, partially offset by an increase in the average investment securities balance and a decrease in the average rate on interest-bearing liabilities. The increase in net income and earnings per diluted common share for the year ended December 31, 2020 was primarily due to the Merger, a $38.4 million decrease in merger related expenses and a tax benefit for a net operating loss (“NOL”) of $20.1 million. The Company posted returns on average assets of 1.44%, 1.62% and 1.38% and returns on average common equity of 8.21%, 8.85% and 7.46% for the years ended December 31, 2021, 2020 and 2019, respectively. The Company’s efficiency ratio was 41.83% in 2021, 42.58% in 2020 and 48.25% in 2019. The efficiency ratio is calculated by dividing total noninterest expense (excluding credit loss provisions) by the sum of net interest income and noninterest income. Because the ratio is a measure of revenues and expenses resulting from the Company’s lending activities and fee-based banking services, net gains and losses on the sale of assets and securities are not included. Additionally, taxes are not part of this calculation.

Total assets at December 31, 2021 and 2020 were $37.83 billion and $34.06 billion, respectively. Total deposits were $30.77 billion at December 31, 2021, an increase of $3.41 billion or 12.5% compared with $27.36 billion at December 31, 2020. Total loans were $18.62 billion at December 31, 2021, a decrease of $1.63 billion or 8.1% compared with $20.25 billion at December 31, 2020. At December 31, 2021, the Company had $27.2 million in nonperforming loans, and its allowance for credit losses on loans was $286.4 million compared with $48.9 million in nonperforming loans and an allowance for credit losses on loans of $316.1 million at December 31, 2020. Shareholders’ equity was $6.43 billion and $6.13 billion at December 31, 2021 and 2020, respectively.

Acquisition

Merger with LegacyTexas Financial Group, Inc.—On November 1, 2019, LegacyTexas Financial Group, Inc., merged with the Company and LegacyTexas Bank merged with the Bank. LegacyTexas was headquartered in Plano, Texas and operated 42 locations in 19 North Texas cities in and around the Dallas-Fort Worth area. As of September 30, 2019, LegacyTexas, on a consolidated basis, reported total assets of $10.5 billion, total gross loans of $9.1 billion, total deposits of $6.5 billion and shareholders’ equity of $1.2 billion.

Pursuant to the terms of the merger agreement, the Company issued 26,228,148 shares of the Company’s common stock with a closing price of $69.02 per share on November 1, 2019 plus $318.0 million in cash, comprised of $308.6 million in cash and $9.4 million cash in taxes withheld, for all outstanding shares of LegacyTexas. This resulted in goodwill of $1.33 billion as of December 31, 2020. Additionally, the Company recognized $49.9 million of core deposit intangibles during 2020.

COVID-19 Pandemic

The Company continues to monitor the latest developments regarding a novel strain of coronavirus disease (“COVID-19”). As of December 31, 2021,  pandemic-related restrictions on all business and activities in the states of Texas and Oklahoma remained lifted. The COVID-19 pandemic has resulted in significant economic uncertainties that have had, and could continue to have, an adverse impact on the Company’s operating income, financial condition and cash flows.

Since the implementation of the Paycheck Protection Program (“PPP”) in 2020, the Company has obtained SBA approvals on approximately 18,700 loans totaling $2.036 billion and, as of December 31, 2021, had an outstanding balance of 1,512 loans totaling $169.9 million.

In response to the COVID-19 pandemic, the Company provided relief to its loan customers through loan extensions and deferrals beginning in March 2020 to selected borrowers on a case-by-case basis. The Company’s troubled debt restructurings do not include loan modifications related to COVID-19. As of December 31, 2021, the Company had approximately $29.5 million in outstanding loans subject to deferral and modification agreements.

Critical Accounting Policies

The Company’s significant accounting policies are integral to understanding the results reported. The Company’s accounting policies are described in detail in Note 1 to the consolidated financial statements, appearing elsewhere is this Annual Report on Form 10-K. The Company believes that of its significant accounting policies, the following may involve a higher degree of judgment and complexity:

Business Combinations—Generally, acquisitions are accounted for under the acquisition method of accounting in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 805, Business Combinations. A

34

business combination occurs when the Company acquires net assets that constitute a business and obtains control over that business. Business combinations are effected through the transfer of consideration consisting of cash and/or common stock and are accounted for using the acquisition method. Accordingly, the assets and liabilities of the acquired business are recorded at their respective fair values at the acquisition date. Determining the fair value of assets and liabilities, especially the loan portfolio, is a process involving significant judgment regarding methods and assumptions used to calculate estimated fair values. Fair values are subject to refinement for up to one year after the closing date of the acquisition as information relative to closing date fair values becomes available. The results of operations of an acquired entity are included in the Company’s consolidated results from acquisition date, and prior periods are not restated.

Allowance for Credit Losses— The allowance for credit losses is accounted for in accordance with ASU 2016-13, “Financial Instruments-Credit Losses (Topic 326) – Measurement of Credit Losses on Financial Instruments” (“CECL”) which replaces the incurred loss methodology with an expected loss methodology that is referred to as the current expected credit loss methodology. CECL requires a financial asset (or a group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected. The allowance for credit losses is an allowance available for losses on loans and held-to-maturity securities. The allowance for credit losses is adjusted through charges to earnings in the form of a provision for credit losses. All losses are charged to the allowance when the loss actually occurs or when a determination is made that such a loss is likely and can be reasonably estimated. Recoveries are credited to the allowance at the time of recovery.

The Company’s allowance for credit losses consists of two elements: (1) specific valuation allowances based on expected losses on impaired loans and PCD loans; and (2) a general valuation allowance based on historical lifetime loan loss experience, current economic conditions, reasonable and supportable forecasted economic conditions and other qualitative risk factors both internal and external to the Company. Management has established an allowance for credit losses which it believes is adequate for estimated losses in the Company’s loan portfolio. Based on an evaluation of the portfolio, management presents a quarterly review of the allowance for credit losses to the Bank’s Board of Directors, indicating any change in the allowance since the last review and any recommendations as to adjustments in the allowance. In making its evaluation, management considers factors such as historical lifetime loan loss experience, the amount of nonperforming assets and related collateral, the volume, growth and composition of the portfolio, current economic conditions and reasonable and supportable forecasted economic conditions that may affect the borrower’s ability to pay and the value of collateral, the evaluation of the portfolio through its internal loan review process and other relevant factors. Portions of the allowance may be allocated for specific credits; however, the entire allowance is available for any credit that, in management’s judgment, should be charged off. Charge-offs occur when loans are deemed to be uncollectible. For further discussion of the methodology used in the determination of the allowance for credit losses, see “Accounting for Acquired Loans and the Allowance for Acquired Credit Losses”, “Financial Condition—Allowance for Credit Losses” sections below and Note 1 to the consolidated financial statements.

Accounting for Acquired Loans and the Allowance for Acquired Credit Losses — The Company accounts for its acquisitions using the acquisition method of accounting. Accordingly, the assets, including loans, and liabilities of the acquired entity were recorded at their fair values at the acquisition date. These fair value estimates associated with acquired loans, and based on a discounted cash flow model, include estimates related to market interest rates and undiscounted projections of future cash flows that incorporate expectations of prepayments and the amount and timing of principal, interest and other cash flows, as well as any shortfalls thereof. On January 1, 2020, the Company adopted CECL. Upon adoption of CECL, all loans accounted for under ASC 310-20 were included in the allowance for credit losses methodology, with no offset provided for any remaining fair value marks. In addition, all loans previously accounted for under ASC 310-30 had their credit marks reclassified to be included in the allowance for credit losses. For further discussion of the methodology used in the determination of the allowance for credit losses for acquired loans, see “Accounting for Acquired Loans and the Allowance for Acquired Credit Losses” at Note 1 to the consolidated financial statements and “Financial Condition—Allowance for Credit Losses on Loans” below.

Goodwill and Intangible Assets—Goodwill and intangible assets that have indefinite useful lives are subject to an impairment test at least annually, or more often, if events or circumstances indicate that it is more likely than not that the fair value of the Company’s reporting unit is below the carrying value of its equity. Under ASC Topic 350-20, “Intangibles—Goodwill and Other—Goodwill,” companies have the option to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount as a basis for determining the need to perform step one of the annual test for goodwill impairment. An entity has an unconditional option to bypass the qualitative assessment described in the following paragraph for any reporting unit in any period and proceed directly to performing the first step of the goodwill impairment test. An entity may resume performing the qualitative assessment in any subsequent period. If the estimated fair value of the reporting unit exceeds its carrying value, goodwill of the reporting unit is not impaired.

The Company had no intangible assets with indefinite useful lives at December 31, 2021. Core deposit intangible assets that are subject to amortization are being amortized on a non-pro rata basis over the years expected to be benefited, which the Company believes is between ten and fifteen years. These core deposit intangible assets are reviewed for impairment if circumstances indicate

35

their value may not be recoverable based on a comparison of fair value to carrying value. The Company performs an evaluation annually, and more frequently if a triggering event occurs, of whether any impairment of the goodwill and other intangibles has occurred. Based on the Company’s annual goodwill impairment test as of October 1, 2021, management does not believe any of its goodwill is impaired as of December 31, 2021, because the fair value of the Company’s equity exceeded its carrying value. While the Company believes no impairment existed at December 31, 2021, under accounting standards applicable at that date, different conditions or assumptions, or changes in cash flows or profitability, if significantly negative or unfavorable, could have a material adverse effect on the outcome of the Company’s impairment evaluation and financial condition or future results of operations.

Coronavirus Aid, Relief, and Economic Security Act NOL Carryback Extension

The CARES Act, which was enacted in March 2020 in response to the COVID-19 pandemic, permits a five-year carryback period for NOLs, which allowed the Company to generate an anticipated tax refund and income tax benefit resulting from the tax rate differential between the statutory tax rate of 21% in 2020 and the 35% statutory tax rate in prior years during the carryback period. Due to the NOL generated in 2019 by LegacyTexas, the Company recorded a current income tax benefit for the year ended December 31, 2020, which was used to offset taxable income generated between 2014 and 2017 that was taxed at 35%, resulting in a tax benefit of $20.1 million. The $20.1 million benefit is included in the provision for income taxes in the accompanying condensed consolidated statements of income. This caused a reduction in the effective tax rate during the year ended December 31, 2020. As a result of the NOL carryback, there was a reduction in the Company’s deferred tax assets of $30.2 million during the year ended December 31, 2020.

Results of Operations

Net Interest Income

The Company’s operating results depend primarily on its net interest income, which is the difference between interest income on interest-earning assets, including securities and loans, and interest expense incurred on interest-bearing liabilities, including deposits and other borrowed funds. Interest rate fluctuations, as well as changes in the amount and type of earning assets and liabilities, combine to affect net interest income. The Company’s net interest income is affected by changes in the amount and mix of interest-earning assets and interest-bearing liabilities, referred to as a “volume change.” It is also affected by changes in yields earned on interest-earning assets and rates paid on interest-bearing deposits and other borrowed funds, referred to as a “rate change.”

2021 versus 2020. Net interest income before the provision for credit losses for 2021 was $993.3 million compared with $1.03 billion for 2020, a decrease of $37.4 million or 3.6%. The change was primarily due to a $53.9 million decrease in loan interest income due to lower average rates and a $52.1 million decrease in loan discount accretion, partially offset by a $49.6 million decrease in interest expense due to lower average rates on interest-bearing liabilities and a $8.6 million increase in securities interest income due to an increase in the average investment securities balance. Interest income was $1.05 billion in 2021, a decrease of $97.0 million or 8.5% compared with 2020. Interest income on loans was $869.9 million for 2021, a decrease of $106.0 million or 10.9% compared with 2020, primarily due to a $53.9 million decrease in loan interest income and a $52.1 million decrease in loan discount accretion The Company had $13.0 million of total outstanding accretable discounts on Non-PCD loans and PCD loans at December 31, 2021. Interest income on securities was $175.5 million during 2021, an increase of $8.6 million or 5.2% compared with 2020 due primarily to an increase in the average investment securities balance. Average interest-bearing liabilities increased $1.54 billion or 8.6% during 2021 compared with 2020. The average rate on interest-bearing liabilities decreased from 0.63% to 0.28% during the same time period, resulting in a decrease in interest expense of $59.6 million. The total cost of funds decreased to 0.18% during 2021 compared to 0.43% during 2020.

Net interest margin, defined as net interest income divided by average interest-earning assets, was 3.14% on a tax equivalent basis for 2021, a decrease of 50 basis points compared with 3.64% for 2020.

2020 versus 2019. Net interest income before the provision for credit losses for 2020 was $1.03 billion compared with $695.8 million for 2019, an increase of $335.0 million or 48.1%. This change was primarily due to the Merger and the increase in loan discount accretion of $63.3 million. Interest income was $1.14 billion in 2020, an increase of $311.0 million or 37.3% compared with 2019. Interest income on loans was $975.9 million for 2020, an increase of $354.5 million or 57.0% compared with 2019, which was primarily due to the Merger and the increase in loan discount accretion of $63.3 million. The Company had $53.8 million of total accretable outstanding discounts on Non-PCD loans and PCD loans at December 31, 2020. Interest income on securities was $166.8 million during 2020, a decrease of $43.0 million or 20.5% compared with 2019 due primarily to a decrease in the securities balance and lower yields. Average interest-bearing liabilities increased $4.37 billion or 32.4% during 2020 compared with 2019. The average rate on interest-bearing liabilities decreased from 1.02% to 0.63% during the same time period, resulting in a decrease in interest expense of $24.0 million. The total cost of funds decreased to 0.43% during 2020 from 0.70% during 2019.

36

Net interest margin, defined as net interest income divided by average interest-earning assets, was 3.64% on a tax equivalent basis for 2020, an increase of 32 basis points compared with 3.32% for 2019.

The following table presents, for the periods indicated, the total dollar amount of average balances, interest income from average interest-earning assets and the resultant yields, as well as the interest expense on average interest-bearing liabilities, expressed both in dollars and rates. Except as indicated in the footnotes, no tax-equivalent adjustments were made and all average balances are daily average balances. Any nonaccruing loans have been included in the table as loans carrying a zero yield.

Years Ended December 31,
202120202019
Average Outstanding BalanceInterest Earned/ PaidAverage Yield/ RateAverage Outstanding BalanceInterest Earned/ PaidAverage Yield/ RateAverage Outstanding Balance(1)Interest Earned/ PaidAverage Yield/ Rate
(Dollars in thousands)
Assets
Interest-earning assets:
Loans held for sale$16,807$5103.03%$55,883$1,9233.44%$32,065$1,4574.54%
Loans held for investment17,128,069806,0124.71%17,842,438910,5325.10%11,688,754610,1125.22%
Loans held for investment - Warehouse Purchase Program1,988,72463,3863.19%1,964,20663,4403.23%251,2749,8743.93%
Total loans19,133,600869,9084.55%19,862,527975,8954.91%11,972,093621,4435.19%
Investment securities11,328,903175,4591.55%8,022,205166,8122.08%8,958,182209,8122.34%
Federal funds sold and other earning assets1,212,6981,5560.13%529,0751,2030.23%129,6221,6831.30%
Total interest-earning assets31,675,2011,046,9233.31%28,413,8071,143,9104.03%21,059,897832,9383.96%
Allowance for credit losses on loans(2)(302,381)(324,308)(86,616)
Noninterest-earning assets4,602,4584,555,8513,114,426
Total assets$35,975,278$32,645,350$24,087,707
Liabilities and Shareholders' Equity
Interest-bearing liabilities:
Interest-bearing demand deposits$6,169,864$17,2150.28%$5,177,736$22,0460.43%$3,917,413$23,9820.61%
Savings and money market deposits9,883,54919,5820.20%8,654,87437,6850.44%5,941,92950,6810.85%
Certificates and other time deposits2,917,97616,1160.55%3,194,27442,7711.34%2,314,17436,7251.59%
Federal funds purchased and other borrowings329,2763,5501.08%971,40921,3232.20%
Securities sold under repurchase agreements410,7477020.17%371,8721,6270.44%307,2773,3831.10%
Subordinated notes and junior subordinated debentures114,4995,4984.80%21,9911,0754.89%
Total interest-bearing liabilities19,382,13653,6150.28%17,842,531113,1770.63%13,474,193137,1691.02%
Noninterest-bearing liabilities:
Noninterest-bearing demand deposits10,036,5198,558,3856,006,914
Allowance for credit losses on off-balance sheet credit exposures(2)29,94725,735
Other liabilities204,522244,047148,079
Total liabilities29,653,12426,670,69819,629,186
Shareholders' equity6,322,1545,974,6524,458,521
Total liabilities and shareholders' equity$35,975,278$32,645,350$24,087,707
Net interest rate spread3.03%3.40%2.94%
Net interest income and margin(3)$993,3083.14%$1,030,7333.63%$695,7693.30%
Net interest income and margin (tax equivalent)(4)$995,5373.14%$1,033,4683.64%$698,9183.32%

(1) The average outstanding balance includes two months of LegacyTexas average balances.

(2) ASU 2016-13 became effective for the Company on January 1, 2020.

(3) The net interest margin is equal to net interest income divided by average interest-earning assets.

(4) In order to make pretax income and resultant yields on tax-exempt investments and loans comparable to those on taxable investments and loans, a tax equivalent adjustment has been computed using a federal income tax rate of 21% and other applicable effective tax rates for the years ended December 31, 2021, 2020 and 2019.

37

The following table presents information regarding the dollar amount of changes in interest income and interest expense for the periods indicated for each major component of interest-earning assets and interest-bearing liabilities and distinguishes between the changes attributable to changes in volume and changes in interest rates. For purposes of this table, changes in interest income and interest expense related to purchase accounting adjustments and changes attributable to both rate and volume which cannot be segregated have been allocated to rate.

Years Ended December 31,
2021 vs. 20202020 vs. 2019
Increase (Decrease) Due to Change inIncrease (Decrease) Due to Change in
VolumeRateTotalVolumeRateTotal
(Dollars in thousands)
Interest-earning assets:
Loans held for sale$(1,345)$(68)$(1,413)$1,082$(616)$466
Loans held for investment(36,456)(68,064)(104,520)321,201(20,781)300,420
Loans held for investment - Warehouse Purchase Program792(846)(54)67,311(13,745)53,566
Securities68,759(60,112)8,647(21,922)(21,078)(43,000)
Federal funds sold and other temporary investments1,554(1,201)3535,186(5,666)(480)
Total increase (decrease) in interest income33,304(130,291)(96,987)372,858(61,886)310,972
Interest-bearing liabilities:
Interest-bearing demand deposits4,224(9,055)(4,831)7,716(9,652)(1,936)
Savings and money market accounts5,350(23,453)(18,103)23,140(36,136)(12,996)
Certificates of deposit(3,700)(22,955)(26,655)13,967(7,921)6,046
Other borrowings(3,550)(3,550)(14,095)(3,678)(17,773)
Securities sold under repurchase agreements170(1,095)(925)711(2,467)(1,756)
Subordinated notes and junior subordinated debentures(5,498)(5,498)4,4234,423
Total (decrease) increase in interest expense(3,004)(56,558)(59,562)35,862(59,854)(23,992)
Increase (decrease) in net interest income$36,308$(73,733)$(37,425)336,996(2,032)334,964

Provision for Credit Losses

The Company’s provision for credit losses is established through charges to income in the form of the provision in order to bring the Company’s allowance for credit losses on loans and off-balance sheets credit exposures to a level deemed appropriate by management based on the factors discussed under “Financial Condition—Allowance for Credit Losses” and “Financial Condition—Allowance for Credit Losses on Off-Balance Sheet Credit Exposures”  The allowance for credit losses on loans at December 31, 2021 was $286.4 million, representing 1.54% of total loans and 1.70% of total loans excluding Warehouse Purchase Program loans as of such date. The allowance for credit losses on loans at December 31, 2020 was $316.1 million, representing 1.56% of total loans and 1.82% of total loans excluding Warehouse Purchase Program loans as of such date. Acquired loans were recorded at fair value based on a discounted cash flow valuation methodology that considers, among other things, interest rates, projected default rates, loss given defaults and recovery rates, with no carryover of any existing allowance for credit losses. There was no provision for credit losses for the year ended December 31, 2021. The provision for credit losses for the years ended December 31, 2020 and 2019 was $20.0 million and $4.3 million, respectively. Net charge-offs for the years ended December 31, 2021, 2020 and 2019 were $29.7 million, $31.9 million and $3.3 million, respectively.

Net charge-offs for the year ended December 31, 2021 included $12.7 million related to resolved PCD loans and $10.8 million related to the partial charge-off of one commercial real estate loan obtained through acquisition. The PCD loans had specific reserves of $12.9 million, of which $9.9 million was allocated to the charge-offs and $3.0 million was moved to the general reserve. Further, an additional $21.6 million of specific reserves on resolved PCD loans without any related charge-offs was released to the general reserve.  Net charge-offs for the year ended December 31, 2020 included $25.7 million related to resolved PCD loans that had specific reserves of $53.8 million, of which $25.7 million was allocated to the charge-offs and $28.1 million moved to the general reserve.

38

Noninterest Income

The Company’s primary sources of recurring noninterest income are credit, debit and ATM card income, nonsufficient funds (“NSF”) fees, and service charges on deposit accounts. Additionally, the Company generates recurring noninterest income from its various additional products and services, including trust services, mortgage lending, brokerage and independent sales organization sponsorship operations. Noninterest income does not include loan origination fees, which are recognized over the life of the related loan as an adjustment to yield using the interest method. For the year ended December 31, 2021, noninterest income totaled $140.0 million, an increase of $8.4 million or 6.4% compared with 2020. This increase was primarily due to the net gain on sale of assets compared to prior year’s net loss on write-down of assets and an increase in credit card, debit card and ATM card income, partially offset by a decrease in mortgage income.

For the year ended December 31, 2020, noninterest income totaled $131.5 million, an increase of $7.3 million or 5.8% compared with 2019. This increase was primarily due to increases in mortgage income, credit card, debit card and ATM card income and service charges on deposit accounts, all primarily due to the Merger, partially offset by a higher net loss on write down of assets.

The following table presents, for the periods indicated, the major categories of noninterest income:

Years Ended December 31,
202120202019
(Dollars in thousands)
Nonsufficient funds (NSF) fees$29,610$30,295$34,614
Credit card, debit card and ATM card income34,68031,24526,867
Service charges on deposit accounts24,39223,86020,604
Trust income10,2789,59810,227
Mortgage income8,30210,7775,006
Brokerage income3,3202,5042,361
Bank owned life insurance income5,2285,7545,426
Net gain (loss) on sale or write down of assets1,097(5,533)(1,813)
Other23,05923,03420,989
Total noninterest income$139,966$131,534$124,281

Noninterest Expense

For the year ended December 31, 2021, noninterest expense totaled $473.6 million, a decrease of $23.6 million or 4.7% compared with 2020. The change was primarily due to decreases in merger related expenses, data processing, net occupancy and equipment and other noninterest expense as a result of efficiencies gained following the LegacyTexas system conversion during the second quarter of 2020 and net gains on sale of other real estate of $2.7 million.

For the year ended December 31, 2020, noninterest expense totaled $497.2 million, an increase of $100.7 million or 25.4% compared with 2019. The change was primarily due to increases in salaries and benefits, credit and debit card, data processing and software amortization, net occupancy and equipment and other noninterest expense, all primarily due to the Merger, partially offset by a $38.4 million decrease in merger related expenses.

39

The following table presents, for the periods indicated, the major categories of noninterest expense:

Years Ended December 31,
202120202019
(Dollars in thousands)
Salaries and employee benefits(1)$310,556$309,268$226,348
Non-staff expenses:
Net occupancy and equipment32,18435,03723,985
Credit and debit card, data processing and software amortization35,10440,32923,624
Regulatory assessments and FDIC insurance10,6389,8618,608
Core deposit intangibles amortization11,55113,1696,537
Depreciation18,09518,23213,713
Communications(2)12,02812,4779,679
Net other real estate (income) expense(3)(2,224)165(67)
Merger related expenses8,01846,402
Other45,68850,67737,713
Total noninterest expense$473,620$497,233$396,542
Column 1Column 2
(1)Total salaries and employee benefits include $12.6 million, $12.6 million and $10.6 million in 2021, 2020 and 2019, respectively, in stock-based compensation expense.
Column 1Column 2
(2)Communications expense includes telephone, data circuits, postage, and courier expenses.
Column 1Column 2
(3)Other real estate expense is net of rental income and gains and losses on sales of real estate.

Salaries and Employee Benefits. Salaries and employee benefits were $310.6 million for the year ended December 31, 2021, an increase of $1.3 million or 0.4% compared with 2020. Salaries and employee benefits were $309.3 million for the year ended December 31, 2020, an increase of $82.9 million or 36.6% compared with 2019. This change was primarily due to a full year of combined operations in 2020 compared with two months in 2019 after the Merger. The number of full-time equivalent associates employed by the Company was 3,704, 3,756 and 3,867 at December 31, 2021, 2020 and 2019, respectively. Total salaries and benefits for the year ended December 31, 2021 include $12.6 million in stock‑based compensation expense compared with $12.6 million and $10.6 million recorded for the years ended December 31, 2020 and 2019, respectively.

Net Occupancy and Equipment: Net occupancy and equipment expense was $32.2 million for the year ended December 31, 2021, a decrease of $2.9 million or 8.1%, compared with 2020. The decrease was primarily due to a $2.1 million decrease in lease expense. Net occupancy and equipment expense was $35.0 million for the year ended December 31, 2020, an increase of $11.1 million or 46.1%, compared with 2019. This change was primarily due to a full year of combined operations in 2020 compared with two months in 2019 after the Merger.

Credit and Debit Card, Data Processing and Software Amortization. Credit and debit card, data processing and software amortization expenses were $35.1 million for the year ended December 31, 2021, a decrease of $5.2 million or 13.0% compared with 2020, as a result of efficiencies gained following the LegacyTexas Bank system conversion during the second quarter of 2020. Credit and debit card, data processing and software amortization expenses were $40.3 million for the year ended December 31, 2020, an increase of $16.7 million or 70.7% compared with 2019. This change was primarily due to a full year of combined operations in 2020 compared to two months in 2019 after the Merger.

Regulatory Assessments and FDIC Insurance. Regulatory assessments and FDIC insurance assessments were $10.6 million for the year ended December 31, 2021, an increase of $777 thousand or 7.9%, compared with $9.9 million for the year ended December 31, 2020. Regulatory assessments and FDIC insurance assessments were $9.9 million for the year ended December 31, 2020, an increase of $1.3 million or 14.6%, compared with $8.6 million for the year ended December 31, 2019. This change was primarily due to a full year of combined operations in 2020 compared to two months in 2019 after the Merger.

Core Deposit Intangibles Amortization. Core deposit intangibles (“CDI”) amortization was $11.6 million for the year ended December 31, 2021, a decrease of $1.6 million or 12.3% compared with $13.2 million for the year ended December 31, 2020. CDI amortization was $13.2 million for the year ended December 31, 2020, an increase of $6.6 million or 101.5% compared with $6.5 million for the year ended December 31, 2019. This change was primarily due to the Merger.

40

Other Real Estate. Other real estate (income) expense was $(2.2) million for the year ended December 31, 2021, a decrease of $2.4 million compared with $165 thousand for the year ended December 31, 2020. The change was primarily due to net gains on sale of other real estate of $2.7 million. Other real estate (income) expense was $165 thousand for the year ended December 31, 2020, an increase of $232 thousand or 346.3%, compared with $(67) thousand for the year ended December 31, 2019.

Merger Related Expenses. The Company did not incur any merger-related expenses during 2021. Merger related expenses were $8.0 million for the year ended December 31, 2020, a decrease of $38.4 million or 82.7%, compared with $46.4 million for the year ended December 31, 2019.

Efficiency Ratio

The Company’s efficiency ratio is a supplemental financial measure utilized in management’s internal evaluation of the Company and is not calculated based on GAAP. A GAAP-based efficiency ratio is calculated by dividing total noninterest expense, excluding credit loss provisions, by net interest income plus total noninterest income, as shown in the Consolidated Statements of Income. The Company’s efficiency ratio, as calculated and used by the Company, excludes from noninterest income the net gains and losses on the sale of securities and assets, which can vary widely from period to period. Taxes are not included in either calculation. An increase in the efficiency ratio indicates that more resources are being utilized to generate the same volume of income, while a decrease would indicate a more efficient allocation of resources. The Company’s efficiency ratio calculated pursuant to GAAP was 41.79% for the year ended December 31, 2021 compared with 42.78% for the year ended December 31, 2020 and 48.36% for the year ended December 31, 2019. The efficiency ratio, excluding net gains and losses on the sale or write down of assets and taxes, was 41.83% for the year ended December 31, 2021, compared with 42.58% for the year ended December 31, 2020 and 48.25% for the year ended December 31, 2019.

Income Taxes

The amount of federal and state income tax expense is influenced by the amount of pre-tax income, the amount of tax-exempt income and the amount of other nondeductible expenses. Income tax expense was $140.4 million for the year ended December 31, 2021, an increase of $24.2 million or 20.9% compared with $116.1 million for the year ended December 31, 2020. The increase is primarily due to the tax benefit from the NOL carryback of $20.1 million recorded in 2020 as a result of the CARES Act. Income tax expense was $116.1 million for the year ended December 31, 2020, an increase of $29.5 million or 34.0% compared with $86.7 million for the year ended December 31, 2019. The increase was primarily due to the increase in pre-tax income related to the Merger, partially offset by the tax benefit from the NOL carryback of $20.1 million as a result of the CARES Act. The effective tax rate for the years ended December 31, 2021, 2020 and 2019 was 21.3%, 18.0% and 20.7%, respectively. The effective income tax rates differed from the U.S. statutory rate of 21% during 2021, 2020 and 2019 primarily due to the effect of tax-exempt income from loans and securities. Additionally, for 2020, the effective income tax rate was impacted by the NOL carryback of $20.1 million as a result of the CARES Act as discussed below.

The CARES Act. The CARES Act permits a five-year carryback period for NOLs, which allowed the Company to generate an anticipated tax refund and income tax benefit resulting from the tax rate differential between the statutory tax rate of 21% in 2020 and the 35% statutory tax rate in prior years during the carryback period. Due to the NOL generated in 2019 by LegacyTexas, the Company recorded a current income tax benefit for the year ended December 31, 2020, which was used to offset taxable income generated between 2014 and 2017 that was taxed at 35%, resulting in a tax benefit of $20.1 million. The $20.1 million benefit is included in the provision for income taxes in the accompanying condensed consolidated statements of income. This caused a reduction in the effective tax rate during the year ended December 31, 2020. As a result of the NOL carryback, there was a reduction in the Company’s deferred tax assets of $30.2 million during the year ended December 31, 2020.

Impact of Inflation

The Company’s consolidated financial statements and related notes included in this Annual Report on Form 10-K have been prepared in accordance with GAAP. These require the measurement of financial position and operating results in terms of historical dollars, without considering changes in the relative value of money over time due to inflation or recession.

Unlike many industrial companies, substantially all of the Company’s assets and liabilities are monetary in nature. As a result, interest rates have a more significant impact on the Company’s performance than the effects of general levels of inflation. Interest rates may not necessarily move in the same direction or in the same magnitude as the prices of goods and services. However, noninterest expenses do reflect general levels of inflation.

41

Financial Condition

Loan Portfolio

At December 31, 2021, total loans were $18.62 billion, a decrease of $1.63 billion or 8.1%, compared with $20.25 billion at December 31, 2020. Loans at December 31, 2021 included $7.3 million of loans held for sale and $1.78 billion of Warehouse Purchase Program loans. At December 31, 2021, total loans were 60.5% of deposits and 49.2% of total assets. At December 31, 2020, total loans were $20.25 billion, an increase of $1.40 billion or 7.4%, compared with $18.85 billion at December 31, 2019. Loans at December 31, 2020 included $46.8 million of loans held for sale and $2.84 billion of Warehouse Purchase Program loans. At December 31, 2020, total loans were 74.0% of deposits and 59.4% of total assets.

The following table summarizes the Company’s total loan portfolio by type of loan as of the dates indicated:

December 31,
20212020201920182017
AmountPercentAmountPercentAmountPercentAmountPercentAmountPercent
(Dollars in thousands)
Commercial and industrial$2,711,82014.6%$3,674,20018.1%$3,205,59517.0%$1,483,57114.3%$1,479,91014.8%
Warehouse purchase program1,775,6999.5%2,842,37914.0%1,552,7628.2%
Real estate:
Construction, land development and other land loans2,299,71512.4%1,956,9609.7%2,064,16711.0%1,622,28915.7%1,509,13715.1%
1-4 family residential (1)4,860,41926.1%4,253,33121.0%3,880,38220.6%2,438,94923.5%2,454,54824.5%
Home equity808,2894.3%504,2072.5%507,0292.6%267,9602.6%285,3122.8%
Commercial real estate (including multifamily residential) (2)5,251,36828.2%6,078,76430.0%6,556,28534.9%3,538,55734.1%3,315,62733.1%
Farmland442,3432.4%410,9312.0%495,5582.7%545,3735.3%502,8415.0%
Agriculture177,9951.0%170,4210.9%185,2970.9%184,1281.7%187,2771.9%
Consumer115,1830.6%133,7380.7%211,5221.1%120,8511.2%116,3931.1%
Other173,3130.9%222,0131.1%186,7491.0%168,6351.6%169,7281.7%
Total loans (3)$18,616,144100.0%$20,246,944100.0%$18,845,346100.0%$10,370,313100.0%$10,020,773100.0%
Column 1Column 2
(1)Includes loans held for sale of $7.3 million, $46.8 million, $81.0 million, $29.4 million and $31.4 million at December 31, 2021, 2020, 2019, 2018 and 2017, respectively.
Column 1Column 2
(2)Commercial real estate loans include approximately $1.69 billion, $1.77 billion, $1.91 billion, $1.52 billion and $1.52 billion of owner-occupied loans for the years ended December 31, 2021, 2020, 2019, 2018 and 2017, respectively.
Column 1Column 2
(3)Includes fair value discounts on acquired loans of $13.0 million, $53.8 million, $277.5 million, $17.7 million and $34.7 million at December 31, 2021, 2020, 2019, 2018 and 2017, respectively.

The Company separates its loan portfolio into two general categories of loans: (1) “originated loans,” which are loans originated by Prosperity Bank and made pursuant to the Company’s loan policy and procedures in effect at the time the loan was made, and (2) “acquired loans,” which are loans acquired in a business combination and preliminarily recorded at fair value at the acquisition date. Those acquired loans that are renewed or substantially modified after the date of the business combination are referred to as “re-underwritten acquired loans.” If a renewal or substantial modification of an acquired loan is underwritten by the Company with a new credit analysis, the loan may no longer be categorized as an acquired loan. For example, acquired loans to one borrower may be combined into a new loan with a new loan number and categorized as an originated loan. Acquired loans with a fair value discount or premium at the date of the business combination that remained at the reporting date are referred to as “fair-valued acquired loans.” All fair-valued acquired loans are further categorized into purchased credit-deteriorated loans (“PCD Loans”) and “Non-PCD loans.” Acquired loans with evidence of more than insignificant credit quality deterioration as of the acquisition date when compared to the origination date are classified as PCD loans.

42

The following tables summarize the Company’s originated and acquired loan portfolios broken out into originated loans, re-underwritten acquired loans, Non-PCD loans and PCD loans as of the dates indicated.

December 31, 2021
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal Loans
(dollars in thousands)
Residential mortgage loans held for sale$7,274$$$$7,274
Commercial and industrial1,658,807763,745263,46125,8072,711,820
Warehouse purchase program1,775,6991,775,699
Real estate:
Construction, land development and other land loans2,163,895126,8868,6612732,299,715
1-4 family residential (including home equity)4,524,726287,451849,0841735,661,434
Commercial real estate (including multi-family residential)3,807,192465,588928,33650,2525,251,368
Farmland411,8189,17620,1901,159442,343
Agriculture145,51632,363116177,995
Consumer and other251,44119,60016,0481,407288,496
Total loans held for investment14,739,0941,704,8092,085,89679,07118,608,870
Total$14,746,368$1,704,809$2,085,896$79,071$18,616,144
December 31, 2020
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal Loans
(dollars in thousands)
Residential mortgage loans held for sale$46,777$$$$46,777
Commercial and industrial2,082,366890,278625,10276,4543,674,200
Warehouse purchase program2,842,3792,842,379
Real estate:
Construction, land development and other land loans1,752,925125,82077,6745411,956,960
1-4 family residential (including home equity)3,143,532358,7451,206,8911,5934,710,761
Commercial real estate (including multi-family residential)3,548,257576,4441,861,74392,3206,078,764
Farmland372,62710,57625,9941,734410,931
Agriculture126,53343,476412170,421
Consumer and other290,30024,87631,8028,773355,751
Total loans held for investment14,158,9192,030,2153,829,618181,41520,200,167
Total$14,205,696$2,030,215$3,829,618$181,415$20,246,944

The Company offers a broad range of short to medium-term commercial loans, primarily collateralized, to businesses for working capital (including inventory and receivables), business expansion (including acquisitions of real estate and improvements) and the purchase of equipment and machinery. Historically, the Company has originated loans for its own account, including loans in the 1-4 family residential category, and has not securitized its loans. However, the Company does originate longer-term residential mortgage loans for sale into the secondary market. The purpose of a particular loan generally determines its structure.

Loans to borrowers with aggregate debt relationships over $1.0 million and below $5.0 million are evaluated and acted upon on a daily basis by two of the company-wide loan concurrence officers. Loans to borrowers with aggregate debt relationships above $5.0 million are evaluated and acted upon by an officers’ loan committee that meets weekly.

Commercial and Industrial Loans. In nearly all cases, the Company’s commercial loans are made in the Company’s market areas and are underwritten on the basis of the borrower’s ability to service the debt from income. Working capital loans are primarily collateralized by short-term assets whereas term loans are primarily collateralized by long-term assets. As a general practice, term loans are secured by any available real estate, equipment or other assets owned by the borrower.  Both working capital and term loans are typically supported by a personal guaranty of a principal. In general, commercial loans involve more credit risk than residential mortgage loans and commercial mortgage loans and, therefore, usually yield a higher return. The increased risk in commercial loans is

43

due to the type of collateral securing these loans as well as the expectation that commercial loans generally will be serviced principally from the operations of the business, and those operations may not be successful. Historical trends have shown these types of loans to have higher delinquencies than mortgage loans. As a result of these additional complexities, variables and risks, commercial loans require more thorough underwriting and servicing than other types of loans.

Included in commercial loans are (1) commitments to oil and gas producers largely secured by proven, developed and producing reserves and (2) commitments to service, equipment and midstream companies secured mainly by accounts receivable, inventory and equipment. Mineral reserve values supporting commitments to producers are normally re-determined semi-annually using reserve studies prepared by a third-party or the Company’s oil and gas engineer. Accounts receivable and inventory borrowing bases for service companies are typically re-determined monthly. Funding requests by both producers and service companies are monitored relative to the most recently determined borrowing base. As of December 31, 2021, the Company had $294.1 million (net of discount and excluding PPP loans totaling $7.4 million) in funded commitments outstanding to oil and gas production companies and $264.9 million in unfunded commitments, for a total of $559.0 million (net of discount and excluding PPP loans). This compares with funded commitments to oil and gas production companies of $285.8 million (net of discount and excluding PPP loans totaling $20.2 million) and $143.5 million in unfunded commitments, for a total of $429.3 million as of December 31, 2020. Total unfunded commitments to producers include letters of credit issued in lieu of oil well plugging bonds. As of December 31, 2021, the Company had $197.2 million (net of discount and excluding PPP loans totaling $20.5 million) in funded commitments outstanding to service companies and $154.1 million in unfunded commitments, for a total of $351.3 million (net of discount and excluding PPP loans). This compares with funded commitments to service companies of $226.9 million (net of discount and excluding PPP loans totaling $68.5 million) and $99.8 million in unfunded commitments, for a total of $326.7 million as of December 31, 2020.

Commercial Real Estate. The Company makes commercial real estate loans collateralized by owner-occupied and nonowner-occupied real estate to finance the purchase of real estate. The Company’s commercial real estate loans are collateralized by first liens on real estate, typically have variable interest rates (or five year or less fixed rates) and amortize over a 15- to 25-year period. Payments on loans secured by nonowner-occupied properties are often dependent on the successful operation or management of the properties. Accordingly, repayment of these loans may be subject to adverse conditions in the real estate market or the economy to a greater extent than other types of loans. The Company seeks to minimize these risks in a variety of ways, including giving careful consideration to the property’s operating history, future operating projections, current and projected occupancy, location and physical condition, in connection with underwriting these loans. The underwriting analysis also includes credit verification, analysis of global cash flow, appraisals and a review of the financial condition of the borrower and guarantor. Loans to hotels and restaurants are primarily included in commercial real estate loans. As of December 31, 2021, loans to hotels totaled $386.4 million (excluding PPP loans totaling $920 thousand or 2.1% of total loans, compared to $393.8 million (excluding PPP loans totaling $6.5 million) or 1.9% of total loans at December 31, 2020. As of December 31, 2021, loans to restaurants totaled $201.7 million (excluding PPP loans totaling $29.3 million) or 1.1% of total loans, compared to $214.7 million (excluding PPP loans totaling $83.6 million) or 1.1% of total loans at December 31, 2020.

1-4 Family Residential Loans. The Company’s lending activities also include the origination of 1-4 family residential mortgage loans (including home equity loans) collateralized by owner-occupied and nonowner-occupied residential properties located in the Company’s market areas. The Company offers a variety of mortgage loan portfolio products which generally are amortized over five to 30 years. Loans collateralized by 1-4 family residential real estate generally have been originated in amounts of no more than 89% of appraised value. The Company requires mortgage title insurance, as well as hazard, wind and/or flood insurance as appropriate. The Company prefers to retain residential mortgage loans for its own account rather than selling them into the secondary market. By doing so, the Company incurs interest rate risk as well as the risks associated with non-payments on such loans. The Company’s mortgage department also offers a variety of mortgage loan products which are generally amortized over 30 years, including FHA and VA loans, which are sold to secondary market investors.

Construction, Land Development and Other Land Loans. The Company makes loans to finance the construction of residential and nonresidential properties. Construction loans generally are collateralized by first liens on real estate and have variable interest rates. The Company conducts periodic inspections, either directly or through an agent, prior to approval of periodic draws on these loans. Underwriting guidelines similar to those described above are also used in the Company’s construction lending activities, with heightened analysis of construction and/or development costs. Construction loans involve additional risks attributable to the fact that loan funds are advanced upon the security of a project under construction, and the project is of uncertain value prior to its completion. Because of uncertainties inherent in estimating construction costs, the market value of the completed project and the effects of governmental regulation on real property, it can be difficult to accurately evaluate the total funds required to complete a project and the related loan to value ratio. As a result of these uncertainties, construction lending often involves the disbursement of substantial funds with repayment dependent, in part, on the success of the ultimate project rather than the ability of a borrower or guarantor to repay the loan. If the Company is forced to foreclose on a project prior to completion, the Company may not be able to recover all of the unpaid portion of the loan. In addition, the Company may be required to fund additional amounts to complete a project and may have to hold the property for an indeterminate period of time. Although the Company has underwriting procedures designed to

44

identify what it believes to be acceptable levels of risks in construction lending, these procedures may not prevent losses from the risks described above.

Warehouse Purchase Program. The Warehouse Purchase Program allows unaffiliated mortgage originators (“Clients”) to close 1-4 family real estate loans in their own name and manage their cash flow needs until the loans are sold to investors. The Company's Clients are strategically targeted for their experienced management teams and analyzed for the expected profitability of each Client’s business model over the long term. The Clients are located across the U.S. and originate mortgage loans primarily through traditional retail and/or wholesale business models using underwriting standards as required by United States government-sponsored enterprise agencies, “Agencies” such as Fannie Mae, private investors to which the mortgage loans are ultimately sold and/or mortgage insurers.

At December 31, 2021, the Company had 39 mortgage banking company customers with aggregate uncommitted facilities (“Facilities”) of $3.06 billion and an actual aggregate outstanding balance of $1.78 billion; and the Clients’ individual Facilities ranged in size from $3.0 million to $250.0 million. A Facility is often supported by a payment guaranty of the Client’s owners holding significant ownership positions, along with non-interest-bearing compensating balance deposits in line with the Facility amount. Typical covenants include minimum tangible net worth, maximum leverage and minimum liquidity.  As loans age, the Company requires loan curtailments to reduce the Company’s risk if an individual mortgage loan is not timely purchased by an investor.  The average mortgage loan being purchased by the Company reflects a blend of Agency and private investor underwriting guidelines.  At December 31, 2021 the Company’s mortgage warehouse portfolio had an average loan-to-value ratio (LTV) of 76%, an average credit score of 699 and an average loan size of $312,608. The Company’s purchases under these Facilities are priced using a combined base rate and a risk premium set for both product type (Prime, Jumbo, etc.) and age of the loan.

Although not subject to any legally binding commitment, when the Company makes a purchase decision, it acquires a 100% participation interest in the mortgage loans originated by its Clients. Individual mortgage loans are warehoused in the Company’s portfolio only for a short duration, averaging less than 30 days. When instructed by a Client that a warehoused loan has been sold to an investor, the Company delivers the note to the investor that pays the Company, which in turn remits the net sales proceeds to the Client.

Agriculture Loans. The Company provides agriculture loans for short-term livestock and crop production, including rice, cotton, milo and corn, farm equipment financing and agriculture real estate financing. The Company evaluates agriculture borrowers primarily based on their historical profitability, level of experience in their particular industry segment, overall financial capacity and the availability of secondary collateral to withstand economic and natural variations common to the industry. Because agriculture loans present a higher level of risk associated with events caused by nature, the Company routinely makes on-site visits and inspections in order to identify and monitor such risks.

Consumer Loans. Consumer loans made by the Company include direct “A”-credit automobile loans, recreational vehicle loans, boat loans, home improvement loans, personal loans (collateralized and uncollateralized) and deposit account collateralized loans. The terms of these loans typically range from 12 to 180 months and vary based upon the nature of collateral and size of loan. Generally, consumer loans entail greater risk than do real estate secured loans, particularly in the case of consumer loans that are unsecured or collateralized by rapidly depreciating assets such as automobiles. In such cases, any repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment for the outstanding loan balance. The remaining deficiency often does not warrant further substantial collection efforts against the borrower beyond obtaining a deficiency judgment. In addition, consumer loan collections are dependent on the borrower’s continuing financial stability, and thus are more likely to be adversely affected by job loss, divorce, illness, personal bankruptcy or death. Furthermore, the application of various federal and state laws may limit the amount which can be recovered on such loans.

45

Loan Maturities. The contractual maturity ranges of the Company’s loan portfolio, excluding loans held for sale of $7.3 million and Warehouse Purchase Program loans of $1.78 billion, by type of loan and the amount of such loans with predetermined interest rates and variable rates in each maturity range as of December 31, 2021 are summarized in the following table. Contractual maturities are based on contractual amounts outstanding and do not include loan purchase discounts of $13.0 million.

One Year or LessAfter One Year Through Five YearsAfter Five Years Through Fifteen YearsAfter Fifteen YearsTotal
(Dollars in thousands)
Commercial and industrial$1,082,486$1,120,737$397,198$117,895$2,718,316
Real estate:
Construction, land development and other land loans553,334349,341566,878830,1792,299,732
1-4 family residential (includes home equity)28,704129,7202,160,2003,333,1365,651,760
Commercial (includes multi-family residential)309,002794,6302,438,9131,723,8185,266,363
Agriculture (includes farmland)137,58982,541228,215172,694621,039
Consumer and other99,03468,45663,62557,827288,942
Total$2,210,149$2,545,425$5,855,029$6,235,549$16,846,152
Loans with a predetermined interest rate$701,296$930,027$3,477,742$1,975,397$7,084,462
Loans with a variable interest rate1,508,8531,615,3982,377,2874,260,1529,761,690
Total$2,210,149$2,545,425$5,855,029$6,235,549$16,846,152

The following table presents information regarding loans with contractual maturities of one year or more with a predetermined interest rate or a variable interest rate by type of loan at December 31, 2021.

Loans with a predetermined interest rateLoans with a variable interest rateTotal
(Dollars in thousands)
Commercial and industrial$540,288$1,095,542$1,635,830
Real estate:
Construction, land development and other land loans323,8801,422,5171,746,397
1-4 family residential (includes home equity)3,729,4821,893,5745,623,056
Commercial (includes multi-family residential)1,473,1463,484,2154,957,361
Agriculture (includes farmland)231,753251,698483,451
Consumer and other84,618105,290189,908
Total$6,383,167$8,252,836$14,636,003

Nonperforming Assets

Nonperforming assets include loans on nonaccrual status, accruing loans 90 days or more past due, repossessed assets and real estate which has been acquired through foreclosure and is awaiting disposition. Nonperforming assets do not include PCD loans unless the loan has deteriorated since the acquisition date. PCD loans are reported as nonperforming assets when a deterioration in projected cash flows is identified.

The Company has several procedures in place to assist it in maintaining the overall quality of its loan portfolio. The Company has established underwriting guidelines to be followed by its officers, and the Company also monitors its delinquency levels for any negative or adverse trends. Nevertheless, the Company’s loan portfolio could become subject to increasing pressures from deteriorating borrower credit due to general economic conditions.

As part of the on-going monitoring of the Company’s loan portfolio and the methodology for calculating the allowance for credit losses on loans, management grades each loan from 1 to 9. For certain loans in risk grades 7 to 9, a specific reserve may be required when calculating the allowance for credit losses on loans.

The Company generally places a loan on nonaccrual status and ceases accruing interest when the payment of principal or interest is delinquent for 90 days, or earlier in some cases, unless the loan is in the process of collection and the underlying collateral fully supports the carrying value of the loan. A loan may be returned to accrual status when all the principal and interest amounts contractually due are brought current and future principal and interest amounts contractually due are reasonably assured, which is typically evidenced by a sustained period (at least six months) of repayment performance by the borrower.

46

With respect to potential problem loans, an evaluation of the borrower’s overall financial condition is made, together with an appraisal for loans collateralized by real estate, to determine the need, if any, for possible write-downs or appropriate additions to the allowance for credit losses on loans.

The following table presents information regarding past due loans and nonperforming assets at the dates indicated.

December 31,
20212020201920182017
(Dollars in thousands)
Nonaccrual loans (1)$26,269(2)$47,185(2)$55,243(2)$13,147$25,264
Accruing loans 90 or more days past due8871,6994414,0041,004
Total nonperforming loans27,15648,88455,68417,15126,268
Repossessed assets3109332335
Other real estate62210,5936,9361,80511,152
Total nonperforming assets$28,088$59,570$62,943$18,956$37,455
Nonperforming assets to total loans and other real estate0.15%0.29%0.33%0.18%0.37%
Nonperforming assets to total loans, excluding Warehouse Purchase Program loans, and other real estate0.17%0.34%0.36%0.18%0.37%
Nonaccrual loans to total loans0.14%0.23%0.29%0.13%0.25%
Nonaccrual loans to total loans, excluding Warehouse Purchase Program loans0.16%0.27%0.32%0.13%0.25%
Column 1Column 2
(1)Includes troubled debt restructurings of $4.2 million, $11.3 million, $13.6 million, $51 thousand and $53 thousand for the years ended December 31, 2021, 2020, 2019, 2018 and 2017, respectively.
Column 1Column 2
(2)There were no nonperforming or troubled debt restructurings of Warehouse Purchase Program loans or Warehouse Purchase Program lines of credit for the periods presented.

The following tables present information regarding past due loans and nonperforming assets differentiated among originated loans, re-underwritten acquired loans, Non-PCD loans and PCD loans at the dates indicated:

December 31, 2021
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal Loans
(Dollars in thousands)
Nonaccrual loans$19,712$630$5,759$168$26,269
Accruing loans 90 or more days past due770117887
Total nonperforming loans20,4827475,75916827,156
Repossessed assets310310
Other real estate223399622
Total nonperforming assets$21,015$747$6,158$168$28,088
Nonperforming assets to total loans and other real estate by category0.14%0.04%0.30%0.21%0.15%
Nonperforming assets to total loans, excluding Warehouse Purchase Program loans, and other real estate by category0.16%0.04%0.30%0.21%0.17%
Nonaccrual loans to total loans0.13%0.04%0.28%0.21%0.14%
Nonaccrual loans to total loans, excluding Warehouse Purchase Program loans0.15%0.04%0.28%0.21%0.16%

47

December 31, 2020
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal Loans
(Dollars in thousands)
Nonaccrual loans$32,650$2,953$10,867$715$47,185
Accruing loans 90 or more days past due3961,3031,699
Total nonperforming loans33,0462,95312,17071548,884
Repossessed assets9393
Other real estate7,7112,88210,593
Total nonperforming assets$40,850$2,953$15,052$715$59,570
Nonperforming assets to total loans and other real estate by category0.29%0.15%0.39%0.39%0.29%
Nonperforming assets to total loans, excluding Warehouse Purchase Program loans, and other real estate by category0.36%0.15%0.39%0.39%0.34%
Nonaccrual loans to total loans0.23%0.15%0.28%0.39%0.23%
Nonaccrual loans to total loans, excluding Warehouse Purchase Program loans0.29%0.15%0.28%0.39%0.27%

The Company had $28.1 million in nonperforming assets at December 31, 2021 compared with $59.6 million at December 31, 2020 and $62.9 million at December 31, 2019. The nonperforming assets consisted of 157 separate credits or other real estate properties at December 31, 2021, compared with 208 at December 31, 2020 and 232 at December 31, 2019.

If interest on nonaccrual loans had been accrued under the original loan terms, approximately $6.5 million, $3.3 million and $2.9 million would have been recorded as income for the years ended December 31, 2021, 2020 and 2019, respectively. The Company had $26.3 million, $47.2 million and $55.2 million in nonaccrual loans at December 31, 2021, 2020 and 2019, respectively.

At December 31, 2021, of the total nonperforming assets, $21.0 million resulted from originated loans, $747 thousand resulted from re-underwritten acquired loans, $6.2 million resulted from Non-PCD loans and $168 thousand resulted from PCD loans. At December 31, 2020, of the total nonperforming assets, $40.9 million resulted from originated loans, $3.0 million resulted from re-underwritten acquired loans, $15.1 million resulted from Non-PCD loans and $715 thousand resulted from PCD loans. A PCD loan becomes impaired when there is a deterioration in projected cash flows after acquisition.

Nonperforming assets were 0.15% of total loans and other real estate at December 31, 2021 compared with 0.29% of total loans and other real estate at December 31, 2020. The allowance for credit losses on loans as a percentage of total nonperforming loans was 1054.6% at December 31, 2021 and 646.6% at December 31, 2020.

48

Allowance for Credit Losses

The following table presents, as of and for the periods indicated, an analysis of the allowance for credit losses and other related data:

Years Ended December 31,
20212020201920182017
(Dollars in thousands)
Average loans outstanding$19,133,600$19,862,527$11,972,093$10,141,625$9,822,225
Gross loans outstanding at end of period$18,616,144$20,246,944$18,845,346$10,370,313$10,020,773
Allowance for credit losses on loans at beginning of period$316,068$87,469$86,440$84,041$85,326
Cumulative effect from adoption of ASU 2016-13240,538
Provision for credit losses20,0004,30016,35014,325
Charge-offs:
Commercial and industrial(10,735)(26,011)(3,073)(11,296)(14,836)
Real estate and agriculture(18,588)(4,692)(723)(2,291)(446)
Consumer and other(4,053)(4,867)(4,061)(4,186)(3,652)
Recoveries:
Commercial and industrial1,6821,4042,1892,2611,763
Real estate and agriculture6948561,430410506
Consumer and other1,3121,3719671,1511,055
Net charge-offs(29,688)(1)(31,939)(1)(3,271)(1)(13,951)(15,610)
Allowance for credit losses on loans at end of period$286,380$316,068$87,469$86,440$84,041
Ratio of allowance to end of period loans(2)1.54%1.56%0.46%0.83%0.84%
Ratio of allowance to end of period loans, excluding Warehouse Purchase Program loans(2)1.70%1.82%0.51%0.83%0.84%
Ratio of net charge-offs to average loans0.16%0.16%0.03%0.14%0.16%
Ratio of allowance to end of period nonperforming loans1054.6%646.6%157.1%504.0%319.9%
Ratio of allowance to end of period nonaccrual loans1090.2%669.8%158.3%657.5%332.7%
Column 1Column 2
(1)There was no net charge-off activity on Warehouse Purchase Program loans during the periods presented.
Column 1Column 2
(2)ASU 2016-13 became effective for the Company on January 1, 2020.

On January 1, 2020, the Company adopted CECL. Upon adoption of CECL, all loans accounted for under ASC 310-20 were included in the allowance for credit losses methodology, with no offset provided for any remaining fair value marks. In addition, all loans previously accounted for under ASC 310-30 had their credit marks reclassified to be included in the allowance for credit losses.

The allowance for credit losses is adjusted through charges to earnings in the form of a provision for credit losses. Management has established an allowance for credit losses which it believes is adequate as of December 31, 2021 for estimated losses in the Company’s loan portfolio. The amount of the allowance for credit losses on loans is affected by the following: (1) charge-offs of loans that occur when loans are deemed uncollectible and decrease the allowance, (2) recoveries on loans previously charged off that increase the allowance, (3) provisions for credit losses charged to earnings that increase the allowance, and (4) provision releases returned to earnings that decrease the allowance. Based on an evaluation of the loan portfolio and consideration of the factors listed below, management presents a quarterly review of the allowance for credit losses to the Bank’s Board of Directors, indicating any change in the allowance since the last review and any recommendations as to adjustments in the allowance. Although management believes it uses the best information available to make determinations with respect to the allowance for credit losses, future adjustments may be necessary if economic conditions or the borrower’s performance differ from the assumptions used in making the initial determinations.

The Company’s allowance for credit losses consists of two components: (1) a specific valuation allowance based on expected lifetime losses on specifically identified loans and (2) a general valuation allowance based on historical lifetime loan loss experience, current economic conditions, reasonable and supportable forecasted economic conditions and other qualitative risk factors both internal and external to the Company.

49

In setting the specific valuation allowance, the Company follows a loan review program to evaluate the credit risk in the total loan portfolio and assigns risk grades to each loan. Through this loan review process, the Company maintains an internal list of impaired loans which, along with the delinquency list of loans, helps management assess the overall quality of the loan portfolio and the adequacy of the allowance for credit losses. All loans that have been identified as impaired are reviewed on a quarterly basis in order to determine whether a specific reserve is required. For certain impaired loans, the Company allocates a specific loan loss reserve primarily based on the value of the collateral securing the impaired loan. The specific reserves are determined on an individual loan basis. Loans for which specific reserves are provided are excluded from the general valuation allowance described below.

In connection with this review of the loan portfolio, the Company considers risk elements attributable to particular loan types or categories in assessing the quality of individual loans. Some of the risk elements include:

Column 1Column 2Column 3
for 1-4 family residential mortgage loans, the borrower’s ability to repay the loan, including a consideration of the debt to income ratio and employment and income stability, the loan to value ratio, and the age, condition and marketability of collateral;
Column 1Column 2Column 3
for commercial mortgage loans and multifamily residential loans, the debt service coverage ratio (income from the property in excess of operating expenses compared to loan payment requirements), operating results of the owner in the case of owner-occupied properties, the loan to value ratio, the age and condition of the collateral and the volatility of income, property value and future operating results typical of properties of that type;
Column 1Column 2Column 3
for construction, land development and other land loans, the perceived feasibility of the project including the ability to sell developed lots or improvements constructed for resale or the ability to lease property constructed for lease, the quality and nature of contracts for presale or prelease, if any, experience and ability of the developer and loan to value ratio;
Column 1Column 2Column 3
for commercial and industrial loans, the operating results of the commercial, industrial or professional enterprise, the borrower’s business, professional and financial ability and expertise, the specific risks and volatility of income and operating results typical for businesses in that category and the value, nature and marketability of collateral;
Column 1Column 2Column 3
for the Warehouse Purchase Program, the capitalization and liquidity of the mortgage banking client, the operating experience, the Client’s satisfactory underwriting of purchased loans and the consistent timeliness by Client of loan resale to investors;
Column 1Column 2Column 3
for agriculture real estate loans, the experience and financial capability of the borrower, projected debt service coverage of the operations of the borrower and loan to value ratio; and
Column 1Column 2Column 3
for non-real estate agriculture loans, the operating results, experience and financial capability of the borrower, historical and expected market conditions and the value, nature and marketability of collateral.

In addition, for each category, the Company considers secondary sources of income and the financial strength and credit history of the borrower and any guarantors.

In determining the amount of the general valuation allowance, management considers factors such as historical lifetime loan loss experience, concentration risk of specific loan types, the volume, growth and composition of the Company’s loan portfolio, current economic conditions and reasonable and supportable forecasted economic conditions that may affect the borrower’s ability to pay and the value of collateral, the evaluation of the Company’s loan portfolio through its internal loan review process, general economic conditions, other qualitative risk factors both internal and external to the Company and other relevant factors. Historical lifetime loan loss experience is determined by utilizing an open-pool (“cumulative loss rate”) methodology. Adjustments to the historical lifetime loan loss experience are made for differences in current loan pool risk characteristics such as portfolio concentrations, delinquency, non-accrual, and watch list levels, as well as changes in current and forecasted economic conditions such as unemployment rates, property and collateral values, and other indices relating to economic activity. The utilization of reasonable and supportable forecasts includes an immediate reversion to lifetime historical loss rates. Based on a review of these factors for each loan type, the Company applies an estimated percentage to the outstanding balance of each loan type, excluding any loan that has a specific reserve allocated to it. The Company uses this information to establish the amount of the general valuation allowance.

A change in the allowance for credit losses can be attributable to several factors, most notably (1) specific reserves identified for impaired loans, (2) historical lifetime credit loss information, (3) changes in current and forecasted environmental factors and (4) growth in the balance of loans.

Changes in the Company’s asset quality are reflected in the allowance in several ways. Specific reserves that are calculated on a loan-by-loan basis and the qualitative assessment of all other loans reflect current changes in the credit quality of the loan portfolio. Historical lifetime credit losses, on the other hand, are based on an open-pool (“cumulative loss rate”) methodology, which is then applied to estimate lifetime credit losses in the loan portfolio. A deterioration in the credit quality of the loan portfolio in the current

50

period would increase the historical lifetime loss rate to be applied in future periods, just as an improvement in credit quality would decrease the historical lifetime loss rate.

The allowance for credit losses is further determined by the size of the loan portfolio subject to the allowance methodology and environmental factors that include Company-specific risk indicators and general economic conditions, both of which are constantly changing. The Company evaluates the economic and portfolio-specific factors on a quarterly basis to determine a qualitative component of the general valuation allowance. The factors include current economic metrics, reasonable and supportable forecasted economic metrics, business conditions, delinquency trends, credit concentrations, nature and volume of the portfolio and other adjustments for items not covered by specific reserves and historical lifetime loss experience. Management’s assessment of qualitative factors is a statistically based approach to determine the loss rate adjustment associated with such factors. Based on the Company’s actual historical lifetime loan loss experience relative to economic and loan portfolio-specific factors at the time the losses occurred, management is able to identify the expected level of lifetime losses as of the date of measurement. The correlation of historical loss experience with current and forecasted economic conditions provides an estimate of lifetime losses that has not been previously factored into the general valuation allowance by the determination of specific reserves and lifetime historical losses. Additionally, the Company considers qualitative factors not easily quantified and the possibility of model imprecision.

Utilizing the aggregation of specific reserves, historical loss experience and a qualitative component, management is able to determine the valuation allowance to reflect the full lifetime loss.

The Company accounts for its acquisitions using the acquisition method of accounting. Accordingly, the assets, including loans, and liabilities of the acquired entity were recorded at their fair values at the acquisition date. These fair value estimates associated with acquired loans, and based on a discounted cash flow model, include estimates related to market interest rates and undiscounted projections of future cash flows that incorporate expectations of prepayments and the amount and timing of principal, interest and other cash flows, as well as any shortfalls thereof.

Non-PCD loans that were not deemed impaired subsequent to the acquisition date are considered non-impaired and are evaluated as part of the general valuation allowance. Non-PCD loans that have deteriorated to an impaired status subsequent to acquisition are evaluated for a specific reserve on a quarterly basis which, when identified, is added to the allowance for credit losses. The Company reviews impaired Non-PCD loans on a loan-by-loan basis and determines the specific reserve based on the difference between the recorded investment in the loan and one of three factors: expected future cash flows, observable market price or fair value of the collateral. Because essentially all of the Company’s impaired Non-PCD loans have been collateral-dependent, the amount of the specific reserve historically has been determined by comparing the fair value of the collateral securing the Non-PCD loan with the recorded investment in such loan. In the future, the Company will continue to analyze impaired Non-PCD loans on a loan-by-loan basis and may use an alternative measurement method to determine the specific reserve, as appropriate and in accordance with applicable accounting standards.

PCD loans are individually monitored on a quarterly basis to assess for changes in expected cash flows subsequent to acquisition. If a deterioration in cash flows is identified, an increase to the specific reserve for that loan is made. PCD loans were recorded at their acquisition date fair values, which were based on expected cash flows and considers estimates of expected future credit losses. The Company’s estimates of loan fair values at the acquisition date may be adjusted for a period of up to one year as the Company continues to evaluate its estimate of expected future cash flows at the acquisition date. If the Company determines that losses arose after the acquisition date, the additional losses will be reflected as a provision for credit losses. See “Critical Accounting Policies” above for more information.

As described in the section captioned “Critical Accounting Policies” above, the Company’s determination of the allowance for credit losses involves a high degree of judgment and complexity. The Company’s analysis of qualitative, or environmental, factors on pools of loans with common risk characteristics, in combination with the quantitative historical lifetime loss information and specific reserves, provides the Company with an estimate of lifetime losses. The allowance must reflect changes in the balance of loans subject to the allowance methodology, as well as the estimated lifetime losses associated with those loans.

51

The following table shows the allocation of the allowance for credit losses among various categories of loans and certain other information as of the dates indicated. The allocation is made for analytical purposes and is not necessarily indicative of the categories in which future losses may occur. The total allowance is available to absorb losses from any loan category.

December 31,
20212020201920182017
Amount(1)Percent of Loans to Total Loans(2)Amount(1)Percent of Loans to Total Loans(2)AmountPercent of Loans to Total Loans(2)AmountPercent of Loans to Total LoansAmountPercent of Loans to Total Loans
(Dollars in thousands)
Balance of allowance for credit losses on loans applicable to:
Commercial and industrial$80,41216.1%$116,79521.1%$40,44518.5%$40,22314.3%$38,81014.8%
Real estate190,61278.5%177,30473.4%42,26375.2%40,93775.9%39,93375.5%
Agriculture and agriculture real estate7,7593.7%7,8243.4%2,9714.0%3,6937.0%3,7726.9%
Consumer and other7,5971.7%14,1452.1%1,7902.3%1,5872.8%1,5262.8%
Total allowance for credit losses on loans$286,380100.0%$316,068100.0%$87,469100.0%$86,440100.0%$84,041100.0%
Column 1Column 2
(1)ASU 2016-13 became effective for the Company on January 1, 2020.
Column 1Column 2
(2)Loans outstanding as a percentage of total loans, excluding Warehouse Purchase Program loans.

The Company further disaggregates its allowance for credit losses to distinguish between the portion of the allowance attributed to originated loans and the portion attributed to acquired loans.

The following tables present, as of and for the periods indicated, information regarding the allowance for credit losses on loans differentiated between originated loans and acquired loans, which includes re-underwritten acquired loans, Non-PCD loans and PCD loans. Reported net charge-offs may include those from Non-PCD loans and PCD loans, but only if the total charge-off required is greater than the remaining discount.

As of and for the Year Ended December 31, 2021
Originated LoansAcquired LoansTotal
(Dollars in thousands)
Average loans outstanding$14,696,459$4,437,141$19,133,600
Gross loans outstanding at end of period$14,746,368$3,869,776$18,616,144
Allowance for credit losses on loans at beginning of period$150,630$165,438$316,068
Provision for credit losses41,631(41,631)
Charge-offs:
Commercial and industrial(3,922)(6,813)(10,735)
Real estate and agriculture(820)(17,768)(18,588)
Consumer and other(3,726)(327)(4,053)
Recoveries:
Commercial and industrial1,1605221,682
Real estate and agriculture67321694
Consumer and other1,1102021,312
Net charge-offs(1)(5,525)(24,163)(29,688)
Allowance for credit losses on loans at end of period$186,736$99,644$286,380
Ratio of allowance to end of period loans1.27%2.57%1.54%
Ratio of allowance to end of period loans, excluding Warehouse Purchase Program loans1.44%2.57%1.70%
Ratio of net charge-offs to average loans0.04%0.54%0.16%
Ratio of allowance to end of period nonperforming loans911.7%1493.0%1054.6%
Ratio of allowance to end of period nonaccrual loans947.3%1519.7%1090.2%

52

As of and for the Year Ended December 31, 2020
Originated LoansAcquired LoansTotal
(Dollars in thousands)
Average loans outstanding$13,018,838$6,843,689$19,862,527
Gross loans outstanding at end of period$14,205,696$6,041,248$20,246,944
Allowance for credit losses on loans at beginning of period$77,013$10,456$87,469
Cumulative effect from adoption of ASU 2016-1328,107212,431240,538
Provision for credit losses50,927(30,927)20,000
Charge-offs:
Commercial and industrial(1,226)(24,785)(26,011)
Real estate and agriculture(2,384)(2,308)(4,692)
Consumer and other(4,342)(525)(4,867)
Recoveries:
Commercial and industrial4529521,404
Real estate and agriculture750106856
Consumer and other1,333381,371
Net charge-offs(1)(5,417)(26,522)(31,939)
Allowance for credit losses on loans at end of period$150,630$165,438$316,068
Ratio of allowance to end of period loans1.06%2.74%1.56%
Ratio of allowance to end of period loans, excluding Warehouse Purchase Program loans1.33%2.74%1.82%
Ratio of net charge-offs to average loans0.04%0.39%0.16%
Ratio of allowance to end of period nonperforming loans455.8%1044.6%646.6%
Ratio of allowance to end of period nonaccrual loans461.3%1138.2%669.8%
Column 1Column 2
(1)There was no net charge-off activity on Warehouse Purchase Program loans during the periods presented.

The Company had gross charge-offs on originated loans of $8.5 million during the year ended December 31, 2021 compared with $8.0 million during the year ended December 31, 2020. Partially offsetting these charge-offs were recoveries on originated loans of $2.9 million for the year ended December 31, 2021 compared with $2.5 million for the year ended December 31, 2020. Total charge-offs for the year ended December 31, 2021 were $33.4 million, partially offset by total recoveries of $3.7 million. Total charge-offs for the year ended December 31, 2020 were $35.6 million, partially offset by total recoveries of $3.6 million.

The following table shows the allocation of the net charge-offs and net recoveries among various categories of loans as of the dates indicated.

December 31, 2021
20212020
AmountPercent of Net Charge-offs to Total Average LoansAmountPercent of Net Charge-offs to Total Average Loans
(Dollars in thousands)
Balance of net (charge-offs) recoveries applicable to:
Commercial and industrial$(9,053)0.05%$(24,607)0.12%
Real estate:
Construction, land development and other land loans2760.00%(350)0.00%
1-4 family residential (including home equity)(35)0.00%(2,290)0.01%
Commercial real estate (including multi-family residential)(18,276)0.10%(1,221)0.01%
Agriculture (includes farmland)1410.00%250.00%
Consumer and other(2,741)0.01%(3,496)0.02%
Total net charge-offs$(29,688)0.16%$(31,939)0.16%

53

The following tables show the allocation of the allowance for credit losses among various categories of loans disaggregated between originated loans, re-underwritten acquired loans, Non-PCD loans and PCD loans at the dates indicated. The allocation is made for analytical purposes and is not necessarily indicative of the categories in which future losses may occur. The total allowance is available to absorb losses from any loan category, regardless of whether allocated to an originated loan or an acquired loan.

December 31, 2021
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal AllowancePercent of Loans to Total Loans(1)
(Dollars in thousands)
Balance of allowance for credit losses on loans applicable to:
Commercial and industrial$32,977$29,525$10,944$6,966$80,41216.1%
Real estate141,80111,63020,28216,899190,61278.5%
Agriculture and agriculture real estate6,636943168127,7593.7%
Consumer and other5,3224713971,4077,5971.7%
Total allowance for credit losses on loans$186,736$42,569$31,791$25,284$286,380100.0%
December 31, 2020
Acquired Loans
Originated LoansRe-Underwritten Acquired LoansNon-PCD LoansPCD LoansTotal AllowancePercent of Loans to Total Loans(1)
(Dollars in thousands)
Balance of allowance for credit losses on loans applicable to:
Commercial and industrial$31,537$29,358$31,798$24,102$116,79521.1%
Real estate106,15411,36330,19429,593177,30473.4%
Agriculture and agriculture real estate6,2331,1892301727,8243.4%
Consumer and other6,7067158285,89614,1452.1%
Total allowance for credit losses on loans$150,630$42,625$63,050$59,763$316,068100.0%
Column 1Column 2
(1)Loans outstanding as a percentage of total loans, excluding Warehouse Purchase Program loans.

At December 31, 2021, the allowance for credit losses on loans totaled $286.4 million or 1.54% of total loans, including acquired loans with discounts, a decrease of $29.7 million or 9.4% compared to the allowance for credit losses on loans totaling $316.1 million or 1.56% of total loans, including acquired loans with discounts, for December 31, 2020. Net charge-offs were $29.7 million for the year ended December 31, 2021. Net charge-offs for the year ended December 31, 2021 included $12.7 million related to resolved PCD loans and $10.8 million related to the partial charge-off of one commercial real estate loan obtained through acquisition. The PCD loans had specific reserves of $12.9 million, of which $9.9 million was allocated to the charge-offs and $3.0 million moved to the general reserve. Further, an additional $21.6 million of specific reserves on resolved PCD loans without any related charge-offs was released to the general reserve. PPP loans totaling $169.9 million as of December 31, 2021, are fully guaranteed by the SBA and do not carry an allowance.

At December 31, 2020, the allowance for credit losses on loans totaled $316.1 million or 1.56% of total loans, including acquired loans with discounts, an increase of $228.6 million compared to the allowance for credit losses on loans totaling $87.5 million or 0.46% of total loans, including acquired loans with discounts, for December 31, 2019. On January 1, 2020, the Company adopted CECL. Upon adoption of CECL, the Company recognized an increase in allowance for credit losses on loans of $108.7 million, of which $102.5 million was related to LegacyTexas and an increase in allowance for credit losses on off-balance sheet credit exposures of $24.4 million, of which $6.3 million was related to LegacyTexas, with a corresponding decrease in retained earnings (pre-tax). Additionally, the Company recognized an increase in the allowance for credit losses for loans of $131.8 million, of which $130.3 million was related to LegacyTexas, due to the reclass of PCD credit discounts as a result of adopting CECL.

54

At December 31, 2021, $186.7 million of the allowance for credit losses on loans was attributable to originated loans compared with $150.6 million of the allowance at December 31, 2020, an increase of $36.1 million or 24.0%. At December 31, 2021, $42.6 million of the allowance for credit losses on loans was attributable to re-underwritten acquired loans compared with $42.6 million of the allowance at December 31, 2020, a decrease of $56 thousand or 0.1%. At December 31, 2021, $31.8 million of the allowance for credit losses on loans was attributable to Non-PCD loans compared to $63.1 million of the allowance at December 31, 2020, a decrease of $31.3 million or 49.6%. At December 31, 2021, $25.3 million of the allowance for credit losses on loans attributable to PCD loans compared to $59.8 million of the allowance at December 31, 2020, a decrease of $34.5 million or 57.7%.

At December 31, 2021, the Company had $13.0 million of total outstanding accretable discounts on Non-PCD and PCD loans. At December 31, 2020, the Company had $53.8 million of total outstanding accretable discounts on Non-PCD and PCD loans.

The Company believes that the allowance for credit losses on loans at December 31, 2021 is adequate to absorb expected lifetime losses that may be realized from the loan portfolio as of such date. Nevertheless, the Company could sustain losses in future periods that could be substantial in relation to the size of the allowance at December 31, 2021.

Allowance for Credit Losses on Off-Balance Sheet Credit Exposures

The allowance for credit losses on off-balance sheet credit exposures estimates expected credit losses over the contractual period in which there is exposure to credit risk via a contractual obligation to extend credit, except when an obligation is unconditionally cancellable by the Company. The allowance is adjusted by provisions for credit losses charged to earnings that increase the allowance, or by provision releases returned to earnings that decrease the allowance. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on the commitments expected to fund. The estimate of commitments expected to fund is affected by historical analysis of utilization rates. The expected credit loss rates applied to the commitments expected to fund are affected by the general valuation allowance utilized for outstanding balances with the same underlying assumptions and drivers. As of December 31, 2021 and 2020, the Company had $29.9 million in allowance for credit losses on off-balance sheet credit exposures. The allowance for credit losses on off-balance sheet credit exposures is a separate line item on the Company’s consolidated balance sheet.

Securities

The Company uses its securities portfolio to manage interest rate risk and as a source of income and liquidity for cash requirements. At December 31, 2021, the carrying amount of investment securities totaled $12.82 billion, an increase of $4.28 billion or 50.1% compared with $8.54 billion at December 31, 2020. At December 31, 2021, securities represented 33.9% of total assets compared with 25.1% of total assets at December 31, 2020.

At the date of purchase, the Company is required to classify debt and equity securities into one of three categories: held to maturity, trading or available for sale. At each reporting date, the appropriateness of the classification is reassessed. Investments in debt securities are classified as held to maturity and measured at amortized cost in the financial statements only if management has the positive intent and ability to hold those securities to maturity. Securities that are bought and held principally for the purpose of selling them in the near term are classified as trading and measured at fair value in the financial statements with unrealized gains and losses included in earnings. Investments not classified as either held to maturity or trading are classified as available for sale and measured at fair value in the financial statements with unrealized gains and losses reported, net of tax, in a separate component of shareholders’ equity until realized.

55

The following table summarizes the carrying value by classification of securities as of the dates shown:

December 31,
202120202019
Amortized CostFair ValueAmortized CostFair ValueAmortized CostFair Value
(Dollars in thousands)
Available for Sale
States and political subdivisions$$$$$470$471
Collateralized mortgage obligations483,761485,671611,353612,334235,222235,773
Mortgage-backed securities28,88129,26139,18739,18051,20951,419
Total$512,642$514,932$650,540$651,514$286,901$287,663
Held to Maturity
U.S. Treasury securities and obligations of U.S. Government agencies$$$$$13,933$13,991
States and political subdivisions132,620138,474166,175174,484238,347245,790
Collateralized mortgage obligations39,67540,08096,00097,450203,470204,212
Mortgage-backed securities12,131,67412,072,6597,629,1317,767,2087,826,6437,839,858
Total$12,303,969$12,251,213$7,891,306$8,039,142$8,282,393$8,303,851

The investment securities portfolio is measured for expected credit losses by segregating the portfolio into two general segments and applying the appropriate expected credit losses methodology. Investment securities classified as available for sale or held to maturity are evaluated for expected credit losses under FASB ASC 326, “Financial Instruments – Credit Losses.”

Available for sale securities. For available for sale securities in an unrealized loss position, the amount of the expected credit losses recognized in earnings depends on whether an entity intends to sell the security or more likely than not will be required to sell the security before recovery of its amortized cost basis less any current-period credit loss. If an entity intends to sell or more likely than not will be required to sell the security before recovery of its amortized cost basis less any current-period credit loss, the expected credit losses will be recognized in earnings equal to the entire difference between the investment’s amortized cost basis and its fair value at the balance sheet date. If an entity does not intend to sell the security and it is not more likely than not that the entity will be required to sell the security before recovery of its amortized cost basis less any current-period loss, the expected credit losses will be separated into the amount representing the credit-related portion of the impairment loss (“credit loss”) and the noncredit portion of the impairment loss (“noncredit portion”). The amount of the total expected credit losses related to the credit loss is determined based on the difference between the present value of cash flows expected to be collected and the amortized cost basis, and such difference is recognized in earnings. The amount of the total expected credit losses related to the noncredit portion is recognized in other comprehensive income, net of applicable taxes. The previous amortized cost basis less the expected credit losses recognized in earnings will become the new amortized cost basis of the investment.

As of December 31, 2021, management does not have the intent to sell any of the securities classified as available for sale before a recovery of cost. In addition, management believes it is more likely than not that the Company will not be required to sell any of its investment securities before a recovery of cost. The unrealized losses are largely due to changes in market interest rates and spread relationships since the time the underlying securities were purchased. The fair value is expected to recover as the securities approach their maturity date or repricing date or if market yields for such investments decline. Management does not believe any of the securities are impaired due to reasons of credit quality. Accordingly, as of December 31, 2021, management believes that there is no potential for credit losses on available for sale securities.

Held to maturity securities. The Company’s held to maturity investments include mortgage-related bonds issued by either the Government National Mortgage Corporation (“Ginnie Mae”), Federal National Mortgage Association (“Fannie Mae”) or Federal Home Loan Mortgage Corporation (“Freddie Mac”).  Ginnie Mae issued securities are explicitly guaranteed by the U.S. government, while Fannie Mae and Freddie Mac issued securities are fully guaranteed by those respective United States government-sponsored agencies, and conditionally guaranteed by the full faith and credit of the United States.  The Company’s held to maturity securities also include taxable and tax-exempt municipal securities issued primarily by school districts, utility districts and municipalities located in Texas. The Company’s investment in municipal securities is exposed to credit risk. The securities are highly rated by major rating agencies and regularly reviewed by management. A significant portion are guaranteed or insured by either the Texas Permanent School Fund, Assured Guaranty or Build America Mutual. As of December 31, 2021, the Company’s municipal securities represent 1.0% of the securities portfolio. Management has the ability and intent to hold the securities classified as held to maturity until they mature, at which time the Company will receive full value for the securities. Accordingly, as of December 31, 2021, management believes that there is no potential for material credit losses on held to maturity securities.

56

The following table summarizes the contractual maturity of securities and their weighted average yields as of December 31, 2021. The contractual maturity of a mortgage-backed security is the date at which the last underlying mortgage matures. The weighted average life of the Company’s securities portfolio is 4.20 years, with a modified duration of 3.77 at December 31, 2021. Available for sale securities are shown at fair value and held to maturity securities are shown at amortized cost. For purposes of the table below, tax-exempt states and political subdivisions are calculated on a tax equivalent basis.

December 31, 2021
Within One YearAfter One Year but Within Five YearsAfter Five Years but Within Ten YearsAfter Ten YearsTotal
AmountYieldAmountYieldAmountYieldAmountYieldTotalYield
(Dollars in thousands)
States and political subdivisions$14,5953.77%$69,7264.35%$31,3443.42%$16,9552.18%$132,6203.79%
Collateralized mortgage obligations129,4850.69%377,2940.53%118,5660.58%525,3460.55%
Mortgage-backed securities1,5892.67%187,4002.48%2,586,5442.00%9,385,4021.69%12,160,9351.77%
Total$16,1853.67%$286,6112.75%$2,995,1821.83%$9,520,9231.68%$12,818,9011.74%

The contractual maturity of mortgage-backed securities and collateralized mortgage obligations is not a reliable indicator of their expected life because borrowers have the right to prepay their obligations at any time. Mortgage-backed securities monthly pay downs cause the average lives of the securities to be much different than their stated lives. During a period of increasing interest rates, fixed rate mortgage-backed securities do not tend to experience heavy prepayments of principal, and consequently, the average life of this security will be lengthened. If interest rates begin to fall, prepayments may increase, thereby shortening the estimated life of this security.

At December 31, 2021 and 2020, the Company did not own securities of any one issuer (other than the U.S. government and its agencies) for which aggregate adjusted cost exceeded 10% of the consolidated shareholders’ equity at such respective dates.

The average tax equivalent yield of the securities portfolio was 1.74% as of December 31, 2021 compared with 1.76% and 2.34% as of December 31, 2020 and 2019, respectively. This decrease was primarily due to the investment in lower yielding securities and higher prepayments. The average tax equivalent yield on the securities portfolio is based upon expected prepayment speeds, other industry standard projections and on a 21% tax rate in 2021, 2020 and 2019.

The average yield excluding the tax equivalent adjustment was 1.55% for the year ended December 31, 2021 compared with 2.08% for the year ended December 31, 2020 and 2.34% for the year ended December 31, 2019. The overall growth in the average securities portfolio over the comparable periods was primarily funded by average deposit growth.

Mortgage-backed securities are securities that have been developed by pooling a number of real estate mortgages and which are principally issued by federal agencies such as Ginnie Mae, Fannie Mae and Freddie Mac. These securities are deemed to have high credit ratings, and minimum regular monthly cash flows of principal and interest are guaranteed by the issuing agencies.

Unlike U.S. Treasury and U.S. government agency securities, which have a lump sum payment at maturity, mortgage-backed securities provide cash flows from regular principal and interest payments and principal prepayments throughout the lives of the securities. Premiums and discounts on mortgage-backed securities are amortized over the expected life of the security and may be impacted by prepayments. As such, mortgage-backed securities which are purchased at a premium will generally suffer decreasing net yields as interest rates drop because homeowners tend to refinance their mortgages resulting in prepayments and an acceleration of premium amortization. Securities purchased at a discount will obtain higher net yields in a decreasing interest rate environment as prepayments result in an acceleration of discount accretion. At December 31, 2021, 77.2% of the mortgage-backed securities held by the Company had contractual final maturities of more than ten years with a weighted average life of 4.70 years.

Collateralized mortgage obligations (“CMOs”) are bonds that are backed by pools of mortgages. The pools can be Ginnie Mae, Fannie Mae or Freddie Mac pools or they can be private-label pools. CMOs are designed so that the mortgage collateral will generate a cash flow sufficient to provide for the timely repayment of the bonds. So long as the collateral cash flow is adequate to meet scheduled bond payments, the mortgage collateral pool can be structured to accommodate various desired bond repayment schedules. This is accomplished by dividing the bonds into classes to which payments on the underlying mortgage pools are allocated in different order. The bond’s cash flow, for example, can be dedicated to one class of bondholders at a time, thereby increasing call protection to bondholders. In private-label CMOs, losses on underlying mortgages are directed to the most junior of all classes and then to the classes above in order of increasing seniority, which means that the senior classes have enough credit protection to be given the highest credit rating by the rating agencies.

57

Deposits

The Company’s lending and investing activities are primarily funded by deposits. The Company offers a variety of deposit accounts having a wide range of interest rates and terms including demand, savings, money market and time accounts. The Company relies primarily on competitive pricing policies and customer service to attract and retain these deposits.

Total deposits at December 31, 2021 were $30.77 billion, an increase of $3.41 billion or 12.5% compared with $27.36 billion at December 31, 2020. Total deposits at December 31, 2020 were $27.36 billion, an increase of $3.16 billion or 13.1% compared with $24.20 billion at December 31, 2019. Noninterest-bearing deposits at December 31, 2021 were $10.75 billion compared with $9.1  billion at December 31, 2020, an increase of $1.60 billion or 17.5%. Noninterest-bearing deposits at December 31, 2020 were $9.15 billion compared with $7.76 billion at December 31, 2019, an increase of $1.39 billion or 17.9%. Interest-bearing deposits at December 31, 2021 were $20.02 billion, an increase of $1.81 billion or 10.0% compared with $18.21 billion at December 31, 2020. Interest-bearing deposits at December 31, 2020 were $18.21 billion, an increase of $1.77 billion or 10.8% compared with $16.44 billion at December 31, 2019.

The daily average balances and weighted average rates paid on deposits for each of the years ended December 31, 2021, 2020 and 2019 are presented below:

Years Ended December 31,
202120202019
Average BalanceAverage RateAverage BalanceAverage RateAverage BalanceAverage Rate
(Dollars in thousands)
Interest-bearing checking$6,169,8640.28%$5,177,7360.43%$3,917,4130.61%
Regular savings3,162,6860.112,796,3820.202,269,5070.44
Money market savings6,720,8630.245,858,4920.553,672,4221.10
Time deposits2,917,9760.553,194,2741.342,314,1741.59
Total interest-bearing deposits18,971,3890.2817,026,8840.6012,173,5160.92
Noninterest-bearing deposits10,036,5198,558,3856,006,914
Total deposits$29,007,9080.18%$25,585,2690.40%$18,180,4300.61%

The Company’s ratio of average noninterest-bearing deposits to average total deposits for the years ended December 31, 2021, 2020 and 2019 was 34.6%, 33.5% and 33.0%, respectively.

The following table sets forth the amount of the Company’s certificates of deposit that are $250,000 or greater by time remaining until maturity at December 31, 2021 (dollars in thousands):

Three months or less$292,90023.8%
Over three through six months302,35124.6
Over six through 12 months436,67735.6
Over 12 months196,80716.0
Total$1,228,735100.0%

Total uninsured deposits, including certificates of deposits, were $14.70 billion and $12.53 billion for the years ended December 31, 2021 and 2020, respectively.

58

Other Borrowings

The Company utilizes borrowings to supplement deposits to fund its lending and investment activities. Borrowings consist of funds from the Federal Home Loan Bank (“FHLB”) and securities sold under repurchase agreements.

The following table presents the Company’s borrowings at December 31, 2021 and 2020:

FHLB AdvancesFHLB Long-Term Notes PayableSecurities Sold Under Repurchase AgreementsSubordinated Notes
(Dollars in thousands)
December 31, 2021
Amount outstanding at year-end$$$448,099$
Weighted average interest rate at year-end0.17%
Maximum month-end balance during the year$$$460,288$
Average balance outstanding during the year$$$410,747$
Weighted average interest rate during the year0.17%
December 31, 2020
Amount outstanding at year-end$$$389,583$
Weighted average interest rate at year-end0.22%
Maximum month-end balance during the year$1,335,000$3,630$402,878$125,731
Average balance outstanding during the year$326,175$3,101$371,872$114,499
Weighted average interest rate during the year1.04%5.42%0.44%4.80%

FHLB advances and long-term notes payable—The Company has an available line of credit with the FHLB of Dallas which allows the Company to borrow on a collateralized basis. The Company’s FHLB advances are typically considered short-term borrowings and are used to manage liquidity as needed. Maturing advances are replaced by drawing on available cash, making additional borrowings or through increased customer deposits. At December 31, 2021, the Company had total funds of $13.59 billion available under this line. At December 31, 2021, the Company had no FHLB advances and long-term notes payable.

Securities sold under repurchase agreements with Company customers—At December 31, 2021, the Company had $448.1 million in securities sold under repurchase agreements compared with $389.6 million at December 31, 2020, with weighted average rates paid of 0.17% and 0.44% for the years ended December 31, 2021 and 2020, respectively. Repurchase agreements are generally settled on the following business day; however, approximately $5.4 million of repurchase agreements outstanding at December 31, 2021 have maturity dates ranging from 6 to 24 months. All securities sold under repurchase agreements are collateralized by certain pledged securities.

Subordinated notes—On November 30, 2020, the Company redeemed the $125.0 million in subordinated notes assumed in the Merger. The redemption was funded by dividends from Prosperity Bank.  Accordingly, as of December 31, 2021 and 2020, the Company had no subordinated notes outstanding.

Interest Rate Sensitivity and Market Risk

The Company’s asset liability and funds management policy provides management with the guidelines for effective funds management, and the Company has established a measurement system for monitoring its net interest rate sensitivity position. The Company manages its sensitivity position within established guidelines.

As a financial institution, the Company’s primary component of market risk is interest rate volatility. Fluctuations in interest rates ultimately will impact both (1) the level of income and expense recorded on most of the Company’s assets and liabilities and (2) the market value of all interest-earning assets and interest-bearing liabilities, other than those which have a short term to maturity. Interest rate risk is the potential of economic losses due to future interest rate changes. These economic losses can be reflected as a loss of future net interest income, a loss of current fair market values, or both. The objective is to measure the effect on net interest income and to adjust the balance sheet to minimize the inherent risk while maximizing income.

59

The Company primarily manages its exposure to interest rates by structuring its balance sheet in the ordinary course of business. The Company does not employ material amounts of instruments such as leveraged derivatives, interest rate swaps, financial options, financial future contracts or forward delivery contracts for the purpose of reducing interest rate risk. Based upon the nature of the Company’s operations, with the exception of how commodity prices may impact the Company’s borrowers’ ability to repay loans, the Company is not subject to foreign exchange or commodity price risk. The Company is not involved in trading assets for its own account.

The Company’s exposure to interest rate risk is managed by the Asset Liability Committee (“ALCO”), which consists of senior officers of the Company, in accordance with policies approved by the Company’s Board of Directors. The ALCO formulates strategies based on appropriate levels of interest rate risk. In determining the appropriate level of interest rate risk, the ALCO considers the impact on earnings and capital of the current outlook on interest rates, potential changes in interest rates, regional economies, liquidity, business strategies and other factors. The ALCO meets regularly to review, among other things, the sensitivity of assets and liabilities to interest rate changes, the book and market values of assets and liabilities, unrealized gains and losses, purchase and sale activities, commitments to originate loans and the maturities of investments and borrowings. Additionally, the ALCO reviews liquidity, cash flow flexibility, maturities of deposits and consumer and commercial deposit activity. Management uses two methodologies to manage interest rate risk: (1) an analysis of relationships between interest-earning assets and interest-bearing liabilities; and (2) an interest rate shock simulation model. The Company has traditionally managed its business to reduce its overall exposure to changes in interest rates.

The Company uses an interest rate risk simulation model and shock analysis to test the interest rate sensitivity of net interest income and the balance sheet. Contractual maturities and repricing opportunities of loans are incorporated in the model as are prepayment assumptions, maturity data and call options within the investment portfolio. Assumptions based on past experience are incorporated into the model for nonmaturity deposit accounts. The assumptions used are inherently uncertain, and, as a result, the model cannot precisely measure future net interest income or precisely predict the impact of fluctuations in market interest rates on net interest income. Actual results will differ from the model’s simulated results due to timing, magnitude and frequency of interest rate changes as well as changes in market conditions and the application and timing of various management strategies.

The Company utilizes static balance sheet rate shocks to estimate the potential impact on net interest income of changes in interest rates under various rate scenarios. This analysis estimates a percentage of change in the metric from the stable rate base scenario versus alternative scenarios of rising and falling market interest rates by instantaneously shocking a static balance sheet.

The following table summarizes the simulated change in net interest income at the 12-month horizon, considering the balance sheet composition as of December 31, 2021 and 2020:

Percent Change in Net Interest Income
Change in Interest Rates (Basis Points)December 31, 2021December 31, 2020
+20011.0%15.5%
+1004.9%8.5%
Base0.0%0.0%
-100(5.4)%(2.8)%

The Company continues to manage its asset sensitivity within the scope of its risk tolerances and changing market conditions. At December 31, 2021, a projected 200 basis point increase in rates resulted in a projected increase in net interest income of 11.0% compared with 15.5% increase at December 31, 2020. These projections can be impacted by a variety of factors, including changes in interest rates, changes in model assumptions and shifts in the Company’s balance sheet composition. During 2021, the Company gradually increased its volume of fixed-rate investment securities due to the increase in long-term interest rates and growth in deposits. At December 31, 2021, securities represented 33.9% of total assets compared with 25.1% of total assets at December 31, 2020. This change in the securities to total assets was the primary reason for the decline in the Company’s projected asset sensitivity.

The results are significantly influenced by the behavior of demand, money market and savings deposits and the overall balance sheet composition during such rate fluctuations. The Company has found that, historically, interest rates on these deposits change more slowly than changes in the discount and federal funds rates. This assumption is incorporated into the simulation model and is generally not fully reflected in a gap analysis. The assumptions incorporated into the model are inherently uncertain and, as a result, the model cannot precisely measure future net interest income or precisely predict the impact of fluctuations in market interest rates on net interest income. Actual results will differ from the model’s simulated results due to timing, magnitude and frequency of interest rate changes as well as changes in market conditions and the application and timing of various strategies.

60

LIBOR Transition

As of December 31, 2021, LIBOR was used as an index rate for the majority of the Company’s interest-rate swaps and approximately 11.4% of the Company’s loan portfolio. On September 30, 2021, the Company began transitioning away from LIBOR to Secured Overnight Financing Rate (“SOFR”) or other alternative variable rate indexes for its interest-rate swaps and loans historically using LIBOR as an index.

Liquidity

Liquidity involves the Company’s ability to raise funds to support asset growth and acquisitions or reduce assets to meet deposit withdrawals and other payment obligations, to maintain reserve requirements and otherwise to operate the Company on an ongoing basis and manage unexpected events. During 2021 and 2020, the Company’s liquidity needs have primarily been met by core deposits, security and loan maturities and amortizing investment and loan portfolios. During 2020, the Company also utilized advances from the FHLB of Dallas. Although access to purchased funds from correspondent banks is available and has been utilized on occasion to take advantage of investment opportunities, the Company does not generally rely on this external funding source.

The following table illustrates, during the years presented, the mix of the Company’s funding sources and the average assets in which those funds are invested as a percentage of the Company’s average total assets for the periods indicated. Average assets totaled $35.98 billion for 2021 compared with $32.65 billion for 2020.

20212020
Source of Funds:
Deposits:
Noninterest-bearing27.90%26.22%
Interest-bearing52.7452.16
Securities sold under repurchase agreements1.141.14
Other borrowings1.01
Subordinated notes0.35
Other noninterest-bearing liabilities0.650.82
Shareholders’ equity17.5718.30
Total100.00%100.00%
Uses of Funds:
Loans53.19%60.84%
Securities31.4924.58
Federal funds sold and other interest-earning assets3.371.62
Other noninterest-earning assets11.9512.96
Total100.00%100.00%
Average noninterest-bearing deposits to average deposits34.60%33.45%
Average loans to average deposits65.96%77.63%

The Company’s largest source of funds is deposits and its principal uses of funds are securities and loans. The Company does not expect a change in the source or use of its funds in the foreseeable future. The Company’s average deposits increased 13.4% for the year ended December 31, 2021 compared with the year ended December 31, 2020. The Company’s average loans decreased 3.7% for the year ended December 31, 2021 compared with the year ended December 31, 2020. The Company predominantly invests excess deposits in government-backed securities until the funds are needed to fund loan growth. The Company’s securities portfolio has a weighted average life of 4.20 years and a modified duration of 3.77 at December 31, 2021.

As of December 31, 2021, the Company had outstanding $4.35 billion in commitments to extend credit, $102.6 million in commitments associated with outstanding standby letters of credit and $1.31 billion in commitments associated with unused capacity on Warehouse Purchase Program loans. Since commitments associated with letters of credit and commitments to extend credit may expire unused, the total outstanding may not necessarily reflect the actual future cash funding requirements.

As of December 31, 2021, the Company had no exposure to future cash requirements associated with known uncertainties or capital expenditures of a material nature.

As of December 31, 2021, the Company had cash and cash equivalents of $2.55 billion compared with $1.34 billion at December 31, 2020.

61

Share Repurchases

On January 18, 2022, the Company announced a stock repurchase program that authorized the repurchase of up to 5%, or approximately 4.6 million shares, of its outstanding common stock over a one-year period expiring on January 18, 2023, at the discretion of management. Under the stock repurchase program, the Company may repurchase shares from time to time at prevailing market prices, through open-market purchases or privately negotiated transactions, depending upon market conditions. Repurchases under this program may also be made in transactions outside the safe harbor during a pending merger, acquisition or similar transaction. The timing and actual number of shares repurchased will depend on a variety of factors including price, corporate and regulatory requirements, market conditions, and other corporate liquidity requirements and priorities.  Shares of stock repurchased are held as authorized but unissued shares. The Company is not obligated to purchase any particular number of shares, and the Company may suspend, modify or terminate the program at any time and for any reason without prior notice.

On January 26, 2021, the Company announced a stock repurchase program under which the Company could repurchase up to 5%, or approximately 4.65 million shares, of its outstanding common stock over a one-year period, at the discretion of management. The Company repurchased 767,134 shares of its common stock at an average weighted price of $67.87 per share during the year ended December 31, 2021.

On January 29, 2020, the Company announced a stock repurchase program that authorized the repurchase of up to 5%, or approximately 4.74 million shares, of the Company’s outstanding common stock over a one-year period, at the discretion of management. The Company repurchased 2.2 million shares of its common stock at an average weighted price of $52.47 per share during the year ended December 31, 2020.

Off-Balance Sheet Items

In the normal course of business, the Company enters into various transactions that, in accordance with GAAP, are not included in its consolidated balance sheets. The Company enters into these transactions to meet the financing needs of its customers. These transactions include commitments to extend credit and standby letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in the consolidated balance sheets.

The Company’s commitments associated with outstanding standby letters of credit, unused capacity on Warehouse Purchase Program loans and commitments to extend credit expiring by period as of December 31, 2021 are summarized below. Since commitments associated with letters of credit, unused capacity of Warehouse Purchase Program loans and commitments to extend credit may expire unused, the amounts shown may not necessarily reflect the actual future cash funding requirements.

1 year or lessMore than 1 year but less than 3 years3 years or more but less than 5 years5 years or moreTotal
(Dollars in thousands)
Standby letters of credit$95,022$5,664$1,864$$102,550
Unused capacity on Warehouse Purchase Program loans1,313,8701,313,870
Commitments to extend credit1,585,5101,203,831154,9911,406,2064,350,538
Total$2,994,402$1,209,495$156,855$1,406,206$5,766,958

Standby Letters of Credit. Standby letters of credit are written conditional commitments issued by the Company to guarantee the payment by or performance of a customer to a third party. If the customer does not perform in accordance with the terms of the agreement with the third party, the Company would be required to fund the commitment. The maximum potential amount of future payments the Company could be required to make is represented by the contractual amount of the commitment. If the commitment is funded, the Company would be entitled to seek recovery from the customer. The Company’s policies generally require that standby letter of credit arrangements contain security and debt covenants similar to those contained in loan agreements.

Unused Capacity on Warehouse Purchase Program Loans. For Warehouse Purchase Program loans, the Company has established a maximum purchase facility amount, but reserves the right, at any time, to refuse to buy any mortgage loans offered for sale by its mortgage originator clients for any reason.

Commitments to Extend Credit. The Company enters into contractual commitments to extend credit, normally with fixed expiration dates or termination clauses, at specified rates and for specific purposes. Substantially all of the Company’s commitments to extend credit are contingent upon customers maintaining specific credit standards at the time of loan funding. The Company minimizes its exposure to loss under these commitments by subjecting them to credit approval and monitoring procedures.

62

Management assesses the credit risk associated with certain commitments to extend credit in determining the level of the allowance for credit losses.

Allowance for Credit Losses on Off-balance Sheet Credit Exposures. The Company records an allowance for credit losses on off-balance sheet lending-related commitments and guarantees on credit card debt that is adjusted through a charge to provision for credit losses on the Company’s consolidated statement of income. At December 31, 2021 and 2020, this allowance for credit losses on off-balance sheet lending-related commitments and guarantees on credit card debt totaled $29.9 million.

Capital Resources

Capital management consists of providing equity to support the Company’s current and future operations. The Company is subject to capital adequacy requirements imposed by the Federal Reserve Board, and the Bank is subject to capital adequacy requirements imposed by the FDIC. Both the Federal Reserve Board and the FDIC have adopted risk-based capital requirements for assessing bank holding company and bank capital adequacy. These standards define capital and establish minimum capital requirements in relation to assets and off-balance sheet exposure, adjusted for credit risk.

In July 2013, the Federal Reserve Board and the FDIC published the Basel III Capital Rules establishing a new comprehensive capital framework for U.S. banking organizations. The Basel III Capital Rules, among other things, (1) introduced a new capital measure called “Common Equity Tier 1” (“CET1”), (2) specified that Tier 1 capital consists of CET1 and “Additional Tier 1 capital” instruments meeting specified requirements, (3) defined CET1 narrowly by requiring that most deductions/ adjustments to regulatory capital measures be made to CET1 and not to the other components of capital and (4) expanded the scope of the deductions/ adjustments as compared to existing regulations.

Since being fully phased in on January 1, 2019, the Basel III Capital Rules require the Company to maintain a capital conservation buffer, composed entirely of CET1, of 2.5%, effectively resulting in minimum ratios of (1) CET1 to risk-weighted assets of 7.0%, (2) Tier 1 capital to risk-weighted assets of 8.5%, (3) total capital (that is, Tier 1 plus Tier 2) to risk-weighted assets of 10.5% and (4) Tier 1 capital to average quarterly assets as reported on consolidated financial statements ( known as the “leverage ratio”) of 4.0%. The Bank is subject to capital adequacy guidelines of the FDIC that are substantially similar to the Federal Reserve Board’s guidelines. Also pursuant to FDICIA, the FDIC has promulgated regulations setting the levels at which an insured institution such as the Bank would be considered “well-capitalized,” “adequately capitalized,” “undercapitalized,” “significantly undercapitalized” and “critically undercapitalized.” Under the FDIC’s regulations, the Bank is classified “well-capitalized” for purposes of prompt corrective action.

Banking institutions that fail to meet the effective minimum ratios will be subject to constraints on capital distributions, including dividends and share repurchases, and certain discretionary executive compensation. The severity of the constraints depends on the amount of the shortfall and the institution’s “eligible retained income” (that is, four-quarter trailing net income, net of distributions and tax effects not reflected in net income).

In response to the COVID-19 pandemic, in March 2020 the joint federal bank regulatory agencies issued an interim final rule that allows banking organizations that implement CECL in 2020 to mitigate the effects of the CECL accounting standard in their regulatory capital for two years. This two-year delay is in addition to the three-year transition period that the agencies had already made available. The Company adopted the option provided by the interim final rule, which delayed the effects of CECL on its regulatory capital through 2021, after which the effects will be phased in over a three-year period from January 1, 2022 through December 31, 2024. Under the interim final rule, the amount of adjustments to regulatory capital deferred until the phase-in period include both the initial impact of the Company’s adoption of CECL at January 1, 2020 and 25% of subsequent changes in the Company’s allowance for credit losses during each quarter of the two-year period ending December 31, 2021. Beginning on January 1, 2022, the cumulative amount of the transition adjustments will be phased in over a three-year transition period, with 75% recognized in 2022, 50% recognized in 2023, and 25% recognized in 2024.

As of December 31, 2021, the Company’s ratio of CET1 to risk-weighted assets was 15.10%, Tier 1 capital to risk-weighted assets was 15.10%, total capital to risk-weighted assets was 15.45% and Tier 1 capital to average quarterly assets was 9.62%.

It is important to note that Warehouse Purchase Program loan volumes can increase significantly on the last day of the month, potentially leading to a significant difference between the ending and average balance of Warehouse Purchase Program loans for a given period. At December 31, 2021, Warehouse Purchase Program loans totaled $1.78 billion, compared to an average balance of $1.99 billion.  Because the capital ratios above are calculated using ending risk-weighted assets and Warehouse Purchase Program loans are risk-weighted at 100%, the end-of-period increase in these balances can significantly impact the Company’s reported capital ratios.

63

Total shareholders’ equity increased to $6.43 billion at December 31, 2021, compared with $6.13 billion at December 31, 2020, an increase of $296.6 million or 4.8%. The increase was primarily the result of net income of $519.3 million partially offset by dividend payments of $184.3 million and common stock repurchases of $52.1 million.

The following table provides a comparison of the Company’s and the Bank’s leverage and risk-weighted capital ratios as of December 31, 2021 to the minimum and well-capitalized regulatory standards:

Minimum Required For Capital Adequacy PurposesMinimum Required Plus Capital Conservation BufferTo Be Categorized As Well Capitalized Under Prompt Corrective Action ProvisionsActual Ratio at December 31, 2021
The Company
CET1 capital ratio4.50%7.00%N/A15.10%
Tier 1 risk-based capital ratio6.00%8.50%N/A15.10%
Total risk-based capital ratio8.00%10.50%N/A15.45%
Leverage ratio4.00%(1)4.00%N/A9.62%
The Bank
CET1 capital ratio4.50%7.00%6.50%15.03%
Tier 1 risk-based capital ratio6.00%8.50%8.00%15.03%
Total risk-based capital ratio8.00%10.50%10.00%15.39%
Leverage ratio4.00%(2)4.00%5.00%9.58%
Column 1Column 2
(1)The Federal Reserve Board may require the Company to maintain a leverage ratio above the required minimum.
Column 1Column 2
(2)The FDIC may require the Bank to maintain a leverage ratio above the required minimum.

64