XML 22 R15.htm IDEA: XBRL DOCUMENT v3.25.2
Loans and Allowance for Credit Losses
6 Months Ended
Jun. 30, 2025
Receivables [Abstract]  
Loans and Allowance for Credit Losses 5. LOANS AND ALLOWANCE FOR CREDIT LOSSES

The loan portfolio consists of various types of loans and is categorized by major type as follows:

 

 

June 30, 2025

 

 

December 31, 2024

 

 

 

(Dollars in thousands)

 

Residential mortgage loans held for sale

 

$

6,004

 

 

$

10,690

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

2,410,882

 

 

 

2,508,088

 

Real estate:

 

 

 

 

 

 

Construction, land development and other land loans

 

 

2,873,238

 

 

 

2,859,281

 

1-4 family residential (includes home equity)

 

 

8,394,183

 

 

 

8,476,899

 

Commercial real estate (includes multi-family residential)

 

 

5,827,645

 

 

 

5,800,985

 

Farmland

 

 

672,871

 

 

 

681,883

 

Agriculture

 

 

356,378

 

 

 

351,663

 

Consumer and other

 

 

368,747

 

 

 

378,817

 

Total loans held for investment, excluding Warehouse Purchase Program

 

 

20,903,944

 

 

 

21,057,616

 

Warehouse Purchase Program

 

 

1,287,440

 

 

 

1,080,903

 

Total loans, including Warehouse Purchase Program

 

$

22,197,388

 

 

$

22,149,209

 

 

Concentrations of Credit. Most of the Company’s lending activity occurs within the states of Texas and Oklahoma. Commercial real estate loans, 1-4 family residential loans and construction, land development and other land loans made up 81.8% and 81.3% of the Company’s total loan portfolio, excluding Warehouse Purchase Program loans, at June 30, 2025 and December 31, 2024, respectively. As of June 30, 2025 and December 31, 2024, excluding Warehouse Purchase Program loans, there were no concentrations of loans related to any single industry in excess of 10% of total loans.

Related Party Loans. As of June 30, 2025 and December 31, 2024, loans outstanding to directors, officers and their affiliates totaled $248 thousand and $266 thousand, respectively. All transactions between the Company and such related parties are conducted in the ordinary course of business and made on the same terms and conditions as similar transactions with unaffiliated persons.

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

 

 

 

As of and for the
six months ended
June 30, 2025

 

 

As of and for the
year ended
December
31, 2024

 

 

 

(Dollars in thousands)

 

Beginning balance on January 1

 

$

266

 

 

$

292

 

New loans

 

 

7

 

 

 

5

 

Repayments

 

 

(25

)

 

 

(31

)

Ending balance

 

$

248

 

 

$

266

 

 

Nonperforming Assets and Nonaccrual and Past Due Loans. 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, including requiring appraisals on loans collateralized by real estate. 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.

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.

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.

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

 

 

 

June 30, 2025

 

 

 

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

 

$

12,465

 

 

$

162

 

 

$

12,627

 

 

$

734

 

 

$

2,859,877

 

 

$

2,873,238

 

Warehouse Purchase Program loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,287,440

 

 

 

1,287,440

 

Agriculture and agriculture real estate (includes farmland)

 

 

4,663

 

 

 

82

 

 

 

4,745

 

 

 

17,465

 

 

 

1,007,039

 

 

 

1,029,249

 

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

 

 

48,448

 

 

 

 

 

 

48,448

 

 

 

44,861

 

 

 

8,306,878

 

 

 

8,400,187

 

Commercial real estate (includes multi-family residential)

 

 

11,495

 

 

 

 

 

 

11,495

 

 

 

11,594

 

 

 

5,804,556

 

 

 

5,827,645

 

Commercial and industrial

 

 

20,631

 

 

 

332

 

 

 

20,963

 

 

 

27,348

 

 

 

2,362,571

 

 

 

2,410,882

 

Consumer and other

 

 

2,085

 

 

 

 

 

 

2,085

 

 

 

29

 

 

 

366,633

 

 

 

368,747

 

Total

 

$

99,787

 

 

$

576

 

 

$

100,363

 

 

$

102,031

 

 

$

21,994,994

 

 

$

22,197,388

 

 

 

 

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

 

 

(1)
Includes $6.0 million and $10.7 million of residential mortgage loans held for sale at June 30, 2025 and December 31, 2024, respectively.

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

 

 

 

June 30, 2025

 

 

December 31, 2024

 

 

 

(Dollars in thousands)

 

Nonaccrual loans (1)

 

$

102,031

 

 

$

73,647

 

Accruing loans 90 or more days past due

 

 

576

 

 

 

2,189

 

Total nonperforming loans

 

 

102,607

 

 

 

75,836

 

Repossessed assets

 

 

6

 

 

 

4

 

Other real estate

 

 

7,874

 

 

 

5,701

 

Total nonperforming assets

 

$

110,487

 

 

$

81,541

 

 

 

 

 

 

 

 

Nonperforming assets to total loans and other real estate

 

 

0.50

%

 

 

0.37

%

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

 

 

0.53

%

 

 

0.39

%

Nonaccrual loans to total loans

 

 

0.46

%

 

 

0.33

%

Nonaccrual loans to total loans, excluding Warehouse Purchase Program loans

 

 

0.49

%

 

 

0.35

%

 

(1)
There were no nonperforming Warehouse Purchase Program loans or Warehouse Purchase Program lines of credit for the periods presented.

The Company had $110.5 million in nonperforming assets at June 30, 2025 compared with $81.5 million at December 31, 2024. Nonperforming assets were 0.50% of total loans and other real estate at June 30, 2025 and 0.37% of total loans and other real estate at December 31, 2024. The Company had $102.0 million in nonaccrual loans at June 30, 2025 compared with $73.6 million at December 31, 2024.

Acquired Loans. Acquired loans were preliminarily recorded at fair value based on a discounted cash flow valuation methodology that considers, among other things, interest rates, projected default rates, loss given default, and recovery rates. Projected default rates, loss given default, and recovery rates for purchased credit deteriorated (“PCD”) loans primarily impact the related allowance, as opposed to the fair value mark. During the valuation process, the Company identified PCD and Non-PCD loans in the acquired loan portfolios. Loans acquired with evidence of credit quality deterioration since origination as of the acquisition date were accounted for as PCD. PCD loan identification considers the following factors: payment history and past due status, debt service coverage, loan grading, collateral values and other factors that may indicate deterioration of credit quality as of the acquisition date when compared to the origination date. Non-PCD loan identification considers the following factors: account types, remaining terms, annual interest rates or coupons, current market rates, interest types, past delinquencies, timing of principal and interest payments, loan to value ratios, loss exposures and remaining balances. Accretion of purchased discounts on PCD and Non-PCD loans will be recognized based on payment structure and the contractual maturity of individual loans.

PCD Loans. The recorded investment in PCD loans included in the consolidated balance sheet and the related outstanding balance as of the dates indicated are presented in the table below. The outstanding balance represents the total amount owed as of June 30, 2025 and December 31, 2024.

 

 

 

June 30, 2025

 

 

December 31, 2024

 

 

 

(Dollars in thousands)

 

PCD loans:

 

 

 

Outstanding balance

 

$

387,143

 

 

$

440,024

 

Discount

 

 

(6,075

)

 

 

(7,390

)

Recorded investment

 

$

381,068

 

 

$

432,634

 

 

Changes in the accretable yield for acquired PCD loans for the three and six months ended June 30, 2025 and 2024 were as follows:

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(Dollars in thousands)

 

Balance at beginning of period

 

$

6,713

 

 

$

7,361

 

 

$

7,390

 

 

$

7,914

 

Additions

 

 

 

 

 

4,558

 

 

 

 

 

 

4,558

 

Accretion charge-offs

 

 

 

 

 

(18

)

 

 

 

 

 

(23

)

Accretion

 

 

(638

)

 

 

(2,394

)

 

 

(1,315

)

 

 

(2,942

)

Balance at June 30,

 

$

6,075

 

 

$

9,507

 

 

$

6,075

 

 

$

9,507

 

 

Income recognition on PCD loans is subject to the timing and amount of future cash flows. PCD loans for which the Company is accruing interest income are not considered nonperforming or impaired. The PCD discount reflected above as of June 30, 2025, represents the amount of discount available to be recognized as income.

Non-PCD Loans. The recorded investment in Non-PCD loans included in the consolidated balance sheet and the related outstanding balance as of the dates indicated are presented in the table below. The outstanding balance represents the total amount owed as of June 30, 2025 and December 31, 2024.

 

 

 

June 30, 2025

 

 

December 31, 2024

 

 

 

(Dollars in thousands)

 

Non-PCD loans:

 

 

 

Outstanding balance

 

$

1,786,602

 

 

$

2,089,629

 

Discount

 

 

(22,766

)

 

 

(27,845

)

Recorded investment

 

$

1,763,836

 

 

$

2,061,784

 

 

Changes in the discount accretion for Non-PCD loans for the three and six months ended June 30, 2025 and 2024 were as follows:

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(Dollars in thousands)

 

Balance at beginning of period

 

$

25,250

 

 

$

18,681

 

 

$

27,845

 

 

$

19,992

 

Additions

 

 

 

 

 

20,378

 

 

 

 

 

 

20,378

 

Accretion recoveries (charge-offs)

 

 

2

 

 

 

(12

)

 

 

22

 

 

 

(11

)

Accretion

 

 

(2,486

)

 

 

(4,797

)

 

 

(5,101

)

 

 

(6,109

)

Balance at June 30,

 

$

22,766

 

 

$

34,250

 

 

$

22,766

 

 

$

34,250

 

 

Credit Quality Indicators. As part of the ongoing monitoring of the credit quality of the Company’s loan portfolio and methodology for calculating the allowance for credit losses, management assigns and tracks loan grades to be used as credit quality indicators. The following is a general description of the loan grades used:

Grade 1—Credits in this category have risk potential that is virtually nonexistent. These loans may be secured by insured certificates of deposit, insured savings accounts, U.S. Government securities and highly rated municipal bonds.

Grade 2—Credits in this category are of the highest quality. These borrowers represent top rated companies and individuals with unquestionable financial standing with excellent global cash flow coverage, net worth, liquidity and collateral coverage.

Grade 3—Credits in this category are not immune from risk but are well protected by the collateral and paying capacity of the borrower. These loans may exhibit a minor unfavorable credit factor, but the overall credit is sufficiently strong to minimize the possibility of loss.

Grade 4—Credits in this category are considered to be of acceptable credit quality with moderately greater risk than Grade 3 and receiving closer monitoring. Loans in this category have sources of repayment that remain sufficient to preclude a larger than normal probability of default and secondary sources are likewise currently of sufficient quantity, quality, and liquidity to protect the Company against loss of principal and interest. These borrowers have specific risk factors, but the overall strength of the credit is acceptable based on other mitigating credit and/or collateral factors and can repay the debt in the normal course of business.

Grade 5—Credits in this category constitute an undue and unwarranted credit risk; however, the factors do not rise to a level of substandard. These credits have potential weaknesses and/or declining trends that, if not corrected, could expose the Company to risk at a future date. These loans are monitored on the Company’s internally-generated watch list and evaluated on a quarterly basis.

Grade 6—Credits in this category are considered “substandard” but “non-impaired” loans in accordance with regulatory guidelines. Loans in this category have well-defined weakness that, if not corrected, could make default of principal and interest possible. Loans in this category are still accruing interest and may be dependent upon secondary sources of repayment and/or collateral liquidation.

Grade 7—Credits in this category are deemed “substandard” and “impaired” pursuant to regulatory guidelines. As such, the Company has determined that it is probable that less than 100% of the contractual principal and interest will be collected. These loans are individually evaluated for a specific reserve and will typically have the accrual of interest stopped.

Grade 8—Credits in this category include “doubtful” loans in accordance with regulatory guidance. Such loans are no longer accruing interest and factors indicate a loss is imminent. These loans are also deemed “impaired.” While a specific reserve may be in place while the loan and collateral are being evaluated, these loans are typically charged down to an amount the Company estimates is collectible.

Grade 9—Credits in this category are deemed a “loss” in accordance with regulatory guidelines and have been charged off or charged down. The Company may continue collection efforts and may have partial recovery in the future.

The following tables present loans by risk grade, by category of loan and year of origination/renewal at June 30, 2025.

 

 

 

Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

Prior

 

 

Revolving Loans

 

 

Revolving Loans Converted to Term Loans

 

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, Land Development and Other Land Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

274

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

274

 

Grade 2

 

 

 

 

 

 

 

 

659

 

 

 

139

 

 

 

 

 

 

13

 

 

 

 

 

 

 

 

 

811

 

Grade 3

 

 

441,971

 

 

 

552,385

 

 

 

324,163

 

 

 

335,752

 

 

 

157,548

 

 

 

57,530

 

 

 

110,247

 

 

 

849

 

 

 

1,980,445

 

Grade 4

 

 

30,416

 

 

 

122,532

 

 

 

199,392

 

 

 

291,566

 

 

 

79,910

 

 

 

18,311

 

 

 

45,440

 

 

 

 

 

 

787,567

 

Grade 5

 

 

2,723

 

 

 

250

 

 

 

13

 

 

 

 

 

 

352

 

 

 

5,346

 

 

 

912

 

 

 

 

 

 

9,596

 

Grade 6

 

 

7,262

 

 

 

525

 

 

 

 

 

 

 

 

 

146

 

 

 

460

 

 

 

 

 

 

 

 

 

8,393

 

Grade 7

 

 

 

 

 

 

 

 

 

 

 

82

 

 

 

 

 

 

186

 

 

 

 

 

 

 

 

 

268

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

11,930

 

 

 

11,700

 

 

 

8,159

 

 

 

29,856

 

 

 

5,733

 

 

 

3,258

 

 

 

15,248

 

 

 

 

 

 

85,884

 

Total

 

$

494,576

 

 

$

687,392

 

 

$

532,386

 

 

$

657,395

 

 

$

243,689

 

 

$

85,104

 

 

$

171,847

 

 

$

849

 

 

$

2,873,238

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

82

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

82

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture and Agriculture Real Estate (includes Farmland)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

3,003

 

 

$

1,520

 

 

$

346

 

 

$

8

 

 

$

7

 

 

$

2

 

 

$

9,226

 

 

$

 

 

$

14,112

 

Grade 2

 

 

 

 

 

 

 

 

8

 

 

 

45

 

 

 

 

 

 

552

 

 

 

 

 

 

 

 

 

605

 

Grade 3

 

 

98,098

 

 

 

105,904

 

 

 

70,970

 

 

 

166,396

 

 

 

80,789

 

 

 

119,280

 

 

 

154,960

 

 

 

226

 

 

 

796,623

 

Grade 4

 

 

34,478

 

 

 

31,885

 

 

 

13,690

 

 

 

17,798

 

 

 

26,794

 

 

 

12,667

 

 

 

28,211

 

 

 

 

 

 

165,523

 

Grade 5

 

 

1,369

 

 

 

1,525

 

 

 

45

 

 

 

241

 

 

 

623

 

 

 

1,358

 

 

 

 

 

 

 

 

 

5,161

 

Grade 6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

656

 

 

 

 

 

 

 

 

 

656

 

Grade 7

 

 

 

 

 

1,796

 

 

 

 

 

 

1,514

 

 

 

 

 

 

385

 

 

 

250

 

 

 

 

 

 

3,945

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

14,382

 

 

 

14,277

 

 

 

19

 

 

 

2,346

 

 

 

1,422

 

 

 

5,120

 

 

 

5,058

 

 

 

 

 

 

42,624

 

Total

 

$

151,330

 

 

$

156,907

 

 

$

85,078

 

 

$

188,348

 

 

$

109,635

 

 

$

140,020

 

 

$

197,705

 

 

$

226

 

 

$

1,029,249

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

29

 

 

$

 

 

$

 

 

$

8

 

 

$

 

 

$

 

 

$

 

 

$

37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

 

 

$

 

 

$

70

 

 

$

138

 

 

$

 

 

$

106

 

 

$

 

 

$

 

 

$

314

 

Grade 2

 

 

 

 

 

 

 

 

506

 

 

 

1,010

 

 

 

140

 

 

 

2,042

 

 

 

 

 

 

 

 

 

3,698

 

Grade 3

 

 

222,803

 

 

 

526,947

 

 

 

1,530,991

 

 

 

2,127,012

 

 

 

1,799,587

 

 

 

1,872,142

 

 

 

96,821

 

 

 

2,848

 

 

 

8,179,151

 

Grade 4

 

 

6,715

 

 

 

11,689

 

 

 

18,532

 

 

 

18,607

 

 

 

27,701

 

 

 

66,708

 

 

 

2,804

 

 

 

 

 

 

152,756

 

Grade 5

 

 

132

 

 

 

488

 

 

 

679

 

 

 

2,356

 

 

 

2,442

 

 

 

2,665

 

 

 

76

 

 

 

 

 

 

8,838

 

Grade 6

 

 

 

 

 

132

 

 

 

370

 

 

 

400

 

 

 

201

 

 

 

2,734

 

 

 

 

 

 

 

 

 

3,837

 

Grade 7

 

 

 

 

 

212

 

 

 

5,292

 

 

 

14,237

 

 

 

7,307

 

 

 

17,521

 

 

 

95

 

 

 

 

 

 

44,664

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

47

 

 

 

32

 

 

 

1,616

 

 

 

3,093

 

 

 

279

 

 

 

1,862

 

 

 

 

 

 

 

 

 

6,929

 

Total

 

$

229,697

 

 

$

539,500

 

 

$

1,558,056

 

 

$

2,166,853

 

 

$

1,837,657

 

 

$

1,965,780

 

 

$

99,796

 

 

$

2,848

 

 

$

8,400,187

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

 

 

$

483

 

 

$

467

 

 

$

51

 

 

$

25

 

 

$

442

 

 

$

 

 

$

1,468

 

 

 

 

 

Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

Prior

 

 

Revolving Loans

 

 

Revolving Loans Converted to Term Loans

 

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate (includes Multi-Family Residential)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Grade 2

 

 

387

 

 

 

 

 

 

 

 

 

763

 

 

 

 

 

 

751

 

 

 

6,523

 

 

 

 

 

 

8,424

 

Grade 3

 

 

217,566

 

 

 

312,016

 

 

 

385,826

 

 

 

882,609

 

 

 

746,270

 

 

 

1,067,147

 

 

 

51,582

 

 

 

 

 

 

3,663,016

 

Grade 4

 

 

98,326

 

 

 

51,622

 

 

 

97,967

 

 

 

417,711

 

 

 

216,346

 

 

 

672,776

 

 

 

9,210

 

 

 

300

 

 

 

1,564,258

 

Grade 5

 

 

3,511

 

 

 

27,256

 

 

 

1,023

 

 

 

19,537

 

 

 

12,271

 

 

 

180,937

 

 

 

 

 

 

 

 

 

244,535

 

Grade 6

 

 

4,732

 

 

 

28,076

 

 

 

4,942

 

 

 

4,858

 

 

 

1,969

 

 

 

79,856

 

 

 

 

 

 

 

 

 

124,433

 

Grade 7

 

 

 

 

 

1,069

 

 

 

 

 

 

1,576

 

 

 

3,855

 

 

 

1,021

 

 

 

 

 

 

 

 

 

7,521

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

21,034

 

 

 

36,645

 

 

 

15,932

 

 

 

55,576

 

 

 

42,290

 

 

 

43,981

 

 

 

 

 

 

 

 

 

215,458

 

Total

 

$

345,556

 

 

$

456,684

 

 

$

505,690

 

 

$

1,382,630

 

 

$

1,023,001

 

 

$

2,046,469

 

 

$

67,315

 

 

$

300

 

 

$

5,827,645

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

74

 

 

$

342

 

 

$

33

 

 

$

 

 

$

 

 

$

50

 

 

$

 

 

$

499

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

22,560

 

 

$

25,250

 

 

$

3,590

 

 

$

1,056

 

 

$

2,054

 

 

$

673

 

 

$

47,178

 

 

$

 

 

$

102,361

 

Grade 2

 

 

 

 

 

1,578

 

 

 

506

 

 

 

6,831

 

 

 

 

 

 

1,558

 

 

 

9,678

 

 

 

 

 

 

20,151

 

Grade 3

 

 

173,577

 

 

 

264,443

 

 

 

167,051

 

 

 

135,397

 

 

 

96,679

 

 

 

211,646

 

 

 

880,871

 

 

 

3,519

 

 

 

1,933,183

 

Grade 4

 

 

8,642

 

 

 

34,903

 

 

 

26,999

 

 

 

25,956

 

 

 

5,665

 

 

 

23,723

 

 

 

81,067

 

 

 

1,494

 

 

 

208,449

 

Grade 5

 

 

145

 

 

 

4,244

 

 

 

149

 

 

 

18,114

 

 

 

550

 

 

 

2,327

 

 

 

8,752

 

 

 

 

 

 

34,281

 

Grade 6

 

 

75

 

 

 

1,335

 

 

 

8,495

 

 

 

3,053

 

 

 

451

 

 

 

213

 

 

 

39,131

 

 

 

3,624

 

 

 

56,377

 

Grade 7

 

 

 

 

 

737

 

 

 

4,117

 

 

 

227

 

 

 

83

 

 

 

167

 

 

 

20,596

 

 

 

 

 

 

25,927

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

76

 

 

 

1,254

 

 

 

749

 

 

 

8,503

 

 

 

808

 

 

 

1,842

 

 

 

16,921

 

 

 

 

 

 

30,153

 

Total

 

$

205,075

 

 

$

333,744

 

 

$

211,656

 

 

$

199,137

 

 

$

106,290

 

 

$

242,149

 

 

$

1,104,194

 

 

$

8,637

 

 

$

2,410,882

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

515

 

 

$

160

 

 

$

273

 

 

$

104

 

 

$

85

 

 

$

1,440

 

 

$

 

 

$

2,577

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer and Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

16,520

 

 

$

12,960

 

 

$

3,624

 

 

$

1,209

 

 

$

888

 

 

$

278

 

 

$

1,772

 

 

$

 

 

$

37,251

 

Grade 2

 

 

9,986

 

 

 

99,954

 

 

 

10,503

 

 

 

13,789

 

 

 

 

 

 

1,740

 

 

 

2

 

 

 

 

 

 

135,974

 

Grade 3

 

 

32,418

 

 

 

20,183

 

 

 

19,593

 

 

 

27,975

 

 

 

16,556

 

 

 

11,206

 

 

 

39,251

 

 

 

2

 

 

 

167,184

 

Grade 4

 

 

11

 

 

 

537

 

 

 

1,232

 

 

 

42

 

 

 

875

 

 

 

16,326

 

 

 

9,083

 

 

 

100

 

 

 

28,206

 

Grade 5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

88

 

 

 

 

 

 

88

 

Grade 6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 7

 

 

 

 

 

 

 

 

21

 

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13

 

 

 

5

 

 

 

2

 

 

 

 

 

 

20

 

Total

 

$

58,935

 

 

$

133,634

 

 

$

34,973

 

 

$

43,018

 

 

$

18,332

 

 

$

29,555

 

 

$

50,198

 

 

$

102

 

 

$

368,747

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

3,022

 

 

$

46

 

 

$

81

 

 

$

38

 

 

$

 

 

$

244

 

 

$

66

 

 

$

5

 

 

$

3,502

 

 

 

 

 

Term Loans

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

Prior

 

 

Revolving Loans

 

 

Revolving Loans Converted to Term Loans

 

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warehouse Purchase Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Grade 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 3

 

 

1,287,440

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,287,440

 

Grade 4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,287,440

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1,287,440

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

42,357

 

 

$

39,730

 

 

$

7,630

 

 

$

2,411

 

 

$

2,949

 

 

$

1,059

 

 

$

58,176

 

 

$

 

 

$

154,312

 

Grade 2

 

 

10,373

 

 

 

101,532

 

 

 

12,182

 

 

 

22,577

 

 

 

140

 

 

 

6,656

 

 

 

16,203

 

 

 

 

 

 

169,663

 

Grade 3

 

 

2,473,873

 

 

 

1,781,878

 

 

 

2,498,594

 

 

 

3,675,141

 

 

 

2,897,429

 

 

 

3,338,951

 

 

 

1,333,732

 

 

 

7,444

 

 

 

18,007,042

 

Grade 4

 

 

178,588

 

 

 

253,168

 

 

 

357,812

 

 

 

771,680

 

 

 

357,291

 

 

 

810,511

 

 

 

175,815

 

 

 

1,894

 

 

 

2,906,759

 

Grade 5

 

 

7,880

 

 

 

33,763

 

 

 

1,909

 

 

 

40,248

 

 

 

16,238

 

 

 

192,633

 

 

 

9,828

 

 

 

 

 

 

302,499

 

Grade 6

 

 

12,069

 

 

 

30,068

 

 

 

13,807

 

 

 

8,311

 

 

 

2,767

 

 

 

83,919

 

 

 

39,131

 

 

 

3,624

 

 

 

193,696

 

Grade 7

 

 

 

 

 

3,814

 

 

 

9,430

 

 

 

17,639

 

 

 

11,245

 

 

 

19,280

 

 

 

20,941

 

 

 

 

 

 

82,349

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

47,469

 

 

 

63,908

 

 

 

26,475

 

 

 

99,374

 

 

 

50,545

 

 

 

56,068

 

 

 

37,229

 

 

 

 

 

 

381,068

 

Total

 

$

2,772,609

 

 

$

2,307,861

 

 

$

2,927,839

 

 

$

4,637,381

 

 

$

3,338,604

 

 

$

4,509,077

 

 

$

1,691,055

 

 

$

12,962

 

 

$

22,197,388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

3,022

 

 

$

746

 

 

$

1,066

 

 

$

811

 

 

$

163

 

 

$

354

 

 

$

1,998

 

 

$

5

 

 

$

8,165

 

 

(1)
Includes $6.0 million of residential mortgage loans held for sale at June 30, 2025.

 

Allowance for Credit Losses on Loans. 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 expected losses in the Company’s loan portfolio as of June 30, 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 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 in accordance with CECL. 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:

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;
for commercial real estate 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 in accordance with CECL. 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.

The following table details activity in the allowance for credit losses on loans by category of loan for the three and six months ended June 30, 2025 and 2024.

 

 

 

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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance March 31, 2025

 

$

80,580

 

 

$

26,097

 

 

$

83,895

 

 

$

90,307

 

 

$

60,174

 

 

$

8,048

 

 

$

349,101

 

Provision for credit losses on loans

 

 

(2,765

)

 

 

737

 

 

 

(1,448

)

 

 

(1,131

)

 

 

3,126

 

 

 

1,481

 

 

 

 

Charge-offs

 

 

(82

)

 

 

(37

)

 

 

(410

)

 

 

(112

)

 

 

(1,636

)

 

 

(1,945

)

 

 

(4,222

)

Recoveries

 

 

85

 

 

 

51

 

 

 

68

 

 

 

57

 

 

 

592

 

 

 

352

 

 

 

1,205

 

Net (charge-offs) recoveries

 

 

3

 

 

 

14

 

 

 

(342

)

 

 

(55

)

 

 

(1,044

)

 

 

(1,593

)

 

 

(3,017

)

Balance June 30, 2025

 

$

77,818

 

 

$

26,848

 

 

$

82,105

 

 

$

89,121

 

 

$

62,256

 

 

$

7,936

 

 

$

346,084

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance December 31, 2024

 

$

77,984

 

 

$

27,693

 

 

$

80,735

 

 

$

92,147

 

 

$

65,500

 

 

$

7,746

 

 

$

351,805

 

Provision for credit losses on loans

 

 

(325

)

 

 

(859

)

 

 

2,763

 

 

 

(2,793

)

 

 

(1,870

)

 

 

3,084

 

 

 

 

Charge-offs

 

 

(82

)

 

 

(37

)

 

 

(1,468

)

 

 

(499

)

 

 

(2,577

)

 

 

(3,502

)

 

 

(8,165

)

Recoveries

 

 

241

 

 

 

51

 

 

 

75

 

 

 

266

 

 

 

1,203

 

 

 

608

 

 

 

2,444

 

Net (charge-offs) recoveries

 

 

159

 

 

 

14

 

 

 

(1,393

)

 

 

(233

)

 

 

(1,374

)

 

 

(2,894

)

 

 

(5,721

)

Balance June 30, 2025

 

$

77,818

 

 

$

26,848

 

 

$

82,105

 

 

$

89,121

 

 

$

62,256

 

 

$

7,936

 

 

$

346,084

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance March 31, 2024

 

$

82,158

 

 

$

12,627

 

 

$

79,664

 

 

$

87,213

 

 

$

61,616

 

 

$

6,941

 

 

$

330,219

 

Initial allowance on loans purchased with credit deterioration

 

 

942

 

 

 

14,309

 

 

 

344

 

 

 

4,306

 

 

 

6,176

 

 

 

1

 

 

 

26,078

 

Provision for credit losses on loans

 

 

(6,215

)

 

 

2,757

 

 

 

1,106

 

 

 

3,828

 

 

 

5,097

 

 

 

1,350

 

 

 

7,923

 

Charge-offs

 

 

(109

)

 

 

(400

)

 

 

(433

)

 

 

(511

)

 

 

(3,176

)

 

 

(1,488

)

 

 

(6,117

)

Recoveries

 

 

 

 

 

186

 

 

 

8

 

 

 

892

 

 

 

399

 

 

 

264

 

 

 

1,749

 

Net (charge-offs) recoveries

 

 

(109

)

 

 

(214

)

 

 

(425

)

 

 

381

 

 

 

(2,777

)

 

 

(1,224

)

 

 

(4,368

)

Balance June 30, 2024

 

$

76,776

 

 

$

29,479

 

 

$

80,689

 

 

$

95,728

 

 

$

70,112

 

 

$

7,068

 

 

$

359,852

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance December 31, 2023

 

$

87,775

 

 

$

11,380

 

 

$

77,652

 

 

$

88,664

 

 

$

59,832

 

 

$

7,059

 

 

$

332,362

 

Initial allowance on loans purchased with credit deterioration

 

 

942

 

 

 

14,309

 

 

 

344

 

 

 

4,306

 

 

 

6,176

 

 

 

1

 

 

 

26,078

 

Provision for credit losses on loans

 

 

(11,834

)

 

 

4,027

 

 

 

3,575

 

 

 

2,360

 

 

 

7,164

 

 

 

2,631

 

 

 

7,923

 

Charge-offs

 

 

(109

)

 

 

(522

)

 

 

(894

)

 

 

(511

)

 

 

(4,536

)

 

 

(3,146

)

 

 

(9,718

)

Recoveries

 

 

2

 

 

 

285

 

 

 

12

 

 

 

909

 

 

 

1,476

 

 

 

523

 

 

 

3,207

 

Net (charge-offs) recoveries

 

 

(107

)

 

 

(237

)

 

 

(882

)

 

 

398

 

 

 

(3,060

)

 

 

(2,623

)

 

 

(6,511

)

Balance June 30, 2024

 

$

76,776

 

 

$

29,479

 

 

$

80,689

 

 

$

95,728

 

 

$

70,112

 

 

$

7,068

 

 

$

359,852

 

 

 

The allowance for credit losses on loans as of June 30, 2025 totaled $346.1 million or 1.56% of total loans, including acquired loans with discounts, a decrease $5.7 million or 1.6% compared to the allowance for credit losses on loans totaling $351.8 million or 1.59% of total loans, including acquired loans with discounts, as of December 31, 2024.

There was no provision for credit losses for the three and six months ended June 30, 2025 compared to $9.1 million provision for credit losses for the three and six months ended June 30, 2024, related to the merger of Lone Star State Bancshares, Inc. (“Lone Star”) with Bancshares and the merger of Lone Star State Bank of West Texas (“Lone Star Bank”) with the Bank, both effective on April 1, 2024 (collectively, the “Lone Star Merger”). As a result of the loans acquired in the Lone Star Merger, the second quarter of 2024 included 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.

Net charge-offs were $3.0 million for the three months ended June 30, 2025 compared to net charge-offs of $4.4 million for the three months ended June 30, 2024. For the three months ended June 30, 2025, $2.1 million of reserves on resolved PCD loans without any related charge-offs were released to the general reserve.

Net charge-offs were $5.7 million for the six months ended June 30, 2025 compared with $6.5 million for the six months ended June 30, 2024. For the six months ended June 30, 2025, $10.4 million of reserves on resolved PCD loans without any related charge-offs were released to the general reserve.

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 June 30, 2025 and December 31, 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. As of June 30, 2025, the Company had $1.56 billion in commitments expected to fund.

The following table represents a rollforward of the allowance for credit losses on off-balance sheet credit exposures for the three and six months ended June 30, 2025 and 2024.

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(Dollars in thousands)

 

Balance at beginning of period

 

$

37,646

 

 

$

36,503

 

 

$

37,646

 

 

$

36,503

 

Provision for credit losses on off-balance sheet credit exposures

 

 

 

 

 

1,143

 

 

 

 

 

 

1,143

 

Balance at end of period

 

$

37,646

 

 

$

37,646

 

 

$

37,646

 

 

$

37,646

 

 

Loan Modifications Made to Borrowers Experiencing Financial Difficulty. 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 CECL, 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 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 of loans made 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 is handled on a case-by-case basis.

The following table displays the amortized cost of loans that were both experiencing financial difficulty and modified during the three and six months ended June 30, 2025 and 2024, presented by category of loan and type of modification.

 

 

 

Term Extension

 

 

Interest Rate Reduction

 

 

Total

 

 

Percent of Total Class of Loans

 

 

 

(Dollars in thousands)

 

 

 

 

Three Months Ended June 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate (includes multi-family residential)

 

$

 

 

$

 

 

$

 

 

 

0.0

%

Agriculture and agriculture real estate (includes farmland)

 

 

 

 

 

 

 

 

 

 

 

0.0

%

Total

 

$

 

 

$

 

 

$

 

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate (includes multi-family residential)

 

$

680

 

 

$

23,205

 

 

$

23,885

 

 

 

0.4

%

Agriculture and agriculture real estate (includes farmland)

 

 

158

 

 

 

 

 

 

158

 

 

 

0.0

%

Total

 

$

838

 

 

$

23,205

 

 

$

24,043

 

 

 

0.4

%

 

 

 

Term Extension

 

 

Interest Rate Reduction

 

 

Total

 

 

Percent of Total Class of Loans

 

 

 

(Dollars in thousands)

 

 

 

 

Three Months Ended June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

2,489

 

 

$

 

 

$

2,489

 

 

 

0.1

%

Agriculture and agriculture real estate (includes farmland)

 

 

650

 

 

 

 

 

 

650

 

 

 

0.1

%

Total

 

$

3,139

 

 

$

 

 

$

3,139

 

 

 

0.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

2,902

 

 

$

 

 

$

2,902

 

 

 

0.1

%

Agriculture and agriculture real estate (includes farmland)

 

 

11,650

 

 

 

 

 

 

11,650

 

 

 

1.1

%

Total

 

$

14,552

 

 

$

 

 

$

14,552

 

 

 

0.4

%

The financial effects of the modifications of loans made to borrowers experiencing financial difficulty were not significant during the three and six months ended June 30, 2025 and 2024. Furthermore, such modifications did not significantly impact the Company’s determination of the allowance for credit losses during those periods.

The Company did not have any loans made to borrowers experiencing financial difficulty that were modified during the three and six months ended June 30, 2025 that subsequently defaulted and were modified in the twelve months prior to default. Payment default is defined as movement to nonperforming status, foreclosure or charge-off, whichever occurs first.