XML 22 R11.htm IDEA: XBRL DOCUMENT v3.24.3
Loans
9 Months Ended
Sep. 30, 2024
Receivables [Abstract]  
Loans Loans
Loans were as follows:
September 30,
2024
December 31,
2023
Commercial and industrial$5,822,976 $5,967,182 
Energy:
Production846,434 681,568 
Service205,829 194,126 
Other17,455 61,043 
Total energy1,069,718 936,737 
Commercial real estate:
Commercial mortgages6,961,403 6,746,709 
Construction2,305,255 1,680,724 
Land513,862 555,211 
Total commercial real estate9,780,520 8,982,644 
Consumer real estate:
Home equity lines of credit864,702 792,876 
Home equity loans862,284 694,966 
Home improvement loans840,292 765,887 
Other355,599 206,997 
Total consumer real estate2,922,877 2,460,726 
Total real estate12,703,397 11,443,370 
Consumer and other458,772 476,962 
Total loans$20,054,863 $18,824,251 
Concentrations of Credit. Most of our lending activity occurs within the State of Texas, including the four largest metropolitan areas of Austin, Dallas/Ft. Worth, Houston, and San Antonio, as well as other markets. The majority of our loan portfolio consists of commercial and industrial and commercial real estate loans. As of September 30, 2024, there were no concentrations of loans related to any single industry in excess of 10% of total loans. At that date, the largest industry concentrations were related to the automobile dealerships industry, which totaled 5.6% of total loans and the energy industry, which totaled 5.3% of total loans. Unfunded commitments to extend credit and standby letters of credit issued to customers in the automobile dealership industry totaled $405.4 million and $20.3 million, respectively, as of September 30, 2024, while unfunded commitments to extend credit and standby letters of credit issued to customers in the energy industry totaled $1.1 billion and $70.5 million, respectively, as of September 30, 2024.
Foreign Loans. We have U.S. dollar denominated loans and commitments to borrowers in Mexico. The outstanding balance of these loans and the unfunded amounts available under these commitments were not significant at September 30, 2024 or December 31, 2023.
Related Party Loans. In the ordinary course of business, we have granted loans to certain directors, executive officers, and their affiliates (collectively referred to as “related parties”). Such loans totaled $278.3 million at September 30, 2024 and $416.1 million at December 31, 2023.
Accrued Interest Receivable. Accrued interest receivable on loans totaled $85.8 million and $90.8 million at September 30, 2024 and December 31, 2023, respectively, and is included in accrued interest receivable and other assets in the accompanying consolidated balance sheets.
Non-Accrual and Past Due Loans. Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Loans are placed on non-accrual status when, in management’s opinion, the borrower may be unable to meet payment obligations as they become due, as well as when required by regulatory provisions.
Non-accrual loans, segregated by class of loans, were as follows:
September 30, 2024December 31, 2023
Total Non-AccrualNon-Accrual with No Credit Loss AllowanceTotal Non-AccrualNon-Accrual with No Credit Loss Allowance
Commercial and industrial$51,059 $9,461 $19,545 $5,391 
Energy8,165 5,463 11,500 7,398 
Commercial real estate:
Buildings, land, and other38,908 19,206 22,420 4,983 
Construction— — — — 
Consumer real estate6,371 3,852 7,442 5,160 
Consumer and other374 — — — 
Total$104,877 $37,982 $60,907 $22,932 
The following table presents non-accrual loans as of September 30, 2024, by class and year of origination.
20242023202220212020PriorRevolving LoansRevolving Loans Converted to TermTotal
Commercial and industrial$22,756 $2,822 $4,335 $2,088 $494 $2,171 $730 $15,663 $51,059 
Energy4,086 — — — 56 1,321 2,702 — 8,165 
Commercial real estate:
Buildings, land, and other328 18,867 10,911 3,242 1,248 1,594 2,718 — 38,908 
Construction— — — — — — — — — 
Consumer real estate— — — — 36 2,258 493 3,584 6,371 
Consumer and other— 374 — — — — — — 374 
Total$27,170 $22,063 $15,246 $5,330 $1,834 $7,344 $6,643 $19,247 $104,877 
In the table above, loans reported as 2024 originations as of September 30, 2024 were, for the most part, first originated in years prior to 2024 but were renewed in the current year. Had non-accrual loans performed in accordance with their original contract terms, we would have recognized additional interest income, net of tax, of approximately $1.5 million and $4.0 million for the three and nine months ended September 30, 2024 and approximately $1.2 million and $2.7 million for the three and nine months ended September 30, 2023.
An age analysis of past due loans (including both accruing and non-accruing loans), segregated by class of loans, as of September 30, 2024, was as follows:
Loans
30-89 Days
Past Due
Loans
90 or More
Days
Past Due
Total
Past Due
Loans
Current
Loans
Total
Loans
Accruing
Loans 90 or
More Days
Past Due
Commercial and industrial$29,565 $27,860 $57,425 $5,765,551 $5,822,976 $4,084 
Energy1,600 4,079 5,679 1,064,039 1,069,718 — 
Commercial real estate:
Buildings, land, and other77,260 28,878 106,138 7,369,127 7,475,265 46 
Construction1,400 131 1,531 2,303,724 2,305,255 131 
Consumer real estate13,421 9,706 23,127 2,899,750 2,922,877 3,695 
Consumer and other5,940 425 6,365 452,407 458,772 425 
Total$129,186 $71,079 $200,265 $19,854,598 $20,054,863 $8,381 
Modifications to Borrowers Experiencing Financial Difficulty. From time to time, we may modify certain loans to borrowers who are experiencing financial difficulty. In some cases, these modifications may result in new loans. Loan modifications to borrowers experiencing financial difficulty may be in the form of a principal forgiveness, an interest rate reduction, an other-than-insignificant payment delay, or a term extension or a combination thereof, among other things. The period-end balance of loan modifications, segregated by type of modification, to borrowers experiencing financial difficulty during the nine months ended September 30, 2024 and 2023 are set forth in the table below, regardless of whether such modifications resulted in a new loan. There were $52.0 million in commitments to lend additional funds to these borrowers at September 30, 2024.
Payment
Delay
Percent of
Total Class
of Loans
Combination: Payment Delay and Term ExtensionPercent of
Total Class
of Loans
Combination: Interest Rate Reduction and Term ExtensionPercent of
Total Class
of Loans
September 30, 2024
Commercial and industrial$1,823 — %$46,925 0.8 %$— — %
Commercial real estate:
Buildings, land, and other2,061 — — — — — 
Construction— — — — — — 
Consumer real estate— — — — — — 
Consumer and other— — — — — — 
$3,884 — $46,925 0.2 $— — 
September 30, 2023
Commercial and industrial$— — %$15,912 0.3 %$— — %
Commercial real estate:
Buildings, land, and other— — 19,785 0.3 2,100 — 
$— — $35,697 0.2 $2,100 — 
The financial effects of the loan modifications made to borrowers experiencing financial difficulty were not significant during the nine months ended September 30, 2024. During the nine months ended September 30, 2023, we modified the interest rate on one loan from a variable rate of prime plus a spread of 1.75% (10.25% as of the modification date) to a fixed rate of 6.74% in addition to extending the term of the loan. The loan modifications reported in the table above did not significantly impact our determination of the allowance for credit losses on loans during their respective reporting periods.
Information as of September 30, 2024 and September 30, 2023, related to loans modified (by type of modification) in the preceding twelve months, respectively, whereby the borrower was experiencing financial difficulty at the time of modification is set forth in the following table.
September 30, 2024September 30, 2023
Payment
Delay
Combination: Payment Delay and Term ExtensionCombination: Interest Rate Reduction and Term Extension
Past due in excess of 90 days or on non-accrual status at period-end:
Commercial and industrial$1,823 $19,994 $— 
Commercial real estate:
Buildings, land, and other2,061 — 2,100 
$3,884 $19,994 $2,100 
Credit Quality Indicators. As part of the on-going monitoring of the credit quality of our loan portfolio, management tracks certain credit quality indicators including trends related to (i) the weighted-average risk grade of commercial loans, (ii) the level of classified commercial loans, (iii) the delinquency status of consumer loans, (iv) non-performing loans (see details above) and (v) the general economic conditions in the State of Texas.
We utilize a risk grading matrix to assign a risk grade to each of our commercial loans. Loans are graded on a scale of 1 to 14. A description of the general characteristics of the 14 risk grades is set forth in our 2023 Form 10-K. We monitor portfolio credit quality by the weighted-average risk grade of each class of commercial loan. Individual relationship managers, under the oversight of credit administration, review updated financial information for all pass grade loans to reassess the risk grade on at least an annual basis. When a loan has a risk grade of 9, it is still considered a pass grade loan; however, it is considered to be on management’s “watch list,” where a significant risk-modifying action is anticipated in the near term. When a loan has a risk grade of 10 or higher, a special assets officer monitors the loan on an on-going basis. The following table presents weighted-average risk grades for all commercial loans, by class and year of origination/renewal, as of September 30, 2024.
20242023202220212020PriorRevolving LoansRevolving Loans Converted to TermTotalW/A Risk Grade
Commercial and industrial
Risk grades 1-8$1,117,081 $608,162 $467,493 $297,464 $293,499 $291,128 $2,130,893 $40,570 $5,246,290 6.34 
Risk grade 917,309 13,000 92,050 11,848 4,481 10,212 106,701 5,102 260,703 9.00 
Risk grade 106,900 5,377 14,054 1,215 132 12,591 26,412 1,418 68,099 10.00 
Risk grade 1149,220 16,214 18,840 22,893 5,331 2,112 77,935 4,280 196,825 11.00 
Risk grade 1215,220 2,272 2,856 2,060 483 2,171 723 9,873 35,658 12.00 
Risk grade 137,536 550 1,479 28 11 — 5,790 15,401 13.00 
$1,213,266 $645,575 $596,772 $335,508 $303,937 $318,214 $2,342,671 $67,033 $5,822,976 6.71 
W/A risk grade6.93 6.99 7.49 7.20 5.70 6.07 6.42 8.89 6.71 
Energy
Risk grades 1-8$325,589 $23,800 $47,276 $43,113 $3,378 $4,499 $568,678 $5,783 $1,022,116 5.72 
Risk grade 9— 2,487 3,318 2,040 — 406 17,517 630 26,398 9.00 
Risk grade 10— — — 16 — — 3,000 — 3,016 10.00 
Risk grade 11— — 2,063 — 54 3,139 4,767 — 10,023 11.00 
Risk grade 124,086 — — — 56 1,321 — 5,465 12.00 
Risk grade 13— — — — — — 2,700 — 2,700 13.00 
$329,675 $26,287 $52,657 $45,169 $3,488 $9,365 $596,664 $6,413 $1,069,718 5.91 
W/A risk grade6.27 7.16 7.24 6.09 6.81 9.06 5.46 7.06 5.91 
20242023202220212020PriorRevolving LoansRevolving Loans Converted to TermTotalW/A Risk Grade
Commercial real estate:
Buildings, land, other
Risk grades 1-8$996,825 $1,382,808 $1,393,417 $1,075,231 $683,603 $1,022,727 $119,987 $90,009 $6,764,607 7.03 
Risk grade 918,021 17,294 127,554 48,332 11,198 41,484 10,560 65,540 339,983 9.00 
Risk grade 102,576 32,349 51,933 25,609 16,692 13,015 — 1,718 143,892 10.00 
Risk grade 1110,505 7,469 53,958 21,731 11,606 82,606 — — 187,875 11.00 
Risk grade 12328 14,717 10,911 3,020 1,126 1,594 2,437 — 34,133 12.00 
Risk grade 13— 4,150 — 222 122 — 281 — 4,775 13.00 
$1,028,255 $1,458,787 $1,637,773 $1,174,145 $724,347 $1,161,426 $133,265 $157,267 $7,475,265 7.31 
W/A risk grade7.21 7.34 7.43 7.40 7.13 7.16 7.24 7.61 7.31 
Construction
Risk grades 1-8$468,262 $543,840 $497,630 $53,892 $27,978 $711 $232,768 $161 $1,825,242 7.14 
Risk grade 990,353 — 93,883 176,903 — — 6,621 — 367,760 9.00 
Risk grade 1014,816 34,842 1,208 49,088 — — — — 99,954 10.00 
Risk grade 11— — 12,299 — — — — — 12,299 11.00 
Risk grade 12— — — — — — — — — 12.00 
Risk grade 13— — — — — — — — — 13.00 
$573,431 $578,682 $605,020 $279,883 $27,978 $711 $239,389 $161 $2,305,255 7.58 
W/A risk grade7.68 7.52 7.79 8.85 2.53 7.71 6.04 7.03 7.58 
Total commercial real estate$1,601,686 $2,037,469 $2,242,793 $1,454,028 $752,325 $1,162,137 $372,654 $157,428 $9,780,520 7.37 
W/A risk grade7.38 7.39 7.52 7.68 6.96 7.16 6.47 7.61 7.37 
In the table above, certain loans are reported as 2024 originations and have risk grades of 11 or higher. These loans were, for the most part, first originated in various years prior to 2024 but were renewed in the current year.
The following tables present weighted average risk grades for all commercial loans by class as of December 31, 2023. Refer to our 2023 Form 10-K for details of these loans by year of origination/renewal.
Commercial and IndustrialEnergyCommercial Real Estate - Buildings, Land and OtherCommercial Real Estate - ConstructionTotal Commercial Real Estate
W/A Risk GradeLoansW/A Risk GradeLoansW/A Risk GradeLoansW/A Risk GradeLoansW/A Risk GradeLoans
Risk grades 1-86.32 $5,507,878 5.73 $871,221 7.03 $6,895,358 7.27 $1,526,086 7.07 $8,421,444 
Risk grade 99.00 205,244 9.00 27,643 9.00 173,470 9.00 127,102 9.00 300,572 
Risk grade 1010.00 109,254 10.00 818 10.00 96,601 10.00 17,035 10.00 113,636 
Risk grade 1111.00 125,261 11.00 25,555 11.00 114,071 11.00 10,501 11.00 124,572 
Risk grade 1212.00 17,102 12.00 8,800 12.00 19,770 12.00 — 12.00 19,770 
Risk grade 1313.00 2,443 13.00 2,700 13.00 2,650 13.00 — 13.00 2,650 
Total6.60 $5,967,182 6.05 $936,737 7.20 $7,301,920 7.45 $1,680,724 7.24 $8,982,644 
Information about the payment status of consumer loans, segregated by portfolio segment and year of origination, as of September 30, 2024, was as follows:
20242023202220212020PriorRevolving LoansRevolving Loans Converted to TermTotal
Consumer real estate:
Past due 30-89 days$110 $1,212 $1,695 $1,556 $286 $2,431 $5,982 $149 $13,421 
Past due 90 or more days— 50 704 519 324 2,641 1,667 3,801 9,706 
Total past due110 1,262 2,399 2,075 610 5,072 7,649 3,950 23,127 
Current loans510,521 562,979 398,297 255,966 152,220 166,586 844,925 8,256 2,899,750 
Total$510,631 $564,241 $400,696 $258,041 $152,830 $171,658 $852,574 $12,206 $2,922,877 
Consumer and other:
Past due 30-89 days$2,849 $527 $302 $75 $49 $26 $1,806 $306 $5,940 
Past due 90 or more days120 — — — — 122 181 425 
Total past due2,969 527 304 75 49 26 1,928 487 6,365 
Current loans46,864 32,369 15,052 3,420 2,447 1,299 327,574 23,382 452,407 
Total$49,833 $32,896 $15,356 $3,495 $2,496 $1,325 $329,502 $23,869 $458,772 
Period-end balances for revolving loans that converted to term during the three and nine months ended September 30, 2024 and 2023 were as follows:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2024202320242023
Commercial and industrial$8,631 $13,144 $23,464 $18,246 
Energy67 3,451 695 4,050 
Commercial real estate:
Buildings, land and other49 — 67,932 5,635 
Construction19 — 162 — 
Consumer real estate1,155 709 2,770 1,630 
Consumer and other2,818 1,699 8,415 5,151 
Total$12,739 $19,003 $103,438 $34,712 
In assessing the general economic conditions in the State of Texas, management monitors and tracks the Texas Leading Index (“TLI”), which is produced by the Federal Reserve Bank of Dallas. The TLI, the components of which are more fully described in our 2023 Form 10-K, totaled 126.9 at September 30, 2024 and 127.2 at December 31, 2023. A lower TLI value implies less favorable economic conditions.
Allowance For Credit Losses - Loans. The allowance for credit losses on loans is a contra-asset valuation account, calculated in accordance with ASC 326, that is deducted from the amortized cost basis of loans to present the net amount expected to be collected. The amount of the allowance represents management's best estimate of current expected credit losses on loans considering available information, from internal and external sources, relevant to assessing collectibility over the loans' contractual terms, adjusted for expected prepayments when appropriate. Credit loss expense related to loans reflects the totality of actions taken on all loans for a particular period including any necessary increases or decreases in the allowance related to changes in credit loss expectations associated with specific loans or pools of loans. Portions of the allowance may be allocated for specific credits; however, the entire allowance is available for any credit that, in management’s judgment, should be charged off. While management utilizes its best judgment and information available, the ultimate appropriateness of the allowance is dependent upon a variety of factors beyond our control, including the performance of our loan portfolio, the economy, changes in interest rates and the view of the regulatory authorities toward loan classifications. Our allowance methodology is more fully described in our 2023 Form 10-K.
During the first quarter of 2024, we updated our non-owner-occupied commercial real estate loan models as well as our consumer and other loan models. Our prior non-owner-occupied commercial real estate loan models were legacy models developed for stress-testing purposes by a third-party using external market data. The updated non-owner-occupied commercial real estate loan models are now based on internal historical loan data and risk grade information and the modeling processes are now consistent with those used with our other commercial loan models. Our prior consumer and other loan models relied upon certain components that did not use loan level attributes and were less sensitive to macroeconomic variables. The updated consumer and other loan models are now based on internal historical loan data and utilize more loan-level attributes and the
modeling processes are now consistent with those used with our consumer real estate loan models. The overall approximate impact of the model updates during the first quarter was a $7.2 million increase ($6.2 million related to non-owner-occupied commercial real estate loans and $923 thousand related to consumer and other loans) in modeled expected credit losses on loans; however, the impact of this increase was largely offset by reductions in qualitative adjustments as some of the risks to which those qualitative adjustments related are now considered and incorporated in the updated models.
The following table presents details of the allowance for credit losses on loans segregated by loan portfolio segment as of September 30, 2024 and December 31, 2023.
September 30, 2024Commercial
and
Industrial
EnergyCommercial
Real Estate
Consumer
Real Estate
Consumer
and Other
Total
Modeled expected credit losses$49,113 $3,653 $19,148 $16,247 $6,696 $94,857 
Q-Factor and other qualitative adjustments16,062 5,768 118,902 569 3,072 144,373 
Specific allocations15,401 2,700 4,775 836 187 23,899 
Total$80,576 $12,121 $142,825 $17,652 $9,955 $263,129 
December 31, 2023
Modeled expected credit losses$50,959 $7,838 $15,443 $12,364 $5,969 $92,573 
Q-Factor and other qualitative adjustments20,612 7,276 112,505 433 4,071 144,897 
Specific allocations
2,435 2,700 2,650 741 — 8,526 
Total$74,006 $17,814 $130,598 $13,538 $10,040 $245,996 
The following table details activity in the allowance for credit losses on loans by portfolio segment for the three and nine months ended September 30, 2024 and 2023. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
Commercial
and
Industrial
EnergyCommercial
Real Estate
Consumer
Real Estate
Consumer
and Other
Total
Three months ended:
September 30, 2024
Beginning balance$78,554 $11,485 $140,020 $15,707 $10,541 $256,307 
Credit loss expense (benefit)4,697 146 2,791 3,838 4,990 16,462 
Charge-offs(3,907)— — (2,013)(8,007)(13,927)
Recoveries1,232 490 14 120 2,431 4,287 
Net (charge-offs) recoveries(2,675)490 14 (1,893)(5,576)(9,640)
Ending balance$80,576 $12,121 $142,825 $17,652 $9,955 $263,129 
September 30, 2023
Beginning balance$75,166 $14,929 $120,926 $13,035 $9,563 $233,619 
Credit loss expense (benefit)(623)1,784 5,424 2,130 4,893 13,608 
Charge-offs(943)— (62)(170)(8,189)(9,364)
Recoveries707 353 204 44 3,064 4,372 
Net (charge-offs) recoveries(236)353 142 (126)(5,125)(4,992)
Ending balance$74,307 $17,066 $126,492 $15,039 $9,331 $242,235 
Commercial
and
Industrial
EnergyCommercial
Real Estate
Consumer
Real Estate
Consumer
and Other
Total
Nine months ended:
September 30, 2024
Beginning balance$74,006 $17,814 $130,598 $13,538 $10,040 $245,996 
Credit loss expense (benefit)13,625 (6,668)12,304 7,819 16,768 43,848 
Charge-offs(10,333)(79)(122)(4,090)(24,624)(39,248)
Recoveries3,278 1,054 45 385 7,771 12,533 
Net (charge-offs) recoveries(7,055)975 (77)(3,705)(16,853)(26,715)
Ending balance$80,576 $12,121 $142,825 $17,652 $9,955 $263,129 
September 30, 2023
Beginning balance$104,237 $18,062 $90,301 $8,004 $7,017 $227,621 
Credit loss expense (benefit)(18,903)(1,683)35,918 7,235 15,649 38,216 
Charge-offs(14,259)(518)(62)(1,500)(22,147)(38,486)
Recoveries3,232 1,205 335 1,300 8,812 14,884 
Net (charge-offs) recoveries(11,027)687 273 (200)(13,335)(23,602)
Ending balance$74,307 $17,066 $126,492 $15,039 $9,331 $242,235 
The following table presents year-to-date gross charge-offs by year of origination as of September 30, 2024.
20242023202220212020PriorRevolving LoansRevolving Loans Converted to TermTotal
Commercial and industrial$$1,741 $755 $487 $402 $625 $5,252 $1,066 $10,333 
Energy— 79 — — — — — — 79 
Commercial real estate:
Buildings, land and other— — 122 — — — — — 122 
Construction— — — — — — — — — 
Consumer real estate— 407 315 253 — 558 2,490 67 4,090 
Consumer and other16,546 5,768 189 53 27 61 1,949 31 24,624 
Total$16,551 $7,995 $1,381 $793 $429 $1,244 $9,691 $1,164 $39,248 
In the table above, $16.3 million of the consumer and other loan charge-offs reported as 2024 originations and $5.5 million of the total reported as 2023 originations were related to deposit overdrafts.
The following table presents loans that were evaluated for expected credit losses on an individual basis and the related specific allocations, by loan portfolio segment, as of September 30, 2024 and December 31, 2023.
September 30, 2024December 31, 2023
Loan
Balance
Specific AllocationsLoan
Balance
Specific Allocations
Commercial and industrial$50,127 $15,401 $18,670 $2,435 
Energy8,165 2,700 11,353 2,700 
Commercial real estate:
Buildings, land and other35,654 4,272 21,373 2,650 
Construction2,061 503 — — 
Consumer real estate6,096 836 7,235 741 
Consumer and other374 187 — — 
Total$102,477 $23,899 $58,631 $8,526