XML 47 R36.htm IDEA: XBRL DOCUMENT v3.25.0.1
Loans and Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2024
Receivables [Abstract]  
Types of Loans in Loan Portfolio

The loan portfolio consists of various types of loans made principally to borrowers located within the states of Texas and Oklahoma and is categorized by major type as follows:

 

 

December 31,

 

 

 

2024

 

 

2023

 

 

 

(Dollars in thousands)

 

Residential mortgage loans held for sale

 

$

10,690

 

 

$

5,734

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

2,508,088

 

 

 

2,305,040

 

Real estate:

 

 

 

 

 

 

Construction, land development and other land loans

 

 

2,859,281

 

 

 

3,076,591

 

1-4 family residential (including home equity)

 

 

8,476,899

 

 

 

8,162,344

 

Commercial real estate (including multi-family residential)

 

 

5,800,985

 

 

 

5,662,948

 

Farmland

 

 

681,883

 

 

 

598,898

 

Agriculture

 

 

351,663

 

 

 

217,145

 

Consumer and other

 

 

378,817

 

 

 

329,593

 

Total loans held for investment, excluding Warehouse Purchase Program

 

 

21,057,616

 

 

 

20,352,559

 

Warehouse Purchase Program

 

 

1,080,903

 

 

 

822,245

 

Total loans, including Warehouse Purchase Program

 

$

22,149,209

 

 

$

21,180,538

 

Schedule of Contractual Maturities of Loans Classified by Major Type

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 loan purchase net discounts of $35.2 million.

 

 

One Year or Less

 

 

After One Year
Through Five Years

 

 

After Five Years
Through Fifteen
Years

 

 

After Fifteen Years

 

 

Total

 

 

 

(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 loans

 

 

693,907

 

 

 

540,453

 

 

 

573,702

 

 

 

1,052,567

 

 

 

2,860,629

 

1-4 family residential (includes home equity)

 

 

53,794

 

 

 

242,565

 

 

 

1,888,707

 

 

 

6,289,949

 

 

 

8,475,015

 

Commercial (includes multi-family residential)

 

 

271,543

 

 

 

1,199,783

 

 

 

2,137,316

 

 

 

2,220,371

 

 

 

5,829,013

 

Agriculture (includes farmland)

 

 

321,986

 

 

 

164,851

 

 

 

240,467

 

 

 

308,345

 

 

 

1,035,649

 

Consumer and other

 

 

84,503

 

 

 

76,410

 

 

 

149,365

 

 

 

68,943

 

 

 

379,221

 

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 rate

 

 

1,671,196

 

 

 

1,929,851

 

 

 

2,239,964

 

 

 

6,580,650

 

 

 

12,421,661

 

Total

 

$

2,204,383

 

 

$

3,485,317

 

 

$

5,351,818

 

 

$

10,051,333

 

 

$

21,092,851

 

Related Party Loans

An analysis of activity with respect to these related-party loans is as follows:

 

 

As of and for the year ended December 31,

 

 

 

2024

 

 

2023

 

 

 

(Dollars in thousands)

 

Beginning balance on January 1

 

$

292

 

 

$

547

 

New loans

 

 

5

 

 

 

64

 

Repayments

 

 

(31

)

 

 

(319

)

Ending balance

 

$

266

 

 

$

292

 

Aging Analysis of Past Due Loans

An aging analysis of past due loans, segregated by category of loan, is presented below:

 

 

December 31, 2024

 

 

 

Loans Past Due and Still Accruing

 

 

 

 

 

 

 

 

 

 

 

 

30-89 Days

 

 

90 or More
Days

 

 

Total Past
Due Loans

 

 

Nonaccrual
Loans

 

 

Current
Loans

 

 

Total Loans

 

 

 

(Dollars in thousands)

 

Construction, land development and other land loans

 

$

21,464

 

 

$

267

 

 

$

21,731

 

 

$

2,079

 

 

$

2,835,471

 

 

$

2,859,281

 

Warehouse Purchase Program loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,080,903

 

 

 

1,080,903

 

Agriculture and agriculture real estate (includes farmland)

 

 

4,554

 

 

 

575

 

 

 

5,129

 

 

 

2,634

 

 

 

1,025,783

 

 

 

1,033,546

 

1-4 family (includes home equity) (1)

 

 

49,391

 

 

 

 

 

 

49,391

 

 

 

42,048

 

 

 

8,396,150

 

 

 

8,487,589

 

Commercial real estate (includes multi-family residential)

 

 

15,692

 

 

 

 

 

 

15,692

 

 

 

18,455

 

 

 

5,766,838

 

 

 

5,800,985

 

Commercial and industrial

 

 

26,852

 

 

 

1,347

 

 

 

28,199

 

 

 

8,348

 

 

 

2,471,541

 

 

 

2,508,088

 

Consumer and other

 

 

478

 

 

 

 

 

 

478

 

 

 

83

 

 

 

378,256

 

 

 

378,817

 

Total

 

$

118,431

 

 

$

2,189

 

 

$

120,620

 

 

$

73,647

 

 

$

21,954,942

 

 

$

22,149,209

 

 

 

December 31, 2023

 

 

 

Loans Past Due and Still Accruing

 

 

 

 

 

 

 

 

 

 

 

 

30-89 Days

 

 

90 or More
Days

 

 

Total Past
Due Loans

 

 

Nonaccrual
Loans

 

 

Current
Loans

 

 

Total Loans

 

 

 

(Dollars in thousands)

 

Construction, land development and other land loans

 

$

21,627

 

 

$

1,635

 

 

$

23,262

 

 

$

14,770

 

 

$

3,038,559

 

 

$

3,076,591

 

Warehouse Purchase Program loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

822,245

 

 

 

822,245

 

Agriculture and agriculture real estate (includes farmland)

 

 

8,572

 

 

 

 

 

 

8,572

 

 

 

1,460

 

 

 

806,011

 

 

 

816,043

 

1-4 family (includes home equity) (1)

 

 

38,350

 

 

 

130

 

 

 

38,480

 

 

 

25,694

 

 

 

8,103,904

 

 

 

8,168,078

 

Commercial real estate (includes multi-family residential)

 

 

23,511

 

 

 

 

 

 

23,511

 

 

 

18,662

 

 

 

5,620,775

 

 

 

5,662,948

 

Commercial and industrial

 

 

14,782

 

 

 

430

 

 

 

15,212

 

 

 

8,066

 

 

 

2,281,762

 

 

 

2,305,040

 

Consumer and other

 

 

503

 

 

 

 

 

 

503

 

 

 

36

 

 

 

329,054

 

 

 

329,593

 

Total

 

$

107,345

 

 

$

2,195

 

 

$

109,540

 

 

$

68,688

 

 

$

21,002,310

 

 

$

21,180,538

 

(1)
Includes $10.7 million and $5.7 million of residential mortgage loans held for sale at December 31, 2024 and 2023, respectively.
Non-performing Assets

The following table presents information regarding nonperforming assets at the dates indicated:

 

 

 

December 31,

 

 

 

 

2024

 

 

2023

 

 

2022

 

 

 

 

(Dollars in thousands)

 

 

Nonaccrual loans (1)(3)

 

$

73,647

 

 

$

68,688

 

 

$

19,614

 

(2)

Accruing loans 90 or more days past due

 

 

2,189

 

 

 

2,195

 

 

 

5,917

 

 

Total nonperforming loans

 

 

75,836

 

 

 

70,883

 

 

 

25,531

 

 

Repossessed assets

 

 

4

 

 

 

76

 

 

 

 

 

Other real estate

 

 

5,701

 

 

 

1,708

 

 

 

1,963

 

 

Total nonperforming assets

 

$

81,541

 

 

$

72,667

 

 

$

27,494

 

 

Nonperforming assets to total loans and other real estate

 

 

0.37

%

 

 

0.34

%

 

 

0.15

%

 

Nonperforming assets to total loans, excluding Warehouse Purchase Program loans, and other real estate

 

 

0.39

%

 

 

0.36

%

 

 

0.15

%

 

Nonaccrual loans to total loans

 

 

0.33

%

 

 

0.32

%

 

 

0.10

%

 

Nonaccrual loans to total loans, excluding Warehouse Purchase Program loans

 

 

0.35

%

 

 

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.
Risk Grade by Category of Loan and Year of Origination

The following table presents loans by risk grade and category of loan and year of origination at December 31, 2024.

 

 

Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving Loans

 

 

Revolving Loans Converted to Term Loans

 

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, Land Development and Other Land Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Grade 2

 

 

4,500

 

 

 

685

 

 

 

151

 

 

 

 

 

 

 

 

 

13

 

 

 

 

 

 

 

 

 

5,349

 

Grade 3

 

 

549,816

 

 

 

534,017

 

 

 

532,729

 

 

 

217,862

 

 

 

103,049

 

 

 

49,488

 

 

 

108,803

 

 

 

17,111

 

 

 

2,112,875

 

Grade 4

 

 

50,550

 

 

 

146,561

 

 

 

195,618

 

 

 

76,629

 

 

 

64,886

 

 

 

26,557

 

 

 

36,760

 

 

 

 

 

 

597,561

 

Grade 5

 

 

564

 

 

 

510

 

 

 

4,318

 

 

 

7,065

 

 

 

5,542

 

 

 

5,239

 

 

 

1,075

 

 

 

 

 

 

24,313

 

Grade 6

 

 

 

 

 

641

 

 

 

 

 

 

7,314

 

 

 

177

 

 

 

479

 

 

 

 

 

 

 

 

 

8,611

 

Grade 7

 

 

 

 

 

 

 

 

1,334

 

 

 

114

 

 

 

 

 

 

14

 

 

 

217

 

 

 

 

 

 

1,679

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

5,472

 

 

 

13,793

 

 

 

47,699

 

 

 

8,931

 

 

 

5,966

 

 

 

7,153

 

 

 

19,879

 

 

 

 

 

 

108,893

 

Total

 

$

610,902

 

 

$

696,207

 

 

$

781,849

 

 

$

317,915

 

 

$

179,620

 

 

$

88,943

 

 

$

166,734

 

 

$

17,111

 

 

$

2,859,281

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

402

 

 

$

156

 

 

$

 

 

$

 

 

$

223

 

 

$

 

 

$

 

 

$

781

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture and Agriculture Real Estate (includes Farmland)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

2,146

 

 

$

567

 

 

$

40

 

 

$

76

 

 

$

67

 

 

$

497

 

 

$

10,162

 

 

$

16

 

 

$

13,571

 

Grade 2

 

 

 

 

 

10

 

 

 

45

 

 

 

3,490

 

 

 

 

 

 

610

 

 

 

 

 

 

 

 

 

4,155

 

Grade 3

 

 

149,268

 

 

 

93,898

 

 

 

184,355

 

 

 

80,309

 

 

 

42,323

 

 

 

117,505

 

 

 

152,829

 

 

 

19

 

 

 

820,506

 

Grade 4

 

 

29,790

 

 

 

11,099

 

 

 

14,443

 

 

 

26,075

 

 

 

5,674

 

 

 

12,374

 

 

 

35,964

 

 

 

 

 

 

135,419

 

Grade 5

 

 

80

 

 

 

57

 

 

 

929

 

 

 

264

 

 

 

 

 

 

1,573

 

 

 

 

 

 

 

 

 

2,903

 

Grade 6

 

 

 

 

 

 

 

 

2,825

 

 

 

1

 

 

 

 

 

 

686

 

 

 

 

 

 

 

 

 

3,512

 

Grade 7

 

 

 

 

 

 

 

 

1,403

 

 

 

199

 

 

 

 

 

 

181

 

 

 

 

 

 

 

 

 

1,783

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

3,059

 

 

 

3,162

 

 

 

2,808

 

 

 

1,905

 

 

 

16,889

 

 

 

16,338

 

 

 

7,536

 

 

 

 

 

 

51,697

 

Total

 

$

184,343

 

 

$

108,793

 

 

$

206,848

 

 

$

112,319

 

 

$

64,953

 

 

$

149,764

 

 

$

206,491

 

 

$

35

 

 

$

1,033,546

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

5

 

 

$

 

 

$

109

 

 

$

62

 

 

$

339

 

 

$

121

 

 

$

 

 

$

 

 

$

636

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 Family (includes Home Equity) (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

 

 

$

72

 

 

$

144

 

 

$

 

 

$

107

 

 

$

 

 

$

 

 

$

 

 

$

323

 

Grade 2

 

 

 

 

 

400

 

 

 

1,535

 

 

 

145

 

 

 

164

 

 

 

2,427

 

 

 

 

 

 

 

 

 

4,671

 

Grade 3

 

 

396,862

 

 

 

1,287,355

 

 

 

2,339,400

 

 

 

2,055,464

 

 

 

949,951

 

 

 

1,148,169

 

 

 

93,848

 

 

 

1,998

 

 

 

8,273,047

 

Grade 4

 

 

8,984

 

 

 

18,839

 

 

 

21,532

 

 

 

25,047

 

 

 

8,687

 

 

 

65,666

 

 

 

3,503

 

 

 

253

 

 

 

152,511

 

Grade 5

 

 

 

 

 

688

 

 

 

1,915

 

 

 

116

 

 

 

603

 

 

 

2,589

 

 

 

76

 

 

 

 

 

 

5,987

 

Grade 6

 

 

133

 

 

 

18

 

 

 

493

 

 

 

 

 

 

13

 

 

 

1,135

 

 

 

 

 

 

 

 

 

1,792

 

Grade 7

 

 

 

 

 

4,935

 

 

 

12,756

 

 

 

6,486

 

 

 

4,321

 

 

 

12,666

 

 

 

640

 

 

 

29

 

 

 

41,833

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

 

 

 

815

 

 

 

3,774

 

 

 

520

 

 

 

507

 

 

 

1,809

 

 

 

 

 

 

 

 

 

7,425

 

Total

 

$

405,979

 

 

$

1,313,122

 

 

$

2,381,549

 

 

$

2,087,778

 

 

$

964,353

 

 

$

1,234,461

 

 

$

98,067

 

 

$

2,280

 

 

$

8,487,589

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

124

 

 

$

1,163

 

 

$

151

 

 

$

47

 

 

$

70

 

 

$

 

 

$

 

 

$

1,555

 

 

 

 

Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving Loans

 

 

Revolving Loans Converted to Term Loans

 

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate (includes Multi-Family Residential)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Grade 2

 

 

 

 

 

 

 

 

1,041

 

 

 

 

 

 

302

 

 

 

13,943

 

 

 

24,495

 

 

 

 

 

 

39,781

 

Grade 3

 

 

243,633

 

 

 

384,617

 

 

 

858,216

 

 

 

747,863

 

 

 

348,753

 

 

 

1,165,428

 

 

 

48,733

 

 

 

298

 

 

 

3,797,541

 

Grade 4

 

 

16,431

 

 

 

74,372

 

 

 

289,639

 

 

 

192,969

 

 

 

230,362

 

 

 

577,718

 

 

 

6,572

 

 

 

13,610

 

 

 

1,401,673

 

Grade 5

 

 

 

 

 

2,497

 

 

 

13,839

 

 

 

947

 

 

 

44,641

 

 

 

146,967

 

 

 

 

 

 

 

 

 

208,891

 

Grade 6

 

 

 

 

 

3,085

 

 

 

4,000

 

 

 

1,442

 

 

 

10,310

 

 

 

94,573

 

 

 

 

 

 

 

 

 

113,410

 

Grade 7

 

 

 

 

 

2,072

 

 

 

2,140

 

 

 

699

 

 

 

 

 

 

584

 

 

 

50

 

 

 

 

 

 

5,545

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

3,786

 

 

 

21,990

 

 

 

59,233

 

 

 

38,578

 

 

 

32,875

 

 

 

77,682

 

 

 

 

 

 

 

 

 

234,144

 

Total

 

$

263,850

 

 

$

488,633

 

 

$

1,228,108

 

 

$

982,498

 

 

$

667,243

 

 

$

2,076,895

 

 

$

79,850

 

 

$

13,908

 

 

$

5,800,985

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

 

 

$

167

 

 

$

481

 

 

$

 

 

$

313

 

 

$

329

 

 

$

 

 

$

1,290

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

22,912

 

 

$

11,756

 

 

$

4,184

 

 

$

3,559

 

 

$

2,061

 

 

$

7,445

 

 

$

50,438

 

 

$

6,700

 

 

$

109,055

 

Grade 2

 

 

2,466

 

 

 

681

 

 

 

7,216

 

 

 

 

 

 

118

 

 

 

3,341

 

 

 

23,090

 

 

 

 

 

 

36,912

 

Grade 3

 

 

321,021

 

 

 

160,798

 

 

 

169,606

 

 

 

124,229

 

 

 

41,968

 

 

 

153,999

 

 

 

907,243

 

 

 

92,398

 

 

 

1,971,262

 

Grade 4

 

 

45,782

 

 

 

61,719

 

 

 

28,477

 

 

 

5,306

 

 

 

8,087

 

 

 

35,922

 

 

 

70,907

 

 

 

316

 

 

 

256,516

 

Grade 5

 

 

497

 

 

 

45

 

 

 

19,220

 

 

 

944

 

 

 

53

 

 

 

33,127

 

 

 

27,637

 

 

 

427

 

 

 

81,950

 

Grade 6

 

 

380

 

 

 

3,585

 

 

 

3,368

 

 

 

511

 

 

 

1,309

 

 

 

22

 

 

 

6,067

 

 

 

 

 

 

15,242

 

Grade 7

 

 

 

 

 

40

 

 

 

524

 

 

 

5,198

 

 

 

 

 

 

955

 

 

 

 

 

 

 

 

 

6,717

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

87

 

 

 

820

 

 

 

10,519

 

 

 

2,021

 

 

 

41

 

 

 

3,455

 

 

 

13,491

 

 

 

 

 

 

30,434

 

Total

 

$

393,145

 

 

$

239,444

 

 

$

243,114

 

 

$

141,768

 

 

$

53,637

 

 

$

238,266

 

 

$

1,098,873

 

 

$

99,841

 

 

$

2,508,088

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

222

 

 

$

857

 

 

$

1,744

 

 

$

1,212

 

 

$

1,964

 

 

$

604

 

 

$

3,103

 

 

$

 

 

$

9,706

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer and Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

19,661

 

 

$

6,897

 

 

$

3,781

 

 

$

1,472

 

 

$

1,193

 

 

$

4,936

 

 

$

2,091

 

 

$

 

 

$

40,031

 

Grade 2

 

 

109,901

 

 

 

11,982

 

 

 

13,964

 

 

 

 

 

 

44

 

 

 

1,780

 

 

 

85

 

 

 

 

 

 

137,756

 

Grade 3

 

 

36,778

 

 

 

19,493

 

 

 

32,312

 

 

 

20,587

 

 

 

8,681

 

 

 

13,992

 

 

 

45,747

 

 

 

7

 

 

 

177,597

 

Grade 4

 

 

 

 

 

1,472

 

 

 

226

 

 

 

964

 

 

 

14,770

 

 

 

2,421

 

 

 

3,373

 

 

 

 

 

 

23,226

 

Grade 5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

89

 

 

 

 

 

 

89

 

Grade 6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 7

 

 

 

 

 

27

 

 

 

4

 

 

 

 

 

 

46

 

 

 

 

 

 

 

 

 

 

 

 

77

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

 

 

 

 

 

 

 

 

 

22

 

 

 

 

 

 

7

 

 

 

12

 

 

 

 

 

 

41

 

Total

 

$

166,340

 

 

$

39,871

 

 

$

50,287

 

 

$

23,045

 

 

$

24,734

 

 

$

23,136

 

 

$

51,397

 

 

$

7

 

 

$

378,817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

5,470

 

 

$

263

 

 

$

56

 

 

$

50

 

 

$

53

 

 

$

305

 

 

$

67

 

 

$

7

 

 

$

6,271

 

 

 

 

Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving Loans

 

 

Revolving Loans Converted to Term Loans

 

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warehouse Purchase Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Grade 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 3

 

 

1,080,903

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,080,903

 

Grade 4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,080,903

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1,080,903

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

44,719

 

 

$

19,292

 

 

$

8,149

 

 

$

5,107

 

 

$

3,428

 

 

$

12,878

 

 

$

62,691

 

 

$

6,716

 

 

$

162,980

 

Grade 2

 

 

116,867

 

 

 

13,758

 

 

 

23,952

 

 

 

3,635

 

 

 

628

 

 

 

22,114

 

 

 

47,670

 

 

 

 

 

 

228,624

 

Grade 3

 

 

2,778,281

 

 

 

2,480,178

 

 

 

4,116,618

 

 

 

3,246,314

 

 

 

1,494,725

 

 

 

2,648,581

 

 

 

1,357,203

 

 

 

111,831

 

 

 

18,233,731

 

Grade 4

 

 

151,537

 

 

 

314,062

 

 

 

549,935

 

 

 

326,990

 

 

 

332,466

 

 

 

720,658

 

 

 

157,079

 

 

 

14,179

 

 

 

2,566,906

 

Grade 5

 

 

1,141

 

 

 

3,797

 

 

 

40,221

 

 

 

9,336

 

 

 

50,839

 

 

 

189,495

 

 

 

28,877

 

 

 

427

 

 

 

324,133

 

Grade 6

 

 

513

 

 

 

7,329

 

 

 

10,686

 

 

 

9,268

 

 

 

11,809

 

 

 

96,895

 

 

 

6,067

 

 

 

 

 

 

142,567

 

Grade 7

 

 

 

 

 

7,074

 

 

 

18,161

 

 

 

12,696

 

 

 

4,367

 

 

 

14,400

 

 

 

907

 

 

 

29

 

 

 

57,634

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

12,404

 

 

 

40,580

 

 

 

124,033

 

 

 

51,977

 

 

 

56,278

 

 

 

106,444

 

 

 

40,918

 

 

 

 

 

 

432,634

 

Total

 

$

3,105,462

 

 

$

2,886,070

 

 

$

4,891,755

 

 

$

3,665,323

 

 

$

1,954,540

 

 

$

3,811,465

 

 

$

1,701,412

 

 

$

133,182

 

 

$

22,149,209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

5,697

 

 

$

1,646

 

 

$

3,395

 

 

$

1,956

 

 

$

2,403

 

 

$

1,636

 

 

$

3,499

 

 

$

7

 

 

$

20,239

 

 

(1)
Includes $10.7 million of residential mortgage loans held for sale at December 31, 2024.
Allowance for Credit Losses on Loans by Category of Loan

The following tables detail the activity in the allowance for credit losses on loans by category of loan for the years ended December 31, 2024, 2023 and 2022, respectively.

 

 

 

Construction, Land Development and Other Land Loans

 

 

Agriculture and Agriculture Real Estate (includes Farmland)

 

 

1-4 Family (includes Home Equity)

 

 

Commercial Real Estate (includes Multi-Family Residential)

 

 

Commercial and Industrial

 

 

Consumer and Other

 

 

Total

 

 

 

(Dollars in thousands)

 

Allowance for credit losses on loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance January 1, 2024

 

$

87,775

 

 

$

11,380

 

 

$

77,652

 

 

$

88,664

 

 

$

59,832

 

 

$

7,059

 

 

$

332,362

 

Allowance on loans purchased with credit deterioration

 

 

942

 

 

 

14,309

 

 

 

344

 

 

 

4,306

 

 

 

6,176

 

 

 

1

 

 

 

26,078

 

Provision for credit losses

 

 

(9,954

)

 

 

2,130

 

 

 

4,210

 

 

 

(601

)

 

 

6,266

 

 

 

5,872

 

 

 

7,923

 

Charge-offs

 

 

(781

)

 

 

(636

)

 

 

(1,555

)

 

 

(1,290

)

 

 

(9,706

)

 

 

(6,271

)

 

 

(20,239

)

Recoveries

 

 

2

 

 

 

510

 

 

 

84

 

 

 

1,068

 

 

 

2,932

 

 

 

1,085

 

 

 

5,681

 

Net charge-offs

 

 

(779

)

 

 

(126

)

 

 

(1,471

)

 

 

(222

)

 

 

(6,774

)

 

 

(5,186

)

 

 

(14,558

)

Balance December 31, 2024

 

$

77,984

 

 

$

27,693

 

 

$

80,735

 

 

$

92,147

 

 

$

65,500

 

 

$

7,746

 

 

$

351,805

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance January 1, 2023

 

$

78,853

 

 

$

7,699

 

 

$

60,795

 

 

$

66,272

 

 

$

62,319

 

 

$

5,638

 

 

$

281,576

 

Allowance on loans purchased with credit deterioration

 

 

16,878

 

 

 

2,914

 

 

 

1,590

 

 

 

25,292

 

 

 

30,095

 

 

 

24

 

 

 

76,793

 

Provision for credit losses

 

 

(7,929

)

 

 

683

 

 

 

14,999

 

 

 

14,216

 

 

 

(16,177

)

 

 

6,192

 

 

 

11,984

 

Charge-offs

 

 

(77

)

 

 

(114

)

 

 

(144

)

 

 

(17,158

)

 

 

(19,603

)

 

 

(5,688

)

 

 

(42,784

)

Recoveries

 

 

50

 

 

 

198

 

 

 

412

 

 

 

42

 

 

 

3,198

 

 

 

893

 

 

 

4,793

 

Net charge-offs

 

 

(27

)

 

 

84

 

 

 

268

 

 

 

(17,116

)

 

 

(16,405

)

 

 

(4,795

)

 

 

(37,991

)

Balance December 31, 2023

 

$

87,775

 

 

$

11,380

 

 

$

77,652

 

 

$

88,664

 

 

$

59,832

 

 

$

7,059

 

 

$

332,362

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance January 1, 2022

 

 

58,897

 

 

 

7,759

 

 

 

56,710

 

 

 

75,005

 

 

 

80,412

 

 

 

7,597

 

 

 

286,380

 

Provision for credit losses

 

 

20,372

 

 

 

(67

)

 

 

3,883

 

 

 

(7,873

)

 

 

(18,934

)

 

 

2,619

 

 

 

 

Charge-offs

 

 

(435

)

 

 

(274

)

 

 

(168

)

 

 

(870

)

 

 

(1,273

)

 

 

(5,503

)

 

 

(8,523

)

Recoveries

 

 

19

 

 

 

281

 

 

 

370

 

 

 

10

 

 

 

2,114

 

 

 

925

 

 

 

3,719

 

Net charge-offs

 

 

(416

)

 

 

7

 

 

 

202

 

 

 

(860

)

 

 

841

 

 

 

(4,578

)

 

 

(4,804

)

Balance December 31, 2022

 

$

78,853

 

 

$

7,699

 

 

$

60,795

 

 

$

66,272

 

 

$

62,319

 

 

$

5,638

 

 

$

281,576

 

Rollforward of Allowance for Credit Losses on Off-Balance Sheet Credit Exposures

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,

 

 

 

2024

 

 

2023

 

 

 

(Dollars in thousands)

 

Balance at beginning of period

 

$

36,503

 

 

$

29,947

 

Provision for credit losses on off-balance sheet credit exposures

 

 

1,143

 

 

 

6,556

 

Balance at end of period

 

$

37,646

 

 

$

36,503

 

Schedule of Amortized Cost of Loans Experiencing Financial Difficulty and Modified

The following table displays the amortized cost of loans that were both experiencing financial difficulty and modified during the years ended December 31, 2024 and 2023, presented by category of loan and by type of modification.

 

 

 

Payment Delay

 

 

Term Extension

 

 

Interest Rate Reduction

 

 

Combination
Payment Delay and Term Extension

 

 

Combination
Payment Delay and Interest Rate Reduction

 

 

Total

 

 

Percent of Total Class of Loans

 

 

 

(Dollars in thousands)

 

 

 

 

Year Ended December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

3,049

 

 

$

4,240

 

 

$

 

 

$

 

 

$

 

 

$

7,289

 

 

 

0.3

%

Construction, land development and other land loans

 

 

 

 

 

7,163

 

 

 

 

 

 

 

 

 

 

 

 

7,163

 

 

 

0.3

%

Commercial real estate (includes multi-family residential)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,672

 

 

 

7,672

 

 

 

0.1

%

Total

 

$

3,049

 

 

$

11,403

 

 

$

 

 

$

 

 

$

7,672

 

 

$

22,124

 

 

 

0.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

5,275

 

 

$

282

 

 

$

 

 

$

 

 

$

5,557

 

 

 

0.2

%

Construction, land development and other land loans

 

 

 

 

 

6,634

 

 

 

 

 

 

9,950

 

 

 

 

 

 

16,584

 

 

 

0.5

%

Commercial real estate (includes multi-family residential)

 

 

1,291

 

 

 

 

 

 

15,897

 

 

 

9,685

 

 

 

 

 

 

26,873

 

 

 

0.5

%

Agriculture

 

 

 

 

 

414

 

 

 

 

 

 

 

 

 

 

 

 

414

 

 

 

0.2

%

Total

 

$

1,291

 

 

$

12,323

 

 

$

16,179

 

 

$

19,635

 

 

$

 

 

$

49,428

 

 

 

0.2

%