United States

Securities and Exchange Commission

Washington, D.C. 20549

Form 10-Q

☒ Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended: ~~September 30, 2021~~March 31, 2022

☐ Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from ________________ to ________________

Commission file number: 001-13221

Cullen/Frost Bankers, Inc.

(Exact name of registrant as specified in its charter)

Texas

74-1751768

(State or other jurisdiction of incorporation or organization)

(I.R.S. Employer Identification No.)

111 W. Houston Street,

San Antonio,

Texas

78205

(Address of principal executive offices)

(Zip code)


	(210)	220-4011
(Registrant's telephone number, including area code)

N/A

(Former name, former address and former fiscal year, if changed since last report

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on
which registered

Common Stock, $.01 Par Value

CFR

New York Stock Exchange

Depositary Shares, each representing a 1/40th interest in a share of 4.450% Non-Cumulative Perpetual Preferred Stock, Series B

CFR.PrB

New York Stock Exchange

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer

☒

Accelerated filer

☐

Non-accelerated filer

☐

Smaller reporting company

☐

Emerging growth company

☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

As of ~~October~~April 21, ~~2021~~2022 there were ~~63,715,008~~64,097,017 shares of the registrant’s Common Stock, $.01 par value, outstanding.

Cullen/Frost Bankers, Inc.

Quarterly Report on Form 10-Q

~~September 30, 2021~~March 31, 2022

Table of Contents


		Page
Part I - Financial Information
Item 1.	Financial Statements (Unaudited)
	Consolidated Balance Sheets	3
	Consolidated Statements of Income	4
	Consolidated Statements of Comprehensive Income (Loss)	5
	Consolidated Statements of Changes in Shareholders’ Equity	6
	Consolidated Statements of Cash Flows	87
	Notes to Consolidated Financial Statements	98
Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	3734
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	6556
Item 4.	Controls and Procedures	6557

Part II - Other Information
Item 1.	Legal Proceedings	6658
Item 1A.	Risk Factors	6658
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	6658
Item 3.	Defaults Upon Senior Securities	6658
Item 4.	Mine Safety Disclosures	6658
Item 5.	Other Information	6658
Item 6.	Exhibits	6759

Signatures		6860

Table of Contents

Part I. Financial Information

Item 1. Financial Statements (Unaudited)

Cullen/Frost Bankers, Inc.

Consolidated Balance Sheets

(Dollars in thousands, except per share amounts)


		September 30, 2021		December 31, 2020			March 31, 2022		December 31, 2021
Assets:	Assets:					Assets:
Cash and due from banks	Cash and due from banks	$	638,296	$	529,454	Cash and due from banks	$	772,095	$	555,778
Interest-bearing deposits	Interest-bearing deposits	15,601,647		9,758,624		Interest-bearing deposits	13,684,988		15,985,244
Federal funds sold	Federal funds sold	6,125		775		Federal funds sold	—		34,075
Resell agreements	Resell agreements	7,903		—		Resell agreements	—		7,903
Total cash and cash equivalents	Total cash and cash equivalents	16,253,971		10,288,853		Total cash and cash equivalents	14,457,083		16,583,000
Securities held to maturity, net of allowance for credit losses of $158 at September 30, 2021 and $160 at December 31, 2020		1,759,270		1,945,673
Securities held to maturity, net of allowance for credit losses of $158 at March 31, 2022 and $158 at December 31, 2021						Securities held to maturity, net of allowance for credit losses of $158 at March 31, 2022 and $158 at December 31, 2021	1,665,465		1,749,179
Securities available for sale, at estimated fair value	Securities available for sale, at estimated fair value	11,731,222		10,437,565		Securities available for sale, at estimated fair value	16,184,539		13,924,628
Trading account securities	Trading account securities	25,292		24,456		Trading account securities	29,518		25,162
Loans, net of unearned discounts	Loans, net of unearned discounts	15,832,670		17,481,309		Loans, net of unearned discounts	16,542,537		16,336,397
Less: Allowance for credit losses on loans	Less: Allowance for credit losses on loans	(250,150)		(263,177)		Less: Allowance for credit losses on loans	(246,835)		(248,666)
Net loans	Net loans	15,582,520		17,218,132		Net loans	16,295,702		16,087,731
Premises and equipment, net	Premises and equipment, net	1,023,170		1,045,578		Premises and equipment, net	1,046,410		1,050,331
Goodwill	Goodwill	654,952		654,952		Goodwill	654,952		654,952
Other intangible assets, net	Other intangible assets, net	1,019		1,563		Other intangible assets, net	720		866
Cash surrender value of life insurance policies	Cash surrender value of life insurance policies	189,941		189,984		Cash surrender value of life insurance policies	189,471		190,139
Accrued interest receivable and other assets	Accrued interest receivable and other assets	638,968		584,561		Accrued interest receivable and other assets	772,191		612,502
Total assets	Total assets	$	47,860,325	$	42,391,317	Total assets	$	51,296,051	$	50,878,490

Liabilities:	Liabilities:					Liabilities:
Deposits:	Deposits:					Deposits:
Non-interest-bearing demand deposits	Non-interest-bearing demand deposits	$	17,151,583	$	15,117,051	Non-interest-bearing demand deposits	$	18,114,430	$	18,423,018
Interest-bearing deposits	Interest-bearing deposits	22,461,184		19,898,710		Interest-bearing deposits	26,316,499		24,272,678
Total deposits	Total deposits	39,612,767		35,015,761		Total deposits	44,430,929		42,695,696
Federal funds purchased	Federal funds purchased	27,200		48,850		Federal funds purchased	35,200		25,925
Repurchase agreements	Repurchase agreements	2,200,029		2,068,147		Repurchase agreements	1,842,618		2,740,799
Junior subordinated deferrable interest debentures, net of unamortized issuance costs	Junior subordinated deferrable interest debentures, net of unamortized issuance costs	136,400		136,357		Junior subordinated deferrable interest debentures, net of unamortized issuance costs	123,026		123,011
Subordinated notes, net of unamortized issuance costs	Subordinated notes, net of unamortized issuance costs	99,139		99,021		Subordinated notes, net of unamortized issuance costs	99,217		99,178

Accrued interest payable and other liabilities	Accrued interest payable and other liabilities	1,412,428		730,165		Accrued interest payable and other liabilities	988,769		754,326
Total liabilities	Total liabilities	43,487,963		38,098,301		Total liabilities	47,519,759		46,438,935

Shareholders’ Equity:	Shareholders’ Equity:					Shareholders’ Equity:
Preferred stock, par value $0.01 per share; 10,000,000 shares authorized; 150,000 Series B shares ($1,000 liquidation preference) issued at September 30, 2021 and December 31, 2020		145,452		145,452
Common stock, par value $0.01 per share; 210,000,000 shares authorized; 64,236,306 shares issued at September 30, 2021 and December 31, 2020		642		642
Preferred stock, par value $0.01 per share; 10,000,000 shares authorized; 150,000 Series B shares ($1,000 liquidation preference) issued at March 31, 2022 and December 31, 2021						Preferred stock, par value $0.01 per share; 10,000,000 shares authorized; 150,000 Series B shares ($1,000 liquidation preference) issued at March 31, 2022 and December 31, 2021	145,452		145,452
Common stock, par value $0.01 per share; 210,000,000 shares authorized; 64,236,306 shares issued at March 31, 2022 and December 31, 2021						Common stock, par value $0.01 per share; 210,000,000 shares authorized; 64,236,306 shares issued at March 31, 2022 and December 31, 2021	642		642
Additional paid-in capital	Additional paid-in capital	1,004,924		997,168		Additional paid-in capital	1,012,033		1,009,921
Retained earnings	Retained earnings	2,920,074		2,750,723		Retained earnings	3,002,642		2,956,966
Accumulated other comprehensive income (loss), net of tax	Accumulated other comprehensive income (loss), net of tax	350,283		512,970		Accumulated other comprehensive income (loss), net of tax	(371,790)		347,318
Treasury stock, at cost; 568,570 shares at September 30, 2021 and 1,225,066 shares at December 31, 2020		(49,013)		(113,939)
Treasury stock, at cost; 142,099 shares at March 31, 2022 and 250,070 shares at December 31, 2021						Treasury stock, at cost; 142,099 shares at March 31, 2022 and 250,070 shares at December 31, 2021	(12,687)		(20,744)
Total shareholders’ equity	Total shareholders’ equity	4,372,362		4,293,016		Total shareholders’ equity	3,776,292		4,439,555
Total liabilities and shareholders’ equity	Total liabilities and shareholders’ equity	$	47,860,325	$	42,391,317	Total liabilities and shareholders’ equity	$	51,296,051	$	50,878,490

See Notes to Consolidated Financial Statements.

Table of Contents

Cullen/Frost Bankers, Inc.

Consolidated Statements of Income

(Dollars in thousands, except per share amounts)


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended March 31,
		2021		2020		2021		2020				2022		2021
Interest income:	Interest income:									Interest income:
Loans, including fees	Loans, including fees	$	168,779	$	169,002	$	518,957	$	512,444	Loans, including fees		$	149,977	$	167,483
Securities:	Securities:									Securities:
Taxable	Taxable	20,736		22,560		61,366		71,950		Taxable		43,058		20,028
Tax-exempt	Tax-exempt	56,882		58,073		169,656		175,968		Tax-exempt		56,866		56,663
Interest-bearing deposits	Interest-bearing deposits	5,830		1,512		11,877		10,894		Interest-bearing deposits		6,343		2,433
Federal funds sold	Federal funds sold	2		5		13		721		Federal funds sold		13		3
Resell agreements	Resell agreements	6		14		11		163		Resell agreements		4		1
Total interest income	Total interest income	252,235		251,166		761,880		772,140		Total interest income		256,261		246,611
Interest expense:	Interest expense:									Interest expense:
Deposits	Deposits	3,677		5,397		10,693		27,677		Deposits		4,912		3,517
Federal funds purchased	Federal funds purchased	9		7		24		92		Federal funds purchased		12		8
Repurchase agreements	Repurchase agreements	632		475		1,597		3,913		Repurchase agreements		518		395
Junior subordinated deferrable interest debentures	Junior subordinated deferrable interest debentures	631		700		1,915		2,893		Junior subordinated deferrable interest debentures		584		646
Subordinated notes	Subordinated notes	1,164		1,164		3,492		3,492		Subordinated notes		1,164		1,164
Federal Home Loan Bank advances		—		—		—		318
Total interest expense	Total interest expense	6,113		7,743		17,721		38,385		Total interest expense		7,190		5,730
Net interest income	Net interest income	246,122		243,423		744,159		733,755		Net interest income		249,071		240,881
Credit loss expense	Credit loss expense	—		20,302		63		227,474		Credit loss expense		—		63
Net interest income after credit loss expense	Net interest income after credit loss expense	246,122		223,121		744,096		506,281		Net interest income after credit loss expense		249,071		240,818
Non-interest income:	Non-interest income:									Non-interest income:
Trust and investment management fees	Trust and investment management fees	37,381		31,469		110,569		97,002		Trust and investment management fees		38,656		35,314
Service charges on deposit accounts	Service charges on deposit accounts	21,216		19,812		61,058		60,043		Service charges on deposit accounts		22,740		19,993
Insurance commissions and fees	Insurance commissions and fees	11,748		11,456		39,834		38,609		Insurance commissions and fees		16,608		17,313
Interchange and card transaction fees	Interchange and card transaction fees	4,490		3,503		13,224		9,724		Interchange and card transaction fees		4,226		4,093
Other charges, commissions and fees	Other charges, commissions and fees	9,785		8,370		26,729		25,398		Other charges, commissions and fees		9,627		8,304
Net gain (loss) on securities transactions	Net gain (loss) on securities transactions	—		—		—		108,989		Net gain (loss) on securities transactions		—		—
Other	Other	8,569		8,991		26,258		34,352		Other		9,533		8,219
Total non-interest income	Total non-interest income	93,189		83,601		277,672		374,117		Total non-interest income		101,390		93,236
Non-interest expense:	Non-interest expense:									Non-interest expense:
Salaries and wages	Salaries and wages	99,463		93,323		289,956		282,485		Salaries and wages		111,329		93,458
Employee benefits	Employee benefits	21,576		16,074		62,840		59,824		Employee benefits		24,220		22,536
Net occupancy	Net occupancy	27,208		25,466		79,909		76,116		Net occupancy		27,411		26,051
Technology, furniture and equipment	Technology, furniture and equipment	28,494		26,482		84,508		77,768		Technology, furniture and equipment		29,157		28,016
Deposit insurance	Deposit insurance	3,088		2,372		8,893		7,796		Deposit insurance		3,633		2,928
Intangible amortization	Intangible amortization	157		212		544		710		Intangible amortization		146		202
Other	Other	38,017		38,221		116,749		121,293		Other		42,836		36,951
Total non-interest expense	Total non-interest expense	218,003		202,150		643,399		625,992		Total non-interest expense		238,732		210,142
Income before income taxes	Income before income taxes	121,308		104,572		378,369		254,406		Income before income taxes		111,729		123,912
Income taxes	Income taxes	13,333		9,516		36,311		11,525		Income taxes		12,627		7,897
Net income	Net income	107,975		95,056		342,058		242,881		Net income		99,102		116,015
Preferred stock dividends	Preferred stock dividends	1,668		—		5,488		2,016		Preferred stock dividends		1,669		2,151
Redemption of preferred stock		—		—		—		5,514
Net income available to common shareholders	Net income available to common shareholders	$	106,307	$	95,056	$	336,570	$	235,351	Net income available to common shareholders		$	97,433	$	113,864

Earnings per common share:	Earnings per common share:									Earnings per common share:
Basic	Basic	$	1.66	$	1.50	$	5.25	$	3.72	Basic		$	1.51	$	1.78
Diluted	Diluted	1.65		1.50		5.22		3.71		Diluted		1.50		1.77

See Notes to Consolidated Financial Statements.

Table of Contents

Cullen/Frost Bankers, Inc.

Consolidated Statements of Comprehensive Income (Loss)

(Dollars in thousands)


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended March 31,
		2021		2020		2021		2020				2022		2021
Net income	Net income	$	107,975	$	95,056	$	342,058	$	242,881	Net income		$	99,102	$	116,015
Other comprehensive income (loss), before tax:	Other comprehensive income (loss), before tax:									Other comprehensive income (loss), before tax:
Securities available for sale and transferred securities:	Securities available for sale and transferred securities:									Securities available for sale and transferred securities:
Change in net unrealized gain/loss during the period	Change in net unrealized gain/loss during the period	(80,668)		20,332		(209,779)		406,959		Change in net unrealized gain/loss during the period		(910,795)		(159,779)
Change in net unrealized gain on securities transferred to held to maturity	Change in net unrealized gain on securities transferred to held to maturity	(237)		(294)		(741)		(979)		Change in net unrealized gain on securities transferred to held to maturity		(209)		(259)
Reclassification adjustment for net (gains) losses included in net income	Reclassification adjustment for net (gains) losses included in net income	—		—		—		(108,989)		Reclassification adjustment for net (gains) losses included in net income		—		—
Total securities available for sale and transferred securities	Total securities available for sale and transferred securities	(80,905)		20,038		(210,520)		296,991		Total securities available for sale and transferred securities		(911,004)		(160,038)
Defined-benefit post-retirement benefit plans:	Defined-benefit post-retirement benefit plans:									Defined-benefit post-retirement benefit plans:

Reclassification adjustment for net amortization of actuarial gain/loss included in net income as a component of net periodic cost (benefit)	Reclassification adjustment for net amortization of actuarial gain/loss included in net income as a component of net periodic cost (benefit)	1,529		1,330		4,587		3,989		Reclassification adjustment for net amortization of actuarial gain/loss included in net income as a component of net periodic cost (benefit)		741		1,529
Total defined-benefit post-retirement benefit plans	Total defined-benefit post-retirement benefit plans	1,529		1,330		4,587		3,989		Total defined-benefit post-retirement benefit plans		741		1,529
Other comprehensive income (loss), before tax	Other comprehensive income (loss), before tax	(79,376)		21,368		(205,933)		300,980		Other comprehensive income (loss), before tax		(910,263)		(158,509)
Deferred tax expense (benefit)	Deferred tax expense (benefit)	(16,669)		4,487		(43,246)		63,205		Deferred tax expense (benefit)		(191,155)		(33,287)
Other comprehensive income (loss), net of tax	Other comprehensive income (loss), net of tax	(62,707)		16,881		(162,687)		237,775		Other comprehensive income (loss), net of tax		(719,108)		(125,222)
Comprehensive income (loss)	Comprehensive income (loss)	$	45,268	$	111,937	$	179,371	$	480,656	Comprehensive income (loss)		$	(620,006)	$	(9,207)

See Notes to Consolidated Financial Statements.

Table of Contents

Cullen/Frost Bankers, Inc.

Consolidated Statements of Changes in Shareholders’ Equity

(Dollars in thousands, except per share amounts)


		Preferred Stock		Common Stock		Additional Paid-In Capital		Retained Earnings		Accumulated Other Comprehensive Income (Loss), Net of Tax		Treasury Stock		Total			Preferred Stock		Common Stock		Additional Paid-In Capital		Retained Earnings		Accumulated Other Comprehensive Income (Loss), Net of Tax		Treasury Stock		Total
Three months ended:	Three months ended:															Three months ended:
September 30, 2021
March 31, 2022																March 31, 2022
Balance at beginning of period	Balance at beginning of period	$	145,452	$	642	$	1,002,939	$	2,862,966	$	412,990	$	(51,172)	$	4,373,817	Balance at beginning of period	$	145,452	$	642	$	1,009,921	$	2,956,966	$	347,318	$	(20,744)	$	4,439,555
Net income	Net income	—		—		—		107,975		—		—		107,975		Net income	—		—		—		99,102		—		—		99,102
Other comprehensive income (loss), net of tax	Other comprehensive income (loss), net of tax	—		—		—		—		(62,707)		—		(62,707)		Other comprehensive income (loss), net of tax	—		—		—		—		(719,108)		—		(719,108)
Stock option exercises/stock unit conversions (21,968 shares)		—		—		—		(1,085)		—		2,213		1,128
Stock option exercises/stock unit conversions (115,430 shares)																Stock option exercises/stock unit conversions (115,430 shares)	—		—		—		(3,314)		—		9,053		5,739
Stock-based compensation expense recognized in earnings	Stock-based compensation expense recognized in earnings	—		—		1,985		—		—		—		1,985		Stock-based compensation expense recognized in earnings	—		—		2,112		—		—		—		2,112
Purchase of treasury stock (478 shares)		—		—		—		—		—		(54)		(54)
Purchase of treasury stock (7,459 shares)																Purchase of treasury stock (7,459 shares)	—		—		—		—		—		(996)		(996)

Cash dividends – Series B preferred stock (approximately $11.13 per share which is equivalent to approximately $0.28 per depositary share)	Cash dividends – Series B preferred stock (approximately $11.13 per share which is equivalent to approximately $0.28 per depositary share)	—		—		—		(1,668)		—		—		(1,668)		Cash dividends – Series B preferred stock (approximately $11.13 per share which is equivalent to approximately $0.28 per depositary share)	—		—		—		(1,669)		—		—		(1,669)
Cash dividends – common stock ($0.75 per share)	Cash dividends – common stock ($0.75 per share)	—		—		—		(48,114)		—		—		(48,114)		Cash dividends – common stock ($0.75 per share)	—		—		—		(48,443)		—		—		(48,443)
Balance at end of period	Balance at end of period	$	145,452	$	642	$	1,004,924	$	2,920,074	$	350,283	$	(49,013)	$	4,372,362	Balance at end of period	$	145,452	$	642	$	1,012,033	$	3,002,642	$	(371,790)	$	(12,687)	$	3,776,292

September 30, 2020
March 31, 2021																March 31, 2021
Balance at beginning of period	Balance at beginning of period	$	—	$	642	$	989,034	$	2,678,686	$	488,264	$	(147,825)	$	4,008,801	Balance at beginning of period	$	145,452	$	642	$	997,168	$	2,750,723	$	512,970	$	(113,939)	$	4,293,016
Net income	Net income	—		—		—		95,056		—		—		95,056		Net income	—		—		—		116,015		—		—		116,015
Other comprehensive income (loss), net of tax	Other comprehensive income (loss), net of tax	—		—		—		—		16,881		—		16,881		Other comprehensive income (loss), net of tax	—		—		—		—		(125,222)		—		(125,222)
Stock option exercises/stock unit conversions (53,425 shares)		—		—		—		(2,502)		—		5,200		2,698
Stock option exercises/stock unit conversions (513,824 shares)																Stock option exercises/stock unit conversions (513,824 shares)	—		—		—		(21,342)		—		50,739		29,397
Stock-based compensation expense recognized in earnings	Stock-based compensation expense recognized in earnings	—		—		2,443		—		—		—		2,443		Stock-based compensation expense recognized in earnings	—		—		2,526		—		—		—		2,526
Purchase of treasury stock (400 shares)		—		—		—		—		—		(27)		(27)
Treasury stock issued to the 401(k) stock purchase plan (58,900 shares)		—		—		—		(1,602)		—		5,733		4,131

Cash dividends – common stock ($0.71 per share)		—		—		—		(44,957)		—		—		(44,957)
Purchase of treasury stock (11,625 shares)																Purchase of treasury stock (11,625 shares)	—		—		—		—		—		(1,288)		(1,288)
Treasury stock issued to the 401(k) stock purchase plan (18,555 shares)																Treasury stock issued to the 401(k) stock purchase plan (18,555 shares)	—		—		—		(57)		—		1,806		1,749
Cash dividends – Series B preferred stock (approximately $14.34 per share which is equivalent to approximately $0.36 per depositary share)																Cash dividends – Series B preferred stock (approximately $14.34 per share which is equivalent to approximately $0.36 per depositary share)	—		—		—		(2,151)		—		—		(2,151)
Cash dividends – common stock ($0.72 per share)																Cash dividends – common stock ($0.72 per share)	—		—		—		(46,124)		—		—		(46,124)
Balance at end of period	Balance at end of period	$	—	$	642	$	991,477	$	2,724,681	$	505,145	$	(136,919)	$	4,085,026	Balance at end of period	$	145,452	$	642	$	999,694	$	2,797,064	$	387,748	$	(62,682)	$	4,267,918

See accompanying Notes to Consolidated Financial Statements

~~Table of Contents~~

~~Cullen/Frost Bankers, Inc.~~

~~Consolidated Statements of Changes in Shareholders’ Equity~~

~~(Dollars in thousands, except per share amounts)~~

Preferred
Stock Common
Stock Additional
Paid-In
Capital Retained
Earnings Accumulated
Other
Comprehensive
Income (Loss),
Net of Tax Treasury
Stock Total
Nine months ended:
September 30, 2021
Balance at beginning of period $ 145,452 $ 642 $ 997,168 $ 2,750,723 $ 512,970 $ (113,939) $ 4,293,016
Net income — — — 342,058 — — 342,058
Other comprehensive income (loss), net of tax — — — — (162,687) — (162,687)
Stock option exercises/stock unit conversions (650,044 shares) — — — (26,652) — 64,462 37,810
Stock-based compensation expense recognized in earnings — — 7,756 — — — 7,756
Purchase of treasury stock (12,103 shares) — — — — — (1,342) (1,342)
Treasury stock issued to the 401(k) stock purchase plan (18,555 shares) — — — (57) — 1,806 1,749
Cash dividends – Series B preferred stock (approximately $36.59 per share which is equivalent to approximately $0.91 per depositary share) — — — (5,488) — — (5,488)
Cash dividends – common stock ($2.19 per share) — — — (140,510) — — (140,510)
Balance at end of period $ 145,452 $ 642 $ 1,004,924 $ 2,920,074 $ 350,283 $ (49,013) $ 4,372,362
September 30, 2020
Balance at beginning of period $ 144,486 $ 642 $ 983,250 $ 2,667,534 $ 267,370 $ (151,614) $ 3,911,668
Cumulative effect of accounting change — — — (29,252) — — (29,252)
Total shareholders' equity at beginning of period, as adjusted 144,486 642 983,250 2,638,282 267,370 (151,614) 3,882,416
Net income — — — 242,881 — — 242,881
Other comprehensive income (loss), net of tax — — — — 237,775 — 237,775
Stock option exercises/stock unit conversions (196,948 shares) — — — (11,627) — 19,171 7,544
Stock-based compensation expense recognized in earnings — — 8,227 — — — 8,227
Redemption of series A preferred stock (6,000,000 shares) (144,486) — — (5,514) — — (150,000)
Purchase of treasury stock (182,225 shares) — — — — — (14,000) (14,000)
Treasury stock issued to the 401(k) stock purchase plan (97,843 shares) — — — (2,563) — 9,524 6,961
Cash dividends – series A preferred stock (approximately $0.34 per share) — — — (2,016) — — (2,016)
Cash dividends – common stock ($2.13 per share) — — — (134,762) — — (134,762)
Balance at end of period $ — $ 642 $ 991,477 $ 2,724,681 $ 505,145 $ (136,919) $ 4,085,026

~~See accompanying Notes to Consolidated Financial Statements~~

Table of Contents

Cullen/Frost Bankers, Inc.

Consolidated Statements of Cash Flows

(Dollars in thousands)


		Nine Months Ended September 30,					Three Months Ended March 31,
		2021		2020			2022		2021
Operating Activities:	Operating Activities:					Operating Activities:
Net income	Net income	$	342,058	$	242,881	Net income	$	99,102	$	116,015
Adjustments to reconcile net income to net cash from operating activities:	Adjustments to reconcile net income to net cash from operating activities:					Adjustments to reconcile net income to net cash from operating activities:
Credit loss expense	Credit loss expense	63		227,474		Credit loss expense	—		63
Deferred tax expense (benefit)	Deferred tax expense (benefit)	4,672		(8,803)		Deferred tax expense (benefit)	(432)		4,172
Accretion of loan discounts	Accretion of loan discounts	(9,879)		(11,905)		Accretion of loan discounts	(2,945)		(3,425)
Securities premium amortization (discount accretion), net	Securities premium amortization (discount accretion), net	90,017		93,080		Securities premium amortization (discount accretion), net	27,654		30,598
Net (gain) loss on securities transactions	Net (gain) loss on securities transactions	—		(108,989)		Net (gain) loss on securities transactions	—		—
Depreciation and amortization	Depreciation and amortization	51,550		47,752		Depreciation and amortization	17,551		16,941
Net (gain) loss on sale/write-down of assets/foreclosed assets	Net (gain) loss on sale/write-down of assets/foreclosed assets	(1,885)		(6)		Net (gain) loss on sale/write-down of assets/foreclosed assets	130		(134)
Stock-based compensation	Stock-based compensation	7,756		8,227		Stock-based compensation	2,112		2,526
Net tax benefit from stock-based compensation	Net tax benefit from stock-based compensation	4,505		694		Net tax benefit from stock-based compensation	1,244		3,136
Earnings on life insurance policies	Earnings on life insurance policies	(1,901)		(2,895)		Earnings on life insurance policies	(533)		(740)
Net change in:	Net change in:					Net change in:
Trading account securities	Trading account securities	(421)		(197)		Trading account securities	139		(2,153)
Lease right-of-use assets	Lease right-of-use assets	17,566		17,419		Lease right-of-use assets	5,970		5,889
Accrued interest receivable and other assets	Accrued interest receivable and other assets	(65,849)		(52,842)		Accrued interest receivable and other assets	(55,232)		73,164
Accrued interest payable and other liabilities	Accrued interest payable and other liabilities	114,361		23,208		Accrued interest payable and other liabilities	238,065		(26,287)
Net cash from operating activities	Net cash from operating activities	552,613		475,098		Net cash from operating activities	332,825		219,765
Investing Activities:	Investing Activities:					Investing Activities:
Securities held to maturity:	Securities held to maturity:					Securities held to maturity:
Purchases	Purchases	—		(1,500)		Purchases	(31,545)		—
Maturities, calls and principal repayments	Maturities, calls and principal repayments	171,969		63,333		Maturities, calls and principal repayments	111,211		120,029
Securities available for sale:	Securities available for sale:					Securities available for sale:
Purchases	Purchases	(4,105,085)		(8,324,364)		Purchases	(3,356,279)		(455,091)
Sales	Sales	—		1,162,352		Sales	—		—
Maturities, calls and principal repayments	Maturities, calls and principal repayments	3,125,786		8,162,036		Maturities, calls and principal repayments	236,032		351,612

Net change in loans	Net change in loans	1,649,429		(3,551,650)		Net change in loans	(209,490)		(406,836)
Benefits received on life insurance policies	Benefits received on life insurance policies	1,944		903		Benefits received on life insurance policies	1,201		968
Proceeds from sales of premises and equipment	Proceeds from sales of premises and equipment	7,033		3,054		Proceeds from sales of premises and equipment	1		3
Purchases of premises and equipment	Purchases of premises and equipment	(37,088)		(81,866)		Purchases of premises and equipment	(12,374)		(12,814)
Proceeds from sales of repossessed properties	Proceeds from sales of repossessed properties	809		73		Proceeds from sales of repossessed properties	1,543		100
Net cash from investing activities	Net cash from investing activities	814,797		(2,567,629)		Net cash from investing activities	(3,259,700)		(402,029)
Financing Activities:	Financing Activities:					Financing Activities:
Net change in deposits	Net change in deposits	4,597,006		5,859,939		Net change in deposits	1,735,233		1,909,419
Net change in short-term borrowings	Net change in short-term borrowings	110,232		(86,675)		Net change in short-term borrowings	(888,906)		(193,573)
Proceeds from Federal Home Loan Bank advances		—		1,250,000
Principal payments on Federal Home Loan Bank advances		—		(1,250,000)
Redemption of Series A preferred stock		—		(150,000)
Proceeds from stock option exercises	Proceeds from stock option exercises	37,810		7,544		Proceeds from stock option exercises	5,739		29,397
Purchase of treasury stock	Purchase of treasury stock	(1,342)		(14,000)		Purchase of treasury stock	(996)		(1,288)
Cash dividends paid on preferred stock	Cash dividends paid on preferred stock	(5,488)		(2,016)		Cash dividends paid on preferred stock	(1,669)		(2,151)
Cash dividends paid on common stock	Cash dividends paid on common stock	(140,510)		(134,762)		Cash dividends paid on common stock	(48,443)		(46,124)
Net cash from financing activities	Net cash from financing activities	4,597,708		5,480,030		Net cash from financing activities	800,958		1,695,680
Net change in cash and cash equivalents	Net change in cash and cash equivalents	5,965,118		3,387,499		Net change in cash and cash equivalents	(2,125,917)		1,513,416
Cash and cash equivalents at beginning of period	Cash and cash equivalents at beginning of period	10,288,853		3,788,181		Cash and cash equivalents at beginning of period	16,583,000		10,288,853
Cash and cash equivalents at end of period	Cash and cash equivalents at end of period	$	16,253,971	$	7,175,680	Cash and cash equivalents at end of period	$	14,457,083	$	11,802,269

See Notes to Consolidated Financial Statements.

Table of Contents

Notes to Consolidated Financial Statements

(Table amounts in thousands, except for share and per share amounts)

Note 1 - Significant Accounting Policies

Nature of Operations. Cullen/Frost Bankers, Inc. (“Cullen/Frost”) is a financial holding company and a bank holding company headquartered in San Antonio, Texas that provides, through its subsidiaries, a broad array of products and services throughout numerous Texas markets. The terms “Cullen/Frost,” “the Corporation,” “we,” “us” and “our” mean Cullen/Frost Bankers, Inc. and its subsidiaries, when appropriate. In addition to general commercial and consumer banking, other products and services offered include trust and investment management, insurance, brokerage, mutual funds, leasing, treasury management, capital markets advisory and item processing.

Basis of Presentation. The consolidated financial statements in this Quarterly Report on Form 10-Q include the accounts of Cullen/Frost and all other entities in which Cullen/Frost has a controlling financial interest. All significant intercompany balances and transactions have been eliminated in consolidation. The accounting and financial reporting policies we follow conform, in all material respects, to accounting principles generally accepted in the United States and to general practices within the financial services industry.

The consolidated financial statements in this Quarterly Report on Form 10-Q have not been audited by an independent registered public accounting firm, but in the opinion of management, reflect all adjustments necessary for a fair presentation of our financial position and results of operations. All such adjustments were of a normal and recurring nature. The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q adopted by the Securities and Exchange Commission (“SEC”). Accordingly, the financial statements do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements and should be read in conjunction with our consolidated financial statements, and notes thereto, for the year ended December 31, ~~2020,~~2021, included in our Annual Report on Form 10-K filed with the SEC on February ~~5, 2021~~4, 2022 (the ~~“2020~~“2021 Form 10-K”). Operating results for the interim periods disclosed herein are not necessarily indicative of the results that may be expected for a full year or any future period.

Use of Estimates. The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements. Actual results could differ from those estimates. The allowance for loan losses and the fair values of financial instruments and the status of contingencies are particularly subject to change.

Cash Flow Reporting. Additional cash flow information was as follows:


		Nine Months Ended September 30,					Three Months Ended March 31,
		2021		2020			2022		2021
Cash paid for interest	Cash paid for interest	$	23,722	$	41,634	Cash paid for interest	$	8,069	$	9,719
Cash paid for income taxes	Cash paid for income taxes	28,043		44,140		Cash paid for income taxes	—		—
Significant non-cash transactions:	Significant non-cash transactions:					Significant non-cash transactions:
Unsettled securities transactions	Unsettled securities transactions	600,874		6,698		Unsettled securities transactions	78,769		21,957
Loans foreclosed and transferred to other real estate owned and foreclosed assets		3,464		140

Right-of-use lease assets obtained in exchange for lessee operating lease liabilities	Right-of-use lease assets obtained in exchange for lessee operating lease liabilities	4,045		18,284		Right-of-use lease assets obtained in exchange for lessee operating lease liabilities	4,013		1,326
Treasury stock issued to 401(k) stock purchase plan	Treasury stock issued to 401(k) stock purchase plan	1,749		6,961		Treasury stock issued to 401(k) stock purchase plan	—		1,749

Accounting Changes, Reclassifications and Restatements. Certain items in prior financial statements have been reclassified to conform to the current presentation.

On January 1, 2020, we adopted Accounting Standards Update (“ASU”) 2016-13, “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments,” as subsequently updated for certain clarifications, targeted relief and codification improvements, using the modified retrospective method for all financial assets measured at amortized cost and off-balance-sheet credit exposures. Upon adoption, we recognized an after-tax cumulative effect reduction to retained earnings totaling $29.3 million, as detailed in our 2020 Form 10-K.

Table of Contents

Note 2 - Securities

Securities - Held to Maturity. A summary of the amortized cost, fair value and allowance for credit losses related to securities held to maturity as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020~~2021 is presented below.


		Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Estimated Fair Value		Allowance for Credit Losses		Net Carrying Amount			Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Estimated Fair Value		Allowance for Credit Losses		Net Carrying Amount
September 30, 2021
March 31, 2022														March 31, 2022

Residential mortgage-backed securities	Residential mortgage-backed securities	$	527,649	$	24,332	$	—	$	551,981	$	—	$	527,649	Residential mortgage-backed securities	$	526,969	$	—	$	17,519	$	509,450	$	—	$	526,969
States and political subdivisions	States and political subdivisions	1,230,279		41,840		32		1,272,087		(158)		1,230,121		States and political subdivisions	1,137,154		3,622		11,717		1,129,059		(158)		1,136,996
Other	Other	1,500		—		—		1,500		—		1,500		Other	1,500		—		16		1,484		—		1,500
Total	Total	$	1,759,428	$	66,172	$	32	$	1,825,568	$	(158)	$	1,759,270	Total	$	1,665,623	$	3,622	$	29,252	$	1,639,993	$	(158)	$	1,665,465
December 31, 2020
December 31, 2021														December 31, 2021

Residential mortgage-backed securities	Residential mortgage-backed securities	$	528,784	$	41,742	$	—	$	570,526	$	—	$	528,784	Residential mortgage-backed securities	$	527,264	$	18,766	$	—	$	546,030	$	—	$	527,264
States and political subdivisions	States and political subdivisions	1,415,549		65,321		—		1,480,870		(160)		1,415,389		States and political subdivisions	1,220,573		41,141		101		1,261,613		(158)		1,220,415
Other	Other	1,500		—		—		1,500		—		1,500		Other	1,500		—		—		1,500		—		1,500
Total	Total	$	1,945,833	$	107,063	$	—	$	2,052,896	$	(160)	$	1,945,673	Total	$	1,749,337	$	59,907	$	101	$	1,809,143	$	(158)	$	1,749,179

All mortgage-backed securities included in the above table were issued by U.S. government agencies and corporations. The carrying value of held-to-maturity securities pledged to secure public funds, trust deposits, repurchase agreements and for other purposes, as required or permitted by law was ~~$553.1~~$252.0 million and ~~$659.2~~$642.3 million at ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, respectively. Accrued interest receivable on held-to-maturity securities totaled ~~$10.8~~$10.0 million and ~~$21.7~~$18.4 million at ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, respectively and is included in accrued interest receivable and other assets in the accompanying consolidated balance sheets.

From time to time, we have reclassified certain securities from available for sale to held to maturity. The net unamortized, unrealized gain remaining on transferred securities included in accumulated other comprehensive income in the accompanying balance sheet totaled ~~$2.8~~$2.3 million ($~~2.2~~1.8 million, net of tax) at ~~September 30, 2021~~March 31, 2022 and ~~$3.5~~$2.5 million ($~~2.8~~2.0 million, net of tax) at December 31, ~~2020.~~2021. This amount will be amortized out of accumulated other comprehensive income over the remaining life of the underlying securities as an adjustment of the yield on those securities.

The following table summarizes Moody's and/or Standard & Poor's bond ratings for our portfolio of held-to-maturity securities issued by States and political subdivisions and other securities as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020:~~2021:


		States and Political Subdivisions											States and Political Subdivisions
		Not Guaranteed or Pre-Refunded		Guaranteed by the Texas PSF		Pre-Refunded		Total		Other Securities			Not Guaranteed or Pre-Refunded		Guaranteed by the Texas PSF		Pre-Refunded		Total		Other Securities
September 30, 2021
March 31, 2022												March 31, 2022
Aaa/AAA	Aaa/AAA	$	95,820	$	466,028	$	562,320	$	1,124,168	$	—	Aaa/AAA	$	91,034	$	467,039	$	471,183	$	1,029,256	$	—
Aa/AA	Aa/AA	106,111		—		—		106,111		—		Aa/AA	107,898		—		—		107,898		—
A		—		—		—		—		—

Not rated	Not rated	—		—		—		—		1,500		Not rated	—		—		—		—		1,500
Total	Total	$	201,931	$	466,028	$	562,320	$	1,230,279	$	1,500	Total	$	198,932	$	467,039	$	471,183	$	1,137,154	$	1,500
December 31, 2020
December 31, 2021												December 31, 2021
Aaa/AAA	Aaa/AAA	$	115,016	$	659,999	$	470,745	$	1,245,760	$	—	Aaa/AAA	$	92,379	$	460,648	$	563,251	$	1,116,278	$	—
Aa/AA	Aa/AA	107,065		—		—		107,065		—		Aa/AA	104,295		—		—		104,295		—
A		62,724		—		—		62,724		—

Not rated	Not rated	—		—		—		—		1,500		Not rated	—		—		—		—		1,500
Total	Total	$	284,805	$	659,999	$	470,745	$	1,415,549	$	1,500	Total	$	196,674	$	460,648	$	563,251	$	1,220,573	$	1,500

109

Table of Contents

The following table details activity in the allowance for credit losses on held-to-maturity securities during the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 and ~~2020.~~2021.


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended March 31,
		2021		2020		2021		2020				2022		2021
Beginning balance	Beginning balance	$	158	$	172	$	160	$	—	Beginning balance		$	158	$	160
Impact of adopting ASC 326		—		—		—		215
Credit loss expense (benefit)	Credit loss expense (benefit)	—		(12)		(2)		(55)		Credit loss expense (benefit)		—		(2)
Ending balance	Ending balance	$	158	$	160	$	158	$	160	Ending balance		$	158	$	158

Securities - Available for Sale. A summary of the amortized cost, fair value and allowance for credit losses related to securities available for sale as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020~~2021 is presented below.


		Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Allowance for Credit Losses		Estimated Fair Value			Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Allowance for Credit Losses		Estimated Fair Value
September 30, 2021
March 31, 2022												March 31, 2022
U.S. Treasury	U.S. Treasury	$	1,670,692	$	20,609	$	6,080	$	—	$	1,685,221	U.S. Treasury	$	3,658,506	$	1,883	$	152,643	$	—	$	3,507,746

Residential mortgage-backed securities	Residential mortgage-backed securities	2,467,915		37,910		14,671		—		2,491,154		Residential mortgage-backed securities	5,696,906		7,246		328,113		—		5,376,039
States and political subdivisions	States and political subdivisions	7,049,872		471,883		9,266		—		7,512,489		States and political subdivisions	7,218,821		135,206		95,634		—		7,258,393
Other	Other	42,358		—		—		—		42,358		Other	42,361		—		—		—		42,361
Total	Total	$	11,230,837	$	530,402	$	30,017	$	—	$	11,731,222	Total	$	16,616,594	$	144,335	$	576,390	$	—	$	16,184,539
December 31, 2020
December 31, 2021												December 31, 2021
U.S. Treasury	U.S. Treasury	$	1,084,542	$	35,091	$	—	$	—	$	1,119,633	U.S. Treasury	$	2,165,702	$	23,333	$	9,602	$	—	$	2,179,433

Residential mortgage-backed securities	Residential mortgage-backed securities	1,916,581		71,102		4		—		1,987,679		Residential mortgage-backed securities	4,059,692		31,662		25,089		—		4,066,265
States and political subdivisions	States and political subdivisions	6,683,927		603,975		—		—		7,287,902		States and political subdivisions	7,178,135		463,810		5,374		—		7,636,571
Other	Other	42,351		—		—		—		42,351		Other	42,359		—		—		—		42,359
Total	Total	$	9,727,401	$	710,168	$	4	$	—	$	10,437,565	Total	$	13,445,888	$	518,805	$	40,065	$	—	$	13,924,628

All mortgage-backed securities included in the above table were issued by U.S. government agencies and corporations. At ~~September 30, 2021,~~March 31, 2022, all of the securities in our available for sale municipal bond portfolio were issued by the State of Texas or political subdivisions or agencies within the State of Texas, of which approximately ~~76.9%~~75.7% are either guaranteed by the PSF or have been pre-refunded. Securities with limited marketability, such as stock in the Federal Reserve Bank and the Federal Home Loan Bank, are carried at cost and are reported as other available for sale securities in the table above. The carrying value of available-for-sale securities pledged to secure public funds, trust deposits, repurchase agreements and for other purposes, as required or permitted by law was ~~$4.9~~$4.8 billion and ~~$4.4~~$5.8 billion at ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, respectively. Accrued interest receivable on available-for-sale securities totaled ~~$69.0~~$80.8 million and ~~$111.0~~$120.5 million at ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, respectively, and is included in accrued interest receivable and other assets in the accompanying consolidated balance sheets.

The table below summarizes, as of ~~September 30, 2021,~~March 31, 2022, securities available for sale in an unrealized loss position for which an allowance for credit losses has not been recorded, aggregated by type of security and length of time in a continuous unrealized loss position.


		Less than 12 Months				More than 12 Months				Total					Less than 12 Months				More than 12 Months				Total
		Estimated Fair Value		Unrealized Losses		Estimated Fair Value		Unrealized Losses		Estimated Fair Value		Unrealized Losses			Estimated Fair Value		Unrealized Losses		Estimated Fair Value		Unrealized Losses		Estimated Fair Value		Unrealized Losses
U.S. Treasury	U.S. Treasury	$	687,535	$	6,080	$	—	$	—	$	687,535	$	6,080	U.S. Treasury	$	3,220,375	$	152,643	$	—	$	—	$	3,220,375	$	152,643
Residential mortgage-backed securities	Residential mortgage-backed securities	984,236		14,671		—		—		984,236		14,671		Residential mortgage-backed securities	4,583,657		286,421		402,940		41,692		4,986,597		328,113
States and political subdivisions	States and political subdivisions	636,776		9,266		—		—		636,776		9,266		States and political subdivisions	1,233,614		93,136		13,602		2,498		1,247,216		95,634
Total	Total	$	2,308,547	$	30,017	$	—	$	—	$	2,308,547	$	30,017	Total	$	9,037,646	$	532,200	$	416,542	$	44,190	$	9,454,188	$	576,390

As of ~~September 30, 2021, 0~~March 31, 2022, no allowance for credit losses has been recognized on available for sale securities in an unrealized loss position as management does not believe any of the securities are impaired due to reasons of credit quality. This is based upon our analysis of the underlying risk characteristics, including credit ratings, and other qualitative factors related to our available for sale securities and in consideration of our historical credit loss experience and internal forecasts. The issuers of these securities continue to make timely principal and interest payments under the contractual terms of the securities. Furthermore, management does not have the intent to sell any of the securities classified as available for sale in the table above

~~Table of Contents~~

and believes that it is more likely than not that we will not have to sell any such securities before a recovery of cost. The

Table of Contents

unrealized losses are due to increases in market interest rates over the yields available at 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.

Contractual Maturities. The following table summarizes the maturity distribution schedule of securities held to maturity and securities available for sale as of ~~September 30, 2021.~~March 31, 2022. Mortgage-backed securities are included in maturity categories based on their stated maturity date. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations. Other securities classified as available for sale include stock in the Federal Reserve Bank and the Federal Home Loan Bank, which have no maturity date. These securities have been included in the total column only.


		Within 1 Year		1 - 5 Years		5 - 10 Years		After 10 Years		Total			Within 1 Year		1 - 5 Years		5 - 10 Years		After 10 Years		Total
Held To Maturity	Held To Maturity											Held To Maturity
Amortized Cost	Amortized Cost											Amortized Cost

Residential mortgage-backed securities	Residential mortgage-backed securities	$	65	$	—	$	515,356	$	12,228	$	527,649	Residential mortgage-backed securities	$	16	$	—	$	514,842	$	12,111	$	526,969
States and political subdivisions	States and political subdivisions	456,778		181,302		88,862		503,337		1,230,279		States and political subdivisions	429,852		118,516		56,735		532,051		1,137,154
Other	Other	1,500		—		—		—		1,500		Other	—		1,500		—		—		1,500
Total	Total	$	458,343	$	181,302	$	604,218	$	515,565	$	1,759,428	Total	$	429,868	$	120,016	$	571,577	$	544,162	$	1,665,623
Estimated Fair Value	Estimated Fair Value											Estimated Fair Value

Residential mortgage-backed securities	Residential mortgage-backed securities	$	65	$	—	$	539,142	$	12,774	$	551,981	Residential mortgage-backed securities	$	16	$	—	$	498,078	$	11,356	$	509,450
States and political subdivisions	States and political subdivisions	464,067		187,495		90,295		530,230		1,272,087		States and political subdivisions	431,961		119,698		56,973		520,427		1,129,059
Other	Other	1,500		—		—		—		1,500		Other	—		1,484		—		—		1,484
Total	Total	$	465,632	$	187,495	$	629,437	$	543,004	$	1,825,568	Total	$	431,977	$	121,182	$	555,051	$	531,783	$	1,639,993
Available For Sale	Available For Sale											Available For Sale
Amortized Cost	Amortized Cost											Amortized Cost
U. S. Treasury	U. S. Treasury	$	499,857	$	533,532	$	445,697	$	191,606	$	1,670,692	U. S. Treasury	$	—	$	2,033,995	$	1,432,731	$	191,780	$	3,658,506
Residential mortgage-backed securities	Residential mortgage-backed securities	743		16,678		22,146		2,428,348		2,467,915		Residential mortgage-backed securities	102		12,917		19,060		5,664,827		5,696,906
States and political subdivisions	States and political subdivisions	82,366		1,392,877		863,687		4,710,942		7,049,872		States and political subdivisions	194,416		1,563,829		888,489		4,572,087		7,218,821
Other	Other	—		—		—		—		42,358		Other	—		—		—		—		42,361
Total	Total	$	582,966	$	1,943,087	$	1,331,530	$	7,330,896	$	11,230,837	Total	$	194,518	$	3,610,741	$	2,340,280	$	10,428,694	$	16,616,594
Estimated Fair Value	Estimated Fair Value											Estimated Fair Value
U. S. Treasury	U. S. Treasury	$	501,489	$	548,216	$	440,328	$	195,188	$	1,685,221	U. S. Treasury	$	—	$	1,978,865	$	1,350,553	$	178,328	$	3,507,746
Residential mortgage-backed securities	Residential mortgage-backed securities	772		17,559		22,743		2,450,080		2,491,154		Residential mortgage-backed securities	103		13,212		19,327		5,343,397		5,376,039
States and political subdivisions	States and political subdivisions	83,932		1,492,026		919,808		5,016,723		7,512,489		States and political subdivisions	197,231		1,603,985		899,602		4,557,575		7,258,393
Other	Other	—		—		—		—		42,358		Other	—		—		—		—		42,361
Total	Total	$	586,193	$	2,057,801	$	1,382,879	$	7,661,991	$	11,731,222	Total	$	197,334	$	3,596,062	$	2,269,482	$	10,079,300	$	16,184,539

Sales of Securities. ~~Sales of securities~~Noheld to maturity or available for sale securities were ~~as follows:~~sold during the three months ended March 31, 2022 or 2021.

Three Months Ended
September 30, Nine Months Ended
September 30,
2021 2020 2021 2020
Proceeds from sales $ — $ — $ — $ 1,162,352
Gross realized gains — — — 108,989
Gross realized losses — — — —
Tax (expense) benefit of securities gains/losses — — �� (22,888)

Premiums and Discounts. Premium amortization and discount accretion included in interest income on securities was as follows:

Three Months Ended
September 30, Nine Months Ended
September 30,
2021 2020 2021 2020
Premium amortization $ (30,240) $ (31,540) $ (92,016) $ (94,873)
Discount accretion 657 637 1,999 1,793
Net (premium amortization) discount accretion $ (29,583) $ (30,903) $ (90,017) $ (93,080)

~~Table of Contents~~


	Three Months Ended March 31,
		2022		2021
Premium amortization		$	(29,060)	$	(31,235)
Discount accretion		1,406		637
Net (premium amortization) discount accretion		$	(27,654)	$	(30,598)

Trading Account Securities. Trading account securities, at estimated fair value, were as follows:


		September 30, 2021		December 31, 2020			March 31, 2022		December 31, 2021
U.S. Treasury	U.S. Treasury	$	24,087	$	23,996	U.S. Treasury	$	23,939	$	24,237
States and political subdivisions	States and political subdivisions	1,205		460		States and political subdivisions	5,579		925
Total	Total	$	25,292	$	24,456	Total	$	29,518	$	25,162

Table of Contents

Net gains and losses on trading account securities were as follows:


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended March 31,
		2021		2020		2021		2020				2022		2021
Net gain on sales transactions	Net gain on sales transactions	$	314	$	159	$	716	$	933	Net gain on sales transactions		$	340	$	109
Net mark-to-market gains (losses)	Net mark-to-market gains (losses)	(2)		1		(71)		94		Net mark-to-market gains (losses)		(168)		(69)
Net gain (loss) on trading account securities	Net gain (loss) on trading account securities	$	312	$	160	$	645	$	1,027	Net gain (loss) on trading account securities		$	172	$	40

Note 3 - Loans

Loans were as follows:


		September 30, 2021		Percentage of Total		December 31, 2020		Percentage of Total			March 31, 2022		December 31, 2021
Commercial and industrial	Commercial and industrial	$	4,929,656	31.1	%	$	4,955,341	28.4	%	Commercial and industrial	$	5,584,117	$	5,364,954
Energy:	Energy:									Energy:
Production	Production	774,753		4.9		976,473		5.6		Production	820,107		878,436
Service	Service	107,585		0.7		116,825		0.7		Service	113,708		105,901
Other	Other	95,873		0.6		141,900		0.8		Other	102,764		93,455
Total energy	Total energy	978,211		6.2		1,235,198		7.1		Total energy	1,036,579		1,077,792
Paycheck Protection Program	Paycheck Protection Program	827,820		5.2		2,433,849		13.9		Paycheck Protection Program	207,669		428,882
Commercial real estate:	Commercial real estate:									Commercial real estate:
Commercial mortgages	Commercial mortgages	5,648,541		35.7		5,478,806		31.3		Commercial mortgages	5,918,011		5,867,062
Construction	Construction	1,266,633		8.0		1,223,814		7.0		Construction	1,421,878		1,304,271
Land	Land	335,849		2.1		317,847		1.8		Land	458,510		405,277
Total commercial real estate	Total commercial real estate	7,251,023		45.8		7,020,467		40.1		Total commercial real estate	7,798,399		7,576,610
Consumer real estate:	Consumer real estate:									Consumer real estate:
Home equity loans	Home equity loans	320,597		2.0		329,390		1.9		Home equity loans	321,842		324,157
Home equity lines of credit	Home equity lines of credit	478,978		3.0		452,854		2.6		Home equity lines of credit	544,822		519,098
Other	Other	563,464		3.6		548,530		3.1		Other	566,961		567,535
Total consumer real estate	Total consumer real estate	1,363,039		8.6		1,330,774		7.6		Total consumer real estate	1,433,625		1,410,790
Total real estate	Total real estate	8,614,062		54.4		8,351,241		47.7		Total real estate	9,232,024		8,987,400
Consumer and other	Consumer and other	482,921		3.1		505,680		2.9		Consumer and other	482,148		477,369
Total loans	Total loans	$	15,832,670	100.0	%	$	17,481,309	100.0	%	Total loans	$	16,542,537	$	16,336,397

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, 2021,~~March 31, 2022, there were no concentrations of loans related to any single industry in excess of 10% of total loans. The largest industry concentration was related to the energy industry, which totaled ~~6.2%~~6.3% of total loans ~~or 6.5%~~(also 6.3% excluding PPP ~~loans.~~loans). Unfunded commitments to extend credit and standby letters of credit issued to customers in the energy industry totaled ~~$1.0 billion~~$862.2 million and ~~$63.7~~$76.0 million, respectively, as of ~~September 30, 2021.~~March 31, 2022.

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, 2021~~March 31, 2022 or December 31, ~~2020.~~2021.

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 ~~$318.8~~$346.5 million at ~~September 30, 2021~~March 31, 2022 and ~~$353.1~~$350.5 million at December 31, ~~2020.~~2021.

~~Table of Contents~~

Accrued Interest Receivable. Accrued interest receivable on loans totaled ~~$39.0~~$39.5 million and ~~$48.7~~$40.0 million at ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, respectively and is included in accrued interest receivable and other assets in the accompany consolidated balance sheets.

~~COVID-19 Loan Deferments.~~ ~~Certain borrowers have been unable to meet their contractual payment obligations because~~Table of the adverse effects of COVID-19. To help mitigate these effects, loan customers were able to apply for a deferral of payments, or portions thereof, for up to 90 days. After 90 days, customers were able to apply for an additional deferral, and a small proportion of our customers requested such an additional deferral. In the absence of other intervening factors, such short-term modifications made on a good faith basis have not been categorized as troubled debt restructurings, nor have loans granted payment deferrals related to COVID-19 been reported as past due or placed on non-accrual status (provided the loans were not past due or on non-accrual status prior to the deferral). As of September 30, 2021, the amount of loans remaining in COVID-19 related deferment was not significant.Contents

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, 2021				December 31, 2020					March 31, 2022				December 31, 2021
		Total Non-Accrual		Non-Accrual with No Credit Loss Allowance		Total Non-Accrual		Non-Accrual with No Credit Loss Allowance			Total Non-Accrual		Non-Accrual with No Credit Loss Allowance		Total Non-Accrual		Non-Accrual with No Credit Loss Allowance
Commercial and industrial	Commercial and industrial	$	19,349	$	11,611	$	19,849	$	4,479	Commercial and industrial	$	16,693	$	6,135	$	22,582	$	4,701
Energy	Energy	23,347		7,224		23,168		639		Energy	12,271		6,912		14,433		8,533
Paycheck Protection Program	Paycheck Protection Program	—		—		—		—		Paycheck Protection Program	—		—		—		—
Commercial real estate:	Commercial real estate:									Commercial real estate:
Buildings, land and other	Buildings, land and other	12,247		8,770		15,737		14,116		Buildings, land and other	19,003		17,005		15,297		13,817
Construction	Construction	1,632		664		1,684		1,684		Construction	583		583		948		—
Consumer real estate	Consumer real estate	480		178		993		993		Consumer real estate	416		114		440		138
Consumer and other	Consumer and other	—		—		18		—		Consumer and other	—		—		13		13
Total	Total	$	57,055	$	28,447	$	61,449	$	21,911	Total	$	48,966	$	30,749	$	53,713	$	27,202

The following table presents non-accrual loans as of ~~September 30, 2021~~March 31, 2022 by class and year of origination.


		2021		2020		2019		2018		2017		Prior		Revolving Loans		Revolving Loans Converted to Term		Total			2021		2020		2019		2018		2017		Prior		Revolving Loans		Revolving Loans Converted to Term		Total
Commercial and industrial	Commercial and industrial	$	315	$	7,922	$	4,211	$	676	$	882	$	370	$	2,067	$	2,906	$	19,349	Commercial and industrial	$	—	$	478	$	4,101	$	3,910	$	1,552	$	1,033	$	2,038	$	3,581	$	16,693
Energy	Energy	—		477		6,467		1,513		—		323		12,170		2,397		23,347		Energy	—		—		—		5,039		1,137		—		5,997		98		12,271
Paycheck Protection Program	Paycheck Protection Program	—		—		—		—		—		—		—		—		—		Paycheck Protection Program	—		—		—		—		—		—		—		—		—
Commercial real estate:	Commercial real estate:																			Commercial real estate:
Buildings, land and other	Buildings, land and other	2,096		1,723		2,811		824		2,051		2,742		—		—		12,247		Buildings, land and other	—		8,407		296		1,199		394		2,932		—		5,775		19,003
Construction	Construction	—		1,632		—		—		—		—		—		—		1,632		Construction	—		—		583		—		—		—		—		—		583
Consumer real estate	Consumer real estate	—		—		—		—		—		443		—		37		480		Consumer real estate	—		—		—		—		—		390		—		26		416
Consumer and other	Consumer and other	—		—		—		—		—		—		—		—		—		Consumer and other	—		—		—		—		—		—		—		—		—
Total	Total	$	2,411	$	11,754	$	13,489	$	3,013	$	2,933	$	3,878	$	14,237	$	5,340	$	57,055	Total	$	—	$	8,885	$	4,980	$	10,148	$	3,083	$	4,355	$	8,035	$	9,480	$	48,966

Had non-accrual loans performed in accordance with their original contract terms, we would have recognized additional interest income, net of tax, of approximately ~~$474~~$407 thousand ~~and $1.4 million~~ for the three ~~and nine~~ months ended ~~September 30, 2021,~~March 31, 2022, and approximately ~~$670~~$453 thousand ~~and $2.3 million~~ for the three ~~and nine~~ months ended ~~September 30, 2020.~~

~~Table of Contents~~

March 31, 2021.

An age analysis of past due loans (including both accruing and non-accruing loans), segregated by class of loans, as of ~~September 30, 2021~~March 31, 2022 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			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	Commercial and industrial	$	42,705	$	8,634	$	51,339	$	4,878,317	$	4,929,656	$	7,522	Commercial and industrial	$	13,016	$	8,042	$	21,058	$	5,563,059	$	5,584,117	$	4,166
Energy	Energy	1,237		13,233		14,470		963,741		978,211		965		Energy	—		6,382		6,382		1,030,197		1,036,579		287
Paycheck Protection Program	Paycheck Protection Program	—		—		—		827,820		827,820		—		Paycheck Protection Program	671		8,377		9,048		198,621		207,669		8,377
Commercial real estate:	Commercial real estate:													Commercial real estate:
Buildings, land and other	Buildings, land and other	20,910		19,190		40,100		5,944,290		5,984,390		12,224		Buildings, land and other	21,542		11,546		33,088		6,343,433		6,376,521		1,046
Construction	Construction	—		—		—		1,266,633		1,266,633		—		Construction	1,988		—		1,988		1,419,890		1,421,878		—
Consumer real estate	Consumer real estate	4,148		2,101		6,249		1,356,790		1,363,039		1,985		Consumer real estate	4,210		2,409		6,619		1,427,006		1,433,625		2,103
Consumer and other	Consumer and other	3,678		1,029		4,707		478,214		482,921		1,029		Consumer and other	6,393		593		6,986		475,162		482,148		593
Total	Total	$	72,678	$	44,187	$	116,865	$	15,715,805	$	15,832,670	$	23,725	Total	$	47,820	$	37,349	$	85,169	$	16,457,368	$	16,542,537	$	16,572

Table of Contents

Troubled Debt Restructurings. ~~Troubled~~There were no loans modified as troubled debt restructurings during the ~~nine~~three months ended ~~September 30, 2021~~March 31, 2022 and ~~2020 are set forth in the following table.~~

Nine Months Ended
September 30, 2021 Nine Months Ended
September 30, 2020
Balance at
Restructure Balance at
Period-End Balance at
Restructure Balance at
Period-End
Commercial and industrial $ 1,312 $ 1,237 $ 3,660 $ 1,415
Energy 3,817 3,566 — —
Commercial real estate:
Buildings, land and other 1,888 1,875 6,606 6,585
Construction — — 1,192 1,181
Consumer and other — — 1,104 104
$ 7,017 $ 6,678 $ 12,562 $ 9,285

2021. Loan modifications are typically related to extending amortization periods, converting loans to interest only for a limited period of time, deferral of interest payments, waiver of certain covenants, consolidating notes and/or reducing collateral or interest rates. ~~The modifications during the reported periods did~~Modifications have not ~~significantly~~generally had a significant impact on our determination of the allowance for credit losses on loans.

~~Additional information related to restructured loans~~ Information as of or for the ~~nine~~three months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~related to loans restructured during the last twelve months is set forth in the following table.


		September 30, 2021		September 30, 2020			March 31, 2022		March 31, 2021
Restructured loans past due in excess of 90 days at period-end:	Restructured loans past due in excess of 90 days at period-end:					Restructured loans past due in excess of 90 days at period-end:
Number of loans	Number of loans	1		2		Number of loans	2		2
Dollar amount of loans	Dollar amount of loans	$	306	$	3,682	Dollar amount of loans	$	572	$	1,392
Restructured loans on non-accrual status at period end		5,072		5,353

Charge-offs of restructured loans:	Charge-offs of restructured loans:					Charge-offs of restructured loans:
Recognized in connection with restructuring		—		—

Recognized on previously restructured loans	Recognized on previously restructured loans	1,433		2,188		Recognized on previously restructured loans	723		1,433

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 (vi) 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 ~~2020~~2021 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

~~Table of Contents~~

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 tables present weighted-average risk grades for all commercial loans, by class and year of origination/renewal as of ~~September 30, 2021.~~March 31, 2022. Paycheck Protection Program (“PPP”) loans are excluded as such loans are fully guaranteed by the Small Business Administration (“SBA”).


		2021		2020		2019		2018		2017		Prior		Revolving Loans		Revolving Loans Converted to Term		Total		W/A Risk Grade		2022		2021		2020		2019		2018		Prior		Revolving Loans		Revolving Loans Converted to Term		Total		W/A Risk Grade
Commercial and industrial	Commercial and industrial																				Commercial and industrial
Risk grades 1-8	Risk grades 1-8	$	1,009,752	$	730,976	$	405,216	$	201,578	$	160,431	$	149,611	$	1,875,496	$	65,603	$	4,598,663	6.04	Risk grades 1-8	$	836,152	$	894,663	$	592,780	$	305,667	$	160,622	$	243,869	$	2,255,878	$	44,778	$	5,334,409	6.18
Risk grade 9	Risk grade 9	9,569		35,274		30,953		26,216		12,258		18,329		70,412		5,272		208,283		9.00	Risk grade 9	4,702		34,513		6,562		11,434		21,841		8,319		54,008		4,721		146,100		9.00
Risk grade 10	Risk grade 10	28,117		6,546		1,871		4,653		1,358		112		12,954		1,652		57,263		10.00	Risk grade 10	3,500		22,084		6,527		1,039		4,007		578		13,899		1,198		52,832		10.00
Risk grade 11	Risk grade 11	1,326		8,603		9,644		4,160		3,098		279		7,189		11,799		46,098		11.00	Risk grade 11	—		1,926		6,672		9,679		1,697		2,200		5,958		5,951		34,083		11.00
Risk grade 12	Risk grade 12	135		7,922		3,263		676		411		370		962		1,974		15,713		12.00	Risk grade 12	—		478		2,644		3,510		1,488		619		941		2,015		11,695		12.00
Risk grade 13	Risk grade 13	180		—		948		—		471		—		1,105		932		3,636		13.00	Risk grade 13	—		—		1,457		400		64		414		1,097		1,566		4,998		13.00
		$	1,049,079	$	789,321	$	451,895	$	237,283	$	178,027	$	168,701	$	1,968,118	$	87,232	$	4,929,656	6.29		$	844,354	$	953,664	$	616,642	$	331,729	$	189,719	$	255,999	$	2,331,781	$	60,229	$	5,584,117	6.34
W/A risk grade	W/A risk grade	5.97		6.35		6.91		7.04		6.20		5.94		6.17		7.60		6.29			W/A risk grade	6.16		6.87		6.17		6.75		7.00		5.80		6.14		7.82		6.34
Energy	Energy																				Energy
Risk grades 1-8	Risk grades 1-8	$	350,757	$	10,562	$	10,339	$	7,060	$	3,958	$	4,518	$	392,527	$	68,437	$	848,158	5.94	Risk grades 1-8	$	279,051	$	125,435	$	7,519	$	8,444	$	4,068	$	5,665	$	509,657	$	59,424	$	999,263	5.71
Risk grade 9	Risk grade 9	32,434		712		1,831		270		—		737		10,136		2,574		48,694		9.00	Risk grade 9	1,425		103		508		1,407		96		—		5,668		43		9,250		9.00
Risk grade 10	Risk grade 10	—		115		703		668		—		—		860		478		2,824		10.00	Risk grade 10	—		—		90		580		351		—		—		515		1,536		10.00
Risk grade 11	Risk grade 11	11,517		1,168		17,711		1,607		—		573		19,133		3,479		55,188		11.00	Risk grade 11	9,097		265		512		3,256		951		178		—		—		14,259		11.00
Risk grade 12	Risk grade 12	—		34		4,777		90		—		323		4,641		99		9,964		12.00	Risk grade 12	—		—		—		3,708		58		—		3,215		98		7,079		12.00
Risk grade 13	Risk grade 13	—		443		1,690		1,423		—		—		7,529		2,298		13,383		13.00	Risk grade 13	—		—		—		1,331		1,079		—		2,782		—		5,192		13.00
		$	394,708	$	13,034	$	37,051	$	11,118	$	3,958	$	6,151	$	434,826	$	77,365	$	978,211	6.55		$	289,573	$	125,803	$	8,629	$	18,726	$	6,603	$	5,843	$	521,322	$	60,080	$	1,036,579	5.89
W/A risk grade	W/A risk grade	6.37		8.13		9.98		8.77		7.19		7.84		6.26		6.76		6.55			W/A risk grade	6.36		5.77		7.73		9.34		9.24		7.16		5.41		6.31		5.89
Commercial real estate:
Buildings, land, other
Risk grades 1-8		$	1,153,181	$	1,146,764	$	862,629	$	578,768	$	517,822	$	842,409	$	44,525	$	75,360	$	5,221,458	6.90
Risk grade 9		13,873		143,504		70,218		48,372		29,691		34,746		4,669		6,858		351,931		9.00
Risk grade 10		14,376		16,956		69,882		51,903		65,363		55,732		—		—		274,212		10.00
Risk grade 11		3,995		19,766		11,351		7,615		32,698		40,245		3,000		5,872		124,542		11.00
Risk grade 12		1,896		1,723		2,511		824		2,051		2,492		—		—		11,497		12.00
Risk grade 13		200		—		300		—		—		250		—		—		750		13.00
		$	1,187,521	$	1,328,713	$	1,016,891	$	687,482	$	647,625	$	975,874	$	52,194	$	88,090	$	5,984,390	7.27
W/A risk grade		7.21		7.27		7.40		7.37		7.38		7.04		7.30		7.15		7.27
Construction
Risk grades 1-8		$	429,990	$	284,149	$	299,927	$	20,457	$	—	$	2,593	$	144,950	$	—	$	1,182,066	7.03
Risk grade 9		37,113		32,002		—		—		513		—		13,307		—		82,935		9.00
Risk grade 10		—		—		—		—		—		—		—		—		—		10.00
Risk grade 11		—		—		—		—		—		—		—		—		—		11.00
Risk grade 12		—		1,432		—		—		—		—		—		—		1,432		12.00
Risk grade 13		—		200		—		—		—		—		—		—		200		13.00
		$	467,103	$	317,783	$	299,927	$	20,457	$	513	$	2,593	$	158,257	$	—	$	1,266,633	7.16
W/A risk grade		7.13		6.87		7.46		7.45		9.00		6.79		7.24		—		7.16
Total commercial real estate		$	1,654,624	$	1,646,496	$	1,316,818	$	707,939	$	648,138	$	978,467	$	210,451	$	88,090	$	7,251,023	7.25
W/A risk grade		7.19		7.19		7.41		7.38		7.38		7.04		7.26		7.15		7.25

Table of Contents


	2022		2021		2020		2019		2018		Prior		Revolving Loans		Revolving Loans Converted to Term		Total		W/A Risk Grade
Commercial real estate:
Buildings, land, other
Risk grades 1-8	$	607,883	$	1,554,611	$	1,113,230	$	809,206	$	498,477	$	1,057,840	$	72,704	$	96,924	$	5,810,875	6.89
Risk grade 9	6,163		20,766		108,943		53,448		23,459		45,034		5,516		2,618		265,947		9.00
Risk grade 10	46,125		22,716		7,310		66,821		24,539		57,602		—		—		225,113		10.00
Risk grade 11	—		260		1,293		7,328		6,788		36,699		3,215		—		55,583		11.00
Risk grade 12	—		8,081		296		1,199		394		2,932		—		5,775		18,677		12.00
Risk grade 13	—		326		—		—		—		—		—		—		326		13.00
	$	660,171	$	1,606,760	$	1,231,072	$	938,002	$	553,657	$	1,200,107	$	81,435	$	105,317	$	6,376,521	7.14
W/A risk grade	7.08		7.22		7.04		7.32		7.27		6.97		7.06		6.99		7.14
Construction
Risk grades 1-8	$	202,413	$	634,897	$	195,127	$	141,510	$	636	$	1,842	$	207,182	$	3,666	$	1,387,273	6.96
Risk grade 9	171		28,069		5,359		—		—		423		—		—		34,022		9.00
Risk grade 10	—		—		—		—		—		—		—		—		—		10.00
Risk grade 11	—		—		—		—		—		—		—		—		—		11.00
Risk grade 12	—		—		583		—		—		—		—		—		583		12.00
Risk grade 13	—		—		—		—		—		—		—		—		—		13.00
	$	202,584	$	662,966	$	201,069	$	141,510	$	636	$	2,265	$	207,182	$	3,666	$	1,421,878	7.01
W/A risk grade	6.83		7.28		6.38		7.98		6.22		7.17		6.28		8.00		7.01
Total commercial real estate	$	862,755	$	2,269,726	$	1,432,141	$	1,079,512	$	554,293	$	1,202,372	$	288,617	$	108,983	$	7,798,399	7.11
W/A risk grade	7.02		7.24		6.95		7.41		7.27		6.97		6.50		7.03		7.11

In the table above, certain energy loans are reported as ~~2021~~2022 originations and have risk grades of 11 or higher. These loans were, for the most part, first originated in various years prior to ~~2021~~2022 but were renewed in the current year.

~~Table of Contents~~

The following tables present weighted average risk grades for all commercial loans by class as of December 31, ~~2020.~~2021. Refer to our ~~2020~~2021 Form 10-K for details of these loans by year of origination/renewal.


		Commercial and Industrial			Energy			Commercial Real Estate - Buildings, Land and Other			Commercial Real Estate - Construction			Total Commercial Real Estate				Commercial and Industrial			Energy			Commercial Real Estate - Buildings, Land and Other			Commercial Real Estate - Construction			Total Commercial Real Estate
		W/A Risk Grade	Loans		W/A Risk Grade	Loans		W/A Risk Grade	Loans		W/A Risk Grade	Loans		W/A Risk Grade	Loans			W/A Risk Grade	Loans		W/A Risk Grade	Loans		W/A Risk Grade	Loans		W/A Risk Grade	Loans		W/A Risk Grade	Loans
Risk grades 1-8	Risk grades 1-8	6.13	$	4,506,121	5.99	$	968,144	6.97	$	5,047,873	6.99	$	1,110,025	6.98	$	6,157,898	Risk grades 1-8	6.01	$	5,063,847	5.78	$	1,008,370	6.91	$	5,574,922	6.99	$	1,262,200	6.92	$	6,837,122
Risk grade 9	Risk grade 9	9.00	256,198		9.00	133,547		9.00	325,227		9.00	72,287		9.00	397,514		Risk grade 9	9.00	187,870		9.00	36,622		9.00	321,533		9.00	41,123		9.00	362,656
Risk grade 10	Risk grade 10	10.00	125,977		10.00	46,427		10.00	258,454		10.00	38,962		10.00	297,416		Risk grade 10	10.00	59,137		10.00	1,773		10.00	269,447		10.00	—		10.00	269,447
Risk grade 11	Risk grade 11	11.00	47,196		11.00	63,912		11.00	149,362		11.00	856		11.00	150,218		Risk grade 11	11.00	31,518		11.00	16,594		11.00	91,140		11.00	—		11.00	91,140
Risk grade 12	Risk grade 12	12.00	14,528		12.00	13,741		12.00	15,224		12.00	1,684		12.00	16,908		Risk grade 12	12.00	12,535		12.00	8,953		12.00	15,097		12.00	748		12.00	15,845
Risk grade 13	Risk grade 13	13.00	5,321		13.00	9,427		13.00	513		13.00	—		13.00	513		Risk grade 13	13.00	10,047		13.00	5,480		13.00	200		13.00	200		13.00	400
Total	Total	6.45	$	4,955,341	6.85	$	1,235,198	7.34	$	5,796,653	7.22	$	1,223,814	7.32	$	7,020,467	Total	6.22	$	5,364,954	6.06	$	1,077,792	7.22	$	6,272,339	7.06	$	1,304,271	7.19	$	7,576,610

Table of Contents

Information about the payment status of consumer loans, segregated by portfolio segment and year of origination, as of ~~September 30, 2021~~March 31, 2022 was as follows:


		2021		2020		2019		2018		2017		Prior		Revolving Loans		Revolving Loans Converted to Term		Total			2022		2021		2020		2019		2018		Prior		Revolving Loans		Revolving Loans Converted to Term		Total
Consumer real estate:	Consumer real estate:																			Consumer real estate:
Past due 30-89 days	Past due 30-89 days	$	396	$	34	$	277	$	370	$	326	$	1,187	$	174	$	1,384	$	4,148	Past due 30-89 days	$	—	$	303	$	55	$	465	$	309	$	1,587	$	60	$	1,431	$	4,210
Past due 90 or more days	Past due 90 or more days	—		—		110		11		226		645		967		142		2,101		Past due 90 or more days	—		—		4		—		297		854		1,004		250		2,409
Total past due	Total past due	396		34		387		381		552		1,832		1,141		1,526		6,249		Total past due	—		303		59		465		606		2,441		1,064		1,681		6,619
Current loans	Current loans	235,725		283,853		111,449		62,416		54,827		132,108		464,440		11,972		1,356,790		Current loans	51,321		322,814		225,921		86,664		48,481		149,677		533,182		8,946		1,427,006
Total	Total	$	236,121	$	283,887	$	111,836	$	62,797	$	55,379	$	133,940	$	465,581	$	13,498	$	1,363,039	Total	$	51,321	$	323,117	$	225,980	$	87,129	$	49,087	$	152,118	$	534,246	$	10,627	$	1,433,625
Consumer and other:	Consumer and other:																			Consumer and other:
Past due 30-89 days	Past due 30-89 days	$	1,527	$	283	$	182	$	89	$	63	$	18	$	481	$	1,035	$	3,678	Past due 30-89 days	$	1,470	$	385	$	53	$	69	$	54	$	24	$	2,344	$	1,994	$	6,393
Past due 90 or more days	Past due 90 or more days	576		10		—		90		—		—		—		353		1,029		Past due 90 or more days	—		499		—		23		—		13		—		58		593
Total past due	Total past due	2,103		293		182		179		63		18		481		1,388		4,707		Total past due	1,470		884		53		92		54		37		2,344		2,052		6,986
Current loans	Current loans	39,156		20,924		10,442		3,268		1,844		1,391		374,993		26,196		478,214		Current loans	21,692		34,798		13,127		4,936		2,207		2,520		371,266		24,616		475,162
Total	Total	$	41,259	$	21,217	$	10,624	$	3,447	$	1,907	$	1,409	$	375,474	$	27,584	$	482,921	Total	$	23,162	$	35,682	$	13,180	$	5,028	$	2,261	$	2,557	$	373,610	$	26,668	$	482,148

Revolving loans that converted to term during the three ~~and nine~~ months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~ were as follows:


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended March 31,
		2021		2020		2021		2020				2021		2020
Commercial and industrial	Commercial and industrial	$	12,009	$	10,224	$	39,551	$	25,340	Commercial and industrial		$	5,763	$	11,843
Energy	Energy	52,055		7,144		57,871		38,642		Energy		—		5,928
Commercial real estate:	Commercial real estate:									Commercial real estate:
Buildings, land and other	Buildings, land and other	6,012		637		37,093		8,094		Buildings, land and other		47		23,303
Construction	Construction	—		—		—		—		Construction		3,666		—
Consumer real estate	Consumer real estate	330		421		1,172		2,132		Consumer real estate		858		793
Consumer and other	Consumer and other	1,523		5,494		7,017		15,338		Consumer and other		4,222		3,861
Total	Total	$	71,929	$	23,920	$	142,704	$	89,546	Total		$	14,556	$	45,728

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 ~~2020~~2021 Form 10-K, totaled ~~130.4~~141.2 at ~~August~~March 31, ~~2021 (most recent date available)~~2022 and ~~118.1~~135.9 at December 31, ~~2020.~~2021. A higher TLI value implies more favorable economic conditions.

~~Table of Contents~~

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 ~~2020~~2021 Form 10-K.

Table of Contents

The following table presents details of the allowance for credit losses on loans segregated by loan portfolio segment as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020.~~2021. No allowance for credit losses has been recognized for PPP loans as such loans are fully guaranteed by the SBA.


September 30, 2021		Commercial and Industrial		Energy		Commercial Real Estate		Consumer Real Estate		Consumer and Other		Total
March 31, 2022														March 31, 2022	Commercial and Industrial		Energy		Commercial Real Estate		Consumer Real Estate		Consumer and Other		Total
Modeled expected credit losses	Modeled expected credit losses	$	45,395	$	6,962	$	17,033	$	5,934	$	6,412	$	81,736	Modeled expected credit losses	$	46,635	$	5,971	$	17,110	$	6,260	$	7,634	$	83,610
Q-Factor and other qualitative adjustments	Q-Factor and other qualitative adjustments	14,081		104		134,071		59		1,440		149,755		Q-Factor and other qualitative adjustments	33,916		4,260		111,518		63		1,440		151,197
Specific allocations	Specific allocations	4,290		13,383		950		36		—		18,659		Specific allocations	6,475		5,191		326		36		—		12,028
Total	Total	$	63,766	$	20,449	$	152,054	$	6,029	$	7,852	$	250,150	Total	$	87,026	$	15,422	$	128,954	$	6,359	$	9,074	$	246,835
December 31, 2020
December 31, 2021														December 31, 2021
Modeled expected credit losses	Modeled expected credit losses	$	65,645	$	8,910	$	125,126	$	7,926	$	6,945	$	214,552	Modeled expected credit losses	$	46,946	$	6,363	$	16,676	$	6,484	$	6,397	$	82,866
Q-Factor and other qualitative adjustments	Q-Factor and other qualitative adjustments	2,877		21,216		9,253		—		—		33,346		Q-Factor and other qualitative adjustments	14,609		5,374		127,860		65		1,440		149,348
Specific allocations	Specific allocations	5,321		9,427		513		—		18		15,279		Specific allocations	10,536		5,480		400		36		—		16,452
Total	Total	$	73,843	$	39,553	$	134,892	$	7,926	$	6,963	$	263,177	Total	$	72,091	$	17,217	$	144,936	$	6,585	$	7,837	$	248,666

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, 2021~~March 31, 2022 and ~~2020.~~2021. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories. No allowance for credit losses has been recognized for PPP loans as such loans are fully guaranteed by the SBA.

Commercial
and
Industrial Energy Commercial
Real Estate Consumer
Real Estate Consumer
and Other Total
Three months ended:
September 30, 2021
Beginning balance $ 65,271 $ 28,010 $ 147,993 $ 6,154 $ 7,860 $ 255,288
Credit loss expense (benefit) (1,020) (7,720) 4,007 (982) 2,692 (3,023)
Charge-offs (1,611) — — — (5,073) (6,684)
Recoveries 1,126 159 54 857 2,373 4,569
Net charge-offs (485) 159 54 857 (2,700) (2,115)
Ending balance $ 63,766 $ 20,449 $ 152,054 $ 6,029 $ 7,852 $ 250,150
September 30, 2020
Beginning balance $ 98,536 $ 40,817 $ 93,425 $ 8,998 $ 8,285 $ 250,061
Credit loss expense (benefit) (18,547) 13,814 25,368 1,794 1,161 23,590
Charge-offs (8,605) — (242) (1,088) (4,219) (14,154)
Recoveries 1,121 — 42 573 2,242 3,978
Net charge-offs (7,484) — (200) (515) (1,977) (10,176)
Ending balance $ 72,505 $ 54,631 $ 118,593 $ 10,277 $ 7,469 $ 263,475

~~Table of Contents~~


		Commercial and Industrial		Energy		Commercial Real Estate		Consumer Real Estate		Consumer and Other		Total			Commercial and Industrial		Energy		Commercial Real Estate		Consumer Real Estate		Consumer and Other		Total
Nine months ended:
September 30, 2021
Three months ended:														Three months ended:
March 31, 2022														March 31, 2022
Beginning balance	Beginning balance	$	73,843	$	39,553	$	134,892	$	7,926	$	6,963	$	263,177	Beginning balance	$	72,091	$	17,217	$	144,936	$	6,585	$	7,837	$	248,666
Credit loss expense (benefit)	Credit loss expense (benefit)	(8,886)		(19,048)		16,583		(3,093)		7,042		(7,402)		Credit loss expense (benefit)	17,561		(2,044)		(15,609)		(26)		4,582		4,464
Charge-offs	Charge-offs	(4,485)		(1,433)		(137)		(672)		(13,015)		(19,742)		Charge-offs	(3,455)		(371)		(702)		(231)		(5,771)		(10,530)
Recoveries	Recoveries	3,294		1,377		716		1,868		6,862		14,117		Recoveries	829		620		329		31		2,426		4,235
Net (charge-offs) recoveries		(1,191)		(56)		579		1,196		(6,153)		(5,625)
Net charge-offs														Net charge-offs	(2,626)		249		(373)		(200)		(3,345)		(6,295)
Ending balance	Ending balance	$	63,766	$	20,449	$	152,054	$	6,029	$	7,852	$	250,150	Ending balance	$	87,026	$	15,422	$	128,954	$	6,359	$	9,074	$	246,835
September 30, 2020
March 31, 2021														March 31, 2021
Beginning balance	Beginning balance	$	51,593	$	37,382	$	31,037	$	4,113	$	8,042	$	132,167	Beginning balance	$	73,843	$	39,553	$	134,892	$	7,926	$	6,963	$	263,177
Impact of adopting ASC 326		21,263		(10,453)		(13,519)		2,392		(2,248)		(2,565)
Credit loss expense (benefit)	Credit loss expense (benefit)	10,737		96,478		104,716		3,716		8,096		223,743		Credit loss expense (benefit)	(1,965)		(5,801)		8,922		(2,722)		1,566		—
Charge-offs	Charge-offs	(14,815)		(68,842)		(3,826)		(1,508)		(13,402)		(102,393)		Charge-offs	(2,189)		(1,433)		—		(284)		(4,060)		(7,966)
Recoveries	Recoveries	3,727		66		185		1,564		6,981		12,523		Recoveries	1,203		1,153		626		716		2,349		6,047
Net (charge-offs) recoveries		(11,088)		(68,776)		(3,641)		56		(6,421)		(89,870)
Net charge-offs														Net charge-offs	(986)		(280)		626		432		(1,711)		(1,919)
Ending balance	Ending balance	$	72,505	$	54,631	$	118,593	$	10,277	$	7,469	$	263,475	Ending balance	$	70,892	$	33,472	$	144,440	$	5,636	$	6,818	$	261,258

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, 2021~~March 31, 2022 and December 31, ~~2020.~~2021.


		September 30, 2021				December 31, 2020					March 31, 2022				December 31, 2021
		Loan Balance		Specific Allocations		Loan Balance		Specific Allocations			Loan Balance		Specific Allocations		Loan Balance		Specific Allocations
Commercial and industrial	Commercial and industrial	$	22,717	$	4,290	$	21,287	$	5,321	Commercial and industrial	$	21,529	$	6,475	$	24,523	$	10,536
Energy	Energy	25,671		13,383		22,888		9,427		Energy	11,931		5,191		16,393		5,480
Paycheck Protection Program	Paycheck Protection Program	—		—		—		—		Paycheck Protection Program	—		—		—		—
Commercial real estate:	Commercial real estate:									Commercial real estate:
Buildings, land and other	Buildings, land and other	28,619		750		34,057		513		Buildings, land and other	28,806		326		24,670		200
Construction	Construction	1,632		200		1,684		—		Construction	—		—		948		200
Consumer real estate	Consumer real estate	302		36		561		—		Consumer real estate	302		36		303		36
Consumer and other	Consumer and other	—		—		18		18		Consumer and other	—		—		—		—
Total	Total	$	78,941	$	18,659	$	80,495	$	15,279	Total	$	62,568	$	12,028	$	66,837	$	16,452

Table of Contents

Note 4 - Goodwill and Other Intangible Assets

Goodwill and other intangible assets are presented in the table below.


		September 30, 2021		December 31, 2020			March 31, 2022		December 31, 2021
Goodwill	Goodwill	$	654,952	$	654,952	Goodwill	$	654,952	$	654,952
Other intangible assets:	Other intangible assets:					Other intangible assets:
Core deposits	Core deposits	$	845	$	1,296	Core deposits	$	591	$	718
Customer relationships	Customer relationships	174		267		Customer relationships	129		148
		$	1,019	$	1,563		$	720	$	866

The estimated aggregate future amortization expense for intangible assets remaining as of ~~September 30, 2021~~March 31, 2022 is as follows:


Remainder of 2021		$	153
2022		481
Remainder of 2022				Remainder of 2022	$	335
2023	2023	282		2023	282
2024	2024	87		2024	87
2025	2025	11		2025	11
2026				2026	5
Thereafter	Thereafter	5		Thereafter	—
		$	1,019		$	720

~~Table of Contents~~

Note 5 - Deposits

Deposits were as follows:


		September 30, 2021		Percentage of Total		December 31, 2020		Percentage of Total			March 31, 2022		December 31, 2021
Non-interest-bearing demand deposits:
Commercial and individual		$	15,997,472	40.4	%	$	13,914,754	39.7	%
Correspondent banks		223,466		0.6		242,225		0.7
Public funds		930,645		2.3		960,072		2.8
Total non-interest-bearing demand deposits		17,151,583		43.3		15,117,051		43.2
Non-interest-bearing demand deposits										Non-interest-bearing demand deposits	$	18,114,430	$	18,423,018
Interest-bearing deposits:	Interest-bearing deposits:									Interest-bearing deposits:
Private accounts:
Savings and interest checking	Savings and interest checking	10,326,315		26.1		9,132,789		26.1		Savings and interest checking	12,484,308		11,930,959
Money market accounts	Money market accounts	10,381,703		26.2		8,977,585		25.6		Money market accounts	12,490,612		11,228,815
Time accounts	Time accounts	1,086,894		2.7		1,135,575		3.3		Time accounts	1,341,579		1,112,904
Total private accounts		21,794,912		55.0		19,245,949		55.0
Public funds:
Savings and interest checking		580,174		1.5		597,503		1.7
Money market accounts		61,028		0.1		50,070		0.1
Time accounts		25,070		0.1		5,188		—
Total public funds		666,272		1.7		652,761		1.8
Total interest-bearing deposits	Total interest-bearing deposits	22,461,184		56.7		19,898,710		56.8		Total interest-bearing deposits	26,316,499		24,272,678
Total deposits	Total deposits	$	39,612,767	100.0	%	$	35,015,761	100.0	%	Total deposits	$	44,430,929	$	42,695,696

The following table presents additional information about our deposits:


		September 30, 2021		December 31, 2020			March 31, 2022		December 31, 2021
Deposits from the Certificate of Deposit Account Registry Service (CDARS) deposits		$	—	$	372

Deposits from foreign sources (primarily Mexico)	Deposits from foreign sources (primarily Mexico)	1,007,416		884,169		Deposits from foreign sources (primarily Mexico)	$	1,092,302	$	993,479
Non-interest-bearing public funds deposits						Non-interest-bearing public funds deposits	746,097		1,235,026
Interest-bearing public funds deposits						Interest-bearing public funds deposits	975,511		810,863
Total deposits not covered by deposit insurance	Total deposits not covered by deposit insurance	21,419,285		18,694,320		Total deposits not covered by deposit insurance	25,213,248		24,125,359
Time deposits not covered by deposit insurance	Time deposits not covered by deposit insurance	239,598		237,298		Time deposits not covered by deposit insurance	357,529		238,608

Table of Contents

Note 6 - Off-Balance-Sheet Arrangements, Commitments, Guarantees and Contingencies

Financial Instruments with Off-Balance-Sheet Risk. In the normal course of business, we enter into various transactions, which, in accordance with generally accepted accounting principles are not included in our consolidated balance sheets. We enter into these transactions to meet the financing needs of our customers. As more fully discussed in our ~~2020~~2021 Form 10-K, 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. We minimize our exposure to loss under these commitments by subjecting them to credit approval and monitoring procedures.

Financial instruments with off-balance-sheet risk were as follows:


		September 30, 2021		December 31, 2020			March 31, 2022		December 31, 2021
Commitments to extend credit	Commitments to extend credit	$	10,262,077	$	9,814,475	Commitments to extend credit	$	10,356,196	$	10,420,142
Standby letters of credit	Standby letters of credit	225,311		241,345		Standby letters of credit	236,798		238,690
Deferred standby letter of credit fees	Deferred standby letter of credit fees	1,935		1,723		Deferred standby letter of credit fees	1,704		2,072

Allowance For Credit Losses - Off-Balance-Sheet Credit Exposures. The allowance for credit losses on off-balance-sheet credit exposures is a liability account, calculated in accordance with ASC 326, representing expected credit losses over the contractual period for which we are exposed to credit risk resulting from a contractual obligation to extend credit. No allowance is recognized if we have the unconditional right to cancel the obligation. Off-balance-sheet credit exposures primarily consist of amounts available under outstanding lines of credit and letters of credit detailed in the table above. The amount of the allowance represents management's best estimate of expected credit losses on commitments expected to be funded over the contractual life of the commitment. Our allowance methodology is more fully described in our ~~2020~~2021 Form 10-K.

~~Table of Contents~~

The following table details activity in the allowance for credit losses on off-balance-sheet credit exposures.


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended March 31,
		2021		2020		2021		2020				2022		2021
Beginning balance	Beginning balance	$	48,596	$	46,939	$	44,152	$	500	Beginning balance		$	50,314	$	44,152
Impact of adopting ASC 326		—		—		—		39,377
Credit loss expense		3,023		(3,276)		7,467		3,786
Credit loss expense (benefit)										Credit loss expense (benefit)		(4,464)		65
Ending balance	Ending balance	$	51,619	$	43,663	$	51,619	$	43,663	Ending balance		$	45,850	$	44,217

Lease Commitments. We lease certain office facilities and office equipment under operating leases. The components of total lease expense were as follows:


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended March 31,
		2021		2020		2021		2020				2022		2021
Amortization of lease right-of-use assets	Amortization of lease right-of-use assets	$	8,172	$	8,521	$	24,584	$	24,545	Amortization of lease right-of-use assets		$	8,105	$	8,283
Short-term lease expense	Short-term lease expense	384		172		1,118		1,343		Short-term lease expense		613		204
Non-lease components (including taxes, insurance, common maintenance, etc.)	Non-lease components (including taxes, insurance, common maintenance, etc.)	2,864		2,586		8,205		8,410		Non-lease components (including taxes, insurance, common maintenance, etc.)		3,020		3,004
Total	Total	$	11,420	$	11,279	$	33,907	$	34,298	Total		$	11,738	$	11,491

Right-of-use lease assets totaled ~~$278.6~~$279.5 million at ~~September 30, 2021~~March 31, 2022 and ~~$292.1~~$281.4 million at December 31, ~~2020~~2021 and are reported as a component of premises and equipment on our accompanying consolidated balance sheets. The related lease liabilities totaled ~~$310.3~~$311.8 million at ~~September 30, 2021~~March 31, 2022 and ~~$323.0~~$313.4 million at December 31, ~~2020~~2021 and are reported as a component of accrued interest payable and other liabilities in the accompanying consolidated balance sheets. Lease payments under operating leases that were applied to our operating lease liability totaled ~~$7.9 million and $24.0~~$8.0 million during the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 and ~~$8.0 million and $23.8~~$8.1 million during the three ~~and nine~~ months ended ~~September 30, 2020.~~March 31, 2021. There has been no significant change in our expected future minimum lease payments since December 31, ~~2020.~~2021. See the ~~2020~~2021 Form 10-K for information regarding these commitments.

Litigation. We are subject to various claims and legal actions that have arisen in the course of conducting business. Management does not expect the ultimate disposition of these matters to have a material adverse impact on our financial statements.

Table of Contents

Note 7 - Capital and Regulatory Matters

Banks and bank holding companies are subject to various regulatory capital requirements administered by state and federal banking agencies. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators about components, risk weighting and other factors.

Cullen/Frost’s and Frost Bank’s Common Equity Tier 1 capital (“CET1”) includes common stock and related paid-in capital, net of treasury stock, and retained earnings. In connection with the adoption of the Basel III Capital Rules, we elected to opt-out of the requirement to include most components of accumulated other comprehensive income in CET1. We also elected to exclude the effects of credit loss accounting under CECL from CET1 for a five-year transitional period, as further discussed in our ~~2020~~2021 Form 10-K. This CECL transitional adjustment totaled ~~$62.3~~$46.2 million and ~~$63.7~~$61.6 million at ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, respectively. CET1 is reduced by goodwill and other intangible assets, net of associated deferred tax liabilities. Frost Bank's CET1 is also reduced by its equity investment in its financial subsidiary, Frost Insurance Agency (“FIA”).

Tier 1 capital includes CET1 and additional Tier 1 capital. For Cullen/Frost, additional Tier 1 capital included $145.5 million of 4.450% non-cumulative perpetual preferred stock at ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, the details of which are further discussed below. Frost Bank did 0t have any additional Tier 1 capital beyond Common Equity Tier 1 at ~~September 30, 2021~~March 31, 2022 or December 31, ~~2020.~~

2021. Total capital includes Tier 1 capital and Tier 2 capital. Tier 2 capital for both Cullen/Frost and Frost Bank includes a permissible portion of the allowances for credit losses on securities, loans and off-balance-sheet credit exposures. Tier 2 capital for Cullen/Frost also includes ~~$100.0 million~~the permissible portion of qualified subordinated debt (which decreases 20.0% per year during the final five years of the term of the notes) totaling $80.0 million at March 31, 2022 and ~~$133.0~~$100.0 million ofat December 31, 2021 and trust preferred securities totaling $120.0 million at both ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020. All $13.0 million of the trust preferred securities issued by WNB Capital Trust I were redeemed in October~~ 2021.

~~Table of Contents~~

The following table presents actual and required capital ratios as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020~~2021 for Cullen/Frost and Frost Bank under the Basel III Capital Rules. Capital levels required to be considered well capitalized are based upon prompt corrective action regulations, as amended to reflect the changes under the Basel III Capital Rules. See the ~~2020~~2021 Form 10-K for a more detailed discussion of the Basel III Capital Rules.

Actual Minimum Capital Required - Basel III Required to be
Considered Well
Capitalized
Capital
Amount Ratio Capital
Amount Ratio Capital
Amount Ratio
September 30, 2021
Common Equity Tier 1 to Risk-Weighted Assets
Cullen/Frost $ 3,300,979 13.42 % $ 1,722,459 7.00 % $ 1,599,426 6.50 %
Frost Bank 3,215,116 13.09 1,719,451 7.00 1,596,633 6.50
Tier 1 Capital to Risk-Weighted Assets
Cullen/Frost 3,446,431 14.01 2,091,558 8.50 1,968,525 8.00
Frost Bank 3,215,116 13.09 2,087,905 8.50 1,965,087 8.00
Total Capital to Risk-Weighted Assets
Cullen/Frost 3,911,272 15.90 2,583,689 10.50 2,460,656 10.00
Frost Bank 3,446,957 14.03 2,579,177 10.50 2,456,359 10.00
Leverage Ratio
Cullen/Frost 3,446,431 7.52 1,833,156 4.00 2,291,445 5.00
Frost Bank 3,215,116 7.02 1,832,498 4.00 2,290,623 5.00
December 31, 2020
Common Equity Tier 1 to Risk-Weighted Assets
Cullen/Frost $ 3,058,447 12.86 % $ 1,664,867 7.00 % $ 1,545,948 6.50 %
Frost Bank 3,030,093 12.77 1,661,620 7.00 1,542,933 6.50
Tier 1 Capital to Risk-Weighted Assets
Cullen/Frost 3,203,899 13.47 2,021,624 8.50 1,902,705 8.00
Frost Bank 3,030,093 12.77 2,017,682 8.50 1,898,995 8.00
Total Capital to Risk-Weighted Assets
Cullen/Frost 3,672,912 15.44 2,497,300 10.50 2,378,381 10.00
Frost Bank 3,266,106 13.76 2,492,430 10.50 2,373,743 10.00
Leverage Ratio
Cullen/Frost 3,203,899 8.07 1,589,004 4.00 1,986,255 5.00
Frost Bank 3,030,093 7.63 1,588,200 4.00 1,985,250 5.00


	Actual				Minimum Capital Required - Basel III				Required to be Considered Well Capitalized
	Capital Amount		Ratio		Capital Amount		Ratio		Capital Amount		Ratio
March 31, 2022
Common Equity Tier 1 to Risk-Weighted Assets
Cullen/Frost	$	3,412,080	12.78	%	$	1,869,007	7.00	%	$	1,735,506	6.50	%
Frost Bank	3,301,515		12.39		1,865,304		7.00		1,732,068		6.50
Tier 1 Capital to Risk-Weighted Assets
Cullen/Frost	3,557,532		13.32		2,269,508		8.50		2,136,007		8.00
Frost Bank	3,301,515		12.39		2,265,012		8.50		2,131,776		8.00
Total Capital to Risk-Weighted Assets
Cullen/Frost	3,998,333		14.97		2,803,510		10.50		2,670,009		10.00
Frost Bank	3,542,316		13.29		2,797,956		10.50		2,664,720		10.00
Leverage Ratio
Cullen/Frost	3,557,532		7.08		2,010,897		4.00		2,513,621		5.00
Frost Bank	3,301,515		6.57		2,009,767		4.00		2,512,209		5.00
December 31, 2021
Common Equity Tier 1 to Risk-Weighted Assets
Cullen/Frost	$	3,371,043	13.13	%	$	1,796,549	7.00	%	$	1,668,224	6.50	%
Frost Bank	3,261,532		12.72		1,795,221		7.00		1,666,991		6.50
Tier 1 Capital to Risk-Weighted Assets
Cullen/Frost	3,516,495		13.70		2,181,523		8.50		2,053,198		8.00
Frost Bank	3,261,532		12.72		2,179,911		8.50		2,051,681		8.00
Total Capital to Risk-Weighted Assets
Cullen/Frost	3,966,244		15.45		2,694,823		10.50		2,566,498		10.00
Frost Bank	3,491,281		13.61		2,692,831		10.50		2,564,601		10.00
Leverage Ratio
Cullen/Frost	3,516,495		7.34		1,917,533		4.00		2,396,917		5.00
Frost Bank	3,261,532		6.80		1,917,679		4.00		2,397,099		5.00

Table of Contents

As of ~~September 30, 2021,~~March 31, 2022, capital levels at Cullen/Frost and Frost Bank exceed all capital adequacy requirements under the Basel III Capital Rules. Based on the ratios presented above, capital levels as of ~~September 30, 2021~~March 31, 2022 at Cullen/Frost and Frost Bank exceed the minimum levels necessary to be considered “well capitalized.”

Cullen/Frost and Frost Bank are subject to the regulatory capital requirements administered by the Federal Reserve Board and, for Frost Bank, the Federal Deposit Insurance Corporation (“FDIC”). Regulatory authorities can initiate certain mandatory actions if Cullen/Frost or Frost Bank fail to meet the minimum capital requirements, which could have a direct material effect on our financial statements. Management believes, as of ~~September 30, 2021,~~March 31, 2022, that Cullen/Frost and Frost Bank meet all capital adequacy requirements to which they are subject.

Preferred Stock. On March 16, 2020, we redeemed all 6,000,000 shares of our 5.375% Non-Cumulative Perpetual Preferred Stock, Series A, (“Series A Preferred Stock”) at a redemption price of $25 per share, or an aggregate redemption of $150.0 million. When issued, the net proceeds of the Series A Preferred Stock totaled $144.5 million after deducting $5.5 million of issuance costs including the underwriting discount and professional service fees, among other things. Upon redemption, these issuance costs were reclassified to retained earnings and reported as a reduction of net income available to common shareholders. On November 19, 2020, we issuedOutstanding preferred stock includes 150,000 shares, or $150.0 million in aggregate liquidation preference, of our 4.450% Non-Cumulative Perpetual Preferred Stock, Series B, par value $0.01 and liquidation preference $1,000 per share (“Series B Preferred Stock”). Each share of Series B Preferred Stock issued and outstanding is represented by 40 depositary shares, each representing a 1/40th ownership interest in a share of the Series B Preferred Stock (equivalent to a liquidation preference of $25 per share). ~~Dividends on the Series B Preferred Stock will be non-cumulative and, if declared, accrue and are payable quarterly, in arrears, at a rate of 4.450% per annum.~~ The Series B Preferred Stock qualifies as Tier 1 capital for the purposes of the regulatory capital calculations. The net proceeds from the issuance and sale of the Series B Preferred Stock,

~~Table of Contents~~

after deducting $4.5 million of issuance costs including the underwriting discount and professional service fees, among other things, were approximately $145.5 million. Refer to our 2021 Form 10-K for additional details related to our Series B Preferred Stock.

Stock Repurchase Plans. From time to time, our board of directors has authorized stock repurchase plans. In general, stock repurchase plans allow us to proactively manage our capital position and return excess capital to shareholders. Shares purchased under such plans also provide us with shares of common stock necessary to satisfy obligations related to stock compensation awards. On January ~~27, 2021,~~26, 2022, our board of directors authorized a $100.0 million stock repurchase program, allowing us to repurchase shares of our common stock over a one-year period from time to time at various prices in the open market or through private transactions. ~~NaN~~No shares ~~were~~have been repurchased under this plan or the prior plan during the ~~first nine months of 2021. Under a prior plan, we repurchased 177,834 shares at a total cost of $13.7 million during the first quarter of 2020.~~reported periods. Under the Basel III Capital Rules, Cullen/Frost may not repurchase or redeem any of its subordinated notes and, in some cases, its common stock without the prior approval of the Federal Reserve Board.

Dividend Restrictions. In the ordinary course of business, Cullen/Frost is dependent upon dividends from Frost Bank to provide funds for the payment of dividends to shareholders and to provide for other cash requirements, including to repurchase its common stock. Banking regulations may limit the amount of dividends that may be paid. Approval by regulatory authorities is required if the effect of dividends declared would cause the regulatory capital of Frost Bank to fall below specified minimum levels. Approval is also required if dividends declared exceed the net profits for that year combined with the retained net profits for the preceding two years. Under the foregoing dividend restrictions and while maintaining its “well capitalized” status, at ~~September 30, 2021,~~March 31, 2022, Frost Bank could pay aggregate dividends of up to ~~$445.8~~$325.0 million to Cullen/Frost without prior regulatory approval.

Under the terms of the junior subordinated deferrable interest debentures that Cullen/Frost has issued to Cullen/Frost Capital Trust II, Cullen/Frost has the right at any time during the term of the debentures to defer the payment of interest at any time or from time to time for an extension period not exceeding 20 consecutive quarterly periods with respect to each extension period. In the event that we have elected to defer interest on the debentures, we may not, with certain exceptions, declare or pay any dividends or distributions on our capital stock or purchase or acquire any of our capital stock.

Note 8 - Derivative Financial Instruments

The fair value of derivative positions outstanding is included in accrued interest receivable and other assets and accrued interest payable and other liabilities in the accompanying consolidated balance sheets and in the net change in each of these financial statement line items in the accompanying consolidated statements of cash flows.

Interest Rate Derivatives. We utilize interest rate swaps, caps, swaptions and floors to mitigate exposure to interest rate risk and to facilitate the needs of our customers. Our objectives for utilizing these derivative instruments are described in our ~~2020~~2021 Form 10-K.

The notional amounts and estimated fair values of interest rate derivative contracts are presented in the following table. The fair values of interest rate derivative contracts are estimated utilizing internal valuation methods with observable market data inputs, or as determined by the Chicago Mercantile Exchange (“CME”) for centrally cleared derivative contracts. CME rules legally characterize variation margin payments for centrally cleared derivatives as settlements of the derivatives' exposure rather than collateral. As a result, the variation margin payment and the related derivative instruments are considered a single unit of account for accounting and financial reporting purposes. Variation margin, as determined by the CME, is settled daily. As a result, derivative contracts that clear through the CME have an estimated fair value of zero as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020.~~

September 30, 2021 December 31, 2020
Notional
Amount Estimated
Fair Value Notional
Amount Estimated
Fair Value
Derivatives designated as hedges of fair value:
Financial institution counterparties:
Loan/lease interest rate swaps – liabilities 2,758 $ (59) 3,724 $ (134)
Non-hedging interest rate derivatives:
Financial institution counterparties:
Loan/lease interest rate swaps – assets 127,420 641 — —
Loan/lease interest rate swaps – liabilities 997,411 (22,874) 1,173,173 (33,812)
Loan/lease interest rate caps – assets 405,163 2,915 356,601 1,241
Customer counterparties:
Loan/lease interest rate swaps – assets 997,411 49,630 1,173,173 84,424
Loan/lease interest rate swaps – liabilities 127,420 (1,761) — —
Loan/lease interest rate caps – liabilities 405,163 (2,915) 356,601 (1,241)
2021.

2321

Table of Contents


	March 31, 2022				December 31, 2021
	Notional Amount		Estimated Fair Value		Notional Amount		Estimated Fair Value
Derivatives designated as hedges of fair value:
Financial institution counterparties:
Loan/lease interest rate swaps – assets	$	1,807	$	1	$	—	$	—
Loan/lease interest rate swaps – liabilities	280		(3)		2,426		(34)
Non-hedging interest rate derivatives:
Financial institution counterparties:
Loan/lease interest rate swaps – assets	697,834		15,311		247,592		1,207
Loan/lease interest rate swaps – liabilities	447,742		(6,184)		928,756		(19,142)
Loan/lease interest rate caps – assets	265,930		8,110		270,431		3,239
Customer counterparties:
Loan/lease interest rate swaps – assets	447,742		10,275		928,756		39,864
Loan/lease interest rate swaps – liabilities	697,834		(25,437)		247,592		(2,846)
Loan/lease interest rate caps – liabilities	265,930		(8,110)		270,431		(3,239)

The weighted-average rates paid and received for interest rate swaps outstanding at ~~September 30, 2021~~March 31, 2022 were as follows:


		Weighted-Average					Weighted-Average
		Interest Rate Paid		Interest Rate Received			Interest Rate Paid		Interest Rate Received
Interest rate swaps:	Interest rate swaps:					Interest rate swaps:
Fair value hedge loan/lease interest rate swaps	Fair value hedge loan/lease interest rate swaps	2.75	%	0.09	%	Fair value hedge loan/lease interest rate swaps	2.11	%	0.26	%
Non-hedging interest rate swaps – financial institution counterparties	Non-hedging interest rate swaps – financial institution counterparties	3.78		1.87		Non-hedging interest rate swaps – financial institution counterparties	3.69		2.07
Non-hedging interest rate swaps – customer counterparties	Non-hedging interest rate swaps – customer counterparties	1.87		3.78		Non-hedging interest rate swaps – customer counterparties	2.07		3.69

The weighted-average strike rate for outstanding interest rate caps was ~~3.12%~~3.27% at ~~September 30, 2021.~~March 31, 2022.

Commodity Derivatives. We enter into commodity swaps and option contracts that are not designated as hedging instruments primarily to accommodate the business needs of our customers. Upon the origination of a commodity swap or option contract with a customer, we simultaneously enter into an offsetting contract with a third party financial institution to mitigate the exposure to fluctuations in commodity prices.

The notional amounts and estimated fair values of non-hedging commodity swap and option derivative positions outstanding are presented in the following table. We obtain dealer quotations and use internal valuation methods with observable market data inputs to value our commodity derivative positions.


			September 30, 2021			December 31, 2020					March 31, 2022			December 31, 2021
		Notional Units	Notional Amount	Estimated Fair Value		Notional Amount	Estimated Fair Value			Notional Units	Notional Amount	Estimated Fair Value		Notional Amount	Estimated Fair Value
Financial institution counterparties:	Financial institution counterparties:								Financial institution counterparties:
Oil – assets	Oil – assets	Barrels	5,632	$	21,271	3,056	$	8,341	Oil – assets	Barrels	2,988	$	9,735	4,809	$	14,721
Oil – liabilities	Oil – liabilities	Barrels	12,228	(147,576)		6,391	(32,112)		Oil – liabilities	Barrels	9,767	(189,416)		7,032	(73,594)
Natural gas – assets	Natural gas – assets	MMBTUs	18,908	3,312		9,281	1,529		Natural gas – assets	MMBTUs	14,564	1,813		15,947	4,143
Natural gas – liabilities	Natural gas – liabilities	MMBTUs	39,901	(53,923)		15,079	(3,265)		Natural gas – liabilities	MMBTUs	27,474	(50,244)		29,446	(21,249)
Customer counterparties:	Customer counterparties:								Customer counterparties:
Oil – assets	Oil – assets	Barrels	12,276	148,742		6,391	32,670		Oil – assets	Barrels	9,767	190,776		7,046	74,437
Oil – liabilities	Oil – liabilities	Barrels	5,584	(21,245)		3,056	(8,264)		Oil – liabilities	Barrels	2,988	(9,710)		4,796	(14,294)
Natural gas – assets	Natural gas – assets	MMBTUs	39,901	54,202		17,636	3,451		Natural gas – assets	MMBTUs	27,474	50,423		29,446	21,456
Natural gas – liabilities	Natural gas – liabilities	MMBTUs	18,908	(3,310)		6,724	(1,458)		Natural gas – liabilities	MMBTUs	14,564	(1,811)		15,947	(4,124)

Foreign Currency Derivatives. We enter into foreign currency forward contracts that are not designated as hedging instruments primarily to accommodate the business needs of our customers. Upon the origination of a foreign currency denominated transaction with a customer, we simultaneously enter into an offsetting contract with a third party financial institution to negate the exposure to fluctuations in foreign currency exchange rates. We also utilize foreign currency forward contracts that are not designated as hedging instruments to mitigate the economic effect of fluctuations in foreign currency

Table of Contents

exchange rates on foreign currency holdings and certain short-term, non-U.S. dollar denominated loans. The notional amounts and fair values of open foreign currency forward contracts were as follows:


			September 30, 2021			December 31, 2020				March 31, 2022			December 31, 2021
		Notional Currency	Notional Amount	Estimated Fair Value		Notional Amount	Estimated Fair Value		Notional Currency	Notional Amount	Estimated Fair Value		Notional Amount	Estimated Fair Value
Financial institution counterparties:	Financial institution counterparties:							Financial institution counterparties:
Forward contracts – assets								Forward contracts – assets	EUR	2,400	$	18	1,900	$	29
Forward contracts – assets								Forward contracts – assets	CAD	—	—		658	—

Forward contracts – liabilities								Forward contracts – liabilities	EUR	6,500	(111)		—	—
Forward contracts – liabilities								Forward contracts – liabilities	CAD	658	(6)		—	—

Customer counterparties:								Customer counterparties:
Forward contracts – assets	Forward contracts – assets	CAD	658	$	2	—	—	Forward contracts – assets	EUR	6,500	122		—	—
Forward contracts – assets								Forward contracts – assets	CAD	658	10		658	4

Forward contracts – liabilities								Forward contracts – liabilities	EUR	2,400	(14)		1,900	(55)

Customer counterparties:

Forward contracts – assets		CAD	658	2		—	—

Gains, Losses and Derivative Cash Flows. For fair value hedges, the changes in the fair value of both the derivative hedging instrument and the hedged item are included in other non-interest income or other non-interest expense. The extent that such changes in fair value do not offset represents hedge ineffectiveness. Net cash flows from interest rate swaps on commercial loans/leases designated as hedging instruments in effective hedges of fair value are included in interest income on loans. For non-hedging derivative instruments, gains and losses due to changes in fair value and all cash flows are included in other non-interest income and other non-interest expense.

~~Table of Contents~~

Amounts included in the consolidated statements of income related to interest rate derivatives designated as hedges of fair value were as follows:


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended March 31,
		2021		2020		2021		2020				2022		2021
Commercial loan/lease interest rate swaps:	Commercial loan/lease interest rate swaps:									Commercial loan/lease interest rate swaps:
Amount of gain (loss) included in interest income on loans	Amount of gain (loss) included in interest income on loans	$	(21)	$	(36)	$	(74)	$	(79)	Amount of gain (loss) included in interest income on loans		$	(13)	$	(28)
Amount of (gain) loss included in other non-interest expense	Amount of (gain) loss included in other non-interest expense	3		2		8		6		Amount of (gain) loss included in other non-interest expense		2		(3)

As stated above, we enter into non-hedge related derivative positions primarily to accommodate the business needs of our customers. Upon the origination of a derivative contract with a customer, we simultaneously enter into an offsetting derivative contract with a third party financial institution. We recognize immediate income based upon the difference in the bid/ask spread of the underlying transactions with our customers and the third party. Because we act only as an intermediary for our customer, subsequent changes in the fair value of the underlying derivative contracts for the most part offset each other and do not significantly impact our results of operations.

During the first three months of 2020, we sold certain non-hedge related, short-term put options on U.S. Treasury securities with an aggregate notional amount of $500 million and realized gains totaling approximately $6.0 million in connection with the sales. The put options were not exercised and expired in March 2020.

Amounts included in the consolidated statements of income related to non-hedge related derivative instruments are presented in the table below.


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended March 31,
		2021		2020		2021		2020				2022		2021
Non-hedging interest rate derivatives:	Non-hedging interest rate derivatives:									Non-hedging interest rate derivatives:
Other non-interest income	Other non-interest income	$	946	$	280	$	2,674	$	2,615	Other non-interest income		$	516	$	1,587
Other non-interest expense	Other non-interest expense	—		1		(1)		1		Other non-interest expense		—		(1)
Non-hedging commodity derivatives:	Non-hedging commodity derivatives:									Non-hedging commodity derivatives:
Other non-interest income	Other non-interest income	1,143		379		3,266		1,057		Other non-interest income		929		1,154
Non-hedging foreign currency derivatives:	Non-hedging foreign currency derivatives:									Non-hedging foreign currency derivatives:
Other non-interest income	Other non-interest income	4		10		34		28		Other non-interest income		18		30
Non-hedging put options:
Other non-interest income		—		—		—		5,980

Counterparty Credit Risk. Our credit exposure relating to interest rate swaps, commodity swaps/options and foreign currency forward contracts with bank customers was approximately ~~$227.4~~$238.4 million at ~~September 30, 2021.~~March 31, 2022. This credit exposure is partly mitigated as transactions with customers are generally secured by the collateral, if any, securing the underlying transaction being hedged. Our credit exposure, net of collateral pledged, relating to interest rate swaps, commodity swaps/options and foreign currency forward contracts with upstream financial institution counterparties was approximately ~~$12.5~~$35.7 million at ~~September 30, 2021.~~March 31, 2022. This amount was primarily related to initial margin payments to the CME and excess collateral we

Table of Contents

posted to counterparties. Collateral levels for upstream financial institution counterparties are monitored and adjusted as necessary. See Note 9 – Balance Sheet Offsetting and Repurchase Agreements for additional information regarding our credit exposure with upstream financial institution counterparties. At ~~September 30, 2021,~~March 31, 2022, we had ~~$200.9~~$247.3 million in cash collateral related to derivative contracts on deposit with other financial institution counterparties.

~~Table of Contents~~

Note 9 - Balance Sheet Offsetting and Repurchase Agreements

Balance Sheet Offsetting. Certain financial instruments, including resell and repurchase agreements and derivatives, may be eligible for offset in the consolidated balance sheet and/or subject to master netting arrangements or similar agreements. Our derivative transactions with upstream financial institution counterparties are generally executed under International Swaps and Derivative Association (“ISDA”) master agreements which include “right of set-off” provisions. In such cases there is generally a legally enforceable right to offset recognized amounts and there may be an intention to settle such amounts on a net basis. Nonetheless, we do not generally offset such financial instruments for financial reporting purposes.

Information about financial instruments that are eligible for offset in the consolidated balance sheet as of ~~September 30, 2021~~March 31, 2022 is presented in the following tables.


		Gross Amount Recognized		Gross Amount Offset		Net Amount Recognized			Gross Amount Recognized		Gross Amount Offset		Net Amount Recognized
September 30, 2021
March 31, 2022								March 31, 2022
Financial assets:	Financial assets:							Financial assets:
Derivatives:	Derivatives:							Derivatives:
Loan/lease interest rate swaps and caps	Loan/lease interest rate swaps and caps	$	3,556	$	—	$	3,556	Loan/lease interest rate swaps and caps	$	23,422	$	—	$	23,422
Commodity swaps and options	Commodity swaps and options	24,583		—		24,583		Commodity swaps and options	11,548		—		11,548
Foreign currency forward contracts	Foreign currency forward contracts	2		—		2		Foreign currency forward contracts	18		—		18
Total derivatives	Total derivatives	28,141		—		28,141		Total derivatives	34,988		—		34,988
Resell agreements	Resell agreements	7,903		—		7,903		Resell agreements	—		—		—
Total	Total	$	36,044	$	—	$	36,044	Total	$	34,988	$	—	$	34,988
Financial liabilities:	Financial liabilities:							Financial liabilities:
Derivatives:	Derivatives:							Derivatives:
Loan/lease interest rate swaps and caps	Loan/lease interest rate swaps and caps	$	22,933	$	—	$	22,933	Loan/lease interest rate swaps and caps	$	6,187	$	—	$	6,187
Commodity swaps and options	Commodity swaps and options	201,499		—		201,499		Commodity swaps and options	239,660		—		239,660

Foreign currency forward contracts								Foreign currency forward contracts	117		—		117
Total derivatives	Total derivatives	224,432		—		224,432		Total derivatives	245,964		—		245,964
Repurchase agreements	Repurchase agreements	2,200,029		—		2,200,029		Repurchase agreements	1,842,618		—		1,842,618
Total	Total	$	2,424,461	$	—	$	2,424,461	Total	$	2,088,582	$	—	$	2,088,582


				Gross Amounts Not Offset									Gross Amounts Not Offset
		Net Amount Recognized		Financial Instruments		Collateral		Net Amount			Net Amount Recognized		Financial Instruments		Collateral		Net Amount
September 30, 2021
March 31, 2022										March 31, 2022
Financial assets:	Financial assets:									Financial assets:
Derivatives:	Derivatives:									Derivatives:
Counterparty A	Counterparty A	$	4	$	(4)	$	—	$	—	Counterparty A	$	32	$	(32)	$	—	$	—
Counterparty B	Counterparty B	12,537		(12,537)		—		—		Counterparty B	11,998		(11,998)		—		—

Other counterparties	Other counterparties	15,600		(15,600)		—		—		Other counterparties	22,958		(16,251)		(6,707)		—
Total derivatives	Total derivatives	28,141		(28,141)		—		—		Total derivatives	34,988		(28,281)		(6,707)		—
Resell agreements	Resell agreements	7,903		—		(7,903)		—		Resell agreements	—		—		—		—
Total	Total	$	36,044	$	(28,141)	$	(7,903)	$	—	Total	$	34,988	$	(28,281)	$	(6,707)	$	—
Financial liabilities:	Financial liabilities:									Financial liabilities:
Derivatives:	Derivatives:									Derivatives:
Counterparty A	Counterparty A	$	4,577	$	(4)	$	(4,573)	$	—	Counterparty A	$	2,635	$	(32)	$	(2,603)	$	—
Counterparty B	Counterparty B	77,110		(12,537)		(60,860)		3,713		Counterparty B	46,953		(11,998)		(34,955)		—
Counterparty C	Counterparty C	19		—		(19)		—		Counterparty C	3		—		(3)		—

Other counterparties	Other counterparties	142,726		(15,600)		(122,984)		4,142		Other counterparties	196,373		(16,251)		(180,122)		—
Total derivatives	Total derivatives	224,432		(28,141)		(188,436)		7,855		Total derivatives	245,964		(28,281)		(217,683)		—
Repurchase agreements	Repurchase agreements	2,200,029		—		(2,200,029)		—		Repurchase agreements	1,842,618		—		(1,842,618)		—
Total	Total	$	2,424,461	$	(28,141)	$	(2,388,465)	$	7,855	Total	$	2,088,582	$	(28,281)	$	(2,060,301)	$	—

2624

Table of Contents

Information about financial instruments that are eligible for offset in the consolidated balance sheet as of December 31, ~~2020~~2021 is presented in the following tables.


		Gross Amount Recognized		Gross Amount Offset		Net Amount Recognized			Gross Amount Recognized		Gross Amount Offset		Net Amount Recognized
December 31, 2020
December 31, 2021								December 31, 2021
Financial assets:	Financial assets:							Financial assets:
Derivatives:	Derivatives:							Derivatives:
Loan/lease interest rate swaps and caps	Loan/lease interest rate swaps and caps	$	1,241	$	—	$	1,241	Loan/lease interest rate swaps and caps	$	4,446	$	—	$	4,446
Commodity swaps and options	Commodity swaps and options	9,870		—		9,870		Commodity swaps and options	18,864		—		18,864

Total derivatives	Total derivatives	11,111		—		11,111		Total derivatives	23,339		—		23,339
Resell agreements	Resell agreements	—		—		—		Resell agreements	7,903		—		7,903
Total	Total	$	11,111	$	—	$	11,111	Total	$	31,242	$	—	$	31,242
Financial liabilities:	Financial liabilities:							Financial liabilities:
Derivatives:	Derivatives:							Derivatives:
Loan/lease interest rate swaps and caps	Loan/lease interest rate swaps and caps	$	33,946	$	—	$	33,946	Loan/lease interest rate swaps and caps	$	19,176	$	—	$	19,176
Commodity swaps and options	Commodity swaps and options	35,377		—		35,377		Commodity swaps and options	94,843		—		94,843

Total derivatives	Total derivatives	69,323		—		69,323		Total derivatives	114,019		—		114,019
Repurchase agreements	Repurchase agreements	2,068,147		—		2,068,147		Repurchase agreements	2,740,799		—		2,740,799
Total	Total	$	2,137,470	$	—	$	2,137,470	Total	$	2,854,818	$	—	$	2,854,818


				Gross Amounts Not Offset									Gross Amounts Not Offset
		Net Amount Recognized		Financial Instruments		Collateral		Net Amount			Net Amount Recognized		Financial Instruments		Collateral		Net Amount
December 31, 2020
December 31, 2021										December 31, 2021
Financial assets:	Financial assets:									Financial assets:
Derivatives:	Derivatives:									Derivatives:
Counterparty A	Counterparty A	$	2	$	(2)	$	—	$	—	Counterparty A	$	6	$	(6)	$	—	$	—
Counterparty B	Counterparty B	5,838		(5,838)		—		—		Counterparty B	7,655		(7,655)		—		—

Other counterparties	Other counterparties	5,271		(5,271)		—		—		Other counterparties	15,678		(15,678)		—		—
Total derivatives	Total derivatives	11,111		(11,111)		—		—		Total derivatives	23,339		(23,339)		—		—
Resell agreements	Resell agreements	—		—		—		—		Resell agreements	7,903		—		(7,903)		—
Total	Total	$	11,111	$	(11,111)	$	—	$	—	Total	$	31,242	$	(23,339)	$	(7,903)	$	—
Financial liabilities:	Financial liabilities:									Financial liabilities:
Derivatives:	Derivatives:									Derivatives:
Counterparty A	Counterparty A	$	6,430	$	(2)	$	(6,428)	$	—	Counterparty A	$	3,870	$	(6)	$	(3,864)	$	—
Counterparty B	Counterparty B	20,722		(5,838)		(14,700)		184		Counterparty B	28,130		(7,655)		(20,475)		—
Counterparty C	Counterparty C	71		—		(71)		—		Counterparty C	9		—		(9)		—

Other counterparties	Other counterparties	42,100		(5,271)		(35,832)		997		Other counterparties	82,010		(15,678)		(66,225)		107
Total derivatives	Total derivatives	69,323		(11,111)		(57,031)		1,181		Total derivatives	114,019		(23,339)		(90,573)		107
Repurchase agreements	Repurchase agreements	2,068,147		—		(2,068,147)		—		Repurchase agreements	2,740,799		—		(2,740,799)		—
Total	Total	$	2,137,470	$	(11,111)	$	(2,125,178)	$	1,181	Total	$	2,854,818	$	(23,339)	$	(2,831,372)	$	107

2725

Table of Contents

Repurchase Agreements. We utilize securities sold under agreements to repurchase to facilitate the needs of our customers and to facilitate secured short-term funding needs. Securities sold under agreements to repurchase are stated at the amount of cash received in connection with the transaction. We monitor collateral levels on a continuous basis. We may be required to provide additional collateral based on the fair value of the underlying securities. Securities pledged as collateral under repurchase agreements are maintained with our safekeeping agents.

The remaining contractual maturity of repurchase agreements in the consolidated balance sheets as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020~~2021 is presented in the following tables.


		Remaining Contractual Maturity of the Agreements											Remaining Contractual Maturity of the Agreements
		Overnight and Continuous		Up to 30 Days		30-90 Days		Greater than 90 Days		Total			Overnight and Continuous		Up to 30 Days		30-90 Days		Greater than 90 Days		Total
September 30, 2021
March 31, 2022												March 31, 2022
Repurchase agreements:	Repurchase agreements:											Repurchase agreements:
U.S. Treasury	U.S. Treasury	$	1,122,968	$	—	$	—	$	—	$	1,122,968	U.S. Treasury	$	876,879	$	—	$	—	$	—	$	876,879

Residential mortgage-backed securities	Residential mortgage-backed securities	1,077,061		—		—		—		1,077,061		Residential mortgage-backed securities	965,739		—		—		—		965,739
Total borrowings	Total borrowings	$	2,200,029	$	—	$	—	$	—	$	2,200,029	Total borrowings	$	1,842,618	$	—	$	—	$	—	$	1,842,618
Gross amount of recognized liabilities for repurchase agreements	Gross amount of recognized liabilities for repurchase agreements									$	2,200,029	Gross amount of recognized liabilities for repurchase agreements									$	1,842,618
Amounts related to agreements not included in offsetting disclosures above	Amounts related to agreements not included in offsetting disclosures above									$	—	Amounts related to agreements not included in offsetting disclosures above									$	—

December 31, 2020
December 31, 2021												December 31, 2021
Repurchase agreements:	Repurchase agreements:											Repurchase agreements:
U.S. Treasury	U.S. Treasury	$	692,860	$	—	$	—	$	—	$	692,860	U.S. Treasury	$	1,342,591	$	—	$	—	$	—	$	1,342,591

Residential mortgage-backed securities	Residential mortgage-backed securities	1,375,287		—		—		—		1,375,287		Residential mortgage-backed securities	1,398,208		—		—		—		1,398,208
Total borrowings	Total borrowings	$	2,068,147	$	—	$	—	$	—	$	2,068,147	Total borrowings	$	2,740,799	$	—	$	—	$	—	$	2,740,799
Gross amount of recognized liabilities for repurchase agreements	Gross amount of recognized liabilities for repurchase agreements									$	2,068,147	Gross amount of recognized liabilities for repurchase agreements									$	2,740,799
Amounts related to agreements not included in offsetting disclosures above	Amounts related to agreements not included in offsetting disclosures above									$	—	Amounts related to agreements not included in offsetting disclosures above									$	—

~~Table of Contents~~

Note 10 - Stock-Based Compensation

A combined summary of activity in our active stock plans is presented in the ~~table.~~table below. Performance stock units outstanding are presented assuming attainment of the maximum payout rate as set forth by the performance criteria. As of ~~September 30, 2021,~~March 31, 2022, there were ~~917,440~~794,493 shares remaining available for grant for future stock-based compensation awards.


		Director Deferred Stock Units Outstanding			Non-Vested Stock Awards/Stock Units Outstanding			Performance Stock Units Outstanding			Stock Options Outstanding				Deferred Stock Units Outstanding			Non-Vested Stock Units Outstanding			Performance Stock Units Outstanding			Stock Options Outstanding
		Number of Units	Weighted- Average Fair Value at Grant		Number of Shares/Units	Weighted- Average Fair Value at Grant		Number of Units	Weighted- Average Fair Value at Grant		Number of Shares	Weighted- Average Exercise Price			Number of Units	Weighted- Average Fair Value at Grant		Number of Units	Weighted- Average Fair Value at Grant		Number of Units	Weighted- Average Fair Value at Grant		Number of Shares	Weighted- Average Exercise Price
Balance, January 1, 2021		52,860	$	75.47	470,359	$	86.24	201,257	$	77.18	1,739,559	$	66.11
Balance, January 1, 2022														Balance, January 1, 2022	56,301	$	79.21	449,337	$	93.05	202,460	$	84.71	877,681	$	69.02
Authorized	Authorized	—	—		—	—		—	—		—	—		Authorized	—	—		—	—		—	—		—	—
Granted	Granted	5,940	117.90		—	—		—	—		—	—		Granted	—	—		1,038	145.32		—	—		—	—
Exercised/vested	Exercised/vested	(2,499)	92.03		(1,213)	98.90		(35,131)	92.27		(611,201)	61.86		Exercised/vested	—	—		—	—		(25,180)	87.18		(90,250)	63.59
Forfeited/expired	Forfeited/expired	—	—		(26,439)	87.08		(9,752)	75.70		—	—		Forfeited/expired	—	—		(1,786)	89.50		(16,058)	87.18		—	—
Balance, September 30, 2021		56,301	$	79.21	442,707	$	86.16	156,374	$	73.88	1,128,358	$	68.41
Balance, March 31, 2022														Balance, March 31, 2022	56,301	79.21		448,589	93.19		161,222	84.08		787,431	69.64

Table of Contents

Shares issued in connection with stock compensation awards are issued from available treasury shares. If no treasury shares are available, new shares are issued from available authorized shares. Shares issued in connection with stock compensation awards along with other related information were as follows:


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended March 31,
		2021		2020		2021		2020				2022		2021
New shares issued from available authorized shares	New shares issued from available authorized shares	—		—		—		—		New shares issued from available authorized shares		—		—
Shares issued from available treasury stock	Shares issued from available treasury stock	21,968		53,425		650,044		196,948		Shares issued from available treasury stock		115,430		513,824
Total		21,968		53,425		650,044		196,948

Proceeds from stock option exercises	Proceeds from stock option exercises	$	1,128	$	2,698	$	37,810	$	7,544	Proceeds from stock option exercises		$	5,739	$	29,397

Stock-based compensation expense is recognized ratably over the requisite service period for all awards. For most stock option awards, the service period generally matches the vesting period. For stock options granted to certain executive officers and for non-vested stock units granted to all participants, the service period does not extend past the date the participant reaches 65 years of age. Deferred stock units granted to non-employee directors generally have immediate vesting and the related expense is fully recognized on the date of grant. For performance stock units, the service period generally matches the three-year performance period specified by the award, however, the service period does not extend past the date the participant reaches 65 years of age. Expense recognized each period is dependent upon our estimate of the number of shares that will ultimately be issued.

Stock-based compensation expense or benefit and the related income tax benefit is presented in the following table. The service period for performance stock units granted each year begins on January 1 of the following year.


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended March 31,
		2021		2020		2021		2020				2022		2021

Non-vested stock awards/stock units		$	1,559	$	1,999	$	5,210	$	6,325
Director deferred stock units		—		—		700		770
Non-vested stock units										Non-vested stock units		$	2,358	$	1,883

Performance stock units	Performance stock units	426		444		1,846		1,132		Performance stock units		(246)		643
Total	Total	$	1,985	$	2,443	$	7,756	$	8,227	Total		$	2,112	$	2,526
Income tax benefit	Income tax benefit	$	281	$	450	$	1,162	$	1,539	Income tax benefit		$	708	$	367

Unrecognized stock-based compensation expense at ~~September 30, 2021~~March 31, 2022 is presented in the table below. Unrecognized stock-based compensation expense related to performance stock units is presented assuming attainment of the maximum payout rate as set forth by the performance criteria.


Non-vested stock ~~awards/stock~~ units	$	~~10,918~~16,063
Performance stock units	~~4,450~~8,664
Total	$	~~15,368~~24,727

2927

Table of Contents

Note 11 - Earnings Per Common Share

Earnings per common share is computed using the two-class method as more fully described in our ~~2020~~2021 Form 10-K. The following table presents a reconciliation of net income available to common shareholders, net earnings allocated to common stock and the number of shares used in the calculation of basic and diluted earnings per common share.


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended March 31,
		2021		2020		2021		2020				2022		2021
Net income	Net income	$	107,975	$	95,056	$	342,058	$	242,881	Net income		$	99,102	$	116,015
Less: Preferred stock dividends	Less: Preferred stock dividends	1,668		—		5,488		2,016		Less: Preferred stock dividends		1,669		2,151
Redemption of preferred stock		—		—		—		5,514
Net income available to common shareholders	Net income available to common shareholders	106,307		95,056		336,570		235,351		Net income available to common shareholders		97,433		113,864
Less: Earnings allocated to participating securities	Less: Earnings allocated to participating securities	932		877		3,228		2,236		Less: Earnings allocated to participating securities		849		1,162
Net earnings allocated to common stock	Net earnings allocated to common stock	$	105,375	$	94,179	$	333,342	$	233,115	Net earnings allocated to common stock		$	96,584	$	112,702

Distributed earnings allocated to common stock	Distributed earnings allocated to common stock	$	47,740	$	44,546	$	139,224	$	133,511	Distributed earnings allocated to common stock		$	48,051	$	45,660
Undistributed earnings allocated to common stock	Undistributed earnings allocated to common stock	57,635		49,633		194,118		99,604		Undistributed earnings allocated to common stock		48,533		67,042
Net earnings allocated to common stock	Net earnings allocated to common stock	$	105,375	$	94,179	$	333,342	$	233,115	Net earnings allocated to common stock		$	96,584	$	112,702

Weighted-average shares outstanding for basic earnings per common share	Weighted-average shares outstanding for basic earnings per common share	63,652,020		62,726,542		63,522,884		62,655,393		Weighted-average shares outstanding for basic earnings per common share		64,051,202		63,306,493
Dilutive effect of stock compensation	Dilutive effect of stock compensation	444,636		193,116		489,219		263,028		Dilutive effect of stock compensation		409,705		509,290
Weighted-average shares outstanding for diluted earnings per common share	Weighted-average shares outstanding for diluted earnings per common share	64,096,656		62,919,658		64,012,103		62,918,421		Weighted-average shares outstanding for diluted earnings per common share		64,460,907		63,815,783

Note 12 - Defined Benefit Plans

The components of the combined net periodic expense (benefit) for our defined benefit pension plans are presented in the table below.


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended March 31,
		2021		2020		2021		2020				2022		2021
Expected return on plan assets, net of expenses	Expected return on plan assets, net of expenses	$	(3,210)	$	(3,073)	$	(9,630)	$	(9,217)	Expected return on plan assets, net of expenses		$	(3,491)	$	(3,210)
Interest cost on projected benefit obligation	Interest cost on projected benefit obligation	835		1,252		2,506		3,757		Interest cost on projected benefit obligation		1,004		835
Net amortization and deferral	Net amortization and deferral	1,529		1,330		4,587		3,989		Net amortization and deferral		741		1,529
Net periodic expense (benefit)	Net periodic expense (benefit)	$	(846)	$	(491)	$	(2,537)	$	(1,471)	Net periodic expense (benefit)		$	(1,746)	$	(846)

Our non-qualified defined benefit pension plan is not funded. No contributions to the qualified defined benefit pension plan were made during the ~~nine~~three months ended ~~September 30, 2021.~~March 31, 2022. We do not expect to make any contributions to the qualified defined benefit plan during the remainder of ~~2021.~~2022.

~~Table of Contents~~

Note 13 - Income Taxes

Income tax expense was as follows:


		Three Months Ended September 30,						Nine Months Ended September 30,							Three Months Ended March 31,
		2021			2020			2021			2020					2022			2021
Current income tax expense (benefit)	Current income tax expense (benefit)	$	13,849		$	(33,614)		$	31,639		$	20,328		Current income tax expense (benefit)		$	13,059		$	3,725
Deferred income tax expense (benefit)	Deferred income tax expense (benefit)	(516)			43,130			4,672			(8,803)			Deferred income tax expense (benefit)		(432)			4,172
Income tax expense, as reported	Income tax expense, as reported	$	13,333		$	9,516		$	36,311		$	11,525		Income tax expense, as reported		$	12,627		$	7,897
Effective tax rate	Effective tax rate	11.0		%	9.1		%	9.6		%	4.5		%	Effective tax rate		11.3		%	6.4		%

We had a net deferred tax asset totaling $110.3 million at March 31, 2022 and a net deferred tax liability totaling ~~$78.9 million at September 30, 2021 and $117.5~~$81.2 million at December 31, ~~2020.~~2021. No valuation allowance for deferred tax assets was recorded at ~~September 30, 2021~~March 31, 2022 as management believes it is more likely than not that all of the deferred tax assets will be realized against deferred tax liabilities and projected future taxable income.

The effective income tax rates differed from the U.S. statutory federal income tax rates of 21% during the comparable periods primarily due to the effect of tax-exempt income from loans, securities and life insurance policies and the income tax effects associated with stock-based compensation. ~~The effective tax rates during 2020 were also impacted by a one-time, discrete tax benefit associated with an asset contribution to a charitable trust during the second quarter.~~ There were no unrecognized tax benefits during any of the reported periods.

Table of Contents

Interest and/or penalties related to income taxes are reported as a component of income tax expense. Such amounts were not significant during the reported periods.

We file income tax returns in the U.S. federal jurisdiction. We are no longer subject to U.S. federal income tax examinations by tax authorities for years before ~~2017.~~2018.

Note 14 - Other Comprehensive Income (Loss)

The before and after tax amounts allocated to each component of other comprehensive income (loss) are presented in the following table. Reclassification adjustments related to securities available for sale are included in net gain (loss) on securities transactions in the accompanying consolidated statements of income. Reclassification adjustments related to defined-benefit post-retirement benefit plans are included in the computation of net periodic pension expense (see Note 12 – Defined Benefit Plans).
Three Months Ended
September 30, 2021 Three Months Ended
September 30, 2020
Before Tax
Amount Tax Expense,
(Benefit) Net of Tax
Amount Before Tax
Amount Tax Expense,
(Benefit) Net of Tax
Amount
Securities available for sale and transferred securities:
Change in net unrealized gain/loss during the period $ (80,668) $ (16,941) $ (63,727) $ 20,332 $ 4,269 $ 16,063
Change in net unrealized gain on securities transferred to held to maturity (237) (49) (188) (294) (62) (232)
Reclassification adjustment for net (gains) losses included in net income — — — — — —
Total securities available for sale and transferred securities (80,905) (16,990) (63,915) 20,038 4,207 15,831
Defined-benefit post-retirement benefit plans:
Reclassification adjustment for net amortization of actuarial gain/loss included in net income as a component of net periodic cost (benefit) 1,529 321 1,208 1,330 280 1,050
Total defined-benefit post-retirement benefit plans 1,529 321 1,208 1,330 280 1,050
Total other comprehensive income (loss) $ (79,376) $ (16,669) $ (62,707) $ 21,368 $ 4,487 $ 16,881

~~Table of Contents~~


		Nine Months Ended September 30, 2021						Nine Months Ended September 30, 2020							Three Months Ended March 31, 2022						Three Months Ended March 31, 2021
		Before Tax Amount		Tax Expense, (Benefit)		Net of Tax Amount		Before Tax Amount		Tax Expense, (Benefit)		Net of Tax Amount			Before Tax Amount		Tax Expense, (Benefit)		Net of Tax Amount		Before Tax Amount		Tax Expense, (Benefit)		Net of Tax Amount
Securities available for sale and transferred securities:	Securities available for sale and transferred securities:													Securities available for sale and transferred securities:
Change in net unrealized gain/loss during the period	Change in net unrealized gain/loss during the period	$	(209,779)	$	(44,054)	$	(165,725)	$	406,959	$	85,462	$	321,497	Change in net unrealized gain/loss during the period	$	(910,795)	$	(191,267)	$	(719,528)	$	(159,779)	$	(33,554)	$	(126,225)
Change in net unrealized gain on securities transferred to held to maturity	Change in net unrealized gain on securities transferred to held to maturity	(741)		(155)		(586)		(979)		(206)		(773)		Change in net unrealized gain on securities transferred to held to maturity	(209)		(44)		(165)		(259)		(54)		(205)
Reclassification adjustment for net (gains) losses included in net income	Reclassification adjustment for net (gains) losses included in net income	—		—		—		(108,989)		(22,888)		(86,101)		Reclassification adjustment for net (gains) losses included in net income	—		—		—		—		—		—
Total securities available for sale and transferred securities	Total securities available for sale and transferred securities	(210,520)		(44,209)		(166,311)		296,991		62,368		234,623		Total securities available for sale and transferred securities	(911,004)		(191,311)		(719,693)		(160,038)		(33,608)		(126,430)
Defined-benefit post-retirement benefit plans:	Defined-benefit post-retirement benefit plans:													Defined-benefit post-retirement benefit plans:

Reclassification adjustment for net amortization of actuarial gain/loss included in net income as a component of net periodic cost (benefit)		4,587		963		3,624		3,989		837		3,152
Reclassification adjustment for net amortization of actuarial gain/loss included in net income as a component of net periodic expense (benefit)														Reclassification adjustment for net amortization of actuarial gain/loss included in net income as a component of net periodic expense (benefit)	741		156		585		1,529		321		1,208
Total defined-benefit post-retirement benefit plans	Total defined-benefit post-retirement benefit plans	4,587		963		3,624		3,989		837		3,152		Total defined-benefit post-retirement benefit plans	741		156		585		1,529		321		1,208
Total other comprehensive income (loss)	Total other comprehensive income (loss)	$	(205,933)	$	(43,246)	$	(162,687)	$	300,980	$	63,205	$	237,775	Total other comprehensive income (loss)	$	(910,263)	$	(191,155)	$	(719,108)	$	(158,509)	$	(33,287)	$	(125,222)

Activity in accumulated other comprehensive income (loss), net of tax, was as follows:


									Securities Available For Sale		Defined Benefit Plans		Accumulated Other Comprehensive Income
Balance January 1, 2022								Balance January 1, 2022	$	380,209	$	(32,891)	$	347,318
Other comprehensive income (loss) before reclassifications								Other comprehensive income (loss) before reclassifications	(719,693)		—		(719,693)
Reclassification of amounts included in net income								Reclassification of amounts included in net income	—		585		585
Net other comprehensive income (loss) during period								Net other comprehensive income (loss) during period	(719,693)		585		(719,108)
Balance at March 31, 2022								Balance at March 31, 2022	$	(339,484)	$	(32,306)	$	(371,790)
		Securities Available For Sale		Defined Benefit Plans		Accumulated Other Comprehensive Income
Balance January 1, 2021	Balance January 1, 2021	$	563,801	$	(50,831)	$	512,970	Balance January 1, 2021	$	563,801	$	(50,831)	$	512,970
Other comprehensive income (loss) before reclassifications	Other comprehensive income (loss) before reclassifications	(166,311)		—		(166,311)		Other comprehensive income (loss) before reclassifications	(126,430)		—		(126,430)
Reclassification of amounts included in net income	Reclassification of amounts included in net income	—		3,624		3,624		Reclassification of amounts included in net income	—		1,208		1,208
Net other comprehensive income (loss) during period	Net other comprehensive income (loss) during period	(166,311)		3,624		(162,687)		Net other comprehensive income (loss) during period	(126,430)		1,208		(125,222)
Balance at September 30, 2021		$	397,490	$	(47,207)	$	350,283

Balance January 1, 2020		$	313,304	$	(45,934)	$	267,370
Other comprehensive income (loss) before reclassifications		320,724		—		320,724
Reclassification of amounts included in net income		(86,101)		3,152		(82,949)
Net other comprehensive income (loss) during period		234,623		3,152		237,775

Balance at September 30, 2020		$	547,927	$	(42,782)	$	505,145
Balance at March 31, 2021								Balance at March 31, 2021	$	437,371	$	(49,623)	$	387,748

3229

Table of Contents

Note 15 – Operating Segments

We are managed under a matrix organizational structure whereby our 2 primary operating segments, Banking and Frost Wealth Advisors, overlap a regional reporting structure. See our ~~2020~~2021 Form 10-K for additional information regarding our operating segments. Summarized operating results by segment were as follows:


		Banking		Frost Wealth Advisors		Non-Banks		Consolidated			Banking		Frost Wealth Advisors		Non-Banks		Consolidated
Three months ended:	Three months ended:									Three months ended:
September 30, 2021

March 31, 2022										March 31, 2022
Net interest income (expense)										Net interest income (expense)	$	250,119	$	700	$	(1,748)	$	249,071
Credit loss expense (benefit)										Credit loss expense (benefit)	(1)		1		—		—
Non-interest income										Non-interest income	58,706		43,229		(545)		101,390
Non-interest expense										Non-interest expense	206,538		30,910		1,284		238,732
Income (loss) before income taxes										Income (loss) before income taxes	102,288		13,018		(3,577)		111,729
Income tax expense (benefit)										Income tax expense (benefit)	11,014		2,734		(1,121)		12,627
Net income (loss)										Net income (loss)	91,274		10,284		(2,456)		99,102
Preferred stock dividends										Preferred stock dividends	—		—		1,669		1,669

Net income (loss) available to common shareholders										Net income (loss) available to common shareholders	$	91,274	$	10,284	$	(4,125)	$	97,433
Revenues from (expenses to) external customers										Revenues from (expenses to) external customers	$	308,825	$	43,929	$	(2,293)	$	350,461
March 31, 2021										March 31, 2021
Net interest income (expense)	Net interest income (expense)	$	247,381	$	536	$	(1,795)	$	246,122	Net interest income (expense)	$	242,205	$	486	$	(1,810)	$	240,881
Credit loss expense	Credit loss expense	(6)		6		—		—		Credit loss expense	63		—		—		63
Non-interest income	Non-interest income	51,279		42,369		(459)		93,189		Non-interest income	53,780		39,609		(153)		93,236
Non-interest expense	Non-interest expense	185,891		31,086		1,026		218,003		Non-interest expense	179,151		29,937		1,054		210,142
Income (loss) before income taxes	Income (loss) before income taxes	112,775		11,813		(3,280)		121,308		Income (loss) before income taxes	116,771		10,158		(3,017)		123,912
Income tax expense (benefit)	Income tax expense (benefit)	12,029		2,481		(1,177)		13,333		Income tax expense (benefit)	7,177		2,133		(1,413)		7,897
Net income (loss)	Net income (loss)	100,746		9,332		(2,103)		107,975		Net income (loss)	109,594		8,025		(1,604)		116,015
Preferred stock dividends	Preferred stock dividends	—		—		1,668		1,668		Preferred stock dividends	—		—		2,151		2,151

Net income (loss) available to common shareholders	Net income (loss) available to common shareholders	$	100,746	$	9,332	$	(3,771)	$	106,307	Net income (loss) available to common shareholders	$	109,594	$	8,025	$	(3,755)	$	113,864
Revenues from (expenses to) external customers	Revenues from (expenses to) external customers	$	298,660	$	42,905	$	(2,254)	$	339,311	Revenues from (expenses to) external customers	$	295,985	$	40,095	$	(1,963)	$	334,117
September 30, 2020
Net interest income (expense)		$	244,685	$	602	$	(1,864)	$	243,423
Credit loss expense (benefit)		20,300		2		—		20,302
Non-interest income		49,170		34,680		(249)		83,601
Non-interest expense		170,290		30,052		1,808		202,150
Income (loss) before income taxes		103,265		5,228		(3,921)		104,572
Income tax expense (benefit)		9,758		1,098		(1,340)		9,516

Net income (loss) available to common shareholders		$	93,507	$	4,130	$	(2,581)	$	95,056
Revenues from (expenses to) external customers		$	293,855	$	35,282	$	(2,113)	$	327,024
Nine months ended:
September 30, 2021
Net interest income (expense)		$	748,036	$	1,530	$	(5,407)	$	744,159
Credit loss expense		57		6		—		63
Non-interest income		154,003		124,512		(843)		277,672
Non-interest expense		548,151		91,037		4,211		643,399
Income (loss) before income taxes		353,831		34,999		(10,461)		378,369
Income tax expense (benefit)		32,811		7,350		(3,850)		36,311
Net income (loss)		321,020		27,649		(6,611)		342,058
Preferred stock dividends		—		—		5,488		5,488

Net income (loss) available to common shareholders		$	321,020	$	27,649	$	(12,099)	$	336,570
Revenues from (expenses to) external customers		$	902,039	$	126,042	$	(6,250)	$	1,021,831
September 30, 2020
Net interest income (expense)		$	737,977	$	2,163	$	(6,385)	$	733,755
Credit loss expense		227,474		—		—		227,474
Non-interest income		265,492		109,330		(705)		374,117
Non-interest expense		525,882		94,225		5,885		625,992
Income (loss) before income taxes		250,113		17,268		(12,975)		254,406
Income tax expense (benefit)		12,090		3,626		(4,191)		11,525
Net income (loss)		238,023		13,642		(8,784)		242,881
Preferred stock dividends		—		—		2,016		2,016
Redemption of preferred stock		—		—		5,514		5,514
Net income (loss) available to common shareholders		$	238,023	$	13,642	$	(16,314)	$	235,351
Revenues from (expenses to) external customers		$	1,003,469	$	111,493	$	(7,090)	$	1,107,872

3330

Table of Contents

Note 16 – Fair Value Measurements

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, we utilize 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. ASC Topic 820 establishes a three-level 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. See our ~~2020~~2021 Form 10-K for additional information regarding the fair value hierarchy and a description of our valuation techniques.

Financial Assets and Financial Liabilities. The tables below summarize financial assets and financial liabilities measured at fair value on a recurring basis as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, segregated by the level of the valuation inputs within the fair value hierarchy of ASC Topic 820 utilized to measure fair value.


		Level 1 Inputs		Level 2 Inputs		Level 3 Inputs		Total Fair Value			Level 1 Inputs		Level 2 Inputs		Level 3 Inputs		Total Fair Value
September 30, 2021
March 31, 2022										March 31, 2022
Securities available for sale:	Securities available for sale:									Securities available for sale:
U.S. Treasury	U.S. Treasury	$	1,685,221	$	—	$	—	$	1,685,221	U.S. Treasury	$	3,507,746	$	—	$	—	$	3,507,746
Residential mortgage-backed securities	Residential mortgage-backed securities	—		2,491,154		—		2,491,154		Residential mortgage-backed securities	—		5,376,039		—		5,376,039
States and political subdivisions	States and political subdivisions	—		7,512,489		—		7,512,489		States and political subdivisions	—		7,258,393		—		7,258,393
Other	Other	—		42,358		—		42,358		Other	—		42,361		—		42,361
Trading account securities:	Trading account securities:									Trading account securities:
U.S. Treasury	U.S. Treasury	24,087		—		—		24,087		U.S. Treasury	23,939		—		—		23,939
States and political subdivisions	States and political subdivisions	—		1,205		—		1,205		States and political subdivisions	—		5,579		—		5,579
Derivative assets:	Derivative assets:									Derivative assets:
Interest rate swaps, caps and floors	Interest rate swaps, caps and floors	—		53,186		—		53,186		Interest rate swaps, caps and floors	—		33,697		—		33,697
Commodity swaps and options	Commodity swaps and options	—		227,527		—		227,527		Commodity swaps and options	—		252,747		—		252,747
Foreign currency forward contracts	Foreign currency forward contracts	4		—		—		4		Foreign currency forward contracts	150		—		—		150
Derivative liabilities:	Derivative liabilities:									Derivative liabilities:
Interest rate swaps, caps and floors	Interest rate swaps, caps and floors	—		27,609		—		27,609		Interest rate swaps, caps and floors	—		39,734		—		39,734
Commodity swaps and options	Commodity swaps and options	—		226,054		—		226,054		Commodity swaps and options	—		251,181		—		251,181

Foreign currency forward contracts										Foreign currency forward contracts	131		—		—		131
December 31, 2021										December 31, 2021
Securities available for sale:										Securities available for sale:
U.S. Treasury										U.S. Treasury	$	2,179,433	$	—	$	—	$	2,179,433
Residential mortgage-backed securities										Residential mortgage-backed securities	—		4,066,265		—		4,066,265
States and political subdivisions										States and political subdivisions	—		7,636,571		—		7,636,571
Other										Other	—		42,359		—		42,359
Trading account securities:										Trading account securities:
U.S. Treasury										U.S. Treasury	24,237		—		—		24,237
States and political subdivisions										States and political subdivisions	—		925		—		925
Derivative assets:										Derivative assets:
Interest rate swaps, caps and floors										Interest rate swaps, caps and floors	—		44,310		—		44,310
Commodity swaps and options										Commodity swaps and options	—		114,757		—		114,757
Foreign currency forward contracts										Foreign currency forward contracts	33		—		—		33
Derivative liabilities:										Derivative liabilities:
Interest rate swaps, caps and floors										Interest rate swaps, caps and floors	—		25,261		—		25,261
Commodity swaps and options										Commodity swaps and options	—		113,261		—		113,261
Foreign currency forward contracts										Foreign currency forward contracts	55		—		—		55

December 31, 2020
Securities available for sale:
U.S. Treasury $ 1,119,633 $ — $ — $ 1,119,633
Residential mortgage-backed securities — 1,987,679 — 1,987,679
States and political subdivisions — 7,287,902 — 7,287,902
Other — 42,351 — 42,351
Trading account securities:
U.S. Treasury 23,996 — — 23,996
States and political subdivisions — 460 — 460
Derivative assets:
Interest rate swaps, caps and floors — 85,665 — 85,665
Commodity swaps and options — 45,535 456 45,991
Derivative liabilities:
Interest rate swaps, caps and floors — 35,187 — 35,187
Commodity swaps and options — 45,099 — 45,099

Table of Contents

Certain financial assets and financial 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. Financial assets measured at fair value on a non-recurring basis during the reported periods include certain collateral dependent loans reported at the fair value of the underlying collateral if repayment is expected solely from the collateral.

~~Table of Contents~~

The following table presents collateral dependent loans that were remeasured and reported at fair value through a specific allocation of the allowance for credit losses on loans based upon the fair value of the underlying collateral during the reported periods.


		Nine Months Ended September 30, 2021				Nine Months Ended September 30, 2020					Three Months Ended March 31, 2022				Three Months Ended March 31, 2021
		Level 2		Level 3		Level 2		Level 3			Level 2		Level 3		Level 2		Level 3
Carrying value before allocations	Carrying value before allocations	$	3,329	$	15,274	$	6,388	$	8,660	Carrying value before allocations	$	2,064	$	5,711	$	100	$	15,013
Specific (allocations) reversals of prior allocations	Specific (allocations) reversals of prior allocations	(336)		(4,791)		(930)		14,928		Specific (allocations) reversals of prior allocations	(126)		3,965		—		600
Fair value	Fair value	$	2,993	$	10,483	$	5,458	$	23,588	Fair value	$	1,938	$	9,676	$	100	$	15,613

Non-Financial Assets and Non-Financial Liabilities. We do not have any non-financial assets or non-financial liabilities measured at fair value on a recurring basis. ~~Non-financial~~From time to time, non-financial assets measured at fair value on a non-recurring basis ~~during the reported periods~~ may include certain foreclosed assets which, upon initial recognition, were remeasured and reported at fair value through a charge-off to the allowance for loan losses and certain foreclosed assets which, subsequent to their initial recognition, were remeasured at fair value through a write-down included in other non-interest expense. ~~The following table presents foreclosed assets that~~There were ~~remeasured and reported at~~no such fair value measurements during the reported ~~periods:~~periods.

Nine Months Ended
September 30,
2021 2020
Foreclosed assets remeasured subsequent to initial recognition:
Carrying value of foreclosed assets prior to remeasurement $ — $ 328
Write-downs included in other non-interest expense — (231)
Fair value $ — $ 97

Financial Instruments Reported at Amortized Cost. The estimated fair values of financial instruments that are reported at amortized cost in our consolidated balance sheets, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value, were as follows:


		September 30, 2021				December 31, 2020					March 31, 2022				December 31, 2021
		Carrying Amount		Estimated Fair Value		Carrying Amount		Estimated Fair Value			Carrying Amount		Estimated Fair Value		Carrying Amount		Estimated Fair Value
Financial assets:	Financial assets:									Financial assets:
Level 2 inputs:	Level 2 inputs:									Level 2 inputs:
Cash and cash equivalents	Cash and cash equivalents	$	16,253,971	$	16,253,971	$	10,288,853	$	10,288,853	Cash and cash equivalents	$	14,457,083	$	14,457,083	$	16,583,000	$	16,583,000
Securities held to maturity	Securities held to maturity	1,759,270		1,825,568		1,945,673		2,052,896		Securities held to maturity	1,665,465		1,639,993		1,749,179		1,809,143
Cash surrender value of life insurance policies	Cash surrender value of life insurance policies	189,941		189,941		189,984		189,984		Cash surrender value of life insurance policies	189,471		189,471		190,139		190,139
Accrued interest receivable	Accrued interest receivable	119,232		119,232		181,432		181,432		Accrued interest receivable	131,370		131,370		179,111		179,111
Level 3 inputs:	Level 3 inputs:									Level 3 inputs:
Loans, net	Loans, net	15,582,520		15,656,269		17,218,132		17,390,683		Loans, net	16,295,702		16,053,955		16,087,731		16,079,454
Financial liabilities:	Financial liabilities:									Financial liabilities:
Level 2 inputs:	Level 2 inputs:									Level 2 inputs:
Deposits	Deposits	39,612,767		39,613,343		35,015,761		35,018,185		Deposits	44,430,929		44,422,700		42,695,696		41,343,426
Federal funds purchased	Federal funds purchased	27,200		27,200		48,850		48,850		Federal funds purchased	35,200		35,200		25,925		25,925
Repurchase agreements	Repurchase agreements	2,200,029		2,200,029		2,068,147		2,068,147		Repurchase agreements	1,842,618		1,842,618		2,740,799		2,740,799
Junior subordinated deferrable interest debentures	Junior subordinated deferrable interest debentures	136,400		137,115		136,357		137,115		Junior subordinated deferrable interest debentures	123,026		123,712		123,011		123,712
Subordinated notes	Subordinated notes	99,139		113,223		99,021		115,717		Subordinated notes	99,217		105,740		99,178		111,430
Accrued interest payable	Accrued interest payable	2,126		2,126		8,127		8,127		Accrued interest payable	2,147		2,147		3,026		3,026

Under ASC Topic 825, entities may choose to measure eligible financial instruments at fair value at specified election dates. The fair value measurement option (i) may be applied instrument by instrument, with certain exceptions, (ii) is generally irrevocable and (iii) is applied only to entire instruments and not to portions of instruments. Unrealized gains and losses on items for which the fair value measurement option has been elected must be reported in earnings at each subsequent reporting date. During the reported periods, we had no financial instruments measured at fair value under the fair value measurement option.

Table of Contents

Note 17 - Accounting Standards Updates

Information about certain recently issued accounting standards updates is presented below. Also refer to Note 20 - Accounting Standards Updates in our ~~2020~~2021 Form 10-K for additional information related to previously issued accounting standards updates.

ASU ~~2020-04, “Reference Rate Reform~~2022-01, “Derivatives and Hedging (Topic ~~848)~~815): ~~Facilitation~~Fair Value Hedging - Portfolio Layer Method.” Under prior guidance, entities can apply the last-of-layer hedging method to hedge the exposure of a closed portfolio of prepayable financial assets to fair value changes due to changes in interest rates for a portion of the ~~Effects of Reference Rate Reform on Financial Reporting.”~~ ASU 2020-04 provides optional expedients and exceptions for accounting related to contracts, hedging relationships and other transactions affected by reference rate reform if certain criteria are met. ASU 2020-04 applies only to contracts, hedging relationships, and other transactionsportfolio that ~~reference LIBOR or another reference rate~~is not expected to be ~~discontinued because~~affected by prepayments, defaults, and other events affecting the timing and amount of ~~reference rate reform and do not apply~~cash flows. ASU 2022-01 expands the last-of-layer method, which permits only one hedge layer, to ~~contract modifications made and hedging relationships entered into or evaluated after December 31, 2022, except for hedging relationships existing as~~allow multiple hedged layers of ~~December 31, 2022,~~a single closed portfolio. To reflect that ~~an entity has elected certain optional expedients for and that are retained through~~expansion, the ~~end~~last-of-layer method is renamed the portfolio layer method. ASU 2022-01 also (i) expands the scope of the portfolio layer method to include non-prepayable financial assets, (ii) specifies eligible hedging ~~relationship. ASU 2020-04 was effective upon issuance and generally can be applied through December 31, 2022. The adoption of ASU 2020-04 did not significantly impact our financial statements.~~

~~ASU 2020-08, “Codification Improvements to Subtopic 310-20, Receivables - Nonrefundable Fees and Other Costs.”~~ ~~ASU 2020-08 clarifies~~instruments in a single-layer hedge, (iii) provides additional guidance on the accounting for and disclosure of hedge basis adjustments under the ~~amortization of purchase premiums~~portfolio layer method and (iv) specifies how hedge basis adjustments should be considered when determining credit losses for ~~callable debt securities with multiple call dates.~~the assets included in the closed portfolio. ASU ~~2020-08 became~~2022-01 will be effective for us on January 1, ~~2021 and did~~2023 though early adoption is permitted. The adoption of ASU 2022-01 is not expected to have a significant impact on our financial statements.

ASU ~~2020-09, “Debt~~2022-02, “Financial Instruments - Credit Losses (Topic ~~470)~~326): ~~Amendments to SEC Paragraphs Pursuant to SEC Release No. 33-10762.~~Troubled Debt Restructurings and Vintage Disclosures.”ASU ~~2020-09 amends~~2022-02 eliminates the ~~ASC to reflect the issuance of an SEC rule related to financial~~accounting guidance for troubled debt restructurings in Accounting Standards Codification (“ASC”) Subtopic 310-40, Receivables - Troubled Debt Restructurings by Creditors, while enhancing disclosure requirements for ~~subsidiary issuers~~certain loan refinancings and ~~guarantors~~restructurings by creditors when a borrower is experiencing financial difficulty. Additionally, ASU 2022-02 requires entities to disclose current-period gross write-offs by year of ~~registered debt securities~~origination for financing receivables and ~~affiliates whose securities are pledged as collateral for registered securities.~~net investments in leases within the scope of ASC Subtopic 3126-20, Financial Instruments - Credit Losses - Measured at Amortized Cost. ASU ~~2020-09 became~~2022-02 will be effective for us on January ~~4, 2021, concurrent with the effective date~~1, 2023 though early adoption is permitted. The adoption of ~~the SEC release, and did~~ASU 2022-02 is not expected to have a significant impact on our financial statements.

~~ASU 2021-01, “Reference Rate Reform (Topic 848): Scope.”~~ ASU 2021-01 clarifies that certain optional expedients and exceptions in ASC 848 for contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. ASU 2021-01 also amends the expedients and exceptions in ASC 848 to capture the incremental consequences of the scope clarification and to tailor the existing guidance to derivative instruments affected by the discounting transition. ASU 2021-01 was effective upon issuance and generally can be applied through December 31, 2022. The adoption of ASU 2021-01 did not significantly impact our financial statements.

3633

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Financial Review

Cullen/Frost Bankers, Inc.

The following discussion should be read in conjunction with our consolidated financial statements, and notes thereto, for the year ended December 31, ~~2020,~~2021, and the other information included in the ~~2020~~2021 Form 10-K. Operating results for the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 are not necessarily indicative of the results for the year ending December 31, ~~2021~~2022 or any future period.

Dollar amounts in tables are stated in thousands, except for per share amounts.

Forward-Looking Statements and Factors that Could Affect Future Results

Certain statements contained in this Quarterly Report on Form 10-Q that are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (the “Act”), including statements regarding the potential effects of the ongoing COVID-19 pandemic on our business, financial condition, liquidity and results of operations, notwithstanding that such statements are not specifically identified as such. In addition, certain statements may be contained in our future filings with the SEC, in press releases, and in oral and written statements made by us or with our approval that are not statements of historical fact and constitute forward-looking statements within the meaning of the Act. Examples of forward-looking statements include, but are not limited to: (i) projections of revenues, expenses, income or loss, earnings or loss per share, the payment or nonpayment of dividends, capital structure and other financial items; (ii) statements of plans, objectives and expectations of Cullen/Frost or its management or Board of Directors, including those relating to products, services or operations; (iii) statements of future economic performance; and (iv) statements of assumptions underlying such statements. Words such as “believes”, “anticipates”, “expects”, “intends”, “targeted”, “continue”, “remain”, “will”, “should”, “may” and other similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements.

Forward-looking statements involve risks and uncertainties that may cause actual results to differ materially from those in such statements. Factors that could cause actual results to differ from those discussed in the forward-looking statements include, but are not limited to:

•Local, regional, national and international economic conditions and the impact they may have on us and our customers and our assessment of that impact.

•Volatility and disruption in national and international financial and commodity markets.

•Government intervention in the U.S. financial system.

•Changes in the mix of loan geographies, sectors and types or the level of non-performing assets and charge-offs.

•Changes in estimates of future reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements.

•The effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board.

•Inflation, interest rate, securities market and monetary fluctuations.

•The effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities and insurance) and their application with which we and our subsidiaries must comply.

•The soundness of other financial institutions.

•Political instability.

•Impairment of our goodwill or other intangible assets.

•Acts of God or of war or terrorism.

•The potential impact of climate change.

•The timely development and acceptance of new products and services and perceived overall value of these products and services by users.

•Changes in consumer spending, borrowings and savings habits.

•Changes in the financial performance and/or condition of our borrowers.

•Technological ~~changes and the speed of digital transformation.~~changes.

•The cost and effects of cyber incidents or other failures, interruptions or security breaches of our systems or those of our ~~outside providers and our customers.~~

•~~Our customers' vulnerability to internal and external fraud (including fraudulent e-mail and other communications).~~customers or third-party providers.

•Acquisitions and integration of acquired businesses.

•Our ability to increase market share and control expenses.

•Our ability to attract and retain qualified employees.

•Changes in the competitive environment in our markets and among banking organizations and other financial service providers.

3734

Table of Contents

•The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters.

•Changes in the reliability of our vendors, internal control systems or information systems.

•Changes in our liquidity position.

•Changes in our organization, compensation and benefit plans.

•The impact of the ongoing COVID-19 pandemic and any other pandemic, epidemic or health-related crisis.

•The costs and effects of legal and regulatory developments, the resolution of legal proceedings or regulatory or other governmental inquiries, the results of regulatory examinations or reviews and the ability to obtain required regulatory approvals.

•Greater than expected costs or difficulties related to the integration of new products and lines of business.

•Our success at managing the risks involved in the foregoing items.

In addition, financial markets and global supply chains may be adversely affected by the current or anticipated impact of military conflict, including the current Russian invasion of Ukraine, terrorism or other geopolitical events.

Further, statements about the potential effects of the ongoing COVID-19 pandemic on our business, financial condition, liquidity and results of operations may constitute forward-looking statements and are subject to the risk that the actual effects may differ, possibly materially, from what is reflected in those forward-looking statements due to factors and future developments that are uncertain, unpredictable and in many cases beyond our control, including the scope and duration of the pandemic, actions taken by governmental authorities in response to the pandemic, and the direct and indirect impact of the pandemic on our customers, clients, third parties and us.

Forward-looking statements speak only as of the date on which such statements are made. We do not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made, or to reflect the occurrence of unanticipated events.

~~Recent Developments Related to~~ COVID-19 Effects and Actions

Our business has been, and continues to be, impacted by the effects of the COVID-19 pandemic. ~~As the pandemic is ongoing and dynamic in nature, there are~~There remains many uncertainties related to COVID-19 including, among other things, the ongoing impact to our customers, employees and vendors; the impact to the financial services and banking industry; and the impact to the economy as a whole as well as the effect of actions taken, or that may yet be taken, or inaction by governmental authorities to ~~contain~~mitigate both the ~~outbreak or to mitigate its impact (both~~ economic and ~~health-related).~~health-related effects of COVID-19. Refer to our ~~2020~~2021 Form 10-K for further information regarding (i) the impact of the COVID-19 pandemic on our operations and our results thereof, as well as the impact on our financial position and (ii) legislative and regulatory actions taken related to the COVID-19 pandemic, particularly as they relate to the banking and financial services industry.

Recent actions taken by the U.S. government to further mitigate the economic effects of COVID-19 will also have an impact on our financial position and results of operations. These actions are further discussed below.

During the first quarter of 2021, President Biden signed a number of executive orders relating to stimulus and relief measures. These orders include, among other things, (i) an extension, through March 31, 2021, of the moratorium on evictions and foreclosures, (ii) an extension, through September 30, 2021, of the deferral of federal student loan payments and interest and (iii) an extension, through June 30, 2021, of certain mortgage forbearance programs and guidelines.

On March 11 2021, the American Rescue Plan Act of 2021 (the “ARP Act”) was enacted, implementing a $1.9 trillion package of stimulus and relief proposals. Among other things, the ARP Act provides (i) additional funding for the PPP program and an expansion of the program for the benefit of certain nonprofits, (ii) funding for the Small Business Administration (“SBA”) to make targeted grants for restaurants and similar establishments, (iii) direct cash payments of up to $1,400 to individuals, subject to income provisions, (iv) an increase in the maximum annual Child Tax Credit, subject to income limitation provisions, (v) $300 a week in expanded unemployment insurance lasting through September 6, 2021 and makes $10,200 in unemployment benefits tax free for households, subject to income limitation provisions, (vi) tax relief making any student loan forgiveness incurred between December 31, 2020, and January 1, 2026 non-taxable income, and (vii) funding to support state and local governments; K-12 schools and higher education; the Centers for Disease Control; public transit; rental assistance; child care; and airline industry workers.

On March 27, 2021, the COVID-19 Bankruptcy Relief Extension Act of 2021 was enacted, extending the bankruptcy relief provisions enacted in the CARES Act of 2020 bill until March 27, 2022. These provisions provide financially distressed small businesses and individuals greater access to bankruptcy relief. We are continuing to monitor the potential development of additional legislation and further actions taken by the U.S. government.

~~Table of Contents~~

Application of Critical Accounting Policies and Accounting Estimates

We follow accounting and reporting policies that conform, in all material respects, to accounting principles generally accepted in the United States and to general practices within the financial services industry. The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. While we base estimates on historical experience, current information and other factors deemed to be relevant, actual results could differ from those estimates.

We consider accounting estimates to be critical to reported financial results if (i) the accounting estimate requires management to make assumptions about matters that are highly uncertain and (ii) different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on our financial statements.

Accounting policies related to the allowance for credit losses on financial instruments including loans and off-balance-sheet credit exposures are considered to be critical as these policies involve considerable subjective judgment and estimation by management. In the case of loans, the allowance for credit losses is a contra-asset valuation account, calculated in accordance with Accounting Standards Codification (“ASC”) Topic 326 (“ASC 326”) Financial Instruments - Credit Losses, that is deducted from the amortized cost basis of loans to present the net amount expected to be collected. In the case of off-balance-sheet credit exposures, the allowance for credit losses is a liability account, calculated in accordance with ASC 326, reported as a component of accrued interest payable and other liabilities in our consolidated balance sheets. The amount of each allowance account represents management's best estimate of current expected credit losses on these financial instruments considering available information, from internal and external sources, relevant to assessing exposure to credit loss over the contractual term

Table of Contents

of the instrument. Relevant available information includes historical credit loss experience, current conditions and reasonable and supportable forecasts. While historical credit loss experience provides the basis for the estimation of expected credit losses, adjustments to historical loss information may be made for differences in current portfolio-specific risk characteristics, environmental conditions or other relevant factors. While management utilizes its best judgment and information available, the ultimate adequacy of our allowance accounts is dependent upon a variety of factors beyond our control, including the performance of our portfolios, the economy, changes in interest rates and the view of the regulatory authorities toward classification of assets. Refer to the ~~2020~~2021 Form 10-K for additional information regarding critical accounting policies.

~~Table of Contents~~

Overview

A discussion of our results of operations is presented below. Certain reclassifications have been made to make prior periods comparable. Taxable-equivalent adjustments are the result of increasing income from tax-free loans and investments by an amount equal to the taxes that would be paid if the income were fully taxable based on a 21% federal tax rate, thus making tax-exempt yields comparable to taxable asset yields.

Results of Operations

Net income available to common shareholders totaled ~~$106.3~~$97.4 million, or ~~$1.65 per diluted common share, and $336.6 million, or $5.22~~$1.50 per diluted common share, for the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 compared to ~~$95.1~~$113.9 million, or ~~$1.50 per diluted common share, and $235.4 million, or $3.71~~$1.77 per diluted common share, for the three ~~and nine~~ months ended ~~September 30, 2020.~~March 31, 2021.

Selected data for the comparable periods was as follows:


		Three Months Ended September 30,						Nine Months Ended September 30,							Three Months Ended March 31,
		2021			2020			2021			2020					2022			2021
Taxable-equivalent net interest income	Taxable-equivalent net interest income	$	269,321		$	267,041		$	813,266		$	805,216		Taxable-equivalent net interest income		$	272,194		$	263,949
Taxable-equivalent adjustment	Taxable-equivalent adjustment	23,199			23,618			69,107			71,461			Taxable-equivalent adjustment		23,123			23,068
Net interest income	Net interest income	246,122			243,423			744,159			733,755			Net interest income		249,071			240,881
Credit loss expense	Credit loss expense	—			20,302			63			227,474			Credit loss expense		—			63
Net interest income after credit loss expense	Net interest income after credit loss expense	246,122			223,121			744,096			506,281			Net interest income after credit loss expense		249,071			240,818
Non-interest income	Non-interest income	93,189			83,601			277,672			374,117			Non-interest income		101,390			93,236
Non-interest expense	Non-interest expense	218,003			202,150			643,399			625,992			Non-interest expense		238,732			210,142
Income before income taxes	Income before income taxes	121,308			104,572			378,369			254,406			Income before income taxes		111,729			123,912
Income tax expense\(benefit)		13,333			9,516			36,311			11,525
Income taxes														Income taxes		12,627			7,897
Net income	Net income	107,975			95,056			342,058			242,881			Net income		99,102			116,015
Preferred stock dividends	Preferred stock dividends	1,668			—			5,488			2,016			Preferred stock dividends		1,669			2,151
Redemption of preferred stock	Redemption of preferred stock	—			—			—			5,514			Redemption of preferred stock		—			—
Net income available to common shareholders	Net income available to common shareholders	$	106,307		$	95,056		$	336,570		$	235,351		Net income available to common shareholders		$	97,433		$	113,864
Earnings per common share – basic	Earnings per common share – basic	$	1.66		$	1.50		$	5.25		$	3.72		Earnings per common share – basic		$	1.51		$	1.78
Earnings per common share – diluted	Earnings per common share – diluted	1.65			1.50			5.22			3.71			Earnings per common share – diluted		1.50			1.77
Dividends per common share	Dividends per common share	0.75			0.71			2.19			2.13			Dividends per common share		0.75			0.72
Return on average assets	Return on average assets	0.90		%	0.96		%	1.00		%	0.85		%	Return on average assets		0.79		%	1.09		%
Return on average common equity	Return on average common equity	9.87			9.30			10.72			7.95			Return on average common equity		9.58			11.13
Average shareholders’ equity to average assets	Average shareholders’ equity to average assets	9.44			10.31			9.65			10.80			Average shareholders’ equity to average assets		8.48			10.10

Net income available to common shareholders ~~increased $11.3~~decreased $16.4 million, or ~~11.8%~~14.4%, for the three months ended ~~September 30, 2021 and increased $101.2 million, or 43.0%, for the nine months ended September 30, 2021~~March 31, 2022 compared to the same ~~periods~~period in ~~2020.~~2021. The ~~increase~~decrease during the three months ended ~~September 30, 2021~~March 31, 2022 was primarily the result of a ~~$20.3 million decrease in credit loss expense, a $9.6 million increase in non-interest income and a $2.7 million increase in net interest income partly offset by a $15.9~~$28.6 million increase in non-interest expense and a ~~$3.8~~$4.7 million increase in income tax ~~expense. The increase during the nine months ended September 30, 2021 was primarily the result of a $227.4 million decrease in credit loss~~ expense ~~and a $10.4~~partly offset by an $8.2 million increase in net interest income ~~partly offset by a $96.4 million decrease in non-interest income, a $24.8 million increase in income tax expense~~ and ~~a $17.4~~an $8.2 million increase in non-interest expense. Credit loss expense during 2020 was impacted by both our adoption of a new credit loss accounting standard and the adverse events impacting our loan portfolio, including those arising from the COVID-19 pandemic and the significant volatility in oil prices. Non-interest income during 2020 was impacted by a $109.0 million net gain on securities transactions during the first quarter. Net income available to common shareholders during 2020 was also impacted by the reclassification of $5.5 million of issuance costs associated with our preferred stock to retained earnings upon redemption of the preferred stock.

income. Details of the changes in the various components of net income are further discussed below.

Table of Contents

Net Interest Income

Net interest income is the difference between interest income on earning assets, such as loans and securities, and interest expense on liabilities, such as deposits and borrowings, which are used to fund those assets. Net interest income is our largest source of revenue, representing ~~72.8%~~71.1% of total revenue during the first ~~nine~~three months of ~~2021.~~2022. Net interest margin is the ratio of taxable-equivalent net interest income to average earning assets for the period. The level of interest rates and the volume and mix of earning assets and interest-bearing liabilities impact net interest income and net interest margin.

The Federal Reserve influences the general market rates of interest, including the deposit and loan rates offered by many financial institutions. Our loan portfolio is significantly affected by changes in the prime interest rate. The prime rate ~~began 2020~~remained at ~~4.75% and decreased 150~~3.25% during 2021. During 2022, the prime rate increased 25 basis points in March ~~2020~~ to ~~3.25% where it remained through September 30, 2021.~~end the first quarter at 3.50%. Our loan portfolio is also impacted by changes in the London Interbank Offered Rate ~~(LIBOR)~~(“LIBOR”). At ~~September 30,~~March 31, 2022, the one-month and three-month U.S. dollar LIBOR interest rates were 0.45% and 0.96%, respectively, while at March 31, 2021, the one-month and three-month U.S. dollar LIBOR interest rates were ~~0.08%~~0.11% and ~~0.13%, respectively, while at September 30, 2020, the one-month and three-month U.S. dollar LIBOR interest rates were 0.15% and 0.23%~~0.19%, respectively. We discontinued originating LIBOR-based loans effective December 31, 2021 and have begun to negotiate loans using our preferred replacement index, the American Interbank Offered Rate (“AMERIBOR”), a benchmark developed by the American Financial Exchange, the Secured Overnight Financing Rate (“SOFR”) or a benchmark developed by Bloomberg Index Services (“BSBY”). For our currently outstanding LIBOR-based loans, the timing and manner in which each customer’s contract transitions from LIBOR to another rate will vary on a case-by-case basis. We expect to complete all transitions by the first quarter of 2023.

The target range for the federal funds rate, which is the cost of immediately available overnight funds, ~~began 2020~~remained at ~~1.50%~~zero to ~~1.75% and decreased 150~~0.25% during 2021. During 2022, the target fed funds rate was increased 25 basis points in March ~~2020~~ to ~~zero~~end the quarter at 0.25 to ~~0.25% where it remained through September 30, 2021. As noted in our 2020 Form 10-K,~~0.50%. In March 2022, the ~~decrease in~~Federal Reserve released projections whereby the midpoint of the projected appropriate target range for the federal funds rate ~~in March 2020 was largely an emergency measure~~would rise to 1.9% by the ~~Federal Reserve aimed at blunting~~end of 2022 and to 2.8% by the ~~economic impact~~end of ~~COVID-19.~~2023. While there can be no such assurance that any increases in the federal funds rate will occur, these projections imply six 25 basis point increases in the federal funds rate during the remainder of 2022, followed by an additional four 25 basis point increases in 2023.

We are primarily funded by core deposits, with non-interest-bearing demand deposits historically being a significant source of funds. This lower-cost funding base is expected to have a positive impact on our net interest income and net interest margin in a rising interest rate environment. See Item 3. Quantitative and Qualitative Disclosures About Market Risk elsewhere in this report for information about our sensitivity to interest rates. Further analysis of the components of our net interest margin is presented below.

Table of Contents

The following table presents an analysis of net interest income and net interest spread for the periods indicated, including average outstanding balances for each major category of interest-earning assets and interest-bearing liabilities, the interest earned or paid on such amounts, and the average rate earned or paid on such assets or liabilities, respectively. The table also sets forth the net interest margin on average total interest-earning assets for the same periods. For these computations: (i) average balances are presented on a daily average basis, (ii) information is shown on a taxable-equivalent basis assuming a 21% tax rate, (iii) average loans include loans on non-accrual status, and (iv) average securities include unrealized gains and losses on securities available for sale, while yields are based on average amortized cost.


	March 31, 2022						March 31, 2021
	Average Balance		Interest Income/ Expense		Yield/ Cost		Average Balance		Interest Income/ Expense		Yield/ Cost
Assets:
Interest-bearing deposits	$	13,766,486	$	6,343	0.18	%	$	9,864,811	$	2,433	0.10	%
Federal funds sold	13,892		13		0.37		4,963		3		0.24
Resell agreements	5,835		4		0.27		2,636		1		0.15
Securities:
Taxable	9,000,677		43,058		1.90		4,017,748		20,028		2.06
Tax-exempt	8,165,462		78,898		4.03		8,229,643		78,576		4.09
Total securities	17,166,139		121,956		2.88		12,247,391		98,604		3.41
Loans, net of unearned discounts	16,386,458		151,068		3.74		17,683,917		168,638		3.87
Total Earning Assets and Average Rate Earned	47,338,810		279,384		2.39		39,803,718		269,679		2.78
Cash and due from banks	651,124						530,954
Allowance for credit losses on loans and securities	(248,801)						(267,233)
Premises and equipment, net	1,050,735						1,045,943
Accrued interest and other assets	1,531,609						1,416,614
Total Assets	$	50,323,477					$	42,529,996

Liabilities:
Non-interest-bearing demand deposits	17,961,221						15,309,375
Interest-bearing deposits:
Savings and interest checking	11,954,465		410		0.01		9,713,591		356		0.01
Money market deposit accounts	11,858,775		3,651		0.12		9,244,763		1,679		0.07
Time accounts	1,187,458		851		0.29		1,138,240		1,482		0.53
Total interest-bearing deposits	25,000,698		4,912		0.08		20,096,594		3,517		0.07
Total deposits	42,961,919				0.05		35,405,969				0.04
Federal funds purchased	27,759		12		0.17		40,614		8		0.08
Repurchase agreements	2,051,577		518		0.10		1,839,982		395		0.09
Junior subordinated deferrable interest debentures	123,020		584		1.90		136,366		646		1.89
Subordinated notes	99,203		1,164		4.69		99,046		1,164		4.70

Total Interest-Bearing Funds and Average Rate Paid	27,302,257		7,190		0.11		22,212,602		5,730		0.10
Accrued interest and other liabilities	790,092						713,002
Total Liabilities	46,053,570						38,234,979
Shareholders’ Equity	4,269,907						4,295,017
Total Liabilities and Shareholders’ Equity	$	50,323,477					$	42,529,996
Net interest income			$	272,194					$	263,949
Net interest spread					2.28	%					2.68	%
Net interest income to total average earning assets					2.33	%					2.72	%

Table of Contents

The following table presents the changes in taxable-equivalent net interest income and identifies the changes due to differences in the average volume of earning assets and interest-bearing liabilities and the changes due to changes in the average interest rate on those assets and liabilities. The changes in net interest income due to changes in both average volume and average interest rate have been allocated to the average volume change or the average interest rate change in proportion to the absolute amounts of the change in each. The comparison between the quarters includes an additional change factor that shows the effect of the difference in the number of days in each period for assets and liabilities that accrue interest based upon the actual number of days in the period, as further discussed below.

Three Months Ended
September 30, 2021 vs. September 30, 2020
Increase (Decrease) Due to Change in
Rate Volume Number of days Total
Interest-bearing deposits $ 1,030 $ 3,288 $ — $ 4,318
Federal funds sold 3 (6) — (3)
Resell agreements 1 (9) — (8)
Securities:
Taxable (1,857) 33 — (1,824)
Tax-exempt (802) (796) — (1,598)
Loans, net of unearned discounts 18,752 (18,987) — (235)
Total earning assets 17,127 (16,477) — 650
Savings and interest checking (147) 142 — (5)
Money market deposit accounts 404 311 — 715
Time accounts (2,382) (50) — (2,432)
Public funds — 2 — 2
Federal funds purchased 3 (1) — 2
Repurchase agreements (38) 195 — 157
Junior subordinated deferrable interest debentures (69) — — (69)
Subordinated notes — — — —
Total interest-bearing liabilities (2,229) 599 — (1,630)
Net change $ 19,356 $ (17,076) $ — $ 2,280

~~Table of Contents~~


		Nine Months Ended									Three Months Ended
		September 30, 2021 vs. September 30, 2020									March 31, 2022 vs. March 31, 2021
		Increase (Decrease) Due to Change in									Increase (Decrease) Due to Change in
		Rate		Volume		Number of days		Total			Rate		Volume		Total
Interest-bearing deposits	Interest-bearing deposits	$	(9,821)	$	10,844	$	(40)	$	983	Interest-bearing deposits	$	2,617	$	1,293	$	3,910
Federal funds sold	Federal funds sold	(331)		(375)		(2)		(708)		Federal funds sold	3		7		10
Resell agreements	Resell agreements	(76)		(75)		(1)		(152)		Resell agreements	2		1		3
Securities:	Securities:									Securities:
Taxable	Taxable	(8,901)		(1,683)		—		(10,584)		Taxable	(1,684)		24,714		23,030
Tax-exempt	Tax-exempt	—		(8,617)		—		(8,617)		Tax-exempt	(1,208)		1,530		322
Loans, net of unearned discounts	Loans, net of unearned discounts	3,221		5,126		(1,883)		6,464		Loans, net of unearned discounts	(5,518)		(12,052)		(17,570)
Total earning assets	Total earning assets	(15,908)		5,220		(1,926)		(12,614)		Total earning assets	(5,788)		15,493		9,705
Savings and interest checking	Savings and interest checking	(428)		435		(4)		3		Savings and interest checking	—		54		54
Money market deposit accounts	Money market deposit accounts	(9,025)		2,061		(49)		(7,013)		Money market deposit accounts	1,413		559		1,972
Time accounts	Time accounts	(8,576)		67		(42)		(8,551)		Time accounts	(695)		64		(631)
Public funds		(1,627)		209		(5)		(1,423)
Federal funds purchased	Federal funds purchased	(73)		6		(1)		(68)		Federal funds purchased	7		(3)		4
Repurchase agreements	Repurchase agreements	(3,668)		1,366		(14)		(2,316)		Repurchase agreements	60		63		123
Junior subordinated deferrable interest debentures	Junior subordinated deferrable interest debentures	(979)		1		—		(978)		Junior subordinated deferrable interest debentures	3		(65)		(62)
Subordinated notes	Subordinated notes	(6)		6		—		—		Subordinated notes	(2)		2		—
Federal home loan bank advances		—		(318)		—		(318)
Total interest-bearing liabilities	Total interest-bearing liabilities	(24,382)		3,833		(115)		(20,664)		Total interest-bearing liabilities	786		674		1,460
Net change	Net change	$	8,474	$	1,387	$	(1,811)	$	8,050	Net change	$	(6,574)	$	14,819	$	8,245

Taxable-equivalent net interest income for the three months ended ~~September 30, 2021~~March 31, 2022 increased ~~$2.3~~$8.2 million, or ~~0.9%, while taxable-equivalent net interest income for the nine months ended September 30, 2021 increased $8.1 million, or 1.0%~~3.1%, compared to the same ~~periods in 2020. Taxable-equivalent net interest income for the nine months ended September 30, 2021 included 273 days compared to 274 days for the same~~ period in 2020 as a result of the leap year. The additional day added approximately $1.8 million to taxable-equivalent net interest income during the nine months ended September 30, 2020. Excluding the impact of the additional day results in an effective increase in taxable-equivalent net interest income of approximately $9.9 million during the nine months ended September 30, 2021. The taxable-equivalent net interest margin decreased 48 basis points from 2.95% during the three months ended September 30, 2020 to 2.47% during the three months ended September 30, 2021 while the taxable-equivalent net interest margin decreased 59 basis points from 3.20% during the nine months ended September 30, 2020 to 2.61% during the nine months ended September 30, 2021.

The increase in taxable-equivalent net interest income during the three months ended ~~September 30, 2021~~March 31, 2022 was primarily related to an increase in the average ~~taxable-equivalent yield on loans~~volume of taxable securities and, ~~interest bearing~~to a much lesser extent, increases in the average volumes of interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve) and ~~decreases~~tax-exempt securities; and an increase in the average ~~costs of interest-bearing deposit liabilities and other borrowed funds combined with increases in the average volumes of~~yield on interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve). The impact of these items was partly offset by ~~decreases~~a decrease in the average volume of loans ~~and tax-exempt securities~~ combined with a decrease in the average yield on taxable and tax-exempt securities. The increase in taxable-equivalent net interest income during the nine months ended September 30, 2021 was primarily related to decreases in the average costs of interest-bearing deposit liabilities and other borrowed funds combined with increases in the average volumes of interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve) and loans and an increase in the average taxable-equivalent yield on loans. The positive impact of these items was partly offset by decreases in the average yields on ~~interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve) and~~loans, taxable securities ~~combined with decreases in the average volumes of~~and tax-exempt ~~and taxable~~ securities and increases in the average ~~volumes~~cost and average volume of ~~interest-bearing~~money market deposit ~~liabilities and repurchase agreements. The decreases in~~accounts. As a result of these fluctuations, the taxable-equivalent net interest margin during the three and nine months ended September 30, 2021 were primarily related to increases in the relative proportion of average interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve) to average total interest-earning assets combined with the aforementioned decreases in market interest rates. Interest-bearing deposits made up approximately 34.7% of average interest-earning assetsdecreased 39 basis points from 2.72% during the three months ended ~~September 30,~~March 31, 2021 ~~compared~~ to ~~16.0%~~2.33% during the ~~same period in 2020 while interest-bearing deposits made up approximately 30.4% of average interest-earning assets during the nine~~three months ended ~~September 30, 2021 compared to 13.1% during the same period in 2020.~~

~~Table of Contents~~

March 31, 2022.

The average volume of interest-earning assets for the three months ended ~~September 30, 2021~~March 31, 2022 increased ~~$7.2 billion while the average volume of interest-earning assets for the nine months ended September 30, 2021 increased $8.0~~$7.5 billion compared to the same ~~periods~~period in ~~2020.~~2021. The increase in the average volume of interest-earning assets ~~during the three months ended September 30, 2021 included~~primarily related to a ~~$9.4~~$5.0 billion increase in average taxable securities and a $3.9 billion increase in average interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve) partly offset by a ~~$2.0~~$1.3 billion decrease in average loans (of which approximately ~~$1.8~~$2.5 billion related to PPP loans, as further discussed below), a $123.4 million decrease in average tax-exempt securities, a $54.0 million decrease in average taxable securities, a $12.1 million decrease in average resell agreements and a $9.5 million decrease in average federal funds sold. The increase in the average volume of interest-earning assets during the nine months ended September 30, 2021 included an $8.4 billion increase in average interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve), a $131.9 million increase in average loans (of which approximately $369.2 million related to PPP loans, as further discussed below) partly offset by a $231.0 million decrease in average tax-exempt securities, a $134.7 million decrease in average taxable securities, a $95.1 million decrease in average federal funds sold and a $16.8 million decrease in average resell agreements.

The average taxable-equivalent yield on interest-earning assets decreased 51 basis points from 3.04% during the three months ended September 30, 2020 to 2.53% during the three months ended September 30, 2021 while the average taxable-equivalent yield on interest-earning assets decreased 68 basis points from 3.35% during the nine months ended September 30, 2020 to 2.67% during the nine months ended September 30, 2021. The average taxable-equivalent yield on interest-earning assets during 2021 was impacted by the aforementioned changes in market interest rates and changes in the volume and relative mix of interest-earning assets..

The average taxable-equivalent yield on loans ~~increased 43~~decreased 13 basis points from ~~3.73%~~3.87% during the three months ended ~~September 30, 2020~~March 31, 2021 to ~~4.16%~~3.74% during the three months ended ~~September 30, 2021 while the~~March 31, 2022. The average taxable-equivalent yield on loans ~~increased 2 basis points from 4.08% during the nine months ended September 30, 2020 to 4.10% during the nine months ended September 30, 2021. The average taxable-equivalent yields on loans~~ during the three ~~and nine~~ months ended ~~September 30,~~March 31, 2021 ~~were~~was positively impacted by a higher average ~~yields on~~proportion of higher-yielding PPP loans ~~but negatively impacted by lower average market interest rates~~to total loans compared to the ~~same periods in 2020.~~three months ended March 31, 2022. The average volume of loans for the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 decreased ~~$2.0~~$1.3 billion, or ~~10.8%~~7.3%, ~~and increased $131.9 million, or 0.8%, respectively, compared to the same periods in 2020. The decrease in average loans during the three months ended September 30, 2021~~ compared to the same period in ~~2020~~2021. The decrease was primarily due to ~~an increase~~a $2.5 billion decrease in the average volume of PPP loans. Excluding PPP loans, ~~forgiven by the SBA during the three months ended September 30, 2021 compared to the same period in 2020.~~average loans would have increased $1.2 billion, or 8.3%. Loans made up approximately ~~36.8% and 40.3%~~34.6% of average interest-earning assets during the three ~~and nine~~ months ended ~~September 30, 2021, respectively,~~March 31, 2022, compared to ~~49.4%~~44.4% during ~~each of~~ the same ~~respective periods~~period in ~~2020.~~2021.

In April 2020, we began originating loans to qualified small businesses under the PPP administered by the SBA under the provisions of the CARES Act. In 2020, we funded $3.3 billion of PPP loans of which approximately $3.2 billion were funded during the second quarter of 2020. As of September 30, 2021, approximately $3.1 billion of these 2020 originated PPP loans have been forgiven by the SBA or repaid by the customer. During the first nine months of 2021, we funded an additional $1.4 billion of PPP loans, most of which was during the first quarter. As of September 30, 2021, approximately $703.9 million of these 2021 originated PPP loans have been forgiven by the SBA or repaid by the customer. During the three ~~and nine~~ months ended ~~September 30, 2021,~~March 31, 2022, we recognized ~~$26.5~~approximately $2.6 million ~~and $88.9 million, respectively,~~ in PPP loan related deferred processing fees (net of amortization of related deferred origination costs) as a yield adjustment and this amount is included in interest income on loans. During the three ~~and nine~~ months ended ~~September 30, 2020,~~March 31, 2021, we recognized approximately ~~$21.1~~$23.5 million ~~and $40.4 million, respectively,~~ in PPP loan related deferred processing fees (net of amortization of related deferred origination costs). As a result of the inclusion of

Table of Contents

these net fees in interest income, the average yields on PPP loans ~~were 8.72% and 6.23%~~was 4.45% during the three ~~and nine~~ months ended ~~September 30, 2021, respectively,~~March 31, 2022, and ~~3.65% and 3.86%~~4.39% during the three ~~and nine~~ months ended ~~September 30, 2020, respectively,~~March 31, 2021, compared to the stated interest rate of 1.0% on these loans.

The increase in the average yield on PPP Loans during the three and nine months ended September 30, 2021 compared to the same periods in 2020 was primarily due to a decrease in the average expected lives of the PPP loans funded in 2021 compared to 2020. Furthermore, the average fee percentage for 2021 originations was higher due to a smaller average loan size relative to 2020. In return for processing and booking a PPP loan, the SBA paid lenders a processing fee tiered by the size of the loan (5% for loans of not more than $350 thousand; 3% for loans of more than $350 thousand and less than $2 million; and 1% for loans of at least $2 million). For PPP loans funded through September 30, 2021, we expect to recognize additional PPP loan related deferred processing fees (net of deferred origination costs) totaling approximately $11.5 million as a yield adjustment over the remaining expected lives of these loans. Of this amount, we expect to recognize approximately 75% in 2021 and the remainder in 2022.

~~The~~ average taxable-equivalent yield on securities was ~~3.35%~~2.88% during the three months ended ~~September 30, 2021,~~March 31, 2022, decreasing 953 basis points from ~~3.44%~~3.41% during the same period in ~~2020 while the average taxable-equivalent yield on securities~~

~~Table of Contents~~

~~was 3.37% during the nine months ended September 30, 2021, decreasing 11 basis points from 3.48% during the same period in 2020.~~2021. The average yield on taxable securities decreased 1816 basis points from ~~2.21%~~2.06% during the three months ended ~~September 30, 2020~~March 31, 2021 to ~~2.03%~~1.90% during the three months ended September 30, 2021 while the average yield on taxable securities decreased 29 basis points from 2.32% during the nine months ended September 30, 2020 to 2.03% during the nine months ended September 30, 2021.

March 31, 2022. The average taxable-equivalent yield on tax-exempt securities decreased 46 basis points from ~~4.08%~~4.09% during the three months ended ~~September 30, 2020~~March 31, 2021 to ~~4.04%~~4.03% during the three months ended ~~September 30, 2021 while the average taxable-equivalent yield on tax-exempt securities remained flat at 4.07% during both the nine months ended September 30, 2021 and 2020.~~March 31, 2022. Tax exempt securities made up approximately ~~66.8% and 66.7%~~47.6% of total average securities during the three ~~and nine~~ months ended ~~September 30, 2021, respectively,~~March 31, 2022 compared to ~~66.9% and 66.6%~~67.2% during the same ~~respective periods~~period in ~~2020.~~2021. The average volume of total securities during the three months ended ~~September 30, 2021 decreased $177.4 million,~~March 31, 2022 increased $4.9 billion, or ~~1.4%~~40.2%, compared to the same period in ~~2020 while the average volume of total securities during the nine months ended September 30, 2021 decreased $365.7 million, or 2.9%, compared to the same period in 2020.~~2021. Securities made up approximately ~~28.4%~~36.3% of average interest-earning assets during the three months ended ~~September 30, 2021~~March 31, 2022 compared to ~~34.5%~~30.8% during the same period in ~~2020 while securities made up approximately 29.2% of average interest-earning assets during the nine months ended September 30, 2021 compared to 37.1% during the same period in 2020.~~2021. The ~~decreases~~increase during the three ~~and nine~~ months ended ~~September 30, 2021 were~~March 31, 2022 was primarily related to ~~an increase~~the increased investment of funds in ~~the relative proportion of interest-earning assets invested in interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve).~~taxable securities.

Average interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve) for the three months ended ~~September 30, 2021~~March 31, 2022 increased ~~$9.4~~$3.9 billion, or ~~159.5%~~39.6%, compared to the same period in ~~2020 while average~~2021. Interest-bearing deposits (primarily amounts held in an interest-bearing ~~deposits for~~account at the ~~nine months ended September 30, 2021 increased $8.4 billion, or 186.1%, compared to the same period in 2020. Interest-bearing deposits~~Federal Reserve) made up approximately ~~34.7%~~29.1% of average interest-earning assets during the three months ended ~~September 30, 2021~~March 31, 2022 compared to ~~16.0%~~24.8% during the same period in ~~2020 while interest-bearing deposits made up approximately 30.4% of average interest-earning assets during the nine months ended September 30, 2021 compared to 13.1% during the same period in 2020.~~2021. The ~~increases~~increase in the average volume of interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve) during the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 compared to the same ~~periods~~period in ~~2020 were~~2021 was primarily due to increases in the average volume of customer ~~deposits and, to a lesser extent, repurchase agreements.~~deposits. The average yield on interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve) was ~~0.15% and 0.12%~~0.18% during the three ~~and nine~~ months ended ~~September 30, 2021, respectively,~~March 31, 2022 compared to 0.10% ~~and 0.32 %~~ during the same ~~periods~~period in ~~2020.~~2021. The average ~~yields~~yield on interest-bearing deposits during ~~2021 and during~~ the ~~second and third quarters of 2020 were negatively~~three months ended March 31, 2022 was impacted by ~~a decrease in the~~higher interest rate paid on excess reserves held at the Federal Reserve, ~~to 0.10% during March 2020, although this rate ultimately increased 5 basis points to 0.15% in June 2021.~~

~~Average federal funds sold and average resell agreements for the three months ended September 30, 2021 decreased $9.5 million, or 85.0%, and $12.1 million, or 60.5%, respectively,~~ compared to the same period in 2020 while average federal funds sold and average resell agreements for the nine months ended September 30, 2021 decreased $95.1 million, or 91.1%, and $16.8 million, or 73.2%, respectively, compared to the same period in 2020. Federal funds sold and resell agreements were not a significant component of interest-earning assets during the comparable periods. The average yields on federal funds sold and resell agreements were 0.48% and 0.29%, respectively, during the three months ended September 30, 2021, compared to 0.18% and 0.27%, respectively, during the same period in 2020 while the average yields on federal funds sold and resell agreements were 0.18% and 0.24%, respectively, during the nine months ended September 30, 2021, compared to 0.91% and 0.93%, respectively, during the same period in 2020. The average yields on federal funds sold and resell agreements during 2021 were negatively impacted by lower average market interest rates.2021.

The average rate paid on interest-bearing liabilities was ~~0.10%~~0.11% during the three months ended ~~September 30, 2021, decreasing 5~~March 31, 2022, increasing one basis ~~points~~point from ~~0.15%~~0.10% during the same period in ~~2020 while the average rate paid on interest-bearing liabilities was 0.10% during the nine months ended September 30, 2021, decreasing 17 basis points from 0.27% during the same period in 2020.~~2021. Average deposits increased ~~$6.2~~$7.6 billion, or ~~19.0%~~21.3%, during the three months ended ~~September 30, 2021~~March 31, 2022 compared to the same period in ~~2020~~2021 and included a ~~$3.8~~$4.9 billion increase in average interest-bearing deposits and a $2.4 billion increase in average non-interest bearing deposits. Average deposits increased $7.1 billion, or 23.2%, during the nine months ended September 30, 2021 compared to the same period in 2020 and included a $3.9 billion increase in average interest-bearing deposits and a $3.2$2.7 billion increase in average non-interest bearing deposits. The ratio of average interest-bearing deposits to total average deposits was ~~56.5% and~~58.2% during the three months ended March 31, 2022 compared to 56.8% during the ~~three and nine months ended September 30, 2021, respectively, compared to 55.6% and 57.3% during the~~ same ~~respective periods~~period in ~~2020.~~2021. The average cost of deposits is primarily impacted by changes in market interest rates as well as changes in the volume and relative mix of interest-bearing deposits. The average cost of interest-bearing deposits and total deposits was ~~0.07%~~0.08% and ~~0.04%~~0.05%, respectively, during the three months ended ~~September 30, 2021~~March 31, 2022 compared to ~~0.12%~~0.07% and ~~0.07%~~0.04%, respectively, during the same period in ~~2020. The average cost of interest-~~

~~Table of Contents~~

~~bearing deposits and total deposits was 0.07% and 0.04%, respectively, during the nine months ended September 30, 2021 compared to 0.21% and 0.12%, respectively, during the same period in 2020.~~2021. The average cost of deposits during ~~2020 and 2021 were~~2022 was impacted by ~~decreases~~an increase in the interest rates we pay on most of our interest-bearing deposit products as a result of the aforementioned ~~decreases~~increase in market interest rates.

In April 2020, we borrowed an aggregate $1.3 billion from the Federal Home Loan Bank (“FHLB”) to provide additional liquidity in light of our significant PPP lending volume. These advances were subsequently paid-off in May 2020 as we determined additional liquidity resources were not necessary. Average FHLB advances totaled $146.0 million during the nine months ended September 30, 2020 while the average cost of these advances was 0.29%. The cost of the advances was partly offset by dividends received on the FHLB stock we were required to purchase in connection with the advances. The FHLB stock was redeemed in connection with the repayment of the advances.

Our net interest spread, which represents the difference between the average rate earned on earning assets and the average rate paid on interest-bearing liabilities, was ~~2.43% and 2.57%~~2.28% during the three ~~and nine~~ months ended ~~September 30, 2021, respectively,~~March 31, 2022 compared to ~~2.89% and 3.08%~~2.68% during the same ~~periods~~period in ~~2020.~~2021. The net interest spread, as well as the net interest margin, will be impacted by future changes in short-term and long-term interest rate levels, as well as the impact from the competitive environment. A discussion of the effects of changing interest rates on net interest income is set forth in Item 3. Quantitative and Qualitative Disclosures About Market Risk included elsewhere in this report.

Our hedging policies permit the use of various derivative financial instruments, including interest rate swaps, swaptions, caps and floors, to manage exposure to changes in interest rates. Details of our derivatives and hedging activities are set forth in Note 8 - Derivative Financial Instruments in the accompanying notes to consolidated financial statements included elsewhere in this report. Information regarding the impact of fluctuations in interest rates on our derivative financial instruments is set forth in Item 3. Quantitative and Qualitative Disclosures About Market Risk included elsewhere in this report.

Our net interest income and net interest margin have been, and we currently expect them to continue to be, impacted by the aforementioned decreases in market interest rates and the expectation that interest rates will remain at these low levels for some period

Table of time in light of the on-going economic disruption arising from the COVID-19 pandemic. Notwithstanding the foregoing, our participation in the PPP is expected to continue to positively impact net interest income and net interest margin in the near term, as discussed above.Contents

Credit Loss Expense

Credit loss expense is determined by management as the amount to be added to the allowance for credit loss accounts for various types of financial instruments including loans, securities and off-balance-sheet credit exposures after net charge-offs have been deducted to bring the allowances to a level which, in management’s best estimate, is necessary to absorb expected credit losses over the lives of the respective financial instruments. The components of credit loss expense were as follows:


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended March 31,
		2021		2020		2021		2020				2022		2021
Credit loss expense (benefit) related to:	Credit loss expense (benefit) related to:									Credit loss expense (benefit) related to:
Loans	Loans	$	(3,023)	$	23,590	$	(7,402)	$	223,743	Loans		$	4,464	$	—
Off-balance-sheet credit exposures	Off-balance-sheet credit exposures	3,023		(3,276)		7,467		3,786		Off-balance-sheet credit exposures		(4,464)		65
Securities held to maturity	Securities held to maturity	—		(12)		(2)		(55)		Securities held to maturity		—		(2)
Total	Total	$	—	$	20,302	$	63	$	227,474	Total		$	—	$	63

See the section captioned “Allowance for Credit Losses” elsewhere in this discussion for further analysis of credit loss expense related to loans and off-balance-sheet credit exposures.

Non-Interest Income

Total non-interest income for the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 increased ~~$9.6~~$8.2 million, or ~~11.5%~~8.7%, ~~and decreased $96.4 million, or 25.8%, respectively,~~ compared to the same ~~periods~~period in 2020. Excluding the $109.0 million in net gains on securities transactions during the nine months ended September 30, 2020, total non-interest income increased $12.5 million, or 4.7%, during the nine months ended September 30, 2021. Changes in the various components of non-interest income are discussed in more detail below.

Trust and Investment Management Fees. Trust and investment management fees for the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 increased ~~$5.9~~$3.3 million, or ~~18.8%~~9.5%, ~~and increased $13.6 million, or 14.0%, respectively,~~ compared to the same ~~periods~~period in ~~2020.~~2021. Investment management fees are the most significant component of trust and investment management fees, making up approximately ~~82.4%~~81.6% and ~~82.7%~~84.1% of total trust and investment management fees for the first ~~nine~~three months of

~~Table of Contents~~

~~2021~~ 2022 and ~~2020,~~2021, respectively. The increase in trust and investment management fees ~~during the three months ended September 30, 2021~~ was primarily due to increases in investment management fees (up ~~$3.6~~$1.8 million, or ~~13.1%~~6.2%), oil and gas fees (up ~~$1.6 million)~~$771 thousand) and ~~custody~~real estate fees (up ~~$519~~$626 thousand). The increase in trust and investment management fees during the nine months ended September 30, 2021 was primarily due to increases in investment management fees (up $10.9 million, or 13.7%), oil and gas fees (up $1.4 million) and custody fees (up $1.0 million). Investment management ~~fees and other custodial account~~ fees are generally based on the market value of assets within an account and are thus impacted by volatility in the equity and bond markets. The ~~increases~~increase in investment management fees ~~and custody fees during the three and nine months ended September 30, 2021 were~~was primarily related to higher average equity valuations as well as ~~increases~~an increase in the number of accounts. Oil and gas fees ~~during the three and nine months ended September 30, 2021~~ were impacted by an increases in oil and gas prices. The increase in real estate fees was primarily related to an increase in transaction volume.

At ~~September 30, 2021,~~March 31, 2022, trust assets, including both managed assets and custody assets, were primarily composed of equity securities ~~(47.1%~~(46.1% of assets), fixed income securities ~~(32.2%~~(31.4% of assets), alternative investments (6.8% of assets) and cash equivalents ~~(8.5%~~(9.7% of assets). The estimated fair value of these assets was ~~$41.2~~$42.4 billion (including managed assets of ~~$18.2~~$20.8 billion and custody assets of ~~$22.9~~$21.6 billion) at ~~September 30, 2021,~~March 31, 2022, compared to ~~$38.6~~$43.3 billion (including managed assets of ~~$16.9~~$19.1 billion and custody assets of ~~$21.7~~$24.2 billion) at December 31, ~~2020~~2021 and ~~$36.6~~$39.3 billion (including managed assets of ~~$16.2~~$17.3 billion and custody assets of ~~$20.4~~$22.0 billion) at ~~September 30, 2020.~~March 31, 2021.

Service Charges on Deposit Accounts. Service charges on deposit accounts for the three months ended ~~September 30, 2021~~March 31, 2022 increased ~~$1.4~~$2.7 million, or ~~7.1%, while service charges on deposit accounts for the nine months ended September 30, 2021 increased $1.0 million, or 1.7%~~13.7%, compared to the same ~~periods~~period in ~~2020.~~2021. The increase ~~during the three months ended September 30, 2021~~ was primarily related to increases in commercial service charges (up ~~$1.1~~$1.5 million) and overdraft charges on consumer and commercial accounts (up $517 thousand) partly offset by a decrease in overdraft charges on consumer accounts (down $332 thousand). The increase during the nine months ended September 30, 2021 was primarily related to an increase in commercial service charges (up $2.4 million) partly offset by a decrease in overdraft charges on consumer accounts (down $1.5 million).

~~Commercial service charges increased $1.1 million~~$637 thousand and ~~$2.4 million during the three and nine months ended September 30, 2021 compared to the same periods in 2020.~~$475 thousand, respectively). Commercial service charges during the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 were impacted by an increase in the volume of billable services ~~relative~~compared to the same ~~periods~~period in ~~2020.~~

2021, partly offset by an increase in the earnings credit rate. The earnings credit rate is the value given to deposits maintained by treasury management customers. Earnings credits applied to customer deposit balances offset service fees that would otherwise be charged. Overdraft charges totaled ~~$7.8~~$8.7 million ($~~5.9~~6.7 million consumer and ~~$1.9~~$2.0 million commercial) during the three months ended ~~September 30, 2021~~March 31, 2022 compared to ~~$7.6~~$7.5 million ($~~6.2~~6.0 million consumer and ~~$1.3~~$1.5 million commercial) during the same period in 2020. Overdraft charges totaled $22.2 million ($17.3 million consumer and $4.9 million commercial) during the nine months ended September 30, 2021 compared to $23.7 million ($18.8 million consumer and $4.9 million commercial) during the same period in 2020.2021. The ~~fluctuations~~increases in overdraft charges during the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 were impacted by ~~fluctuations~~increases in the volumes of fee assessed overdrafts relative to the same ~~periods~~period in 2020. Furthermore, in April 2021, we implemented a new overdraft grace feature for certain consumer demand deposit accounts whereby no fees will be assessed on overdrafts of $100 or less, subject to certain qualifying conditions such as a minimum direct deposit. This new feature reduced overdraft charges on consumer accounts by approximately $1.0 million and $1.1 million during the second and third quarters of 2021, respectively. The impact on future quarters will depend on future overdraft volumes.2021.

Insurance Commissions and Fees. Insurance commissions and fees for the three ~~and nine~~ months ended ~~September 30, 2021 increased $292~~March 31, 2022 decreased $705 thousand, or ~~2.5%~~4.1%, ~~and $1.2 million, or 3.2%, respectively,~~ compared to the same ~~periods~~period in ~~2020.~~2021. The decrease was the result of a decrease in contingent income (down $1.2 million) partly offset by an increase in commission income (up $525 thousand).

Contingent income totaled $2.4 million during the three months ended September 30, 2021 was the result of increases in commission income (up $168 thousand) and contingent income (up $124 thousand). The increase during the nine months ended September 30, 2021 was the result of increases in contingent income (up $1.1 million) and commission income (up $123 thousand).

The increase in commission income during the three months ended September 30, 2021 was primarily related to an increase in commercial lines property and casualty commissions partly offset by a decrease in benefit plan commissions. The increase in commission income during the nine months ended September 30, 2021 was primarily related to increases in life insurance commissions and commercial lines property and casualty commissions mostly offset by a decrease in benefit plan commissions. The increases in commercial lines property and casualty commissions were related to increased market rates while the increase in life insurance commissions during the nine months ended September 30, 2021 and decreases in benefit plan commissions during the three and nine months ended September 30, 2021 were related to fluctuations in business volumes.

~~Contingent income totaled $241 thousand and $4.3 million during the three and nine months ended September 30, 2021, respectively,~~March 31, 2022 compared to ~~$117 thousand and $3.2~~$3.7 million during the same ~~periods~~period in ~~2020.~~2021. Contingent income primarily consists of amounts received from various property and casualty insurance carriers related to portfolio growth and the loss performance of insurance policies previously placed. These performance related

Table of Contents

contingent payments are seasonal in nature and are mostly received during the first quarter of each year. This performance related contingent income totaled ~~$3.2~~$1.6 million and ~~$2.1~~$3.0 million during

~~Table of Contents~~

the ~~nine~~three months ended ~~September 30,~~March 31, 2022 and 2021, ~~and 2020,~~ respectively. The ~~increase~~decrease in performance related contingent income during ~~2021~~2022 was related to low growth within the portfolio ~~combined with improvement~~and a deterioration in the loss performance of insurance policies previously placed. ~~During~~This deterioration was impacted by a severe weather event in Texas during the first quarter of 2021 ~~a severe weather event in Texas~~that resulted in a significant increase in property and casualty claims and losses. ~~This deterioration in loss performance is expected to impact the determination of performance related contingent payments we receive in 2022; however, such impact is not determinable at this time.~~ Contingent income also includes amounts received from various benefit plan insurance companies related to the volume of business generated and/or the subsequent retention of such business. This benefit plan related contingent income totaled ~~$201~~$813 thousand ~~and $1.1 million~~ during the three ~~and nine~~ months ended ~~September 30, 2021, respectively,~~March 31, 2022 compared to ~~$77~~$625 thousand ~~and $1.1 million~~ during the same ~~periods~~period in ~~2020, respectively.~~2021.

The increase in commission income during the three months ended March 31, 2022 was primarily related to an increase in commercial lines property and casualty commissions partly offset by a decrease in life insurance commissions. The increase in commercial lines property and casualty commissions was related to increased business volumes and increased market rates while the decrease in life insurance commissions was related to a decrease in business volumes.

Interchange and Card Transaction Fees. Interchange fees, or “swipe” fees, are charges that merchants pay to us and other card-issuing banks for processing electronic payment transactions. Interchange and card transaction fees consist of income from debit and credit card usage, point of sale income from PIN-based card transactions and ATM service fees. Interchange and card transaction fees are reported net of related network costs.

Net interchange and card transaction fees for the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 increased ~~$1.0 million,~~$133 thousand, or ~~28.2%~~3.2%, ~~and increased $3.5 million, or 36.0%, respectively,~~ compared to the same ~~periods~~period in ~~2020~~2021 primarily due to ~~increased~~an increase in transaction volumes as well as the impact of new card products partly offset by ~~increases~~an increase in network costs. ~~Transaction volumes during second and third quarters of 2020 were more impacted by the onset of the COVID-19 pandemic.~~ A comparison of gross and net interchange and card transaction fees for the reported periods is presented in the table below.


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended March 31,
		2021		2020		2021		2020				2022		2021
Income from card transactions	Income from card transactions	$	7,721	$	6,097	$	21,666	$	17,429	Income from card transactions		$	7,481	$	6,392
ATM service fees	ATM service fees	841		842		2,492		2,522		ATM service fees		764		785
Gross interchange and card transaction fees	Gross interchange and card transaction fees	8,562		6,939		24,158		19,951		Gross interchange and card transaction fees		8,245		7,177
Network costs	Network costs	4,072		3,436		10,934		10,227		Network costs		4,019		3,084
Net interchange and card transaction fees	Net interchange and card transaction fees	$	4,490	$	3,503	$	13,224	$	9,724	Net interchange and card transaction fees		$	4,226	$	4,093

Federal Reserve rules applicable to financial institutions that have assets of $10 billion or more provide that the maximum permissible interchange fee for an electronic debit transaction is the sum of 21 cents per transaction and 5 basis points multiplied by the value of the transaction. An upward adjustment of no more than 1 cent to an issuer's debit card interchange fee is allowed if the card issuer develops and implements policies and procedures reasonably designed to achieve certain fraud-prevention standards. The Federal Reserve also has rules governing routing and exclusivity that require issuers to offer two unaffiliated networks for routing transactions on each debit or prepaid product.

Other Charges, Commissions and Fees. Other charges, commissions and fees for the three months ended ~~September 30, 2021~~March 31, 2022 increased ~~$1.4~~$1.3 million, or ~~16.9%~~15.9%, compared to the same period in ~~2020.~~2021. The increase was primarily related to ~~an increase~~increases in merchant services rebates (up $426 thousand), letter of credit fees (up $325 thousand) and income from the sale of mutual funds (up $1.3 million) and, to a lesser extent, increases in income from the sale of annuities (up $246 thousand), merchant services rebates (up $174 thousand) and funds transfer service charges (up $167 thousand) partly offset by decreases in capital markets advisory fees (down $321 thousand), fees on unused commitments (down $300 thousand) and letter of credit fees (down $236 thousand). Other charges, commissions and fees for the nine months ended September 30, 2021 increased $1.3 million, or 5.2%, compared to the same period in 2020. The increase was primarily related to increases in income from the sale of mutual funds (up $2.6 million), funds transfer service charges (up $474 thousand), merchant services rebates (up $402 thousand) and income from the sale of annuities (up $359 thousand). These items were partly offset by decreases in income from the placement of money market accounts (down $1.7 million), which was impacted by lower average market rates, and a decrease in fees on unused commitments (down $1.3 million), among other things.

~~Net Gain/Loss on Securities Transactions~~. No securities were sold during the first nine months of 2021. During the first quarter of 2020, we sold $483.1 million of residential mortgage-backed securities and realized a net gain of $1.9 million on those sales. The proceeds from these sales were reinvested into other residential mortgage-backed securities that had lower pre-payment rates. We also sold $519.1 million of 30-year U.S Treasury securities during the first quarter of 2020 and realized a net gain of $107.1 million on those sales. These U.S. Treasury securities were purchased during the fourth quarter of 2019 to hedge, in effect, against falling interest rates. Prior to their sale, these securities had significant unrealized holding gains as a result of decreases in market interest rates during the first quarter of 2020. We elected to sell these securities to provide liquidity and realize the gains.

Other Non-Interest Income. Other non-interest income for the three months ended ~~September 30, 2021 decreased $422 thousand,~~March 31, 2022 increased $1.3 million, or ~~4.7%~~16.0%, compared to the same period in ~~2020. The decrease~~2021.The increase was primarily related to ~~decreases~~increases in public finance underwriting fees (up $1.6 million), sundry and other miscellaneous income (up $1.1 million) and income from customer foreign exchange transactions (up $380 thousand) partly offset by decreases in income from customer derivative transactions (down ~~$1.3~~$1.2 million), among other things. The increases in public finance underwriting fees ~~(down $815 thousand)~~ and ~~earnings on~~income from customer foreign exchange transactions were primarily related to increases in transaction volumes. Sundry income during the ~~cash~~three months ended March 31, 2022 included $522 thousand related to the recovery of prior write-offs and $458 thousand related to a contract fee. The decrease in income from customer derivative transactions was primarily due to a decrease in transaction volume.

4742

Table of Contents

surrender value of life insurance (down $402 thousand) partly offset by increases in income from customer foreign exchange and derivative transactions (up $1.6 million and $407 thousand, respectively). Other non-interest income for the nine months ended September 30, 2021 decreased $8.1 million, or 23.6%, compared to the same period in 2020. Other non-interest income during the nine months ended September 30, 2020 included approximately $6.0 million in gains realized on the sale of certain non-hedge related, short-term put options on U.S. Treasury securities with an aggregate notional amount of $500 million. The put options were not exercised and expired in March 2020. The decrease in other non-interest income during the nine months ended September 30, 2021 was also partly related to decreases in sundry and other miscellaneous income (down $3.6 million), public finance underwriting fees (down $1.9 million) and earnings on the cash surrender value of life insurance (down $994 thousand). The decrease from these items was partly offset by an increase in gains on the sales of assets (up $1.2 million) and increases in income from customer derivative and foreign exchange transactions (up $1.9 million and $593 thousand, respectively). Sundry income during the first nine months of 2020 included $2.8 million related to the recovery of prior write-offs, $1.0 million related to a Visa volume-related bonus and $512 thousand related to settlements. The decreases in public finance underwriting fees was primarily due to a decrease in business volume. The decreases in earnings on the cash surrender value of life insurance were due to lower yields on the investments within the bank-owned life insurance portfolio. Gains on the sale of assets include $1.8 million related to the sale of certain parking lots in downtown San Antonio in 2021 and $758 thousand related to the sale of a branch facility in 2020.

Non-Interest Expense

Total non-interest expense for the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 increased ~~$15.9~~$28.6 million, or ~~7.8%~~13.6%, ~~and increased $17.4 million, or 2.8%, respectively,~~ compared to the same ~~periods~~period in ~~2020.~~2021. Changes in the various components of non-interest expense are discussed below.

Salaries and Wages. Salaries and wages for the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 increased ~~$6.1~~$17.9 million, or ~~6.6%~~19.1%, ~~and $7.5 million, or 2.6%, respectively,~~ compared to the same ~~periods~~period in ~~2020.~~2021. The ~~increases~~increase in salaries and wages ~~during the comparable periods were~~was primarily related to an increase in salaries, due to normal, annual merit and market increases as well as the implementation of a $20 per hour minimum wage in December, 2021. Salaries and wages was also impacted by an increase in the number of employees, an increase in incentive compensation and to a ~~lesser extent, decreases~~decrease in salary costs deferred in connection with loan originations as the first quarter of 2021 was impacted by the high volume of PPP loan originations. We are experiencing an increasingly competitive labor market which has resulted in and ~~increases~~could continue to result in ~~commissions. The impacts of these items were partly offset by decreases~~an increase in ~~salaries, due to a decrease in the number of employees, and decreases in stock-based compensation.~~our staffing costs.

Employee Benefits. Employee benefits expense for the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 increased ~~$5.5~~$1.7 million, or ~~34.2%~~7.5%, ~~and $3.0 million, or 5.0%, respectively,~~ compared to the same ~~periods~~period in ~~2020.~~2021. The ~~increases were~~increase was primarily related to increases in ~~certain discretionary benefit~~payroll taxes and 401(k) plan ~~expenses and, to a lesser extent, increases in medical benefits~~ expense, ~~and payroll taxes~~among other things, partly offset by ~~decreases~~an increase in ~~expenses~~the net periodic benefit related to our defined benefit retirement ~~and restoration plans, among other things.~~plan.

Our defined benefit retirement and restoration plans were frozen in 2001 which has helped to reduce the volatility in retirement plan expense. We nonetheless still have funding obligations related to these plans and could recognize ~~additional~~ expense related to these plans in future years, which would be dependent on the return earned on plan assets, the level of interest rates and employee turnover. See Note 12 - Defined Benefit Plans for additional information related to our net periodic pension benefit/cost.

Net Occupancy. Net occupancy expense for the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 increased ~~$1.7~~$1.4 million, or ~~6.8%~~5.2%, ~~and $3.8 million, or 5.0%, respectively,~~ compared to the same ~~periods~~period in ~~2020.~~2021. The increase ~~during the three months ended September 30, 2021~~ was primarily related to increases in repairs and maintenance/service contracts expense (up ~~$920~~$737 thousand) and depreciation on buildings and leasehold improvements (up $420 thousand), among other things. The increase during the nine months ended September 30, 2021 was primarily related to increases in repairs and maintenance/service contracts expense (up $1.9 million) and depreciation on leasehold improvements (up $1.6 million), among other things, partly offset by a decrease in lease expense (down $467(together up $355 thousand), among other things. The increases in the aforementioned components of net occupancy expense ~~during the comparable periods~~ were impacted, in part, by our expansion within the Houston and Dallas market ~~area.~~areas.

Technology, Furniture and Equipment. Technology, furniture and equipment expense for the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 increased ~~$2.0~~$1.1 million, or ~~7.6%~~4.1%, ~~and $6.7 million, or 8.7%, respectively,~~ compared to the same ~~periods~~period in ~~2020.~~2021. The increase ~~during the three months ended September 30, 2021~~ was primarily related to increases in cloud services expense (up ~~$1.4 million)~~$809 thousand) and depreciation of furniture and equipment (up ~~$604~~$515 thousand), among other things, partly offset by a decrease in software maintenance (down ~~$298~~$358 thousand). The increase during the nine months ended September 30, 2021 was primarily related to increases in cloud services expense (up $4.6 million) and depreciation of furniture and equipment (up $1.9 million).

~~Table of Contents~~

Deposit Insurance. Deposit insurance expense totaled ~~$3.1 million and $8.9~~$3.6 million for the three ~~and nine~~ months ended ~~September 30, 2021, respectively,~~March 31, 2022, compared to ~~$2.4 million and $7.8~~$2.9 million for the three ~~and nine~~ months ended ~~September 30, 2020.~~March 31, 2021. The ~~increases were~~increase was primarily related to ~~increases~~an increase in total assets partly offset by a decrease in the assessment rate.

Other Non-Interest Expense. Other non-interest expense for the three ~~and nine~~ months ended ~~September 30, 2021 decreased $204 thousand, or 0.5%, and $4.5~~March 31, 2022 increased $5.9 million, or ~~3.7%~~15.9%, ~~respectively,~~ compared to the same ~~periods~~period in ~~2020.~~2021. The ~~decrease during the three months ended September 30, 2021~~increase included ~~decreases~~increases in ~~outside computer service~~advertising/promotions expense ~~(down $1.6~~(up $2.1 million)~~, amortization of deferred costs associated with loan commitments (down $868 thousand) and~~; professional services expense (up $1.8 million); travel, meals and entertainment (up $1.2 million); and a decrease in costs deferred as loan origination costs (down ~~$742 thousand),~~$1.1 million); among other things. The impact of the aforementioned items was partly offset by ~~increases~~decreases in donations expense (down $1.5 million), which was impacted by a $1.5 million contribution to the Frost Charitable Foundation in the first quarter of 2021; sundry and other miscellaneous expenses ~~(up $924~~(down $876 thousand); ~~fraud losses (up $555 thousand); travel, meals~~ and ~~entertainment (up $538 thousand); and advertising/promotions expense (up $332 thousand); among other things.~~

The decrease in other non-interest expense during the nine months ended September 30, 2021 included decreases in outside computer service expense (down $3.8 million); travel, meals and entertainment expense (down $2.9 million); professional services expense (down $2.6 million); advertising/promotions expense (down $898 thousand); amortization of deferred costs associated with loan commitments (down ~~$805~~$409 thousand); business development expense (down $799 thousand); and losses on the sale/write-down of foreclosed and other assets (down $627 thousand); among other things. The impact of these items was partly offset by increases in sundry and other miscellaneous expenses (up $3.1 million); donations expense (up $2.6 million); and fraud losses (up $1.9 million), among other things. ~~Donations expense during the first nine months~~

Table of ~~2021 was impacted by $3.3 million in contributions to the Frost Charitable Foundation.~~Contents

Results of Segment Operations

We are managed under a matrix organizational structure whereby our two primary operating segments, Banking and Frost Wealth Advisors, overlap a regional reporting structure. A third operating segment, Non-Banks, is for the most part the parent holding company, as well as certain other insignificant non-bank subsidiaries of the parent that, for the most part, have little or no activity. A description of each segment, the methodologies used to measure segment financial performance and summarized operating results by segment are described in Note 15 - Operating Segments in the accompanying notes to consolidated financial statements included elsewhere in this report. Segment operating results are discussed in more detail below.

Banking

Net income for the three ~~and nine~~ months ended ~~September 30, 2021 increased $7.2~~March 31, 2022 decreased $18.3 million, or ~~7.7%~~16.7%, ~~and $83.0 million, or 34.9%, respectively,~~ compared to the same ~~periods~~period in ~~2020.~~2021. The ~~increase during the three months ended September 30, 2021~~decrease was primarily the result of a ~~$20.3~~$27.4 million ~~decrease~~increase in ~~credit loss~~non-interest expense and a ~~$2.7~~$3.8 million increase in income tax expense partly offset by a $7.9 million increase in net interest income and a ~~$2.1~~$4.9 million increase in non-interest income partly offset by a $15.6 million increase in non-interest expense and a $2.3 million increase in income tax expense. The increase during the nine months ended September 30, 2021 was primarily the result of a $227.4 million decrease in credit loss expense and a $10.1 million increase in net interest income partly offset by a $111.5 million decrease in non-interest income, a $22.3 million increase in non-interest expense, and a $20.7 million increase in income tax expense.income.

Net interest income for the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 increased ~~$2.7~~$7.9 million, or ~~1.1%~~3.3%, ~~and $10.1 million, or 1.4%, respectively,~~ compared to the same ~~periods~~period in ~~2020.~~2021. The increase ~~during the three months ended September 30, 2021~~ was primarily related to an increase in the average ~~taxable-equivalent yield on loans~~volume of taxable securities and, ~~interest bearing~~to a much lesser extent, increases in the average volumes of interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve) and ~~decreases~~tax-exempt securities; and an increase in the average ~~costs of interest-bearing deposit liabilities and other borrowed funds combined with increases in the average volumes of~~yield on interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve). The impact of these items was partly offset by ~~decreases~~a decrease in the average volume of loans ~~and tax-exempt securities~~ combined with a decrease in the average yield on taxable and tax-exempt securities. The increase in net interest income during the nine months ended September 30, 2021 was primarily related to decreases in the average costs of interest-bearing deposit liabilities and other borrowed funds combined with increases in the average volumes of interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve) and loans and an increase in the average taxable-equivalent yield on loans. The positive impact of these items was partly offset by decreases in the average yields on ~~interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve) and~~loans, taxable securities ~~combined with decreases in the average volumes of~~and tax-exempt ~~and taxable~~ securities and increases in the average ~~volumes~~cost and average volume of ~~interest-bearing~~money market deposit ~~liabilities and repurchase agreements. Net interest income for the first nine months of 2020 was also positively impacted by the additional day as a result of leap year.~~accounts. See the analysis of net interest income included in the section captioned “Net Interest Income” included elsewhere in this discussion.

~~Table of Contents~~

~~The~~Credit loss expense/benefit was not significant for the Banking segment recorded a credit loss benefit totaling $6 thousand for the three months ended September 30, 2021 compared to a credit loss expense totaling $20.3 million for the same period in 2020. Credit loss expense totaled $57 thousand during the ~~nine months ended September 30, 2021 compared to $227.5 million for the same period in 2020.~~reported periods. See the sections captioned “Credit Loss Expense” and “Allowance for Credit Losses” elsewhere in this discussion for further analysis of credit loss expense related to loans and off-balance-sheet commitments.

Non-interest income for the three months ended ~~September 30, 2021~~March 31, 2022 increased ~~$2.1~~$4.9 million, or ~~4.3%~~9.2%, compared to the same period in ~~2020.~~2021. The increase was primarily due to increases in service charges on deposit ~~accounts~~accounts; other non-interest income; and ~~interchange~~other charges, commissions and ~~debit card transactions~~ fees partly offset by a decrease in ~~other non-interest income.~~insurance commissions and fees. The increase in service charges on deposit accounts was primarily related to increases in commercial service charges, ~~and overdraft charges on commercial accounts~~due to an increase in the volume of billable services partly offset by a decrease in the earnings credit rate, and overdraft charges on consumer ~~accounts.~~and commercial accounts, due to increases in the volumes of fee assessed overdrafts. The increase ~~in interchange and debit card transactions fees was due to increased transaction volumes as well as the impact of new card products partly offset by increases in network costs. The decrease~~ in other non-interest income was primarily related to ~~decreases~~increases in public finance underwriting fees and income from customer foreign exchange transactions, due to increases in transaction volumes, as well as an increase in sundry and other miscellaneous income, ~~public finance underwriting fees~~which was partly impacted by a recovery of prior write-offs and ~~earnings on~~ the ~~cash surrender value~~recognition of ~~life insurance~~a contract fee. These items were partly offset by ~~increases~~a decrease in income from customer ~~foreign exchange and~~ derivative ~~transactions.~~

Non-interest income for the nine months ended September 30, 2021 decreased $111.5 million, or 42.0%, compared to the same period in 2020. Non-interest income for the nine months ended September 30, 2020 included a $109.0 million net gain on securities transactions, recognized during the first quarter of 2020. Excluding the net gain on securities transactions, total non-interest income for the Banking segment decreased $2.5 million, or 1.6%, during the first nine months of 2021 compared to the same period in 2020. This decrease was primarily due to a decrease in transaction volume, among other ~~non-interest income partly offset by increases~~things. The increase in ~~interchange and card transaction fees, insurance~~other charges, commissions and fees was primarily related to increases in merchant services rebates and ~~in service charges on deposit accounts. Other non-interest income during the nine months ended September 30, 2020 included approximately $6.0 million in gains realized on the sale~~letter of certain non-hedge related, short-term put options on U.S. Treasury securities with an aggregate notional amount of $500 million during the first quarter. The put options were not exercised and expired in March 2020.credit fees, among other things. The decrease in other non-interest income during the nine months ended September 30, 2021 was also partly related to decreases in sundry and other miscellaneous income, public finance underwriting fees and earnings on the cash surrender value of life insurance. The decrease from these items was partly offset by an increase in gains on the sales of assets and increases in income from customer derivative and foreign exchange transactions. The increase in interchange and debit card transactions fees was due to increased transaction volumes as well as the impact of new card products partly offset by increases in network costs. The increase in insurance commissions and fees was the result of ~~an increase~~a decrease in contingent income ~~and, to a lesser extent,~~partly offset by an increase in commission income, which is further discussed below in relation to Frost Insurance Agency. ~~The increase in service charges on deposit accounts was primarily related to an increase in commercial service charges partly offset by a decrease in overdraft charges on consumer accounts.~~ See the analysis of these categories of non-interest income included in the section captioned “Non-Interest Income” included elsewhere in this discussion.

Non-interest expense increased ~~$15.6~~$27.4 million, or ~~9.2%~~15.3%, for three months ended ~~September 30, 2021 and $22.3 million, or 4.2%, for the nine months ended September 30, 2021,~~March 31, 2022 compared to the same ~~periods~~period in ~~2020.~~2021. The increase during the three months ended September 30, 2021 was primarily due to increases in employee benefit expense; salaries and wages; net occupancy expense; and technology, furniture and equipment expense. The increase during the nine months ended September 30, 2021March 31, 2022 was primarily due to increases in salaries and ~~wages; technology, furniture~~wages and ~~equipment expense; employee benefit expense; and net occupancy expense. The increases in employee benefits~~other non-interest expense ~~during the three and nine months ended September 30, 2021 were primarily related to increases in certain discretionary benefit plan expenses~~ and, to a lesser extent, increases in ~~medical benefits~~net occupancy expense; employee benefit expense; technology, furniture and equipment expense and ~~payroll taxes partly offset by decreases in expenses related to our defined benefit retirement and restoration plans, among other things.~~deposit insurance expense. The ~~increases~~increase in salaries and wages ~~during the three and nine months ended September 30, 2021 were~~was primarily related to an increase in salaries, due to normal, annual merit and market increases as well as the implementation of a $20 per hour minimum wage in December, 2021. Salaries and wages was also impacted by an increase in the number of employees, an increase in incentive compensation and to a ~~lesser extent, decreases~~decrease in salary costs deferred in connection with loan originations ~~and~~as the first quarter of 2021 was impacted by the high volume of PPP loan originations. The increase in other non-interest expense was primarily related to increases in ~~commissions.~~advertising/promotions expense; professional services expense; travel, meals and entertainment; and a decrease in costs deferred as loan origination costs; among other things. The ~~impacts~~impact of ~~these~~the aforementioned items ~~were~~was partly offset by decreases in ~~salaries, due to a decrease in the number~~donations expense; sundry and other miscellaneous expenses; and amortization of ~~employees, and decreases in stock-based compensation.~~deferred costs associated with loan commitments, among other things. The increase in net occupancy ~~expense during the three months ended September 30, 2021~~ was primarily related to increases in repairs and maintenance/service contracts expense and depreciation on buildings and leasehold improvements, among other ~~things.~~things, which were impacted, in part, by our expansion within the Houston and Dallas market areas. The increase in ~~net occupancy~~employee benefits expense ~~during the nine months ended September 30, 2021~~ was primarily related to increases in ~~repairs~~payroll taxes and ~~maintenance/service contracts~~401(k) plan expense, ~~and depreciation on leasehold improvements,~~ among other things,

Table of Contents

partly offset by ~~a decrease~~an increase in ~~lease expense, among other things.~~the net periodic benefit related to our defined benefit retirement plan. The increase in technology, furniture and equipment expense ~~during the three months ended September 30, 2021~~ was primarily related to increases in cloud services expense and depreciation of furniture and equipment, among other things, partly offset by a decrease in software maintenance. The increase ~~during the nine months ended September 30, 2021~~in deposit insurance expense was primarily related to ~~increases~~an increase in ~~cloud services expense and depreciation of furniture and equipment.~~total assets partly offset by a decrease in the assessment rate. See the analysis of these categories of non-interest expense included in the section captioned “Non-Interest Expense” included elsewhere in this discussion.

~~Table of Contents~~

Frost Insurance Agency, which is included in the Banking operating segment, had gross commission revenues of ~~$11.7~~$16.7 million and $39.9 million during the three and nine months ended September 30, 2021 compared to $11.5 million and $38.7 million during the three and nine months ended September 30, 2020. The increase in commission income during the three months ended ~~September 30, 2021~~March 31, 2022 compared to $17.4 million during the same period in 2021. The decrease in gross commission income was primarily related to a decrease in contingent income partly offset by an increase in commission income. The decrease in contingent income was primarily related to a decrease in performance related contingent payments due to low growth within the portfolio and a deterioration in the loss performance of insurance policies previously placed. The decrease in performance related contingent commissions was partly offset by an increase in contingent commissions received from various benefit plan insurance companies. The increase in commission income was primarily related to an increase in commercial lines property and casualty commissions, due to increases in business volumes and market rates, partly offset by a decrease in ~~benefit plan commissions. The increase in commission income during the nine months ended September 30, 2021 was primarily related to increases in~~ life insurance commissions, ~~and commercial lines property and casualty commissions mostly offset by~~due to a decrease in benefit plan commissions. The increases in commercial lines property and casualty commissions were related to increased market rates while the increase in life insurance commissions during the nine months ended September 30, 2021 and decreases in benefit plan commissions during the three and nine months ended September 30, 2021 were related to fluctuations in business volumes. See the analysis of insurance commissions and fees included in the section captioned “Non-Interest Income” included elsewhere in this discussion.

Frost Wealth Advisors

Net income for the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 increased ~~$5.2~~$2.3 million, or ~~126.0%~~28.1%, ~~and $14.0 million, or 102.7%, respectively,~~ compared to the same ~~periods~~period in ~~2020.~~2021. The increase ~~during the three months ended September 30, 2021~~ was primarily the result of a $7.7 million increase in non-interest income partly offset by a $1.4 million increase in income tax expense and a $1.0 million increase in non-interest expense. The increase during the nine months ended September 30, 2021 was primarily the result of a $15.2$3.6 million increase in non-interest income and a ~~$3.2 million decrease~~$214 thousand increase in ~~non-interest expense~~net interest income partly offset by a ~~$3.7 million~~$973 thousand increase in non-interest expense and a $601 thousand increase in income tax ~~expense and a $633 thousand decrease in net interest income.~~expense.

Net interest income for the three ~~and nine~~ months ended ~~September 30, 2021 decreased $66~~March 31, 2022 increased $214 thousand, or ~~11.0%~~44.0%, ~~and $633 thousand, or 29.3%, respectively,~~ compared to the same periods in ~~2020. These decreases were~~2021. The increase was primarily due to ~~decreases~~an increase in the average volume of funds provided by Frost Wealth Advisors and an increase in the average funds transfer prices allocated to ~~the funds provided by Frost Wealth Advisors. The decreases in the average funds transfer price was primarily due to decreases in market interest rates.~~such funds. See the analysis of net interest income included in the section captioned “Net Interest Income” included elsewhere in this discussion.

Non-interest income for the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 increased ~~$7.7~~$3.6 million, or ~~22.2%~~9.1%, ~~and $15.2 million, or 13.9%, respectively,~~ compared to the same periods in ~~2020.~~2021. The ~~increases were~~increase was primarily due to ~~increases~~an increase in trust and investment management fees and, to a lesser extent, ~~increases~~an increase in other charges, commissions and fees. Trust and investment management fee income is the most significant income component for Frost Wealth Advisors. Investment management fees are the most significant component of trust and investment management fees, making up approximately ~~82.4%~~81.6% of total trust and investment management fees for the first ~~nine~~three months of ~~2021.~~2022. The ~~increases~~increase in trust and investment management fees during the comparable periods ~~were~~was primarily due to increases in investment management ~~fees,~~fees; oil and gas ~~fees~~fees; and ~~custody~~real estate fees. The ~~increases~~increase in investment management fees ~~and custody fees during the three and nine months ended September 30, 2021 were~~was primarily related to higher average equity valuations as well as ~~increases~~an increase in the number of accounts. Oil and gas fees ~~during the three and nine months ended September 30, 2021~~ were impacted by an increases in oil and gas prices. The increase in real estate fees was primarily related to an increase in transaction volume. The increases in other charges, commissions and fees ~~during the three and nine months September 30, 2021 were~~was primarily related to ~~increases~~an increase in income from the sale of mutual funds ~~and income from the sale of annuities. The increase in other charges, commissions and fees during the nine months ended September 30, 2021 was~~ partly offset by a decrease in income from the placement of money market ~~accounts, which was impacted by lower average market rates.~~accounts. See the analysis of trust and investment management fees and other charges, commissions and fees included in the section captioned “Non-Interest Income” included elsewhere in this discussion.

Non-interest expense for the three months ended ~~September 30, 2021~~March 31, 2022 increased $1.0 million, or ~~3.4%~~3.3%, compared to the same period in ~~2020, while non-interest expense for the nine months ended September 30, 2021 decreased $3.2 million, or 3.4%, compared to the same period in 2020.~~2021. The increase ~~during the three months ended September 30, 2021~~ was primarily due to increases in ~~technology, furniture and equipment expense and~~ salaries and wages and employee benefits expense partly offset by a decrease in ~~employee benefits expense. The decrease during the nine months ended September 30, 2021 was primarily due to decreases in~~ other non-interest ~~expense and employee benefit expense partly offset by an increase in technology, furniture and equipment expense.~~

The increases in technology, furniture and equipment expense during the three and nine months ended September 30, 2021 were primarily related to increases in cloud service expenses partly offset by decreases in service contract expense. The increase in salaries and wages ~~during the three months ended September 30, 2021~~ was primarily due to ~~an increase~~increases in incentive compensation and ~~commissions~~commission expense, and to a lesser extent, an increase in salaries. The increase in employee benefits expense was primarily related to increases in payroll taxes, 401(k) plan expense and medical insurance expense, among other things, partly offset by ~~a decrease in salaries due to a decrease~~an increase in the ~~number of employees. The decreases in employee~~net periodic benefit ~~expense during the three and nine months ended September 30, 2021 were primarily due~~related to ~~decreases in certain discretionary~~our defined benefit ~~plan expenses, among other things.~~retirement plan. The decrease in other non-interest expense ~~during the nine months ended September 30, 2021~~ was primarily related to a ~~decreases~~decrease in ~~outside computer service~~the corporate overhead expense allocation partly offset by increases in research and platform fees; professional services expense; and travel, meals and entertainment, ~~expense; and professional service expense; partly offset by an increase in subscriptions expense.~~among other things.

5145

Table of Contents

Non-Banks

The Non-Banks operating segment had a net ~~losses~~loss of ~~$2.1 million and $6.6~~$2.5 million during the three ~~and nine~~ months ended ~~September 30, 2021, respectively,~~March 31, 2022, compared to a net ~~losses~~loss of ~~$2.6 million and $8.8~~$1.6 million during the same ~~periods~~period in ~~2020.~~2021. The ~~decreases~~increase in the net ~~losses for the three and nine months ended September 30, 2021 were~~loss was primarily due to decreases in other non-interest income and the net income tax benefit combined with increases in other non-interest expense and net interest expense. The ~~decreases~~decrease in other non-interest income was partly due to a decrease in mineral interest income as the related mineral interest assets were donated to the Frost Charitable Foundation during the third quarter of 2021. The decrease in other non-interest income was also negatively impacted by a decrease in the gains on sales of assets. The net income tax benefit in 2022 was impacted by the aforementioned donation of mineral interest assets during the third quarter of 2021 due to the elimination of certain related tax deductions. The increase in other non-interest expense ~~were~~was primarily due to ~~decreases~~increases in professional ~~services~~service expense and travel, meals and ~~entertainment expense.~~entertainment. The ~~decreases~~decrease in net interest expense ~~were~~was primarily related to ~~decreases~~an increase in the average ~~rates~~rate paid on our long term ~~borrowings.~~borrowings partly offset by the redemption, during the fourth quarter of 2021, of $13.4 million of junior subordinated deferrable interest debentures issued to WNB Capital Trust I.

Income Taxes

During the three months ended ~~September 30, 2021,~~March 31, 2022, we recognized income tax expense of ~~$13.3~~$12.6 million, for an effective tax rate of ~~11.0%~~11.3%, compared to ~~$9.5~~$7.9 million, for an effective tax rate of ~~9.1%~~6.4%, for the same period in 2020. During the nine months ended September 30, 2021, we recognized income tax expense of $36.3 million, for an effective tax rate of 9.6%, compared to income tax expense of $11.5 million, for an effective tax rate of 4.5%, for the same period in 2020.

2021. The effective income tax rates differed from the U.S. statutory federal income tax rate of 21% during ~~2021~~2022 and ~~2020~~2021 primarily due to the effect of tax-exempt income from loans, securities and life insurance policies and the income tax effects associated with stock-based compensation, among other things, and their relative proportion to total pre-tax net income. The ~~increases~~increase in the effective tax ~~rates~~rate during ~~2021 were~~2022 was primarily related to ~~increases~~an increase in projected pre-tax net income ~~partly off-set by the impact of higher~~and, to a lesser extent, a decrease in discrete tax benefits associated with stock-based compensation. The effective tax rate during the nine months ended September 30, 2020 was also impacted by a one-time, discrete tax benefit associated with an asset contribution to a charitable trust during the second quarter.

Average Balance Sheet

Average assets totaled ~~$45.0~~$50.3 billion for the ~~nine~~three months ended ~~September 30, 2021~~March 31, 2022 representing an increase of ~~$8.0~~$7.8 billion, or ~~21.8%~~18.3%, compared to average assets for the same period in ~~2020.~~2021. Earning assets increased ~~$8.0~~$7.5 billion, or ~~23.4%~~18.9%, during the first ~~nine~~three months of ~~2021~~2022 compared to the same period in ~~2020.~~2021. The increase in earning assets was primarily related to a ~~$8.4~~$5.0 billion increase in average taxable securities and a $3.9 billion increase in average interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve) ~~and a $131.9 million increase in average loans~~ partly offset by a ~~$231.0 million~~$1.3 billion decrease in average ~~tax-exempt securities, a $134.7 million decrease in average taxable securities, a $95.1 million decrease in average federal funds sold and a $16.8 million decrease in average resell agreements.~~loans. Average deposits increased ~~$7.1~~$7.6 billion, or ~~23.2%~~21.3%, during the first ~~nine~~three months of ~~2021~~2022 compared to the same period in ~~2020.~~2021. Growth in average deposits was related to increased customer balances ~~impacted by the unprecedented amount of stimulus dollars injected into the economy,~~ as well as new customer accounts. The increase included a ~~$3.2~~$2.7 billion increase in non-interest bearing deposits and a ~~$3.9~~$4.9 billion increase in interest-bearing deposit accounts. Average non-interest bearing deposits made up ~~43.2%~~41.8% and ~~42.7%~~43.2% of average total deposits during the first ~~nine~~three months of ~~2021~~2022 and ~~2020,~~2021, respectively.

Loans

Details of our loan portfolio are presented in Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report. Loans ~~decreased $1.6 billion,~~increased $206.1 million, or ~~9.4%~~1.3%, from ~~$17.5~~$16.3 billion at December 31, ~~2020~~2021 to ~~$15.8~~$16.5 billion at ~~September 30, 2021.~~March 31, 2022. As further discussed below, during the second quarter of 2020, we began originating loans to qualified small businesses under the ~~PPP~~Paycheck Protection Program (“PPP”) administered by the SBA under the provisions of the CARES Act. Excluding PPP loans, total loans would have otherwise ~~decreased $42.6~~increased $427.4 million, or ~~0.3%~~2.7%, from ~~$15.0~~$15.9 billion at December 31, ~~2020~~2021 to ~~$15.0 billion at September 30, 2021, and decreased $333.4 million, or 2.2%, from total loans of $15.3~~$16.3 billion at March 31, ~~2020, near the beginning of the COVID-19 pandemic.~~2022. The majority of our loan portfolio is comprised of commercial and industrial loans, energy loans, and real estate loans. Real estate loans include both commercial and consumer balances. Selected details related to our loan portfolio segments are presented below. Refer to our ~~2020~~2021 Form 10-K for a more detailed discussion of our loan origination and risk management processes.

Commercial and Industrial. Commercial and industrial loans ~~decreased $25.7~~increased $219.2 million, or ~~0.5%~~4.1%, from ~~$5.0~~$5.4 billion at December 31, ~~2020~~2021 to ~~$4.9~~$5.6 billion at ~~September 30, 2021.~~March 31, 2022. Our commercial and industrial loans are a diverse group of loans to small, medium and large businesses. The purpose of these loans varies from supporting seasonal working capital needs to term financing of equipment. While some short-term loans may be made on an unsecured basis, most are secured by the assets being financed with collateral margins that are consistent with our loan policy guidelines. The commercial and industrial loan portfolio also includes commercial leases and purchased shared national credits ("SNC"s).

5246

Table of Contents

Energy. Energy loans include loans to entities and individuals that are engaged in various energy-related activities including (i) the development and production of oil or natural gas, (ii) providing oil and gas field servicing, (iii) providing energy-related transportation services, (iv) providing equipment to support oil and gas drilling, (v) refining petrochemicals, or (vi) trading oil, gas and related commodities. Energy loans decreased ~~$257.0~~$41.2 million, or ~~20.8%~~3.8%, from ~~$1.2~~$1.1 billion at December 31, ~~2020~~2021 to ~~$978.2 million~~$1.0 billion at ~~September 30, 2021.~~March 31, 2022. We have recently made efforts to reduce our exposure to energy loans. Nonetheless energy loans remain our largest industry concentration totaling ~~6.2%~~6.3% of total loans ~~(6.5%~~(also 6.3% excluding PPP loans) at ~~September 30, 2021,~~March 31, 2022, down from ~~7.1%~~6.6% of total loans ~~(8.2%~~(6.8% excluding PPP loans) at December 31, ~~2020.~~2021. The average loan size, the significance of the portfolio and the specialized nature of the energy industry requires a highly prescriptive underwriting policy. Exceptions to this policy are rarely granted. Due to the large borrowing requirements of this customer base, the energy loan portfolio includes participations and SNCs.

Purchased Shared National Credits. Purchased shared national credits are participations purchased from upstream financial organizations and tend to be larger in size than our originated portfolio. Our purchased SNC portfolio totaled ~~$648.7~~$705.6 million at ~~September 30, 2021, decreasing $139.3~~March 31, 2022, increasing $7.2 million, or ~~17.7%~~1.0%, from ~~$788.1~~$698.4 million at December 31, ~~2020.~~2021. At ~~September 30, 2021, 28.5%~~March 31, 2022, 25.4% of outstanding purchased SNCs were related to the ~~energy~~construction industry while ~~23.0%~~23.2% were related to the ~~construction~~energy industry, ~~15.0%~~15.6% were related to the financial services industry and 13.6% were related to the real estate management ~~industry and 13.1% were related to the financial services~~ industry. The remaining purchased SNCs were diversified throughout various other industries, with no other single industry exceeding 10% of the total purchased SNC portfolio. Additionally, almost all of the outstanding balance of purchased SNCs was included in the energy and commercial and industrial portfolio, with the remainder included in the real estate categories. SNC participations are originated in the normal course of business to meet the needs of our customers. As a matter of policy, we generally only participate in SNCs for companies headquartered in or which have significant operations within our market areas. In addition, we must have direct access to the company’s management, an existing banking relationship or the expectation of broadening the relationship with other banking products and services within the following 12 to 24 months. SNCs are reviewed at least quarterly for credit quality and business development successes.

Commercial Real Estate. Commercial real estate loans increased ~~$230.6~~$221.8 million, or ~~3.3%~~2.9%, from ~~$7.0~~$7.6 billion at December 31, ~~2020~~2021 to ~~$7.3~~$7.8 billion at ~~September 30, 2021.~~March 31, 2022. Commercial real estate loans represented ~~84.2%~~84.5% of total real estate loans at ~~September 30, 2021~~March 31, 2022 compared to ~~84.1%~~84.3% at December 31, ~~2020.~~2021. The majority of our commercial real estate loan portfolio consists of commercial real estate mortgages, which includes both permanent and intermediate term loans. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. ~~At September 30, 2021, approximately 48.8% of the outstanding principal balance of our commercial real estate loans were secured by owner-occupied properties.~~ Consequently, these loans must undergo the analysis and underwriting process of a commercial and industrial loan, as well as that of a real estate loan. At March 31, 2022, approximately 48.8% of the outstanding principal balance of our commercial real estate loans were secured by owner-occupied properties.

Consumer Real Estate and Other Consumer Loans. The consumer loan portfolio, including all consumer real estate and consumer installment loans, totaled ~~$1.8~~$1.9 billion at both ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020.~~2021. Consumer real estate loans increased ~~$32.3~~$22.8 million, or ~~2.4%~~1.6%, from December 31, ~~2020.~~2021. Combined, home equity loans and lines of credit made up ~~58.7%~~60.5% and ~~58.8%~~59.8% of the consumer real estate loan total at ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, respectively. We offer home equity loans up to 80% of the estimated value of the personal residence of the borrower, less the value of existing mortgages and home improvement loans. We have not generally originated 1-4 family mortgage loans since 2000; however, from time to time, we invested in such loans to meet the needs of our customers or for other regulatory compliance purposes. Nonetheless, we expect to begin regular production of 1-4 family mortgage loans for portfolio investment purposes in the second half of 2022. Consumer and other loans ~~decreased $22.8~~increased $4.8 million, or ~~4.5%~~1.0%, from December 31, ~~2020.~~2021. The consumer and other loan portfolio primarily consists of automobile loans, overdrafts, unsecured revolving credit products, personal loans secured by cash and cash equivalents and other similar types of credit facilities.

Paycheck Protection Program. We have originated loans to qualified small businesses under the PPP administered by the SBA under the provisions of the CARES Act. Loans covered by the PPP may be eligible for loan forgiveness for certain costs incurred related to payroll, group health care benefit costs and qualifying mortgage, rent and utility payments. The remaining loan balance after forgiveness of any amounts is still fully guaranteed by the SBA. Refer to the ~~2020~~2021 Form 10-K for additional details.

During the three ~~and nine~~ months ended ~~September 30, 2021,~~March 31, 2022, we recognized approximately ~~$26.5~~$2.6 million ~~and $88.9 million, respectively,~~ in PPP loan related deferred processing fees (net of amortization of related deferred origination costs) as a yield ~~adjustments~~adjustment and ~~these amounts are~~this amount is included in interest income on ~~loans during this period.~~loans. During the three ~~and nine~~ months ended ~~September 30, 2020,~~March 31, 2021, we recognized approximately ~~$21.1~~$23.5 million ~~and $40.4 million, respectively,~~ in PPP loan related deferred net processing fees. As a result of the inclusion of these net fees in interest income, the average yields on PPP loans were ~~8.72% and 6.23%~~4.45% during the three ~~and nine~~ months ended ~~September 30, 2021, respectively,~~March 31, 2022, and ~~3.65% and 3.86%~~4.39% during the three ~~and nine~~ months ended ~~September 30, 2020, respectively,~~March 31, 2021 compared to the stated interest rate of 1.0% on these loans. ~~For~~ PPP ~~loans funded through September 30, 2021, we expect to recognize additional PPP loan~~ related deferred processing fees and deferred origination costs are not expected to significantly impact interest income on loans in future periods.

5347

Table of Contents

(net of deferred origination costs) totaling approximately $11.5 million as a yield adjustment over the remaining expected lives of these loans. Of this amount, we expect to recognize approximately 75% in 2021 and the remainder in 2022.

Accruing Past Due Loans. Accruing past due loans are presented in the following table. Also see Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report.


				Accruing Loans 30-89 Days Past Due				Accruing Loans 90 or More Days Past Due				Total Accruing Past Due Loans							Accruing Loans 30-89 Days Past Due				Accruing Loans 90 or More Days Past Due				Total Accruing Past Due Loans
		Total Loans		Amount		Percent of Loans in Category		Amount		Percent of Loans in Category		Amount		Percent of Loans in Category			Total Loans		Amount		Percent of Loans in Category		Amount		Percent of Loans in Category		Amount		Percent of Loans in Category
September 30, 2021
March 31, 2022																March 31, 2022
Commercial and industrial	Commercial and industrial	$	4,929,656	$	41,936	0.85	%	$	7,522	0.15	%	$	49,458	1.00	%	Commercial and industrial	$	5,584,117	$	12,043	0.22	%	$	4,166	0.07	%	$	16,209	0.29	%
Energy	Energy	978,211		1,237		0.13		965		0.10		2,202		0.23		Energy	1,036,579		—		—		287		0.03		287		0.03
Paycheck Protection Program	Paycheck Protection Program	827,820		—		—		—		—		—		—		Paycheck Protection Program	207,669		671		0.32		8,377		4.03		9,048		4.35
Commercial real estate:	Commercial real estate:															Commercial real estate:
Buildings, land and other	Buildings, land and other	5,984,390		20,910		0.35		12,224		0.20		33,134		0.55		Buildings, land and other	6,376,521		18,527		0.29		1,046		0.02		19,573		0.31
Construction	Construction	1,266,633		—		—		—		—		—		—		Construction	1,421,878		1,988		0.14		—		—		1,988		0.14
Consumer real estate	Consumer real estate	1,363,039		3,832		0.28		1,985		0.15		5,817		0.43		Consumer real estate	1,433,625		4,150		0.29		2,103		0.15		6,253		0.44
Consumer and other	Consumer and other	482,921		3,678		0.76		1,029		0.21		4,707		0.97		Consumer and other	482,148		6,393		1.33		593		0.12		6,986		1.45
Total	Total	$	15,832,670	$	71,593	0.45		$	23,725	0.15		$	95,318	0.60		Total	$	16,542,537	$	43,772	0.26		$	16,572	0.10		$	60,344	0.36
Excluding PPP loans	Excluding PPP loans	$	15,004,850	$	71,593	0.48		$	23,725	0.16		$	95,318	0.64		Excluding PPP loans	$	16,334,868	$	43,101	0.26		$	8,195	0.05		$	51,296	0.31
December 31, 2020
December 31, 2021																December 31, 2021
Commercial and industrial	Commercial and industrial	$	4,955,341	$	45,126	0.91	%	$	5,615	0.11	%	$	50,741	1.02	%	Commercial and industrial	$	5,364,954	$	29,491	0.55	%	$	7,802	0.15	%	$	37,293	0.70	%
Energy	Energy	1,235,198		10,037		0.81		3,696		0.30		13,733		1.11		Energy	1,077,792		1,353		0.13		215		0.02		1,568		0.15
Paycheck Protection Program	Paycheck Protection Program	2,433,849		—		—		—		—		—		—		Paycheck Protection Program	428,882		4,979		1.16		18,766		4.38		23,745		5.54
Commercial real estate:	Commercial real estate:															Commercial real estate:
Buildings, land and other	Buildings, land and other	5,796,653		18,959		0.33		1,275		0.02		20,234		0.35		Buildings, land and other	6,272,339		37,033		0.59		8,687		0.14		45,720		0.73
Construction	Construction	1,223,814		856		0.07		—		—		856		0.07		Construction	1,304,271		188		0.01		—		—		188		0.01
Consumer real estate	Consumer real estate	1,330,774		8,084		0.61		2,469		0.19		10,553		0.80		Consumer real estate	1,410,790		4,866		0.34		2,177		0.15		7,043		0.49
Consumer and other	Consumer and other	505,680		5,537		1.09		1,233		0.24		6,770		1.33		Consumer and other	477,369		4,185		0.88		1,076		0.23		5,261		1.11
Total	Total	$	17,481,309	$	88,599	0.51		$	14,288	0.08		$	102,887	0.59		Total	$	16,336,397	$	82,095	0.50		$	38,723	0.24		$	120,818	0.74
Excluding PPP loans	Excluding PPP loans	$	15,047,460	$	88,599	0.59		$	14,288	0.09		$	102,887	0.68		Excluding PPP loans	$	15,907,515	$	77,116	0.48		$	19,957	0.13		$	97,073	0.61

Accruing past due loans at ~~September 30, 2021~~March 31, 2022 decreased ~~$7.6~~$60.5 million compared to December 31, ~~2020.~~2021. The decrease was primarily related to decreases in past due ~~energy loans (down $11.5 million) and past due consumer~~non-construction related commercial real estate loans (down ~~$4.7 million) and, to a lesser extent, past due consumer and other loans (down $2.1~~$26.1 million), past due commercial and industrial loans (down ~~$1.3~~$21.1 million) and past due ~~construction~~PPP loans (down ~~$856 thousand) partly offset~~$14.7 million). PPP loans are fully guaranteed by ~~an increase in~~the SBA and we expect to collect all amounts due related to these loans. Excluding PPP loans, accruing past due ~~non-construction related commercial real estate~~ loans ~~(up $12.9 million).~~decreased $45.8 million.

5448

Table of Contents

Non-Accrual Loans. Non-accrual loans are presented in the ~~tables~~table below. Also see in Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report.


		September 30, 2021							December 31, 2020								March 31, 2022							December 31, 2021
				Non-Accrual Loans							Non-Accrual Loans								Non-Accrual Loans							Non-Accrual Loans
		Total Loans		Amount			Percent of Loans in Category		Total Loans		Amount			Percent of Loans in Category			Total Loans		Amount			Percent of Loans in Category		Total Loans		Amount			Percent of Loans in Category
Commercial and industrial	Commercial and industrial	$	4,929,656	$	19,349		0.39	%	$	4,955,341	$	19,849		0.40	%	Commercial and industrial	$	5,584,117	$	16,693		0.30	%	$	5,364,954	$	22,582		0.42	%
Energy	Energy	978,211		23,347			2.39		1,235,198		23,168			1.88		Energy	1,036,579		12,271			1.18		1,077,792		14,433			1.34
Paycheck Protection Program	Paycheck Protection Program	827,820		—			—		2,433,849		—			—		Paycheck Protection Program	207,669		—			—		428,882		—			—
Commercial real estate:	Commercial real estate:															Commercial real estate:
Buildings, land and other	Buildings, land and other	5,984,390		12,247			0.20		5,796,653		15,737			0.27		Buildings, land and other	6,376,521		19,003			0.30		6,272,339		15,297			0.24
Construction	Construction	1,266,633		1,632			0.13		1,223,814		1,684			0.14		Construction	1,421,878		583			0.04		1,304,271		948			0.07
Consumer real estate	Consumer real estate	1,363,039		480			0.04		1,330,774		993			0.07		Consumer real estate	1,433,625		416			0.03		1,410,790		440			0.03
Consumer and other	Consumer and other	482,921		—			—		505,680		18			—		Consumer and other	482,148		—			—		477,369		13			—
Total	Total	$	15,832,670	$	57,055		0.36		$	17,481,309	$	61,449		0.35		Total	$	16,542,537	$	48,966		0.30		$	16,336,397	$	53,713		0.33
Excluding PPP loans	Excluding PPP loans	$	15,004,850	$	57,055		0.38		$	15,047,460	$	61,449		0.41		Excluding PPP loans	$	16,334,868	$	48,966		0.30		$	15,907,515	$	53,713		0.34
Allowance for credit losses on loans	Allowance for credit losses on loans			$	250,150						$	263,177				Allowance for credit losses on loans			$	246,835						$	248,666
Ratio of allowance for credit losses on loans to non-accrual loans	Ratio of allowance for credit losses on loans to non-accrual loans			438.44		%					428.29		%			Ratio of allowance for credit losses on loans to non-accrual loans			504.09		%					462.95		%

Non-accrual loans at ~~September 30, 2021~~March 31, 2022 decreased ~~$4.4~~$4.7 million from December 31, ~~2020~~2021 primarily due to a decrease in non-accrual ~~non-construction related~~commercial and industrial loans and energy loans partly offset by an increase in commercial real estate loans. The ~~decrease was~~decreases in commercial were primarily related to principal payments, ~~and~~ loans returning to accrual ~~status.~~and charge offs.

Generally, loans are placed on non-accrual status if principal or interest payments become 90 days past due and/or management deems the collectibility of the principal and/or interest to be in question, as well as when required by regulatory requirements. Once interest accruals are discontinued, accrued but uncollected interest is charged to current year operations. Subsequent receipts on non-accrual loans are recorded as a reduction of principal, and interest income is recorded only after principal recovery is reasonably assured. Classification of a loan as non-accrual does not preclude the ultimate collection of loan principal or interest. ~~Non-accrual~~There were no non-accrual commercial and industrial loans in excess of $5.0 million at March 31, 2022 or December 31, 2021. Non-accrual energy loans included one credit relationship in excess of ~~$5.0~~$5 million totaling ~~$7.3~~$8.2 million at ~~September 30, 2021.~~March 31, 2022. This credit relationship was previously reported as non-accrual with an aggregate balance of ~~$9.0~~$9.6 million at December 31, 2020. We recognized a charge-off totaling $861 thousand related to this relationship during the third quarter of 2021 while the remainder of the decrease was related to principal payments made by the borrower. Non-accrual energy loans included one credit relationship in excess of $5 million totaling $11.4 million at September 30, 2021. ~~This credit relationship was previously reported as non-accrual with an aggregate balance of $20.1 million at December 31, 2020.~~ The decrease in the aggregate balance of this credit relationship was related to principal payments made by the borrower. Non-accrual real estate loans primarily consist of land development, 1-4 family residential construction credit relationships and loans secured by office buildings and religious facilities. ~~There~~Non-accrual commercial real estate loans included one credit relationship in excess of $5.0 million totaling $5.8 million at March 31, 2022 while there were no non-accrual commercial real estate loans in excess of $5.0 million at ~~September 30, 2021 or~~ December 31, ~~2020.~~2021.

Allowance for Credit Losses

In the case of loans and securities, allowances for credit losses are contra-asset valuation accounts, calculated in accordance with Accounting Standards Codification (“ASC”) Topic 326 (“ASC 326”) Financial Instruments - Credit Losses, that are deducted from the amortized cost basis of these assets to present the net amount expected to be collected. In the case of off-balance-sheet credit exposures, the allowance for credit losses is a liability account, calculated in accordance with ASC 326, reported as a component of accrued interest payable and other liabilities in our consolidated balance sheets. The amount of each allowance account represents management's best estimate of current expected credit losses (“CECL”) on these financial instruments considering available information, from internal and external sources, relevant to assessing exposure to credit loss over the contractual term of the instrument. Relevant available information includes historical credit loss experience, current conditions and reasonable and supportable forecasts. While historical credit loss experience provides the basis for the estimation of expected credit losses, adjustments to historical loss information may be made for differences in current portfolio-specific risk characteristics, environmental conditions or other relevant factors. While management utilizes its best judgment and information available, the ultimate adequacy of our allowance accounts is dependent upon a variety of factors beyond our control, including the performance of our portfolios, the economy, changes in interest rates and the view of the regulatory

~~Table of Contents~~

authorities toward classification of assets. See our ~~2020~~2021 Form 10-K for additional information regarding our accounting policies related to credit losses.

Table of Contents

Allowance for Credit Losses - Loans. The table below provides, as of the dates indicated, an allocation of the allowance for loan losses by loan portfolio segment; however, allocation of a portion of the allowance to one segment does not preclude its availability to absorb losses in other segments.


		Amount of Allowance Allocated		Percent of Loans in Each Category to Total Loans		Total Loans		Ratio of Allowance Allocated to Loans in Each Category			Amount of Allowance Allocated		Percent of Loans in Each Category to Total Loans		Total Loans		Ratio of Allowance Allocated to Loans in Each Category
September 30, 2021
March 31, 2022										March 31, 2022
Commercial and industrial	Commercial and industrial	$	63,766	31.1	%	$	4,929,656	1.29	%	Commercial and industrial	$	87,026	33.8	%	$	5,584,117	1.56	%
Energy	Energy	20,449		6.2		978,211		2.09		Energy	15,422		6.3		1,036,579		1.49
Paycheck Protection Program	Paycheck Protection Program	—		5.2		827,820		—		Paycheck Protection Program	—		1.3		207,669		—
Commercial real estate	Commercial real estate	152,054		45.8		7,251,023		2.10		Commercial real estate	128,954		47.1		7,798,399		1.65
Consumer real estate	Consumer real estate	6,029		8.6		1,363,039		0.44		Consumer real estate	6,359		8.6		1,433,625		0.44
Consumer and other	Consumer and other	7,852		3.1		482,921		1.63		Consumer and other	9,074		2.9		482,148		1.88
Total	Total	$	250,150	100.0	%	$	15,832,670	1.58		Total	$	246,835	100.0	%	$	16,542,537	1.49
Excluding PPP loans	Excluding PPP loans	$	250,150			$	15,004,850	1.67		Excluding PPP loans	$	246,835			$	16,334,868	1.51	%
December 31, 2020
December 31, 2021										December 31, 2021
Commercial and industrial	Commercial and industrial	$	73,843	28.4	%	$	4,955,341	1.49	%	Commercial and industrial	$	72,091	32.9	%	$	5,364,954	1.34	%
Energy	Energy	39,553		7.1		1,235,198		3.20		Energy	17,217		6.6		1,077,792		1.60
Paycheck Protection Program	Paycheck Protection Program	—		13.9		2,433,849		—		Paycheck Protection Program	—		2.6		428,882		—
Commercial real estate	Commercial real estate	134,892		40.1		7,020,467		1.92		Commercial real estate	144,936		46.4		7,576,610		1.91
Consumer real estate	Consumer real estate	7,926		7.6		1,330,774		0.60		Consumer real estate	6,585		8.6		1,410,790		0.47
Consumer and other	Consumer and other	6,963		2.9		505,680		1.38		Consumer and other	7,837		2.9		477,369		1.64
Total	Total	$	263,177	100.0	%	$	17,481,309	1.51		Total	$	248,666	100.0	%	$	16,336,397	1.52
Excluding PPP loans	Excluding PPP loans	$	263,177			$	15,047,460	1.75		Excluding PPP loans	$	248,666			$	15,907,515	1.56

The allowance allocated to commercial and industrial loans totaled ~~$63.8~~$87.0 million, or ~~1.29%~~1.56% of total commercial and industrial loans, at ~~September 30, 2021 decreasing $10.1~~March 31, 2022 increasing $14.9 million, or ~~13.6%~~20.7%, compared to ~~$73.8~~$72.1 million, or ~~1.49%~~1.34% of total commercial and industrial loans on December 31, ~~2020.~~2021. Modeled expected credit losses decreased ~~$20.3 million~~$311 thousand while Q-Factor and other qualitative adjustments related to commercial and industrial loans increased ~~$11.2~~$19.3 million. Specific allocations for commercial and industrial loans that were evaluated for expected credit losses on an individual basis decreased ~~$1.0~~$4.1 million from ~~$5.3~~$10.5 million at December 31, ~~2020~~2021 to ~~$4.3~~$6.5 million at ~~September 30, 2021.~~ March 31, 2022. The decrease in specific allocations for commercial and industrial loans was related to principal payments received and the recognition of charge-offs.

The allowance allocated to energy loans totaled ~~$20.4~~$15.4 million, or ~~2.09%~~1.49% of total energy loans, at ~~September 30, 2021~~March 31, 2022 decreasing ~~$19.1~~$1.8 million, or ~~48.3%~~10.4%, compared to ~~$39.6~~$17.2 million, or ~~3.20%~~1.60% of total energy loans on December 31, ~~2020.~~2021. Modeled expected credit losses related to energy loans decreased ~~$1.9 million~~$392 thousand while Q-Factor and other qualitative adjustments related to energy loans decreased ~~$21.1~~$1.1 million. Specific allocations for energy loans that were evaluated for expected credit losses on an individual basis totaled ~~$13.4~~$5.2 million at ~~September 30, 2021 increasing $4.0 million, or 42.0%,~~March 31, 2022 decreasing $289 thousand compared to ~~$9.4~~$5.5 million on December 31, 2020. The increase in specific allocations for energy loans was primarily related to several newly downgraded credit relationships with specific allocations totaling $8.2 million partly offset by reductions in allocations for certain other loans due to principal payments received and the recognition of charge-offs. 2021.

The allowance allocated to commercial real estate loans totaled ~~$152.1~~$129.0 million, or ~~2.10%~~1.65% of total commercial real estate loans, at ~~September 30, 2021 increasing $17.2~~March 31, 2022 decreasing $16.0 million, or ~~12.7%~~11.0%, compared to ~~$134.9~~$144.9 million, or ~~1.92%~~1.91% of total commercial real estate loans on December 31, ~~2020.~~2021. Modeled expected credit losses related to commercial real estate loans ~~decreased $108.1 million~~increased $434 thousand while Q-Factor and other qualitative adjustments related to commercial real estate loans ~~increased $124.8~~decreased $16.3 million. Specific allocations for commercial real estate loans that were evaluated for expected credit losses on an individual basis ~~increased~~decreased from ~~$513~~$400 thousand on December 31, ~~2020~~2021 to ~~$950~~$326 thousand at ~~September 30, 2021.~~ March 31, 2022.

The allowance allocated to consumer real estate loans totaled ~~$6.0~~$6.4 million, or 0.44% of total consumer real estate loans, at ~~September 30, 2021~~March 31, 2022 decreasing ~~$1.9 million,~~$226 thousand, or ~~23.9%~~3.4%, compared to ~~$7.9~~$6.6 million, or ~~0.60%~~0.47% of total consumer real estate loans on December 31, ~~2020.~~2021. Modeled expected credit losses related to consumer real estate loans decreased ~~$2.0 million~~$224 thousand while Q-Factor and other qualitative adjustments related to consumer real estate loans ~~increased $59~~decreased $2 thousand.

The allowance allocated to consumer loans totaled ~~$7.9~~$9.1 million, or ~~1.63%~~1.88% of total consumer loans, at ~~September 30, 2021~~March 31, 2022 increasing ~~$889 thousand,~~$1.2 million, or ~~12.8%~~15.8%, compared to ~~$7.0~~$7.8 million, or ~~1.38%~~1.64% of total consumer loans, on December 31, ~~2020.~~2021. Modeled expected credit losses related to consumer loans ~~decreased $533 thousand~~increased $1.2 million while Q-Factor and other qualitative adjustments related to consumer loans ~~increased $1.4 million.~~did not fluctuate.

5650

Table of Contents

As more fully described in our ~~2020~~2021 Form 10-K, we measure expected credit losses over the life of each loan utilizing a combination of models which measure probability of default and loss given default, among other things. The measurement of expected credit losses is impacted by loan/borrower attributes and certain macroeconomic variables. Models are adjusted to reflect current impact of certain macroeconomic variables as well as their expected changes over a reasonable and supportable forecast period.

In estimating expected credit losses as of ~~September 30,~~March 31, 2022, we utilized the Moody’s Analytics March 2022 Consensus Scenario (the “March 2022 Consensus Scenario”) to forecast the macroeconomic variables used in our models. The March 2022 Consensus Scenario was based on the review of a variety of surveys of baseline forecasts of the U.S. economy. The March 2022 Consensus Scenario projections included, among other things, (i) U.S. Nominal Gross Domestic Product annualized quarterly growth rate of 8.7% in the second quarter of 2022, followed by average annualized quarterly growth rates of 4.4% during 2022 and 4.6% through the end of the forecast period in the first quarter of 2024; (ii) U.S. unemployment rate of 3.7% in the second quarter of 2022 and remaining fairly flat through the end of the forecast period where it is projected to be 3.6% in the first quarter of 2024; (iii) Texas unemployment rate of 4.0% in the second quarter of 2022 and improving to 3.7% by the end of the forecast in the first quarter of 2024; (iv) projected average 10 year Treasury rate of 2.08% in the second quarter of 2022, increasing to average projected rates of 2.15% during the remainder of 2022 and 2.33% through the end of the forecast period in the first quarter of 2024.

In estimating expected credit losses as of December 31, 2021, we utilized the Moody’s Analytics ~~September~~December 2021 Consensus Scenario (the ~~“September~~“December 2021 Consensus Scenario”) to forecast the macroeconomic variables used in our models. The ~~September~~December 2021 Consensus Scenario was based on the review of a variety of surveys of baseline forecasts of the U.S. economy. The ~~September~~December 2021 Consensus Scenario projections included, among other things, (i) U.S. Nominal Gross Domestic Product ~~(“GDP”)~~ annualized quarterly growth rate of ~~8.7%~~6.4% in the ~~fourth~~first quarter of ~~2021,~~2022, followed by annualized quarterly growth rates in the range of ~~4.0%~~3.8% to ~~6.9%~~5.4% during the remainder of 2022 and an average annualized growth rate of ~~4.9%~~4.8% through the end of the forecast period in the ~~third~~fourth quarter of 2023; (ii) U.S. unemployment rate of ~~4.7%~~4.3% in the ~~fourth~~first quarter of ~~2021~~2022 improving to ~~4.0%~~3.7% by the end of the forecast period in the ~~third~~fourth quarter of 2023 with Texas unemployment rates slightly higher at those dates; and (iii) projected average 10 year Treasury rate of ~~1.42%~~1.59% in the ~~fourth~~first quarter of ~~2021,~~2022, increasing to average projected rates of ~~1.66%~~1.75% during the remainder of 2022 and ~~2.15% by the end of the forecast period~~2.10% in ~~the third quarter of~~ 2023. Furthermore, the September 2021 Consensus Scenario projects an average oil price in the range of approximately $62 to $66 per barrel through the end of the forecast period in the third quarter of 2023.

In estimating expected credit losses as of December 31, 2020, we utilized the Moody’s Analytics December 2020 Baseline Scenario (the “December 2020 Baseline Scenario”) to forecast the macroeconomic variables used in our models. The December 2020 Baseline Scenario was based on the review of a variety of surveys of baseline forecasts of the U.S. economy. The December Baseline Scenario projections included, among other things, (i) U.S. GDP annualized quarterly growth rate of 4.6% for the fourth quarter of 2020 followed by projected annualized quarterly growth rates in the range of approximately 3.0% to 8.0% during 2021 and 6.0% to 7.5% through the end of the forecast period in the fourth quarter of 2022; (ii) a U.S. unemployment rate of 6.7% in the fourth quarter of 2020 and an average projected rate of 7.0% in 2021 and 6.0% in 2022, with the fourth quarter of 2022 projected to be 5.4% (Texas unemployment rates are projected to be slightly less for those periods); and (iii) an average 10 year Treasury rate of 0.79% in the fourth quarter of 2020, increasing to an average projected rate of 1.05% in 2021 and 2.04% in 2022. The December 2020 Baseline Scenario also projected average oil prices of $40 per barrel in the fourth quarter of 2020, $45 per barrel on average for the year in 2021 and $55 per barrel on average for the year in 2022, with the fourth quarter of 2022 projected to be $59 per barrel.

The overall loan portfolio, excluding PPP loans which are fully guaranteed by the SBA, as of ~~September 30, 2021 decreased $42.6~~March 31, 2022 increased $427.4 million, or ~~0.3%~~2.7%, compared to December 31, ~~2020.~~2021. This ~~decrease~~increase included a ~~$25.7~~$221.8 million, or ~~0.5%~~2.9%, ~~decrease~~increase in commercial real estate loans, a $219.2 million, or 4.1%, increase in commercial and industrial loans, a ~~$257.0~~$22.8 million, or ~~20.8%~~1.6%, ~~decrease~~increase in ~~energy~~consumer real estate loans and a ~~$22.8~~$4.8 million, or ~~4.5%~~1.0%, ~~decrease~~increase in consumer and other loans partly offset by a ~~$230.6~~$41.2 million, or ~~3.3%~~3.8%, ~~increase~~decrease in ~~commercial real estate loans and a $32.3 million, or 2.4%, increase in consumer real estate~~energy loans.

The weighted average risk grade for commercial and industrial loans ~~decreased~~increased to ~~6.29~~6.34 at ~~September 30, 2021~~March 31, 2022 compared to ~~6.45~~6.22 at December 31, ~~2020.~~2021. This increase was primarily due to an increase in the weighted-average risk grade of pass-grade commercial and industrial loans to 6.18 at March 31, 2022 from 6.01 at December 31, 2021. Commercial and industrial loans graded “watch” and “special mention” (risk grades 9 and 10) decreased ~~$116.6~~$48.1 million during the first ~~nine~~three months of 2021 while classified commercial and industrial loans decreased ~~$1.6~~$3.3 million. Classified loans consist of loans having a risk grade of 11, 12 or 13. The weighted-average risk grade for energy loans decreased to ~~6.55~~5.89 at ~~September 30, 2021~~March 31, 2022 from ~~6.85~~6.06 at December 31, ~~2020.~~2021. The decrease in the weighted average risk grade was primarily related to a ~~$128.5~~$27.6 million decrease in energy loans graded “watch” and “special mention” (risk grades 9 and 10) and an ~~$8.5~~$4.5 million decrease in classified energy loans. Pass grade energy loans decreased ~~$120.0~~$9.1 million and the weighted-average risk grade of pass grade energy loans decreased slightly from ~~5.99~~5.78 at December 31, ~~2020~~2021 to ~~5.94~~5.71 at ~~September 30, 2021.~~March 31, 2022. The weighted average risk grade for commercial real estate loans decreased to ~~7.25~~7.11 at ~~September 30, 2021~~March 31, 2022 from ~~7.32~~7.19 at December 31, ~~2020.~~2021. Pass grade commercial real estate loans increased ~~$245.6~~$361.0 million while commercial real estate loans graded as “watch” and “special mention” ~~increased $14.1~~decreased $107.0 million and classified commercial real estate loans decreased ~~$29.2~~$32.2 million.

As noted above, our credit loss models utilized the economic forecasts in the ~~Moody’s~~Moody's March 2022 Consensus Scenario ~~for September 2021~~ for our estimated expected credit losses as of ~~September 30, 2021~~March 31, 2022 and the ~~Moody’s Baseline~~Moody's December 2021 Consensus Scenario ~~for December 2020~~ for our estimate of expected credit losses as of December 31, ~~2020.~~2021. We qualitatively adjusted the model results based on these scenarios for various risk factors that are not considered within our modeling processes but are nonetheless relevant in assessing the expected credit losses within our loan pools. These qualitative factor (“Q-Factor”) adjustments are discussed below.

Q-Factor adjustments are based upon management judgment and current assessment as to the impact of risks related to changes in lending policies and procedures; economic and business conditions; loan portfolio attributes and credit concentrations; and external factors, among other things, that are not already captured within the modeling inputs, assumptions and other processes. Management assesses the potential impact of such items within a range of severely negative impact to positive impact and adjusts the modeled expected credit loss by an aggregate adjustment percentage based upon the assessment.

5751

Table of Contents

As a result of this assessment as of ~~September 30, 2021,~~March 31, 2022, modeled expected credit losses were adjusted upwards by a weighted-average Q-Factor adjustment of approximately 1.9%, upresulting in a $1.4 million total adjustment, down from approximately ~~1.2%~~2.3% at December 31, ~~2020.~~2021, which resulted in a $1.8 million total adjustment. The weighted-average Q-Factor adjustment at ~~September 30, 2021~~March 31, 2022 was based on a limited negative expected impact on our commercial loan portfolios related ~~to changes in lending policies, procedures and underwriting standards; no impact~~ to changes in loan portfolio ~~attributes and concentrations, changes in risk grades, changes in the volumes and severity of loan delinquencies and adverse classifications and potential deterioration of collateral values;~~concentrations; a negative expected impact associated with national, regional and local economic and business conditions and developments that affect the collectability of ~~loans and~~loans; a severely negative expected impact from other risk factors associated with our commercial real estate construction and land loan portfolios, particularly the risks related to expected ~~extensions.~~

~~In the first quarter of 2020, unprecedented economic conditions due~~extensions; and no impact to ~~the COVID-19 pandemic~~changes lending policies procedures and ~~oil and gas price volatility resulted~~underwriting standards; loan portfolio attributes; changes in ~~significant spikes~~risk grades; changes in the ~~unemployment rate~~volumes and ~~the level~~severity of ~~unemployment claims~~loan delinquencies; and adverse classifications and potential deterioration of collateral values.

We have also provided additional qualitative adjustments, or management overlays, as ~~well~~of March 31, 2022 as severe declines in the level of the U.S. and Texas GDPs, among other things. In some cases, our expected credit loss models consider these economic variables on a three- to four-quarter lag basis. As of September 30, 2021, the significant spikes in several of these variables are no longer impacting our model results; however, as the economy has entered recovery, the models are now being impacted by exceptionally positive changes in certain variables which has resulted in lower estimates of expected credit losses. Notwithstanding the foregoing, management believes there are still significant ~~headwinds~~risks impacting ~~the recovery of the U.S. and Texas economies and~~ certain categories of our loan portfolio. ~~As a result, we have provided additional~~Q-Factor and other qualitative adjustments ~~for certain categories of loans, as further described below.~~

As of December 31, 2020, we provided an additional qualitative adjustment for energy production loans. As more fully described in our 2020 Form 10-K, this adjustment was estimated based on borrowing base determinations for our energy production loans using current engineering valuations. We also performed an analysis of our customers' secondary sources of capital. As a result of the estimated borrowing base deficiencies for the identified credits, we provided an additional qualitative adjustment of approximately $21.1 million for energy production loans at December 31, 2020. Using a similar methodology as of ~~September 30, 2021, we determined that no additional qualitative adjustment was necessary as there were no longer any significant borrowing base deficiencies within~~March 31, 2022 are detailed in the ~~energy production portfolio a result of higher market prices for oil and gas and lower line balances on production loans.~~table below.

Our Commercial Real Estate Oversight Council, in its oversight and assessment of the credit quality of our commercial real estate loan portfolios, believes these portfolios continue to have an elevated level of risk notwithstanding recent economic stimulus efforts by federal and state governments. As of September 30, 2021, we provided additional


	Q-Factor Adjustment		Model Overlays		Office Building Overlays		Down-Side Scenario Overlay		Post-Pandemic Overlays		Credit Concentration Overlays		Consumer Overlay		Total
Commercial and industrial	$	700	$	—	$	—	$	27,218	$	1,543	$	4,455	$	—	$	33,916
Energy	90		—		—		—		—		4,170		—		4,260
Commercial real estate:
Owner occupied	160		35,546		—		—		1,206		1,306		—		38,218
Non-owner occupied	14		12,107		28,956		—		10,582		689		—		52,348
Construction	393		12,949		6,675		—		231		704		—		20,952
Consumer real estate	63		—		—		—		—		—		—		63
Consumer	8		—		—		—		—		—		1,432		1,440
Total	$	1,428	$	60,602	$	35,631	$	27,218	$	13,562	$	11,324	$	1,432	$	151,197

Model overlays are qualitative adjustments totaling $133.5 million for various categories of our commercial real estate loan portfolio. This amount includes $58.5 million for owner-occupied commercial real estate loans, $58.3 million for non-owner-occupied commercial real estate loans and $16.7 million for commercial real estate construction loans. These additional qualitative adjustments are largely related to ~~the on-going effects of the COVID-19 pandemic, as further discussed below, and to compensate for~~address the effect of unusually large positive changes in certain economic variables used by our commercial real estate credit loss models. ~~Furthermore, management believes~~These adjustments are determined based upon minimum reserve ratios for our commercial real estate - owner occupied, commercial real estate - non-owner occupied and commercial real estate - construction loan portfolios.

Office building overlays are qualitative adjustments to address longer-term concerns over the utilization of commercial office space which could impact the long-term performance of some types of office properties within our commercial real estate loan portfolio. These adjustments are determined based upon minimum reserve ratios for loans within our commercial real estate - non-owner occupied and commercial real estate - construction loan portfolios that ~~there~~have risk grades of 8 or worse.

The down-side scenario overlay is a qualitative adjustment for our commercial and industrial loan portfolio to address the significant risk of economic recession as a result of inflation; labor shortages; disruption in financial markets and global supply chains; further oil price volatility; and the current or anticipated impact of military conflict, including the current war between Russia and Ukraine, terrorism or other geopolitical events. Factors such as these are ~~still significant headwinds impacting the recovery of the U.S. and Texas economies and certain categories~~outside of our ~~loan portfolio.~~

The COVID-19 pandemic has resulted in a significant decrease in commercial activity throughout the State of Texas as well as nationally. Efforts to limit the spread of COVID-19 led to the closure of non-essential businesses, travel restrictions, supply chain disruptionscontrol but nonetheless affect customer income levels and ~~prohibitions on public gatherings, among other things, throughout many parts of the United States~~could alter anticipated customer behavior, including borrowing, repayment, investment and in particular, the markets in which we operate. Nonetheless, by late 2020, the markets in which we operate had substantially reopened. We lend to customers operating in certain industries (detailed in the table below) that have been, and are expected to continue to be, more significantly impacted by the effects of the COVID-19 pandemic. We are continuing to monitor customers in these industries closely. In assessing these portfolios for an additionaldeposit practices. To determine this qualitative adjustment, we ~~performed~~use an alternative, more pessimistic economic scenario to forecast the macroeconomic variables used in our models. As of March 31, 2022, we used the Moody’s Analytics March 2022 S3 Alternative Scenario Downside - 90th Percentile (the “March 2022 S3 Scenario”). In modeling expected credit losses using this scenario, we also assume each loan within our modeled loan pools is downgraded by one risk grade level. The qualitative adjustment is based upon the amount by which the alternative scenario modeling results exceed those of the primary scenario used in estimating credit loss expense, adjusted based upon management's assessment of the probability that this more pessimistic economic scenario will occur.

Post-pandemic overlays are qualitative adjustments to address elevated risk associated with certain industries and not addressed in other qualitative adjustments, due to the lingering, post-pandemic effects of COVID-19, particularly the impact of behavioral changes in business travel and entertainment, labor and staffing shortages, and inflation. These adjustments are determined based upon minimum reserve ratios, stratified by risk grade, for loans to customers within the hotel, restaurant and entertainment industries. These industries were considered the most at risk based upon a comprehensive review of the financial condition and overall outlook of the borrowers within these portfolios. ~~Based on this analysis, we determined that there continues~~We are continuing to monitor these customers closely as they have been, and are expected to continue to be, ~~an elevated level of risk associated with these industries. As a result, we provided an additional qualitative adjustment related to~~more significantly impacted by the lingering, post-pandemic effects of the COVID-19 pandemic totaling $58.8 million as of September 30, 2021, of which $52.9 million was allocated to commercial real estate loans and $5.9 million was allocated to commercial and industrial loans. These amounts are included in the totals detailed above. As of December 31, 2020, we provided a similar additional qualitative adjustment totaling $47.1 million, the details of which are described in our 2020 Form 10-K.COVID-19.

5852

Table of Contents

~~These industries~~Credit concentration overlays are qualitative adjustments based upon statistical analysis to address relationship exposure concentrations within our loan portfolio. Variations in loan portfolio concentrations over time cause expected credit losses within our existing portfolio to differ from historical loss experience. Given that the allowance for credit losses on loans reflects expected credit losses within our loan portfolio and the fact that these expected credit losses are uncertain as to nature, timing and amount, management believes that segments with higher concentration risk are ~~particularly impacted by~~more likely to experience a high loss event. Due to the ~~effects~~fact that a significant portion of our loan portfolio is concentrated in large credit relationships and because of large, concentrated credit losses in recent years, management made the ~~COVID-19 pandemic are presented~~qualitative adjustments detailed in the ~~following~~ table ~~as of September 30, 2021 and December 31, 2020 and include amounts reported as both commercial and industrial loans and commercial real estate loans while PPP loans are excluded.~~

Outstanding Balance Percentage of Total Loans, Excluding PPP Loans Allocated Allowance Allocated Allowance as a Percentage of Outstanding Balance
September 30, 2021
Hotels/lodging $ 302,622 2.02 % $ 32,033 10.59 %
Restaurants 280,718 1.87 18,804 6.70
Entertainment 111,386 0.74 10,301 9.25
Total $ 694,726 4.63 % $ 61,138 8.80 %
December 31, 2020
Retail/strip centers $ 916,633 6.09 % $ 21,049 2.30 %
Hotels/lodging 268,825 1.79 24,546 9.13
Restaurants 277,054 1.84 20,617 7.44
Entertainment 126,266 0.84 6,151 4.87
Total $ 1,588,778 10.56 % $ 72,363 4.55 %

As of September 30, 2021, we provided an additional qualitative adjustment for our commercial and industrial loan portfolio totaling $13.4 million, of which $5.9 million was included in the $58.8 million additional qualitative adjustment for COVID-19 impacted industries discussed above. An additional $7.5 million was provided based upon management's assessment ofabove to address the risk associated with ~~the long-term sustainability of borrowers within our small business commercial and industrial portfolio.~~ such a relationship deteriorating to a loss event.

The majority of these borrowers have been bolstered by PPP funding from the SBA which has helped them to sustain their operations amid on-going pandemic-related shutdowns and other restrictions. Nonetheless, management believes thereconsumer overlay is a significant amount of uncertainty associated with the long-term viability of many of these businesses when this government supplemented funding runs out. Furthermore, on March 27, 2021, the COVID-19 Bankruptcy Relief Extension Act of 2021 was enacted, extending the bankruptcy relief provisions enacted in the CARES Act of 2020 until March 27, 2022. These provisions provide financially distressed small businesses and individuals greater access to bankruptcy relief. In that regard, we also provided an additional qualitative adjustment for our consumer and other loan portfolio ~~totaling $1.4 million in light of~~to address the risk associated with the level of unsecured loans within this portfolio and other risk factors. Unsecured consumer loans have an elevated risk of loss in times of economic stress as these loans lack a secondary source of repayment in the form of hard collateral. This adjustment was determined by analyzing our consumer loan charge-off trends as well as those of the general banking industry. Management deemed it appropriate to consider an additional overlay to the modeled forecasted losses for the unsecured consumer portfolio.

As of December 31, 2021, we provided qualitative adjustments, as detailed in the table below. Though largely similar to those described above, further information regarding these qualitative adjustments is provided in our 2021 Form 10-K.

~~Table of Contents~~


	Q-Factor Adjustment		Model Overlays		Office Building Overlays		Small Business Overlay		COVID-19 Related Overlays		Credit Concentration Overlays		Consumer Overlay		Total
Commercial and industrial	$	939	$	—	$	—	$	3,956	$	4,715	$	4,999	$	—	$	14,609
Energy	127		—		—		—		—		5,247		—		5,374
Commercial real estate:
Owner occupied	198		31,806		—		—		7,397		1,320		—		40,721
Non-owner occupied	45		7,762		27,860		—		30,940		731		—		67,338
Construction	383		11,212		5,544		—		2,151		511		—		19,801
Consumer real estate	65		—		—		—		—		—		—		65
Consumer	8		—		—		—		—		—		1,432		1,440
Total	$	1,765	$	50,780	$	33,404	$	3,956	$	45,203	$	12,808	$	1,432	$	149,348

Additional information related to credit loss expense and net (charge-offs) recoveries is presented in the table below. Also see Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report.


											Credit Loss Expense (Benefit)		Net (Charge-Offs) Recoveries		Average Loans		Ratio of Annualized Net (Charge-Offs) Recoveries to Average Loans

		Credit Loss Expense (Benefit)		Net (Charge-Offs) Recoveries		Average Loans		Ratio of Annualized Net (Charge-Offs) Recoveries to Average Loans
Three months ended:	Three months ended:									Three months ended:
September 30, 2021
March 31, 2022										March 31, 2022
Commercial and industrial	Commercial and industrial	$	(1,020)	$	(485)	$	4,823,302	(0.04)	%	Commercial and industrial	$	17,561	$	(2,626)	$	5,466,467	(0.19)	%
Energy	Energy	(7,720)		159		968,044		0.07		Energy	(2,044)		249		1,055,021		0.10
Paycheck Protection Program	Paycheck Protection Program	—		—		1,364,945		—		Paycheck Protection Program	—		—		302,431		—
Commercial real estate	Commercial real estate	4,007		54		7,194,723		—		Commercial real estate	(15,609)		(373)		7,666,754		(0.02)
Consumer real estate	Consumer real estate	(982)		857		1,353,830		0.25		Consumer real estate	(26)		(200)		1,422,077		(0.06)
Consumer and other	Consumer and other	2,692		(2,700)		484,490		(2.21)		Consumer and other	4,582		(3,345)		473,708		(2.86)
Total	Total	$	(3,023)	$	(2,115)	$	16,189,334	(0.05)		Total	$	4,464	$	(6,295)	$	16,386,458	(0.16)
Excluding PPP loans	Excluding PPP loans	$	(3,023)	$	(2,115)	$	14,824,389	(0.06)		Excluding PPP loans	$	4,464	$	(6,295)	$	16,084,027	(0.16)
September 30, 2020
March 31, 2021										March 31, 2021
Commercial and industrial	Commercial and industrial	$	(18,547)	$	(7,484)	$	4,915,056	(0.61)	%	Commercial and industrial	$	(1,965)	$	(986)	$	4,816,537	(0.08)	%
Energy	Energy	13,814		—		1,386,637		—		Energy	(5,801)		(280)		1,169,168		(0.10)
Paycheck Protection Program	Paycheck Protection Program	—		—		3,204,125		—		Paycheck Protection Program	—		—		2,831,085		—
Commercial real estate	Commercial real estate	25,368		(200)		6,859,902		(0.01)		Commercial real estate	8,922		626		7,072,932		0.04
Consumer real estate	Consumer real estate	1,794		(515)		1,282,784		(0.16)		Consumer real estate	(2,722)		432		1,328,590		0.13
Consumer and other	Consumer and other	1,161		(1,977)		500,683		(1.57)		Consumer and other	1,566		(1,711)		465,605		(1.49)
Total	Total	$	23,590	$	(10,176)	$	18,149,187	(0.22)		Total	$	—	$	(1,919)	$	17,683,917	(0.04)
Excluding PPP loans	Excluding PPP loans	$	23,590	$	(10,176)	$	14,945,062	(0.27)		Excluding PPP loans	$	—	$	(1,919)	$	14,852,832	(0.05)
Nine months ended:
September 30, 2021
Commercial and industrial		$	(8,886)	$	(1,191)	$	4,778,049	(0.03)	%
Energy		(19,048)		(56)		1,051,471		(0.01)
Paycheck Protection Program		—		—		2,276,087		—
Commercial real estate		16,583		579		7,116,541		0.01
Consumer real estate		(3,093)		1,196		1,339,487		0.12
Consumer and other		7,042		(6,153)		472,770		(1.74)
Total		$	(7,402)	$	(5,625)	$	17,034,405	(0.04)
Excluding PPP loans		$	(7,402)	$	(5,625)	$	14,758,318	(0.05)
September 30, 2020
Commercial and industrial		$	10,737	$	(11,088)	$	5,137,360	(0.29)	%
Energy		96,478		(68,776)		1,507,739		(6.09)
Paycheck Protection Program		—		—		1,906,840		—
Commercial real estate		104,716		(3,641)		6,596,873		(0.07)
Consumer real estate		3,716		56		1,239,946		0.01
Consumer and other		8,096		(6,421)		513,775		(1.67)
Total		$	223,743	$	(89,870)	$	16,902,533	(0.71)
Excluding PPP loans		$	223,743	$	(89,870)	$	14,995,693	(0.80)

Table of Contents

We recorded ~~a net credit loss benefit related to loans totaling $3.0 million and $7.4 million for the three and nine months ended September 30, 2021, respectively, compared to~~ a net credit loss expense related to loans totaling ~~$23.6 million and $223.7~~$4.5 million for the three months ended March 31, 2022 while no net credit loss expense or benefit was recognized during the same ~~respective periods~~period in ~~2020.~~2021. Net credit loss expense/benefit for each portfolio segment reflects the amount needed to adjust the allowance for credit losses allocated to that segment to the level of expected credit losses determined under our allowance methodology after net charge-offs have been recognized. The net credit loss benefit related to loans during the first nine months of 2021 primarily reflects improvements in forecasted economic conditions and oil price trends relative to the prevailing conditions in 2020. Credit loss expense related to loans during the first ~~nine~~three months of ~~2020 reflected the uncertain future impacts~~2022 primarily reflects increases in expected credit losses associated with commercial and industrial loans, primarily related to the ~~COVID-19 pandemic~~down-side scenario overlay discussed above, and ~~the significant volatility~~consumer and other loans, primarily related to an increase in ~~oil prices. Credit loss expense during the first nine months of 2020 also reflected~~modeled losses, as well as the level of net charge-offs ~~the~~associated with these loan portfolio segments. The impact of these items was partly offset by a decrease in expected ~~deterioration~~credit losses associated with commercial real estate loans, primarily related to a decrease in expected credit ~~quality and other changes within the loan portfolio.~~losses related to certain pandemic impacted industries. The ratio of the allowance for credit losses on loans to total loans was ~~1.58% (1.67%~~1.49% (1.51% excluding PPP loans) at ~~September 30, 2021~~March 31, 2022 compared to ~~1.51% (1.75%~~1.52% (1.56% excluding PPP loans) at December 31, ~~2020.~~2021. Management believes

~~Table of Contents~~

the recorded amount of the allowance for credit losses on loans is appropriate based upon management’s best estimate of current expected credit losses within the existing portfolio of loans. Should any of the factors considered by management in making this estimate change, our estimate of current expect credit losses could also change, which could affect the level of future credit loss expense related to loans.

Allowance for Credit Losses - Off-Balance-Sheet Credit Exposures. The allowance for credit losses on off-balance-sheet credit exposures totaled approximately ~~$51.6~~$45.9 million and ~~$44.2~~$50.3 million at ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, respectively. The level of the allowance for credit losses on off-balance-sheet credit exposures depends upon the volume of outstanding commitments, underlying risk grades, the expected utilization of available funds and forecasted economic conditions impacting our loan portfolio. Our policies and methodology used to estimate the allowance for credit losses on off-balance-sheet credit exposures are further described in our ~~2020~~2021 Form 10-K. ~~Credit~~We recognized a net credit loss ~~expense~~benefit related to off-balance-sheet credit exposures ~~totaled $7.5~~totaling $4.5 million during the ~~first nine~~three months ~~of 2021~~ended March 31, 2022 compared to ~~$3.8 million~~a net credit loss expense of $65 thousand during the same period in ~~2020.~~2021. The credit loss benefit during the first three months of 2022 was partly impacted by the upgrade of a large credit commitment within our SNC portfolio.

Capital and Liquidity

Capital. Shareholders’ equity totaled $3.8 billion and $4.4 billion ~~and $4.3 billion~~ at ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, respectively. ~~In addition~~The decrease was primarily related to the accumulated other comprehensive income/loss component of shareholders’ equity which decreased to a net, ~~income~~after-tax, unrealized loss of ~~$342.1~~$371.8 million ~~other sources~~at March 31, 2022 from a net, after-tax unrealized gain of $347.3 million at December 31, 2021. The change was primarily due to a $719.5 million net, after-tax, decrease in the fair value of securities available for sale. Other uses of capital during the ~~nine~~three months ended ~~September 30, 2021~~March 31, 2022 included ~~$37.8~~$50.1 million of dividends paid on preferred and common stock and $996 thousand of treasury stock purchases. Sources of capital during the three months ended March 31, 2022 included net income of $99.1 million, $5.7 million in proceeds from stock option exercises and ~~$7.8~~$2.1 million related to stock-based compensation. Additionally, we issued $1.7 million of common stock held in treasury to our 401(k) plan in connection with matching contributions. Uses of capital during the nine months ended September 30, 2021 included other comprehensive loss, net of tax, of $162.7 million; $146.0 million of dividends paid on preferred and common stock; and $1.3 million of treasury stock purchases.

The accumulated other comprehensive income/loss component of shareholders’ equity totaled a net, after-tax, unrealized gain of $350.3 million at September 30, 2021 compared to $513.0 million at December 31, 2020. The change was primarily due to a $165.7 million net, after-tax, decrease in the net unrealized gain on securities available for sale.

Under the Basel III Capital Rules, we have elected to opt-out of the requirement to include most components of accumulated other comprehensive income in regulatory capital. Accordingly, amounts reported as accumulated other comprehensive income/loss do not increase or reduce regulatory capital and are not included in the calculation of our regulatory capital ratios. In connection with the adoption of ASC 326 on January 1, 2020, we also elected to exclude, for a transitional period, the effects of credit loss accounting under CECL in the calculation of our regulatory capital and regulatory capital ratios. Regulatory agencies for banks and bank holding companies utilize capital guidelines designed to measure capital and take into consideration the risk inherent in both on-balance-sheet and off-balance-sheet items. See Note 7 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements included elsewhere in this report.

We paid a quarterly dividend of $0.75 per common share during the ~~third~~first quarter of ~~2021,~~2022 and a quarterly dividend of $0.72 per common share during ~~each of~~ the first ~~and second quarters~~quarter of ~~2021 and a quarterly dividend of $0.71 per common share during each the first, second and third quarters of 2020.~~2021. These dividend amounts equate to a common stock dividend payout ratio of ~~41.7%~~49.7% and ~~57.3%~~40.5% during the first ~~nine~~three months of ~~2021~~2022 and ~~2020,~~2021, respectively. Our ability to declare or pay dividends on, or purchase, redeem or otherwise acquire, shares of our capital stock may be impacted by certain restrictions described in Note 7 - ~~Capital and Regulatory Matters in the accompanying notes to consolidated financial statements included elsewhere in this report.~~

~~Preferred Stock.~~ On March 16, 2020, we redeemed all 6,000,000 shares of our 5.375% Non-Cumulative Perpetual Preferred Stock, Series A, (“Series A Preferred Stock”) at a redemption price of $25 per share, or an aggregate redemption of $150.0 million. When issued, the net proceeds of the Series A Preferred Stock totaled $144.5 million after deducting $5.5 million of issuance costs including the underwriting discount and professional service fees, among other things. Upon redemption, these issuance costs were reclassified to retained earnings and reported as a reduction of net income available to common shareholders.

On November 19, 2020 we issued 150,000 shares, or $150.0 million in aggregate liquidation preference, of our 4.450% Non-Cumulative Perpetual Preferred Stock, Series B, par value $0.01 and liquidation preference $1,000 per share (“Series B Preferred Stock”). Each share of Series B Preferred Stock issued and outstanding is represented by 40 depositary shares, each representing a 1/40th ownership interest in a share of the Series B Preferred Stock (equivalent to a liquidation preference of $25 per share). Dividends on the Series B Preferred Stock, if declared, accrue and are payable quarterly, in arrears, at a rate of 4.450% per annum. The net proceeds from the issuance and sale of the depositary shares representing the Series B Preferred Stock, after deducting underwriting discount and commissions, and the payment of expenses, were approximately $145.5 million. Under the terms of the Series B Preferred Stock, in the event that we do not declare and pay dividends on the Series B Preferred Stock for the most recent dividend period, we may not, with certain exceptions, declare or pay dividends on, or

~~Table of Contents~~

~~purchase, redeem or otherwise acquire, shares of our common stock or any of our securities that rank junior to the Series B Preferred Stock. See Note 7 –~~ Capital and Regulatory Matters in the accompanying notes to consolidated financial statements included elsewhere in this report.

Stock Repurchase Plans. From time to time, our board of directors has authorized stock repurchase plans. In general, stock repurchase plans allow us to proactively manage our capital position and return excess capital to shareholders. Shares purchased under such plans also provide us with shares of common stock necessary to satisfy obligations related to stock compensation awards. On January ~~27, 2021~~26, 2022 our board of directors authorized a $100.0 million stock repurchase program, allowing us to repurchase shares of our common stock over a one-year period from time to time at various prices in the open market or through private transactions. No shares ~~were~~have been repurchased under this plan ~~during the first nine months of 2021. Under~~or under a prior plan ~~we repurchased 177,834 shares at a total cost~~during the reported periods.

Table of ~~$13.7 million during 2020.~~ Contents

See Note 7 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements and Part II, Item 2 - Unregistered Sales of Equity Securities and Use of Proceeds, each included elsewhere in this report.

Liquidity. As more fully discussed in our ~~2020~~2021 Form 10-K, our liquidity position is continuously monitored and adjustments are made to the balance between sources and uses of funds as deemed appropriate. Liquidity risk management is an important element in our asset/liability management process. We regularly model liquidity stress scenarios to assess potential liquidity outflows or funding problems resulting from economic disruptions, volatility in the financial markets, unexpected credit events or other significant occurrences deemed problematic by management. These scenarios are incorporated into our contingency funding plan, which provides the basis for the identification of our liquidity needs. Our principal source of funding has been our customer deposits, supplemented by our short-term and long-term borrowings as well as maturities of securities and loan amortization. As of ~~September 30, 2021,~~March 31, 2022, we had approximately ~~$15.4~~$13.4 billion held in an interest-bearing account at the Federal Reserve. We also have the ability to borrow funds as a member of the Federal Home Loan Bank (“FHLB”). As of ~~September 30, 2021,~~March 31, 2022, based upon available, pledgeable collateral, our total borrowing capacity with the FHLB was approximately ~~$3.1~~$3.2 billion. Furthermore, at ~~September 30, 2021,~~March 31, 2022, we had approximately ~~$8.0~~$12.8 billion in securities that were unencumbered by a pledge and could be used to support additional borrowings through repurchase agreements or the Federal Reserve discount window, as needed.

Since Cullen/Frost is a holding company and does not conduct operations, its primary sources of liquidity are dividends upstreamed from Frost Bank and borrowings from outside sources. Banking regulations may limit the amount of dividends that may be paid by Frost Bank. See Note 7 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements included elsewhere in this report regarding such dividends. At ~~September 30, 2021,~~March 31, 2022, Cullen/Frost had liquid assets, including cash and resell agreements, totaling ~~$438.1~~$476.0 million.

Accounting Standards Updates

See Note 17 - Accounting Standards Updates in the accompanying notes to consolidated financial statements included elsewhere in this report for details of recently issued accounting pronouncements and their expected impact on our financial statements.

6255

Table of Contents

~~Consolidated Average Balance Sheets and Interest Income Analysis - Quarter To Date~~

~~(Dollars in thousands - taxable-equivalent basis)~~

September 30, 2021 September 30, 2020
Average
Balance Interest
Income/
Expense Yield/
Cost Average
Balance Interest
Income/
Expense Yield/
Cost
Assets:
Interest-bearing deposits $ 15,278,296 $ 5,830 0.15 % $ 5,887,903 $ 1,512 0.10 %
Federal funds sold 1,676 2 0.48 11,153 5 0.18
Resell agreements 7,907 6 0.29 20,012 14 0.27
Securities:
Taxable 4,147,511 20,736 2.03 4,201,559 22,560 2.21
Tax-exempt 8,355,422 78,968 4.04 8,478,804 80,566 4.08
Total securities 12,502,933 99,704 3.35 12,680,363 103,126 3.44
Loans, net of unearned discounts 16,189,334 169,892 4.16 18,149,187 170,127 3.73
Total Earning Assets and Average Rate Earned 43,980,146 275,434 2.53 36,748,618 274,784 3.04
Cash and due from banks 569,715 512,557
Allowance for credit losses on loans and securities (255,214) (259,973)
Premises and equipment, net 1,029,242 1,053,725
Accrued interest and other assets 1,450,373 1,380,138
Total Assets $ 46,774,262 $ 39,435,065
Liabilities:
Non-interest-bearing demand deposits:
Commercial and individual $ 15,829,582 $ 13,782,790
Correspondent banks 234,720 243,946
Public funds 934,428 558,703
Total non-interest-bearing demand deposits 16,998,730 14,585,439
Interest-bearing deposits:
Private accounts
Savings and interest checking 10,317,162 308 0.01 8,076,797 313 0.02
Money market deposit accounts 10,024,138 2,655 0.11 8,555,381 1,940 0.09
Time accounts 1,101,498 684 0.25 1,120,021 3,116 1.11
Public funds 674,274 30 0.02 536,917 28 0.02
Total interest-bearing deposits 22,117,072 3,677 0.07 18,289,116 5,397 0.12
Total deposits 39,115,802 32,874,555
Federal funds purchased 27,002 9 0.13 33,917 7 0.08
Repurchase agreements 2,188,171 632 0.11 1,544,205 475 0.12
Junior subordinated deferrable interest debentures 136,395 631 1.85 136,337 700 2.05
Subordinated notes 99,125 1,164 4.70 98,968 1,164 4.70
Total Interest-Bearing Funds and Average Rate Paid 24,567,765 6,113 0.10 20,102,543 7,743 0.15
Accrued interest and other liabilities 790,289 682,525
Total Liabilities 42,356,784 35,370,507
Shareholders’ Equity 4,417,478 4,064,558
Total Liabilities and Shareholders’ Equity $ 46,774,262 $ 39,435,065
Net interest income $ 269,321 $ 267,041
Net interest spread 2.43 % 2.89 %
Net interest income to total average earning assets 2.47 % 2.95 %

For these computations: (i) average balances are presented on a daily average basis, (ii) information is shown on a taxable-equivalent basis assuming a 21% tax rate, (iii) average loans include loans on non-accrual status, and (iv) average securities include unrealized gains and losses on securities available for sale while yields are based on average amortized cost.

~~Table of Contents~~

~~Consolidated Average Balance Sheets and Interest Income Analysis - Year To Date~~

~~(Dollars in thousands - taxable-equivalent basis)~~

September 30, 2021 September 30, 2020
Average
Balance Interest
Income/
Expense Yield/
Cost Average
Balance Interest
Income/
Expense Yield/
Cost
Assets:
Interest-bearing deposits $ 12,849,827 $ 11,877 0.12 % $ 4,491,737 $ 10,894 0.32 %
Federal funds sold 9,331 13 0.18 104,425 721 0.91
Resell agreements 6,169 11 0.24 22,984 163 0.93
Securities:
Taxable 4,111,574 61,366 2.03 4,246,298 71,950 2.32
Tax-exempt 8,237,397 235,344 4.07 8,468,372 243,961 4.07
Total securities 12,348,971 296,710 3.37 12,714,670 315,911 3.48
Loans, net of unearned discounts 17,034,405 522,376 4.10 16,902,533 515,912 4.08
Total Earning Assets and Average Rate Earned 42,248,703 830,987 2.67 34,236,349 843,601 3.35
Cash and due from banks 543,514 525,627
Allowance for credit losses on loans and securities (261,568) (219,312)
Premises and equipment, net 1,038,467 1,040,451
Accrued interest and other assets 1,434,859 1,371,366
Total Assets $ 45,003,975 $ 36,954,481
Liabilities:
Non-interest-bearing demand deposits:
Commercial and individual $ 15,129,135 $ 12,330,235
Correspondent banks 245,630 239,911
Public funds 887,234 471,321
Total non-interest-bearing demand deposits 16,261,999 13,041,467
Interest-bearing deposits:
Private accounts
Savings and interest checking 9,903,558 1,015 0.01 7,575,992 1,012 0.02
Money market deposit accounts 9,652,001 6,519 0.09 8,221,183 13,532 0.22
Time accounts 1,122,169 3,078 0.37 1,115,666 11,629 1.39
Public funds 672,424 81 0.02 580,437 1,504 0.35
Total interest-bearing deposits 21,350,152 10,693 0.07 17,493,278 27,677 0.21
Total deposits 37,612,151 30,534,745
Federal funds purchased 33,937 24 0.09 31,547 92 0.38
Repurchase agreements 2,030,266 1,597 0.10 1,346,802 3,913 0.38
Junior subordinated deferrable interest debentures 136,380 1,915 1.87 136,323 2,893 2.83
Subordinated notes 99,085 3,492 4.70 98,929 3,492 4.71
Federal Home Loan Bank advances — — — 145,985 318 0.29
Total Interest-Bearing Funds and Average Rate Paid 23,649,820 17,721 0.10 19,252,864 38,385 0.27
Accrued interest and other liabilities 747,473 669,297
Total Liabilities 40,659,292 32,963,628
Shareholders’ Equity 4,344,683 3,990,853
Total Liabilities and Shareholders’ Equity $ 45,003,975 $ 36,954,481
Net interest income $ 813,266 $ 805,216
Net interest spread 2.57 % 3.08 %
Net interest income to total average earning assets 2.61 % 3.20 %

~~Table of Contents~~

Item 3. Quantitative and Qualitative Disclosures About Market Risk

The disclosures set forth in this item are qualified by the section captioned “Forward-Looking Statements and Factors that Could Affect Future Results” included in Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations of this report and other cautionary statements set forth elsewhere in this report.

Refer to the discussion of market risks included in Item 7A. Quantitative and Qualitative Disclosures About Market Risk in the ~~2020~~2021 Form 10-K. There has been no significant change in the types of market risks we face since December 31, ~~2020.~~2021.

We utilize an earnings simulation model as the primary quantitative tool in measuring the amount of interest rate risk associated with changing market rates. The model quantifies the effects of various interest rate scenarios on projected net interest income and net income over the next 12 months. The model measures the impact on net interest income relative to a flat-rate case scenario of hypothetical fluctuations in interest rates over the next 12 months. These simulations incorporate assumptions regarding balance sheet growth and mix, pricing and the repricing and maturity characteristics of the existing and projected balance sheet. The impact of interest rate derivatives, such as interest rate swaps, caps and floors, is also included in the model. Other interest rate-related risks such as prepayment, basis and option risk are also considered.

For modeling purposes, as of ~~September 30,~~March 31, 2022, the model simulations projected that 100 and 200 basis point ratable increases in interest rates would result in positive variances in net interest income of 2.1% and 5.8%, respectively, relative to the flat-rate case over the next 12 months, while a 50 basis point ratable decrease in interest rates would result in a negative variance in net interest income of 3.7% relative to the flat-rate case over the next 12 months. For modeling purposes, as of December 31, 2021, the model simulations projected that 100 and 200 basis point ratable increases in interest rates would result in positive variances in net interest income of ~~3.6%~~2.8% and ~~9.0%~~7.1%, respectively, relative to the flat-rate case over the next 12 months, while a 25 basis point ratable decrease in interest rates would result in a negative variance in net interest income of 3.0% relative to the flat-rate case over the next 12 months. For modeling purposes, as of December 31, 2020, the model simulations projected that 100 and 200 basis point ratable increases in interest rates would result in positive variances in net interest income of 2.3% and 6.2%, respectively, relative to the flat-rate case over the next 12 months, while a 25 basis point ratable decrease in interest rates would result in a negative variance in net interest income of 1.8% relative to the flat-rate case over the next 12 months. Both the ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020~~2021 model simulations for increased interest rates were impacted by the assumption, for modeling purposes, that we will begin to pay interest on commercial demand deposits (those not already receiving an earnings credit rate) in the ~~fourth~~first and ~~first~~second quarters of ~~2021,~~2022, respectively, as further discussed below. The likelihood of a decrease in interest rates beyond 50 basis points as of March 31, 2022 and 25 basis points as of ~~September 30, 2021 and~~ December 31, ~~2020~~2021 was considered remote given prevailing interest rate levels.

The model simulations as of ~~September 30, 2021~~March 31, 2022 indicate that our projected balance sheet is ~~more~~less asset sensitive in comparison to our balance sheet as of December 31, ~~2020.~~2021. The ~~increased~~decreased asset sensitivity was ~~primarily~~partly due to ~~an increase~~a decrease in the relative proportion of interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve) and federal funds sold to projected average interest-earning assets. Interest-bearing deposits and federal funds sold are more immediately impacted by changes in interest rates in comparison to our other categories of earning assets. Additionally, the positive impact of increasing interest rates was partly mitigated due to an increase in the relative proportion of interest-bearing deposit liabilities to total deposits as of March 31, 2022 compared to December 31, 2021, resulting in a higher projected cost of deposits.

We do not currently pay interest on a significant portion of our commercial demand deposits. Any interest rate that would ultimately be paid on these commercial demand deposits would likely depend upon a variety of factors, some of which are beyond our control. Our modeling simulations as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020~~2021 assume a slightly aggressive pricing structure with regards to interest payments on commercial demand deposits (those not already receiving an earnings credit) with interest payments assumed to begin in the ~~fourth~~second and first quarters of ~~2021 and 2020,~~2022, respectively. This pricing structure on commercial demand deposits assumes a deposit pricing beta of 25%. The pricing beta is a measure of how much deposit rates reprice, up or down, given a defined change in market rates.

As of ~~September 30, 2021,~~March 31, 2022, the effects of a 200 basis point increase and a 2550 basis point decrease in interest rates on our derivative holdings would not result in a significant variance in our net interest income.

The effects of hypothetical fluctuations in interest rates on our securities classified as “trading” under ASC Topic 320, “Investments—Debt and Equity Securities,” are not significant, and, as such, separate quantitative disclosure is not presented.

Table of Contents

Item 4. Controls and Procedures

As of the end of the period covered by this Quarterly Report on Form 10-Q, an evaluation was carried out by management, with the participation of its Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934). Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures were effective as of the end of the period covered by this report. No change in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934) occurred during the last fiscal quarter that materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

6557

Table of Contents

Part II. Other Information

Item 1. Legal Proceedings

We are subject to various claims and legal actions that have arisen in the course of conducting business. Management does not expect the ultimate disposition of these matters to have a material adverse impact on our financial statements.

Item 1A. Risk Factors

There has been no material change in the risk factors disclosed under Item 1A. of our ~~2020~~2021 Form 10-K.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

The following table provides information with respect to purchases we made or were made on our behalf or any “affiliated purchaser” (as defined in Rule 10b-18(a)(3) under the Securities Exchange Act of 1934), of our common stock during the three months ended ~~September 30, 2021.~~March 31, 2022. Dollar amounts in thousands.

Period Total Number of
Shares Purchased Average Price
Paid Per Share Total Number of
Shares Purchased
as Part of Publicly
Announced Plan Maximum
Number of Shares
(or Approximate
Dollar Value)
That May Yet Be
Purchased Under
the Plan at the
End of the Period
July 1, 2021 to July 31, 2021 478 (1) $ 112.62 — $ 100,000
August 1, 2021 to August 31, 2021 — — — 100,000
September 1, 2021 to September 30, 2021 — — — 100,000
Total 478 —


Period	Total Number of Shares Purchased		Average Price Paid Per Share		Total Number of Shares Purchased as Part of Publicly Announced Plan	Maximum Number of Shares (or Approximate Dollar Value) That May Yet Be Purchased Under the Plan at the End of the Period
January 1, 2022 to January 31, 2022	—		$	—	—	$	100,000
February 1, 2022 to February 28, 2022	—		—		—	100,000
March 1, 2022 to March 31, 2022	7,459	(1)	133.54		—	100,000
Total	7,459				—

(1)Repurchases made in connection with the vesting of certain share awards.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

None.

Item 5. Other Information

None.

6658

Table of Contents

Item 6. Exhibits

(a) Exhibits


Exhibit Number			Description
~~10.1(1)~~			~~Executive Change-in-Control Severance Plan~~
31.1			Rule 13a-14(a) Certification of the Corporation's Chief Executive Officer
31.2			Rule 13a-14(a) Certification of the Corporation's Chief Financial Officer
32.1~~(2)~~(1)			Section 1350 Certification of the Corporation's Chief Executive Officer
32.2~~(2)~~(1)			Section 1350 Certification of the Corporation's Chief Financial Officer
101.INS~~(3)~~(2)			Inline XBRL Instance Document
101.SCH			Inline XBRL Taxonomy Extension Schema Document
101.CAL			Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF			Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB			InlineXBRL Taxonomy Extension Label Linkbase Document
101.PRE			Inline XBRL Taxonomy Extension Presentation Linkbase Document
104~~(4)~~(3)			Cover Page Interactive Data File

(1)~~Management contract or compensatory plan or arrangement.~~

~~(2)~~This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liability of that section, and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934.

~~(3)~~(2)The instance document does not appear in the interactive data file because its XBRL tags are embedded within the Inline XBRL document.

~~(4)~~(3)Formatted as Inline XBRL and contained within the Inline XBRL Instance Document in Exhibit 101.

6759

Table of Contents

Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Cullen/Frost Bankers, Inc.

(Registrant)

Date:

~~October~~April 28, ~~2021~~2022

By:

/s/ Jerry Salinas

Jerry Salinas

Group Executive Vice President

and Chief Financial Officer

(Duly Authorized Officer, Principal Financial

Officer and Principal Accounting Officer)

6860


	Nine Months Ended September 30, 2021				Nine Months Ended September 30, 2020
	Balance at Restructure		Balance at Period-End		Balance at Restructure		Balance at Period-End
Commercial and industrial	$	1,312	$	1,237	$	3,660	$	1,415
Energy	3,817		3,566		—		—
Commercial real estate:
Buildings, land and other	1,888		1,875		6,606		6,585
Construction	—		—		1,192		1,181

Consumer and other	—		—		1,104		104
	$	7,017	$	6,678	$	12,562	$	9,285


	Three Months Ended September 30, 2021						Three Months Ended September 30, 2020
	Before Tax Amount		Tax Expense, (Benefit)		Net of Tax Amount		Before Tax Amount		Tax Expense, (Benefit)		Net of Tax Amount
Securities available for sale and transferred securities:
Change in net unrealized gain/loss during the period	$	(80,668)	$	(16,941)	$	(63,727)	$	20,332	$	4,269	$	16,063
Change in net unrealized gain on securities transferred to held to maturity	(237)		(49)		(188)		(294)		(62)		(232)
Reclassification adjustment for net (gains) losses included in net income	—		—		—		—		—		—
Total securities available for sale and transferred securities	(80,905)		(16,990)		(63,915)		20,038		4,207		15,831
Defined-benefit post-retirement benefit plans:

Reclassification adjustment for net amortization of actuarial gain/loss included in net income as a component of net periodic cost (benefit)	1,529		321		1,208		1,330		280		1,050
Total defined-benefit post-retirement benefit plans	1,529		321		1,208		1,330		280		1,050
Total other comprehensive income (loss)	$	(79,376)	$	(16,669)	$	(62,707)	$	21,368	$	4,487	$	16,881


	Outstanding Balance		Percentage of Total Loans, Excluding PPP Loans		Allocated Allowance		Allocated Allowance as a Percentage of Outstanding Balance
September 30, 2021
Hotels/lodging	$	302,622	2.02	%	$	32,033	10.59	%
Restaurants	280,718		1.87		18,804		6.70
Entertainment	111,386		0.74		10,301		9.25
Total	$	694,726	4.63	%	$	61,138	8.80	%
December 31, 2020
Retail/strip centers	$	916,633	6.09	%	$	21,049	2.30	%
Hotels/lodging	268,825		1.79		24,546		9.13
Restaurants	277,054		1.84		20,617		7.44
Entertainment	126,266		0.84		6,151		4.87
Total	$	1,588,778	10.56	%	$	72,363	4.55	%