XML 22 R15.htm IDEA: XBRL DOCUMENT v3.25.3
Loans and Allowance for Credit Losses
9 Months Ended
Sep. 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:

 

 

September 30, 2025

 

 

December 31, 2024

 

 

 

(Dollars in thousands)

 

Residential mortgage loans held for sale

 

$

11,297

 

 

$

10,690

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

2,391,119

 

 

 

2,508,088

 

Real estate:

 

 

 

 

 

 

Construction, land development and other land loans

 

 

2,865,280

 

 

 

2,859,281

 

1-4 family residential (includes home equity)

 

 

8,299,342

 

 

 

8,476,899

 

Commercial real estate (includes multi-family residential)

 

 

5,796,937

 

 

 

5,800,985

 

Farmland

 

 

664,039

 

 

 

681,883

 

Agriculture

 

 

355,550

 

 

 

351,663

 

Consumer and other

 

 

366,027

 

 

 

378,817

 

Total loans held for investment, excluding Warehouse Purchase Program

 

 

20,738,294

 

 

 

21,057,616

 

Warehouse Purchase Program

 

 

1,278,178

 

 

 

1,080,903

 

Total loans, including Warehouse Purchase Program

 

$

22,027,769

 

 

$

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 81.7% and 81.3% of the Company’s total loan portfolio, excluding Warehouse Purchase Program loans, at September 30, 2025, and December 31, 2024, respectively. As of September 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 September 30, 2025, and December 31, 2024, loans outstanding to directors, officers and their affiliates totaled $100 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
nine months ended
September 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

 

 

(173

)

 

 

(31

)

Ending balance

 

$

100

 

 

$

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:

 

 

 

September 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

 

$

11,658

 

 

$

 

 

$

11,658

 

 

$

151

 

 

$

2,853,471

 

 

$

2,865,280

 

Warehouse Purchase Program loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,278,178

 

 

 

1,278,178

 

Agriculture and agriculture real estate (includes farmland)

 

 

1,604

 

 

 

 

 

 

1,604

 

 

 

17,079

 

 

 

1,000,906

 

 

 

1,019,589

 

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

 

 

45,737

 

 

 

248

 

 

 

45,985

 

 

 

49,832

 

 

 

8,214,822

 

 

 

8,310,639

 

Commercial real estate (includes multi-family residential)

 

 

5,894

 

 

 

 

 

 

5,894

 

 

 

5,314

 

 

 

5,785,729

 

 

 

5,796,937

 

Commercial and industrial

 

 

6,572

 

 

 

 

 

 

6,572

 

 

 

32,133

 

 

 

2,352,414

 

 

 

2,391,119

 

Consumer and other

 

 

210

 

 

 

20

 

 

 

230

 

 

 

1,020

 

 

 

364,777

 

 

 

366,027

 

Total

 

$

71,675

 

 

$

268

 

 

$

71,943

 

 

$

105,529

 

 

$

21,850,297

 

 

$

22,027,769

 

 

 

 

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 $11.3 million and $10.7 million of residential mortgage loans held for sale at September 30, 2025, and December 31, 2024, respectively.

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

 

 

 

September 30, 2025

 

 

December 31, 2024

 

 

 

(Dollars in thousands)

 

Nonaccrual loans (1)

 

$

105,529

 

 

$

73,647

 

Accruing loans 90 or more days past due

 

 

268

 

 

 

2,189

 

Total nonperforming loans

 

 

105,797

 

 

 

75,836

 

Repossessed assets

 

 

16

 

 

 

4

 

Other real estate

 

 

13,750

 

 

 

5,701

 

Total nonperforming assets

 

$

119,563

 

 

$

81,541

 

 

 

 

 

 

 

 

Nonperforming assets to total loans and other real estate

 

 

0.54

%

 

 

0.37

%

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

 

 

0.58

%

 

 

0.39

%

Nonaccrual loans to total loans

 

 

0.48

%

 

 

0.33

%

Nonaccrual loans to total loans, excluding Warehouse Purchase Program loans

 

 

0.51

%

 

 

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 $119.6 million in nonperforming assets at September 30, 2025, compared with $81.5 million at December 31, 2024. Nonperforming assets were 0.54% of total loans and other real estate at September 30, 2025, and 0.37% of total loans and other real estate at December 31, 2024. The Company had $105.5 million in nonaccrual loans at September 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 September 30, 2025, and December 31, 2024.

 

 

 

September 30, 2025

 

 

December 31, 2024

 

 

 

(Dollars in thousands)

 

PCD loans:

 

 

 

Outstanding balance

 

$

350,644

 

 

$

440,024

 

Discount

 

 

(5,472

)

 

 

(7,390

)

Recorded investment

 

$

345,172

 

 

$

432,634

 

 

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

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(Dollars in thousands)

 

Balance at beginning of period

 

$

6,075

 

 

$

9,507

 

 

$

7,390

 

 

$

7,914

 

Additions

 

 

 

 

 

 

 

 

 

 

 

4,558

 

Accretion recoveries (charge-offs)

 

 

10

 

 

 

(21

)

 

 

10

 

 

 

(44

)

Accretion

 

 

(613

)

 

 

(1,212

)

 

 

(1,928

)

 

 

(4,154

)

Balance at September 30,

 

$

5,472

 

 

$

8,274

 

 

$

5,472

 

 

$

8,274

 

 

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 September 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 September 30, 2025, and December 31, 2024.

 

 

 

September 30, 2025

 

 

December 31, 2024

 

 

 

(Dollars in thousands)

 

Non-PCD loans:

 

 

 

Outstanding balance

 

$

1,609,115

 

 

$

2,089,629

 

Discount

 

 

(20,406

)

 

 

(27,845

)

Recorded investment

 

$

1,588,709

 

 

$

2,061,784

 

 

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

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(Dollars in thousands)

 

Balance at beginning of period

 

$

22,766

 

 

$

34,250

 

 

$

27,845

 

 

$

19,992

 

Additions

 

 

 

 

 

 

 

 

 

 

 

20,378

 

Accretion charge-offs

 

 

(118

)

 

 

(22

)

 

 

(96

)

 

 

(33

)

Accretion

 

 

(2,242

)

 

 

(3,616

)

 

 

(7,343

)

 

 

(9,725

)

Balance at September 30,

 

$

20,406

 

 

$

30,612

 

 

$

20,406

 

 

$

30,612

 

 

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 September 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

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Grade 2

 

 

 

 

 

 

 

 

488

 

 

 

 

 

 

 

 

 

12

 

 

 

 

 

 

 

 

 

500

 

Grade 3

 

 

589,779

 

 

 

459,421

 

 

 

298,232

 

 

 

312,702

 

 

 

149,865

 

 

 

53,801

 

 

 

116,613

 

 

 

8,974

 

 

 

1,989,387

 

Grade 4

 

 

58,453

 

 

 

117,445

 

 

 

230,542

 

 

 

252,189

 

 

 

69,034

 

 

 

17,181

 

 

 

46,564

 

 

 

 

 

 

791,408

 

Grade 5

 

 

129

 

 

 

 

 

 

13

 

 

 

 

 

 

342

 

 

 

5,105

 

 

 

869

 

 

 

 

 

 

6,458

 

Grade 6

 

 

7,110

 

 

 

521

 

 

 

 

 

 

 

 

 

143

 

 

 

451

 

 

 

 

 

 

 

 

 

8,225

 

Grade 7

 

 

 

 

 

 

 

 

 

 

 

79

 

 

 

 

 

 

8

 

 

 

 

 

 

 

 

 

87

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

11,713

 

 

 

11,398

 

 

 

7,205

 

 

 

22,007

 

 

 

5,194

 

 

 

3,115

 

 

 

8,583

 

 

 

 

 

 

69,215

 

Total

 

$

667,184

 

 

$

588,785

 

 

$

536,480

 

 

$

586,977

 

 

$

224,578

 

 

$

79,673

 

 

$

172,629

 

 

$

8,974

 

 

$

2,865,280

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

82

 

 

$

92

 

 

$

 

 

$

73

 

 

$

 

 

$

 

 

$

 

 

$

247

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agriculture and Agriculture Real Estate (includes Farmland)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

3,398

 

 

$

537

 

 

$

232

 

 

$

6

 

 

$

2

 

 

$

 

 

$

9,439

 

 

$

 

 

$

13,614

 

Grade 2

 

 

 

 

 

 

 

 

6

 

 

 

45

 

 

 

 

 

 

536

 

 

 

 

 

 

 

 

 

587

 

Grade 3

 

 

112,360

 

 

 

93,723

 

 

 

65,661

 

 

 

154,868

 

 

 

77,795

 

 

 

106,524

 

 

 

158,894

 

 

 

 

 

 

769,825

 

Grade 4

 

 

46,947

 

 

 

30,227

 

 

 

13,992

 

 

 

26,236

 

 

 

25,918

 

 

 

14,788

 

 

 

40,170

 

 

 

 

 

 

198,278

 

Grade 5

 

 

1,158

 

 

 

1,700

 

 

 

44

 

 

 

232

 

 

 

568

 

 

 

1,314

 

 

 

 

 

 

 

 

 

5,016

 

Grade 6

 

 

 

 

 

6

 

 

 

 

 

 

 

 

 

 

 

 

157

 

 

 

 

 

 

 

 

 

163

 

Grade 7

 

 

 

 

 

1,398

 

 

 

 

 

 

1,513

 

 

 

 

 

 

428

 

 

 

250

 

 

 

 

 

 

3,589

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

352

 

 

 

13,833

 

 

 

17

 

 

 

2,319

 

 

 

1,395

 

 

 

5,066

 

 

 

5,535

 

 

 

 

 

 

28,517

 

Total

 

$

164,215

 

 

$

141,424

 

 

$

79,952

 

 

$

185,219

 

 

$

105,678

 

 

$

128,813

 

 

$

214,288

 

 

$

 

 

$

1,019,589

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

29

 

 

$

5

 

 

$

 

 

$

8

 

 

$

5

 

 

$

 

 

$

 

 

$

47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

 

 

$

 

 

$

69

 

 

$

135

 

 

$

 

 

$

106

 

 

$

 

 

$

 

 

$

310

 

Grade 2

 

 

 

 

 

 

 

 

501

 

 

 

315

 

 

 

137

 

 

 

1,875

 

 

 

 

 

 

 

 

 

2,828

 

Grade 3

 

 

343,512

 

 

 

536,660

 

 

 

1,501,860

 

 

 

2,049,649

 

 

 

1,753,079

 

 

 

1,792,583

 

 

 

93,287

 

 

 

5,611

 

 

 

8,076,241

 

Grade 4

 

 

14,681

 

 

 

10,799

 

 

 

17,914

 

 

 

20,904

 

 

 

26,707

 

 

 

63,043

 

 

 

5,360

 

 

 

341

 

 

 

159,749

 

Grade 5

 

 

131

 

 

 

3,520

 

 

 

1,191

 

 

 

2,209

 

 

 

2,545

 

 

 

1,767

 

 

 

76

 

 

 

 

 

 

11,439

 

Grade 6

 

 

 

 

 

558

 

 

 

478

 

 

 

492

 

 

 

198

 

 

 

2,613

 

 

 

 

 

 

 

 

 

4,339

 

Grade 7

 

 

 

 

 

394

 

 

 

5,319

 

 

 

16,875

 

 

 

8,316

 

 

 

18,644

 

 

 

 

 

 

95

 

 

 

49,643

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

47

 

 

 

29

 

 

 

1,124

 

 

 

2,789

 

 

 

278

 

 

 

1,823

 

 

 

 

 

 

 

 

 

6,090

 

Total

 

$

358,371

 

 

$

551,960

 

 

$

1,528,456

 

 

$

2,093,368

 

 

$

1,791,260

 

 

$

1,882,454

 

 

$

98,723

 

 

$

6,047

 

 

$

8,310,639

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

 

 

$

952

 

 

$

824

 

 

$

76

 

 

$

35

 

 

$

442

 

 

$

 

 

$

2,329

 

 

 

 

 

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

 

 

385

 

 

 

 

 

 

 

 

 

460

 

 

 

 

 

 

614

 

 

 

6,075

 

 

 

 

 

 

7,534

 

Grade 3

 

 

302,100

 

 

 

318,680

 

 

 

372,272

 

 

 

779,374

 

 

 

669,278

 

 

 

1,028,034

 

 

 

65,940

 

 

 

321

 

 

 

3,535,999

 

Grade 4

 

 

123,320

 

 

 

51,041

 

 

 

96,359

 

 

 

539,158

 

 

 

256,554

 

 

 

598,462

 

 

 

11,010

 

 

 

 

 

 

1,675,904

 

Grade 5

 

 

3,488

 

 

 

26,989

 

 

 

1,007

 

 

 

8,651

 

 

 

14,172

 

 

 

181,698

 

 

 

3,343

 

 

 

 

 

 

239,348

 

Grade 6

 

 

4,705

 

 

 

27,965

 

 

 

4,913

 

 

 

16,648

 

 

 

1,639

 

 

 

74,275

 

 

 

 

 

 

 

 

 

130,145

 

Grade 7

 

 

 

 

 

1,023

 

 

 

 

 

 

1,250

 

 

 

699

 

 

 

793

 

 

 

 

 

 

 

 

 

3,765

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

24,926

 

 

 

32,882

 

 

 

15,675

 

 

 

48,861

 

 

 

42,060

 

 

 

39,838

 

 

 

 

 

 

 

 

 

204,242

 

Total

 

$

458,924

 

 

$

458,580

 

 

$

490,226

 

 

$

1,394,402

 

 

$

984,402

 

 

$

1,923,714

 

 

$

86,368

 

 

$

321

 

 

$

5,796,937

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

74

 

 

$

342

 

 

$

194

 

 

$

941

 

 

$

 

 

$

50

 

 

$

 

 

$

1,601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

30,044

 

 

$

18,740

 

 

$

3,319

 

 

$

884

 

 

$

1,933

 

 

$

660

 

 

$

44,881

 

 

$

 

 

$

100,461

 

Grade 2

 

 

278

 

 

 

1,100

 

 

 

483

 

 

 

6,513

 

 

 

 

 

 

1,537

 

 

 

10,423

 

 

 

 

 

 

20,334

 

Grade 3

 

 

253,094

 

 

 

242,026

 

 

 

153,490

 

 

 

121,642

 

 

 

68,176

 

 

 

201,749

 

 

 

876,103

 

 

 

642

 

 

 

1,916,922

 

Grade 4

 

 

26,305

 

 

 

25,688

 

 

 

25,340

 

 

 

24,109

 

 

 

5,302

 

 

 

19,371

 

 

 

75,851

 

 

 

746

 

 

 

202,712

 

Grade 5

 

 

133

 

 

 

1,073

 

 

 

140

 

 

 

17,459

 

 

 

424

 

 

 

 

 

 

11,716

 

 

 

 

 

 

30,945

 

Grade 6

 

 

1,945

 

 

 

1,283

 

 

 

5,345

 

 

 

2,989

 

 

 

420

 

 

 

205

 

 

 

39,483

 

 

 

 

 

 

51,670

 

Grade 7

 

 

95

 

 

 

3,680

 

 

 

3,735

 

 

 

217

 

 

 

60

 

 

 

2,367

 

 

 

20,828

 

 

 

 

 

 

30,982

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

13,770

 

 

 

1,162

 

 

 

667

 

 

 

4,789

 

 

 

752

 

 

 

1,752

 

 

 

14,129

 

 

 

72

 

 

 

37,093

 

Total

 

$

325,664

 

 

$

294,752

 

 

$

192,519

 

 

$

178,602

 

 

$

77,067

 

 

$

227,641

 

 

$

1,093,414

 

 

$

1,460

 

 

$

2,391,119

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

664

 

 

$

3,253

 

 

$

422

 

 

$

202

 

 

$

85

 

 

$

1,756

 

 

$

 

 

$

6,382

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer and Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

22,431

 

 

$

8,376

 

 

$

2,952

 

 

$

948

 

 

$

791

 

 

$

175

 

 

$

1,526

 

 

$

 

 

$

37,199

 

Grade 2

 

 

10,101

 

 

 

99,717

 

 

 

10,407

 

 

 

13,707

 

 

 

 

 

 

1,719

 

 

 

5,230

 

 

 

 

 

 

140,881

 

Grade 3

 

 

38,389

 

 

 

18,198

 

 

 

16,359

 

 

 

25,632

 

 

 

14,893

 

 

 

10,037

 

 

 

36,378

 

 

 

1

 

 

 

159,887

 

Grade 4

 

 

104

 

 

 

534

 

 

 

34

 

 

 

39

 

 

 

830

 

 

 

16,077

 

 

 

8,152

 

 

 

 

 

 

25,770

 

Grade 5

 

 

 

 

 

 

 

 

1,097

 

 

 

 

 

 

 

 

 

 

 

 

162

 

 

 

 

 

 

1,259

 

Grade 6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 7

 

 

 

 

 

 

 

 

27

 

 

 

 

 

 

 

 

 

 

 

 

989

 

 

 

 

 

 

1,016

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9

 

 

 

4

 

 

 

2

 

 

 

 

 

 

15

 

Total

 

$

71,025

 

 

$

126,825

 

 

$

30,876

 

 

$

40,326

 

 

$

16,523

 

 

$

28,012

 

 

$

52,439

 

 

$

1

 

 

$

366,027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

4,652

 

 

$

58

 

 

$

81

 

 

$

54

 

 

$

6

 

 

$

118

 

 

$

98

 

 

$

5

 

 

$

5,072

 

 

 

 

 

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

 

 

1,278,178

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,278,178

 

Grade 4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,278,178

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1,278,178

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 1

 

$

55,873

 

 

$

27,653

 

 

$

6,572

 

 

$

1,973

 

 

$

2,726

 

 

$

941

 

 

$

55,846

 

 

$

 

 

$

151,584

 

Grade 2

 

 

10,764

 

 

 

100,817

 

 

 

11,885

 

 

 

21,040

 

 

 

137

 

 

 

6,293

 

 

 

21,728

 

 

 

 

 

 

172,664

 

Grade 3

 

 

2,917,412

 

 

 

1,668,708

 

 

 

2,407,874

 

 

 

3,443,867

 

 

 

2,733,086

 

 

 

3,192,728

 

 

 

1,347,215

 

 

 

15,549

 

 

 

17,726,439

 

Grade 4

 

 

269,810

 

 

 

235,734

 

 

 

384,181

 

 

 

862,635

 

 

 

384,345

 

 

 

728,922

 

 

 

187,107

 

 

 

1,087

 

 

 

3,053,821

 

Grade 5

 

 

5,039

 

 

 

33,282

 

 

 

3,492

 

 

 

28,551

 

 

 

18,051

 

 

 

189,884

 

 

 

16,166

 

 

 

 

 

 

294,465

 

Grade 6

 

 

13,760

 

 

 

30,333

 

 

 

10,736

 

 

 

20,129

 

 

 

2,400

 

 

 

77,701

 

 

 

39,483

 

 

 

 

 

 

194,542

 

Grade 7

 

 

95

 

 

 

6,495

 

 

 

9,081

 

 

 

19,934

 

 

 

9,075

 

 

 

22,240

 

 

 

22,067

 

 

 

95

 

 

 

89,082

 

Grade 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCD Loans

 

 

50,808

 

 

 

59,304

 

 

 

24,688

 

 

 

80,765

 

 

 

49,688

 

 

 

51,598

 

 

 

28,249

 

 

 

72

 

 

 

345,172

 

Total

 

$

3,323,561

 

 

$

2,162,326

 

 

$

2,858,509

 

 

$

4,478,894

 

 

$

3,199,508

 

 

$

4,270,307

 

 

$

1,717,861

 

 

$

16,803

 

 

$

22,027,769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-period gross write-offs

 

$

4,652

 

 

$

907

 

 

$

4,725

 

 

$

1,494

 

 

$

1,306

 

 

$

243

 

 

$

2,346

 

 

$

5

 

 

$

15,678

 

 

(1)
Includes $11.3 million of residential mortgage loans held for sale at September 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 September 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 nine months ended September 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 June 30, 2025

 

$

77,818

 

 

$

26,848

 

 

$

82,105

 

 

$

89,121

 

 

$

62,256

 

 

$

7,936

 

 

$

346,084

 

Provision for credit losses on loans

 

 

(520

)

 

 

(3,083

)

 

 

(700

)

 

 

(4,892

)

 

 

8,216

 

 

 

979

 

 

 

 

Charge-offs

 

 

(166

)

 

 

(10

)

 

 

(861

)

 

 

(1,102

)

 

 

(3,804

)

 

 

(1,569

)

 

 

(7,512

)

Recoveries

 

 

132

 

 

 

50

 

 

 

8

 

 

 

87

 

 

 

463

 

 

 

314

 

 

 

1,054

 

Net (charge-offs) recoveries

 

 

(34

)

 

 

40

 

 

 

(853

)

 

 

(1,015

)

 

 

(3,341

)

 

 

(1,255

)

 

 

(6,458

)

Balance September 30, 2025

 

$

77,264

 

 

$

23,805

 

 

$

80,552

 

 

$

83,214

 

 

$

67,131

 

 

$

7,660

 

 

$

339,626

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine 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

 

 

(845

)

 

 

(3,942

)

 

 

2,063

 

 

 

(7,685

)

 

 

6,346

 

 

 

4,063

 

 

 

 

Charge-offs

 

 

(247

)

 

 

(47

)

 

 

(2,329

)

 

 

(1,601

)

 

 

(6,382

)

 

 

(5,072

)

 

 

(15,678

)

Recoveries

 

 

372

 

 

 

101

 

 

 

83

 

 

 

353

 

 

 

1,667

 

 

 

923

 

 

 

3,499

 

Net (charge-offs) recoveries

 

 

125

 

 

 

54

 

 

 

(2,246

)

 

 

(1,248

)

 

 

(4,715

)

 

 

(4,149

)

 

 

(12,179

)

Balance September 30, 2025

 

$

77,264

 

 

$

23,805

 

 

$

80,552

 

 

$

83,214

 

 

$

67,131

 

 

$

7,660

 

 

$

339,626

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance June 30, 2024

 

$

76,776

 

 

$

29,479

 

 

$

80,689

 

 

$

95,728

 

 

$

70,112

 

 

$

7,068

 

 

$

359,852

 

Provision for credit losses on loans

 

 

(633

)

 

 

(450

)

 

 

1,442

 

 

 

(921

)

 

 

(2,216

)

 

 

2,778

 

 

 

 

Charge-offs

 

 

(378

)

 

 

(109

)

 

 

(442

)

 

 

(297

)

 

 

(3,746

)

 

 

(1,568

)

 

 

(6,540

)

Recoveries

 

 

 

 

 

225

 

 

 

33

 

 

 

39

 

 

 

437

 

 

 

351

 

 

 

1,085

 

Net (charge-offs) recoveries

 

 

(378

)

 

 

116

 

 

 

(409

)

 

 

(258

)

 

 

(3,309

)

 

 

(1,217

)

 

 

(5,455

)

Balance September 30, 2024

 

$

75,765

 

 

$

29,145

 

 

$

81,722

 

 

$

94,549

 

 

$

64,587

 

 

$

8,629

 

 

$

354,397

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine 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

 

 

(12,467

)

 

 

3,577

 

 

 

5,017

 

 

 

1,439

 

 

 

4,948

 

 

 

5,409

 

 

 

7,923

 

Charge-offs

 

 

(486

)

 

 

(631

)

 

 

(1,336

)

 

 

(808

)

 

 

(8,283

)

 

 

(4,715

)

 

 

(16,259

)

Recoveries

 

 

1

 

 

 

510

 

 

 

45

 

 

 

948

 

 

 

1,914

 

 

 

875

 

 

 

4,293

 

Net (charge-offs) recoveries

 

 

(485

)

 

 

(121

)

 

 

(1,291

)

 

 

140

 

 

 

(6,369

)

 

 

(3,840

)

 

 

(11,966

)

Balance September 30, 2024

 

$

75,765

 

 

$

29,145

 

 

$

81,722

 

 

$

94,549

 

 

$

64,587

 

 

$

8,629

 

 

$

354,397

 

 

 

The allowance for credit losses on loans as of September 30, 2025, totaled $339.6 million or 1.54% of total loans, including acquired loans with discounts, a decrease of $12.2 million or 3.5% 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 nine months ended September 30, 2025, compared with no provision for credit losses for the three months ended September 30, 2024 and a $9.1 million provision for credit losses for the nine months ended September 30, 2024, related to the merger of Lone Star State Bancshares, Inc. (“Lone Star”) into Bancshares and the merger of Lone Star State Bank of West Texas (“Lone Star Bank”) into 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 $6.5 million for the three months ended September 30, 2025, compared with net charge-offs of $5.5 million for the three months ended September 30, 2024. For the three months ended September 30, 2025, $4.5 million of reserves on resolved PCD loans without any related charge-offs were released to the general reserve.

Net charge-offs were $12.2 million for the nine months ended September 30, 2025, compared with $12.0 million for the nine months ended September 30, 2024. For the nine months ended September 30, 2025, $15.0 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 September 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 September 30, 2025, the Company had $1.42 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 nine months ended September 30, 2025, and 2024.

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(Dollars in thousands)

 

Balance at beginning of period

 

$

37,646

 

 

$

37,646

 

 

$

37,646

 

 

$

36,503

 

Provision for credit losses on off-balance sheet credit exposures

 

 

 

 

 

 

 

 

 

 

 

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 nine months ended September 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 September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate (includes multi-family residential)

 

$

 

 

$

 

 

$

 

 

 

0.0

%

Agriculture and agriculture real estate (includes farmland)

 

 

 

 

 

 

 

 

 

 

 

0.0

%

Total

 

$

 

 

$

 

 

$

 

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate (includes multi-family residential)

 

$

618

 

 

$

22,972

 

 

$

23,590

 

 

 

0.4

%

Agriculture and agriculture real estate (includes farmland)

 

 

134

 

 

 

 

 

 

134

 

 

 

0.0

%

Total

 

$

752

 

 

$

22,972

 

 

$

23,724

 

 

 

0.4

%

 

 

 

Term Extension

 

 

Interest Rate Reduction

 

 

Total

 

 

Percent of Total Class of Loans

 

 

 

(Dollars in thousands)

 

 

 

 

Three Months Ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

7,163

 

 

$

 

 

$

7,163

 

 

 

0.3

%

Agriculture and agriculture real estate (includes farmland)

 

 

950

 

 

 

 

 

 

950

 

 

 

0.1

%

Total

 

$

8,113

 

 

$

 

 

$

8,113

 

 

 

0.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

2,768

 

 

$

 

 

$

2,768

 

 

 

0.1

%

Construction, land development and other land loans

 

$

7,163

 

 

$

 

 

$

7,163

 

 

 

0.3

%

Agriculture and agriculture real estate (includes farmland)

 

 

12,600

 

 

 

 

 

 

12,600

 

 

 

1.2

%

Total

 

$

22,531

 

 

$

 

 

$

22,531

 

 

 

0.4

%

The financial effects of the modifications of loans made to borrowers experiencing financial difficulty were not significant during the three and nine months ended September 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 nine months ended September 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.