Skip to main content

PROSPERITY BANCSHARES INC

For the period ended Sep 30, 2024. Filed Nov 7, 2024.

View on SEC.gov

About this filing

A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.

Sep 30, 2024 · Filed Nov 7, 2024

PB$72.85+1.4%Stored close · as of Nov 9, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits

Notes to Consolidated Financial Statements (unaudited)

  1. BASIS OF PRESENTATION

The consolidated financial statements include the accounts of Prosperity Bancshares, Inc.® (“Bancshares”) and its wholly-owned subsidiary, Prosperity Bank® (the “Bank,” and together with Bancshares, the “Company”). All intercompany transactions and balances have been eliminated.

The accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for financial information and with the rules and regulations of the Securities and Exchange Commission (“SEC”). Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, the statements reflect all adjustments necessary for a fair presentation of the financial position, results of operations and cash flows of the Company on a consolidated basis; and all such adjustments are of a normal recurring nature. These financial statements and the notes thereto should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2023. Operating results for the nine-month period ended September 30, 2024 are not necessarily indicative of the results that may be expected for the year ending December 31, 2024 or any other period.

  1. INCOME PER COMMON SHARE

The following table illustrates the computation of basic and diluted earnings per share:

Three Months Ended September 30, · Nine Months Ended September 30,
2024 · 2023 · 2024 · 2023
Amount · Per Share Amount · Amount · Per Share Amount · Amount · Per Share Amount · Amount · Per Share Amount
(Amounts in thousands, except per share data)
Net income$127,282$112,208$349,310$323,840
Basic:
Weighted average shares outstanding95,261$1.3493,720$1.2094,912$3.6892,628$3.50
Diluted:
Weighted average shares outstanding95,261$1.3493,720$1.2094,912$3.6892,628$3.50

There wereno stock options outstanding at September 30, 2024 or exercisable during the three and nine months ended September 30, 2024 or 2023 that would have had an anti-dilutive effect on the above computation.

  1. NEW ACCOUNTING STANDARDS

Accounting Standards Updates (“ASU”)

ASU 2024-01, Compensation—Stock Compensation (Topic 718): Scope Application of Profits Interest and Similar Awards. ASU 2024-01 clarifies the scope application of profits interest and similar awards by adding illustrative guidance to help entities determine whether profits interest and similar awards should be accounted for as share-based payment arrangements within the scope of Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 718, “Compensation—Stock Compensation.” However, this amendment does not change the intent of that guidance, nor how it should be applied. The ASU’s amendments are effective for fiscal years beginning after December 15, 2024, including interim periods within those years. The Company does not expect ASU 2024-01 to have a significant impact on its financial statements.

ASU 2023-09, Income Taxes (Topic 740): Improvements to Income. ASU 2023-09 focuses on the rate reconciliation and income taxes paid and requires a public business entity to disclose, on an annual basis, a tabular rate reconciliation using both percentages and currency amounts, broken out into specified categories with certain reconciling items further broken out by nature and jurisdiction to the extent those items exceed a specified threshold. In addition, all entities are required to disclose income taxes paid, net of refunds received disaggregated by federal, state/local, and foreign and by jurisdiction if the amount is at least 5%of total income tax payments, net of refunds received. For public business entities the new standard is effective for annual periods beginning after

December 15, 2024, with early adoption permitted. An entity may apply the amendments in this ASU prospectively by providing the revised disclosures for the period ending December 31, 2025 and continuing to provide the pre-ASU disclosures for the prior periods, or may apply the amendments retrospectively by providing the revised disclosures for all period presented. The Company does not expect ASU 2023-09 to have an impact on its financial statements.

ASU 2023-07, Segment Reporting (Topic 280)—Improvement to Reportable Segment Disclosures. ASU 2023-07 amends the disclosure requirements related to segment reporting primarily through enhanced disclosure about significant segment expenses and by requiring disclosure of segment information on an annual and interim basis. The amendments in this update are effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company does not expect ASU 2023-07 to have a significant impact on its financial statements.

ASU 2023-06, Disclosure Improvements—Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative. ASU 2023-06 amends the FASB Accounting Standards Codification to incorporate certain disclosure requirements from SEC Release No. 33-10532 - Disclosure Update and Simplification that was issued in 2018. The effective date for each amendment will be the date on which the SEC’s removal of that related disclosure from Regulation S-X or Regulation S-K becomes effective, with early adoption prohibited. The Company does not expect ASU 2023-06 to have a significant impact on its financial statements.

ASU 2022-02, Financial Instruments—Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. The amendments in ASU 2022-02 eliminated the accounting guidance for troubled debt restructurings and enhanced disclosures for certain loan refinancing and restructurings to borrowers experiencing financial difficulty. This guidance was applied on a prospective basis. Additionally, ASU 2022-02 requires entities to disclose current-period gross charge-offs by year of origination. ASU 2022-02 became effective for the Company on January 1, 2023 and did not have a significant impact on the Company’s financial statements.

  1. SECURITIES

The amortized cost and fair value of investment securities were as follows:

Amortized CostGross Unrealized GainsGross Unrealized LossesFair Value
(Dollars in thousands)
Available for Sale
Corporate debt securities$14,350$1,982$(50)$16,282
Collateralized mortgage obligations208,90222(2,125)206,799
Mortgage-backed securities109,23297(996)108,333
Total$332,484$2,101$(3,171)$331,414
Held to Maturity
U.S. Treasury securities and obligations of U.S. Government agencies$7,810$17$(3)$7,824
States and political subdivisions93,657736(1,969)92,424
Corporate debt securities12,000—(3,600)8,400
Collateralized mortgage obligations240,087425(14,323)226,189
Mortgage-backed securities10,615,7885,721(992,286)9,629,223
Total$10,969,342$6,899$(1,012,181)$9,964,060
Amortized CostGross Unrealized GainsGross Unrealized LossesFair Value
(Dollars in thousands)
Available for Sale
Corporate debt securities$20,698$1,827$(738)$21,787
Collateralized mortgage obligations321,881967(2,804)320,044
Mortgage-backed securities97,77996(1,118)96,757
Total$440,358$2,890$(4,660)$438,588
Held to Maturity
U.S. Treasury securities and obligations of U.S. Government agencies$7,631$—$(52)$7,579
States and political subdivisions116,4971,864(2,306)116,055
Corporate debt securities12,000—(4,200)7,800
Collateralized mortgage obligations263,250—(20,864)242,386
Mortgage-backed securities11,965,9302,131(1,357,283)10,610,778
Total$12,365,308$3,995$(1,384,705)$10,984,598

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

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

As of September 30, 2024, management does not have the intent to sell any of the securities classified as available for sale before a recovery of cost. In addition, management believes it is more likely than not that the Company will not be required to sell any of its investment securities before a recovery of cost. The unrealized losses are largely due to changes in market interest rates and spread relationships since the time the underlying securities were purchased. The fair value is expected to recover as the securities approach their maturity date or repricing date, or if market yields for such investments decline. Management does not believe any of the securities are impaired due to reasons of credit quality. Accordingly, as of September 30, 2024, management believes that there is no potential for credit losses on available for sale securities.

Held to maturity securities. The Company’s held to maturity investments include mortgage-related bonds issued by either the Government National Mortgage Corporation (“Ginnie Mae”), Federal National Mortgage Association (“Fannie Mae”) or Federal Home Loan Mortgage Corporation (“Freddie Mac”). Ginnie Mae issued securities are explicitly guaranteed by the U.S. government, while Fannie Mae and Freddie Mac issued securities are fully guaranteed by those respective United States government-sponsored agencies and conditionally guaranteed by the full faith and credit of the United States. The Company’s held to maturity securities also include taxable and tax-exempt municipal securities issued primarily by school districts, utility districts and municipalities located in Texas. The Company’s investment in municipal securities is exposed to credit risk. The securities are highly rated by major rating agencies and regularly reviewed by management. A significant portion are guaranteed or insured by either the Texas Permanent School Fund, Assured Guaranty or Build America Mutual. As of September 30, 2024, the Company’s municipal securities represent 0.8% of the securities portfolio. Management has the ability and intent to hold the securities classified as held to maturity until they mature, at which time the Company will receive full value for the securities. Accordingly, as of September 30, 2024, management believes that there isno potential for material credit losses on held to maturity securities.

Securities with unrealized losses, segregated by length of time, that have been in a continuous loss position were as follows:

Less than 12 Months12 Months or MoreTotal
Estimated Fair ValueUnrealized LossesEstimated Fair ValueUnrealized LossesEstimated Fair ValueUnrealized Losses
(Dollars in thousands)
Available for Sale
Corporate debt securities$—$—$3,450$(50)$3,450$(50)
Collateralized mortgage obligations36,514(204)129,093(1,921)165,607(2,125)
Mortgage-backed securities14,412(56)90,003(940)104,415(996)
Total$50,926$(260)$222,546$(2,911)$273,472$(3,171)
Held to Maturity
U.S. Treasury securities and obligations of U.S. Government agencies$—$—$1,989$(3)$1,989$(3)
States and political subdivisions647(1)49,214(1,968)49,861(1,969)
Corporate debt securities——8,400(3,600)8,400(3,600)
Collateralized mortgage obligations29—196,396(14,323)196,425(14,323)
Mortgage-backed securities1,420(12)9,353,645(992,274)9,355,065(992,286)
Total$2,096$(13)$9,609,644$(1,012,168)$9,611,740$(1,012,181)
Less than 12 Months12 Months or MoreTotal
Estimated Fair ValueUnrealized LossesEstimated Fair ValueUnrealized LossesEstimated Fair ValueUnrealized Losses
(Dollars in thousands)
Available for Sale
Corporate debt securities$7,300$(738)$—$—$7,300$(738)
Collateralized mortgage obligations54,611(729)114,758(2,075)169,369(2,804)
Mortgage-backed securities1,154(13)92,211(1,105)93,365(1,118)
Total$63,065$(1,480)$206,969$(3,180)$270,034$(4,660)
Held to Maturity
U.S. Treasury securities and obligations of U.S. Government agencies$7,580$(52)$—$—$7,580$(52)
States and political subdivisions23,085(79)41,039(2,227)64,124(2,306)
Corporate debt securities——7,800(4,200)7,800(4,200)
Collateralized mortgage obligations50,147(470)192,205(20,394)242,352(20,864)
Mortgage-backed securities52,853(807)10,354,514(1,356,476)10,407,367(1,357,283)
Total$133,665$(1,408)$10,595,558$(1,383,297)$10,729,223$(1,384,705)

At September 30, 2024 and December 31, 2023, there were 968 securities and 941 securities, respectively, in an unrealized loss position for 12 months or more.

The table below summarizes the amortized cost and fair value of investment securities at September 30, 2024, by contractual maturity. Actual maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations at any time with or without call or prepayment penalties.

Held to MaturityAvailable for Sale
Amortized CostFair ValueAmortized CostFair Value
(Dollars in thousands)
Due in one year or less$17,607$17,629$—$—
Due after one year through five years48,52548,545——
Due after five years through ten years39,82635,71114,35016,282
Due after ten years7,5096,763——
Subtotal113,467108,64814,35016,282
Mortgage-backed securities and collateralized mortgage obligations10,855,8759,855,412318,134315,132
Total$10,969,342$9,964,060$332,484$331,414

At September 30, 2024 and December 31, 2023, the Company did not own securities of any one issuer (other than the U.S. government and its agencies) for which aggregate adjusted cost exceeded 10% of the consolidated shareholders’ equity at such respective dates.

Securities with an amortized cost of $10.28 billion and $11.34 billion and a fair value of $9.31 billion and $10.09 billion at September 30, 2024 and December 31, 2023, respectively, were pledged to collateralize public deposits and for other purposes required or permitted by law.

The Company recordedno gain or loss on the sale of investment securities for the three months ended September 30, 2024 and a $9.4 million net loss on the sale of investment securities for thenine months ended September 30, 2024. The Company recordedno gain or loss on the sale of investment securities for the three and nine months ended September 30,2023. As of September 30, 2024, the Company did not own any non-agency collateralized mortgage obligations.

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

  1. 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, 2024December 31, 2023
(Dollars in thousands)
Residential mortgage loans held for sale$6,113$5,734
Commercial and industrial2,543,6322,305,040
Real estate:
Construction, land development and other land loans2,814,5213,076,591
1-4 family residential (includes home equity)8,471,4218,162,344
Commercial real estate (includes multi-family residential)5,869,6875,662,948
Farmland703,599598,898
Agriculture329,625217,145
Consumer and other413,548329,593
Total loans held for investment, excluding Warehouse Purchase Program21,146,03320,352,559
Warehouse Purchase Program1,228,706822,245
Total loans, including Warehouse Purchase Program$22,380,852$21,180,538

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 81.1% and 83.0% of the Company’s total loan portfolio, excluding Warehouse Purchase Program loans, at September 30, 2024 and December 31, 2023, respectively. As of September 30, 2024 and December 31, 2023, 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, 2024 and December 31, 2023, loans outstanding to directors, officers and their affiliates totaled $274 thousand and $292 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 thenine months endedSeptember 30, 2024As of and for theyear endedDecember 31, 2023
(Dollars in thousands)
Beginning balance on January 1$292$547
New loans464
Repayments(22)(319)
Ending balance$274$292

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:

Loans Past Due and Still Accruing
30-89 Days90 or More DaysTotal Past Due LoansNonaccrual LoansCurrent LoansTotal Loans
(Dollars in thousands)
Construction, land development and other land loans$10,953$—$10,953$1,848$2,801,720$2,814,521
Warehouse Purchase Program loans————1,228,7061,228,706
Agriculture and agriculture real estate (includes farmland)15,202—15,2022,6861,015,3361,033,224
1-4 family (includes home equity) (1)44,032—44,03234,6118,398,8918,477,534
Commercial real estate (includes multi-family residential)7,678—7,67831,6855,830,3245,869,687
Commercial and industrial16,530—16,53013,0802,514,0222,543,632
Consumer and other3,410203,43059410,059413,548
Total$97,805$20$97,825$83,969$22,199,058$22,380,852
Loans Past Due and Still Accruing
30-89 Days90 or More DaysTotal Past Due LoansNonaccrual LoansCurrent LoansTotal Loans
(Dollars in thousands)
Construction, land development and other land loans$21,627$1,635$23,262$14,770$3,038,559$3,076,591
Warehouse Purchase Program loans————822,245822,245
Agriculture and agriculture real estate (includes farmland)8,572—8,5721,460806,011816,043
1-4 family (includes home equity) (1)38,35013038,48025,6948,103,9048,168,078
Commercial real estate (includes multi-family residential)23,511—23,51118,6625,620,7755,662,948
Commercial and industrial14,78243015,2128,0662,281,7622,305,040
Consumer and other503—50336329,054329,593
Total$107,345$2,195$109,540$68,688$21,002,310$21,180,538

(1)

Includes $6.1 million and $5.7 million of residential mortgage loans held for sale at September 30, 2024 and December 31, 2023, respectively.

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

September 30, 2024December 31, 2023
(Dollars in thousands)
Nonaccrual loans (1) (2)$83,969$68,688
Accruing loans 90 or more days past due202,195
Total nonperforming loans83,98970,883
Repossessed assets17776
Other real estate5,7571,708
Total nonperforming assets$89,923$72,667
Nonperforming assets to total loans and other real estate0.40%0.34%
Nonperforming assets to total loans, excluding Warehouse Purchase Program loans, and other real estate0.43%0.36%
Nonaccrual loans to total loans0.38%0.32%
Nonaccrual loans to total loans, excluding Warehouse Purchase Program loans0.40%0.34%

(1)

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

(2)

There wereno nonperforming Warehouse Purchase Program loans or Warehouse Purchase Program lines of credit for the periods presented.

The Company had $89.9 million in nonperforming assets at September 30, 2024 compared with $72.7 million at December 31, 2023. Nonperforming assets were 0.40% of total loans and other real estate at September 30, 2024 and 0.34% of total loans and other real estate at December 31, 2023. The Company had $84.0 million in nonaccrual loans at September 30, 2024 compared with $68.7 million at December 31, 2023.

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, 2024 and December 31, 2023.

September 30, 2024December 31, 2023
(Dollars in thousands)
PCD loans:
Outstanding balance$468,657$533,653
Discount(8,274)(7,914)
Recorded investment$460,383$525,739

Changes in the accretable yield for acquired PCD loans for the three andnine months ended September 30, 2024 and 2023 were as follows:

Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
(Dollars in thousands)
Balance at beginning of period$9,507$10,110$7,914$3,361
Additions——4,5588,336
Adjustments(21)—(44)(70)
Accretion(1,212)(767)(4,154)(2,284)
Balance at September 30,$8,274$9,343$8,274$9,343

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, 2024, 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, 2024 and December 31, 2023.

September 30, 2024December 31, 2023
(Dollars in thousands)
Non-PCD loans:
Outstanding balance$2,314,275$1,823,809
Discount(30,612)(19,992)
Recorded investment$2,283,663$1,803,817

Changes in the discount accretion for Non-PCD loans for the three andnine months ended September 30, 2024 and 2023 were as follows:

Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
(Dollars in thousands)
Balance at beginning of period$34,250$23,052$19,992$2,233
Additions——20,37822,593
Adjustments(22)(1)(33)(1)
Accretion(3,616)(1,508)(9,725)(3,282)
Balance at September 30,$30,612$21,543$30,612$21,543

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, 2024.

Term Loans
Amortized Cost Basis by Origination Year
20242023202220212020PriorRevolving LoansRevolving Loans Converted to Term LoansTotal
(Dollars in thousands)
Construction, Land Development and Other Land Loans
Grade 1$—$—$—$—$—$—$—$—$—
Grade 2—921157——13——1,091
Grade 3410,166611,667537,443265,630122,74542,038110,9718,8692,109,529
Grade 432,881111,188167,79977,49364,81828,27719,45117,224519,131
Grade 566143,037—33,23415,627795—52,773
Grade 6———7,317179492——7,988
Grade 7——104116—66223—509
Grade 8—————————
Grade 9—————————
PCD Loans8,44120,02253,6639,5614,6886,65520,470—123,500
Total$451,554$743,812$762,203$360,117$225,664$93,168$151,910$26,093$2,814,521
Current-period gross write-offs$—$377$109$—$—$—$—$—$486
Agriculture and Agriculture Real Estate (includes Farmland)
Grade 1$1,132$540$975$85$183$405$10,047$12$13,379
Grade 2—2476057—683——1,047
Grade 3143,498122,082193,58286,59550,888107,228120,427142824,442
Grade 414,62620,54515,68126,7586,16712,12727,78028123,712
Grade 51,04857730782—1,120——3,737
Grade 6——2,84474—1,165——4,083
Grade 7——1,419199—207——1,825
Grade 8—————————
Grade 9—————————
PCD Loans18,0471,87415,7082,0343,4102,73117,195—60,999
Total$178,351$145,345$230,999$116,584$60,648$125,666$175,449$182$1,033,224
Current-period gross write-offs$—$—$109$62$339$121$—$—$631
1-4 Family (includes Home Equity) (1)
Grade 1$—$73$147$—$108$—$—$—$328
Grade 2—4041,144148—2,316——4,012
Grade 3310,0051,252,2182,353,2412,100,201971,9791,186,91496,3138798,271,750
Grade 47,51117,29122,22027,7448,46366,1673,862—153,258
Grade 5—6931,364—1,1621,88676—5,181
Grade 6—19374—171,431——1,841
Grade 7—3,1359,8335,5064,40111,383125—34,383
Grade 8—————————
Grade 9—————————
PCD Loans3369722,7714705171,715——6,781
Total$317,852$1,274,805$2,391,094$2,134,069$986,647$1,271,812$100,376$879$8,477,534
Current-period gross write-offs$—$93$1,024$116$33$70$—$—$1,336
Term Loans
Amortized Cost Basis by Origination Year
20242023202220212020PriorRevolving LoansRevolving Loans Converted to Term LoansTotal
(Dollars in thousands)
Commercial Real Estate (includes Multi-Family Residential)
Grade 1$—$—$—$—$—$—$—$—$—
Grade 2——1,070—4352,020——3,525
Grade 3192,738422,199926,952727,824413,8951,129,80251,4052533,865,068
Grade 47,22966,531302,535239,074227,702587,94215,455—1,446,468
Grade 5—2,3257,5587,19021,762152,210——191,045
Grade 6—5972,37633915,61993,984——112,915
Grade 7—2,4267811,0641,5683,53650—9,425
Grade 8—————————
Grade 9—————————
PCD Loans—42,73172,24040,22016,47769,244329—241,241
Total$199,967$536,809$1,313,512$1,015,711$697,458$2,038,738$67,239$253$5,869,687
Current-period gross write-offs$—$—$167$481$—$160$—$—$808
Commercial and Industrial
Grade 1$42,831$11,280$7,730$3,498$2,165$4,698$46,472$155$118,829
Grade 22,2023,2527,2551481183,3616,207—22,543
Grade 3250,903183,975190,192135,02454,337167,7341,014,3051,8131,998,283
Grade 439,69867,26730,1846,0928,34035,53999,4581,470288,048
Grade 527,340—20,7651951,3565,92512,224—67,805
Grade 63911323,528540256244,032—8,903
Grade 7623,4706325,3218101,001110—11,406
Grade 8—————————
Grade 9—————————
PCD Loans1,8831,4927,5412,114453,30711,433—27,815
Total$365,310$270,868$267,827$152,932$67,427$221,589$1,194,241$3,438$2,543,632
Current-period gross write-offs$169$642$1,435$1,144$1,336$604$2,953$—$8,283
Consumer and Other
Grade 1$15,257$8,483$4,208$2,382$1,335$4,662$2,592$9$38,928
Grade 2110,34112,55914,17941541,80020,006—158,980
Grade 336,45132,46434,68619,40110,01514,23544,4561191,709
Grade 4—1,5662461,01814,9242,4943,332—23,580
Grade 5——————250—250
Grade 6—————————
Grade 7—6——3——4554
Grade 8—————————
Grade 9—————————
PCD Loans———23—915—47
Total$162,049$55,078$53,319$22,865$26,331$23,200$70,651$55$413,548
Current-period gross write-offs$3,999$208$56$27$53$305$62$5$4,715
Term Loans
Amortized Cost Basis by Origination Year
20242023202220212020PriorRevolving LoansRevolving Loans Converted to Term LoansTotal
(Dollars in thousands)
Warehouse Purchase Program
Grade 1$—$—$—$—$—$—$—$—$—
Grade 2—————————
Grade 31,228,706———————1,228,706
Grade 4—————————
Grade 5—————————
Grade 6—————————
Grade 7—————————
Grade 8—————————
Grade 9—————————
PCD Loans—————————
Total$1,228,706$—$—$—$—$—$—$—$1,228,706
Current-period gross write-offs$—$—$—$—$—$—$—$—$—
Total
Grade 1$59,220$20,376$13,060$5,965$3,791$9,765$59,111$176$171,464
Grade 2112,54317,38323,86539460710,19326,213—191,198
Grade 32,572,4672,624,6054,236,0963,334,6751,623,8592,647,9511,437,87711,95718,489,487
Grade 4101,945284,388538,665378,179330,414732,546169,33818,7222,554,197
Grade 528,4543,08933,4548,16757,514176,76813,345—320,791
Grade 63917489,1228,27016,07197,0964,032—135,730
Grade 7629,03712,76912,2066,78216,1935084557,602
Grade 8—————————
Grade 9—————————
PCD Loans28,70767,091151,92354,42225,13783,66149,442—460,383
Total$2,903,789$3,026,717$5,018,954$3,802,278$2,064,175$3,774,173$1,759,866$30,900$22,380,852
Current-period gross write-offs$4,168$1,320$2,900$1,830$1,761$1,260$3,015$5$16,259

(1)

Includes $6.1 million of residential mortgage loans held for sale at September 30, 2024.

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 as of September 30, 2024 for estimated losses in the Company’s loan portfolio. The amount of the allowance for credit losses on loans is affected by the following: (1) charge-offs of loans that occur when loans are deemed uncollectible and decrease the allowance, (2) recoveries on loans previously charged off that increase the allowance, (3) provisions for credit losses charged to earnings that increase the allowance, and (4) provision releases returned to earnings that decrease the allowance. Based on an evaluation of the loan portfolio and consideration of the factors listed below, management presents a quarterly review of the allowance for credit losses to the Bank’s Board of Directors, indicating any change in the allowance since the last review and any recommendations as to adjustments in the allowance. Although management believes it uses the best information available to make determinations with respect to the allowance for credit losses, future adjustments may be necessary if economic conditions or borrower performance differ from the assumptions used in making the initial determinations.

The Company’s allowance for credit losses on loans consists of two components: (1) a specific valuation allowance based on expected 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 ASC Topic 326-20, “Financial Instruments – Credit Losses.” 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 ASC Topic 326, “Financial Instruments – Credit Losses.” Historical lifetime loan loss experience is determined by utilizing an open-pool (“cumulative loss rate”) methodology. Adjustments to the historical lifetime loan loss experience are made for differences in current loan pool risk characteristics such as portfolio concentrations, delinquency, non-accrual, and watch list levels, as well as changes in current and forecasted economic conditions such as unemployment rates, property and collateral values, and other indices relating to economic activity. The utilization of reasonable and supportable forecasts includes an immediate reversion to lifetime historical loss rates. Based on a review of these factors for each loan type, the Company applies an estimated percentage to the outstanding balance of each loan type, excluding any loan that has a specific reserve. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

The following table details activity in the allowance for credit losses on loans by category of loan for the three andnine months ended September 30, 2024 and 2023.

Construction, Land Development and Other Land LoansAgriculture and Agriculture Real Estate (includes Farmland)1-4 Family (includes Home Equity)Commercial Real Estate (includes Multi-Family Residential)Commercial and IndustrialConsumer and OtherTotal
(Dollars in thousands)
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—22533394373511,085
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 deterioration94214,3093444,3066,176126,078
Provision for credit losses(12,467)3,5775,0171,4394,9485,4097,923
Charge-offs(486)(631)(1,336)(808)(8,283)(4,715)(16,259)
Recoveries1510459481,9148754,293
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
Allowance for credit losses on loans:
Three Months Ended
Balance June 30, 2023$91,858$11,254$67,722$86,765$81,970$5,640$345,209
Initial allowance on loans purchased with credit deterioration1,641——4,2903,763—9,694
Provision for credit losses on loans1,4371493,932(4,554)(2,455)1,491—
Charge-offs——(20)(584)(1,961)(1,550)(4,115)
Recoveries5—9814367223707
Net (charge-offs) recoveries5—78(570)(1,594)(1,327)(3,408)
Balance September 30, 2023$94,941$11,403$71,732$85,931$81,684$5,804$351,495
Nine Months Ended
Balance December 31, 2022$78,853$7,699$60,795$66,272$62,319$5,638$281,576
Initial allowance on loans purchased with credit deterioration16,8782,9141,59025,29230,0952476,793
Provision for credit losses(758)7069,0599,893(10,448)3,53211,984
Charge-offs(77)(113)(121)(15,559)(3,203)(4,066)(23,139)
Recoveries45197409332,9216764,281
Net (charge-offs) recoveries(32)84288(15,526)(282)(3,390)(18,858)
Balance September 30, 2023$94,941$11,403$71,732$85,931$81,684$5,804$351,495

The allowance for credit losses on loans as of September 30, 2024 totaled $354.4 million or 1.58% of total loans, including acquired loans with discounts, an increase of $22.0 million or 6.6% compared to the allowance for credit losses on loans totaling $332.4 million or 1.57% of total loans, including acquired loans with discounts, as of December 31, 2023. This increase was primarily due to the merger of Lone Star State Bancshares, Inc. (“Lone Star”) into Bancshares and the subsequent merger of its wholly owned subsidiary Lone Star State Bank of West Texas (“Lone Star Bank”) into the Bank (collectively, the “LSSB Merger”) on April 1, 2024.

There wasno provision for credit losses for the three months ended September 30, 2024 and 2023, and a provision for credit losses of $9.1 million and $18.5 million for the nine months ended September 30, 2024 and 2023, respectively. As a result of the loans acquired in the LSSB 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 $5.5 million for the three months ended September 30, 2024 compared to net charge-offs of $3.4 million for the three months ended September 30, 2023. Net charge-offs for the three months ended September 30, 2024 included $1.4 million related to resolved PCD loans, which had specific reserves that were allocated to the charge-offs. Further, $5.0 million of reserves on resolved PCD loans without any related charge-offs was released to the general reserve.

Net charge-offs were $12.0 million for the nine months ended September 30, 2024 compared with $18.9 million for the nine months ended September 30, 2023. Net charge-offs for the nine months ended September 30, 2024 included $3.3 million related to resolved PCD loans, which had specific reserves that were allocated to the charge-offs. Additionally, reserves on PCD loans increased by $26.1 million due to Day One accounting for PCD loans at the time of the LSSB Merger. Further, $13.9 million of reserves on resolved PCD loans was 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, 2024 and December 31, 2023, the Company had $37.6 million and $36.5 million in allowance for credit losses on off-balance sheet credit exposures, respectively, with the increase due to the LSSB Merger. The allowance for credit losses on off-balance sheet credit exposures is a separate line item on the Company’s consolidated balance sheet. As of September 30, 2024, the Company had $1.85 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 andnine months ended September 30, 2024 and 2023.

Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
(Dollars in thousands)
Balance at beginning of period$37,646$36,503$36,503$29,947
Provision for credit losses on off-balance sheet credit exposures——1,1436,556
Balance at end of period$37,646$36,503$37,646$36,503

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 ASC Topic 326,“Financial Instruments—Credit Losses”, the Company only establishes a specific reserve for modifications to borrowers experiencing financial difficulty when the loan is identified as impaired. The effect of most modifications of loans made to borrowers who are experiencing financial difficulty is already included in the allowance for credit losses because of the measurement methodologies used to estimate the allowance. The Company adjusts the terms of loans for certain borrowers when it believes such changes will help its customers manage their loan obligations and increase the collectability of the loans.

Modifications to borrowers experiencing financial difficulty may include but are not limited to changes in committed loan amount, interest rate, amortization, note maturity, borrower, guarantor, collateral, forbearance, forgiveness of principal or interest, and other actions intended to minimize economic loss and to avoid foreclosure or repossession of collateral. The approval of modifications of loans for borrowers experiencing financial difficulty are handled on a case-by-case basis.

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, 2024 and 2023, presented by category of loan and type of modification.

Payment DelayTerm ExtensionInterest Rate ReductionTotalPercent of Total Class of Loans
(Dollars in thousands)
Construction, land development and other land loans$—$7,163$—$7,1630.3%
Agriculture—950—9500.3%
Total$—$8,113$—$8,1130.0%
Commercial and industrial$—$2,768$—$2,7680.1%
Construction, land development and other land loans—7,163—7,1630.3%
Agriculture—12,600—12,6003.8%
Total$—$22,531$—$22,5310.1%
Payment DelayTerm ExtensionInterest Rate ReductionTotalPercent of Total Class of Loans
(Dollars in thousands)
Commercial and industrial$—$5,639$—$5,6390.2%
Commercial real estate (includes multi-family residential)——6,9226,9220.1%
Agriculture—419—4190.2%
Total$—$6,058$6,922$12,9800.1%
Commercial and industrial$—$5,639$292$5,9310.2%
Construction, land development and other land loans—6,054—6,0540.2%
Commercial real estate (includes multi-family residential)1,294—6,9228,2160.1%
Agriculture—419—4190.2%
Total$1,294$12,112$7,214$20,6200.1%

The following table describes the modifications made to the loans presented above to borrowers experiencing financial difficulty for the three and nine months ended September 30, 2024 and 2023.

Term Extension
Loan TypeThree Months Ended September 30, 2024Nine Months Ended September 30, 2024
Commercial and industrial̶̶̶Short-term extensions; modification to a 7 year term
Construction, land development and other land loansShort-term extensionShort-term extension
AgricultureModified to a 2 year termModified to a 2 year term
Payment Delay
Loan TypeThree Months Ended September 30, 2023Nine Months Ended September 30, 2023
Commercial real estate (includes multi-family residential)̶̶̶Short-term principal deferral
Term Extension
Loan TypeThree Months Ended September 30, 2023Nine Months Ended September 30, 2023
Commercial and industrialShort-term extensionShort-term extension
Construction, land development and other land loans̶̶̶Short-term extension
AgricultureShort-term extensionShort-term extension
Interest Rate Reduction
Loan TypeThree Months Ended September 30, 2023Nine Months Ended September 30, 2023
Commercial and industrial̶̶̶Reduced contractual interest rate
Commercial real estate (includes multi-family residential)Reduced contractual interest rateReduced contractual interest rate

The Company did not have any modified loans that defaulted during the three and nine months ended September 30, 2024 that were modified during the prior trailing twelve months. Payment default is defined as movement to nonperforming status, foreclosure or charge-off, whichever occurs first.

  1. FAIR VALUE

The Company uses fair value measurements to record fair value adjustments to certain assets and to determine fair value disclosures. Fair values represent the estimated price that would be received from selling an asset or paid to transfer a liability, otherwise known as an “exit price.” Securities available for sale are recorded at fair value on a recurring basis. Additionally, from time to time, the Company may be required to record at fair value other assets on a nonrecurring basis. These nonrecurring fair value adjustments typically involve application of lower-of-cost-or-market accounting or write-downs of individual assets. ASC Topic 820,“Fair Value Measurements and Disclosures” establishes a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:

Fair Value Hierarchy

The Company groups financial assets and financial liabilities measured at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. These levels are:

Level 1—Quoted prices in active markets for identical assets or liabilities.

Level 2—Other significant observable inputs (including quoted prices in active markets for similar assets or liabilities) or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

Level 3—Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

The fair value of an asset or liability is the price that would be received to sell that asset or paid to transfer that liability in an orderly transaction occurring in the principal market (or most advantageous market in the absence of a principal market) for such asset or liability. In estimating fair value, the Company utilizes valuation techniques that are consistent with the market approach, the income approach and/or the cost approach. Such valuation techniques are consistently applied. Inputs to valuation techniques include the assumptions that market participants would use in pricing an asset or liability.

The fair value disclosures below represent the Company’s estimates based on relevant market information and information about the financial instruments. Fair value estimates are based on judgments regarding current economic conditions, risk characteristics of the various instruments and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in the above methodologies and assumptions could significantly affect the estimates.

The following tables present fair values for assets and liabilities measured at fair value on a recurring basis:

Level 1Level 2Level 3Total
(Dollars in thousands)
Assets:
Available for sale securities:
Corporate debt securities$—$16,282$—$16,282
Collateralized mortgage obligations—206,799—206,799
Mortgage-backed securities—108,333—108,333
Derivative financial instruments:
Interest rate lock commitments$—$276$—$276
Forward mortgage-backed securities trades—27—27
Loan customer counterparty————
Financial institution counterparty—1,365—1,365
Liabilities:
Derivative financial instruments:
Interest rate lock commitments$—$—$—$—
Forward mortgage-backed securities trades—80—80
Loan customer counterparty—1,375—1,375
Financial institution counterparty————
Level 1Level 2Level 3Total
(Dollars in thousands)
Assets:
Available for sale securities:
Corporate debt securities$—$21,787$—$21,787
Collateralized mortgage obligations—320,044—320,044
Mortgage-backed securities—96,757—96,757
Derivative financial instruments:
Interest rate lock commitments$—$218$—$218
Forward mortgage-backed securities trades—1—1
Loan customer counterparty————
Financial institution counterparty—3,876—3,876
Liabilities:
Derivative financial instruments:
Interest rate lock commitments$—$—$—$—
Forward mortgage-backed securities trades—161—161
Loan customer counterparty—3,899—3,899
Financial institution counterparty————

Certain assets and liabilities are measured at fair value on a nonrecurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment). These instruments include other real estate owned, repossessed assets, held to maturity debt securities, loans held for sale and impaired loans, which are included as loans held for investment. For the three and nine months ended September 30, 2024, the Company had additions to other real estate owned of $3.1 million and $7.0 million, respectively, of which $2.8 million and $4.4 million, respectively, were outstanding as of September 30, 2024. For the three and nine months ended September 30, 2024, the Company had additions to impaired loans of $10.2 million and $39.1 million, respectively, of which $10.2 million and $33.1 million, respectively, were outstanding as of September 30, 2024. The remaining financial assets and liabilities measured at fair value on a non-recurring basis that were recorded in 2024 and remained outstanding at September 30, 2024 were not significant.

The following tables present carrying and fair value information of financial instruments as of the dates indicated:

Carrying · Estimated Fair Value
AmountLevel 1Level 2Level 3Total
(Dollars in thousands)
Assets
Cash and due from banks$2,209,863$2,209,863$—$—$2,209,863
Federal funds sold208208——208
Held to maturity securities10,969,342—9,964,060—9,964,060
Loans held for sale6,113—6,113—6,113
Loans held for investment, net of allowance20,791,636——19,152,91919,152,919
Loans held for investment - Warehouse Purchase Program1,228,706—1,228,706—1,228,706
Other real estate owned5,757—5,757—5,757
Liabilities
Deposits:
Noninterest-bearing$9,811,361$—$9,811,361$—$9,811,361
Interest-bearing18,276,250—18,258,729—18,258,729
Other borrowings3,900,000—3,896,912—3,896,912
Securities sold under repurchase agreements228,896—228,876—228,876
Carrying · Estimated Fair Value
AmountLevel 1Level 2Level 3Total
(Dollars in thousands)
Assets
Cash and due from banks$458,153$458,153$—$—$458,153
Federal funds sold260260——260
Held to maturity securities12,365,308—10,984,598—10,984,598
Loans held for sale5,734—5,734—5,734
Loans held for investment, net of allowance20,020,197——18,321,05418,321,054
Loans held for investment - Warehouse Purchase Program822,245—822,245—822,245
Other real estate owned1,708—1,708—1,708
Liabilities
Deposits:
Noninterest-bearing$9,776,572$—$9,776,572$—$9,776,572
Interest-bearing17,403,237—17,371,523—17,371,523
Other borrowings3,725,000—3,725,000—3,725,000
Securities sold under repurchase agreements309,277—309,245—309,245

The following is a description of the fair value estimates, methods and assumptions that are used by the Company in estimating the fair values of financial instruments.

Loans held for sale— Loans held for sale are carried at the lower of cost or estimated fair value. Fair value for consumer mortgages held for sale is based on commitments on hand from investors or prevailing market prices. As such, the Company classifies loans held for sale subjected to nonrecurring fair value adjustments as Level 2.

Loans held for investment— The Company does not record loans at fair value on a recurring basis. As such, valuation techniques discussed herein for loans are primarily for estimating fair value disclosures. The Company’s discounted cash flow calculation to determine fair value considers internal and market-based information such as prepayment risk, cost of funds and liquidity. From time to time, the Company records nonrecurring fair value adjustments to impaired loans to reflect (1) partial write-downs that are based on the observable market price or current appraised value of the collateral, or (2) the full charge-off of the loan carrying value. Where appraisals are not available, estimated cash flows are discounted using a rate commensurate with the credit risk associated with those cash flows. Assumptions regarding credit risk, cash flows and discount rates are judgmentally determined using available market information and specific borrower information.

The Company classifies the estimated fair value of loans held for investment as Level 3.

Other real estate owned— Other real estate owned is primarily foreclosed properties securing residential loans and commercial real estate loans. Foreclosed assets are adjusted to fair value less estimated costs to sell upon transfer of the loans to other real estate owned. Subsequently, these assets are carried at the lower of carrying value or fair value less estimated costs to sell. Other real estate carried at fair value based on an observable market price or a current appraised value is classified by the Company as Level 2. When management determines that the fair value of other real estate requires additional adjustments, either as a result of a non-current appraisal or when there is no observable market price, the Company classifies the other real estate as Level 3.

The fair value estimates presented herein are based on information available to management at September 30, 2024. Although management is not aware of any factors that would significantly affect the estimated fair value amounts, such amounts have not been comprehensively revalued for purposes of these financial statements since those dates and, therefore, current estimates of fair value may differ significantly from the amounts presented herein.

  1. GOODWILL AND CORE DEPOSIT INTANGIBLES

Changes in the carrying amount of the Company’s goodwill and core deposit intangibles for thenine months ended September 30, 2024 and the year ended December 31, 2023 were as follows:

GoodwillCore Deposit Intangibles
(Dollars in thousands)
Balance as of December 31, 2022$3,231,636$51,348
Less:
Amortization—(12,676)
Add:
First Bancshares merger164,45025,322
Balance as of December 31, 20233,396,08663,994
Less:
Amortization—(11,539)
Add:
Measurement period adjustment of First Bancshares merger316—
Lone Star State Bancshares merger107,98617,723
Balance as of September 30, 2024$3,504,388$70,178

Goodwill is recorded as of the acquisition date of each entity. The Company may record subsequent adjustments to goodwill for amounts undeterminable at acquisition date, such as deferred taxes and real estate valuations, and therefore the goodwill amounts may change accordingly. The Company initially records the total premium paid on acquisitions as goodwill. After finalizing the valuation, core deposit intangibles are identified and reclassified from goodwill to core deposit intangibles on the balance sheet. This reclassification has no effect on total assets, liabilities, shareholders’ equity, net income or cash flows. Management performs an evaluation annually, and more frequently if a triggering event occurs, of whether any impairment of the goodwill or core deposit intangibles has occurred. If any such impairment is determined, a write-down is recorded. As of September 30, 2024, there wasno impairment recorded on goodwill and core deposit intangibles.

The measurement period for the Company to determine the fair value of acquired identifiable assets and assumed liabilities will be at the end of the earlier of (1) twelve months from the date of acquisition or (2) as soon as the Company receives the information it was seeking about facts and circumstances that existed as of the date of acquisition.

Core deposit intangibles are being amortized on a non-pro rata basis over their estimated lives, which the Company believes is between 10 and 15 years. Amortization expense related to intangible assets totaled $4.1 million and $3.6 million for thethree months ended September 30, 2024 and 2023, respectively, and $11.5 million and $9.1 million for thenine months ended September 30, 2024 and 2023, respectively. The estimated aggregate future amortization expense for core deposit intangibles remaining as of September 30, 2024 is as follows (dollars in thousands):

Remaining 2024$4,131
202514,441
202612,763
202711,262
20289,958
Thereafter17,623
Total$70,178
  1. STOCK–BASED COMPENSATION

At September 30, 2024, Bancshares hadone active stock-based incentive compensation plan with awards outstanding.

On March 3, 2020, Bancshares’ Board of Directors established the Prosperity Bancshares, Inc. 2020 Stock Incentive Plan (the “2020 Plan”), which was approved by Bancshares' shareholders on April 21, 2020. The 2020 Plan authorizes the issuance of up to 2,500,000 shares of common stock upon the exercise of options or pursuant to the grant or exercise, as the case may be, of other awards granted under the 2020 Plan, including incentive stock options, nonqualified stock options, stock appreciation rights, shares of restricted stock and restricted stock units. As of September 30, 2024,422,257 shares of restricted common stock have vested and 554,547 shares of unvested restricted stock have been issued under the 2020 Plan.

As of September 30, 2024, the Company hadno stock options outstanding. Stock-based compensation expense related to restricted stock was $3.1 million during the three months ended September 30, 2024 and 2023, and $9.6 million and $9.1 million during thenine months ended September 30, 2024 and 2023, respectively. As of September 30, 2024, there was $22.9 million of total unrecognized compensation expense related to stock-based compensation arrangements. That cost is expected to be recognized over a weighted average period of 2.24 years.

  1. CONTRACTUAL OBLIGATIONS AND OFF-BALANCE SHEET ITEMS

Contractual Obligations

The Company’s contractual obligations and other commitments to make future payments (other than deposit obligations and securities sold under repurchase agreements) as of September 30, 2024 are summarized below.

Bank Term Funding Program

During the second quarter of 2023, the Bank began participating in the Federal Reserve’s Bank Term Funding Program (“BTFP”), which ceased extending new loans as of March 11, 2024. Under the BTFP program, eligible depository institutions could obtain loans of up to one year in length by pledging U.S. Treasuries, agency debt and mortgage-backed securities, and other qualifying assets as collateral. The pledged assets are valued at par totaling $4.03 billion at September 30, 2024. At September 30, 2024, the balance outstanding was $3.90 billion consisting of a one-term advance maturing in January 2025 with an interest rate of 4.76%, collateralized by the par value of pledged securities. The Company’s future cash payments associated with its contractual obligations pursuant to the BTFP as of September 30, 2024 are summarized below. The future interest payments were calculated using the current rate in effect at September 30, 2024. Payments under the BTFP include interest of $186.1 million that will be due over the future periods. These payments do not include prepayment options that may be available to the Company.

1 year or lessMore than 1 year but less than 3 years3 years or more but less than 5 years5 years or moreTotal
(Dollars in thousands)
Bank Term Funding Program$4,086,149$—$—$—$4,086,149

Leases

The Company’s leases relate primarily to operating leases for office space and banking centers. The Company determines if an arrangement is a lease or contains a lease at inception. The Company’s leases have remaining lease terms of 1 to 15 years, which may include the option to extend the lease when it is reasonably certain for the Company to exercise that option. Operating lease right-of-use (“ROU”) assets and liabilities are recognized at the commencement date based on the present value of lease payments over the lease term. The Company uses its incremental collateralized borrowing rate to determine the present value of lease payments. Short-term leases and leases with variable lease costs are immaterial and the Company hasone sublease arrangement. Sublease income was $826 thousand and $816 thousand for the three months ended September 30, 2024 and 2023, respectively, and $2.5 million and $2.3 million for thenine months ended September 30, 2024 and 2023, respectively. As of September 30, 2024, operating lease ROU assets andlease liabilities were approximately $35.5 million. ROU assets and lease liabilities were classified as other assets and other liabilities, respectively.

As of September 30, 2024, the weighted average of remaining lease terms of the Company’s operating leases was 5.9 years. The weighted average discount rate used to determine the lease liabilities as of September 30, 2024 for the Company’s operating leases was 3.0%. Cash paid for the Company’s operating leases was $2.9 million and $3.1 million for the three months ended September 30, 2024 and 2023, respectively, and was $8.7 million and $9.0 million for thenine months ended September 30, 2024 and 2023, respectively. During the nine months ended September 30, 2024, the Company obtained $5.2 million in ROU assets in exchange for lease liabilities for three operating leases.

The Company’s future undiscounted cash payments associated with its operating leases as of September 30, 2024 are summarized below (dollars in thousands).

Remaining 2024$2,668
202510,461
20269,334
20276,332
20283,355
20292,006
Thereafter10,495
Total undiscounted lease payments$44,651

Off-Balance Sheet Items

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

The Company’s commitments associated with outstanding standby letters of credit, unused capacity on Warehouse Purchase Program loans and commitments to extend credit expiring by period as of September 30, 2024 are summarized below. Since commitments associated with letters of credit, unused capacity on Warehouse Purchase Program loans and commitments to extend credit may expire unused, the amounts shown may not necessarily reflect the actual future cash funding requirements.

1 year or lessMore than 1 year but less than 3 years3 years or more but less than 5 years5 years or moreTotal
(Dollars in thousands)
Standby letters of credit$71,344$16,656$2,045$26$90,071
Unused capacity on Warehouse Purchase Program loans752,452———752,452
Commitments to extend credit1,595,889911,817172,4991,364,3914,044,596
Total$2,419,685$928,473$174,544$1,364,417$4,887,119

The Company records an allowance for credit losses on off-balance sheet credit exposure that is adjusted through a charge to provision for credit losses on the Company’s consolidated statement of income. At September 30, 2024 and December 31, 2023, this allowance, reported as a separate line item on the Company’s consolidated balance sheet, totaled $37.6 million and $36.5 million, respectively. The increase in the allowance was primarily due to the LSSB Merger.

  1. OTHER COMPREHENSIVE INCOME

The tax effects allocated to each component of other comprehensive income were as follows:

Three Months Ended September 30,
20242023
Before Tax AmountTax EffectNet of Tax AmountBefore Tax AmountTax EffectNet of Tax Amount
(Dollars in thousands)
Other comprehensive income:
Securities available for sale:
Change in unrealized gain during period$938$(197)$741$951$(200)$751
Total securities available for sale938(197)741951(200)751
Total other comprehensive income$938$(197)$741$951$(200)$751
Nine Months Ended September 30,
20242023
Before Tax AmountTax EffectNet of Tax AmountBefore Tax AmountTax EffectNet of Tax Amount
(Dollars in thousands)
Other comprehensive income:
Securities available for sale:
Change in unrealized gain during period$700$(147)$553$1,953$(410)$1,543
Total securities available for sale700(147)5531,953(410)1,543
Total other comprehensive income$700$(147)$553$1,953$(410)$1,543

Activity in accumulated other comprehensive loss associated with securities available for sale, net of tax, was as follows:

Securities Availablefor SaleAccumulated Other Comprehensive Income (Loss)
(Dollars in thousands)
Balance at December 31, 2023$(1,398)$(1,398)
Other comprehensive income553553
Balance at September 30, 2024$(845)$(845)
Balance at December 31, 2022$(3,473)$(3,473)
Other comprehensive income1,5431,543
Balance at September 30, 2023$(1,930)$(1,930)
  1. DERIVATIVE FINANCIAL INSTRUMENTS

The following table provides the outstanding notional balances and fair values of outstanding derivative positions at September 30, 2024 and December 31, 2023.

September 30, 2024December 31, 2023
OutstandingNotionalBalanceAssetDerivativeFair ValueLiability DerivativeFair ValueOutstandingNotionalBalanceAssetDerivativeFair ValueLiability DerivativeFair Value
(Dollars in thousands)
Interest rate lock commitments$12,625276—$7,113$218$—
Forward mortgage-backed securities trades25,500278014,2501161
Commercial loan interest rate swaps and caps:
Loan customer counterparty53,465—1,37567,408—3,899
Financial institution counterparty53,4651,365—67,4083,876—

These financial instruments are not designated as hedging instruments and are used for asset and liability management and commercial customers’ financing needs. All derivatives are carried at fair value in either other assets or other liabilities, and all related cash flows are reported in the operating section of the consolidated statements of cash flows.

Interest rate lock commitments (“IRLCs”) — In the normal course of business, the Company enters into interest rate lock commitments with consumers to originate mortgage loans at a specified interest rate. These commitments, which contain fixed expiration dates, offer the borrower an interest rate guarantee provided the loan meets underwriting guidelines and closes within the timeframe established by the Company.

Forward mortgage-backed securities trades — The Company manages the changes in fair value associated with changes in interest rates related to IRLCs by using forward sold commitments known as forward mortgage-backed securities trades. These instruments are typically entered into at the time the interest rate lock commitment is made.

Interest rate swaps and caps — These derivative positions relate to transactions in which the Company enters into an interest rate swap or cap with a customer, while at the same time entering into an offsetting interest rate swap or cap with another financial institution. An interest rate swap transaction allows the Company’s customer to effectively convert a variable rate loan to a fixed rate. In connection with each swap, the Company agrees to pay interest to the customer on a notional amount at a variable interest rate and receive interest from the customer on a similar notional amount at a fixed interest rate. At the same time, the Company agrees to pay another financial institution a similar fixed interest rate on the same notional amount and receive substantially the same variable interest rate on the same notional amount. In connection with each interest rate cap, the Company sells a cap to the customer and agrees to pay interest if the underlying index exceeds the strike price defined in the cap agreement. Simultaneously the Company purchases a cap with matching terms from another financial institution that agrees to pay the Company if the underlying index exceeds the strike price.

The commercial loan customer counterparty weighted average received and paid interest rates for interest rate swaps outstanding at September 30, 2024 and December 31, 2023 are presented in the following table.

Weighted-Average Interest Rate
September 30, 2024December 31, 2023
ReceivedPaidReceivedPaid
Loan customer counterparty2.97%6.40%3.07%6.81%

The Company’s credit exposure on interest rate swaps is limited to the net favorable value of all swaps by each counterparty, which was approximately $905 thousand at September 30, 2024 and $3.9 million at December 31, 2023. This credit exposure is partly mitigated as transactions with customers are secured by the collateral, if any, securing the underlying transaction being hedged. The Company’s credit exposure, net of collateral pledged, relating to interest rate swaps with upstream financial institution counterparties was $155 thousand at September 30, 2024. A credit support annex is in place and allows the Company to call collateral from upstream financial institution counterparties. Collateral levels are monitored and adjusted on a regular basis for changes in interest rate swap values. The Company’s cash collateral pledged for interest rate swaps waszero at September 30, 2024 and December 31, 2023.

The initial and subsequent changes in the fair value of IRLCs and the forward sales of mortgage-backed securities are recorded in net gain on sale of mortgage loans. These gains and losses were not attributable to instrument-specific credit risk. For interest rate swaps and caps, because the Company acts as an intermediary for its customer, changes in the fair value of the underlying derivative contracts substantially offset each other and do not have a material impact on its results of operations. Income (loss) for the three andnine months ended September 30, 2024 and 2023 was as follows:

Three Months Ended September 30,Nine Months Ended September 30,
Derivatives not designated as hedging instruments2024202320242023
(Dollars in thousands)
Interest rate lock commitments$129$(11)$58$103
Forward mortgage-backed securities trades(284)51041668
  1. ACQUISITIONS

Merger of Lone Star State Bancshares, Inc. — Effective April 1, 2024, the Company completed the merger of Lone Star into Bancshares and the subsequent merger of its wholly owned subsidiary Lone Star Bank into the Bank. Lone Star Bank operated five full-service banking offices in the West Texas area, including its main office in Lubbock, and one banking center in each of Brownfield, Midland, Odessa and Big Spring, Texas. As of March 31, 2024, Lone Star, on a consolidated basis, reported total assets of $1.38 billion, total loans of $1.08 billion and total deposits of $1.24 billion. The acquisition was not considered significant to the Company’s financial statements and therefore pro forma financial data and related disclosures are not included.

Pursuant to the terms of the definitive agreement, Bancshares issued 2,376,182 shares of its common stock plus approximately $64.1 million in cash for all outstanding shares of Lone Star. This resulted in goodwill of $108.0 million as of September 30, 2024, which does not include all the subsequent fair value adjustments that have not yet been finalized. Goodwill represents the excess of the total purchase price paid over the fair value of the assets acquired, net of the fair value of liabilities assumed. Additionally, the Company recognized $17.7 million of core deposit intangibles as of September 30, 2024. In October 2024, the Company completed the operational conversion of Lone Star Bank.

Merger of First Bancshares of Texas, Inc.— Effective May 1, 2023, the Company completed the merger of First Bancshares of Texas, Inc. (“First Bancshares”) into Bancshares and the subsequent merger of its wholly owned subsidiary, FirstCapital Bank of Texas, N.A. (“FirstCapital Bank”), into the Bank (collectively, the “FB Merger”). FirstCapital Bank operated 16 full-service banking offices in six different markets in West, North and Central Texas areas, including its main office in Midland, and banking offices in Midland, Lubbock, Amarillo, Wichita Falls, Burkburnett, Byers, Henrietta, Dallas, Horseshoe Bay, Marble Falls and Fredericksburg, Texas. As of March 31, 2023, First Bancshares, on a consolidated basis, reported total assets of $2.14 billion, total loans of $1.65 billion and total deposits of $1.71 billion. The acquisition was not considered significant to the Company’s financial statements and therefore pro forma financial data and related disclosures are not included.

Pursuant to the terms of the definitive agreement, Bancshares issued 3,583,370 shares of its common stock plus approximately $91.5 million in cash for all outstanding shares of First Bancshares. As of September 30, 2024, the Company recognized goodwill of $164.8 million, which was subject to all final subsequent fair value adjustments. During the second quarter of 2023, the Company completed the operational conversion of FirstCapital Bank.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.