UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)



x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, ~~2018~~2019



o	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: 0-12247

SOUTHSIDE BANCSHARES, INC.

(Exact name of registrant as specified in its charter)



TEXAS		75-1848732
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

1201 S. Beckham Avenue, Tyler, Texas		75701
(Address of principal executive offices)		(Zip Code)

903-531-7111

(Registrant’s telephone number, including area code)

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 x No o

Indicate by check mark whether the registrant has submitted electronically ~~and posted on its corporate Web site, if any,~~ every Interactive Data File required to be submitted ~~and posted~~ 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 ~~and post~~ such files). Yes x No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a 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 x	Accelerated filer o
Non-accelerated filer o	~~(Do not check if a smaller reporting company)~~
	Smaller reporting company o
	Emerging growth company o

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. o

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

The number of shares of the issuer’s common stock, par value $1.25, outstanding as of April ~~27, 2018~~24, 2019 was ~~35,052,547~~33,718,079 shares.

TABLE OF CONTENTS

Table of Contents

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (UNAUDITED) (in thousands, except share amounts)	SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (UNAUDITED) (in thousands, except share amounts)							SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (UNAUDITED) (in thousands, except share amounts)

		March 31, 2018			December 31, 2017				March 31, 2019			December 31, 2018
		March 31, 2018			December 31, 2017				March 31, 2019			December 31, 2018
ASSETS
Cash and due from banks		$	65,480		$	79,171			$	81,981		$	87,375
Interest earning deposits		183,241			111,541				184,612			23,884
Federal funds sold		14,090			7,980				3,350			9,460
Total cash and cash equivalents		262,811			198,692				269,943			120,719
Securities:
Securities available for sale, at estimated fair value		2,062,539			1,538,755				1,876,255			1,989,436
Securities held to maturity, at carrying value (estimated fair value of $161,305 and $921,800, respectively)		164,847			909,506
Securities held to maturity, at carrying value (estimated fair value of $147,666 and $159,781, respectively)									147,431			162,931
FHLB stock, at cost		42,676			55,729				35,269			32,583
Equity investments		12,067			5,821				12,182			12,093
Loans held for sale		2,003			2,001				384			601
Loans:
Loans		3,309,627			3,294,356				3,305,110			3,312,799
Less: Allowance for loan losses		(24,220		)	(20,781		)		(24,155		)	(27,019		)
Net loans		3,285,407			3,273,575				3,280,955			3,285,780
Premises and equipment, net		131,625			133,640				138,290			135,972
Operating lease right-of-use assets									9,455			—
Goodwill		201,246			201,246				201,116			201,116
Other intangible assets, net		21,615			22,993				16,600			17,779
Interest receivable		20,664			28,491				20,017			27,287
Deferred tax asset, net		16,648			12,204				491			9,776
Unsettled trades to sell securities		35,307			—				95,482			—
Unsettled issuances of brokered certificates of deposit									—			15,236
Bank owned life insurance		100,963			100,368				98,704			98,160
Other assets		12,779			15,076				14,622			14,025
Total assets		$	6,373,197		$	6,498,097			$	6,217,196		$	6,123,494

LIABILITIES AND SHAREHOLDERS’ EQUITY
Deposits:
Noninterest bearing		$	1,055,423		$	1,037,401			$	1,038,116		$	994,680
Interest bearing		3,586,474			3,478,046				3,529,777			3,430,350
Total deposits		4,641,897			4,515,447				4,567,893			4,425,030
Federal funds purchased and repurchase agreements		7,825			9,498				8,637			36,810
FHLB borrowings		772,165			1,017,361				619,861			719,065
Subordinated notes, net of unamortized debt issuance costs		98,286			98,248				98,448			98,407
Trust preferred subordinated debentures, net of unamortized debt issuance costs		60,242			60,241				60,247			60,246
Unsettled trades to purchase securities		3,646			—				55,826			6,378
Operating lease liabilities									9,811			—
Other liabilities		42,740			43,162				38,440			46,267
Total liabilities		5,626,801			5,743,957				5,459,163			5,392,203

Off-balance-sheet arrangements, commitments and contingencies (Note 13)
Off-balance-sheet arrangements, commitments and contingencies (Note 14)

Shareholders’ equity:
Common stock: ($1.25 par value, 40,000,000 shares authorized, 37,812,387 shares issued at March 31, 2018 and 37,802,352 shares issued at December 31, 2017)		47,265			47,253
Common stock: ($1.25 par value, 80,000,000 shares authorized, 37,855,789 shares issued at March 31, 2019 and 37,845,224 shares issued at December 31, 2018)									47,320			47,307
Paid-in capital		758,653			757,439				763,582			762,470
Retained earnings		39,184			32,851				57,023			64,797
Treasury stock, at cost (2,759,840 at March 31, 2018 and 2,802,019 at December 31, 2017)		(46,736		)	(47,105		)
Treasury stock: (shares at cost, 4,137,710 at March 31, 2019 and 4,120,475 at December 31, 2018)									(94,119		)	(93,055		)
Accumulated other comprehensive loss		(51,970		)	(36,298		)		(15,773		)	(50,228		)
Total shareholders’ equity		746,396			754,140				758,033			731,291
Total liabilities and shareholders’ equity		$	6,373,197		$	6,498,097			$	6,217,196		$	6,123,494

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) (in thousands, except per share data)	SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) (in thousands, except per share data)					SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) (in thousands, except per share data)

	Three Months Ended					Three Months Ended
	March 31,					March 31,
	2018			2017		2019			2018
Interest income
Interest income:
Loans	$	38,830		$	27,254	$	41,619		$	38,830
Investment securities – taxable	227			377		28			227
Investment securities – tax-exempt	6,381			6,554		4,118			6,381
Mortgage-backed securities	10,894			10,045		12,474			10,894
FHLB stock and equity investments	414			298		355			414
Other interest earning assets	448			360		433			448
Total interest income	57,194			44,888		59,027			57,194
Interest expense
Interest expense:
Deposits	7,451			4,281		11,241			7,451
FHLB borrowings	3,632			3,464		4,457			3,632
Subordinated notes	1,398			1,393		1,400			1,398
Trust preferred subordinated debentures	569			467		729			569
Other borrowings	11			3		75			11
Total interest expense	13,061			9,608		17,902			13,061
Net interest income	44,133			35,280		41,125			44,133
Provision for loan losses	3,735			1,098		(918		)	3,735
Net interest income after provision for loan losses	40,398			34,182		42,043			40,398
Noninterest income
Noninterest income:
Deposit services	6,179			5,114		5,986			6,179
Net (loss) gain on sale of securities available for sale	(827		)	322
Net gain (loss) on sale of securities available for sale						256			(827		)
Gain on sale of loans	115			701		93			115
Trust income	1,760			890		1,541			1,760
Bank owned life insurance income	632			634		544			632
Brokerage services	450			547		517			450
Other	1,301			1,465		601			1,301
Total noninterest income	9,610			9,673		9,538			9,610
Noninterest expense
Noninterest expense:
Salaries and employee benefits	18,559			16,007		18,046			18,559
Occupancy expense	3,583			2,863
Net occupancy expense						3,175			3,583
Acquisition expense	832			—		—			832
Advertising, travel & entertainment	685			583		847			685
ATM and debit card expense	346			927
ATM expense						180			346
Professional fees	1,070			939		1,314			1,070
Software and data processing expense	1,023			725		1,076			1,023
Telephone and communications	538			526		487			538
FDIC insurance	497			441		422			497
Amortization expense on intangibles	1,378			431		1,179			1,378
Other	3,156			2,416		2,901			3,156
Total noninterest expense	31,667			25,858		29,627			31,667
Income before income tax expense	18,341			17,997		21,954			18,341
Income tax expense	2,090			3,008		3,137			2,090
Net income	$	16,251		$	14,989	$	18,817		$	16,251

Earnings per common share – basic	$	0.46		$	0.51	$	0.56		$	0.46
Earnings per common share – diluted	$	0.46		$	0.51	$	0.56		$	0.46
Dividends paid per common share	$	0.28		$	0.25
Cash dividends paid per common share						$	0.30		$	0.28

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(UNAUDITED)
(in thousands)
Three Months Ended

March 31,
2018 2017
Net income $ 16,251
$ 14,989
Other comprehensive (loss) income:

Securities available for sale and transferred securities:
Change in net unrealized holding (losses) gains on available for sale securities during the period (37,783 ) 4,885
Unrealized net gain on securities transferred from held to maturity to available for sale under the transition guidance enumerated in ASU 2017-12 11,881
—
Change in net unrealized losses on securities transferred from held to maturity to available for sale 401
—
Reclassification adjustment for net loss on equity investments, reclassed to retained earnings with adoption of ASU 2016-01 107
—
Reclassification adjustment for amortization related to available for sale and held to maturity debt securities 138
488
Reclassification adjustment for net loss (gain) on sale of available for sale securities, included in net income 827
(322 )
Derivatives:
Change in net unrealized gain (loss) on effective cash flow hedge interest rate swap derivatives 4,245
(80 )
Change in net unrealized gains on interest rate swap derivatives terminated during the period —
273
Reclassification adjustment from other comprehensive income related to derivatives designated as cash flow hedge (127 ) 370
Pension plans:
Amortization of net actuarial loss and prior service credit, included in net periodic benefit cost 473
389
Other comprehensive (loss) income, before tax (19,838 ) 6,003
Income tax benefit (expense) related to items of other comprehensive income (loss) 4,166
(2,101 )
Other comprehensive (loss) income, net of tax (15,672 ) 3,902
Comprehensive income $ 579
$ 18,891

SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) (in thousands)

	Three Months Ended
	March 31,
	2019			2018
Net income	$	18,817		$	16,251
Other comprehensive income (loss):
Securities available for sale and transferred securities:
Change in unrealized holding gain (loss) on available for sale securities during the period	46,626			(37,783		)
Unrealized net gain on securities transferred from held to maturity to available for sale under the transition guidance enumerated in ASU 2017-12	—			11,881
Change in net unrealized loss on securities transferred from held to maturity to available for sale	—			401
Reclassification adjustment for amortization related to available for sale and held to maturity debt securities	491			138
Reclassification adjustment for net (gain) loss on sale of available for sale securities, included in net income	(256		)	827
Derivatives:
Change in net unrealized (loss) gain on effective cash flow hedge interest rate swap derivatives	(3,120		)	4,245
Reclassification adjustment of net gain related to derivatives designated as cash flow hedge	(668		)	(127		)
Pension plans:
Amortization of net actuarial loss and prior service credit, included in net periodic benefit cost	541			473
Other comprehensive income (loss), before tax	43,614			(19,945		)
Income tax (expense) benefit related to items of other comprehensive income (loss)	(9,159		)	4,188
Other comprehensive income (loss), net of tax	34,455			(15,757		)
Comprehensive income	$	53,272		$	494

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (UNAUDITED) (in thousands, except share and per share data)	SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (UNAUDITED) (in thousands, except share and per share data)																SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (UNAUDITED) (in thousands, except share and per share data)

	Common Stock		Paid In Capital		Retained Earnings			Treasury Stock			Accumulated Other Comprehensive Income (Loss)			Total Shareholders’ Equity			Common Stock		Paid In Capital		Retained Earnings			Treasury Stock			Accumulated Other Comprehensive Income (Loss)			Total Shareholders’ Equity
Balance at December 31, 2016	$	39,320	$	535,240	$	30,098		$	(47,891	)	$	(38,493	)	$	518,274
Net income	—		—		14,989			—			—			14,989
Other comprehensive income	—		—		—			—			3,902			3,902
Issuance of common stock for dividend reinvestment plan (10,433 shares)	13		340		—			—			—			353
Stock compensation expense	—		494		—			—			—			494
Net issuance of common stock under employee stock plans (33,596 shares)	42		579		(24		)	—			—			597
Cash dividends paid on common stock ($0.25 per share)	—		—		(7,143		)	—			—			(7,143		)
Balance at March 31, 2017	$	39,375	$	536,653	$	37,920		$	(47,891	)	$	(34,591	)	$	531,466

Balance at December 31, 2017	$	47,253	$	757,439	$	32,851		$	(47,105	)	$	(36,298	)	$	754,140		$	47,253	$	757,439	$	32,851		$	(47,105	)	$	(36,298	)	$	754,140
Cumulative effect of accounting change																	—		—		(85		)	—			85			—
Adjusted beginning balance																	47,253		757,439		32,766			(47,105		)	(36,213		)	754,140
Net income	—		—		16,251			—			—			16,251			—		—		16,251			—			—			16,251
Other comprehensive loss	—		—		—			—			(15,672		)	(15,672		)	—		—		—			—			(15,757		)	(15,757		)
Issuance of common stock for dividend reinvestment plan (10,035 shares)	12		341		—			—			—			353			12		341		—			—			—			353
Stock compensation expense	—		456		—			—			—			456			—		456		—			—			—			456
Net issuance of common stock under employee stock plans (42,179 shares)	—		417		(25		)	369			—			761			—		417		(25		)	369			—			761
Cash dividends paid on common stock ($0.28 per share)	—		—		(9,808		)	—			—			(9,808		)	—		—		(9,808		)	—			—			(9,808		)
Cumulative effect of ASU 2016-01	—		—		(85		)	—			—			(85		)
Balance at March 31, 2018	$	47,265	$	758,653	$	39,184		$	(46,736	)	$	(51,970	)	$	746,396		$	47,265	$	758,653	$	39,184		$	(46,736	)	$	(51,970	)	$	746,396

Balance at December 31, 2018																	$	47,307	$	762,470	$	64,797		$	(93,055	)	$	(50,228	)	$	731,291
Cumulative effect of accounting change																	—		—		(16,452		)	—			—			(16,452		)
Adjusted beginning balance																	47,307		762,470		48,345			(93,055		)	(50,228		)	714,839
Net income																	—		—		18,817			—			—			18,817
Other comprehensive income																	—		—		—			—			34,455			34,455
Issuance of common stock for dividend reinvestment plan (10,565 shares)																	13		342		—			—			—			355
Purchase of common stock (40,852 shares)																	—		—		—			(1,325		)	—			(1,325		)
Stock compensation expense																	—		661		—			—			—			661
Net issuance of common stock under employee stock plans (23,617 shares)																	—		109		(32		)	261			—			338
Cash dividends paid on common stock ($0.30 per share)																	—		—		(10,107		)	—			—			(10,107		)
Balance at March 31, 2019																	$	47,320	$	763,582	$	57,023		$	(94,119	)	$	(15,773	)	$	758,033

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOW (UNAUDITED) (in thousands)
SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (in thousands)							SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (in thousands)

	Three Months Ended						Three Months Ended
	March 31,						March 31,
	2018			2017			2019			2018
OPERATING ACTIVITIES:
Net income	$	16,251		$	14,989		$	18,817		$	16,251
Adjustments to reconcile net income to net cash provided by operations:
Depreciation and net amortization	3,566			2,417			3,023			3,566
Securities premium amortization (discount accretion), net	4,058			4,567			3,448			4,058
Loan (discount accretion) premium amortization, net	(1,057		)	(290		)	(438		)	(1,057		)
Provision for loan losses	3,735			1,098			(918		)	3,735
Stock compensation expense	456			494			661			456
Deferred tax benefit	(255		)	(19		)
Net loss (gain) on sale of securities available for sale	827			(322		)
Deferred tax expense (benefit)							126			(255		)
Net (gain) loss on sale of securities available for sale							(256		)	827
Net loss on premises and equipment	35			—			5			35
Gross proceeds from sales of loans held for sale	5,600			22,521			4,244			5,600
Gross originations of loans held for sale	(5,602		)	(20,183		)	(4,027		)	(5,602		)
Net loss on other real estate owned	67			—
Net (gain) loss on other real estate owned							(92		)	67
Net change in:
Interest receivable	7,827			6,910			7,270			7,827
Other assets	1,875			7,419			3,305			1,875
Interest payable	(1,219		)	(1,523		)	(321		)	(1,219		)
Other liabilities	5,501			(5,377		)	(14,373		)	5,501
Net cash provided by operating activities	41,665			32,701			20,474			41,665

INVESTING ACTIVITIES:
Securities available for sale:
Purchases	(138,581		)	(139,246		)	(372,465		)	(138,581		)
Sales	237,526			99,653			436,182			237,526
Maturities, calls and principal repayments	53,717			29,770			30,077			53,717
Securities held to maturity:
Purchases	—			(1,521		)
Maturities, calls and principal repayments	1,222			8,305			15,405			1,222
Proceeds from redemption of FHLB stock and other investments	13,377			81			8,788			13,377
Purchases of FHLB stock and other investments	(638		)	(221		)	(11,551		)	(638		)
Net loan originations	(15,154		)	17,201
Net loan paydowns (originations)							5,868			(15,154		)
Purchases of premises and equipment	(2,018		)	(1,287		)	(4,040		)	(2,018		)
Proceeds from sales of premises and equipment	1,903			3			2			1,903
Proceeds from sales of other real estate owned	91			—			470			91
Proceeds from sales of repossessed assets	198			179			137			198
Net cash provided by investing activities	151,643			12,917			108,873			151,643

(continued)

Table of Contents

SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOW (UNAUDITED) (continued) (in thousands)
SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (continued) (in thousands)							SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (continued) (in thousands)

	Three Months Ended						Three Months Ended
	March 31,						March 31,
	2018			2017			2019			2018
FINANCING ACTIVITIES:
Net change in deposits	$	126,372		$	140,978		$	157,991		$	126,372
Net (decrease) increase in federal funds purchased and repurchase agreements	(1,673		)	717
Net decrease in federal funds purchased and repurchase agreements							(28,173		)	(1,673		)
Proceeds from FHLB borrowings	1,110,000			725,000			1,556,293			1,110,000
Repayment of FHLB borrowings	(1,355,194		)	(828,780		)	(1,655,495		)	(1,355,194		)
Proceeds from stock option exercises	801			639			412			801
Cash paid to tax authority from stock option exercises	(40		)	(42		)
Cash paid to tax authority related to tax withholding on share-based awards							(74		)	(40		)
Purchase of common stock							(1,325		)	—
Proceeds from the issuance of common stock for dividend reinvestment plan	353			353			355			353
Cash dividends paid	(9,808		)	(7,143		)	(10,107		)	(9,808		)
Net cash (used in) provided by financing activities	(129,189		)	31,722
Net cash provided by (used in) financing activities							19,877			(129,189		)

Net increase in cash and cash equivalents	64,119			77,340			149,224			64,119
Cash and cash equivalents at beginning of period	198,692			169,654			120,719			198,692
Cash and cash equivalents at end of period	$	262,811		$	246,994		$	269,943		$	262,811

SUPPLEMENTAL DISCLOSURES FOR CASH FLOW INFORMATION:

Interest paid	$	14,280		$	11,131		$	18,224		$	14,280
Income taxes paid	$	—		$	—		$	—		$	—

SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND FINANCING ACTIVITIES:

Loans transferred to other repossessed assets and real estate through foreclosure	$	649		$	184		$	336		$	649
Transfer of held to maturity securities to available for sale securities	$	743,421		$	—		$	—		$	743,421
Adjustment to pension liability	$	(473	)	$	(389	)	$	(541	)	$	(473	)
Unsettled trades to purchase securities	$	(3,646	)	$	(10,465	)	$	(55,826	)	$	(3,646	)
Unsettled trades to sell securities	$	35,307		$	57,385		$	95,482		$	35,307
Unsettled issuances of brokered CDs	$	—		$	31,232

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

SOUTHSIDE BANCSHARES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. Summary of Significant Accounting and Reporting Policies

Basis of Presentation

In this report, the words “the Company,” “we,” “us,” and “our” refer to the combined entities of Southside Bancshares, Inc. and its ~~subsidiaries.~~subsidiaries, including Southside Bank. The words “Southside” and “Southside Bancshares” refer to Southside Bancshares, Inc. The words “Southside Bank” and “the Bank” refer to Southside Bank. “Omni” refers to OmniAmerican Bancorp, Inc., a bank holding company, and its wholly-owned subsidiary, OmniAmerican Bank, acquired by Southside on December 17, 2014. “Diboll” refers to Diboll State Bancshares, Inc., a bank holding company and its wholly-owned subsidiary, First Bank & Trust East Texas, acquired by Southside on November 30, 2017.

The accompanying unaudited consolidated financial statements have been prepared in accordance with United States (“U.S.”) generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, not all information required by GAAP for complete financial statements is included in these interim statements. In the opinion of management, all adjustments necessary for a fair presentation of such financial statements have been included. Such adjustments consisted only of normal recurring items. The preparation of these consolidated financial statements in accordance with GAAP requires the use of management’s estimates. These estimates are subjective in nature and involve matters of judgment. Actual amounts could differ from these estimates.

Interim results are not necessarily indicative of results for a full year. These financial statements should be read in conjunction with the financial statements and notes thereto in our Annual Report on Form 10-K for the year ended December 31, ~~2017.~~2018.

Accounting Changes and Reclassifications

Certain prior period amounts ~~have been~~may be reclassified to conform to current year presentation.

Debt Securities

We adopted Accounting Standards Update (“ASU”) ~~2014-09, “Revenue from Contracts with Customers (Topic 606)” as modified by subsequently issued ASUs 2015-14, 2016-08, 2016-10, 2016-12~~2017-08, “Receivables - Nonrefundable Fees and ~~2016-20,~~Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities,” on January 1, ~~2018,~~2019, the effective date of the guidance. Under previous GAAP, premiums on callable debt securities were generally amortized over the contractual life of the security. ASU 2017-08 requires the premium on callable debt securities to be amortized to the earliest call date. If the debt security is not called at the earliest call date, the holder of the debt security would be required to reset the effective yield on the debt security based on the payment terms required by the debt security. The guidance requires companies to apply the requirements on a modified retrospective basis through a cumulative-effect adjustment directly to retained earnings as of the beginning of the period of adoption. Adoption of this guidance on January 1, 2019, resulted in a cumulative-effect adjustment to reduce retained earnings by $16.5 million, before tax. Subsequent to January 1, 2019, we sold the majority of the securities impacted by ASU 2017-08, and thus, the standard did not materially impact our consolidated net income.

Leases

We evaluate our contracts at inception to determine if an arrangement is or contains a lease. Operating leases are included in operating lease right-of-use (“ROU”) assets and operating lease liabilities in our consolidated balance sheets. The Company has no finance leases.

ROU assets represent our right to use an underlying asset for the lease term, and lease liabilities represent our obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. Our leases do not provide an implicit rate, so we use our incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments. The incremental borrowing rate is reevaluated upon lease modification. The operating lease ROU asset also includes any initial direct costs and prepaid lease payments made less any lease incentives. Our lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option.

We adopted ASU 2016-02, “Leases (Topic 842),” on January 1, 2019, the effective date of the guidance, using the ~~modified retrospective approach. As~~practical expedient transition method whereby we did not revise comparative period information or disclosure. The new standard requires lessees to record assets and liabilities on the ~~majority~~balance sheet for all leases with terms longer than 12 months. We elected the package of practical expedients permitted under the transition guidance within the new standard, which among other things, allows us to carryforward the historical lease classification. We also elected certain optional practical expedients including the hindsight practical expedient under which we considered the actual outcomes of lease renewals and terminations when measuring the lease term at adoption, and we made an accounting policy election to keep leases with an initial term of 12 months or less off of the Company’s revenues are not subject to the new guidance, the adoption of ASU 2014-09 did not have a material impact on the Company’s consolidated financial position, results of operations, equity or cash flows.balance sheet. We did adjust the presentation of revenue received from our brokerage services, merchant services, as well as our interchange income associated with debit cards services which were all deemed to be services offeredrecognize these lease payments in ~~an agent capacity. These lines of revenue will now be presented on a net basis with the fee income disclosed net of the related costs in the noninterest income section of~~ the consolidated statements of ~~income. In connection with the adoption, for the three months ended March 31, 2018, we netted $796,000 of debit card expense against deposit services~~ income and $151,000 of brokerage expense against brokerage income. Due to the implementation of the guidance under the modified retrospective method, prior-periods have not been adjusted and are not comparative. Refer to our revenue recognition discussion below and “Note 1 - Summary of Significant Accounting and Reporting Policies” in our Annual Report on Form 10-K for the year ended December 31, 2017 for more information related to our revenue recognition policies.

We adopted ASU 2016-01, “Financial Instruments – Overall (Subtopic 825-10) – Recognition and Measurement of Financial Assets and Financial Liabilities,” on January 1, 2018, the effective date of the guidance. ASU 2016-01, among other things, (i) requires equity investments, with certain exceptions, to be measured at fair value with changes in fair value recognized in net income, (ii) simplifies the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment, (iii) eliminates the requirement for public business entities to disclose the methods and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet, (iv) requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes, (v) requires an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments, (vi) requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset on the balance sheet or the accompanying notes to the financial statements and (vii) clarifies that an entity should evaluate the need for a valuation allowance on a ~~deferred tax asset related to available for sale (“AFS”) securities in combination with~~straight-line basis over the entity’s other deferred tax assets. The guidance requires companies to apply the requirements in the year of adoption, through cumulative adjustment, while the guidance related to equity securities without readily determinable fair values should be applied prospectively. Adoption of this guidance resulted in a cumulative adjustment to retained earnings of $85,000 on January 1, 2018 and an equity security with a carrying value of $5.9 million that was previously recognized in securities available for sale, at estimated fair value on our consolidated balance sheet to being recognized in equity investments, with subsequent changes in fair value being recognized in income. Also in conjunction with the adoption, our fair value measurement of financial instruments will be based upon an exitlease

Table of Contents

~~price notion as required in ASC 820. The guidance was applied on a prospective approach resulting in prior-periods no longer being comparable.~~

term. We ~~adopted ASU 2017-07, “Compensation - Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost~~have lease agreements with lease and Net Periodic Postretirement Benefit Cost,” on January 1, 2018. ASU 2017-07 requires employers to present the service cost component of net periodic postretirement benefit cost in the same income statement line item as other employee compensation costs arising from services rendered during the period. Employers are required to present the othernon-lease components, ~~of the net periodic benefit cost separately from the line item that includes the service cost~~ and ~~outside of any subtotal of operating income, if one is presented. The guidance requires companies to apply the requirements retrospectively to all prior periods presented. We~~we have elected ~~to use~~ the practical expedient ~~that permits us~~ to ~~use the amounts in our pension plan disclosures in our employee benefit footnotes~~account for ~~the prior comparative periods~~these as ~~the estimation basis for applying the retrospective presentation requirements, which resulted in an increase of $88,000 in salaries~~a single lease component.

Our operating leases relate primarily to bank branches and ~~employee benefits expense and a decrease of $88,000 in other noninterest expense for the three months ended March 31, 2017.~~

We early adopted ASU 2017-12, “Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities,” on January 1, 2018. ASU 2017-12 (i) expands hedge accounting for nonfinancial and financial risk components and amends measurement methodologies to more closely align hedge accounting with a company’s risk management activities, (ii) decreases the complexity of preparing and understanding hedge results by eliminating the separate measurement and reporting of hedge ineffectiveness, (iii) enhances transparency, comparability, and understanding of hedge results through enhanced disclosures and changing the presentation of hedge results to align the effects of the hedging instrument and the hedged item, and (iv) reduces the cost and complexity of applying hedge accounting by simplifying the manner in which assessments of hedge effectiveness may be performed. The guidance also permits a transition election to reclassify held to maturity (“HTM”) securities to AFS securities if a portion of those securities would qualify to be hedged under the new “last-of-layer” approach. The guidance requires companies to apply the requirements to existing hedging relationships on the date of adoption, and the effect of the adoption should be reflected as of the beginning of the fiscal year of adoption. The guidance did not have an impact on our derivatives that qualified as hedges on the date of adoption and thus no adjustment was made to beginning retained earnings.office space. In conjunction with the adoption on January 1, 2019, we recognized operating lease liabilities of ~~ASU 2017-12, we made~~$10.1 million and related lease assets of $9.8 million on our balance sheet. The difference between the ~~transition election to reclassify approximately $743.4 million in book value of securities from HTM to AFS that qualified for the last-of-layer method described in ASU 2017-12.~~

~~Revenue Recognition~~

~~Our revenue~~lease assets and lease liabilities primarily consists of ~~net interest income on financial assets and financial~~deferred rent liabilities ~~and noninterest income. The classifications of our revenue are presented in~~reclassified upon adoption to reduce the consolidated statements of income. On January 1, 2018, we adopted ASU 2014-09, “Revenue from Contracts with Customers (Topic 606)” using the modified retrospective method. The revenue recognition principle in ASU 2014-09 is that an entity should recognize revenue to depict the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.

~~ASU 2014-09 permits an entity to recognize the incremental costs of obtaining a contract as an expense when incurred if the amortization period~~measurement of the ~~asset would have been one year or less. We generally expense sales commissions when incurred because the amortization period is within one year or less. These costs are recorded within salaries~~lease assets. The standard did not materially impact our consolidated net income and ~~employee benefits~~had no impact on ~~the consolidated statements of income.~~

Revenue is recognized when obligations under the terms of a contract with our customer are satisfied; generally this occurs with the transfer of control of goods or services. Under ASC 2014-09’s practical expedient to recognize revenue equal to the amounts for which we have a right to invoice, revenue is measured as the amount of consideration we expect to receive in exchange for the transfer of those goods or services.

~~The following summarizes our revenue recognition policies as they relate to revenue from contracts with customers under ASU 2014-09:~~

~~Deposit services~~. Service charges on deposit accounts include fees for banking services provided, overdrafts and non-sufficient funds. Revenue is generally recognized in accordance with published deposit account agreements for retail accounts or contractual agreements for commercial accounts. Our deposit services also include our ATM and debit card interchange revenue that is presented net of the associated costs. Interchange revenue is generated by our deposit customers’ usage and volume of activity. Interchange rates are not controlled by the Company, which effectively acts as processor that collects and remits payments associated with customer debit card transactions.

~~Trust income.~~ Trust income includes fees and commissions from investment management, administrative and advisory services primarily for individuals, and to a lesser extent, partnerships and corporations. Revenue is recognized on an accrual basis at the time the services are performed and when we have a right to invoice and are based on either the market value of the assets managed or the services provided.

~~Table of Contents~~

~~Brokerage services.~~ Brokerage services income includes fees and commissions charged when we arrange for another party to transfer brokerage services to a customer. The fees and commissions under this agent relationship are based upon stated fee schedules based upon the type of transaction, volume, and value of the services provided.

~~Other noninterest income~~. Other noninterest income includes among other things, merchant services income. Merchant services revenue is derived from third party vendors that process credit card transactions on behalf of our merchant customers. Merchant services revenue is primarily comprised of residual fee income based on the referred merchant’s processing volumes and/or margin.

~~Securities~~

Available for Sale (“AFS”). Debt securities that will be held for indefinite periods of time, including securities that may be sold in response to changes in market interest or prepayment rates, needs for liquidity and changes in the availability of and the yield on alternative investments are classified as AFS. These assets are carried at fair value with changes recorded in other comprehensive income. Fair value is determined using quoted market prices as of the close of business on the balance sheet date. If quoted market prices are not available, fair values are based on quoted market prices for similar securities or estimates from independent pricing services.

Held to Maturity (“HTM”). Debt securities that management has the positive intent and ability to hold until maturity are classified as HTM and are carried at their remaining unpaid principal balance, net of unamortized premiums or unaccreted discounts.

Equity Investments. Beginning January 1, 2018, upon adoption of ASU 2016-01, equity investments with readily determinable fair values are stated at fair value with realized and unrealized gains and losses reported in income. For periods prior to January 1, 2018, equity investments were classified as available-for-sale and stated at fair value with unrealized gains and losses reported as a separate component of accumulated other comprehensive income (“AOCI”), net of tax. Equity investments without readily determinable fair values are recorded at cost less impairment, if any.cash flows.

Accounting Pronouncements

In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842).” ASU 2016-02 requires a lessee to recognize assets and liabilities for leases with lease terms of more than 12 months. Consistent with current GAAP, the recognition, measurement, and presentation of expenses and cash flows arising from a lease by a lessee primarily will depend on its classification as a finance or operating lease. However, unlike current GAAP which requires only capital leases to be recognized on the balance sheet, the new ASU 2016-02 will require both finance (formerly known as “capital”) and operating leases to be recognized on the balance sheet. ASU 2016-02 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. Early adoption is permitted. The guidance requires companies to apply the requirements in the year of adoption using a modified retrospective approach. We are currently evaluating the impact this guidance will have on our consolidated financial statements, and we anticipate our assessment to be completed during the fiscal year 2018.

In June 2016, the FASB issued ASU 2016-13, “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” ASU 2016-13 introduces an approach based on expected losses to estimate credit losses on certain types of financial instruments. ASU 2016-13 also modifies the impairment model for ~~available for sale~~AFS debt securities and provides for a simplified accounting model for purchased financial assets with credit deterioration since their origination. ASU 2016-13 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. Early adoption is permitted for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. The guidance requires companies to apply the requirements in the year of adoption through ~~cumulative~~a cumulative-effect adjustment with some aspects of the update requiring a prospective transition approach. We are currently evaluating the potential impact of the pending adoption of ASU 2016-13 on our consolidated financial statements. We plan to adopt on January 1, 2020, the effective date. We have developed a project plan and have assigned a project team to complete the analysis needed to implement the guidance. We are also currently working with a third party vendor solution to assist with the application of ASU 2016-13. The team is currently completing the data collection and anticipates running parallel models during 2019.

In January 2017, the FASB issued ASU 2017-04, “Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment.” ASU 2017-04 is intended to simplify goodwill impairment testing by eliminating the second step of the analysis which requires the calculation of the implied fair value of goodwill to measure a goodwill impairment charge. The update requires entities to compare the fair value of a reporting unit with its carrying amount and recognize an impairment charge for any amount by which the carrying amount exceeds the reporting unit’s fair value, to the extent that the loss recognized does not exceed the amount of goodwill allocated to that reporting unit. ASU 2017-04 is effective for annual and interim goodwill impairment tests performed in periods beginning after December 15, 2019. Early adoption is permitted for annual and interim goodwill impairment testing dates after January 1, 2017. The guidance requires companies to apply the requirements prospectively in the year of adoption. ASU 2017-04 is not expected to have a ~~significant~~material impact on our consolidated financial statements.

In March 2017, the FASB issued ASU 2017-08, “Receivables - Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities.” Under current GAAP, premiums on callable debt securities are generally amortized over the contractual life of the security. ASU 2017-08 requires the premium on callable debt securities to be amortized to the earliest call date. If the debt security is not called at the earliest call date, the holder of the debt security would be required to reset the effective yield on the debt security based on the payment terms required by the debt security. ASU 2017-08 is effective

~~Table of Contents~~

for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. We have elected to adopt on January 1, 2019. The guidance requires companies to apply the requirements on a modified retrospective basis through a cumulative adjustment directly to retained earnings as of the beginning of the period of adoption. We have evaluated an estimate of the potential impact of the pending adoption of ASU 2017-08 on our consolidated financial statements. Based on our existing municipal securities portfolio, we believe the change to amortizing premiums to the earliest call date will increase amortization expense recorded through interest income for the year ended December 31, 2019 by approximately $3.4 million, net of tax.

2. Acquisition

On November 30, 2017, we acquired 100% of the outstanding stock of Diboll State Bancshares, Inc. and its wholly-owned subsidiary First Bank & Trust East Texas (collectively, “Diboll”) headquartered in Diboll, Texas. Diboll operated 17 banking offices in Diboll and surrounding areas. We acquired Diboll to further expand our presence in the East Texas market. The total merger consideration for the Diboll merger was $224.3 million. The operations of Diboll were merged into the Company as of the date of the acquisition.

The fair value of assets acquired, adjusted for subsequent measurement period adjustments, excluding goodwill, totaled $1.03 billion, including total loans of $621.3 million and total investment securities of $234.4 million. Total fair value of the liabilities assumed totaled $910.7 million, including deposits of $899.3 million. We recognized goodwill of $109.6 million associated with Diboll acquisition. The goodwill resulting from the acquisition represents the value expected from the expansion of our markets into the Southeast Texas region and the enhancement of our operations through customer synergies and efficiencies, thereby providing enhanced customer service. Goodwill was $201.1 million as of March 31, 2019 and December 31, 2018 and is not expected to be deductible for tax purposes.

We recognized a core deposit intangible of $14.7 million and a trust relationship intangible of $5.4 million which we are amortizing using an accelerated method over a 9- and 13-year weighted average amortization period, respectively, consistent with expected future cash flows.

The Diboll acquisition was accounted for using the acquisition method of accounting and accordingly, purchased assets, including identifiable intangible assets and assumed liabilities, were recorded at their respective acquisition date fair values. The purchase price allocation is preliminary and is subject to final determination and valuation of the fair value of assets acquired and liabilities assumed. As of December 31, 2017, the Company recognized $109.7 million in initial goodwill associated with the Diboll acquisition. Our consolidated goodwill totaled $201.2 million as of March 31, 2018 and December 31, 2017. For more information concerning the fair value of the assets acquired and liabilities assumed in relation to the acquisition of Diboll, see ~~"Note~~“Note 2 - ~~Acquisition"~~Acquisition” in our Annual Report on Form 10-K for the year ended December 31, ~~2017.~~2018.

Table of Contents

3. Earnings Per Share

Earnings per share on a basic and diluted basis ~~has been adjusted to give retroactive recognition to stock dividends and is~~are calculated as follows (in thousands, except per share amounts):


	Three Months Ended March 31,				Three Months Ended March 31,
	2018		2017		2019		2018
Basic and Diluted Earnings:
Net income	$	16,251	$	14,989	$	18,817	$	16,251
Basic weighted-average shares outstanding	35,022		29,288		33,697		35,022
Add: Stock awards	178		216		149		178
Diluted weighted-average shares outstanding	35,200		29,504		33,846		35,200
Basic Earnings Per Share:
Basic earnings per share:
Net Income	$	0.46	$	0.51	$	0.56	$	0.46
Diluted Earnings Per Share:
Diluted earnings per share:
Net Income	$	0.46	$	0.51	$	0.56	$	0.46

For the ~~three-month periods~~three months ended March 31, ~~2018~~2019 and ~~2017,~~2018, there were approximately ~~41,000~~490,000 and ~~50,000~~186,000 anti-dilutive shares, respectively.

109

Table of Contents

4. Accumulated Other Comprehensive Income (Loss)

The changes in accumulated other comprehensive income (loss) by component are as follows (in thousands):

Three Months Ended March 31, 2018

Pension Plans
Unrealized Gains (Losses) on Securities Unrealized Gains (Losses) on Derivatives Net Prior
Service
(Cost)
Credit Net Gain (Loss) Total
Beginning balance, net of tax $ (16,295 ) $ 6,399
$ (133 ) $ (26,269 ) $ (36,298 )
Other comprehensive income (loss):
Other comprehensive (loss) income before reclassifications (25,501 ) 4,245
—
—
(21,256 )
Reclassified from accumulated other comprehensive income ⁽¹⁾
1,072
(127 ) (2 ) 475
1,418
Income tax benefit (expense) 5,130
(865 ) 1
(100 ) 4,166
Net current-period other comprehensive (loss) income, net of tax (19,299 ) 3,253
(1 ) 375
(15,672 )
Ending balance, net of tax $ (35,594 ) $ 9,652
$ (134 ) $ (25,894 ) $ (51,970 )



	Three Months Ended March 31, 2019
							Pension Plans
	Unrealized Gains (Losses) on Securities			Unrealized Gains (Losses) on Derivatives			Net Prior Service (Cost) Credit			Net Gain (Loss)			Total
Beginning balance, net of tax	$	(31,120	)	$	7,146		$	(139	)	$	(26,115	)	$	(50,228	)
Other comprehensive income (loss):
Other comprehensive income (loss) before reclassifications	46,626			(3,120		)	—			—			43,506
Reclassified from accumulated other comprehensive income (loss)	235			(668		)	(1		)	542			108
Income tax (expense) benefit	(9,840		)	795			—			(114		)	(9,159		)
Net current-period other comprehensive income (loss), net of tax	37,021			(2,993		)	(1		)	428			34,455
Ending balance, net of tax	$	5,901		$	4,153		$	(140	)	$	(25,687	)	$	(15,773	)



	Three Months Ended March 31, 2018
							Pension Plans
	Unrealized Gains (Losses) on Securities			Unrealized Gains (Losses) on Derivatives			Net Prior Service (Cost) Credit			Net Gain (Loss)			Total
Beginning balance, net of tax	$	(16,295	)	$	6,399		$	(133	)	$	(26,269	)	$	(36,298	)
Cumulative effect of ASU 2016-01 ⁽¹⁾	85			—			—			—			85
Adjusted beginning balance, net of tax	(16,210		)	6,399			(133		)	(26,269		)	(36,213		)
Other comprehensive income (loss):
Other comprehensive income (loss) before reclassifications	(25,501		)	4,245			—			—			(21,256		)
Reclassified from accumulated other comprehensive income (loss)	965			(127		)	(2		)	475			1,311
Income tax benefit (expense)	5,152			(865		)	1			(100		)	4,188
Net current-period other comprehensive (loss) income, net of tax	(19,384		)	3,253			(1		)	375			(15,757		)
Ending balance, net of tax	$	(35,594	)	$	9,652		$	(134	)	$	(25,894	)	$	(51,970	)


(1)	~~As discussed in “Note 1 – Summary of Significant Accounting and Reporting Policies,” the~~The Company adopted ASU 2016-01 on January 1, 2018. This amount includes a reclassification for the cumulative adjustment to retained earnings of $107,000 ($85,000, net of tax).

Three Months Ended March 31, 2017

Pension Plans
Unrealized Gains (Losses) on Securities Unrealized Gains (Losses) on Derivatives
Net Prior
Service
(Cost)
Credit
Net Gain (Loss) Total
Beginning balance, net of tax $ (23,708 ) $ 4,595
$ (133 ) $ (19,247 ) $ (38,493 )
Other comprehensive income (loss):
Other comprehensive income before reclassifications 4,885
193
—
—
5,078
Reclassified from accumulated other comprehensive income 166
370
(2 ) 391
925
Income tax (expense) benefit (1,768 ) (197 ) 1
(137 ) (2,101 )
Net current-period other comprehensive income (loss), net of tax 3,283
366
(1 ) 254
3,902
Ending balance, net of tax $ (20,425 ) $ 4,961
$ (134 ) $ (18,993 ) $ (34,591 )

1110

Table of Contents

The reclassifications out of accumulated other comprehensive income (loss) into net income are presented below (in thousands):


	Three Months Ended March 31,						Three Months Ended March 31,
	2018			2017			2019			2018

Unrealized losses on securities transferred:
Amortization of unrealized losses ⁽¹⁾	$	(138	)	$	(488	)	$	(491	)	$	(138	)
Tax benefit	29			171			103			29
Net of tax	$	(109	)	$	(317	)	$	(388	)	$	(109	)

Unrealized gains and losses on available for sale securities:
Realized net (loss) gain on sale of securities ⁽²⁾	$	(827	)	$	322
Tax benefit (expense)	174			(113		)
Realized net gain (loss) on sale of securities ⁽²⁾							$	256		$	(827	)
Tax (expense) benefit							(54		)	174
Net of tax	$	(653	)	$	209		$	202		$	(653	)

Derivatives:
Realized net gain (loss) on interest rate swap derivatives ⁽³⁾	$	106		$	(379	)
Tax (expense) benefit	(22		)	133
Realized net gain on interest rate swap derivatives ⁽³⁾							$	646		$	106
Tax expense							(136		)	(22		)
Net of tax	$	84		$	(246	)	$	510		$	84

Amortization of unrealized gains on terminated interest rate swap derivatives ⁽³⁾	$	21		$	9		$	22		$	21
Tax expense	(4		)	(3		)	(5		)	(4		)
Net of tax	$	17		$	6		$	17		$	17

Amortization of pension plan:
Net actuarial loss ⁽⁴⁾	$	(475	)	$	(391	)	$	(542	)	$	(475	)
Prior service credit ⁽⁴⁾	2			2			1			2
Total before tax	(473		)	(389		)	(541		)	(473		)
Tax benefit	99			136			114			99
Net of tax	(374		)	(253		)	(427		)	(374		)
Total reclassifications for the period, net of tax	$	(1,035	)	$	(601	)	$	(86	)	$	(1,035	)

(1) Included in interest income on the consolidated statements of income.

(2) Listed as net gain (loss) ~~gain~~ on sale of securities available for sale on the consolidated statements of income.

(3) Included in interest expense for FHLB borrowings on the consolidated statements of income.


(4)	These accumulated other comprehensive income components are included in the computation of net periodic pension cost (income) presented in “Note 89 - Employee Benefit Plans.”

1211

Table of Contents

5. Securities

Debt securities

The amortized cost, gross unrealized gains and losses and estimated fair value of investment and mortgage-backed securities available for sale and held to maturity as of March 31, ~~2018~~2019 and December 31, ~~2017~~2018 are reflected in the tables below (in thousands):


	March 31, 2018								March 31, 2019
	Amortized		Gross Unrealized		Gross Unrealized		Estimated		Amortized		Gross Unrealized		Gross Unrealized		Estimated
AVAILABLE FOR SALE	Cost		Gains		Losses		Fair Value		Cost		Gains		Losses		Fair Value
Investment Securities:
State and Political Subdivisions	$	789,752	$	8,000	$	16,394	$	781,358
Other Stocks and Bonds	5,006		—		8		4,998
Mortgage-backed Securities: ⁽¹⁾
Investment securities:
State and political subdivisions									$	446,006	$	9,130	$	1,865	$	453,271
Other stocks and bonds									3,000		—		79		2,921
Mortgage-backed securities: ⁽¹⁾
Residential	743,381		3,501		15,092		731,790		999,201		8,669		4,168		1,003,702
Commercial	552,568		1,027		9,202		544,393		416,618		910		1,167		416,361
Total	$	2,090,707	$	12,528	$	40,696	$	2,062,539	$	1,864,825	$	18,709	$	7,279	$	1,876,255

HELD TO MATURITY
Investment Securities:
State and Political Subdivisions	$	3,207	$	—	$	36	$	3,171
Mortgage-backed Securities: ⁽¹⁾
Investment securities:
State and political subdivisions									$	3,025	$	29	$	—	$	3,054
Mortgage-backed securities: ⁽¹⁾
Residential	60,256		231		1,641		58,846		59,720		962		413		60,269
Commercial	101,384		189		2,285		99,288		84,686		514		857		84,343
Total	$	164,847	$	420	$	3,962	$	161,305	$	147,431	$	1,505	$	1,270	$	147,666

1312

Table of Contents

December 31, 2017
Amortized
Gross
Unrealized
Gross Unrealized Estimated
AVAILABLE FOR SALE Cost Gains Losses Fair Value
Investment Securities:
U.S. Government Agency Debentures $ 108,869
$ —
$ —
$ 108,869
State and Political Subdivisions 392,760
3,895
3,991
392,664
Other Stocks and Bonds 5,024
31
—

5,055
Other Equity Securities ⁽²⁾
6,027
—
107
5,920
Mortgage-backed Securities: ⁽¹⁾

Residential 720,930
4,476
7,377

718,029
Commercial
308,357

761

900

308,218
Total $ 1,541,967
$ 9,163
$ 12,375
$ 1,538,755

HELD TO MATURITY
Investment Securities:
State and Political Subdivisions $ 413,632
$ 10,879
$ 2,583
$ 421,928
Mortgage-backed Securities: ⁽¹⁾

Residential 129,044
1,631
239
130,436
Commercial 366,830
3,812
1,206
369,436
Total $ 909,506
$ 16,322
$ 4,028
$ 921,800



	December 31, 2018
	Amortized		Gross Unrealized		Gross Unrealized		Estimated
AVAILABLE FOR SALE	Cost		Gains		Losses		Fair Value
Investment securities:
State and political subdivisions	$	728,142	$	6,115	$	17,656	$	716,601
Other stocks and bonds	3,000		—		291		2,709
Mortgage-backed securities: ⁽¹⁾
Residential	738,585		3,498		9,111		732,972
Commercial	543,758		941		7,545		537,154
Total	$	2,013,485	$	10,554	$	34,603	$	1,989,436

HELD TO MATURITY
Investment securities:
State and political subdivisions	$	3,083	$	5	$	42	$	3,046
Mortgage-backed securities: ⁽¹⁾
Residential	59,655		154		1,140		58,669
Commercial	100,193		201		2,328		98,066
Total	$	162,931	$	360	$	3,510	$	159,781


(1)	All mortgage-backed securities issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterprises.


~~(2)~~	~~See “Note 1 – Summary of Significant Accounting and Reporting Policies” for further information.~~

From time to time, we have transferred securities from ~~available for sale (“AFS”)~~AFS to ~~held to maturity (“HTM”)~~HTM due to overall balance sheet strategies. The remaining net unamortized, unrealized loss on the ~~remaining~~ transferred securities included in AOCI in the accompanying balance sheets totaled ~~$16.9~~$4.0 million ($~~13.3~~3.1 million, net of tax) at March 31, ~~2018~~2019 and ~~$17.4~~$15.3 million ($~~13.8~~12.1 million, net of tax) at December 31, ~~2017. We transferred these securities due to overall balance sheet strategies.~~2018. Any net unrealized gain or loss on the transferred securities included in AOCI at the time of transfer will be amortized over the remaining life of the underlying security as an adjustment to the yield on those securities. Securities transferred with losses included in AOCI continue to be included in management’s assessment for other-than-temporary impairment for each individual security. There were no securities transferred from AFS to HTM during the three months ended March 31, ~~2018~~2019 or the year ended December 31, ~~2017.~~

2018.

On January 1, ~~2018,~~2019, we ~~early-adopted~~adopted ASU ~~2017-12, “Derivatives~~2017-08, “Receivables - Nonrefundable Fees and ~~Hedging (Topic 815)~~Other Costs (Subtopic 310-20): ~~Targeted Improvements to Accounting for Hedging Activities,~~Premium Amortization on Purchased Callable Debt Securities,” and in conjunction with the adoption ~~took~~recognized a cumulative effect adjustment to reduce retained earnings by $16.5 million, before tax, related to premiums on callable debt securities. Prior to January 1, 2019, premiums were amortized over the ~~one-time transition election~~contractual life of the security. With the adoption of ASU 2017-08, premiums on debt securities will be amortized to ~~reclassify approximately $743.4 million book value of securities from HTM to AFS that qualified for hedging under~~ the ~~last-of-layer approach.. The unrealized gain of $11.9 million ($9.4 million, net of tax) on the transferred securities was recognized in other comprehensive income on the date of transfer.~~earliest call date.

1413

Table of Contents

The following tables represent the estimated fair value and unrealized loss on investment and mortgage-backed securities AFS and HTM as of March 31, ~~2018~~2019 and December 31, ~~2017~~2018 (in thousands):


	As of March 31, 2018												March 31, 2019
	Less Than 12 Months				More Than 12 Months				Total				Less Than 12 Months				More Than 12 Months				Total
	Fair Value		Unrealized Loss		Fair Value		Unrealized Loss		Fair Value		Unrealized Loss		Fair Value		Unrealized Loss		Fair Value		Unrealized Loss		Fair Value		Unrealized Loss
AVAILABLE FOR SALE
Investment Securities:
State and Political Subdivisions	$	299,263	$	5,177	$	210,827	$	11,217	$	510,090	$	16,394
Other Stocks and Bonds	4,998		8		—		—		4,998		8
Mortgage-backed Securities:
Investment securities:
State and political subdivisions													$	241	$	—	$	91,310	$	1,865	$	91,551	$	1,865
Other stocks and bonds													2,921		79		—		—		2,921		79
Mortgage-backed securities:
Residential	515,266		8,898		100,400		6,194		615,666		15,092		14,666		83		314,543		4,085		329,209		4,168
Commercial	464,092		8,389		12,799		813		476,891		9,202		—		—		186,267		1,167		186,267		1,167
Total	$	1,283,619	$	22,472	$	324,026	$	18,224	$	1,607,645	$	40,696	$	17,828	$	162	$	592,120	$	7,117	$	609,948	$	7,279
HELD TO MATURITY
Investment Securities:
State and Political Subdivisions	$	3,033	$	36	$	—	$	—	$	3,033	$	36
Mortgage-backed Securities:
Mortgage-backed securities:
Residential	50,381		1,491		2,269		150		52,650		1,641		$	1,213	$	18	$	4,759	$	395	$	5,972	$	413
Commercial	77,938		1,500		12,337		785		90,275		2,285		—		—		44,916		857		44,916		857
Total	$	131,352	$	3,027	$	14,606	$	935	$	145,958	$	3,962	$	1,213	$	18	$	49,675	$	1,252	$	50,888	$	1,270

	As of December 31, 2017												December 31, 2018
	Less Than 12 Months				More Than 12 Months				Total				Less Than 12 Months				More Than 12 Months				Total
	Fair Value		Unrealized Loss		Fair Value		Unrealized Loss		Fair Value		Unrealized Loss		Fair Value		Unrealized Loss		Fair Value		Unrealized Loss		Fair Value		Unrealized Loss
AVAILABLE FOR SALE
Investment Securities:
State and Political Subdivisions	$	32,341	$	121	$	172,006	$	3,870	$	204,347	$	3,991
Other Equity Securities ⁽¹⁾	5,920		107		—		—		5,920		107
Mortgage-backed Securities:
Investment securities:
State and political subdivisions													$	98,112	$	899	$	399,205	$	16,757	$	497,317	$	17,656
Other stocks and bonds													2,709		291		—		—		2,709		291
Mortgage-backed securities:
Residential	429,742		3,232		102,973		4,145		532,715		7,377		5,552		27		488,334		9,084		493,886		9,111
Commercial	146,796		419		13,134		481		159,930		900		9,529		30		457,704		7,515		467,233		7,545
Total	$	614,799	$	3,879	$	288,113	$	8,496	$	902,912	$	12,375	$	115,902	$	1,247	$	1,345,243	$	33,356	$	1,461,145	$	34,603
HELD TO MATURITY
Investment Securities:
State and Political Subdivisions	$	85,608	$	807	$	56,736	$	1,776	$	142,344	$	2,583
Mortgage-backed Securities:
Investment securities:
State and political subdivisions													$	235	$	1	$	2,022	$	41	$	2,257	$	42
Mortgage-backed securities:
Residential	24,707		157		2,736		82		27,443		239		4,826		60		51,046		1,080		55,872		1,140
Commercial	136,491		782		13,552		424		150,043		1,206		399		2		89,168		2,326		89,567		2,328
Total	$	246,806	$	1,746	$	73,024	$	2,282	$	319,830	$	4,028	$	5,460	$	63	$	142,236	$	3,447	$	147,696	$	3,510


~~(1)~~	~~See “Note 1 – Summary of Significant Accounting and Reporting Policies” for further information.~~

1514

Table of Contents

We review those securities in an unrealized loss position for significant differences between fair value and the cost basis to evaluate if a classification of other-than-temporary impairment is warranted. In estimating other-than-temporary impairment losses, management considers, among other things, the length of time and the extent to which the fair value has been less than cost and the financial condition and near-term prospects of the issuer. We consider an other-than-temporary impairment to have occurred when there is an adverse change in expected cash flows. When it is determined that a decline in fair value of AFS and HTM securities is other-than-temporary, the carrying value of the security is reduced to its estimated fair value, with a corresponding charge to earnings for the credit portion and a charge to other comprehensive income for the noncredit portion. Based upon the length of time and the extent to which fair value is less than cost, we believe that none of the securities with an unrealized loss have other-than-temporary impairment at March 31, ~~2018.~~2019.

The majority of the securities in an unrealized loss position are highly rated Texas municipal securities and U.S. Agency ~~mortgage-backed securities (“MBS”)~~MBS where the unrealized loss is a direct result of the change in interest rates and spreads. For those securities in an unrealized loss position, we do not currently intend to sell the securities and it is not more likely than not that we will be required to sell the securities before the anticipated recovery of their amortized cost basis. To the best of management’s knowledge and based on our consideration of the qualitative factors associated with each security, there were no securities in our investment and MBS portfolio with an other-than-temporary impairment at March 31, ~~2018.~~2019.

~~Interest~~The following table reflects interest income recognized on securities for the periods presented (in thousands):

Three Months Ended
March 31,
2018 2017
U.S. Treasury $ 108
$ 315
U.S. Government Agency Debentures 89
—
State and Political Subdivisions 6,381
6,554
Other Stocks and Bonds 30
34
Other Equity Securities⁽¹⁾
—
28
Mortgage-backed Securities 10,894
10,045
Total interest income on securities $ 17,502
$ 16,976



	Three Months Ended March 31,
	2019		2018
U.S. Treasury	$	—	$	108
U.S. government agency debentures	—		89
State and political subdivisions	4,118		6,381
Other stocks and bonds	28		30
Mortgage-backed securities	12,474		10,894
Total interest income on securities	$	16,620	$	17,502


~~(1)~~	~~See “Note 1 – Summary of Significant Accounting and Reporting Policies” for further information.~~

OfThere was a $256,000 net realized gain from the AFS securities portfolio for the three months ended March 31, 2019, which consisted of $5.0 million in realized gains and $4.8 million in realized losses. There was an $827,000 in net ~~securities~~realized loss from the AFS securities portfolio for the three months ended March 31, 2018, ~~there were $941,000 in realized gains and~~which consisted of $1.8 million in realized ~~losses. Of the $322,000 in net securities gains from the AFS portfolio for the three months ended March 31, 2017, there were $1.7 million~~losses and $941,000 in realized ~~gains and $1.4 million in realized losses.~~gains. There were no sales from the HTM portfolio during the three months ended March 31, ~~2018~~2019 or ~~2017.~~2018. We calculate realized gains and losses on sales of securities under the specific identification method.

1615

Table of Contents

The amortized cost and estimated fair value of AFS and HTM securities at March 31, ~~2018,~~2019, are presented below by contractual maturity (in thousands). Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations. MBS are presented in total by category due to the fact that MBS typically are issued with stated principal amounts, and the securities are backed by pools of mortgages that have loans with varying maturities. The characteristics of the underlying pool of mortgages, such as fixed-rate or adjustable-rate, as well as prepayment risk, are passed on to the security holder. The term of a mortgage-backed pass-through security thus approximates the term of the underlying mortgages and can vary significantly due to prepayments.


	March 31, 2018				March 31, 2019
	Amortized Cost		Fair Value		Amortized Cost		Fair Value
AVAILABLE FOR SALE
Investment Securities:
Investment securities:
Due in one year or less	$	35,143	$	34,893	$	3,827	$	3,866
Due after one year through five years	81,926		82,446		7,743		7,741
Due after five years through ten years	179,060		179,134		29,416		30,332
Due after ten years	498,629		489,883		408,020		414,253
	794,758		786,356		449,006		456,192
Mortgage-backed Securities	1,295,949		1,276,183
Mortgage-backed securities					1,415,819		1,420,063
Total	$	2,090,707	$	2,062,539	$	1,864,825	$	1,876,255


	March 31, 2018				March 31, 2019
	Amortized Cost		Fair Value		Amortized Cost		Fair Value
HELD TO MATURITY
Investment Securities:
Investment securities:
Due in one year or less	$	110	$	110	$	115	$	115
Due after one year through five years	1,124		1,115		1,663		1,676
Due after five years through ten years	1,973		1,946		1,247		1,263
Due after ten years	—		—		—		—
	3,207		3,171		3,025		3,054
Mortgage-backed Securities:	161,640		158,134
Mortgage-backed securities:					144,406		144,612
Total	$	164,847	$	161,305	$	147,431	$	147,666

Investment securities and MBS with carrying values of ~~$1.34~~$1.03 billion and ~~$1.24~~$1.08 billion were pledged as of March 31, ~~2018~~2019 and December 31, ~~2017, respectively. Pledged securities may be used~~2018, respectively, to collateralize ~~one or more of the following:~~ Federal Home Loan Bank of Dallas (“FHLB”) borrowings, repurchase agreements and public funds or for other purposes as required by law.

Equity Investments

Equity investments on our consolidated balance ~~sheet~~sheets include Community Reinvestment Act funds with a readily determinable fair value as well as equity investments without readily determinable fair values. At March 31, 2019 and December 31, 2018, we had equity investments recorded in our consolidated balance ~~sheet~~sheets of $12.2 million and $12.1 ~~million. At December 31, 2017, we had $5.8~~ million, ~~in equity investments without readily determinable fair values recorded at cost, which approximated their fair value.~~respectively.

~~Beginning January 1, 2018, upon adoption of ASU 2016-01, equity investments with readily determinable fair values are stated at fair value with~~Any realized and unrealized gains and losses on equity investments are reported in income. ~~For periods prior to January 1, 2018, these equity investments were classified as AFS and stated at fair value with unrealized gains and losses reported as a separate component of AOCI, net of tax.~~ Equity investments without readily determinable fair values are recorded at cost less any impairment, if any.

1716

Table of Contents

At December 31, 2017, we had $5.9 million in equity investments included in AFS securities and recorded at fair value, with net unrealized losses of $85,000 recognized in AOCI. On January 1, 2018, these unrealized losses were reclassified out of AOCI and into retained earnings with subsequent changes in fair value being recognized in net income. The following is a summary of unrealized and realized gains and losses ~~recognized in net income~~ on equity investments recognized in other noninterest income in the consolidated statements of income during the three months ended March 31, ~~2018~~2019 (in thousands):

Three months ended
March 31, 2018
Net (losses) recognized during the period on equity investments $ (92 )
Less: Net gains and (losses) recognized during the period on equity investments sold during the period —
Unrealized (losses) recognized during the reporting period on equity investments still held at the reporting date $ (92 )



	Three Months Ended March 31,
	2019		2018
Net gains (losses) recognized during the period on equity investments	$	76	$	(92	)
Less: Net gains (losses) recognized during the period on equity investments sold during the period	—		—
Unrealized gains (losses) recognized during the reporting period on equity investments still held at the reporting date	$	76	$	(92	)

Equity investments are assessed quarterly for other-than-temporary impairment. Based upon that evaluation, management does not consider any of our equity investments to be other-than-temporarily impaired at March 31, ~~2018.~~2019.

Federal Home Loan Bank Stock

Our FHLB stock, which has limited marketability, is carried at cost.

1817

Table of Contents

6. Loans and Allowance for Probable Loan Losses

Loans in the accompanying consolidated balance sheets are classified as follows (in thousands):

March 31, 2018 December 31, 2017
Real Estate Loans:
Construction $ 474,791
$ 475,867
1-4 Family Residential 797,088
805,341
Commercial 1,285,591
1,265,159
Commercial Loans 281,901
266,422
Municipal Loans 342,404
345,798
Loans to Individuals 127,852
135,769
Total Loans⁽¹⁾
3,309,627
3,294,356
Less: Allowance for Loan Losses ⁽²⁾
24,220
20,781
Net Loans $ 3,285,407
$ 3,273,575



	March 31, 2019		December 31, 2018
Real estate loans:
Construction	$	603,411	$	507,732
1-4 family residential	786,198		794,499
Commercial	1,104,378		1,194,118
Commercial loans	367,995		356,649
Municipal loans	343,026		353,370
Loans to individuals	100,102		106,431
Total loans	3,305,110		3,312,799
Less: Allowance for loan losses ⁽¹⁾	24,155		27,019
Net loans	$	3,280,955	$	3,285,780


(1)	~~Includes approximately $803.2 million and $861.8 million of acquired loans as of March 31, 2018 and December 31, 2017, respectively.~~


~~(2)~~	~~Loans acquired with the Diboll acquisition were measured at fair value on November 30, 2017 with no carryover of allowance for loan loss. There was no~~ The allowance for loan loss recorded on ~~purchase~~purchased credit impaired (“PCI”) loans totaled $250,000 and $302,000as of March 31, ~~2018~~2019 and December 31, ~~2017.~~2018, respectively.

Construction Real Estate ~~Construction~~ Loans

Our construction loans are collateralized by property located primarily in or near the market areas we serve. A number of our construction loans will be owner occupied upon completion. Construction loans for non-owner occupied projects are financed, but these typically have cash flows from leases with tenants, secondary sources of repayment, and in some cases, additional collateral. Our construction loans have both adjustable and fixed interest rates during the construction period. Construction loans to individuals are typically priced and made with the intention of granting the permanent loan on the property. Speculative and commercial construction loans are subject to underwriting standards similar to that of the commercial portfolio. Owner occupied 1-4 family residential construction loans are subject to the underwriting standards of the permanent loan.

~~Real Estate~~ 1-4 Family Residential Real Estate Loans

Residential loan originations are generated by our loan officers, in-house origination staff, marketing efforts, present customers, walk-in customers and referrals from real estate agents and builders. We focus our lending efforts primarily on the origination of loans secured by first mortgages on owner occupied 1-4 family residences. Substantially all of our 1-4 family residential originations are secured by properties located in or near our market areas.

Our 1-4 family residential loans generally have maturities ranging from five to 30 years. These loans are typically fully amortizing with monthly payments sufficient to repay the total amount of the loan. Our 1-4 family residential loans are made at both fixed and adjustable interest rates.

Underwriting for 1-4 family residential loans includes debt-to-income analysis, credit history analysis, appraised value and down payment considerations. Changes in the market value of real estate can affect the potential losses in the portfolio.

Commercial Real Estate Loans

Commercial real estate loans as of March 31, ~~2018~~2019 consisted of ~~$1.17~~$1.05 billion of owner and non-owner occupied real estate, ~~$99.0~~$34.9 million of loans secured by multi-family properties and ~~$17.5~~$17.3 million of loans secured by farmland. Commercial real estate loans primarily include loans collateralized by retail, commercial office buildings, multi-family residential buildings, medical facilities and offices, senior living, assisted living and skilled nursing facilities, warehouse facilities, hotels and churches. Management does not consider there to be a risk in any one industry type. In determining whether to originate commercial real estate loans, we generally consider such factors as the financial condition of the borrower and the debt service coverage of the property. Commercial real estate loans are made at both fixed and adjustable interest rates for terms generally up to 20 years.

1918

Table of Contents

Commercial Loans

Our commercial loans are diversified loan types including short-term working capital loans for inventory and accounts receivable and short- and medium-term loans for equipment or other business capital expansion. Management does not consider there to be a concentration of risk in any one industry type. In our commercial loan underwriting, we assess the creditworthiness, ability to repay and the value and liquidity of the collateral being offered. Terms of commercial loans are generally commensurate with the useful life of the collateral offered.

Municipal Loans

We have a specific lending department that makes loans to municipalities and school districts primarily throughout the state of ~~Texas. Municipal loans~~Texas, with a small percentage originating outside of the ~~state of Texas have been limited to adjoining states.~~state. The majority of the loans to municipalities and school districts have tax or revenue pledges and in some cases are additionally supported by collateral. Municipal loans made without a direct pledge of taxes or revenues are usually made based on some type of collateral that represents an essential service. Lending money directly to these municipalities allows us to earn a higher yield than we could if we purchased municipal securities for similar durations.

Loans to Individuals

Substantially all originations of our loans to individuals are made to consumers in our market areas. The majority of loans to individuals are collateralized by titled equipment, which are primarily automobiles. Loan terms vary according to the type and value of collateral, length of contract and creditworthiness of the borrower. The underwriting standards we employ for consumer loans include an application, a determination of the applicant’s payment history on other debts, with the greatest weight being given to payment history with us and an assessment of the borrower’s ability to meet existing obligations and payments on the proposed loan. Although creditworthiness of the applicant is a primary consideration, the underwriting process also includes a comparison of the value of the collateral, if any, in relation to the proposed loan amount. Most of our loans to individuals are collateralized, which management believes assists in limiting our exposure.

Allowance for Loan Losses

The allowance for loan losses is based on the most current review of the loan portfolio and is a result of multiple processes. First, we utilize historical net charge-off data to establish general reserve amounts for each class of loans. The historical charge-off figure is further adjusted through qualitative factors that include general trends in past dues, nonaccruals and classified loans to more effectively and promptly react to both positive and negative movements not reflected in the historical data. Second, our lenders have the primary responsibility for identifying problem loans based on customer financial stress and underlying collateral. These recommendations are reviewed by senior loan administration, the special assets department and the loan review department on a monthly basis. Third, the loan review department independently reviews the portfolio on an annual basis. The loan review department follows a board-approved annual loan review scope. The loan review scope encompasses a number of considerations including the size of the loan, the type of credit extended, the seasoning of the loan and the performance of the loan. The loan review scope, as it relates to size, focuses more on larger dollar loan relationships, typically aggregate debt of $500,000 or greater. The loan review officer also reviews specific reserves compared to general reserves to determine trends in comparative reserves as well as losses not reserved for prior to charge-off to determine the effectiveness of the specific reserve process.

At each review, a subjective analysis methodology is used to grade the respective loan. Categories of grading vary in severity from loans that do not appear to have a significant probability of loss at the time of review to loans that indicate a probability that the entire balance of the loan will be uncollectible. If at the time of the review we determine it is probable ~~that~~ we will not collect the principal and interest cash flows contractually due on the loan, estimates of future expected cash flows or appraisals of the collateral securing the debt are used to determine the necessary ~~allowances.~~allowance. The internal loan review department maintains a list (“Watch List”) of all loans or loan relationships that are graded as having more than the normal degree of risk associated with them. In addition, a list of specifically reserved loans or loan relationships of $150,000 or more is updated on a quarterly basis in order to properly determine necessary allowances and keep management informed on the status of attempts to correct the deficiencies noted with respect to the ~~loan.~~loans.

We calculate historical loss ratios for pools of loans with similar characteristics based on the proportion of actual charge-offs experienced, consistent with the characteristics of remaining loans, to the total population of loans in the pool. The historical gross loss ratios are updated quarterly based on actual charge-off experience and adjusted for qualitative factors. All loans are subject to individual analysis if determined to be impaired with the exception of consumer loans and loans secured by 1-4 family residential loans.

Table of Contents

our control, including, among other things, changes in market conditions affecting the value of properties used as collateral for loans and problems affecting the credit worthiness of the borrower and the ability of the borrower to make payments on the

~~Table of Contents~~

loan. Our determination of the appropriateness of the allowance for loan losses is based on various considerations, including an analysis of the risk characteristics of various classifications of loans, previous loan loss experience, specific loans which have loan loss potential, delinquency trends, estimated fair value of the underlying collateral, current economic conditions and geographic and industry loan concentration.

Credit Quality Indicators

We categorize loans into risk categories on an ongoing basis based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors. We use the following definitions for risk ratings:

Pass (Rating 1 – 4) – This rating is assigned to all satisfactory loans. This category, by definition, consists of acceptable credit. Credit and collateral exceptions should not be present, although their presence would not necessarily prohibit a loan from being rated Pass, if deficiencies are in the process of correction. These loans are not included in the Watch List.

Pass Watch (Rating 5) – These loans require some degree of special treatment, but not due to credit quality. This category does not include loans specially mentioned or adversely classified; however, particular attention is warranted to characteristics such as:


◦	A lack of, or abnormally extended payment program;


◦	A heavy degree of concentration of collateral without sufficient margin;


◦	A vulnerability to competition through lesser or extensive financial leverage; and


◦	A dependence on a single or few customers or sources of supply and materials without suitable substitutes or alternatives.

Special Mention (Rating 6) – A Special Mention loan has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in our credit position at some future date. Special Mention loans are not adversely classified and do not expose us to sufficient risk to warrant adverse classification.

Substandard (Rating 7) – Substandard loans are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.

Doubtful (Rating 8) – Loans classified as Doubtful have all the weaknesses inherent in those classified Substandard with the added characteristic that the weaknesses make collection or liquidation, in full, on the basis of currently known facts, conditions and values, highly questionable and improbable.

All accruing loans are reserved for as a group of similar type credits and included in the general portion of the allowance for loan losses. Loans to individuals and 1-4 family residential loans, including loans not accruing, are collectively evaluated and included in the general portion of the allowance for loan losses. All loans considered troubled debt restructurings (“TDR”) are evaluated individually for impairment.

The general portion of the loan loss allowance is reflective of historical charge-off levels for similar loans adjusted for changes in current conditions and other relevant factors. These factors are likely to cause estimated losses to differ from historical loss experience and include:

Changes in lending policies or procedures, including underwriting, collection, charge-off and recovery procedures;

Changes in local, regional and national economic and business conditions, including entry into new markets;

Changes in the volume or type of credit extended;

Changes in the experience, ability and depth of lending management;

Changes in the volume and severity of past due, nonaccrual, restructured, or classified loans;

Changes in charge-off trends;

Changes in loan review or Board oversight;

Changes in the level of concentrations of credit; and

Changes in external factors, such as competition and legal and regulatory requirements.

2120

Table of Contents

These factors are also considered for the non-PCI purchased loan portfolio specifically in regards to changes in credit quality, past due, nonaccrual and charge-off trends.

The following tables detail activity in the allowance for loan losses by portfolio segment for the periods presented (in thousands):


	Three Months Ended March 31, 2018																				Three Months Ended March 31, 2019
	Real Estate																				Real Estate
	Construction			1-4 Family Residential			Commercial		Commercial Loans			Municipal Loans			Loans to Individuals			Total			Construction		1-4 Family Residential			Commercial			Commercial Loans			Municipal Loans			Loans to Individuals			Total
Balance at beginning of period ⁽¹⁾	$	3,676		$	2,445		$	10,821	$	2,094		$	860		$	885		$	20,781		$	3,597	$	3,844		$	13,968		$	3,974		$	525		$	1,111		$	27,019
Provision (reversal) for loan losses ⁽²⁾	(65		)	(82		)	3,266		333			(9		)	292			3,735			662		(447		)	(2,112		)	734			(17		)	262			(918		)
Loans charged off	(14		)	—			—		(85		)	—			(668		)	(767		)	—		(18		)	(1,215		)	(451		)	—			(601		)	(2,285		)
Recoveries of loans charged off	—			14			2		43			—			412			471			—		3			19			30			—			287			339
Balance at end of period	$	3,597		$	2,377		$	14,089	$	2,385		$	851		$	921		$	24,220		$	4,259	$	3,382		$	10,660		$	4,287		$	508		$	1,059		$	24,155


	Three Months Ended March 31, 2017																				Three Months Ended March 31, 2018
	Real Estate																				Real Estate
	Construction			1-4 Family Residential			Commercial		Commercial Loans			Municipal Loans			Loans to Individuals			Total			Construction			1-4 Family Residential			Commercial		Commercial Loans			Municipal Loans			Loans to Individuals			Total
Balance at beginning of period(1)	$	4,147		$	2,665		$	7,204	$	2,263		$	750		$	882		$	17,911		$	3,676		$	2,445		$	10,821	$	2,094		$	860		$	885		$	20,781
Provision (reversal) for loan losses⁽²⁾	(722		)	(62		)	1,577		(112		)	(4		)	421			1,098			(65		)	(82		)	3,266		333			(9		)	292			3,735
Loans charged off	(18		)	(287		)	—		(3		)	—			(746		)	(1,054		)	(14		)	—			—		(85		)	—			(668		)	(767		)
Recoveries of loans charged off	—			1			6		111			—			412			530			—			14			2		43			—			412			471
Balance at end of period	$	3,407		$	2,317		$	8,787	$	2,259		$	746		$	969		$	18,485		$	3,597		$	2,377		$	14,089	$	2,385		$	851		$	921		$	24,220

(1) Loans acquired with the Diboll acquisition were measured at fair value on November 30, 2017 with no carryover of allowance for loan loss.


(2)	Of the ~~$3.7 million and $1.1 million recorded in~~$918,000 reversal of provision for loan losses for the three months ended March 31, ~~2018 and~~2019, $52,000 related to provision expense reversed on PCI loans. Of the $3.7 million recorded in provision for loan losses for the three months ended March 31, ~~2017,~~2018, none related to provision expense on PCI loans.

The following tables present the balance in the allowance for loan losses by portfolio segment based on impairment method (in thousands):


	As of March 31, 2018														March 31, 2019
	Real Estate														Real Estate
	Construction		1-4 Family Residential		Commercial		Commercial Loans		Municipal Loans		Loans to Individuals		Total		Construction		1-4 Family Residential		Commercial		Commercial Loans		Municipal Loans		Loans to Individuals		Total
Ending balance – individually evaluated for impairment ⁽¹⁾	$	1	$	14	$	3,892	$	305	$	10	$	91	$	4,313	$	13	$	83	$	3,100	$	403	$	1	$	150	$	3,750
Ending balance – collectively evaluated for impairment	3,596		2,363		10,197		2,080		841		830		19,907		4,246		3,299		7,560		3,884		507		909		20,405
Balance at end of period	$	3,597	$	2,377	$	14,089	$	2,385	$	851	$	921	$	24,220	$	4,259	$	3,382	$	10,660	$	4,287	$	508	$	1,059	$	24,155

2221

Table of Contents


	As of December 31, 2017														December 31, 2018
	Real Estate														Real Estate
	Construction		1-4 Family Residential		Commercial		Commercial Loans		Municipal Loans		Loans to Individuals		Total		Construction		1-4 Family Residential		Commercial		Commercial Loans		Municipal Loans		Loans to Individuals		Total
Ending balance – individually evaluated for impairment ⁽¹⁾	$	12	$	14	$	14	$	252	$	10	$	51	$	353	$	13	$	40	$	5,337	$	368	$	1	$	149	$	5,908
Ending balance – collectively evaluated for impairment	3,664		2,431		10,807		1,842		850		834		20,428		3,584		3,804		8,631		3,606		524		962		21,111
Balance at end of period	$	3,676	$	2,445	$	10,821	$	2,094	$	860	$	885	$	20,781	$	3,597	$	3,844	$	13,968	$	3,974	$	525	$	1,111	$	27,019


(1)	~~There was no~~The allowance for loan ~~losses associated with~~loss on PCI loans totaled $250,000 and $302,000 as of March 31, ~~2018~~2019 orand December 31, ~~2017.~~2018, respectively.

The following tables present the recorded investment in loans by portfolio segment based on impairment method (in thousands):


	March 31, 2018														March 31, 2019
	Real Estate														Real Estate
	Construction		1-4 Family Residential		Commercial		Commercial Loans		Municipal Loans		Loans to Individuals		Total		Construction		1-4 Family Residential		Commercial		Commercial Loans		Municipal Loans		Loans to Individuals		Total
Loans individually evaluated for impairment	$	70	$	1,563	$	31,056	$	1,472	$	502	$	266	$	34,929	$	8	$	1,295	$	23,282	$	1,914	$	429	$	142	$	27,070
Loans collectively evaluated for impairment	473,737		783,838		1,231,043		276,002		341,902		126,674		3,233,196		603,257		776,725		1,049,049		364,363		342,597		99,618		3,235,609
Purchased credit impaired loans	984		11,687		23,492		4,427		—		912		41,502		146		8,178		32,047		1,718		—		342		42,431
Total ending loan balance	$	474,791	$	797,088	$	1,285,591	$	281,901	$	342,404	$	127,852	$	3,309,627	$	603,411	$	786,198	$	1,104,378	$	367,995	$	343,026	$	100,102	$	3,305,110


	December 31, 2017														December 31, 2018
	Real Estate														Real Estate
	Construction		1-4 Family Residential		Commercial		Commercial Loans		Municipal Loans		Loans to Individuals		Total		Construction		1-4 Family Residential		Commercial		Commercial Loans		Municipal Loans		Loans to Individuals		Total
Loans individually evaluated for impairment	$	86	$	1,581	$	895	$	1,429	$	502	$	205	$	4,698	$	12	$	1,215	$	33,013	$	1,394	$	429	$	184	$	36,247
Loans collectively evaluated for impairment	475,505		797,111		1,232,327		259,745		345,296		134,441		3,244,425		507,564		782,614		1,128,220		353,036		352,941		105,775		3,230,150
Purchased credit impaired loans	276		6,649		31,937		5,248		—		1,123		45,233		156		10,670		32,885		2,219		—		472		46,402
Total ending loan balance	$	475,867	$	805,341	$	1,265,159	$	266,422	$	345,798	$	135,769	$	3,294,356	$	507,732	$	794,499	$	1,194,118	$	356,649	$	353,370	$	106,431	$	3,312,799

2322

Table of Contents

The following tables set forth credit quality indicators by class of loans for the periods presented (in thousands):

March 31, 2018
Pass
Pass Watch ⁽¹⁾

Special Mention ⁽¹⁾

Substandard ⁽¹⁾

Doubtful ⁽¹⁾
Total
Real Estate Loans:
Construction $ 472,230
$ 1,508
$ 74
$ 956
$ 23
$ 474,791
1-4 Family Residential 786,978
593
824
7,799
894
797,088
Commercial 1,146,212
21,209
45,762
71,458
950
1,285,591
Commercial Loans 268,540
5,143
3,104
4,729
385
281,901
Municipal Loans 341,023
—
879
502
—
342,404
Loans to Individuals 126,558
50
85
701
458
127,852
Total $ 3,141,541
$ 28,503
$ 50,728
$ 86,145
$ 2,710
$ 3,309,627



	March 31, 2019
	Pass		Pass Watch ⁽¹⁾		Special Mention ⁽¹⁾		Substandard ⁽¹⁾		Doubtful ⁽¹⁾		Total
Real estate loans:
Construction	$	603,239	$	23	$	—	$	149	$	—	$	603,411
1-4 family residential	780,827		35		98		4,439		799		786,198
Commercial	1,004,085		25,844		26,948		47,341		160		1,104,378
Commercial loans	360,398		1,131		3,251		3,129		86		367,995
Municipal loans	343,026		—		—		—		—		343,026
Loans to individuals	99,504		—		2		414		182		100,102
Total	$	3,191,079	$	27,033	$	30,299	$	55,472	$	1,227	$	3,305,110

December 31, 2017
Pass
Pass Watch ⁽¹⁾

Special Mention ⁽¹⁾

Substandard⁽¹⁾

Doubtful ⁽¹⁾
Total
Real Estate Loans:
Construction $ 471,446
$ 3,329
$ 77
$ 982
$ 33
$ 475,867
1-4 Family Residential 796,639
559
857
6,610
676
805,341
Commercial 1,136,576
26,275
25,301
76,625
382
1,265,159
Commercial Loans 247,430
9,625
3,956
5,203
208
266,422
Municipal Loans 344,366
—
930
502
—
345,798
Loans to Individuals 134,694
20
102
707
246
135,769
Total $ 3,131,151
$ 39,808
$ 31,223
$ 90,629
$ 1,545
$ 3,294,356



	December 31, 2018
	Pass		Pass Watch ⁽¹⁾		Special Mention ⁽¹⁾		Substandard⁽¹⁾		Doubtful ⁽¹⁾		Total
Real estate loans:
Construction	$	507,529	$	163	$	—	$	28	$	12	$	507,732
1-4 family residential	787,516		37		100		5,489		1,357		794,499
Commercial	1,067,874		11,479		26,490		87,767		508		1,194,118
Commercial loans	349,495		520		3,189		2,988		457		356,649
Municipal loans	353,370		—		—		—		—		353,370
Loans to individuals	105,536		4		4		678		209		106,431
Total	$	3,171,320	$	12,203	$	29,783	$	96,950	$	2,543	$	3,312,799

(1)

Includes PCI loans comprised of ~~$258,000~~$21,000 pass watch, ~~$5.7 million~~$308,000 special mention, ~~$8.0~~$2.9 million substandard and ~~$1.1~~$317,000 doubtful as of March 31, ~~2018.~~2019. Includes PCI loans comprised of ~~$362,000~~$22,000 pass watch, ~~$6.0 million~~$859,000 special mention, ~~$10.5~~$3.9 million substandard and ~~$925,000~~$1.2 million doubtful as of December 31, ~~2017.~~2018.

Nonperforming Assets and Past Due Loans

Nonaccrual loans are loans 90 days or more delinquent and collection in full of both the principal and interest is not expected. Additionally, some loans that are not delinquent or that are delinquent less than 90 days may be placed on nonaccrual status if it is probable that we will not receive contractual principal and interest payments in accordance with the terms of the respective loan agreement. When a loan is categorized as nonaccrual, the accrual of interest is discontinued and any accrued balance is reversed for financial statement purposes. Payments received on nonaccrual loans are applied to the outstanding principal balance. Payments of contractual interest are recognized as income only to the extent that full recovery of the principal balance of the loan is reasonably certain. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. Other factors, such as the value of collateral securing the loan and the financial condition of the borrower, are considered in judgments as to potential loan loss.

Nonaccrual loans and accruing loans past due more than 90 days include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.

PCI loans are recorded at fair value at acquisition date. Although the PCI loans may be contractually delinquent, we do not classify these loans as past due or nonperforming when the timing and amount of expected cash flows can be reasonably estimated, as the loans were written down to fair value at the acquisition date and the accretable yield is recognized in interest income over the remaining life of the loan. However, subsequent to acquisition, we ~~re-assess~~reassess PCI loans for additional impairment and record additional impairment in the event we conclude it is probable that we will be unable to collect all cash flows originally expected to be collected at acquisition plus any additional cash flows expected to be collected due to changes in estimates after acquisition. All such PCI loans for which we recognize subsequent impairment are reported as impaired loans in the financial statements.

2423

Table of Contents

The following table sets forth nonperforming assets for the periods presented (in thousands):


	At March 31, 2018		At December 31, 2017		March 31, 2019		December 31, 2018
Nonaccrual loans⁽¹⁾	$	34,545	$	2,937
Accruing loans past due more than 90 days ⁽¹⁾	4		1
Nonaccrual loans^{(1) (2)}					$	17,691	$	35,770
Accruing loans past due more than 90 days ^{(1) (3)}					7,927		—
Restructured loans ⁽²⁾⁽⁴⁾	5,839		5,767		11,490		5,930
Other real estate owned	2,014		1,613		978		1,206
Repossessed assets	42		154		25		—
Total Nonperforming Assets	$	42,444	$	10,472
Total nonperforming assets					$	38,111	$	42,906


(1)	Excludes PCI loans measured at fair value at ~~acquisition.~~acquisition if the timing and amount of cash flows expected to be collected from those sales can be reasonably estimated.


(2)	Includes ~~$2.9~~$10.7 million and $10.9 million of restructured loans as of March 31, 2019 and December 31, 2018, respectively.


(3)	The relationship comprising this figure subsequently paid off in the second quarter of 2019.


(4)	Includes $719,000 and $3.1 million in PCI loans restructured as of March 31, ~~2018~~2019 and December 31, ~~2017.~~2018, respectively.

Foreclosed assets include other real estate owned and repossessed assets. For 1-4 family residential real estate properties, a loan is recognized as a foreclosed property once legal title to the real estate property has been received upon completion of foreclosure or the borrower has conveyed all interest in the residential property through a deed in lieu of foreclosure. There were ~~$145,000~~$155,000 and ~~$154,000~~$147,000 in loans secured by 1-4 family residential properties for which formal foreclosure proceedings were in process as of March 31, ~~2018~~2019 and December 31, ~~2017,~~2018, respectively.

The following table sets forth the recorded investment in nonaccrual loans by class of loans for the periods presented (in thousands). The table excludes PCI loans measured at fair value at acquisition:

Nonaccrual Loans
March 31, 2018 December 31, 2017
Real Estate Loans:
Construction $ 71
$ 86
1-4 Family Residential 1,739
1,098
Commercial 31,196
595
Commercial Loans 1,142
903
Loans to Individuals 397
255
Total $ 34,545
$ 2,937



	Nonaccrual Loans
	March 31, 2019		December 31, 2018
Real estate loans:
Construction	$	8	$	12
1-4 family residential	1,395		2,202
Commercial	15,266		32,599
Commercial loans	758		639
Loans to individuals	264		318
Total	$	17,691	$	35,770

Loans are considered impaired if, based on current information and events, it is probable we will be unable to collect the scheduled payments of principal and interest when due according to the contractual terms of the loan agreement. Impairment is evaluated in total for smaller-balance loans of a similar nature and on an individual loan basis for larger loans. The measurement of loss on impaired loans is generally based on the fair value of the collateral less selling costs if repayment is expected solely from the collateral or the present value of the expected future cash flows discounted at the historical effective interest rate stipulated in the loan agreement. In measuring the fair value of the collateral, in addition to relying on third party appraisals, we use assumptions, such as discount rates, and methodologies, such as comparison to the recent selling price of similar assets, consistent with those that would be utilized by unrelated third parties performing a valuation. Loans that are evaluated and determined not to meet the definition of an impaired loan are reserved for at the general reserve rate for its appropriate class.

At the time a loss is probable in the collection of contractual amounts, specific reserves are allocated. Loans are charged off to the liquidation value of the collateral net of liquidation costs, if any, when deemed uncollectible or as soon as collection by liquidation is evident.

2524

Table of Contents

The following tables set forth impaired loans by class of loans, including the unpaid contractual principal balance, the recorded investment and the allowance for loan losses for the periods presented (in thousands). Impaired loans include restructured and nonaccrual loans for which the allowance was measured in accordance with section 310-10 of ASC Topic 310, “Receivables.” There were no impaired loans recorded without an allowance as of March 31, ~~2018~~2019 or December 31, ~~2017.~~2018.

March 31, 2018
Unpaid Contractual Principal Balance Recorded Investment
Related
Allowance for
Loan Losses
Real Estate Loans:
Construction $ 71
$ 70
$ 1
1-4 Family Residential 4,106
3,901
14
Commercial 31,521
31,379
3,892
Commercial Loans 1,841
1,720
305
Municipal Loans 502
502
10
Loans to Individuals 299
266
91
Total ⁽¹⁾
$ 38,340
$ 37,838
$ 4,313



	March 31, 2019
	Unpaid Contractual Principal Balance		Recorded Investment		Related Allowance for Loan Losses
Real estate loans:
Construction	$	169	$	136	$	13
1-4 family residential	8,742		7,576		83
Commercial	26,333		24,965		3,100
Commercial loans	3,139		2,527		403
Municipal loans	429		429		1
Loans to individuals	636		484		150
Total ⁽¹⁾	$	39,448	$	36,117	$	3,750

December 31, 2017

Unpaid
Contractual
Principal
Balance

Recorded
Investment

Related
Allowance for
Loan Losses
Real Estate Loans:
Construction $ 91
$ 86
$ 12
1-4 Family Residential 4,141
3,952
14
Commercial 1,353
1,199
14
Commercial Loans 1,665
1,605
252
Municipal Loans 502
502
10
Loans to Individuals 237
205
51
Total ⁽¹⁾
$ 7,989
$ 7,549
$ 353



	December 31, 2018
	Unpaid Contractual Principal Balance		Recorded Investment		Related Allowance for Loan Losses
Real estate loans:
Construction	$	182	$	148	$	13
1-4 family residential	6,507		5,923		40
Commercial	36,457		34,744		5,337
Commercial loans	2,874		2,366		368
Municipal loans	429		429		1
Loans to individuals	825		657		149
Total ⁽¹⁾	$	47,274	$	44,267	$	5,908


(1)	Includes ~~$2.9~~$9.0 million and $8.0 million of PCI loans that experienced deterioration in credit quality subsequent to the acquisition date as of March 31, ~~2018~~2019 and December 31, ~~2017.~~2018, respectively.

The following tables present the aging of the recorded investment in past due loans by class of loans (in thousands):

March 31, 2018

30-59 Days
Past Due

60-89 Days
Past Due
Greater than 90 Days Past Due
Total Past
Due

Current ⁽¹⁾
Total
Real Estate Loans:
Construction $ 1,592
$ —
$ 54
$ 1,646
$ 473,145
$ 474,791
1-4 Family Residential 6,831
426
845
8,102
788,986
797,088
Commercial 1,480
28
197
1,705
1,283,886
1,285,591
Commercial Loans 667
431
521
1,619
280,282
281,901
Municipal Loans —
—
—
—
342,404
342,404
Loans to Individuals 1,229
361
178
1,768
126,084
127,852
Total $ 11,799
$ 1,246
$ 1,795
$ 14,840
$ 3,294,787
$ 3,309,627



	March 31, 2019
	30-59 Days Past Due		60-89 Days Past Due		Greater than 90 Days Past Due		Total Past Due		Current ⁽¹⁾		Total
Real estate loans:
Construction	$	5,894	$	72	$	—	$	5,966	$	597,445	$	603,411
1-4 family residential	11,506		270		305		12,081		774,117		786,198
Commercial	895		—		7,939		8,834		1,095,544		1,104,378
Commercial loans	1,722		492		503		2,717		365,278		367,995
Municipal loans	—		—		—		—		343,026		343,026
Loans to individuals	1,144		206		62		1,412		98,690		100,102
Total	$	21,161	$	1,040	$	8,809	$	31,010	$	3,274,100	$	3,305,110

2625

Table of Contents

December 31, 2017
30-59 Days Past Due 60-89 Days Past Due
Greater than 90 Days
Past Due

Total Past
Due

Current ⁽¹⁾
Total
Real Estate Loans:
Construction $ 1,302
$ 1,530
$ 68
$ 2,900
$ 472,967
$ 475,867
1-4 Family Residential 8,508
1,574
862
10,944
794,397
805,341
Commercial 1,357
24
5
1,386
1,263,773
1,265,159
Commercial Loans 662
400
333
1,395
265,027
266,422
Municipal Loans 422
—
—
422
345,376
345,798
Loans to Individuals 1,526
373
93
1,992
133,777
135,769
Total $ 13,777
$ 3,901
$ 1,361
$ 19,039
$ 3,275,317
$ 3,294,356



	December 31, 2018
	30-59 Days Past Due		60-89 Days Past Due		Greater than 90 Days Past Due		Total Past Due		Current ⁽¹⁾		Total
Real estate loans:
Construction	$	627	$	307	$	—	$	934	$	506,798	$	507,732
1-4 family residential	7,441		1,258		1,335		10,034		784,465		794,499
Commercial	10,663		7,655		—		18,318		1,175,800		1,194,118
Commercial loans	1,946		705		591		3,242		353,407		356,649
Municipal loans	—		—		—		—		353,370		353,370
Loans to individuals	1,289		351		146		1,786		104,645		106,431
Total	$	21,966	$	10,276	$	2,072	$	34,314	$	3,278,485	$	3,312,799

~~(1) Includes PCI loans measured at fair value at acquisition.~~


(1)	Includes PCI loans measured at fair value at acquisition if the timing and amount of cash flows expected to be collected from those sales can be reasonably estimated.

The following table sets forth average recorded investment and interest income recognized on impaired loans by class of loans for the periods presented (in thousands). The table excludes PCI loans measured at fair value at acquisition that have not experienced further deterioration in credit quality subsequent to the acquisition date:

Three Months Ended
March 31, 2018 March 31, 2017
Average Recorded Investment Interest Income Recognized Average Recorded
Investment Interest Income Recognized
Real Estate Loans:
Construction $ 78
$ —
$ 467
$ 4
1-4 Family Residential 3,923
41
4,262
57
Commercial 11,970
3
1,522
19
Commercial Loans 1,623
17
5,787
19
Municipal Loans 502
7
571
8
Loans to Individuals 211
2
265
2
Total $ 18,307
$ 70
$ 12,874
$ 109



	Three Months Ended
	March 31, 2019				March 31, 2018
	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
Real estate loans:
Construction	$	170	$	5	$	78	$	—
1-4 family residential	5,336		79		3,923		41
Commercial	35,951		277		11,970		3
Commercial loans	2,602		31		1,623		17
Municipal loans	429		6		502		7
Loans to individuals	589		9		211		2
Total	$	45,077	$	407	$	18,307	$	70

2726

Table of Contents

Troubled Debt Restructurings

The restructuring of a loan is considered a TDR if both (i) the borrower is experiencing financial difficulties and (ii) the creditor has granted a concession. Concessions may include interest rate reductions or below market interest rates, restructuring amortization schedules and other actions intended to minimize potential losses. We may provide a combination of concessions which may include an extension of the amortization period, interest rate reduction and/or converting the loan to interest-only for a limited period of time.

The following tables set forth the recorded balance of loans considered to be TDRs that were restructured and the type of concession by class of loans during the periods presented (dollars in thousands):

Three Months Ended March 31, 2018

Extend Amortization
Period
Interest Rate Reductions Combination Total Modifications Number of Loans
Commercial Loans $ 207
$ —
$ —
$ 207
3
Loans to Individuals 104
—
—
104
1
Total $ 311
$ —
$ —
$ 311
4



	Three Months Ended March 31, 2019
	Extend Amortization Period		Interest Rate Reductions		Combination		Total Modifications		Number of Loans
Real estate loans:
1-4 family residential	$	—	$	—	$	113	$	113	1
Commercial	7,627		—		—		7,627		1
Commercial loans	57		—		—		57		1
Loans to individuals	—		—		15		15		2
Total	$	7,684	$	—	$	128	$	7,812	5

Three Months Ended March 31, 2017

Extend Amortization
Period
Interest Rate Reductions Combination Total Modifications Number of Loans
Commercial Loans $ 47
$ —
$ —
$ 47
1
Loans to Individuals 5
—
12
17
2
Total $ 52
$ —
$ 12
$ 64
3



	Three Months Ended March 31, 2018
	Extend Amortization Period		Interest Rate Reductions		Combination		Total Modifications		Number of Loans
Commercial loans	$	207	$	—	$	—	$	207	3
Loans to individuals	104		—		—		104		1
Total	$	311	$	—	$	—	$	311	4

~~Loans~~The majority of loans restructured as TDRs during the three months ended March 31, ~~2018~~2019 and ~~2017~~2018 were modified with maturity extensions. Interest continues to be charged on principal balances outstanding during the extended term. Therefore, the financial effects of the recorded investment of loans restructured as TDRs during the three months ended March 31, ~~2018~~2019 and ~~2017~~2018 were not significant. Generally, the loans identified as TDRs were previously reported as impaired loans prior to restructuring, and therefore, the modification did not impact our determination of the allowance for loan losses.

On an ongoing basis, the performance of the TDRs is monitored for subsequent payment default. Payment default for TDRs is recognized when the borrower is 90 days or more past due. For the three months ended March 31, ~~2018~~2019 and ~~2017,~~2018, the amount of TDRs in default was not significant. Payment defaults for TDRs did not significantly impact the determination of the allowance for loan loss in either period presented.

At March 31, ~~2018~~2019 and ~~2017,~~2018, there were no commitments to lend additional funds to borrowers whose terms had been modified in TDRs.

Table of Contents

Purchased Credit Impaired Loans

The following table presents the outstanding principal balance and carrying value for PCI loans for the periods presented (in thousands):


	March 31, 2018		December 31, 2017		March 31, 2019		December 31, 2018
Outstanding principal balance	$	47,826	$	52,426	$	47,034	$	51,388
Carrying amount	$	41,502	$	45,233	$	42,431	$	46,402

~~Table of Contents~~

The following table presents the changes in the accretable yield during the periods for PCI loans (in thousands):


	Three Months Ended March 31,						Three Months Ended March 31,
	2018			2017			2019			2018
Balance at beginning of period	$	18,721		$	2,480		$	15,054		$	18,721
Changes in expected cash flows not affecting non-accretable differences	(1,445		)	—			—			(1,445		)
Reclassifications (to) from nonaccretable discount	(320		)	1,819			262			(320		)
Accretion	(1,138		)	(296		)	(796		)	(1,138		)
Balance at end of period	$	15,818		$	4,003		$	14,520		$	15,818

2928

Table of Contents

7. Borrowing Arrangements

Information related to borrowings is provided in the table below (dollars in thousands):


	March 31, 2018			December 31, 2017			March 31, 2019			December 31, 2018
Federal funds purchased and repurchase agreements:
Balance at end of period	$	7,825		$	9,498		$	8,637		$	36,810
Average amount outstanding during the period^{(1) (5)}	8,103			8,120
Average amount outstanding during the period⁽¹⁾							16,788			10,880
Maximum amount outstanding during the period⁽²⁾	8,079			9,498			28,354			36,810
Weighted average interest rate during the period^{(3) (5)}	0.6		%	0.2		%
Weighted average interest rate during the period⁽³⁾							1.8		%	1.4		%
Interest rate at end of period ⁽⁴⁾	0.5		%	0.2		%	1.1		%	2.1		%

FHLB borrowings:
Balance at end of period	$	772,165		$	1,017,361		$	619,861		$	719,065
Average amount outstanding during the period ^{(1) (5)}	928,677			1,222,033
Average amount outstanding during the period ⁽¹⁾							816,389			720,785
Maximum amount outstanding during the period ⁽²⁾	957,231			1,414,453			1,004,997			957,231
Weighted average interest rate during the period ^{(3) (5)}	1.6		%	1.2		%
Weighted average interest rate during the period ⁽³⁾							2.2		%	1.8		%
Interest rate at end of period ⁽⁴⁾	1.7		%	1.4		%	2.4		%	2.3		%

Subordinated notes, net of unamortized debt issuance costs:
Balance at end of period	$	98,286		$	98,248
Average amount outstanding during the period ^{(1) (5)}	98,267			98,172
Maximum amount outstanding during the period ⁽²⁾	98,286			98,248
Weighted average interest rate during the period ^{(3) (5)}	5.8		%	5.7		%
Interest rate at end of period ⁽⁴⁾	5.5		%	5.5		%

Trust preferred subordinated debentures, net of unamortized debt issuance costs:
Balance at end of period	$	60,242		$	60,241
Average amount outstanding during the period ^{(1) (5)}	60,241			60,238
Maximum amount outstanding during the period ⁽²⁾	60,242			60,241
Weighted average interest rate during the period ^{(3) (5)}	3.8		%	3.3		%
Interest rate at end of period ⁽⁴⁾	4.1		%	3.6		%


(1)	The average amount outstanding during the period was computed by dividing the total daily outstanding principal balances by the number of days in the period.


(2)	The maximum amount outstanding at any month-end during the period.


(3)	The weighted average interest rate during the period was computed by dividing the actual interest expense (annualized for interim periods) by the average amount outstanding during the period. The weighted average interest rate on the FHLB borrowings ~~include~~includes the effect of interest rate swaps.


(4)	Stated rate.


~~(5)~~	~~Interim period averages are annualized.~~

~~Table of Contents~~

Maturities of ~~fixed rate~~the obligations associated with our borrowing arrangements based on scheduled repayments at March 31, ~~2018~~2019 are as follows (in thousands):


	Payments Due by Period														Payments Due by Period
	Less than 1 Year		1-2 Years		2-3 Years		3-4 Years		4-5 Years		Thereafter		Total		Less than 1 Year		1-2 Years		2-3 Years		3-4 Years		4-5 Years		Thereafter		Total
Federal funds purchased and repurchase agreements	$	7,825	$	—	$	—	$	—	$	—	$	—	$	7,825	$	8,505	$	132	$	—	$	—	$	—	$	—	$	8,637
FHLB borrowings	428,509		275,665		55,643		6,000		—		6,348		772,165		462,665		145,429		6,000		—		—		5,767		619,861
Subordinated notes, net of unamortized debt issuance costs	—		—		—		—		—		98,286		98,286
Trust preferred subordinated debentures, net of unamortized debt issuance costs	—		—		—		—		—		60,242		60,242
Total obligations	$	436,334	$	275,665	$	55,643	$	6,000	$	—	$	164,876	$	938,518	$	471,170	$	145,561	$	6,000	$	—	$	—	$	5,767	$	628,498

FHLB borrowings represent borrowings with fixed and floating interest rates ranging from ~~0.85%~~1.37% to 4.799% and with remaining maturities of ~~one month~~5 days to ~~10.3 years.~~9.3 years at March 31, 2019. FHLB borrowings may be collateralized by FHLB stock, nonspecified loans and/or securities.

~~From time to time, the Company may enter~~Southside Bank has entered into various variable rate advance agreements with the FHLB. These advance agreements totaled ~~$280.0~~$310.0 million at both March 31, ~~2018~~2019 and December 31, ~~2017. Two~~2018. Three of the variable rate advance agreements have interest rates oftied to three-month LIBOR ~~plus 2.1 basis points. The~~and the remaining ~~advance~~ agreements have interest rates ~~ranging from one-month LIBOR plus 0.072%~~tied to one-month ~~LIBOR plus 0.17%.~~LIBOR. In connection with ~~obtaining~~$270.0 million of these variable rate advance agreements, ~~the Company~~Southside Bank also entered into various interest rate swap contracts that are treated as cash flow hedges under ASC Topic 815, “Derivatives and Hedging” that effectively ~~converted~~convert the variable rate advance agreements to fixed interest rates ~~ranging from 0.932% to 2.345% and original terms ranging from five~~that average 1.58% with an average weighted maturity of 4.6 years to ten years. The cash flows from the swaps are expected to be effective in hedging the variability in future cash flows attributable to fluctuations in the one-month and three-month LIBOR interest rates. During the first quarter of 2017, we terminated two interest rate swap contracts designated as cash flow hedges having a total notional value of $40.0 million. At the time of termination, we determined that the underlying hedged forecasted transactions were still probable of occurring. These transactions are reevaluated on a monthly basis to determine if the hedged forecasted transactions are still probable of occurring. If at ~~a subsequent evaluation it is determined that the transactions will not occur, any related gains or losses recorded in AOCI are immediately recognized in earnings.~~March 31, 2019. Refer to “Note 10 - Derivative Financial Instruments and Hedging Activities” in our consolidated financial statements included in this report for a detailed description of our hedging policy and methodology related to derivative instruments.

Table of Contents

Southside Bank has three unsecured lines of credit for the purchase of overnight federal funds at prevailing rates with Frost Bank, TIB – The Independent Bankers Bank and Comerica Bank for $40.0 million, $15.0 million and $7.5 million, respectively. There were no federal funds purchased at March 31, ~~2018 or~~2019. There were $28.0 million federal funds purchased at December 31, ~~2017.~~2018. Southside Bank has a $5.0 million line of credit with Frost Bank to be used to issue letters of credit, and at March 31, ~~2018,~~2019, we had one outstanding letter of credit for $195,000. At March 31, ~~2018,~~2019, the amount of additional funding Southside Bank could obtain from FHLB, collateralized by securities, FHLB stock and nonspecified loans and securities, was approximately ~~$1.12~~$1.34 billion, net of FHLB stock purchases required. Southside Bank currently has no outstanding letters of credit from FHLB held as collateral for its public fund deposits.

Southside Bank enters into sales of securities under agreements to repurchase (“repurchase agreements”). These repurchase agreements totaled ~~$7.8~~$8.6 million and ~~$9.5~~$8.8 million at March 31, ~~2018~~2019 and December 31, ~~2017,~~2018, respectively, and had maturities of less than ~~one year.~~two years. These repurchase agreements are secured by investment securities and are stated at the amount of cash received in connection with the transaction.

Table of Contents

8. Long-term Debt



	March 31, 2019		December 31, 2018
	(in thousands)
Subordinated notes: ⁽¹⁾
5.50% Subordinated Notes, net of unamortized debt issuance costs ⁽²⁾	$	98,448	$	98,407
Total Subordinated notes	98,448		98,407
Trust preferred subordinated debentures: ⁽³⁾
Southside Statutory Trust III, net of unamortized debt issuance costs ⁽⁴⁾	20,555		20,554
Southside Statutory Trust IV	23,196		23,196
Southside Statutory Trust V	12,887		12,887
Magnolia Trust Company I	3,609		3,609
Total Trust preferred subordinated debentures	60,247		60,246
Total Long-term debt	$	158,695	$	158,653


(1)	This debt consists of subordinated notes with a remaining maturity greater than one year that qualify under the risk-based capital guidelines as Tier 2 capital, subject to certain limitations.


(2)	The unamortized discount and debt issuance costs reflected in the carrying amount of the subordinated notes totaled approximately $1.6 million at March 31, 2019 and December 31, 2018.


(3)	This debt consists of trust preferred securities that qualify under the risk-based capital guidelines as Tier 1 capital, subject to certain limitations.


(4)	The unamortized debt issuance costs reflected in the carrying amount of the Southside Statutory Trust III junior subordinated debentures totaled $64,000 at March 31, 2019 and $65,000 at December 31, 2018.

As of March 31, 2019, the details of the subordinated notes and the trust preferred subordinated debentures are summarized below (dollars in thousands):



	Date Issued	Amount Issued		Fixed or Floating Rate	Interest Rate	Maturity Date
5.50% Subordinated Notes	September 19, 2016	$	100,000	Fixed-to-Floating	5.50%	September 30, 2026
Southside Statutory Trust III	September 4, 2003	$	20,619	Floating	3 month LIBOR + 2.94%	September 4, 2033
Southside Statutory Trust IV	August 8, 2007	$	23,196	Floating	3 month LIBOR + 1.30%	October 30, 2037
Southside Statutory Trust V	August 10, 2007	$	12,887	Floating	3 month LIBOR + 2.25%	September 15, 2037
Magnolia Trust Company I ⁽¹⁾	October 10, 2007	$	3,609	Floating	3 month LIBOR + 1.80%	November 23, 2035


(1)	On October 10, 2007, as part of an acquisition we assumed $3.6 million of floating rate junior subordinated debentures issued in 2005 to Magnolia Trust Company I.

On September 19, 2016, the Company issued $100.0 million aggregate principal amount of fixed-to-floating rate subordinated notes that mature on September 30, 2026. This debt initially bears interest at a fixed rate of 5.50% through September 29, 2021 and thereafter, adjusts quarterly at a floating rate equal to three-month LIBOR plus 429.7 basis points. The proceeds from the sale of the subordinated notes were used for general corporate purposes, which included advances to the Bank to finance its activities.

Table of Contents

8.9. Employee Benefit Plans

The components of net periodic benefit cost (income) related to our employee benefit plans are as follows (in thousands):


	Three Months Ended March 31,																Three Months Ended March 31,
	Defined Benefit Pension Plan						Defined Benefit Pension Plan Acquired						Restoration Plan				Defined Benefit Pension Plan						Defined Benefit Pension Plan Acquired						Restoration Plan
	2018			2017			2018			2017			2018		2017		2019			2018			2019			2018			2019		2018
Service cost	$	384		$	358		$	—		$	—		$	63	$	51	$	316		$	384		$	—		$	—		$	60	$	63
Interest cost	857			912			41			45			133		132		908			857			41			41			161		133
Expected return on assets	(1,620		)	(1,512		)	(73		)	(54		)	—		—		(1,504		)	(1,620		)	(73		)	(73		)	—		—
Net loss amortization	384			344			—			—			91		47		443			384			—			—			99		91
Prior service (credit) cost amortization	(3		)	(4		)	—			—			1		2		(3		)	(3		)	—			—			2		1
Net periodic benefit cost (income)	$	2		$	98		$	(32	)	$	(9	)	$	288	$	232	$	160		$	2		$	(32	)	$	(32	)	$	322	$	288

The service cost component is recorded on our consolidated income statement as salaries and employee benefits in noninterest expense while all other components other than service cost are recorded in other noninterest expense.

9. ~~Share-based Incentive Plans~~

~~2017 Incentive Plan~~

On May 10, 2017, our shareholders approved the Southside Bancshares, Inc. 2017 Incentive Plan (the “2017 Incentive Plan”), which is a stock-based incentive compensation plan. A total of 2,460,000 shares of our common stock were reserved and available for issuance pursuant to awards granted under the 2017 Incentive Plan. This amount includes a number of additional shares (not to exceed 410,000) underlying awards outstanding as of May 10, 2017 under the Company’s 2009 Incentive Plan that thereafter terminate or expire unexercised, or are cancelled, forfeited or lapse for any reason. Under the 2017 Incentive Plan, we are authorized to grant stock options, stock appreciation rights, restricted stock, restricted stock units, performance awards, and qualified performance-based awards or any combination thereof to selected employees, officers, directors and consultants of the Company and its affiliates. As of March 31, 2018, there were 2,011,515 shares remaining available for grant for future awards.

All share data for all periods presented has been adjusted to give retroactive recognition to stock dividends unless otherwise indicated. Reference to incentive plans refers to the 2017 Incentive Plan and predecessor incentive plans.

There have been 57,275 nonqualified stock options (“NQSOs”) granted during the three months ended March 31, 2018 with an exercise price equal to the fair value of the shares at the date of grant with a weighted average exercise price of $34.60. During the three months ended March 31, 2017, there were no stock option awards granted. The NQSOs have contractual terms of 10 years and vest in equal annual installments over either a three- or four-year period. During the three months ended March 31, 2018, we granted 11,423 restricted stock units (“RSUs”) with a total value of $395,000. During the three months ended March 31, 2017, there were no RSUs granted. The RSUs vest in equal annual installments over either a one-, three- or four-year period.

Historically, shares issued in connection with stock compensation awards have been issued from available authorized shares. Beginning in the second quarter of 2017, shares were issued from available treasury shares. Shares issued in connection with stock compensation awards along with other related information are presented in the following table without the retroactive recognition of stock dividends (in thousands, except per share amounts):

Three Months Ended
March 31,
2018 2017
New shares issued from available authorized shares —
33,596
New shares issued from available treasury shares 42,179
—
Total 42,179
33,596

Proceeds from stock option exercises $ 801
$ 639

~~For the three months ended March 31, 2018 and 2017, we had share-based compensation expense of $456,000 and $494,000, respectively.~~

Table of Contents

10. Derivative Financial Instruments and Hedging Activities

Our hedging policy allows the use of interest rate derivative instruments to manage our exposure to interest rate risk or hedge specified assets and liabilities. These instruments may include interest rate swaps and interest rate caps and floors. All derivative instruments are carried on the balance sheet at their estimated fair value and are recorded in other assets or other liabilities, as appropriate.

Derivative instruments may be designated as cash flow hedges of variable rate assets or liabilities, ~~or as~~ cash flow hedges of forecasted ~~transactions.~~transactions or fair value hedges of a recognized asset or liability or as non-hedging instruments. Gains and losses on derivative instruments designated as cash flow hedges are recorded in AOCI to the extent that they are effective. The amount recorded in other comprehensive income is reclassified to earnings in the same periods that the hedged cash flows impact earnings. The ineffective portion of changes in fair value is reported in current earnings. Gains and losses on derivative instruments designated as fair value hedges, as well as the change in fair value on the hedged item, are recorded in interest income in the consolidated statements of income. Gains and losses due to changes in fair value of the interest rate swap agreements completely offset changes in the fair value of the hedged portion of the hedged item. For derivative instruments not designated as hedging instruments, the gain or loss is recognized in current earnings during the period of change.

~~From time to time, we~~We have entered into certain interest rate swap contracts on specific variable rate FHLB advance ~~agreements with the FHLB.~~agreements. These interest rate swap contracts were designated as hedging instruments in cash flow hedges under ASC Topic 815. The objective of the interest rate swap contracts is to manage the expected future cash flows on ~~$240.0~~$270.0 million of variable rate advance agreements with the FHLB. The cash flows from the swap are expected to be effective in hedging the variability in future cash flows attributable to fluctuations in the underlying LIBOR interest rate.

During 2018, we entered into partial term fair value hedges for certain of our fixed rate callable available for sale municipal securities. These partial term hedges of selected cash flows covering the time periods to the call dates of the hedged securities were expected to be effective in offsetting changes in the fair value of the hedged securities. Interest rate swaps designated as partial-term fair value hedges were utilized to mitigate the effect of changing interest rates on the hedged securities. The hedging strategy converted a portion of the fixed interest rates on the securities to LIBOR-based variable interest rates. During the first quarter of 2019, our fair value hedging relationships were ineffective due to the sale of the hedged items. As a result of the sale, the cumulative adjustments to the carrying amount was a fair value loss recognized in earnings and recorded in interest income for the quarter ended March 31, 2019. The remaining fair value loss from the date of the sale of the hedged items through March 31, 2019, was recognized in earnings and recorded in noninterest income. As of March 31, 2019, the interest rate swaps were considered non-hedging instruments and were subsequently terminated on April 12, 2019.

In accordance with ASC Topic 815, if a hedging item is terminated prior to maturity for a cash settlement, the existing gain or loss within AOCI will continue to be reclassified into earnings during the period or periods in which the hedged forecasted transaction affects earnings unless it is probable that the forecasted transaction will not occur by the end of the originally specified time period. If the forecasted transaction is deemed probable to not occur, the derivative gain or loss reported in AOCI shall be reclassified into earnings immediately. During ~~the first quarter of~~ 2017, we terminated two interest rate swap contracts designated as cash flow hedges. At the time of termination, we determined ~~that~~ the underlying hedged forecasted transactions were still probable of occurring. The existing gain in AOCI will be reclassified into earnings in the same periods the hedged forecasted transaction affects earnings. These transactions are reevaluated on a monthly basis to determine if the hedged forecasted transactions are still probable of occurring. If at a subsequent evaluation, it is determined that the transactions will not occur, any related gains or losses recorded in AOCI are immediately recognized in earnings.

At March 31, 2018, net derivative assets included $13.7 million of cash collateral received from counterparties under master netting agreements. At March 31, 2018, we had $424,000 of cash collateral payable that was not offset against derivative assets.

From time to time, we may enter into certain interest rate swaps, cap and floor contracts that are not designated as hedging instruments. These interest rate derivative contracts relate to transactions in which we enter into an interest rate swap, cap, or floor with a customer while concurrently entering into an offsetting interest rate swap, cap, or floor with a third-party financial institution. We agree to pay interest to the customer on a notional amount at a variable rate and receive interest from the customer on a similar notional amount at a fixed interest rate. At the same time, we agree to pay a third-party financial institution the same fixed interest rate on the same notional amount and receive the same variable interest rate on the same notional amount. These interest rate derivative contracts allow our customers to effectively convert a variable rate loan to a fixed rate loan. The changes in the fair value of the underlying derivative contracts primarily offset each other and do not significantly impact our results of operations. ~~For derivative instruments not designated as hedging instruments, the gain or loss is recognized in current earnings during the period of change.~~ We recognized swap fee income associated with these derivative contracts immediately based upon the difference in the bid/ask spread of the underlying transactions with the customer and the third-party financial institution. The swap fee income is included in other noninterest income in our consolidated statements of income.

Table of Contents

At March 31, 2019, net derivative assets included $3.4 million of cash collateral received from counterparties under master netting agreements and net derivative liabilities included $2.2 million of cash collateral held by a counterparty to a master netting agreement. At March 31, 2019, we had $531,000 of cash collateral receivable that was not offset against derivative liabilities.

The notional amounts of the derivative instruments represent the contractual cash flows pertaining to the underlying agreements. These amounts are not exchanged and are not reflected in the consolidated balance sheets. The fair value of the interest rate swaps are presented at net in other assets and other liabilities when a right of offset exists, based on transactions with a single counterparty that are subject to a legally enforceable master netting agreement.

~~Table of Contents~~

The following tables present the notional and estimated fair value amount of derivative positions outstanding (in thousands):


		March 31, 2018							December 31, 2017									March 31, 2019								December 31, 2018
		Estimated Fair Value							Estimated Fair Value									Estimated Fair Value								Estimated Fair Value
		Notional Amount ⁽¹⁾		Asset Derivative			Liability Derivative		Notional Amount ⁽¹⁾		Asset Derivative			Liability Derivative				Notional Amount ⁽¹⁾		Asset Derivative			Liability Derivative			Notional Amount ⁽¹⁾		Asset Derivative			Liability Derivative
Derivatives designated as hedging instruments	Derivatives designated as hedging instruments																Derivatives designated as hedging instruments
Interest rate contracts:
Swaps-Cash Flow Hedge-Financial institution counterparties		$	240,000	$	12,039		$	—	$	240,000	$	7,922		$	22
Swaps-Cash flow Hedge-Financial institution counterparties																		$	270,000	$	6,408		$	1,243		$	270,000	$	9,388		$	457
Swaps-Fair Value Hedge-Financial institution counterparties																		—		—			—			21,100		—			657
Derivatives designated as non-hedging instruments	Derivatives designated as non-hedging instruments																Derivatives designated as non-hedging instruments
Interest rate contracts:
Swaps-Financial institution counterparties		66,853		1,627			—		67,220		92			612				114,348		75			3,180			93,967		1,119			1,087
Swaps-Customer counterparties		66,853		—			1,627		67,220		612			92				93,248		2,244			75			93,967		1,087			1,119
Gross derivatives				13,666			1,627				8,626			726						8,727			4,498					11,594			3,320
Offsetting derivative assets/liabilities				—			—				(114		)	(114		)				(2,254		)	(2,254		)			(2,201		)	(2,201		)
Cash collateral received/posted				(13,666		)	—				(7,900		)	(520		)				(3,350		)	(2,169		)			(8,306		)	—
Net derivatives included in the consolidated balance sheets ⁽²⁾				$	—		$	1,627			$	612		$	92					$	3,123		$	75				$	1,087		$	1,119


(1)	Notional amounts, which represent the extent of involvement in the derivatives market, are used to determine the contractual cash flows required in accordance with the terms of the agreement. These amounts are typically not exchanged, significantly exceed amounts subject to credit or market risk and are not reflected in the consolidated balance sheets.

(2)

Net derivative assets are included in other assets and net derivative liabilities are included in other liabilities on the consolidated balance sheets. Included in the fair value of net derivative assets and net derivative liabilities are credit valuation adjustments reflecting counterparty credit risk and our credit risk. We had no$1.4 million credit exposure ~~at March 31, 2018. We had net credit exposure of $30,000~~ related to interest rate swaps with financial institutions and ~~$612,000~~$2.2 million related to interest rate swaps with customers at March 31, 2019. We had no credit exposure related to interest rate swaps with financial institutions and $1.1 million related to interest rate swaps with customers at December 31, ~~2017.~~2018. The credit risk associated with customer transactions is partially mitigated as these are generally secured by the non-cash collateral securing the underlying transaction being hedged.

The summarized expected weighted average remaining maturity of the notional amount of interest rate swaps and the weighted average interest rates associated with the amounts expected to be received or paid on interest rate swap agreements are presented below (dollars in thousands). Variable rates received on pay fixed swaps are based on one-month or three-month LIBOR rates in effect at March 31, ~~2018~~2019 and December 31, ~~2017:~~

2018:


	March 31, 2018							December 31, 2017							March 31, 2019							December 31, 2018
			Weighted Average							Weighted Average							Weighted Average							Weighted Average
	Notional Amount		Remaining Maturity (in years)	Receive Rate		Pay Rate		Notional Amount		Remaining Maturity (in years)	Receive Rate		Pay Rate		Notional Amount		Remaining Maturity (in years)	Receive Rate		Pay Rate		Notional Amount		Remaining Maturity (in years)	Receive Rate		Pay Rate
Swaps-Cash Flow Hedge
Swaps-Cash flow hedge
Financial institution counterparties	$	240,000	5.0	1.75	%	1.43	%	$	240,000	5.3	1.44	%	1.43	%	$	270,000	4.6	2.54	%	1.58	%	$	270,000	4.8	2.45	%	1.58	%
Swaps-Non-Hedging
Swaps-Fair value hedge
Financial institution counterparties															—		—	—		—		21,100		7.5	2.56		3.00
Swaps-Non-hedging
Financial institution counterparties	66,853		12.5	1.70		2.37		67,220		12.7	1.39		2.37		114,348		10.6	2.53		2.65		93,967		11.6	2.36		2.58
Customer counterparties	66,853		12.5	2.37		1.70		67,220		12.7	2.37		1.39		93,248		11.4	2.58		2.49		93,967		11.6	2.58		2.36

Table of Contents

11. Fair Value Measurement

Fair value is the price that would be received upon the sale of an asset or paid to transfer a liability (exit price) in an orderly transaction between market participants. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability is not adjusted for transaction costs. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction. Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact and (iv) willing to transact.

Valuation techniques including the market approach, the income approach and/or the cost approach are utilized to determine fair value. Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability. Valuation policies and procedures are determined by our investment department and reported to our Asset/Liability Committee (“ALCO”) for review. An entity must consider all aspects of nonperforming risk, including the entity’s own credit standing, when measuring fair value of a liability. Inputs may be observable, meaning those that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from independent sources, or unobservable, meaning those that reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. A fair value hierarchy for valuation inputs gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:

Level 1 Inputs - Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.

Level 2 Inputs - Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, volatilities, prepayment speeds, credit risks, etc.) or inputs that are derived principally from or corroborated by market data by correlation or other means.

Level 3 Inputs - Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.

Level 3 assets recorded at fair value on a nonrecurring basis at March 31, ~~2018~~2019 and December 31, ~~2017~~2018 included loans for which a specific allowance was established based on the fair value of collateral and commercial real estate for which fair value of the properties was less than the cost basis. For both asset classes, the unobservable inputs were the additional adjustments applied by management to the appraised values to reflect such factors as non-current appraisals and revisions to estimated time to sell. These adjustments are determined based on qualitative judgments made by management on a case-by-case basis and are not quantifiable inputs, although they are used in the determination of fair value.

A description of the valuation methodologies used for assets and liabilities measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below.

Certain financial assets are measured at fair value in accordance with GAAP. Adjustments to the fair value of these assets usually result from the application of fair value accounting or write-downs of individual assets. Transfers between levels of the fair value hierarchy are recognized on the actual date of the event or circumstances that caused the transfer, which generally coincides with our monthly and/or quarterly valuation process. There were no transfers between Level 1 and Level 2 during the three months ended March 31, ~~2018~~2019 or the year ended December 31, ~~2017.~~2018.

Securities Available for Sale and Equity Investments with readily determinable fair values – U.S. Treasury securities and equity investments are reported at fair value utilizing Level 1 inputs. Other securities classified as available for sale are reported at fair value utilizing Level 2 inputs. For these securities, we obtain fair value measurements from independent pricing services and obtain an understanding of the pricing methodologies used by these independent pricing services. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the bond’s terms and conditions, among other things, as stated in the pricing methodologies of the independent pricing services.

We review and validate the prices supplied by the independent pricing services for reasonableness by comparison to prices obtained from, in most cases, two additional third party sources. For securities where prices are outside a reasonable range, we

Table of Contents

further review those securities, based on internal ALCO approved procedures, to determine what a reasonable fair value measurement is for those securities, given available data.

Derivatives – Derivatives are reported at fair value utilizing Level 2 inputs. We obtain fair value measurements from three sources including an independent pricing service and the counterparty to the derivatives designated as hedges. The fair value measurements consider observable data that may include dealer quotes, market spreads, the U.S. Treasury yield curve, live trading levels, trade execution data, credit information and the derivatives’ terms and conditions, among other things. We review the prices supplied by the sources for reasonableness. In addition, we obtain a basic understanding of their underlying pricing methodology. We validate prices supplied by the sources by comparison to one another.

Certain nonfinancial assets and nonfinancial liabilities measured at fair value on a recurring basis include reporting units measured at fair value and tested for goodwill impairment.

Certain financial assets and financial liabilities are measured at fair value on a nonrecurring basis, which means that the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment). Financial assets and financial liabilities measured at fair value on a nonrecurring basis included foreclosed assets and impaired loans at March 31, ~~2018~~2019 and December 31, ~~2017.~~2018.

Foreclosed Assets – Foreclosed assets are initially recorded at fair value less costs to sell. The fair value measurements of foreclosed assets can include Level 2 measurement inputs such as real estate appraisals and comparable real estate sales information, in conjunction with Level 3 measurement inputs such as cash flow projections, qualitative adjustments and sales cost estimates. As a result, the categorization of foreclosed assets is Level 3 of the fair value hierarchy. In connection with the measurement and initial recognition of certain foreclosed assets, we may recognize charge-offs through the allowance for loan losses.

Impaired Loans – Certain impaired loans may be reported at the fair value of the underlying collateral if repayment is expected solely from the collateral. Collateral values are estimated using Level 3 inputs based on customized discounting criteria or appraisals. At March 31, ~~2018~~2019 and December 31, ~~2017,~~2018, the impact of loans with specific reserves based on the fair value of the collateral was reflected in our allowance for loan losses.

~~Certain nonfinancial assets and nonfinancial liabilities measured at fair value on a recurring basis include reporting units measured at fair value and tested for goodwill impairment.~~

Table of Contents

The following tables summarize assets measured at fair value on a recurring and nonrecurring basis segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value (in thousands):


	As of March 31, 2018:								March 31, 2019
			Fair Value Measurements at the End of the Reporting Period Using								Fair Value Measurements at the End of the Reporting Period Using
	Carrying Amount		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Carrying Amount		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Recurring fair value measurements
Investment Securities:
State and Political Subdivisions	$	781,358	$	—	$	781,358	$	—
Other Stocks and Bonds	4,998		—		4,998		—
Mortgage-backed Securities: ⁽¹⁾
Investment securities:
State and political subdivisions									$	453,271	$	—	$	453,271	$	—
Other stocks and bonds									2,921		—		2,921		—
Mortgage-backed securities: ⁽¹⁾
Residential	731,790		—		731,790		—		1,003,702		—		1,003,702		—
Commercial	544,393		—		544,393		—		416,361		—		416,361		—
Equity Investments:
Equity Investments ⁽²⁾	5,825		5,825		—		—
Equity investments:
Equity investments									5,864		5,864		—		—
Derivative assets:
Interest rate swaps	13,666		—		13,666		—		8,727		—		8,727		—
Total asset recurring fair value measurements	$	2,082,030	$	5,825	$	2,076,205	$	—	$	1,890,846	$	5,864	$	1,884,982	$	—

Derivative liabilities:
Interest rate swaps	$	1,627	$	—	$	1,627	$	—	$	4,498	$	—	$	4,498	$	—
Total liability recurring fair value measurements	$	1,627	$	—	$	1,627	$	—	$	4,498	$	—	$	4,498	$	—

Nonrecurring fair value measurements
Foreclosed assets	$	2,056	$	—	$	—	$	2,056	$	1,003	$	—	$	—	$	1,003
Impaired loans ⁽³⁾⁽²⁾	32,885		—		—		32,885		31,680		—		—		31,680
Total asset nonrecurring fair value measurements	$	34,941	$	—	$	—	$	34,941	$	32,683	$	—	$	—	$	32,683

Table of Contents


	As of December 31, 2017								December 31, 2018
			Fair Value Measurements at the End of the Reporting Period Using								Fair Value Measurements at the End of the Reporting Period Using
	Carrying Amount		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Carrying Amount		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Recurring fair value measurements
Investment Securities:
U.S. Government Agency Debentures	$	108,869	$	—	$	108,869	$	—
State and Political Subdivisions	392,664		—		392,664		—
Other Stocks and Bonds	5,055		—		5,055		—
Equity Investments ⁽²⁾	5,920		5,920		—		—
Mortgage-backed Securities: ⁽¹⁾
Investment securities:
State and political subdivisions									$	716,601	$	—	$	716,601	$	—
Other stocks and bonds									2,709		—		2,709		—
Mortgage-backed securities: ⁽¹⁾
Residential	718,029		—		718,029		—		732,972		—		732,972		—
Commercial	308,218		—		308,218		—		537,154		—		537,154		—
Equity investments:
Equity investments									5,791		5,791		—		—
Derivative assets:
Interest rate swaps	8,626		—		8,626		—		11,594		—		11,594		—
Total asset recurring fair value measurements	$	1,547,381	$	5,920	$	1,541,461	$	—	$	2,006,821	$	5,791	$	2,001,030	$	—

Derivative liabilities:
Interest rate swaps	$	726	$	—	$	726	$	—	$	3,320	$	—	$	3,320	$	—
Total liability recurring fair value measurements	$	726	$	—	$	726	$	—	$	3,320	$	—	$	3,320	$	—

Nonrecurring fair value measurements
Foreclosed assets	$	1,767	$	—	$	—	$	1,767	$	1,206	$	—	$	—	$	1,206
Impaired loans ⁽³⁾⁽²⁾	6,536		—		—		6,536		37,813		—		—		37,813
Total asset nonrecurring fair value measurements	$	8,303	$	—	$	—	$	8,303	$	39,019	$	—	$	—	$	39,019


(1)	All mortgage-backed securities are issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored enterprises.


(2)	With the adoption of ASU 2016-01 on January 1, 2018, these investments are included in equity investments on our consolidated balance sheets. The guidance was applied on a prospective approach resulting in prior-periods no longer being comparable. See “Note 1 – Summary of Significant Accounting and Reporting Policies” for further information.


~~(3)~~	Impaired loans represent collateral-dependent loans with a specific valuation allowance. Losses on these loans represent charge-offs which are netted against the allowance for loan losses.

Disclosure of fair value information about financial instruments, whether or not recognized in the balance sheet, is required when it is practicable to estimate that value. In cases where quoted market prices are not available, fair values are based on estimates using present value or other estimation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Such techniques and assumptions, as they apply to individual categories of our financial instruments, are as follows:

Cash and cash equivalents - The carrying amount for cash and cash equivalents is a reasonable estimate of those assets’ fair value.

Investment and ~~mortgage - backed~~mortgage-backed securities held to maturity - Fair values for these securities are based on quoted market prices, where available. If quoted market prices are not available, fair values are based on quoted market prices for similar securities or estimates from independent pricing services.

FHLB stock - The carrying amount of FHLB stock is a reasonable estimate of the fair value of those assets.

Equity investments - Equity investments with readily determinable fair values are presented at fair value based upon the currently available bid-and-ask quotations publicly available on a market or exchange. The carrying value of other equity investments without readily determinable fair values are measured at cost less impairment, if any, adjusted for observable price changes for an identical or similar investment of the same issuer. This carrying value is a reasonable estimate of the fair value of those assets.

Table of Contents

Loans receivable - ~~With the adoption of ASU 2016-01 on January 1, 2018,we refined our methodology to~~We estimate the fair value of our loan portfolio to ~~use the~~an exit price notion ~~as required by the ASU. The guidance was applied on a prospective approach resulting in prior-periods no longer being comparable. See “Note 1 – Summary of Significant Accounting~~with adjustments for liquidity, credit and ~~Reporting Policies” for further information. F~~prepayment factors. or adjustable rate loans that reprice frequently and with no significant change in credit risk, the carrying amounts are a reasonable estimate of those assets’ fair value. The fair value of fixed rate loans is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. Nonperforming loans are estimated using discounted cash flow analyses or the underlying value of the collateral where applicable.

Loans held for sale – The fair value of loans held for sale is determined based on expected proceeds, which are based on sales contracts and commitments.

Deposit liabilities - The fair value of demand deposits, savings accounts and certain money market deposits is the amount on demand at the reporting date, which is the carrying value. Fair values for fixed rate CDs are estimated using a discounted cash flow calculation that applies interest rates currently being offered for deposits of similar remaining maturities.

Federal funds purchased and repurchase agreements - Federal funds purchased generally have original terms to maturity of one day and repurchase agreements generally have terms of less than one year, and therefore both are considered short-term borrowings. Consequently, their carrying value is a reasonable estimate of fair value.

FHLB borrowings - The fair value of these borrowings is estimated by discounting the future cash flows using rates at which borrowings would be made to borrowers with similar credit ratings and for the same remaining maturities.

Subordinated notes - The fair value of the subordinated notes is estimated by discounting future cash flows using estimated rates at which long-term debt would be made to borrowers with similar credit ratings and for the remaining maturities.

~~Long-term debt~~Trust preferred subordinated debentures - The fair value of the long-term debt is estimated by discounting future cash flows using estimated rates at which long-term debt would be made to borrowers with similar credit ratings and for the remaining maturities.

Table of Contents

The following tables present our financial assets and financial liabilities measured on a nonrecurring basis at both their respective carrying amounts and estimated fair value (in thousands):


			Estimated Fair Value										Estimated Fair Value
March 31, 2018	Carrying Amount		Total		Level 1		Level 2		Level 3
Financial Assets:
March 31, 2019											Carrying Amount		Total		Level 1		Level 2		Level 3
Financial assets:
Cash and cash equivalents	$	262,811	$	262,811	$	262,811	$	—	$	—	$	269,943	$	269,943	$	269,943	$	—	$	—
Investment Securities:
Investment securities:
Held to maturity, at carrying value	3,207		3,171		—		3,171		—		3,025		3,054		—		3,054		—
Mortgage-backed Securities:
Mortgage-backed securities:
Held to maturity, at carrying value	161,640		158,134		—		158,134		—		144,406		144,612		—		144,612		—
FHLB stock, at cost	42,676		42,676		—		42,676		—		35,269		35,269		—		35,269		—
Equity investments	6,242		6,242		—		6,242		—		6,318		6,318		—		6,318		—
Loans, net of allowance for loan losses	3,285,407		3,225,587		—		—		3,225,587		3,280,955		3,293,896		—		—		3,293,896
Loans held for sale	2,003		2,003		—		2,003		—		384		384		—		384		—
Financial Liabilities:
Financial liabilities:
Deposits	$	4,641,897	$	4,630,470	$	—	$	4,630,470	$	—	$	4,567,893	$	4,563,629	$	—	$	4,563,629	$	—
Federal funds purchased and repurchase agreements	7,825		7,825		—		7,825		—		8,637		8,637		—		8,637		—
FHLB borrowings	772,165		748,889		—		748,889		—		619,861		614,247		—		614,247		—
Subordinated notes, net of unamortized debt issuance costs	98,286		96,863		—		96,863		—		98,448		98,400		—		98,400		—
Trust preferred subordinated debentures, net of unamortized debt issuance costs	60,242		47,894		—		47,894		—		60,247		57,637		—		57,637		—


			Estimated Fair Value
December 31, 2017	Carrying Amount		Total		Level 1		Level 2		Level 3
Financial Assets:
��													Estimated Fair Value
December 31, 2018											Carrying Amount		Total		Level 1		Level 2		Level 3
Financial assets:
Cash and cash equivalents	$	198,692	$	198,692	$	198,692	$	—	$	—	$	120,719	$	120,719	$	120,719	$	—	$	—
Investment Securities:
Investment securities:
Held to maturity, at carrying value	413,632		421,928		—		421,928		—		3,083		3,046		—		3,046		—
Mortgage-backed Securities:
Mortgage-backed securities:
Held to maturity, at carrying value	495,874		499,872		—		499,872		—		159,848		156,735		—		156,735		—
FHLB stock, at cost	55,729		55,729		—		55,729		—		32,583		32,583		—		32,583		—
Equity investments	5,821		5,821		—		5,821		—		6,302		6,302		—		6,302		—
Loans, net of allowance for loan losses	3,273,575		3,269,316		—		—		3,269,316		3,285,780		3,251,923		—		—		3,251,923
Loans held for sale	2,001		2,001		—		2,001		—		601		601		—		601		—
Financial Liabilities:
Financial liabilities:
Deposits	$	4,515,447	$	4,506,133	$	—	$	4,506,133	$	—	$	4,425,030	$	4,417,902	$	—	$	4,417,902	$	—
Federal funds purchased and repurchase agreements	9,498		9,498		—		9,498		—		36,810		36,810		—		36,810		—
FHLB borrowings	1,017,361		1,008,292		—		1,008,292		—		719,065		708,904		—		708,904		—
Subordinated notes, net of unamortized debt issuance costs	98,248		99,665		—		99,665		—		98,407		97,611		—		97,611		—
Trust preferred subordinated debentures, net of unamortized debt issuance costs	60,241		47,622		—		47,622		—		60,246		54,729		—		54,729		—

Table of Contents

The fair value estimate of financial instruments for which quoted market prices are unavailable is dependent upon the assumptions used. Consequently, those estimates cannot be substantiated by comparison to independent markets and, in many cases, could not be realized in immediate settlement of the instruments. Accordingly, the aggregate fair value amounts presented in the above fair value ~~table~~tables do not necessarily represent their underlying value.

12. Income Taxes

The income tax expense included in the accompanying consolidated statements of income consists of the following (in thousands):

Three Months Ended
March 31,
2018 2017
Current income tax expense $ 2,345
$ 3,027
Deferred income tax benefit (255 ) (19 )
Income tax expense $ 2,090
$ 3,008

The Tax Cuts and Jobs Act (“Tax Act”) was enacted on December 22, 2017. The Tax Act reduces the U.S. federal corporate tax rate from 35% to 21%. We remeasured certain deferred tax assets and liabilities as of December 22, 2017 based on the rates at which they are expected to reverse in the future, which is generally 21%. However, we are still analyzing certain aspects of the Tax Act and refining our calculations, which could potentially affect the measurement of these balances or potentially give rise to new deferred tax amounts. During the three months ended March 31, 2018, there were no material adjustments made to the provisional amounts recorded with the remeasurement.

The Tax Act repealed the existing Alternative Minimum Tax (“AMT”). As of March 31, 2018, we had a remaining AMT tax credit of $6.9 million. This existing tax credit carryforward can be used to offset regular future tax liability. Additionally, this AMT credit is refundable in any taxable year after 2017 and before 2022 in an amount equal to 50% of the excess of the minimum tax credit for the taxable year over the amount of the credit allowable for the year against regular tax liability. We expect to realize the remaining AMT tax credit in 2018 to offset tax liability.



	Three Months Ended March 31,
	2019		2018
Current income tax expense	$	3,011	$	2,345
Deferred income tax expense (benefit)	126		(255		)
Income tax expense	$	3,137	$	2,090

Net deferred tax assets totaled ~~$16.6 million~~$491,000 at March 31, ~~2018~~2019 and ~~$12.2~~$9.8 million at December 31, ~~2017.~~2018. No valuation allowance for the net deferred tax ~~assets~~asset was recorded at March 31, ~~2018~~2019 or December 31, ~~2017,~~2018, as management believes it is more likely than not that all of the net deferred tax ~~assets~~asset will be realized in future years. Unrecognized tax benefits were not material at March 31, ~~2018~~2019 or December 31, ~~2017.~~2018.

We recognized income tax expense of ~~$2.1~~$3.1 million, for an effective tax rate (“ETR”) of ~~11.4%~~14.3% for the three months ended March 31, ~~2018,~~2019, compared to income tax expense of ~~$3.0~~$2.1 million, for an ETR of ~~16.7%~~11.4%, for the three months ended March 31, ~~2017.~~2018. The ~~lower~~higher ETR for the three months ended March 31, ~~2018~~2019 was mainly due to a decrease in tax-exempt income as a percentage of pre-tax income as compared to the ~~reduced corporate tax rate under the Tax Act from 35% to 21%.~~same period in 2018. The ETR differs from the stated rate of 21% ~~and 35%~~ for the three months ended March 31, ~~2018~~2019 and ~~2017, respectively,~~2018 primarily due to the effect of tax-exempt income from municipal loans and securities, as well as bank owned life insurance. We file ~~federal~~ income tax returns in the U.S. federal jurisdictions and in certain states. We are no longer subject to U.S. federal income tax examinations by tax authorities for years before ~~2014~~2015 or Texas state tax examinations by tax authorities for years before ~~2013.~~2014.

Table of Contents

13. Leases

We lease certain retail- and full-service branch locations, ATM locations, certain equipment and a loan production office. Leases with an initial term of twelve months or less are not recorded on the balance sheet. Operating lease cost, which is comprised of the amortization of the ROU asset and the implicit interest accreted on the operating lease liability, is recognized on a straight-line basis over the lease term and is included in net occupancy expense on our consolidated statements of income. We evaluate the lease term by assuming the exercise of options to extend that are reasonably assured and those option periods covered by an option to terminate the lease, if deemed not reasonably certain to be exercised. The lease term is used to determine the straight-line expense and limits the depreciable life of any related leasehold improvements. Certain leases require us to pay real estate taxes, insurance, maintenance and other operating expenses associated with the leased premises. These expenses are classified in net occupancy expense on our consolidated statements of income, consistent with similar costs for owned locations, but is not included in operating lease cost below.

Our leases have remaining lease terms ranging from 7 months to 20.1 years, some of which include options to extend the leases for up to 10 years, and some of which include options to terminate the leases within 2 years. We calculate the lease liability using a discount rate that represents our incremental borrowing rate at the lease commencement date.

We are also party to operating leases where we lease properties we own to third parties. Operating lease income received from tenants who rent our properties is reported as a reduction to occupancy expense on our consolidated statements of income. The underlying assets associated with these operating leases are included in premises and equipment on our consolidated balance sheets.

Balance sheet information related to leases was as follows (in thousands):



	March 31, 2019
Operating leases:
Operating lease right-of-use assets	$	9,455
Operating lease liabilities	$	9,811

The components of lease cost were as follows (in thousands):



	Three Months Ended March 31, 2019
Operating lease cost	$	394

Supplemental cash flow information related to leases was as follows (in thousands):



	Three Months Ended March 31, 2019
Cash paid for amounts included in the measurement of the lease liabilities:
Operating cash flows from operating leases	$	340
Right-of-use assets obtained in exchange for new operating lease liabilities	$	—

Additional information related to leases was as follows:



	March 31, 2019
Weighted average remaining lease term (in years)	12.3
Weighted average discount rate	3.91	%

Table of Contents

Future minimum rental commitments due under non-cancelable operating leases at March 31, 2019 were as follows (in thousands):



Year ending December 31,
2019 (excluding the three months ended March 31, 2019)	$	977
2020	1,287
2021	1,180
2022	1,142
2023	992
2024 and thereafter	7,219
Total lease payments	12,797
Less: Interest	(2,986		)
Present value of lease liabilities	$	9,811

We also lease certain of our owned facilities or portions thereof to third parties. Our primary leased facility is a 202,000 square-foot office building in Fort Worth, Texas that is used for a branch location and certain bank operations. We occupy approximately 41,000 square feet of the building and lease the remaining space to various tenants. Some of these leases contain options to renew and options to terminate at the discretion of the tenant.

Gross rental income from these leases were as follows (in thousands):



	Three Months Ended March 31, 2019
Gross rental income	$	745

At March 31, 2019, non-cancelable operating leases with future minimum lease payments are as follows (in thousands):



Year ending December 31,
2019 (excluding the three months ended March 31, 2019)	$	2,050
2020	2,572
2021	1,487
2022	1,466
2023	1,227
2024 and thereafter	4,048
Total lease payments	$	12,850

~~13.~~14. Off-Balance-Sheet Arrangements, Commitments and Contingencies

Financial Instruments with Off-Balance-Sheet Risk. In the normal course of business, we are a party to certain financial instruments with off-balance-sheet risk to meet the financing needs of our customers. These off-balance-sheet instruments include commitments to extend credit and standby letters of credit. These instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount reflected in the financial statements. The contract or notional amounts of these instruments reflect the extent of involvement and exposure to credit loss that we have in these particular classes of financial instruments.

Commitments to extend credit are agreements to lend to a customer provided that the terms established in the contract are met. Commitments generally have fixed expiration dates and may require the payment of fees. Since some commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party. These guarantees are primarily issued to support public and private borrowing arrangements. The credit risk involved in issuing letters

~~Table of Contents~~

of credit is essentially the same as that involved in extending loan commitments to customers and similarly do not necessarily represent future cash obligations.

Table of Contents

Financial instruments with off-balance-sheet risk were as follows (in thousands):


	At March 31, 2018		At December 31, 2017		March 31, 2019		December 31, 2018
Unused commitments:
Commitments to extend credit	$	805,719	$	804,715	$	900,422	$	874,557
Standby letters of credit	15,446		14,890		26,826		27,438
Total	$	821,165	$	819,605	$	927,248	$	901,995

We apply the same credit policies in making commitments and standby letters of credit as we do for on-balance-sheet instruments. We evaluate each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary, upon extension of credit is based on management’s credit evaluation of the borrower. Collateral held varies but may include cash or cash equivalents, negotiable instruments, real estate, accounts receivable, inventory, oil, gas and mineral interests, property, plant and equipment.

~~Lease Commitments~~. We lease certain branch facilities and office equipment under operating leases. It is expected that certain leases will be renewed, or equipment replaced with new leased equipment, as these leases expire.

Securities. In the normal course of business we buy and sell securities. At March 31, ~~2018,~~2019, there were ~~$3.6~~$55.8 million of unsettled trades to purchase securities and ~~$35.3~~$95.5 million of unsettled trades to sell securities. ~~There~~At December 31, 2018, there were no$6.4 million unsettled trades to purchase securities and no unsettled trades to sell ~~securities at December 31, 2017.~~securities.

Deposits. There were no unsettled issuances of brokered ~~CDs~~certificates of deposits (“CD”) at March 31, ~~2018 or~~2019. There were $15.2 million unsettled issuances of brokered CDs at December 31, ~~2017.~~2018.

Litigation. We are involved with various litigation in the normal course of business. Management, after consulting with our legal counsel, believes that any liability resulting from litigation will not have a material effect on our financial position, results of operations or liquidity.

4244

Table of Contents

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following is a discussion of our consolidated financial condition, changes in our financial condition and results of our operations, and should be read and reviewed in conjunction with the financial statements, and the notes thereto, in this Quarterly Report on Form 10-Q and in our Annual Report on Form 10-K for the year ended December 31, ~~2017.~~2018.

Forward-Looking Statements

Certain statements of other than historical fact that are contained in this report may be considered to be “forward-looking statements” within the meaning of and subject to the safe harbor protections of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are not guarantees of future performance, nor should they be relied upon as representing management’s views as of any subsequent date. These statements may include words such as “expect,” “estimate,” “project,” “anticipate,” “appear,” “believe,” “could,” “should,” “may,” “might,” “will,” “would,” “seek,” “intend,” “probability,” “risk,” “goal,” “target,” “objective,” “plans,” “potential,” and similar expressions. Forward-looking statements are statements with respect to our beliefs, plans, expectations, objectives, goals, anticipations, assumptions, ~~and~~ estimates, ~~about our~~intentions and future performance and are subject to significant known and unknown risks and uncertainties, which could cause our actual results to differ materially from the results discussed in the forward-looking statements. For example, discussions ~~about~~of the effect of our expansion, trends in asset quality ~~capital, liquidity, the pace of loan~~ and ~~revenue~~earnings from growth, ~~the Company’s ability to sell nonperforming assets, expense reductions, planned operational efficiencies, earnings~~ and certain market risk disclosures ~~including the impact of interest rates and other economic factors,~~ are based upon information presently available to management and are dependent on choices about key model characteristics and assumptions and are subject to various limitations. By their nature, certain of the market risk disclosures are only estimates and could be materially different from what actually occurs in the future. Accordingly, our results could materially differ from those that have been estimated. Other factors that could cause actual results to differ materially from those indicated by forward-looking statements include, but are not limited to, the following:

general economic conditions, either globally, nationally, in the State of Texas, or in the specific markets in which we operate, including, without limitation, the deterioration of the commercial real estate, residential real estate, construction and development, energy, oil and gas, credit and liquidity markets, which could cause an adverse change in our net interest margin, or a decline in the value of our assets, which could result in realized losses;

current or future legislation, regulatory changes or changes in monetary or fiscal policy that adversely affect the businesses in which we are engaged, including the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (“Dodd-Frank Act”), the Federal Reserve’s actions with respect to interest rates, the capital requirements promulgated by the Basel Committee on Banking Supervision (“Basel Committee”) and other regulatory responses to economic conditions;

adverse changes in the status or financial condition of the Government-Sponsored Enterprises (the “GSEs”) which impact the GSEs’ guarantees or ability to pay or issue debt;

adverse changes in the credit portfolio of other U.S. financial institutions relative to the performance of certain of our investment securities;

economic or other disruptions caused by acts of terrorism in the United States, Europe or other areas;

technological changes, including potential cyber-security incidents;

our ability to identify and address cyber-security risks such as data security breaches, malware, ~~"denial~~“denial of ~~service"~~service” attacks, ~~"hacking"~~“hacking” and identity theft, a failure of which could disrupt our business and result in the disclosure of and/or misuse or misappropriation of confidential or proprietary information, disruption or damage of our systems, increased costs, significant losses, or adverse effects to our reputation;

the risk that our enterprise risk management framework may not identify or address risks adequately, which may result in unexpected losses;

changes in the interest rate yield curve such as flat, inverted or steep yield curves, or changes in the interest rate environment that impact interest margins and may impact prepayments on our mortgage-backed securities (“MBS”) portfolio;

increases in our nonperforming assets;

our ability to maintain adequate liquidity to fund operations and growth;

any applicable regulatory limits or other restrictions on Southside Bank’s ability to pay dividends to us;

the failure of our assumptions underlying allowance for loan losses and other estimates;

the failure to maintain an effective system of controls and procedures, including internal control over financial reporting;

the effectiveness of our derivative financial instruments and hedging activities to manage risk;

unexpected outcomes of, and the costs associated with, existing or new litigation involving us;

4345

Table of Contents

changes impacting our balance sheet and leverage strategy;

risks related to actual mortgage prepayments diverging from projections;

risks related to actual U.S. Agency MBS prepayments exceeding projected prepayment levels;

risks related to U.S. Agency MBS prepayments increasing due to U.S. Government programs designed to assist homeowners to refinance their mortgage that might not otherwise have qualified;

our ability to monitor interest rate risk;

risks related to fluctuations in the price per barrel of crude oil;

significant increases in competition in the banking and financial services industry;

changes in consumer spending, borrowing and saving habits;

~~the risk that we may be required to take additional charges with respect to our deferred tax assets as a result of Tax Cuts and Jobs Act (“Tax Act”) in the event our estimates prove false;~~

execution of future acquisitions, reorganization or disposition transactions, including the risk that the anticipated benefits of such transactions are not realized;

our ability to increase market share and control expenses;

our ability to develop competitive new products and services in a timely manner and the acceptance of such products and services by our customers;

the effect of changes in federal or state tax laws;

the effect of compliance with legislation or regulatory changes;

the effect of changes in accounting policies and practices;

credit risks of borrowers, including any increase in those risks due to changing economic conditions;

risks related to loans secured by real estate, including the risk that the value and marketability of collateral could decline; and

other risks and uncertainties discussed in “Part I - Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, ~~2017.~~2018.

All written or oral forward-looking statements made by us or attributable to us are expressly qualified by this cautionary notice. We disclaim any obligation to update any factors or to announce publicly the result of revisions to any of the forward-looking statements included herein to reflect future events or developments, unless otherwise required by law.

Critical Accounting Estimates

Our accounting and reporting estimates conform with U.S. generally accepted accounting principles (“GAAP”) and general practices within the financial services industry. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. ~~Actual~~We consider accounting estimates that can (1) be replaced by other reasonable estimates and/or (2) changes to an estimate from period to period that have a material impact on the presentation of our financial condition, changes in financial condition or results ~~could differ from~~of operations as well as (3) those estimates that require significant and complex assumptions about matters that are highly uncertain to be critical accounting estimates. We consider our critical accounting policies to include ~~the following:~~

~~Allowance for Losses on Loans. The~~ allowance for losses on loans, ~~represents our best estimate~~estimation of ~~probable losses inherent~~fair value, business combination and pension plan accounting.

Critical accounting estimates include a high degree of uncertainty in the ~~existing loan portfolio. The allowance for losses~~underlying assumptions. Management bases its estimates on loans is increased by the provision for losses on loans charged to expense and reduced by loans charged-off, net of recoveries. The provision for losses on loans is determined based on our assessment of several factors: reviews and evaluations of specific loans, changes in the nature and volume of the loan portfolio, current economic conditions and the related impact on specific borrowers and industry groups, historical ~~loan loss~~ experience, ~~the level of classified and nonperforming loans and the results of regulatory examinations.~~

The allowance for loan loss is based on the most current review of the loan portfolio and is a result of multiple processes. The servicing officer has the primary responsibility for updating significant changes in a customer’s financial position. Each officer prepares status updates on any credit deemed to be experiencing repayment difficulties which, in the officer’s opinion, would place the collection of principal or interest in doubt. Our internal loan review department is responsible for an ongoing review of our loan portfolio with specific goals set for the loans to be reviewed on an annual basis.

~~Table of Contents~~

than the normal degree of risk associated with them. In addition, a list of specifically reserved loans or loan relationships of $150,000 or more is updated on a quarterly basis in order to properly determine the necessary allowance and keep management informed on the status of attempts to correct the deficiencies noted with respect to the loan.

~~Loans are considered impaired if, based on~~ current information and ~~events, it is probable that we will be unable to collect~~other factors deemed relevant. The development, selection and disclosure of our critical accounting estimates are reviewed with the ~~scheduled payments of principal and interest when due according to the contractual terms~~Audit Committee of the ~~loan agreement. The measurement~~Company's Board of ~~loss on impaired loans is generally based on the fair value~~Directors. Actual results could differ from these estimates. For additional information regarding critical accounting policies, refer to “Note 1 - Summary of ~~the collateral if repayment is expected solely from the collateral or the present value of the expected future cash flows discounted at the historical effective interest rate stipulated~~Significant Accounting Policies” and “Note 6 - Loans and Allowance for Probable Loan Losses” in the ~~loan agreement. In measuring the fair value of the collateral, in addition~~notes to ~~relying on third party appraisals, we use assumptions such as discount rates~~consolidated financial statements and ~~methodologies, comparisons to recent sales prices of similar assets, and other assumptions consistent with those that would be utilized by unrelated third parties performing a valuation.~~

Changes in the financial condition of individual borrowers, economic conditions, historical loss experience and the conditions of the various markets in which collateral may be sold all may affect the required level of the allowance for losses on loans and the associated provision for loan losses.

The allowance for loan losses related to purchase credit impaired (“PCI”) loans is based on an analysis that is performed quarterly to estimate the expected cash flows for each loan deemed PCI. To the extent that the expected cash flows from a PCI loan have decreased since the acquisition date, we establish or increase the allowance for loan losses.

For acquired loans that are not deemed credit impaired at acquisition, credit discounts representing the principal losses expected over the life of the loan are a component of the initial fair value. Subsequent to the purchase date, the methods utilized to estimate the required allowance for loan losses for these loans is similar to originated loans. The remaining differences between the purchase price and the unpaid principal balance at the date of acquisition are recorded in interest income over the economic life of the loan.

~~As of March 31, 2018, our review of the loan portfolio indicated that a loan loss allowance of $24.2 million was appropriate to cover probable losses in the portfolio.~~

~~Refer~~refer to “Part II - Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations - ~~Loan Loss Experience and Allowance for Loan Losses”~~Critical Accounting Estimates,” and “Note ~~6 – Loans~~1 - Summary of Significant Accounting and ~~Allowance for Probable Loan Losses”~~Reporting Policies” in our Annual Report on Form 10-K for the year ended December 31, ~~2017 for a detailed description of our estimation process and methodology related to the allowance for loan losses.~~

~~Estimation of Fair Value. The estimation of fair value is significant to a number of our assets and liabilities. In addition, GAAP requires disclosure~~2018. As of the ~~fair value~~date of ~~financial instruments as a part of the notes~~this report, there have been no significant changes to the consolidated financial statements. Fair values for securities are volatile and may be influenced by a number of factors, including market interest rates, prepayment speeds, discount rates and the shape of yield curves. Fair values for most investment and MBS are based on quoted market prices, where available. If quoted market prices are not available, fair values are based on the quoted prices of similar instruments or estimates from independent pricing services. Where there are price variances outside certain ranges from different pricing services for specific securities, those pricing variances are reviewed with other market data to determine which of the price estimates is appropriate for that period. Fair values for our derivatives are based on measurements that consider observable data that may include dealer quotes, market spreads, the U.S. Treasury yield curve, live trading levels, trade execution data, credit information, and the derivatives’ terms and conditions, among other things. We validate prices supplied by such sources by comparison to one another.critical accounting estimates.

~~Business Combination~~.During a business combination consideration is first assigned to identifiable assets and liabilities, based on estimated fair values, with any excess recorded as goodwill. Determining fair value requires significant estimates and assumptions based on an evaluation of a number of factors, such as market share, customer and employee loyalty, asset lives, and the amount and timing of prospective cash flows and the discount rate applied to the cash flows. Assets and liabilities, including deposits, core deposit intangibles, property and equipment and loans, among others, are evaluated based upon the nature of the asset or liability, the business in which it is utilized, and the economic return it is generating or expected to generate.

~~Deposits, in a business combination, are evaluated based upon maturity and the weighted average rate to determine the present value or fair value.~~

Core Deposit Intangibles represent the cost savings derived from available core deposits relative to alternative financing. The cost of deposits on hand is evaluated against the Company’s primary source of funds, or FHLB advance agreements.

~~For loans acquired in a business combination, refer to “Allowance for Losses on Loans” in this section.~~

~~Other intangibles are evaluated based upon the nature of the underlying asset, life and the timing of prospective cash flows.~~

4546

Table of Contents

~~Property and equipment obtained in a business combination is evaluated at the highest and best use of the asset. Functional and economic obsolescence is also evaluated.~~

~~Impairment of Investment Securities and Mortgage-backed Securities~~. Investment securities and MBS classified as available for sale (“AFS”) are carried at fair value, and the impact of changes in fair value are recorded on our consolidated balance sheet as an unrealized gain or loss in “Accumulated other comprehensive (loss) income,” a separate component of shareholders’ equity. Securities classified as AFS or held to maturity (“HTM”) are subject to our review to identify when a decline in value is other-than-temporary. When it is determined that a decline in value is other-than-temporary, the carrying value of the security is reduced to its estimated fair value, with a corresponding charge to earnings for the credit portion and to other comprehensive income for the noncredit portion. Factors considered in determining whether a decline in value is other-than-temporary include: (1) whether the decline is substantial, the duration of the decline and the reasons for the decline in value; (2) whether the decline is related to a credit event, a change in interest rate or a change in the market discount rate; (3) the financial condition and near-term prospects of the issuer; and (4) whether we have a current intent to sell the security and whether it is not more likely than not that we will be required to sell the security before the anticipated recovery of its amortized cost basis. For certain assets, we consider expected cash flows of the investment in determining if impairment exists.

~~Defined Benefit Pension Plan~~. The plan obligations and related assets of our defined benefit pension plan (the “Plan”) and the OmniAmerican Bank Defined Benefit Plan (the “Acquired Plan”) are presented in “Note 11 – Employee Benefits” in our Annual Report on Form 10-K for the year ended December 31, 2017. Entry into the Plan by new employees was frozen effective December 31, 2005. Effective December 31, 2006, employee benefits under the Acquired Plan were frozen by Omni. In addition, no new participants may be added to the Acquired Plan. Assets in both plans, which consist primarily of marketable equity and debt instruments, are valued using observable market quotations. Obligations and the annual pension expense are determined by independent actuaries and through the use of a number of assumptions that are reviewed by management. Key assumptions in measuring the obligations of both plans include the discount rate and the estimated future return on assets in both plans. The rate of salary increases is another key assumption used in measuring the Plan obligation. The rate of salary increases is not required to measure the obligations of the Acquired Plan since the benefits are frozen. In determining the discount rate, we utilized a cash flow matching analysis to determine a range of appropriate discount rates for our defined benefit pension and restoration plans. In developing the cash flow matching analysis, we constructed a portfolio of high quality noncallable bonds (rated AA- or better) to match as close as possible the timing of future benefit payments of the Plans at December 31, 2017. Based on this cash flow matching analysis, we were able to determine an appropriate discount rate.

Salary increase assumptions for the Plan are based upon historical experience and our anticipated future actions. The expected long-term rate of return assumption reflects the average return expected based on the investment strategies and asset allocation on the assets invested to provide for the Plan’s liabilities. We consider broad equity and bond indices, long-term return projections, and actual long-term historical Plan performance when evaluating the expected long-term rate of return assumption. At March 31, 2018, the weighted-average actuarial assumptions of the Plan were: a discount rate of 3.71%; assumed salary increases of 3.50%; and a long-term rate of return on Plan assets of 7.25%. Material changes in pension benefit costs may occur in the future due to changes in these assumptions. Future annual amounts could be impacted by changes in the number of participants in the plans, changes in the level of benefits provided, changes in the discount rates, changes in the expected long-term rate of return, changes in the level of contributions to the plans and other factors.

Non-GAAP Financial Measures

Certain non-GAAP measures are used by management to supplement the evaluation of our performance. These include the following fully taxable-equivalent measures (“FTE”): Net interest income (FTE), Net interest margin (FTE) and Net interest spread (FTE), which include the effects of taxable-equivalent adjustments using a federal income tax rate of 21% ~~and 35%~~ for the three months ended March 31, ~~2018~~2019 and ~~2017, respectively,~~2018, to increase tax-exempt interest income to a tax-equivalent basis. Interest income earned on certain assets is completely or partially exempt from federal income tax. As such, these tax-exempt instruments typically yield lower returns than taxable investments.

Net interest income (FTE), Net interest margin (FTE) and Net interest spread (FTE). Net interest income (FTE) is a non-GAAP measure that adjusts for the tax-favored status of net interest income from certain loans and investments and is not permitted under GAAP in the ~~Consolidated Statements~~consolidated statements of ~~Income.~~income. We believe this measure to be the preferred industry measurement of net interest income, and it enhances comparability of net interest income arising from taxable and tax-exempt sources. The most directly comparable financial measure calculated in accordance with GAAP is our net interest income. Net interest margin (FTE) is the ratio of net interest income (FTE) to average earning ~~assets on a tax-equivalent basis.~~assets. The most directly comparable financial measure calculated in accordance with GAAP is our net interest margin. Net interest spread (FTE) is the difference in the average yield on average earning assets on a ~~tax equivalent~~tax-equivalent basis and the average rate paid on average interest bearing liabilities. The most directly comparable financial measure calculated in accordance with GAAP is our net interest spread.

~~Table of Contents~~

These non-GAAP financial measures should not be considered alternatives to GAAP-basis financial statements, and other bank holding companies may define or calculate these non-GAAP measures or similar measures differently. Whenever we present a non-GAAP financial measure in an SEC filing, we are also required to present the most directly comparable financial measure calculated and presented in accordance with GAAP and reconcile the differences between the non-GAAP financial measure and such comparable GAAP measure.

In the following table we present the reconciliation of net interest income to net interest income adjusted to a fully taxable-equivalent basis assuming a 21% ~~and 35%~~ marginal tax rate for the three months ended March 31, ~~2018~~2019 and ~~2017, respectively,~~2018, for interest earned on tax-exempt assets such as municipal loans and investment securities (dollars in thousands), along with the calculation of net interest margin (FTE) and net interest spread (FTE).


Non-GAAP Reconciliations	Non-GAAP Reconciliations
		Three Months Ended March 31,						Three Months Ended March 31,
		2018			2017			2019			2018
Net interest income (GAAP)		$	44,133		$	35,280		$	41,125		$	44,133
Tax equivalent adjustments:
Loans		582			1,035			598			582
Investment securities (tax-exempt)		1,619			3,375			1,614			1,619
Net interest income (FTE) ⁽¹⁾		$	46,334		$	39,690		$	43,337		$	46,334

Average earning assets		$	5,891,352		$	5,229,045		$	5,733,116		$	5,891,352

Net interest margin		3.04		%	2.74		%	2.91		%	3.04		%
Net interest margin (FTE) ⁽¹⁾		3.19		%	3.08		%	3.07		%	3.19		%

Net interest spread		2.80		%	2.59		%	2.56		%	2.80		%
Net interest spread (FTE) ⁽¹⁾		2.95		%	2.93		%	2.71		%	2.95		%


(1)	These amounts are presented on a fully taxable-equivalent basis and are non-GAAP measures.

Management believes adjusting net interest income, net interest margin and net interest spread to a fully taxable-equivalent basis is a standard practice in the banking industry as these measures provide useful information to make peer comparisons. Tax-equivalent adjustments are reported in the respective earning asset categories as listed in the “Average Balances with Average Yields and Rates” tables under Results of Operations.

Table of Contents

Off-Balance-Sheet Arrangements, Commitments and Contingencies

Financial instruments with off-balance-sheet risk were as follows (in thousands):


	At March 31, 2018		At December 31, 2017		March 31, 2019		December 31, 2018
Unused commitments:
Commitments to extend credit	$	805,719	$	804,715	$	900,422	$	874,557
Standby letters of credit	15,446		14,890		26,826		27,438
Total	$	821,165	$	819,605	$	927,248	$	901,995

Securities. In the normal course of business we buy and sell securities. At March 31, ~~2018,~~2019, there were ~~$3.6~~$55.8 million of unsettled trades to purchase securities and ~~$35.3~~$95.5 million unsettled trades to sell securities. ~~There~~At December 31, 2018, there were no$6.4 million unsettled trades to purchase securities and no unsettled trades to sell ~~securities at December 31, 2017.~~securities.

Litigation. We are a party to various litigation in the normal course of business. Management, after consulting with our legal counsel, believes that any liability resulting from litigation will not have a material effect on our financial position, results of operations or liquidity.

Table of Contents

OVERVIEW

Operating Results

During the three months ended March 31, ~~2018,~~2019, our net income increased ~~$1.3~~$2.6 million, or ~~8.4%~~15.8%, to ~~$16.3~~$18.8 million from ~~$15.0~~$16.3 million for the same period in ~~2017.~~2018. The increase in net income was ~~primarily~~largely driven by the ~~result of~~$4.7 million decrease in provision for loan losses and $2.0 million decrease in noninterest expense, as well as, a ~~$12.3~~$1.8 million increase in interest income, ~~and a $0.9 million decrease in income tax expense,~~ partially offset by a ~~$5.8 million increase in noninterest expense, a $3.5~~$4.8 million increase in interest expense and a ~~$2.6~~$1.0 million increase in ~~provision for loan losses.~~income tax expense. Earnings per diluted common share ~~decreased $0.05,~~increased $0.10, or ~~9.8%~~21.7% to ~~$0.46~~$0.56 for the three months ended March 31, ~~2018,~~2019, from ~~$0.51~~$0.46 for the same period in ~~2017.~~2018.

~~Table of Contents~~

Financial Condition

Our total assets ~~decreased $124.9~~increased $93.7 million, or ~~1.9%~~1.5%, to ~~$6.37~~$6.22 billion at March 31, ~~2018~~2019 from ~~$6.50~~$6.12 billion at December 31, ~~2017 as a result of decreases in our securities portfolio and FHLB stock, partially offset by increases in interest earning deposits, unsettled trades to sell securities and our loan portfolio.~~2018. Our securities portfolio decreased by ~~$220.9~~$128.7 million, or ~~9.0%~~6.0%, to ~~$2.23~~$2.02 billion, compared to ~~$2.45~~$2.15 billion at December 31, ~~2017 as we sold~~2018 primarily due to sales of lower yielding AFS securities. Our FHLB stock ~~decreased $13.1~~increased $2.7 million, or ~~23.4%~~8.2%, to ~~$42.7~~$35.3 million from ~~$55.7~~$32.6 million at December 31, ~~2017~~2018 primarily due to ~~FHLB borrowings paid off~~increases in the ~~first quarter of 2018, reducing the required~~ amount of FHLB stock we were required to hold throughout the quarter that ~~we must hold.~~was not immediately repurchased by the FHLB as our FHLB borrowings declined. Our interest earning deposits increased ~~$71.7~~$160.7 million, or ~~64.3%~~673.0%, to ~~$183.2~~$184.6 million at March 31, ~~2018,~~2019, compared to ~~$111.5~~$23.9 million at December 31, ~~2017.~~2018, a direct result of securities sold in March 2019 that were not yet reinvested.

Loans ~~increased $15.3~~decreased $7.7 million, or ~~0.5%~~0.2%, to $3.31 billion compared to ~~$3.29 billion at~~ December 31, ~~2017.~~2018. The net ~~increase~~decrease in our loan portfolio was comprised of ~~increases~~decreases of ~~$20.4~~$89.7 million of commercial real estate loans, ~~and $15.5~~$10.3 million of ~~commercial~~municipal loans, ~~partially offset by decreases of~~ $8.3 million of 1-4 family residential loans ~~$7.9~~and $6.3 million of loans to individuals, ~~$3.4~~partially offset by increases of $95.7 million of ~~municipal~~construction loans and ~~$1.1~~$11.3 million of ~~construction~~commercial loans.

Our nonperforming assets at March 31, ~~2018 increased 305.3%~~2019 decreased 11.2%, to ~~$42.4~~$38.1 million and represented ~~0.67%~~0.61% of total assets, compared to ~~$10.5~~$42.9 million, or ~~0.16%~~0.70% of total assets at December 31, ~~2017.~~2018. Nonaccruing loans ~~increased $31.6~~decreased $18.1 million, or ~~1,076.2%~~50.5%, to ~~$34.5~~$17.7 million, and the ratio of nonaccruing loans to total loans ~~increased~~decreased to ~~1.04%~~0.54% at March 31, ~~2018~~2019 compared to ~~0.09%~~1.08% at December 31, ~~2017.~~2018. The ~~increase~~decrease in nonaccrual loans was primarily the result of the ~~addition~~sale of ~~two large~~three commercial real estate ~~relationships~~loans of approximately $16.7 million. Our accruing loans past due more than 90 days increased $7.9 million consisting of ~~three loans during the first quarter of 2018.~~one commercial real estate loan that paid off in full on April 15, 2019. Restructured loans were ~~$5.8~~$11.5 million at March 31, ~~2018,~~2019, an increase of ~~$72,000, or 1.2%~~93.8%, from ~~$5.8~~$5.9 million at December 31, ~~2017.~~2018 due to the renegotiation of a commercial real estate loan. Other Real Estate Owned (“OREO”) ~~increased~~decreased to ~~$2.0 million~~$978,000 at March 31, ~~2018~~2019 from ~~$1.6~~$1.2 million at December 31, ~~2017. Repossessed assets decreased to $42,000 at March 31, 2018 from $154,000 at December 31, 2017.~~2018.

Our deposits increased ~~$126.5~~$142.9 million, or ~~2.8%~~3.2%, to ~~$4.64~~$4.57 billion at March 31, ~~2018~~2019 from ~~$4.52~~$4.43 billion at December 31, ~~2017.~~2018, which was comprised of an increase of $99.4 million in interest bearing deposits and an increase of $43.4 million in noninterest bearing deposits. The increase in our deposits during ~~2018~~2019 was the result of an increase in ~~brokered deposits, public fund deposits and private deposits. Our brokered deposits, public fund deposits and~~ private deposits ~~increased $53.0 million, $45.9 million and $27.6 million, respectively. The noninterest bearing deposits increased $18.0 million and interest bearing deposits increased $108.4 million.~~

Total FHLB borrowings decreased $245.2 million, or 24.1%, to $772.2 million at March 31, 2018 from $1.02 billion at December 31, 2017 due primarily to a decrease in securities during the first quarter of ~~2018.~~

Shareholders’ equity at March 31, 2018 totaled $746.4 million compared to $754.1 million at December 31, 2017. The decrease was primarily the result of an increase in accumulated other comprehensive loss of $15.7 million and cash dividends paid of $9.8$194.3 million, partially offset by ~~net income~~a decrease in public fund deposits of ~~$16.3~~$51.4 million. Brokered deposits, included in our private deposits, increased $130.0 million, ~~recorded~~or 53.5%, for the three months ended March 31, 2019.

Total FHLB borrowings decreased $99.2 million, or 13.8%, to $619.9 million at March 31, 2019 from $719.1 million at December 31, 2018, while our brokered deposits increased $130.0 million, or 53.5%, to $373.1 million at March 31, 2019 from $243.1 million at December 31, 2018, as we adjusted our overall interest rate risk objectives in response to the decreases in our securities portfolio and the rising interest rate market.

The increase in shareholders’ equity was the result of a decrease in accumulated other comprehensive loss of $34.5 million, net income of $18.8 million, stock compensation expense of $661,000, common stock issued under our dividend reinvestment plan of $355,000 and net issuance of common stock under employee stock plans of ~~$761,000, stock compensation expense~~$338,000, partially offset by a reduction to retained earnings of ~~$456,000~~$16.5 million for a cumulative-effect adjustment related to the adoption of ASU 2017-08, as well as cash dividends paid of $10.1 million and the repurchase of $1.3 million of our common ~~stock issued under our dividend reinvestment plan of $353,000.~~stock.

Key financial indicators management follows include, but are not limited to, numerous interest rate sensitivity and interest rate risk indicators, credit risk, operations risk, liquidity risk, capital risk, regulatory risk, competition risk, yield curve risk, U.S. Agency MBS prepayment risk and economic risk indicators.

Table of Contents

Balance Sheet Strategy

We utilize wholesale funding and securities to enhance our profitability and balance sheet composition by determining acceptable levels of credit, interest rate and liquidity risk consistent with prudent capital management. This balance sheet strategy consists of borrowing a combination of long- and short-term funds from the FHLB ~~and, when determined appropriate, issuing~~or the brokered ~~CDs.~~CD market. These funds are invested primarily in U.S. Agency MBS, and to a lesser extent, long-term municipal securities and U.S. Treasury securities. Although U.S. Agency MBS often carry lower yields than traditional mortgage loans and other types of loans we make, these securities generally (i) increase the overall quality of our assets because of either the implicit or explicit guarantees of the U.S. Government, (ii) are more liquid than individual loans and (iii) may be used to collateralize our borrowings or other obligations. While the strategy of investing a ~~substantial~~ portion of our assets in U.S. Agency MBS and municipal securities has historically resulted in lower interest rate spreads and margins, we believe the lower operating expenses and reduced credit risk, combined with the managed interest rate risk of this strategy, have enhanced our overall profitability over the last several years. At this time, we utilize this balance sheet strategy with the goal of enhancing overall profitability by maximizing the use of our capital.

Risks associated with the asset structure we maintain include a lower net interest rate spread and margin when compared to our peers, changes in the slope of the yield curve, which can reduce our net interest rate spread and margin, increased interest rate risk, the length of interest rate cycles, changes in volatility spreads associated with the MBS and municipal securities, the

~~Table of Contents~~

unpredictable nature of MBS prepayments and credit risks associated with the municipal securities. See “Part I - Item 1A. Risk Factors – Risks Related to Our Business” in our Annual Report on Form 10-K for the year ended December 31, ~~2017,~~2018, for a discussion of risks related to interest rates. ~~Our asset structure, net interest spread and net interest margin require us to closely monitor our interest rate risk.~~ An additional risk is the change in fair value of the AFS securities portfolio as a result of changes in interest rates. Significant increases in interest rates, especially long-term interest rates, could adversely impact the fair value of the AFS securities portfolio, which could also significantly impact our equity capital. Due to the unpredictable nature of MBS prepayments, the length of interest rate cycles and the slope of the interest rate yield curve, net interest income could fluctuate more than simulated under the scenarios modeled by our ~~ALCO~~Asset/Liability (“ALCO”) and described under “Item 3. Quantitative and Qualitative Disclosures about Market Risk” in this Quarterly Report on Form 10-Q.

Determining the appropriate size of the balance sheet is one of the critical decisions any bank makes. Our balance sheet is not merely the result of a series of micro-decisions, but rather the size is controlled based on the economics of assets compared to the economics of funding. The relatively low ~~but currently increasing~~ interest rate environment and economic landscape requires that we monitor the interest rate sensitivity of the assets driving our growth and closely align ALCO objectives accordingly.

The management of our securities portfolio as a percentage of earning assets is guided by the current economics associated with increasing the securities portfolio, changes in our overall loan and deposit levels and changes in our wholesale funding levels. If adequate quality loan growth is not available to achieve our goal of enhancing profitability by maximizing the use of capital, as described above, then we may purchase additional securities, if appropriate, which may cause securities as a percentage of earning assets to increase. Should we determine that increasing the securities portfolio or replacing the current securities maturities and principal payments is not appropriate or an efficient use of capital, we may decrease the level of securities through proceeds from maturities, principal payments on MBS or sales. Our balance sheet strategy is designed such that our securities portfolio should help mitigate financial performance associated with potential business cycles that include slower loan growth and higher credit costs.

Our investment securities and U.S. Agency MBS decreased from $2.15 billion at December 31, 2018 to $2.02 billion at March 31, 2019. The decrease was due to the realignment of the securities portfolio during the quarter to meet our balance sheet strategy and ALCO objectives.

During the three months ended March 31, ~~2018,~~2019, we sold ~~U.S. Agency CMOs, U.S. Agency CMBS, U.S. Government Agency debentures and U.S. Treasury~~over $520.0 million of AFS securities that resulted in ~~an overall loss on the sale~~a net realized gain of ~~AFS securities of $827,000.~~$256,000. We sold ~~selected long-term CMBS, low yielding~~Texas municipal securities and U.S. Government Agency debentures and lower yielding CMOs. During the fourth quarter of 2017, we recorded an impairment charge of $234,000 in connection with $109 million of impaired U.S. Agency debentures that we sold during January 2018. These security sales were designed to address risks from higher funding costs and declining spreads for these securities.MBS. The sales of lower yielding fixed rate securities were to help alleviate margin compression brought on by the ~~increase in interest rates by the Federal Reserve.~~flattening yield curve. During the three months ended March 31, ~~2018,~~2019, sales of securities were partially offset by ~~additional~~ purchases of ~~premium~~ U.S. Agency ~~CMOs, U.S. Agency pass-throughs, U.S. Treasury securities~~MBS and primarily Texas municipal securities with favorable expected returns and defensive risk profiles. We early-adopted ASU 2017-12, “Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities” on January 2, 2018, and in conjunction with the adoption, made the transition election to reclassify from HTM to AFS approximately $743.4 million in book value of securities that qualified for the last-of-layer approach.

~~Our investment securities and U.S. Agency MBS decreased from $2.45 billion at December 31, 2017 to $2.23 billion at March 31, 2018. The decrease was due to~~ higher ~~funding costs and the realigning of the securities portfolio acquired in the Diboll acquisition to meet our balance sheet strategy and ALCO objectives in this developing interest rate environment.~~yields.

At March 31, ~~2018,~~2019, securities ~~decreased~~ as a percentage of assets decreased to ~~34.9%~~32.5%, as compared to ~~37.7%~~35.1% at December 31, ~~2017~~2018 due primarily to the ~~$220.9~~$128.7 million, or ~~9.0%~~6.0%, decrease in the securities portfolio. Our balance sheet management strategy is dynamic and will be continually reevaluated as market conditions warrant. As interest rates, yield curves, MBS prepayments, funding costs, security spreads and loan and deposit portfolios change, our determination of the proper types, amount and maturities of securities to own, as well as funding needs and funding sources, will continue to be reevaluated. Should the economics of purchasing securities decrease, as it did this quarter, we may allow this part of the balance sheet to shrink through run-off or security sales. However, should the economics become more attractive, we may strategically increase the securities portfolio and the balance sheet.

With respect to liabilities, we continue to utilize a combination of FHLB borrowings and deposits to achieve our strategy of minimizing cost while achieving overall interest rate risk objectives as well as the liability management objectives of the ALCO. FHLB funding is the primary wholesale funding source we are currently utilizing.

Table of Contents

Our FHLB borrowings decreased ~~24.1%~~13.8%, or ~~$245.2~~$99.2 million, to ~~$772.2~~$619.9 million at March 31, ~~2018~~2019 from ~~$1.02 billion~~$719.1 million at December 31, ~~2017 due primarily to a decrease in the securities portfolio during~~ 2018. ~~From time to time, the Company may enter~~Southside Bank has entered into various variable rate advance agreements with the FHLB. These advance agreements totaled ~~$280.0~~$310.0 million at both March 31, ~~2018~~2019 and December 31, ~~2017. Two~~2018. Three of the variable rate advance agreements have interest rates oftied to three-month LIBOR ~~plus 2.1 basis points. The~~and the remaining ~~advance~~ agreements have interest rates ~~ranging from one-month LIBOR plus 0.072%~~tied to one-month ~~LIBOR plus 0.170%.~~LIBOR. In connection with ~~obtaining~~$270.0 million of these variable rate advance agreements, ~~the Company~~Southside Bank also entered into various interest rate swap contracts that are treated as cash flow hedges under ASC Topic 815, “Derivatives and Hedging” that effectively ~~converted~~convert the variable rate advance agreements to fixed interest rates ~~ranging from 0.932%~~that average 1.58% with an average weighted maturity of 4.6 years at March 31, 2019. The remaining $40.0 million of variable rate advance agreements have interest rates that closely approximate one-month LIBOR. Refer to ~~2.345%~~“Note 10 - Derivative Financial Instruments and ~~original terms ranging from five years~~Hedging Activities” in our consolidated financial statements included in this report for a detailed description of our hedging policy and methodology related to ~~ten years.~~

~~Table of Contents~~

The cash flows from the swaps are expected to be effective in hedging the variability in future cash flows attributable to fluctuations in the one-month and three-month LIBOR interest rates. During the first quarter of 2017, we terminated two interest rate swap contracts designated as cash flow hedges having a total notional value of $40.0 million. At the time of termination, we determined that the underlying hedged forecasted transactions were still probable of occurring. These transactions are reevaluated on a monthly basis thereafter, to determine if the hedged forecasted transactions are still probable of occurring. If at a subsequent evaluation, it is determined that the transactions will not occur, any related gains or losses recorded in AOCI are immediately recognized in earnings.derivative instruments.

Our brokered CDs increased 54.6% from ~~$60.2~~$238.1 million at December 31, ~~2017~~2018 to ~~$114.7~~$368.1 million at March 31, ~~2018, or 90.5%,~~2019, due to lower funding costs currently offered compared to other wholesale funding alternatives and ALCO objectives. At March 31, ~~2018, approximately $109.0 million of~~2019, our brokered CDs ~~were non-callable with~~had a weighted average cost of ~~166~~231 basis points and remaining maturities of less than ~~twelve months. The remaining $5.7 million have short-term calls that we control and mature within twenty-one~~ten months. Our wholesale funding policy currently allows maximum brokered deposits of ~~$250.0~~$400.0 million; however, this amount could be increased to match changes in ALCO objectives. The potential higher interest expense and lack of customer loyalty are risks associated with the use of brokered CDs.

During the three months ended March 31, ~~2018, the decrease in FHLB borrowings combined with the increase in deposits, partially offset by~~2019, the increase in brokered CDs, resulted in ~~a decrease~~an increase in our total wholesale funding as a percentage of deposits, not including brokered deposits, to ~~19.6%~~23.7% at March 31, ~~2018~~2019 from ~~24.3%~~23.0% at December 31, ~~2017.~~2018, partially offset by the decrease in FHLB borrowings.

Table of Contents

Results of Operations

Our results of operations are dependent primarily on net interest income, which is the difference between the interest income earned on assets (loans and investments) and interest expense due on our funding sources (deposits and borrowings) during a particular period. Results of operations are also affected by our noninterest income, provision for loan losses, noninterest expenses and income tax expense. General economic and competitive conditions, particularly changes in interest rates, changes in interest rate yield curves, prepayment rates of MBS and loans, repricing of loan relationships, government policies and actions of regulatory authorities also significantly affect our results of operations. Future changes in applicable law, regulations or government policies may also have a material impact on us.

~~Table of Contents~~

The ~~“Average Balances with Average Yields and Rates”~~following table ~~that follows shows average earning assets and~~presents net interest ~~bearing liabilities together with the average yield on the earning assets and the average rate of the interest bearing liabilities (dollars in thousands)~~income for the ~~three months ended March 31, 2018 and 2017~~. ~~The interest and related yields~~periods presented ~~are on a fully taxable-equivalent basis and are therefore non-GAAP measures. See "Non-GAAP Financial Measures" for more information.~~(in thousands):

Average Balances with Average Yields and Rates
Three Months Ended
March 31, 2018 March 31, 2017
Avg Balance Interest Avg Yield/Rate Avg Balance Interest Avg Yield/Rate
ASSETS
Loans ⁽¹⁾
$ 3,300,506
$ 39,401
4.84 % $ 2,549,230
$ 28,241
4.49 %
Loans held for sale 1,543
11
2.89 % 7,023
48
2.77 %
Securities:
Investment securities (taxable) ⁽²⁾
39,332
227
2.34 % 86,511
377
1.77 %
Investment securities (tax-exempt) ⁽²⁾
805,091
8,000
4.03 % 779,772
9,929
5.16 %
Mortgage-backed and related securities ⁽²⁾
1,557,140
10,894
2.84 % 1,570,510
10,045
2.59 %
Total securities 2,401,563
19,121
3.23 % 2,436,793
20,351
3.39 %
FHLB stock, at cost, and equity investments 67,000
414
2.51 % 66,547
298
1.82 %
Interest earning deposits 107,488
399
1.51 % 162,235
346
0.86 %
Federal funds sold 13,252
49
1.50 % 7,217
14
0.79 %
Total earning assets 5,891,352
59,395
4.09 % 5,229,045
49,298
3.82 %
Cash and due from banks 78,031
53,528

Accrued interest and other assets 493,974
350,729

Less: Allowance for loan losses (21,005 ) (18,130 )
Total assets $ 6,442,352
$ 5,615,172

LIABILITIES AND SHAREHOLDERS’ EQUITY
Savings deposits $ 353,770
184
0.21 % $ 252,744
92
0.15 %
Time deposits 1,170,024
3,895
1.35 % 927,610
2,227
0.97 %
Interest bearing demand deposits 2,009,154
3,372
0.68 % 1,707,996
1,962
0.47 %
Total interest bearing deposits 3,532,948
7,451
0.86 % 2,888,350
4,281
0.60 %
FHLB borrowings 928,677
3,632
1.59 % 1,302,335
3,464
1.08 %
Subordinated notes, net of unamortized debt issuance costs 98,267
1,398
5.77 % 98,117
1,393
5.76 %
Trust preferred subordinated debentures, net of unamortized debt issuance costs 60,241
569
3.83 % 60,237
467
3.14 %
Other borrowings 8,103
11
0.55 % 6,986
3
0.17 %
Total interest bearing liabilities 4,628,236
13,061
1.14 % 4,356,025
9,608
0.89 %
Noninterest bearing deposits 1,016,707
693,729

Accrued expenses and other liabilities 44,015
39,960

Total liabilities 5,688,958
5,089,714

Shareholders’ equity 753,394
525,458

Total liabilities and shareholders’ equity $ 6,442,352
$ 5,615,172

Net interest income (FTE) $ 46,334
$ 39,690

Net interest margin (FTE) 3.19 % 3.08 %
Net interest spread (FTE) 2.95 % 2.93 %


~~(1)~~	~~Interest on loans includes net fees on loans that are not material in amount.~~


~~(2)~~	~~For the purpose of calculating the average yield, the average balance of securities is presented at historical cost.~~

Note: As of March 31, 2018 and 2017, loans totaling $34.5 million and $7.3 million, respectively, were on nonaccrual status. Our policy is to reverse previously accrued but unpaid interest on nonaccrual loans; thereafter, interest income is recorded to the extent received when appropriate.

~~Table of Contents~~



	Three Months Ended
	March 31,
	2019		2018
Interest income:
Loans	$	41,619	$	38,830
Investment securities – taxable	28		227
Investment securities – tax-exempt	4,118		6,381
Mortgage-backed securities	12,474		10,894
FHLB stock and other investments	355		414
Other interest earning assets	433		448
Total interest income	59,027		57,194
Interest expense:
Deposits	11,241		7,451
FHLB borrowings	4,457		3,632
Subordinated notes	1,400		1,398
Trust preferred subordinated debentures	729		569
Other borrowings	75		11
Total interest expense	17,902		13,061
Net interest income	$	41,125	$	44,133

Net Interest Income

Net interest income is one of the principal sources of a financial institution’s earnings stream and represents the difference or spread between interest and fee income generated from interest earning assets and the interest expense paid on deposits and borrowed funds. Fluctuations in interest rates or interest rate yield curves, as well as repricing characteristics and volume and changes in the mix of interest earning assets and interest bearing liabilities, materially impact net interest income. During the first quarter of 2018, the Federal Reserve increased the federal funds rate by 25 basis points and an additional 75 basis points through the remainder of 2018. These increases in short term interest rates have contributed to net interest margin compression.

Net interest income for the three months ended March 31, ~~2018 increased $8.9~~2019 decreased $3.0 million, or ~~25.1%~~6.8%, to ~~$44.1~~$41.1 million, compared to ~~$35.3~~$44.1 million for the same period in ~~2017.~~2018. The ~~increase~~decrease in net interest income for the three months ended March 31, ~~2018,~~2019, compared to the same period in ~~2017,~~2018, was ~~due to~~ the result of the increase in interest expense primarily from our deposits and FHLB borrowings, partially offset by an increase in interest income primarily from our loan ~~portfolio, partially offset by the increase in~~portfolio. Total interest expense ~~associated primarily with our deposits. Total interest income~~ increased ~~$12.3~~$4.8 million, or ~~27.4%~~37.1%, to ~~$57.2~~$17.9 million during the three months ended March 31, ~~2018,~~2019, compared to ~~$44.9~~$13.1 million during the same period in ~~2017.~~2018. Total interest ~~expense~~income increased ~~$3.5~~$1.8 million, or ~~35.9%~~3.2%, to ~~$13.1~~$59.0 million during the three months ended March 31, ~~2018,~~2019, compared to ~~$9.6~~$57.2 million during the same period in ~~2017.~~2018. Our net interest margin (FTE) decreased to 3.07% for the three months ended March 31, 2019, compared to 3.19% for the same period in 2018 and our net interest spread (FTE) decreased to 2.71%, compared to 2.95% for the same period in 2018.

Table of Contents

Year-to-Date Analysis of Changes in Interest Income and Interest Expense

The following table presents on a fully taxable-equivalent basis, a non-GAAP measure, the net change in net interest income and sets forth the dollar amount of increase (decrease) in the average volume of interest earning assets and interest bearing liabilities and from changes in yields/rates. Volume/Yield/Rate variances (change in volume times change in yield/rate) have been allocated to amounts attributable to changes in volumes and to changes in yields/rates in proportion to the amounts directly attributable to those changes (in thousands):


	Three Months Ended March 31, 2018 Compared to 2017									Three Months Ended March 31, 2019 Compared to 2018
	Change Attributable to						Total			Change Attributable to						Total
Fully Taxable-Equivalent Basis:	Average Volume			Average Yield/Rate			Change			Average Volume			Average Yield/Rate			Change
Interest income on:
Loans ⁽¹⁾	$	8,834		$	2,326		$	11,160		$	(46	)	$	2,855		$	2,809
Loans held for sale	(39		)	2			(37		)	(9		)	5			(4		)
Investment securities (taxable)	(247		)	97			(150		)	(287		)	88			(199		)
Investment securities (tax-exempt) ⁽¹⁾	313			(2,242		)	(1,929		)	(1,343		)	(925		)	(2,268		)
Mortgage-backed securities	(86		)	935			849			654			926			1,580
FHLB stock, at cost, and equity investments	2			114			116			(86		)	27			(59		)
Interest earning deposits	(144		)	197			53			(197		)	184			(13		)
Federal funds sold	17			18			35			(26		)	24			(2		)
Total earning assets	8,650			1,447			10,097			(1,340		)	3,184			1,844
Interest expense on:
Savings deposits	44			48			92			4			70			74
Time deposits	673			995			1,668			(53		)	1,855			1,802
Interest bearing demand deposits	390			1,020			1,410			(45		)	1,959			1,914
FHLB borrowings	(1,171		)	1,339			168			(480		)	1,305			825
Subordinated notes, net of unamortized debt issuance costs	2			3			5			2			—			2
Trust preferred subordinated debentures, net of unamortized debt issuance costs	—			102			102			—			160			160
Other borrowings	1			7			8			20			44			64
Total interest bearing liabilities	(61		)	3,514			3,453			(552		)	5,393			4,841
Net change	$	8,711		$	(2,067	)	$	6,644		$	(788	)	$	(2,209	)	$	(2,997	)


(1)	Interest yields on loans and securities that are nontaxable for federal income tax purposes are presented on a fully taxable-equivalent basis. See “Non-GAAP Financial Measures.”

The increase in total interest income was primarily attributable to ~~the increase in average earning assets of $662.3 million, or 12.7%, to $5.89 billion for the three months ended March 31, 2018 from $5.23 billion for the same period in 2017, and~~ the increase in the average yield on earning assets to 4.33% for the three months ended March 31, 2019 from 4.09% for the three months ended March 31, 2018, ~~from 3.82%~~partially offset by the decrease in average earning assets of $158.2 million, or 2.7%, to $5.73 billion for the three months ended March 31, ~~2017. The increase~~2019, from $5.89 billion for the same period in ~~average earning assets was primarily the result of the acquisition of Diboll in the fourth quarter of 2017, partially offset by decreases in interest earning deposits and the securities portfolio.~~2018. The increase in the average yield on total earning assets during the three months ended March 31, ~~2018~~2019 was primarily due to rising interest rates due to continued increases in the federal funds rate during 2018. The decrease in average earning assets was primarily the result of ~~increases~~the decreases in average securities and average interest earning deposits during 2019.

The increase in total interest expense for the three months ended March 31, 2019 was primarily attributable to the increase in the average ~~yields~~rates paid on ~~most of~~total interest bearing liabilities to 1.62% for the ~~earning asset categories partially~~three months ended March 31, 2019 from 1.14% for the three months ended March 31, 2018, slightly offset by the decrease in average interest bearing liabilities of $138.6 million, or 3.0%, to $4.49 billion during the three months ended March 31, 2019 from $4.63 billion during the three months ended March 31, 2018. The increase in average ~~yield~~rates paid on ~~tax-exempt investment securities.~~interest bearing liabilities was primarily due to the increases in the federal fund rate during 2018. The decrease in average interest-bearing liabilities was primarily the result of the decrease in average FHLB borrowings.

Table of Contents

The ~~increase~~“Average Balances with Average Yields and Rates” table that follows shows average earning assets and interest bearing liabilities together with the average yield on the earning assets and the average rate of the interest bearing liabilities (dollars in ~~total interest expense~~thousands) for the three months ended March 31, 2019 and 2018. The interest and related yields presented are on a fully taxable-equivalent (“FTE”) basis and are therefore non-GAAP measures. See "Non-GAAP Financial Measures" for more information, and for a reconciliation to GAAP.



	Average Balances with Average Yields and Rates (Annualized)
	(unaudited)
	Three Months Ended
	March 31, 2019							March 31, 2018
	Avg Balance			Interest		Avg Yield/Rate		Avg Balance			Interest		Avg Yield/Rate
ASSETS
Loans ⁽¹⁾	$	3,296,665		$	42,210	5.19	%	$	3,300,506		$	39,401	4.84	%
Loans held for sale	611			7		4.65	%	1,543			11		2.89	%
Securities:
Investment securities (taxable) ⁽²⁾	3,000			28		3.79	%	39,332			227		2.34	%
Investment securities (tax-exempt) ⁽²⁾	659,187			5,732		3.53	%	805,091			8,000		4.03	%
Mortgage-backed and related securities ⁽²⁾	1,647,564			12,474		3.07	%	1,557,140			10,894		2.84	%
Total securities	2,309,751			18,234		3.20	%	2,401,563			19,121		3.23	%
FHLB stock, at cost, and equity investments	53,764			355		2.68	%	67,000			414		2.51	%
Interest earning deposits	64,690			386		2.42	%	107,488			399		1.51	%
Federal funds sold	7,635			47		2.50	%	13,252			49		1.50	%
Total earning assets	5,733,116			61,239		4.33	%	5,891,352			59,395		4.09	%
Cash and due from banks	83,147							78,031
Accrued interest and other assets	513,738							493,974
Less: Allowance for loan losses	(27,060		)					(21,005		)
Total assets	$	6,302,941						$	6,442,352
LIABILITIES AND SHAREHOLDERS’ EQUITY
Savings deposits	$	360,664		258		0.29	%	$	353,770		184		0.21	%
Time deposits	1,154,203			5,697		2.00	%	1,170,024			3,895		1.35	%
Interest bearing demand deposits	1,982,891			5,286		1.08	%	2,009,154			3,372		0.68	%
Total interest bearing deposits	3,497,758			11,241		1.30	%	3,532,948			7,451		0.86	%
FHLB borrowings	816,389			4,457		2.21	%	928,677			3,632		1.59	%
Subordinated notes, net of unamortized debt issuance costs	98,428			1,400		5.77	%	98,267			1,398		5.77	%
Trust preferred subordinated debentures, net of unamortized debt issuance costs	60,246			729		4.91	%	60,241			569		3.83	%
Other borrowings	16,788			75		1.81	%	8,103			11		0.55	%
Total interest bearing liabilities	4,489,609			17,902		1.62	%	4,628,236			13,061		1.14	%
Noninterest bearing deposits	986,343							1,016,707
Accrued expenses and other liabilities	89,768							44,015
Total liabilities	5,565,720							5,688,958
Shareholders’ equity	737,221							753,394
Total liabilities and shareholders’ equity	$	6,302,941						$	6,442,352
Net interest income (FTE)				$	43,337						$	46,334
Net interest margin (FTE)						3.07	%						3.19	%
Net interest spread (FTE)						2.71	%						2.95	%


(1)	Interest on loans includes net fees on loans that are not material in amount.


(2)	For the purpose of calculating the average yield, the average balance of securities is presented at historical cost.

Note: As of March 31, 2019 and 2018, ~~was attributable~~loans totaling $17.7 million and $34.5 million, respectively, were on nonaccrual status. Our policy is to reverse previously accrued but unpaid interest on nonaccrual loans; thereafter, interest income is recorded to the ~~increase in average interest bearing liabilities~~extent received when appropriate.

Table of $272.2 million, or 6.2%, to $4.63 billion during the three months ended March 31, 2018 from $4.36 billion during the three months ended March 31, 2017, and an increase in the average rates paid on total interest bearing liabilities to 1.14% for the three months ended March 31, 2018 from 0.89% for the three months ended March 31, 2017. The increase in average interest-bearing liabilities was also a result of the acquisition of Diboll during the fourth quarter of 2017, partially offset by a decrease in FHLB borrowings. The increase in average rates paid on interest bearing liabilities was primarily due to rising interest rates during 2017 and 2018.Contents

Our net interest margin (FTE) increased to 3.19% for the three months ended March 31, 2018, compared to 3.08% for the same period in 2017 and our net interest spread (FTE) increased slightly to 2.95%, compared to 2.93% for the same period in 2017, due to the increase in the average yield on earning assets, partially offset by higher average rates paid on interest bearing liabilities.

Noninterest Income

Noninterest income consists of revenue generated from a broad range of financial services and activities and other fee generating services that we either provide or in which we participate.

In connection with the adoption of Accounting Standards Update 2014-09 “Revenue from Contracts with Customers (Topic 606)” effective January 1, 2018, debit card expense and brokerage service expense for the three months ended March 31, 2018, previously reported in ATM and debit card expense and other noninterest expense are netted with deposit services income and brokerage services income, respectively. Due to the guidance under the modified retrospective method, prior periods have not been adjusted and therefore, are not comparable.

The following table details the categories included in noninterest income (dollars in thousands):


	Three Months Ended March 31,					2018					Three Months Ended March 31,					2019
	Three Months Ended March 31,					Change From					Three Months Ended March 31,					Change From
	2018			2017		2017					2019		2018			2018
Deposit services	$	6,179		$	5,114	$	1,065		20.8	%	$	5,986	$	6,179		$	(193	)	(3.1	)%
Net (loss) gain on sale of securities available for sale	(827		)	322		(1,149		)	(356.8	)%
Net gain (loss) on sale of securities available for sale											256		(827		)	1,083			131.0	%
Gain on sale of loans	115			701		(586		)	(83.6	)%	93		115			(22		)	(19.1	)%
Trust income	1,760			890		870			97.8	%	1,541		1,760			(219		)	(12.4	)%
Bank owned life insurance income	632			634		(2		)	(0.3	)%	544		632			(88		)	(13.9	)%
Brokerage services	450			547		(97		)	(17.7	)%	517		450			67			14.9	%
Other noninterest income	1,301			1,465		(164		)	(11.2	)%	601		1,301			(700		)	(53.8	)%
Total noninterest income	$	9,610		$	9,673	$	(63	)	(0.7	)%	$	9,538	$	9,610		$	(72	)	(0.7	)%

The 0.7% decrease in noninterest income for the three months ended March 31, ~~2018~~2019, when compared to the same period in ~~2017~~2018, was primarily due to ~~a decrease~~decreases in other noninterest income, trust income and deposit services income, partially offset by an increase in net gain on sale of securities available for ~~sale and a~~sale.

The decrease ~~in gain on sale of loans, partially offset by an increase~~ in deposit services ~~and trust income.~~

~~Deposit services~~ income is a primarily a result of ~~the Diboll deposit accounts acquired~~a decrease in ~~the merger during the fourth quarter of 2017 and consists of an increase~~returned check fees, partially offset by increases in ~~income of $1.9 million prior to netting out the~~net debit card ~~expense of $796,000.~~income and overdraft fees.

WeDuring the three months ended March 31, 2019, we sold ~~U.S. Government Agency debentures, U.S. Agency CMOs, U.S. Treasury~~Texas municipal securities and ~~U.S. Agency CMBS~~mortgage related securities that resulted in a net ~~loss~~gain on sale of AFS securities of ~~$827,000 for the three months ended March 31, 2018.~~$256,000.

The decrease in gain on sale of loans during the three months ended March 31, 2019, compared to the same period in 2018, was ~~primarily~~ due to a decline in the volume of loans sold.

The ~~increase~~decrease in trust income ~~was largely a result of the merger with Diboll.~~

~~Brokerage services income reflects a decrease due to the netting of brokerage services expense of $151,000~~ for the three months ended March 31, ~~2018.~~2019 was primarily due to the result of the integration of the trust fee billing cycle during the first quarter of 2018 in connection with the Diboll acquisition.

The decrease in bank owned life insurance income during the three months ended March 31, 2019 compared to March 31, 2018 was primarily due to the decrease in the amount of bank owned life insurance held at March 31, 2019.

Brokerage services income increased during the three months ended March 31, 2019, compared to the same period in 2018, due to a general increase in production.

Other noninterest income decreased during the three months ended March 31, 2019 primarily due to a partial loss on a fair value hedge interest rate swap and a decrease in mortgage servicing fee income.

5455

Table of Contents

Noninterest Expense

We incur certain types of noninterest expenses associated with the operation of our various business activities. The following table details the categories included in noninterest expense (dollars in thousands):


	Three Months Ended March 31,				2018					Three Months Ended March 31,				2019
	Three Months Ended March 31,				Change From					Three Months Ended March 31,				Change From
	2018		2017		2017					2019		2018		2018
Salaries and employee benefits	$	18,559	$	16,007	$	2,552		15.9	%	$	18,046	$	18,559	$	(513	)	(2.8	)%
Occupancy expense	3,583		2,863		720			25.1	%
Net occupancy expense										3,175		3,583		(408		)	(11.4	)%
Acquisition expense	832		—		832			—	%	—		832		(832		)	(100.0	)%
Advertising, travel & entertainment	685		583		102			17.5	%	847		685		162			23.6	%
ATM and debit card expense	346		927		(581		)	(62.7	)%
ATM expense										180		346		(166		)	(48.0	)%
Professional fees	1,070		939		131			14.0	%	1,314		1,070		244			22.8	%
Software and data processing expense	1,023		725		298			41.1	%	1,076		1,023		53			5.2	%
Telephone and communications	538		526		12			2.3	%	487		538		(51		)	(9.5	)%
FDIC insurance	497		441		56			12.7	%	422		497		(75		)	(15.1	)%
Amortization expense on intangibles	1,378		431		947			219.7	%	1,179		1,378		(199		)	(14.4	)%
Other noninterest expense	3,156		2,416		740			30.6	%	2,901		3,156		(255		)	(8.1	)%
Total noninterest expense	$	31,667	$	25,858	$	5,809		22.5	%	$	29,627	$	31,667	$	(2,040	)	(6.4	)%

The ~~increase~~decrease in noninterest expense for the three months ended March 31, ~~2018~~2019, compared to the same period in ~~2017~~2018, was ~~primarily~~ the result of ~~the~~decreases in acquisition ~~of Diboll on November 30, 2017~~expense, salaries and ~~certain~~employee benefits expense, net occupancy expense and other ~~factors as identified below.~~noninterest expense.

Salary and employee benefits ~~increased~~decreased for the three months ended March 31, ~~2018~~2019, compared to the same period in ~~2017~~2018, due to ~~increases~~decreases in direct salary expense and retirement expense, partially offset by an increase in health insurance expense. Direct salary expense ~~increased $2.2 million,~~decreased $543,000, or ~~16.2%~~3.4%, during the three months ended March 31, ~~2018~~2019, compared to the same period in ~~the prior year~~2018, due to ~~additional employees as a result of the acquisition of Diboll and~~ one-time bonus payments in the first quarter of 2018 of $744,000 to certain employees in response to the benefits received from the Tax Cuts and Jobs ~~Act, and to a lesser extent,~~Act. The decrease in 2019 was partially offset by normal salary increases effective in the first quarter of ~~2018.~~ 2019.

Retirement expense ~~increased $330,000,~~decreased $180,000, or ~~45.0%~~16.9%, ~~primarily~~for the three months ended March 31, 2019, compared to the same period in 2018, due to ~~an increase~~decreases in ~~both the 401(k) Plan matching~~our split dollar agreement expense, ~~and ESOP~~defined benefit pension plan expense as well as deferred compensation plan expense.

~~Occupancy expense increased~~ The decrease during the three months ended March 31, ~~2018~~2019 was primarily due to ~~increased depreciation, real estate taxes, janitorial,~~the death of a retired covered officer during the second quarter of 2018 and ~~various other occupancy~~a decrease in estimated service cost related to net periodic benefit cost of our defined benefit pension plan.

Health and life insurance expense, ~~associated with the Diboll locations acquired. Also~~ included in salaries and employee benefits, increased $210,000, or 14.1%, during the three months ended March 31, 2019, compared to the same period in 2018. We have a self-insured health plan which is supplemented with a stop loss insurance policy. Health insurance costs are rising nationwide and these costs may continue to increase during the remainder of 2019.

Net occupancy expense isdecreased during the three months ended March 31, 2019, compared to the same period in 2018, due to a decrease in depreciation expense from acquired Diboll assets that became fully depreciated during 2018, as well as a decrease in rent expense due to additional rent expense of $164,000 recorded during the first quarter of 2018 in connection with the closure of one of our retail ~~locations~~branches located within close proximity to an acquired Diboll location.

~~Acquisition~~For the three months ended March 31, 2018, acquisition expense consisted primarily of $652,000 in change in control payment accruals and severance payments and $180,000 in additional professional fees.

~~ATM~~Advertising, travel and ~~debit card~~entertainment expense increased during the three months ended March 31, 2019, compared to the same period in 2018, primarily due to increases in media advertising and donations.

ATM expense decreased for the three months ended March 31, ~~2018,~~2019, compared to the same period in ~~2017. In connection with~~2018, due to higher costs initially recognized after the ~~application of ASU 2014-09 effective January 1, 2018, debit card expense~~Diboll acquisition in late 2017 related to interchange revenue of $796,000 is now netted with deposit services income as part of noninterest income. Due to the implementation of the guidance under the modified retrospective method, prior periods have not been adjusted and therefore, are not comparable.Diboll ATM expense.

~~Software and data processing expense~~Professional fees increased for the three months ended March 31, ~~2018~~2019, compared to the same period in ~~2017~~2018, primarily due to ~~the additional data processing expense~~increases in audit and ~~integration costs in connection with the acquisition~~legal fees.

Table of ~~Diboll.~~Contents

~~Amortization expense on intangibles increased~~

FDIC insurance decreased for the three months ended March 31, ~~2018, as~~2019, compared to the same period in ~~2017. The increase~~2018, due to a decrease in our FDIC assessment base and rate.

Amortization expense on intangibles decreased for the three months ended March 31, 2019, compared to the same period in 2018, ~~was~~primarily due to ~~increased amortization related to both the~~a decrease in core deposit intangible ~~and trust relationship intangible recorded~~amortization which is recognized on an accelerated method resulting in ~~the Diboll merger on November 30, 2017.~~a decline in expense over time.

The ~~increase~~decrease in other noninterest expense for the three months ended March 31, ~~2018~~2019, compared to the same period in ~~2017~~2018, was primarily due to ~~increases~~decreases in losses on other real estate owned, online banking ~~expense, trust~~ expense, printing and supplies expense, credit card related expense, losses on loans sold with recourse and ~~an overall general increase in~~ other various noninterest expenses ~~directly~~ related to cost synergies due to the ~~acquisition~~full integration of ~~Diboll.~~Diboll in 2019, compared to the partial integration in the first quarter of 2018. These ~~increases~~decreases were partially offset by an increase incomputer supplies and the net periodic benefit ~~income related to our~~cost of retirement ~~plans and a decrease in the provision expense for losses on financial instruments with off-balance-sheet risk.~~

~~Table of Contents~~

plans.

Income Taxes

Pre-tax income for the three months ended March 31, ~~2018~~2019 was ~~$18.3~~$22.0 million, compared to ~~$18.0~~$18.3 million for the same period in ~~2017.~~2018. We recorded income tax expense of $3.1 million for the three months ended March 31, 2019, compared to income tax expense of $2.1 million for the ~~three months ended March 31, 2018, compared to income tax expense of $3.0 million for the~~ same period in ~~2017.~~2018. The effective tax rate (“ETR”) as a percentage of pre-tax income was ~~11.4%~~14.3% for the three months ended March 31, ~~2018,~~2019, compared to an ETR as a percentage of pre-tax income of ~~16.7%~~11.4% for the same period in ~~2017.~~2018. The ~~lower~~higher ETR ~~and income tax expense~~ for the three months ended March 31, ~~2018~~2019, compared to the same period in ~~2017~~2018, was mainly due to ~~the reduced corporate tax rate from 35% to 21% under the Tax Cuts and Jobs Act (“Tax Act”) enacted on December 22, 2017.~~a decrease in tax-exempt income as a percentage of pre-tax income.

The ETR differs from the stated rate of 21% ~~and 35%~~ for the three months ended March 31, ~~2018~~2019 and ~~2017, respectively,~~2018 primarily due to the effect of tax-exempt income from municipal loans and securities, as well as bank owned life insurance. The net deferred tax asset totaled ~~$16.6 million~~$491,000 at March 31, ~~2018 as~~2019, compared to ~~$12.2~~$9.8 million at December 31, ~~2017.~~2018. The ~~$4.4~~$9.3 million ~~increase~~decrease in the net deferred tax asset is primarily the result of the increase in unrealized ~~loss~~gain in the AFS securities portfolio. We remeasured certain deferred tax assets and liabilities as of December 22, 2017 based on the rates at which they are expected to reverse in the future, which is generally 21%. However, we are still analyzing certain aspects of the Tax Act and refining our calculations, which could potentially affect the measurement of these balances or potentially give rise to new deferred tax amounts. During the three months ended March 31, 2018, there were no material adjustments made to the provisional amounts recorded with the remeasurement.

See “Note 12-Income Taxes” to our consolidated financial statements included in this report. No valuation allowance for the net deferred tax ~~assets~~asset was recorded at March 31, ~~2018~~2019 or December 31, ~~2017,~~2018, as management believes it is more likely than not that all of the net deferred tax ~~assets~~asset will be realized in future years.

Liquidity and Interest Rate Sensitivity

Liquidity management involves our ability to convert assets to cash with a minimum risk of loss to enable us to meet our obligations to our customers at any time. This means addressing (1) the immediate cash withdrawal requirements of depositors and other fund providers; (2) the funding requirements of all lines and letters of credit; and (3) the short-term credit needs of customers. Liquidity is provided by cash, interest earning deposits and short-term investments that can be readily liquidated with a minimum risk of loss. ~~Cash, interest earning deposits and short-term investments with maturities or repricing characteristics of one year or less continue to be a substantial percentage of our total assets.~~ At March 31, ~~2018,~~2019, these investments were ~~6.4%~~6.6% of total assets, as compared with ~~6.9%~~4.0% for December 31, ~~2017~~2018 and ~~7.7%~~6.4% for March 31, ~~2017.~~2018. The increase to 6.6% at March 31, 2019 is primarily reflective of an increase in our interest earning deposits. Liquidity is further provided through the matching, by time period, of rate sensitive interest earning assets with rate sensitive interest bearing liabilities. Southside Bank has three unsecured lines of credit for the purchase of overnight federal funds at prevailing rates with Frost Bank, TIB-The Independent Bankers Bank and Comerica Bank for $40.0 million, $15.0 million and $7.5 million, respectively. There were no federal funds purchased at March 31, 2019. There were $28.0 million federal funds purchased at December 31, 2018. Southside Bank has a $5.0 million line of credit with Frost Bank to be used to issue letters of credit, and at March 31, ~~2018~~2019, we had one outstanding letter of credit for $195,000. At March 31, ~~2018,~~2019, the amount of additional funding Southside Bank could obtain from FHLB, ~~secured~~collateralized by ~~a portion of~~securities, FHLB stock and nonspecified loans and ~~certain~~ securities was approximately ~~$1.12~~$1.34 billion, net of FHLB stock purchases required. Southside Bank currently has no outstanding letters of credit from FHLB held as collateral for its public fund deposits.

Interest rate sensitivity management seeks to avoid fluctuating net interest margins and to enhance consistent growth of net interest income through periods of changing interest rates. The ALCO closely monitors various liquidity ratios and interest rate spreads and margins. The ALCO ~~performs~~utilizes a simulation model to perform interest rate simulation tests that apply various interest rate scenarios including immediate shocks and market value of portfolio equity (“MVPE”) with interest rates immediately shocked plus and minus 200 basis points, among others to assist in determining our overall interest rate risk and the adequacy of our liquidity position. In addition, the ALCO utilizes athis simulation model to determine the impact on net interest income of ~~several different~~various interest rate scenarios. By utilizing this technology, we can determine changes that need to be made to the asset and liability mix to minimize the change in net interest income under these various interest rate scenarios. See Part I - “Item 3. Quantitative and Qualitative Disclosures about Market Risk” in this Quarterly Report on Form 10-Q.

Table of Contents

Capital Resources

Our total shareholders’ equity at March 31, ~~2018 decreased 1.0%~~2019 increased 3.7%, or ~~$7.7~~$26.7 million, to ~~$746.4~~$758.0 million, or ~~11.7%~~12.2% of total assets, compared to ~~$754.1~~$731.3 million, or ~~11.6%~~11.9% of total assets at December 31, ~~2017.~~2018.

The ~~decrease~~increase in shareholders’ equity was ~~primarily~~ the result of ~~an increase~~a decrease in accumulated other comprehensive loss of ~~$15.7~~$34.5 million, ~~and cash dividends paid of $9.8 million, partially offset by~~ net income of ~~$16.3~~$18.8 million, ~~recorded for the three months ended March 31, 2018,~~stock compensation expense of $661,000, common stock issued under our dividend reinvestment plan of $355,000 and net issuance of common stock under employee stock plans of ~~$761,000, stock compensation expense~~$338,000, partially offset by a reduction to retained earnings of ~~$456,000~~$16.5 million for a cumulative-effect adjustment related to the adoption of ASU 2017-08, as well as cash dividends paid of $10.1 million and the repurchase of $1.3 million of our common ~~stock issued under our dividend reinvestment plan of $353,000.~~

~~Table of Contents~~

stock.

As a result of regulations, which became applicable to the Company and the Bank on January 1, 2015, we are required to comply with higher minimum capital requirements (the ~~“Updated~~“2015 Capital Rules”). The ~~Updated~~2015 Capital Rules made substantial changes to previous capital standards. Among other things, the regulations (i) introduced a new capital requirement known as “Common Equity Tier 1” (“CET1”), (ii) stated that Tier 1 capital consists of CET1 and “Additional Tier 1 capital” instruments meeting certain requirements, (iii) defined CET1 to require that most deductions and adjustments to regulatory capital measures be made to CET1 and not to the other components of capital and (iv) revised the scope of the deductions and adjustments from capital as compared to regulations that previously applied to the Company and other banking organizations.

The ~~Updated~~2015 Capital Rules also established the following minimum capital ~~ratios, which started to phase in on January 1, 2015:~~ratios: 4.5 percent CET1 to risk-weighted assets; 6.0 percent Tier 1 capital to risk-weighted assets; 8.0 percent total capital to risk-weighted assets; and 4.0 percent Tier 1 leverage ratio to average consolidated assets. In addition, the ~~Updated~~2015 Capital Rules also introduced a minimum “capital conservation buffer” equal to 2.5% of an organization’s total risk-weighted assets, which exists in addition to the required minimum CET1, Tier 1, and total capital ratios. The “capital conservation buffer,” which must consist entirely of CET1, is designed to absorb losses during periods of economic stress. The ~~Updated~~2015 Capital Rules provide for a number of deductions from and adjustments to CET1, which include the requirement that mortgage servicing rights, deferred tax assets arising from temporary differences that could not be realized through net operating loss ~~carry-backs~~carrybacks and significant investments in non-consolidated financial entities be deducted from CET1 to the extent that any one such category exceeds 10% of CET1 or all such categories in the aggregate exceed 15% of CET1.

Under the previous capital framework, the effects of ~~accumulated other comprehensive income~~AOCI items included in shareholders’ equity under U.S. GAAP were excluded for the purposes of determining capital ratios. Under the ~~Updated~~2015 Capital Rules, the ~~company~~Company has elected to permanently exclude capital in ~~accumulated other comprehensive income~~AOCI in Common Equity Tier 1 capital, Tier 1 capital, Total capital to risk-weighted assets and Tier 1 capital to adjusted quarterly average assets.

Under the ~~Updated~~2015 Capital Rules, certain hybrid securities, such as trust preferred securities, do not qualify as Tier 1 capital. For bank holding companies that had assets of less than $15 billion as of December 31, 2009, which includes Southside, trust preferred securities issued prior to May 19, 2010 can be treated as Tier 1 capital to the extent that they do not exceed 25% of Tier 1 capital after the application of capital deductions and adjustments.

Failure to meet minimum capital requirements under the ~~Updated~~2015 Capital Rules could result in certain mandatory and possibly additional discretionary actions by our regulators that, if undertaken, could have a direct material effect on our financial statements. Management believes that, as of March 31, ~~2018,~~2019, we met all capital adequacy requirements to which we were subject.

The Federal Deposit Insurance Act requires bank regulatory agencies to take “prompt corrective action” with respect to FDIC-insured depository institutions that do not meet minimum capital requirements. A depository institution’s treatment for purposes of the prompt corrective action provisions will depend on how its capital levels compare to various capital measures and certain other factors, as established by regulation. Prompt corrective action and other discretionary actions could have a direct material effect on our financial statements.

It is management’s intention to maintain our capital at a level acceptable to all regulatory authorities and future dividend payments will be determined accordingly. Regulatory authorities require that any dividend payments made by either us or the Bank not exceed earnings for that year. Accordingly, shareholders should not anticipate a continuation of the cash dividend payments simply because of the existence of a dividend reinvestment program. The payment of dividends will depend upon future earnings, our financial condition and other related factors including the discretion of the board of directors.

Table of Contents

To be categorized as well capitalized we must maintain minimum Common Equity Tier 1 risk-based, Tier 1 risk-based, Total capital risk-based and Tier 1 leverage ratios as set forth in the following ~~table:~~table (dollars in thousands):


	Actual				For Capital Adequacy Purposes				To Be Well Capitalized Under Prompt Corrective Actions Provisions				Actual				For Capital Adequacy Purposes				To Be Well Capitalized Under Prompt Corrective Actions Provisions
	Amount		Ratio		Amount		Ratio		Amount		Amount		Amount		Ratio		Amount		Ratio		Amount		Amount
March 31, 2018	(dollars in thousands)
Common Equity Tier 1 (to Risk Weighted Assets)
March 31, 2019													(dollars in thousands)
Common Equity Tier 1 (to Risk-Weighted Assets)
Consolidated	$	574,912	14.76	%	$	175,280	4.50	%	N/A		N/A		$	561,566	14.38	%	$	175,725	4.50	%	N/A		N/A
Bank Only	$	702,980	18.05	%	$	175,274	4.50	%	$	253,173	6.50	%	$	696,364	17.83	%	$	175,712	4.50	%	$	253,806	6.50	%

Tier 1 Capital (to Risk Weighted Assets)
Tier 1 Capital (to Risk-Weighted Assets)
Consolidated	$	633,343	16.26	%	$	233,707	6.00	%	N/A		N/A		$	620,002	15.88	%	$	234,300	6.00	%	N/A		N/A
Bank Only	$	702,980	18.05	%	$	233,698	6.00	%	$	311,598	8.00	%	$	696,364	17.83	%	$	234,282	6.00	%	$	312,376	8.00	%

Total Capital (to Risk Weighted Assets)
Total Capital (to Risk-Weighted Assets)
Consolidated	$	757,741	19.45	%	$	311,610	8.00	%	N/A		N/A		$	744,439	19.06	%	$	312,400	8.00	%	N/A		N/A
Bank Only	$	729,091	18.72	%	$	311,598	8.00	%	$	389,497	10.00	%	$	722,353	18.50	%	$	312,376	8.00	%	$	390,470	10.00	%

Tier 1 Capital (to Average Assets) ⁽¹⁾
Consolidated	$	633,343	10.17	%	$	249,145	4.00	%	N/A		N/A		$	620,002	10.18	%	$	243,676	4.00	%	N/A		N/A
Bank Only	$	702,980	11.29	%	$	249,021	4.00	%	$	311,276	5.00	%	$	696,364	11.44	%	$	243,549	4.00	%	$	304,437	5.00	%


	Actual				For Capital Adequacy Purposes				To Be Well Capitalized Under Prompt Corrective Actions Provisions				Actual				For Capital Adequacy Purposes				To Be Well Capitalized Under Prompt Corrective Actions Provisions
	Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio
December 31, 2017	(dollars in thousands)
Common Equity Tier 1 (to Risk Weighted Assets)
December 31, 2018													(dollars in thousands)
Common Equity Tier 1 (to Risk-Weighted Assets)
Consolidated	$	570,610	14.65	%	$	175,216	4.50	%	N/A		N/A		$	568,283	14.77	%	$	173,174	4.50	%	N/A		N/A
Bank Only	$	711,157	18.27	%	$	175,145	4.50	%	$	252,987	6.50	%	$	714,991	18.59	%	$	173,095	4.50	%	$	250,026	6.50	%

Tier 1 Capital (to Risk Weighted Assets)
Tier 1 Capital (to Risk-Weighted Assets)
Consolidated	$	627,532	16.12	%	$	233,621	6.00	%	N/A		N/A		$	626,718	16.29	%	$	230,899	6.00	%	N/A		N/A
Bank Only	$	711,157	18.27	%	$	233,527	6.00	%	$	311,369	8.00	%	$	714,991	18.59	%	$	230,793	6.00	%	$	307,725	8.00	%

Total Capital (to Risk Weighted Assets)
Total Capital (to Risk-Weighted Assets)
Consolidated	$	748,532	19.22	%	$	311,495	8.00	%	N/A		N/A		$	754,034	19.59	%	$	307,865	8.00	%	N/A		N/A
Bank Only	$	733,909	18.86	%	$	311,369	8.00	%	$	389,211	10.00	%	$	743,900	19.34	%	$	307,725	8.00	%	$	384,656	10.00	%

Tier 1 Capital (to Average Assets) ⁽¹⁾
Consolidated	$	627,532	11.16	%	$	224,844	4.00	%	N/A		N/A		$	626,718	10.64	%	$	235,689	4.00	%	N/A		N/A
Bank Only	$	711,157	12.66	%	$	224,741	4.00	%	$	280,926	5.00	%	$	714,991	12.14	%	$	235,532	4.00	%	$	294,415	5.00	%


(1)	Refers to quarterly average assets as calculated in accordance with policies established by bank regulatory agencies.

Management believes that, as of March 31, ~~2018,~~2019, Southside Bancshares and Southside Bank would meet all capital adequacy requirements under the Basel III Capital Rules on a fully phased-in basis as if such requirements were currently in effect.

5859

Table of Contents

The table below summarizes our key equity ratios for the ~~three months ended March 31, 2018 and 2017:~~periods presented:

Three Months Ended
March 31,
2018 2017
Return on Average Assets 1.02 % 1.08 %
Return on Average Shareholders’ Equity 8.75
11.57
Dividend Payout Ratio – Basic 60.87
49.02
Dividend Payout Ratio – Diluted 60.87
49.02
Average Shareholders’ Equity to Average Total Assets 11.69
9.36



	Three Months Ended March 31,
	2019		2018
Return on average assets	1.21	%	1.02	%
Return on average shareholders’ equity	10.35		8.75
Dividend payout ratio – Basic	53.57		60.87
Dividend payout ratio – Diluted	53.57		60.87
Average shareholders’ equity to average total assets	11.70		11.69

~~Table of Contents~~

Composition of Loans

One of our main objectives is to seek attractive lending opportunities in Texas, primarily in the counties in which we operate. Refer to “Part I - Item 1. Business - Market Area” in our Annual Report on Form 10-K for the year ended December 31, ~~2017~~2018 for a discussion of our primary market area and the geographic concentration of our loan portfolio as of December 31, ~~2017.~~2018. There were no substantial changes in these concentrations during the three months ended March 31, ~~2018.~~2019. Substantially all of our loan originations are made to borrowers who live in and conduct business in the counties in Texas in which we operate or adjoin, with the exception of municipal loans, which are made primarily throughout the state of Texas. Municipal loans are made to municipalities, counties, school districts and colleges.

~~Total loans increased $15.3~~The following table sets forth loan totals by class as of the dates presented (dollars in thousands):



							Compared to
							December 31, 2018		March 31 2018
	March 31, 2019		December 31, 2018		March 31, 2018		Change (%)		Change (%)
Real estate loans:
Construction	$	603,411	$	507,732	$	474,791	18.8	%	27.1	%
1-4 family residential	786,198		794,499		797,088		(1.0	)%	(1.4	)%
Commercial	1,104,378		1,194,118		1,285,591		(7.5	)%	(14.1	)%
Commercial loans	367,995		356,649		281,901		3.2	%	30.5	%
Municipal loans	343,026		353,370		342,404		(2.9	)%	0.2	%
Loans to individuals	100,102		106,431		127,852		(5.9	)%	(21.7	)%
Total loans	$	3,305,110	$	3,312,799	$	3,309,627	(0.2	)%	(0.1	)%

Our loan portfolio decreased $7.7 million, or ~~0.5%~~0.2%, ~~to $3.31 billion~~ at March 31, ~~2018 from $3.29 billion at~~2019 compared to December 31, ~~2017,~~2018 in the commercial real estate, municipal loans, 1-4 family residential and ~~increased $770.7~~loans to individuals portfolios, with those decreases partially offset by increases in the construction loan and commercial loan portfolios.

Our loan portfolio decreased $4.5 million, or ~~30.4%~~0.1%, ~~from $2.54 billion~~ at March 31, ~~2017. Average loans increased $751.3 million, or 29.5%, for the three months ended~~2019 compared to March 31, 2018 ~~when compared~~in loans to individuals, commercial real estate, and 1-4 family residential loan portfolios, with those decreases partially offset by increases in the ~~same period~~commercial loan and construction loan portfolios.

At March 31, 2019, our real estate loans represented 75.5% of our loan portfolio and are comprised of construction loans of 24.2%, 1-4 family residential loans of 31.5% and commercial real estate loans of 44.3%. Our construction loans are collateralized by property located primarily in ~~2017.~~or near the market areas we serve. A number of our construction loans will be owner occupied upon completion. Construction loans for non-owner occupied projects are financed, but these typically have cash flows from leases with tenants, secondary sources of repayment, and in some cases, additional collateral. Our 1-4 family residential loans consist primarily of loans secured by first mortgages on owner occupied 1-4 family residences. Commercial real estate loans primarily include loans collateralized by retail, commercial office buildings, multi-family residential buildings, medical facilities and offices, senior living, assisted living and skilled nursing facilities, warehouse facilities, hotels and churches.

Table of Contents

The banking industry is affected by general economic conditions such as interest rates, inflation, recession, unemployment and other factors beyond our control. During the last 30 years the Texas economy has continued to diversify, decreasing the overall impact of fluctuations in oil and gas prices; however, the oil and gas industry is still a significant component of the Texas economy. ~~Since~~Despite a significant reduction in oil prices during 2015 and 2016 when the price per barrel of crude oil traded below $30 at one point, the Texas economy as a whole has continued to perform very well, reflective of the economic diversity Texas has achieved. Energy loans comprised approximately 3.06% and 1.92% of our loan portfolio at March 31, 2019 and December 31, 2018, respectively. During the last three years, economic growth, employment gains and business activity across a wide range of industries and regions in the U.S. has ~~reflected~~experienced slow but steady growth. During a majority of that time economic growth and business activity in certain Texas markets we serve ~~have~~ exceeded that of the U.S. average. In 2014, decisions by certain members of the Organization of Petroleum Exporting Countries (“OPEC”) to maintain higher crude oil production levels, combined with increased production levels in the United States led to increased global oil supplies which has resulted in significant declines in market oil prices. At one point the price per barrel of crude oil traded below $30. As of March 31, 2018, the price per barrel of crude oil was approximately $65 compared to a high during 2014 of over $100. Despite this lower oil price, the overall Texas economy has continued to perform well over the last three years. A prolonged period of lower oil prices could have a negative impact on the U.S. economy and, in particular, the economies of energy-dominant states such as Texas. Energy loans comprised approximately 1.66% and 1.50% of our loan portfolio at March 31, 2018 and December 31, 2017, respectively.

We cannot predict whether current economic conditions will improve, remain the same or decline. ~~A decline in credit markets generally could adversely affect our financial condition and results of operation if we are unable to extend credit or sell loans into the secondary market.~~

~~The following table sets forth loan totals by class for the periods presented:~~

At
March 31,
2018 At
December 31,
2017 At
March 31,
2017
(in thousands)
Real Estate Loans:

Construction $ 474,791
$ 475,867
$ 362,367
1-4 Family Residential 797,088
805,341
622,881
Commercial 1,285,591
1,265,159
974,307
Commercial Loans 281,901
266,422
176,908
Municipal Loans 342,404
345,798
297,417
Loans to Individuals 127,852
135,769
105,038
Total Loans $ 3,309,627
$ 3,294,356
$ 2,538,918

Construction loans decreased $1.1 million, or 0.2%, to $474.8 million at March 31, 2018 from $475.9 million at December 31, 2017, and increased $112.4 million, or 31.0%, from $362.4 million at March 31, 2017. Our construction loans decreased during the three months ended March 31, 2018 due to payoffs and transfers to permanent financing, more than offsetting new loans and advances on existing construction projects during that time. The increase compared to March 31, 2017 was due to continued growth in our Dallas-Fort Worth market as well as approximately $40.4 million in construction loans added as a result of the Diboll acquisition on November 30, 2017.

1-4 family residential loans decreased $8.3 million, or 1.0%, to $797.1 million at March 31, 2018 from $805.3 million at December 31, 2017, and increased $174.2 million, or 28.0%, from $622.9 million at March 31, 2017. Our 1-4 family residential loans decreased during the three months ended March 31, 2018 due to payoffs in excess of originations. The increase compared

~~Table of Contents~~

~~to March 31, 2017 included approximately $84.2 million in 1-4 family residential loans added as a result of the Diboll acquisition on November 30, 2017.~~

Commercial real estate loans increased $20.4 million, or 1.6%, to $1.29 billion at March 31, 2018 from $1.27 billion at December 31, 2017, and increased $311.3 million, or 31.9%, from $974.3 million at March 31, 2017. Our commercial real estate loans continued to increase during the three months ended March 31, 2018 primarily as a result of providing permanent financing on completed construction projects and continued growth in our Austin and Dallas-Fort Worth markets. The increase compared to March 31, 2017 included approximately $351.3 million in commercial real estate loans added as a result of the Diboll acquisition on November 30, 2017.

Commercial loans increased $15.5 million, or 5.8%, to $281.9 million at March 31, 2018 from $266.4 million at December 31, 2017, and increased $105.0 million, or 59.3%, from $176.9 million at March 31, 2017. Our commercial loans increased during the three months ended March 31, 2018 due to originations in excess of payoffs. The increase compared to March 31, 2017 included approximately $86.8 million in commercial loans added as a result of the Diboll acquisition on November 30, 2017.

Municipal loans decreased $3.4 million, or 1.0%, to $342.4 million at March 31, 2018 from $345.8 million at December 31, 2017, and increased $45.0 million, or 15.1%, from $297.4 million at March 31, 2017. The increase compared to March 31, 2017 included approximately $7.8 million in municipal loans added as a result of the Diboll acquisition on November 30, 2017.

Loans to individuals decreased $7.9 million, or 5.8%, to $127.9 million at March 31, 2018, from $135.8 million at December 31, 2017, and increased $22.8 million, or 21.7%, from $105.0 million at March 31, 2017. Our loans to individuals decreased during the three months ended March 31, 2018 primarily due to payoffs outpacing originations and the continued roll-off in the indirect loan portfolio. The increase compared to March 31, 2017 includes approximately $50.8 million in loans to individuals added as a result of the Diboll acquisition on November 30, 2017.

Loan Loss Experience and Allowance for Loan Losses

Industry and our own experience indicates that a portion of our loans will become delinquent and a portion of our loans will require partial or full charge-off. Regardless of the underwriting criteria utilized, losses may occur as a result of various factors beyond our control, including, among other things, changes in market conditions affecting the value of properties used as collateral for loans and problems affecting the credit worthiness of the borrower and the ability of the borrower to make payments on the loan. Our determination of the appropriateness of the allowance for loan losses is based on various considerations, including an

~~Table of Contents~~

analysis of the risk characteristics of various classifications of loans, previous loan loss experience, specific loans which have loan loss potential, delinquency trends, estimated fair value of the underlying collateral, current economic conditions and geographic and industry loan concentration.

After all of the data in the loan portfolio is accumulated, the reserve allocations are separated into various loan classes.

As of March 31, ~~2018,~~2019, our review of the loan portfolio indicated that a loan loss allowance of $24.2 million was appropriate to cover probable losses in the portfolio. Changes in economic and other conditions, including the adoption of ASU 2016-13, “Financial Instruments- Credit Losses (Topic 326): Measurement of Credit Losses of Financial Instruments” (“CECL”), which is effective beginning with the first quarter of 2020, may require future adjustments to the allowance for loan losses.

During the three months ended March 31, ~~2018,~~2019, the allowance for loan losses ~~increased $3.4~~decreased $2.9 million, or ~~16.5%~~10.6%, to $24.2 million, or 0.73% of total loans, when compared to ~~$20.8~~$27.0 million, or ~~0.63%~~0.82% of total loans at December 31, ~~2017, and increased $5.7~~2018. The decrease in the

Table of Contents

allowance for loan losses was primarily the result of $1.2 million ~~or 31.0%, from $18.5 million, or 0.73% of total~~in charge-offs associated with the three nonaccrual loans ~~at March 31, 2017, due primarily to an increase in nonaccruals~~sold during the first quarter of ~~2018 as well as growth~~2019 that were previously in nonaccrual status and a partial reversal of provision in the ~~loan portfolio since~~first quarter.

For the three months ended March 31, ~~2017.~~

2019, loan charge-offs were $2.3 million and recoveries were $339,000. For the three months ended March 31, 2018, loan charge-offs were $767,000 and recoveries were $471,000. For the three months ended March 31, ~~2017, loan charge-offs were $1.1 million and recoveries were $530,000, respectively. The necessary~~2019, we recorded a partial reversal of provision ~~expense was estimated at $3.7 million for the three months ended March 31, 2018, an increase~~ of ~~$2.6~~$918,000, a decrease of $4.7 million, or ~~240.2%~~124.6%, from ~~$1.1~~$3.7 million, for the comparable period in ~~2017.~~2018. The ~~increase~~decrease in provision expense for the three months ended March 31, ~~2018~~2019 was primarily due to ~~two~~three large commercial real estate ~~loan relationships totaling approximately $30.0 million~~loans placed on nonaccrual ~~status.~~status in 2018 that were sold during the first quarter of 2019.

Nonperforming Assets

Nonperforming assets consist of delinquent loans 90 days or more past due, nonaccrual loans, OREO, repossessed assets and restructured loans. Nonaccrual loans are loans 90 days or more delinquent and collection in full of both the principal and interest is not expected. Additionally, some loans that are not delinquent or that are delinquent less than 90 days may be placed on nonaccrual status ~~due to doubts about full collection~~if it is probable that we will not receive contractual principal and interest payments in accordance with the terms of ~~principal or interest.~~the respective loan agreements. When a loan is categorized as nonaccrual, the accrual of interest is discontinued and any accrued balance is reversed for financial statement purposes. OREO represents real estate taken in full or partial satisfaction of debts previously contracted. The dollar amount of OREO is based on a current evaluation of the OREO at the time it is recorded on our books, net of estimated selling costs. Updated valuations are obtained as needed and any additional impairments are recognized. Restructured loans represent loans that have been renegotiated to provide a below market or deferral of interest or principal because of deterioration in the financial position of the borrowers. The restructuring of a loan is considered a “troubled debt restructuring” if both (i) the borrower is experiencing financial difficulties and (ii) the creditor has granted a concession. Concessions may include interest rate reductions or below market interest rates, ~~principal forgiveness,~~ restructuring amortization schedules and other actions intended to minimize potential losses. Categorization of a loan as nonperforming is not in itself a reliable indicator of potential loan loss. Other factors, such as the value of collateral securing the loan and the financial condition of the borrower ~~must be~~are considered in judgments as to potential loan loss.

~~The following tables set forth nonperforming assets for the periods presented (in thousands):~~

At
March 31,
2018 At
December 31,
2017 At
March 31,
2017
Nonaccrual loans ⁽¹⁾
$ 34,545
$ 2,937
$ 7,261
Accruing loans past due more than 90 days ⁽¹⁾
4
1
1
Restructured loans ⁽²⁾
5,839
5,767
6,424
Other real estate owned 2,014
1,613
367
Repossessed assets 42
154
26
Total Nonperforming Assets $ 42,444
$ 10,472
$ 14,079

~~(1) Excludes PCI loans measured at fair value at acquisition.~~

~~(2) Includes $2.9 million, $2.9 million, and $3.0 million in PCI loans restructured as of March 31, 2018, December 31, 2017, and March 31, 2017, respectively.~~

Table of Contents

At
March 31,
2018 At
December 31,
2017 At
March 31,
2017
Asset Quality Ratios:
Nonaccruing loans to total loans 1.04 % 0.09 % 0.29 %
Allowance for loan losses to nonaccruing loans 70.11
707.56
254.58
Allowance for loan losses to nonperforming assets 57.06
198.44
131.29
Allowance for loan losses to total loans 0.73
0.63
0.73
Nonperforming assets to total assets 0.67
0.16
0.25
Net charge-offs to average loans 0.04
0.07
0.08

~~Total~~The following table sets forth nonperforming assets for the periods presented (in thousands):



							Compared to
							December 31, 2018		March 31, 2018
	March 31, 2019		December 31, 2018		March 31, 2018		Change (%)		Change (%)
Loans on nonaccrual:
Real estate loans:
Construction	$	8	$	12	$	71	(33.3	)%	(88.7	)%
1-4 family residential	1,395		2,202		1,739		(36.6	)%	(19.8	)%
Commercial real estate	15,266		32,599		31,196		(53.2	)%	(51.1	)%
Commercial	758		639		1,142		18.6	%	(33.6	)%
Loans to individuals	264		318		397		(17.0	)%	(33.5	)%
Total nonaccrual loans⁽¹⁾	17,691		35,770		34,545		(50.5	)%	(48.8	)%

Accruing loans past due more than 90 days ⁽¹⁾	7,927		—		4		100.0	%	198,075.0	%
Restructured loans ⁽²⁾	11,490		5,930		5,839		93.8	%	96.8	%
Other real estate owned	978		1,206		2,014		(18.9	)%	(51.4	)%
Repossessed assets	25		—		42		100.0	%	(40.5	)%
Total nonperforming assets	$	38,111	$	42,906	$	42,444	(11.2	)%	(10.2	)%



Asset quality ratios:
Nonaccruing loans to total loans	0.54	%	1.08	%	1.04	%
Allowance for loan losses to nonaccruing loans	136.54		75.54		70.11
Allowance for loan losses to nonperforming assets	63.38		62.97		57.06
Allowance for loan losses to total loans	0.73		0.82		0.73
Nonperforming assets to total assets	0.61		0.70		0.67
Net charge-offs to average loans	0.24		0.07		0.04

(1) Excludes PCI loans measured at fair value at acquisition if the timing and amount of cash flows expected to be collected from those sales can be reasonably estimated.

(2) Includes $719,000, $3.1 million and $2.9 million in PCI loans restructured as of March 31, 2019, December 31, 2018 and March 31, 2018, ~~were $42.4 million, an increase~~respectively.

Our accruing loans past due more than 90 days consisted of ~~$32.0 million, or 305.3%, from $10.5 million at December 31, 2017 and an increase of $28.4 million, or 201.5%, from $14.1 million at March 31, 2017.~~

~~From December 31, 2017 to March 31, 2018, nonaccrual~~one commercial real estate loan that paid off in full on April 15, 2019. Additionally, our restructured loans increased ~~$31.6~~$5.6 million ~~or 1,076.2%, to $34.5 million, and increased $27.3 million, or 375.8%, from March 31, 2017, primarily~~ due to the ~~addition~~renegotiation of ~~two large~~a commercial real estate relationships consisting of three loans during the first quarter of 2018. Of the total nonaccrual loans at March 31, 2018, $31.2 million are commercial real estate loans, $1.7 million are 1-4 family residential real estate loans, $1.1 million are commercial loans, $397,000 are loans to individuals, and $71,000 are construction loans. Restructured loans totaled $5.8 million at March 31, 2018, an increase of $72,000, or 1.2%, compared to December 31, 2017 and decreased $585,000, or 9.1%, when compared to $6.4 million at March 31, 2017. OREO increased $401,000, or 24.9%, to $2.0 million at March 31, 2018 from $1.6 million at December 31, 2017 and increased $1.6 million, or 448.8%, from $367,000 at March 31, 2017. loan.

The OREO at March 31, ~~2018~~2019 consisted of construction, 1-4 family residential and commercial real estate properties. We are actively marketing all OREO properties and none are being held for investment purposes. ~~Repossessed assets decreased $112,000, or 72.7%, to $42,000 at March 31, 2018, from $154,000 at December 31, 2017 and increased $16,000, or 61.5%, from $26,000 at March 31, 2017.~~

Acquisition

See “Note 2 - Acquisition” in our consolidated financial statements included in this Quarterly Report on Form 10-Q.

~~Branch Closure~~

Due to the close proximity of an acquired Diboll location to one of our branch locations in Tyler, Texas, we have made the decision to close the retail branch located within the Fresh Grocery Store effective June 29, 2018.

Recent Accounting Pronouncements

See “Note 1 – Summary of Significant Accounting and Reporting Policies” in our consolidated financial statements included in this Quarterly Report on Form 10-Q.

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” 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 Quarterly Report on Form 10-Q.

Refer to the discussion of market risks included in “Item 7A. Quantitative and Qualitative Disclosures About Market Risks” in our Annual Report on Form 10-K for the year ended December 31, ~~2017.~~2018. There have been no significant changes in the types of market risks we face since December 31, ~~2017.~~2018.

In the banking industry, a major risk exposure is changing interest rates. The primary objective of monitoring our interest rate sensitivity, or risk, is to provide management the tools necessary to manage the balance sheet to minimize adverse changes in net interest income as a result of changes in the direction and level of interest rates. Federal Reserve Board monetary control efforts, the effects of deregulation, ~~the~~ economic uncertainty and legislative changes have been significant factors affecting the task of managing interest rate sensitivity positions in recent years.

In an attempt to manage our exposure to changes in interest rates, management closely monitors our exposure to interest rate risk through our ALCO. Our ALCO meets regularly and reviews our interest rate risk position and makes recommendations to our board for adjusting this position. In addition, our board reviews our asset/liability position on a monthly basis. We primarily use two methods for measuring and analyzing interest rate risk: net income simulation analysis and MVPE modeling. We utilize the net income simulation model as the primary quantitative tool in measuring the amount of interest rate risk associated with changing market rates. This model quantifies the effects of various interest rate scenarios on projected net interest income and net income over the next 12 months. The model is used to measure the impact on net interest income relative to a base case scenario of rates immediately increasing 100 and 200 basis points or decreasing 100 and 200 basis points 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-related risks such as prepayment, basis and option risk are also considered. Due to the low level of interest rates, many of the current interest rates cannot decline 100 or 200 basis points. The model has floors for each of those interest rates, and none are assumed to go negative. As of March 31, ~~2018,~~2019, the model simulations projected that immediate increases in interest rates of 100 and 200 basis points would result in positive variances in net interest income of 2.74% and 1.28%, respectively, relative to the base case over the next 12 months, while an immediate decrease in interest rates of 100 and 200 basis points would result in negative variances in net interest income of 1.60% and 5.76%, respectively, relative to the base case over the next 12 months. As of December 31, 2018, the model simulations projected that an immediate increase in interest rates of 100 basis points would result in a positive variance on net interest income of 1.51% and an immediate increase in interest rates of 200 basis points would result in a negative variance on net interest income of 1.29%, relative to the base case over the next 12 months, while immediate decreases in interest rates of 100 and 200 basis points would result in negative variances on net interest income of 0.22% and 3.34%, respectively, relative to the base case over the next 12 months. As of March 31, 2018, the model simulations projected that 100 and 200 basis point immediate increases in interest rates would result in positive variances on net interest income of 1.63% and 0.41%, respectively, relative to the base case over the next 12 months, while an immediate decrease in interest rates of 100 and 200 basis points would result in negative variances in net interest income of 0.94% and 4.78%, respectively, relative to the base case over the next 12 months. As of December 31, 2017, the model simulations projected that an immediate increase in interest rates of 100 basis points would result in a positive variance on net interest income of 0.88% and an immediate increase in interest rates of 200 basis points would result in a negative variance on net interest income of 1.13%, relative to the base case over the next 12 months, while an immediate decrease in interest rates of 100 basis points would result in a positive variance in net interest income of 1.25% and an immediate decrease in interest rates of 200 basis points would result in a negative variance on net interest income of 2.50%, relative to the base case over the next 12 months. As of March 31, 2017, the model simulations projected that 100 and 200 basis point immediate increases in interest rates would result in positive variances on net interest income of 1.03% and 0.27%, respectively, relative to the base case over the next 12 months, while an immediate decrease in interest rates of 100 and 200 basis points would result in positive variances in net interest income of 3.28% and 1.53%, respectively, relative to the base case over the next 12 months. As part of the overall assumptions, certain assets and liabilities are given reasonable floors. This type of simulation analysis requires numerous assumptions including but not limited to changes in balance sheet mix, prepayment rates on mortgage-related assets and fixed rate loans, cash flows and repricing of all financial instruments, changes in volumes and pricing, future shapes of the yield curve, relationship of market interest rates to each other (basis risk), credit spread and deposit sensitivity. Assumptions are based on management’s best estimates but may not accurately reflect actual results under certain changes in interest rates.

The ALCO monitors various liquidity ratios to ensure a satisfactory liquidity position for us. Management continually evaluates the condition of the economy, the pattern of market interest rates and other economic data to determine the types of investments that should be made and at what maturities. Using this analysis, management from time to time assumes calculated interest sensitivity gap positions to maximize net interest income based upon anticipated movements in the general level of interest rates. Regulatory authorities also monitor our gap position along with other liquidity ratios. In addition, as described above, we utilize a simulation model to determine the impact of net interest income under several different interest rate scenarios. By utilizing this technology, we can determine changes that need to be made to the asset and liability mixes to mitigate the change in net interest income under these various interest rate scenarios.

Table of Contents

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

Management, including our Chief Executive Officer (“CEO”) and our Chief Financial Officer (“CFO”), undertook an evaluation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this report, and, based on that evaluation, our CEO and CFO concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report, in recording, processing, summarizing and reporting in a timely manner the information that the Company is required to disclose in its reports under the Exchange Act and in accumulating and communicating to the Company’s management, including the Company’s CEO and CFO, such information as appropriate to allow timely decisions regarding required disclosure.

Changes in Internal Control Over Financial Reporting

No changes were made to our internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the quarter ended March 31, ~~2018~~2019 that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

We are a party to various litigation in the normal course of business. Management, after consulting with our legal counsel, believes that any liability resulting from litigation will not have a material effect on our financial position, results of operations or liquidity.

ITEM 1A. RISK FACTORS

Additional information regarding risk factors appears in “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations - Forward-Looking Statements” of this Form 10-Q and in Part I - “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, ~~2017.~~2018. There have been no material changes from the risk factors previously disclosed in our Annual Report on Form 10-K for the year ended December 31, ~~2017.~~2018. The risks and uncertainties described in our Annual Report on Form 10-K for the year ended December 31, ~~2017~~2018 are not the only ones we face. Additional risks and uncertainties that management is not aware of or focused on or that management currently deems immaterial may also impair our business operations.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

None.

ITEM 5. OTHER INFORMATION

None.

Table of Contents

ITEM 6. EXHIBITS

Exhibit Index

Incorporated by Reference
Exhibit Number Exhibit Description Filed Herewith Exhibit Form Filing Date File No.

(3) Articles of Incorporation and Bylaws
3.1
Restated Certificate of Formation of Southside Bancshares, Inc.
3 (a) 10-Q 5/9/2014 0-12247

3.2
Amended and Restated Bylaws of Southside Bancshares, Inc.
3.1 8-K 02/22/2018 0-12247

(31) Rule 13a-14(a)/15d-14(a) Certifications
31.1
Certification of Chief Executive Officer
X

31.2
Certification of Chief Financial Officer
X

(32) Section 1350 Certification
†32
Certification of Executive Officer and Chief Financial Officer
X

(101) Interactive Date File
101.INS XBRL Instance Document. X

101.SCH XBRL Taxonomy Extension Schema Document. X

101.CAL XBRL Taxonomy Extension Calculation Linkbase Document. X

101.LAB XBRL Taxonomy Extension Label Linkbase Document. X

101.PRE XBRL Taxonomy Extension Presentation Linkbase Document. X

101.DEF XBRL Taxonomy Extension Definition Linkbase Document. X

† The certification attached as Exhibit 32 accompanies this Quarterly Report on Form 10-Q and is “furnished” to the Commission pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not be deemed “filed” by us for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

Incorporated by Reference

Exhibit Number

Exhibit Description

Filed Herewith

Exhibit

Form

Filing Date

File No.

(3)

Articles of Incorporation and Bylaws

3.1

Restated Certificate of Formation of Southside Bancshares, Inc.

3.1

8-K

05/14/2018

0-12247

3.2

Amended and Restated Bylaws of Southside Bancshares, Inc.

3.1

8-K

02/22/2018

0-12247

(31)

Rule 13a-14(a)/15d-14(a) Certifications

31.1

Certification of Chief Executive Officer

31.2

Certification of Chief Financial Officer

(32)

Section 1350 Certification

†32

Certification of Executive Officer and Chief Financial Officer

(101)

Interactive Date File

101.INS

XBRL Instance Document.

101.SCH

XBRL Taxonomy Extension Schema Document.

101.CAL

XBRL Taxonomy Extension Calculation Linkbase Document.

101.LAB

XBRL Taxonomy Extension Label Linkbase Document.

101.PRE

XBRL Taxonomy Extension Presentation Linkbase Document.

101.DEF

XBRL Taxonomy Extension Definition Linkbase Document.

† The certification attached as Exhibit 32 accompanies this Quarterly Report on Form 10-Q and is “furnished” to the Commission pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not be deemed “filed” by us for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

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.



		SOUTHSIDE BANCSHARES, INC.

DATE:	~~May 1, 2018~~April 30, 2019	BY:	/s/ Lee R. Gibson
			Lee R. Gibson, CPA
			President and Chief Executive Officer
			(Principal Executive Officer)




DATE:	~~May 1, 2018~~April 30, 2019	BY:	~~/s/~~/s/ Julie N. Shamburger
			Julie N. Shamburger, CPA
			Senior Executive Vice President and Chief Financial Officer
			(Principal Financial and Accounting Officer)



	Three months ended
	March 31, 2018
Net (losses) recognized during the period on equity investments	$	(92	)
Less: Net gains and (losses) recognized during the period on equity investments sold during the period	—
Unrealized (losses) recognized during the reporting period on equity investments still held at the reporting date	$	(92	)



	Three Months Ended
	March 31, 2018				March 31, 2017
	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
Real Estate Loans:
Construction	$	78	$	—	$	467	$	4
1-4 Family Residential	3,923		41		4,262		57
Commercial	11,970		3		1,522		19
Commercial Loans	1,623		17		5,787		19
Municipal Loans	502		7		571		8
Loans to Individuals	211		2		265		2
Total	$	18,307	$	70	$	12,874	$	109



	At March 31, 2018		At December 31, 2017		At March 31, 2017
	(in thousands)
Real Estate Loans:
Construction	$	474,791	$	475,867	$	362,367
1-4 Family Residential	797,088		805,341		622,881
Commercial	1,285,591		1,265,159		974,307
Commercial Loans	281,901		266,422		176,908
Municipal Loans	342,404		345,798		297,417
Loans to Individuals	127,852		135,769		105,038
Total Loans	$	3,309,627	$	3,294,356	$	2,538,918