☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Texas | 75-0944023 | ||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | ||
400 Pine Street, Abilene, Texas | 79601 | ||
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
Common Stock, $0.01 par value | FFIN |
Large accelerated filer | ☒ | Accelerated filer | ☐ | |||
☐ | ||||||
Emerging growth company | ☐ |
Class | Outstanding at | |
Common Stock, $0.01 par value per share |
FINANCIAL INFORMATION | ||||||
Item | Page | |||||
1. | 2 | |||||
3 | ||||||
4 | ||||||
5 | ||||||
6 | ||||||
8 | ||||||
9 | ||||||
2. | 36 | |||||
3. | 56 | |||||
4. | 56 | |||||
OTHER INFORMATION | ||||||
1. | 57 | |||||
1A. | 57 | |||||
2. | 57 | |||||
3. | 57 | |||||
4. | 57 | |||||
5. | 57 | |||||
6. | 58 | |||||
59 |
September 30, | December 31, | |||||||||||
2019 | 2018 | 2018 | ||||||||||
ASSETS | (Unaudited) | |||||||||||
CASH AND DUE FROM BANKS | $ | 198,855 | $ | 164,998 | $ | 207,835 | ||||||
INTEREST-BEARING DEPOSITS IN BANKS | 31,410 | 34,511 | 40,812 | |||||||||
Total cash and cash equivalents | 230,265 | 199,509 | 248,647 | |||||||||
INTEREST-BEARING TIME DEPOSITS IN BANKS | — | 1,458 | 1,458 | |||||||||
SECURITIES AVAILABLE-FOR-SALE, at fair value | 3,397,156 | 3,144,367 | 3,158,777 | |||||||||
LOANS: | ||||||||||||
Held for investment | 4,100,316 | 3,867,040 | 3,953,636 | |||||||||
Less - allowance for loan losses | (51,889 | ) | (50,871 | ) | (51,202 | ) | ||||||
Net loans held for investment | 4,048,427 | 3,816,169 | 3,902,434 | |||||||||
Held-for-sale ($39,735, $15,955 and $19,185 at fair value at September 30, 2019 and 2018 and December 31, 2018, respectively) | 40,499 | 18,496 | 21,672 | |||||||||
Net loans | 4,088,926 | 3,834,665 | 3,924,106 | |||||||||
BANK PREMISES AND EQUIPMENT, net | 132,367 | 130,815 | 133,421 | |||||||||
INTANGIBLE ASSETS | 173,905 | 174,907 | 174,683 | |||||||||
OTHER ASSETS | 91,220 | 85,510 | 90,762 | |||||||||
Total assets | $ | 8,113,839 | $ | 7,571,231 | $ | 7,731,854 | ||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||
NONINTEREST-BEARING DEPOSITS | $ | 2,210,997 | $ | 2,146,984 | $ | 2,116,107 | ||||||
INTEREST-BEARING DEPOSITS | 4,186,686 | 3,998,298 | 4,064,282 | |||||||||
Total deposits | 6,397,683 | 6,145,282 | 6,180,389 | |||||||||
DIVIDENDS PAYABLE | 16,299 | 14,216 | 14,227 | |||||||||
BORROWINGS | 400,155 | 380,760 | 468,706 | |||||||||
OTHER LIABILITIES | 94,604 | 35,234 | 15,237 | |||||||||
Total liabilities | 6,908,741 | 6,575,492 | 6,678,559 | |||||||||
COMMITMENTS AND CONTINGENCIES | ||||||||||||
SHAREHOLDERS’ EQUITY: | ||||||||||||
C ommon stock—($0.01 par value, authorized 200,000,000 shares; 135,822,456, 67,693,586 and 67,753,133 shares issued at September 30, 2019 and 2018 and December 31, 2018, respectively) | 1,358 | 677 | 678 | |||||||||
Capital surplus | 448,968 | 440,589 | 443,114 | |||||||||
Retained earnings | 682,575 | 582,449 | 606,658 | |||||||||
Treasury stock (shares at cost: 928,287, 471,070 and 467,811 at September 30, 2019 and 2018 and December 31, 2018, respectively) | (8,042 | ) | (7,512 | ) | (7,507 | ) | ||||||
Deferred compensation | 8,042 | 7,512 | 7,507 | |||||||||
Accumulated other comprehensive earnings (loss) | 72,197 | (27,976 | ) | 2,845 | ||||||||
Total shareholders’ equity | 1,205,098 | 995,739 | 1,053,295 | |||||||||
Total liabilities and shareholders’ equity | $ | 8,113,839 | $ | 7,571,231 | $ | 7,731,854 | ||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
INTEREST INCOME: | ||||||||||||||||
Interest and fees on loans | $ | 57,123 | $ | 51,428 | $ | 166,095 | $ | 147,279 | ||||||||
Interest on investment securities: | ||||||||||||||||
Taxable | 14,292 | 12,593 | 41,505 | 36,666 | ||||||||||||
Exempt from federal income tax | 8,795 | 9,558 | 27,801 | 29,882 | ||||||||||||
Interest on federal funds sold and interest-bearing deposits in banks | 381 | 470 | 1,668 | 1,382 | ||||||||||||
Total interest income | 80,591 | 74,049 | 237,069 | 215,209 | ||||||||||||
INTEREST EXPENSE: | ||||||||||||||||
Interest on deposits | 7,123 | 4,330 | 21,070 | 11,854 | ||||||||||||
Other | 830 | 293 | 2,231 | 869 | ||||||||||||
Total interest expense | 7,953 | 4,623 | 23,301 | 12,723 | ||||||||||||
Net interest income | 72,638 | 69,426 | 213,768 | 202,486 | ||||||||||||
PROVISION FOR LOAN LOSSES | 450 | 1,450 | 2,015 | 3,865 | ||||||||||||
Net interest income after provision for loan losses | 72,188 | 67,976 | 211,753 | 198,621 | ||||||||||||
NONINTEREST INCOME: | ||||||||||||||||
Trust fees | 7,051 | 7,291 | 21,057 | 21,265 | ||||||||||||
Service charges on deposit accounts | 5,629 | 5,690 | 16,179 | 15,950 | ||||||||||||
ATM, interchange and credit card fees | 7,728 | 7,533 | 21,920 | 21,570 | ||||||||||||
Real estate mortgage operations | 5,733 | 4,834 | 13,928 | 11,718 | ||||||||||||
Net gain on sale of available-for-sale securities (includes $52 and $58 for the three months ended September 30, 2019 and 2018, respectively, and $728 and $1,346 for the nine months ended September 30, 2019 and 2018, respectively, related to accumulated other comprehensive earnings reclassifications) | 52 | 58 | 728 | 1,346 | ||||||||||||
Net gain on sale of foreclosed assets | 71 | 84 | 193 | 201 | ||||||||||||
Net gain (loss) on sale of assets | 235 | (61 | ) | 241 | (152 | ) | ||||||||||
Interest on loan recoveries | 575 | 199 | 1,815 | 607 | ||||||||||||
Other | 1,595 | 1,427 | 5,020 | 4,461 | ||||||||||||
Total noninterest income | 28,669 | 27,055 | 81,081 | 76,966 | ||||||||||||
NONINTEREST EXPENSE: | ||||||||||||||||
Salaries and employee benefits | 28,550 | 26,377 | 82,468 | 79,442 | ||||||||||||
Loss from partial settlement of pension plan | — | — | 900 | — | ||||||||||||
Net occupancy expense | 2,830 | 2,900 | 8,372 | 8,589 | ||||||||||||
Equipment expense | 2,225 | 2,629 | 7,009 | 7,548 | ||||||||||||
FDIC insurance premiums | 15 | 570 | 1,091 | 1,768 | ||||||||||||
ATM, interchange and credit card expenses | 2,627 | 2,344 | 7,437 | 6,692 | ||||||||||||
Professional and service fees | 1,902 | 2,174 | 5,721 | 6,613 | ||||||||||||
Printing, stationery and supplies | 480 | 387 | 1,348 | 1,485 | ||||||||||||
Operational and other losses | 507 | 981 | 1,253 | 1,852 | ||||||||||||
Software amortization and expense | 1,767 | 1,393 | 5,147 | 4,433 | ||||||||||||
Amortization of intangible assets | 246 | 279 | 778 | 1,049 | ||||||||||||
Other | 7,761 | 7,472 | 23,059 | 22,977 | ||||||||||||
Total noninterest expense | 48,910 | 47,506 | 144,583 | 142,448 | ||||||||||||
EARNINGS BEFORE INCOME TAXES | 51,947 | 47,525 | 148,251 | 133,139 | ||||||||||||
INCOME TAX EXPENSE | 8,867 | 7,475 | 24,827 | 20,937 | ||||||||||||
NET EARNINGS | $ | 43,080 | $ | 40,050 | $ | 123,424 | $ | 112,202 | ||||||||
EARNINGS PER SHARE, BASIC | $ | 0.32 | $ | 0.30 | $ | 0.91 | $ | 0.83 | ||||||||
EARNINGS PER SHARE, ASSUMING DILUTION | $ | 0.32 | $ | 0.29 | $ | 0.91 | $ | 0.83 | ||||||||
DIVIDENDS PER SHARE | $ | 0.12 | $ | 0.11 | $ | 0.35 | $ | 0.31 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
NET EARNINGS | $ | 43,080 | $ | 40,050 | $ | 123,424 | $ | 112,202 | ||||||||
OTHER ITEMS OF COMPREHENSIVE EARNINGS (LOSS): | ||||||||||||||||
C hange in unrealized gain (loss) on investment securitiesavailable-for-sale, before income taxes | 16,446 | (20,930 | ) | 88,517 | (75,236 | ) | ||||||||||
Reclassification adjustment for realized gains on investment securities included in net earnings, before income tax | (52 | ) | (58 | ) | (728 | ) | (1,346 | ) | ||||||||
Total other items of comprehensive earnings | 16,394 | (20,988 | ) | 87,789 | (76,582 | ) | ||||||||||
Income tax benefit (expense) related to other items of comprehensive earnings | (3,444 | ) | 4,407 | (18,437 | ) | 16,082 | ||||||||||
Reclassification of certain income tax effects related to the change in the U.S. statutory federal incoem tax rate under the Tax Cuts and Jobs Act to retained earnings . | — | — | — | 5,759 | ||||||||||||
COMPREHENSIVE EARNINGS | $ | 56,030 | $ | 23,469 | $ | 192,776 | $ | 57,461 | ||||||||
Accumulated | ||||||||||||||||||||||||||||||||||||
Other | Total | |||||||||||||||||||||||||||||||||||
Common Stock | Capital | Retained | Treasury Stock | Deferred | Comprehensive | Shareholders’ | ||||||||||||||||||||||||||||||
Shares | Amount | Surplus | Earnings | Shares | Amounts | Compensation | Earnings | Equity | ||||||||||||||||||||||||||||
Balances at June 30, 2018 (unaudited) | 67,669,658 | $ | 677 | $ | 439,731 | $ | 556,615 | (491,170 | ) | $ | (7,419 | ) | $ | 7,419 | $ | (11,395 | ) | $ | 985,628 | |||||||||||||||||
Net earnings (unaudited) | — | — | — | 40,050 | — | — | — | — | 40,050 | |||||||||||||||||||||||||||
Stock option exercises (unaudited) | 23,928 | — | 481 | — | — | — | — | — | 481 | |||||||||||||||||||||||||||
Cash dividends declared, $0.11 per share (unaudited) | — | — | — | (14,216 | ) | — | — | — | — | (14,216 | ) | |||||||||||||||||||||||||
Change in unrealized loss in investment securities available-for-sale, net of related income taxes (unaudited) | — | — | — | — | — | — | — | (16,581 | ) | (16,581 | ) | |||||||||||||||||||||||||
Shares purchased (redeemed) in connection with directors’ deferred compensation plan, net (unaudited) | — | — | — | — | 20,100 | (93 | ) | 93 | — | — | ||||||||||||||||||||||||||
Stock option expense (unaudited) | — | — | 377 | — | — | — | — | — | 377 | |||||||||||||||||||||||||||
Balances at September 30, 2018 (unaudited) | 67,693,586 | $ | 677 | $ | 440,589 | $ | 582,449 | (471,070 | ) | $ | (7,512 | ) | $ | 7,512 | $ | (27,976 | ) | $ | 995,739 | |||||||||||||||||
Balances at June 30, 2019 (unaudited) | 135,809,224 | $ | 1,358 | $ | 448,349 | $ | 655,794 | (929,441 | ) | $ | (7,823 | ) | $ | 7,823 | $ | 59,247 | $ | 1,164,748 | ||||||||||||||||||
Net earnings (unaudited) | — | — | — | 43,080 | — | — | — | — | 43,080 | |||||||||||||||||||||||||||
Stock option exercises (unaudited) | 13,232 | — | 188 | — | — | — | — | — | 188 | |||||||||||||||||||||||||||
Cash dividends declared, $0.12 per share (unaudited) | — | — | — | (16,299 | ) | — | — | — | — | (16,299 | ) | |||||||||||||||||||||||||
Change in unrealized gain in investment securities available-for-sale, net of related income taxes (unaudited) | — | — | — | — | — | — | — | 12,950 | 12,950 | |||||||||||||||||||||||||||
Shares purchased (redeemed) in connection with directors’ deferred compensation plan, net (unaudited) | — | — | — | — | 1,154 | (219 | ) | 219 | — | — | ||||||||||||||||||||||||||
Stock option expense (unaudited) | — | — | 431 | — | — | — | — | — | 431 | |||||||||||||||||||||||||||
Balances at September 30, 2019 (unaudited) | 135,822,456 | $ | 1,358 | $ | 448,968 | $ | 682,575 | (928,287 | ) | $ | (8,042 | ) | $ | 8,042 | $ | 72,197 | $ | 1,205,098 |
Accumulated | ||||||||||||||||||||||||||||||||||||
Other | Total | |||||||||||||||||||||||||||||||||||
Common Stock | Capital | Retained | Treasury Stock | Deferred | Comprehensive | Shareholders’ | ||||||||||||||||||||||||||||||
Shares | Amount | Surplus | Earnings | Shares | Amounts | Compensation | Earnings | Equity | ||||||||||||||||||||||||||||
Balances at December 31, 2017 | 66,260,444 | $ | 663 | $ | 378,062 | $ | 517,257 | (495,964 | ) | $ | (7,148 | ) | $ | 7,148 | $ | 26,786 | $ | 922,768 | ||||||||||||||||||
Net earnings (unaudited) | — | — | — | 112,202 | — | — | — | — | 112,202 | |||||||||||||||||||||||||||
Stock option exercises (unaudited) | 133,061 | 1 | 2,799 | — | — | — | — | — | 2,800 | |||||||||||||||||||||||||||
Restricted stock grant (unaudited) | 10,710 | — | 523 | — | — | — | — | — | 523 | |||||||||||||||||||||||||||
Cash dividends declared, $0.31 per share (unaudited) | — | — | — | (41,272 | ) | — | — | — | — | (41,272 | ) | |||||||||||||||||||||||||
Stock issued in acquisition of Commercial Bancshares, Inc. | 1,289,371 | 13 | 58,074 | — | — | — | — | — | 58,087 | |||||||||||||||||||||||||||
Change in unrealized loss in investment securitiesavailable-for-sale, net of related income taxes (unaudited) | — | — | — | — | — | — | — | (60,500 | ) | (60,500 | ) | |||||||||||||||||||||||||
Shares purchased (redeemed) in connection with directors’ deferred compensation plan, net (unaudited) | — | — | — | — | 24,894 | (364 | ) | 364 | — | — | ||||||||||||||||||||||||||
Stock option expense (unaudited) | — | — | 1,131 | — | — | — | — | — | 1,131 | |||||||||||||||||||||||||||
Reclassification of certain income tax effects related to the change in the U.S. statutory federal income tax rate under the Tax Cuts and Jobs Act to retained earnings | — | — | — | (5,759 | ) | — | — | — | 5,759 | — | ||||||||||||||||||||||||||
Reclassification of unrealized gain in equity securities at December 31, 2017 from accumulated other comprehensive earnings to retained earnings (unaudited) | — | — | — | 21 | — | — | — | (21 | ) | — | ||||||||||||||||||||||||||
Balances at September 30 , 2018 (unaudited) | 67,693,586 | $ | 677 | $ | 440,589 | $ | 582,449 | (471,070 | ) | $ | (7,512 | ) | $ | 7,512 | $ | (27,976 | ) | $ | 995,739 | |||||||||||||||||
Balances at December 31, 2018 | 67,753,133 | $ | 678 | $ | 443,114 | $ | 606,658 | (467,811 | ) | $ | (7,507 | ) | $ | 7,507 | $ | 2,845 | $ | 1,053,295 | ||||||||||||||||||
Net earnings (unaudited) | — | — | — | 123,424 | — | — | — | — | 123,424 | |||||||||||||||||||||||||||
Stock option exercises (unaudited) | 185,779 | 2 | 3,491 | — | — | — | — | — | 3,493 | |||||||||||||||||||||||||||
Restricted stock grant (unaudited) | 43,334 | — | 1,307 | — | — | — | — | — | 1,307 | |||||||||||||||||||||||||||
Cash dividends declared, $0.35 per share (unaudited) | — | — | — | (46,829 | ) | — | — | — | — | (46,829 | ) | |||||||||||||||||||||||||
Change in unrealized gain in investment securities available-for-sale, net of related income taxes (unaudited) | — | — | — | — | — | — | — | 69,352 | 69,352 | |||||||||||||||||||||||||||
Shares purchased (redeemed) in connection with directors’ deferred compensation plan, net (unaudited) | — | — | — | — | 3,863 | (535 | ) | 535 | — | — | ||||||||||||||||||||||||||
Stock option expense (unaudited) | — | — | 1,056 | — | — | — | — | — | 1,056 | |||||||||||||||||||||||||||
Two-for-one stock spllit in the form of a | 67,840,210 | 678 | — | (678 | ) | (464,339 | ) | — | — | — | — | |||||||||||||||||||||||||
Balances at September 30, 2019 (unaudited) | 135,822,456 | $ | 1,358 | $ | 448,968 | $ | 682,575 | (928,287 | ) | $ | (8,042 | ) | $ | 8,042 | $ | 72,197 | $ | 1,205,098 | ||||||||||||||||||
September 30, | December 31, | |||||||||||
2020 | 2019 | 2019 | ||||||||||
(Unaudited) | ||||||||||||
ASSETS | ||||||||||||
CASH AND DUE FROM BANKS | $ | 175,088 | $ | 198,855 | $ | 231,534 | ||||||
FEDERAL FUNDS SOLD | 0 | 0 | 3,150 | |||||||||
INTEREST-BEARING DEMAND DEPOSITS IN BANKS | 58,933 | 31,410 | 47,920 | |||||||||
Total cash and cash equivalents | 234,021 | 230,265 | 282,604 | |||||||||
SECURITIES AVAILABLE-FOR-SALE, | 4,431,280 | 3,397,156 | 3,413,317 | |||||||||
LOANS: | ||||||||||||
Held-for-investment | 5,293,679 | 4,100,316 | 4,194,969 | |||||||||
Less - allowance for loan losses | (76,038 | ) | (51,889 | ) | (52,499 | ) | ||||||
Net loans held-for-investment | 5,217,641 | 4,048,427 | 4,142,470 | |||||||||
Held-for-sale ($94,666, $39,735 and $23,076 at fair value at September 30, 2020 and 2019 and | 101,055 | 40,499 | 28,228 | |||||||||
Net loans | 5,318,696 | 4,088,926 | 4,170,698 | |||||||||
BANK PREMISES AND EQUIPMENT, net | 141,002 | 132,367 | 131,022 | |||||||||
GOODWILL AND INTANGIBLE ASSETS, net | 318,875 | 173,905 | 173,667 | |||||||||
OTHER ASSETS | 123,778 | 91,220 | 90,919 | |||||||||
Total assets | $ | 10,567,652 | $ | 8,113,839 | $ | 8,262,227 | ||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||
NONINTEREST-BEARING DEPOSITS | $ | 2,950,407 | $ | 2,210,997 | $ | 2,065,128 | ||||||
INTEREST-BEARING DEPOSITS | 5,344,481 | 4,186,686 | 4,538,678 | |||||||||
Total deposits | 8,294,888 | 6,397,683 | 6,603,806 | |||||||||
DIVIDENDS PAYABLE | 18,476 | 16,299 | 16,306 | |||||||||
BORROWINGS | 503,163 | 400,155 | 381,356 | |||||||||
OTHER LIABILITIES | 131,624 | 94,604 | 33,562 | |||||||||
Total liabilities | 8,948,151 | 6,908,741 | 7,035,030 | |||||||||
COMMITMENTS AND CONTINGENCIES | ||||||||||||
SHAREHOLDERS’ EQUITY: | ||||||||||||
Common stock - ($0.01 par value, authorized 200,000,000 shares; 142,121,595, 135,822,456 and 135,891,755 shares issued at September 30, 2020 and 2019 and December 31, 2019, respectively) | 1,421 | 1,358 | 1,359 | |||||||||
Capital surplus | 668,815 | 448,968 | 450,676 | |||||||||
Retained earnings | 797,202 | 682,575 | 707,656 | |||||||||
Treasury stock (shares at cost: 934,859, 928,287 and 927,408 at September 30, 2020 and 2019 and | (8,780 | ) | (8,042 | ) | (8,222 | ) | ||||||
Deferred compensation | 8,780 | 8,042 | 8,222 | |||||||||
Accumulated other comprehensive earnings, net of income taxes | 152,063 | 72,197 | 67,506 | |||||||||
Total shareholders’ equity | 1,619,501 | 1,205,098 | 1,227,197 | |||||||||
Total liabilities and shareholders’ equity | $ | 10,567,652 | $ | 8,113,839 | $ | 8,262,227 | ||||||
Three - Months Ended | Nine - MonthsEnded | |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
INTEREST INCOME: | ||||||||||||||||
Interest and fees on loans | $ | 66,372 | $ | 57,123 | $ | 195,299 | $ | 166,095 | ||||||||
Interest on investment securities: | ||||||||||||||||
Taxable | 12,063 | 14,292 | 40,748 | 41,505 | ||||||||||||
Exempt from federal income tax | 12,877 | 8,795 | 34,721 | 27,801 | ||||||||||||
Interest on federal funds sold and interest-bearing demand deposits in banks | 61 | 381 | 903 | 1,668 | ||||||||||||
Total interest income | 91,373 | 80,591 | 271,671 | 237,069 | ||||||||||||
INTEREST EXPENSE: | ||||||||||||||||
Interest on deposits | 2,063 | 7,123 | 11,293 | 21,070 | ||||||||||||
Other | 100 | 830 | 1,030 | 2,231 | ||||||||||||
Total interest expense | 2,163 | 7,953 | 12,323 | 23,301 | ||||||||||||
Net interest income | 89,210 | 72,638 | 259,348 | 213,768 | ||||||||||||
PROVISION FOR CREDIT LOSSES | 9,000 | 450 | 27,550 | 2,015 | ||||||||||||
Net interest income after provision s forc lossesredit | 80,210 | 72,188 | 231,798 | 211,753 | ||||||||||||
NONINTEREST INCOME: | ||||||||||||||||
Trust fees | 7,461 | 7,051 | 21,859 | 21,057 | ||||||||||||
Service charges on deposit accounts | 5,009 | 5,629 | 15,242 | 16,179 | ||||||||||||
ATM, interchange and credit card fees | 8,644 | 7,728 | 24,093 | 21,920 | ||||||||||||
Gain on sale and fees on mortgage loans | 15,228 | 5,733 | 32,756 | 13,928 | ||||||||||||
Net gain on sale of available-for-sale - months ended September 30, 2020 and 2019, respectively, and $3,610 and $728 for the nine- months ended September 30, 2020 and 2019, respectively, related to accumulated other comprehensive earnings reclassifications) | 36 | 52 | 3,610 | 728 | ||||||||||||
Net gain on sale of foreclosed assets | 19 | 71 | 72 | 193 | ||||||||||||
Net gain (loss) on sale of assets | (2 | ) | 235 | 90 | 241 | |||||||||||
Interest on loan recoveries | 202 | 575 | 621 | 1,815 | ||||||||||||
Other | 1,978 | 1,595 | 5,883 | 5,020 | ||||||||||||
Total noninterest income | 38,575 | 28,669 | 104,226 | 81,081 | ||||||||||||
NONINTEREST EXPENSE: | ||||||||||||||||
Salaries, commissions and employee benefits | 33,649 | 28,550 | 94,105 | 82,468 | ||||||||||||
Loss from partial settlement of pension plan | 0 | 0 | 0 | 900 | ||||||||||||
Net occupancy expense | 3,193 | 2,830 | 9,321 | 8,372 | ||||||||||||
Equipment expense | 2,157 | 2,225 | 6,242 | 7,009 | ||||||||||||
FDIC insurance premiums | 587 | 15 | 1,095 | �� | 1,091 | |||||||||||
ATM, interchange and credit card expenses | 2,829 | 2,627 | 8,424 | 7,437 | ||||||||||||
Professional and service fees | 2,237 | 1,902 | 7,327 | 5,721 | ||||||||||||
Printing, stationery and supplies | 615 | 480 | 1,714 | 1,348 | ||||||||||||
Operational and other losses | 621 | 507 | 1,925 | 1,253 | ||||||||||||
Software amortization and expense | 2,265 | 1,767 | 6,299 | 5,147 | ||||||||||||
Amortization of intangible assets | 490 | 246 | 1,507 | 778 | ||||||||||||
Other | 6,950 | 7,761 | 26,274 | 23,059 | ||||||||||||
Total noninterest expense | 55,593 | 48,910 | 164,233 | 144,583 | ||||||||||||
EARNINGS BEFORE INCOME TAXES | 63,192 | 51,947 | 171,791 | 148,251 | ||||||||||||
INCOME TAX EXPENSE -months ended September 30, 2020 and 2019, respectively, and $758 and $153 for the nine-months ended September 30, 2020 and 2019, respectively, related to income tax expense from reclassification items) | 10,335 | 8,867 | 28,233 | 24,827 | ||||||||||||
NET EARNINGS | $ | 52,857 | $ | 43,080 | $ | 143,558 | $ | 123,424 | ||||||||
EARNINGS PER SHARE, BASIC | $ | 0.37 | $ | 0.32 | $ | 1.01 | $ | 0.91 | ||||||||
EARNINGS PER SHARE, DILUTED | $ | 0.37 | $ | 0.32 | $ | 1.01 | $ | 0.91 | ||||||||
DIVIDENDS PER SHARE | $ | 0.13 | $ | 0.12 | $ | 0.38 | $ | 0.35 | ||||||||
FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS - (UNAUDITED) |
(Dollars in thousands) |
Three - Months September 30, | Nine - Months EndedSeptember 30, | |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
NET EARNINGS | $ | 52,857 | $ | 43,080 | $ | 143,558 | $ | 123,424 | ||||||||
OTHER ITEMS OF COMPREHENSIVE EARNINGS: | ||||||||||||||||
Change in unrealized gain on investment securities available-for-sale, | 1,083 | 16,446 | 110,644 | 88,517 | ||||||||||||
Reclassification adjustment for realized gains on investment securities included in net earnings, | (36 | ) | (52 | ) | (3,610 | ) | (728 | ) | ||||||||
Total other items of comprehensive earnings | 1,047 | 16,394 | 107,034 | 87,789 | ||||||||||||
Income tax expense related to other items of comprehensive earnings | (220 | ) | (3,444 | ) | (22,477 | ) | (18,437 | ) | ||||||||
COMPREHENSIVE EARNINGS | $ | 53,684 | $ | 56,030 | $ | 228,115 | $ | 192,776 | ||||||||
Accumulated | ||||||||||||||||||||||||||||||||||||
Other | Total | |||||||||||||||||||||||||||||||||||
Common Stock | Capital Surplus | Retained Earnings | Treasury Stock | Deferred Compensation | Comprehensive Earnings | Shareholders’ Equity | ||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amounts | |||||||||||||||||||||||||||||||||
Balances at June 30, 2019 (unaudited) | 135,809,224 | $ | 1,358 | $ | 448,349 | $ | 655,794 | (929,441 | ) | $ | (7,823 | ) | $ | 7,823 | $ | 59,247 | $ | 1,164,748 | ||||||||||||||||||
Net earnings (unaudited) | — | — | — | 43,080 | — | — | — | — | 43,080 | |||||||||||||||||||||||||||
Stock option exercises (unaudited) | 13,232 | — | 188 | — | — | — | — | — | 188 | |||||||||||||||||||||||||||
Cash dividends declared, $0.12 per share (unaudited) | — | — | — | (16,299 | ) | — | — | — | — | (16,299 | ) | |||||||||||||||||||||||||
Change in unrealized gain in investment securities available-for-sale, | — | — | — | — | — | — | — | 12,950 | 12,950 | |||||||||||||||||||||||||||
Shares purchased in connection with directors’ deferred compensation plan, net (unaudited) | — | — | — | — | 1,154 | (219 | ) | 219 | — | — | ||||||||||||||||||||||||||
Stock option expense (unaudited) | — | — | 431 | — | — | — | — | — | 431 | |||||||||||||||||||||||||||
Balances at September 30, 2019 (unaudited) | 135,822,456 | $ | 1,358 | $ | 448,968 | $ | 682,575 | (928,287 | ) | $ | (8,042 | ) | $ | 8,042 | $ | 72,197 | $ | 1,205,098 | ||||||||||||||||||
Balances at June 30, 2020 (unaudited) | 142,035,396 | $ | 1,420 | $ | 666,963 | $ | 762,830 | (932,018 | ) | $ | (8,697 | ) | $ | 8,697 | $ | 151,236 | $ | 1,582,449 | ||||||||||||||||||
Net earnings (unaudited) | — | — | — | 52,857 | — | — | — | — | 52,857 | |||||||||||||||||||||||||||
Stock option exercises (unaudited) | 86,199 | 1 | 1,508 | — | — | — | — | — | 1,509 | |||||||||||||||||||||||||||
Cash dividends declared, $0.13 per share (unaudited) | — | — | — | (18,485 | ) | — | — | — | — | (18,485 | ) | |||||||||||||||||||||||||
Change in unrealized gain in investment securities available-for-sale, | — | — | — | — | — | — | — | 827 | 827 | |||||||||||||||||||||||||||
Shares purchased in connection with directors’ deferred compensation plan, net (unaudited) | — | — | — | — | (2,841 | ) | (83 | ) | 83 | — | — | |||||||||||||||||||||||||
Stock option expense (unaudited) | — | — | 344 | — | — | — | — | — | 344 | |||||||||||||||||||||||||||
Balances at September 30, 2020 (unaudited) | 142,121,595 | $ | 1,421 | $ | 668,815 | $ | 797,202 | (934,859 | ) | $ | (8,780 | ) | $ | 8,780 | $ | 152,063 | $ | 1,619,501 | ||||||||||||||||||
Common Stock | Capital | Retained | Treasury Stock | Deferred | Accumulated Other Comprehensive | Total Shareholders’ | ||||||||||||||||||||||||||||||
Shares | Amount | Surplus | Earnings | Shares | Amounts | Compensation | Earnings | Equity | ||||||||||||||||||||||||||||
Balances at December 31, 2018 | 67,753,133 | $ | 678 | $ | 443,114 | $ | 606,658 | (467,811 | ) | $ | (7,507 | ) | $ | 7,507 | $ | 2,845 | $ | 1,053,295 | ||||||||||||||||||
Net earnings (unaudited) | — | — | — | 123,424 | — | — | — | — | 123,424 | |||||||||||||||||||||||||||
Stock option exercises (unaudited) | 185,779 | 2 | 3,491 | — | — | — | — | — | 3,493 | |||||||||||||||||||||||||||
Restricted stock grant (unaudited) | 43,334 | — | 1,307 | — | — | — | — | — | 1,307 | |||||||||||||||||||||||||||
Cash dividends declared, $0.35 per share (unaudited) | — | — | — | (46,829 | ) | — | — | — | — | (46,829 | ) | |||||||||||||||||||||||||
Change in unrealized gain in investment securities available-for-sale, | — | — | — | — | — | — | — | 69,352 | 69,352 | |||||||||||||||||||||||||||
Shares purchased in connection with directors’ deferred compensation plan, net (unaudited) | — | — | — | — | 3,863 | (535 | ) | 535 | — | — | ||||||||||||||||||||||||||
Stock option expense (unaudited) | — | — | 1,056 | — | — | — | — | — | 1,056 | |||||||||||||||||||||||||||
Two-for-one (unaudited) | 67,840,210 | 678 | — | (678 | ) | (464,339 | ) | — | — | — | — | |||||||||||||||||||||||||
Balances at September 30, 2019 (unaudited) | 135,822,456 | $ | 1,358 | $ | 448,968 | $ | 682,575 | (928,287 | ) | $ | (8,042 | ) | $ | 8,042 | $ | 72,197 | $ | 1,205,098 | ||||||||||||||||||
Balances at December 31, 2019 | 135,891,755 | $ | 1,359 | $ | 450,676 | $ | 707,656 | (927,408 | ) | $ | (8,222 | ) | $ | 8,222 | $ | 67,506 | $ | 1,227,197 | ||||||||||||||||||
Stock issued in acquisition of TB&T Bancshares, Inc. (unaudited) | 6,275,574 | 63 | 220,210 | — | — | — | — | — | 220,273 | |||||||||||||||||||||||||||
Net earnings (unaudited) | — | — | — | 143,558 | — | — | — | — | 143,558 | |||||||||||||||||||||||||||
Stock option exercises (unaudited) | 246,919 | 2 | 3,988 | — | — | — | — | — | 3,990 | |||||||||||||||||||||||||||
Restricted stock grant (unaudited) | 32,149 | — | 913 | — | — | — | — | — | 913 | |||||||||||||||||||||||||||
Cash dividends declared, $0.38 per share (unaudited) | — | — | — | (54,012 | ) | — | — | — | — | (54,012 | ) | |||||||||||||||||||||||||
Change in unrealized gain in investment securities available-for-sale, net of related income taxes (unaudited) | — | — | — | — | — | — | — | 84,557 | 84,557 | |||||||||||||||||||||||||||
Shares purchased in connection with directors’ deferred compensation plan, net (unaudited) | — | — | — | — | (7,451 | ) | (558 | ) | 558 | — | — | |||||||||||||||||||||||||
Stock option expense (unaudited) | — | — | 1,033 | — | — | — | — | — | 1,033 | |||||||||||||||||||||||||||
Shares repurchased under stock repurchase authorization (unaudited) | (324,802 | ) | (3 | ) | (8,005 | ) | — | — | — | — | — | (8,008 | ) | |||||||||||||||||||||||
Balances at September 30, 2020 (unaudited) | 142,121,595 | $ | 1,421 | $ | 668,815 | $ | 797,202 | (934,859 | ) | $ | (8,780 | ) | $ | 8,780 | $ | 152,063 | $ | 1,619,501 | ||||||||||||||||||
Nine Months Ended September 30, | ||||||||
2019 | 2018 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
Net earnings | $ | 123,424 | $ | 112,202 | ||||
Adjustments to reconcile net earnings to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 8,730 | 9,554 | ||||||
Provision for loan losses | 2,015 | 3,865 | ||||||
Securities premium amortization (discount accretion), net | 18,690 | 21,005 | ||||||
Gain on sale of assets, net | (1,312 | ) | (1,254 | ) | ||||
Deferred federal income tax benefit | 1,720 | 8,107 | ||||||
Change in loans held-for-sale | (18,491 | ) | (2,928 | ) | ||||
Change in other assets | 1,789 | 2,699 | ||||||
Change in other liabilities | 9,097 | 5,653 | ||||||
Total adjustments | 22,238 | 46,701 | ||||||
Net cash provided by operating activities | 145,662 | 158,903 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
Cash received in acquisition of Commercial Bancshares, Inc. | — | 18,653 | ||||||
Net decrease in interest-bearing time deposits in banks | 1,458 | — | ||||||
Activity in available-for-sale securities: | ||||||||
Sales | 67,404 | 220,259 | ||||||
Maturities | 4,342,074 | 3,354,571 | ||||||
Purchases | (4,526,709 | ) | (3,650,127 | ) | ||||
Net increase in loans | (149,553 | ) | (116,860 | ) | ||||
Purchases of bank premises and equipment and other assets | (7,541 | ) | (12,381 | ) | ||||
Proceeds from sale of bank premises and equipment and other assets | 1,344 | 810 | ||||||
Net cash used in investing activities | (271,523 | ) | (185,075 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
Net increase (decrease) in noninterest-bearing deposits | 94,890 | (56,706 | ) | |||||
Net increase (decrease) in interest-bearing deposits | 122,404 | (102,875 | ) | |||||
Net increase (decrease) in borrowings | (68,551 | ) | 49,760 | |||||
Common stock transactions: | ||||||||
Proceeds from stock issuances | 3,493 | 2,800 | ||||||
Dividends paid | (44,757 | ) | (39,645 | ) | ||||
Net cash provided by (used in) financing activities | 107,479 | (146,666 | ) | |||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | (18,382 | ) | (172,838 | ) | ||||
CASH AND CASH EQUIVALENTS, beginning of period | 248,647 | 372,347 | ||||||
CASH AND CASH EQUIVALENTS, end of period | $ | 230,265 | $ | 199,509 | ||||
SUPPLEMENTAL INFORMATION AND NONCASH TRANSACTIONS: | ||||||||
Interest paid | $ | 22,963 | $ | 12,617 | ||||
Federal income taxes paid | 22,141 | 20,351 | ||||||
Transfer of loans and bank premises to other real estate | 1,208 | 126 | ||||||
Investment securities purchased but not settled | 51,181 | 13,453 | ||||||
Restricted stock grant to officers and directors | 1,307 | 523 | ||||||
Stocks issued in acquisition of Commercial Bancshares, Inc. | — | 58,087 |
Nine-Months Ended September 30, | ||||||||
2020 | 2019 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
Net earnings | $ | 143,558 | $ | 123,424 | ||||
Adjustments to reconcile net earnings to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 9,493 | 8,730 | ||||||
Provision for credit losses | 27,550 | 2,015 | ||||||
Securities premium amortization, net | 28,586 | 18,690 | ||||||
Discount accret ion on purchased loans | (3,209 | ) | (1,282 | ) | ||||
Gain on sale of assets, net | (3,882 | ) | (1,312 | ) | ||||
Deferred federal income tax (expense) benefit | 7,080 | 1,720 | ||||||
Change in loans held-for-sale | (69,987 | ) | (18,491 | ) | ||||
Change in other assets | (13,064 | ) | 1,789 | |||||
Change in other liabilities | 8,780 | 9,097 | ||||||
Total adjustments | (8,653 | ) | 20,956 | |||||
Net cash provided by operating activities | 134,905 | 144,380 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
Cash received in acquisition of TB&T Bancshares, Inc. | 61,028 | 0 | ||||||
Net decrease in interest-bearing time deposits in banks | 0 | 1,458 | ||||||
Activity in available-for-sale | ||||||||
Sales | 263,042 | 67,404 | ||||||
Maturities | 5,851,760 | 4,342,074 | ||||||
Purchases | (6,902,770 | ) | (4,526,709 | ) | ||||
Net increase in loans held -for-investment | (653,105 | ) | (148,271 | ) | ||||
Purchases of bank premises and equipment | (12,539 | ) | (7,541 | ) | ||||
Proceeds from sale of bank premises and equipment and other assets | 1,192 | 1,344 | ||||||
Net cash used in investing activities | (1,391,392 | ) | (270,241 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
Net increase in noninterest-bearing deposits | 647,454 | 94,890 | ||||||
Net increase in interest-bearing deposits | 494,503 | 122,404 | ||||||
Net increase (decrease) in borrowings | 121,807 | (68,551 | ) | |||||
Common stock transactions: | ||||||||
Proceeds from stock option exercises | 3,990 | 3,493 | ||||||
Dividends paid | (51,842 | ) | (44,757 | ) | ||||
Repurchase of stock | (8,008 | ) | 0 | |||||
Net cash provided by financing activities | 1,207,904 | 107,479 | ||||||
NET DE IN CASH AND CASH EQUIVALENTSCREASE | (48,583 | ) | (18,382 | ) | ||||
CASH AND CASH EQUIVALENTS, beginning of period | 282,604 | 248,647 | ||||||
CASH AND CASH EQUIVALENTS, end of period | $ | 234,021 | $ | 230,265 | ||||
SUPPLEMENTAL INFORMATION AND NONCASH TRANSACTIONS: | ||||||||
Interest paid | $ | 12,466 | $ | 22,963 | ||||
Federal income taxes paid | 33,534 | 22,141 | ||||||
Transfer of loans and bank premises to other real estate | 45 | 1,208 | ||||||
Investment securities purchased but not settled | 53,730 | 51,181 | ||||||
Restricted stock grant to officers and directors | 913 | 1,307 | ||||||
Stock issued in acquisition of TB&T Bancshares, Inc. | 220,273 | 0 |
September 30, 2019 | ||||||||||||||||
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Estimated | |||||||||||||
Cost Basis | Holding Gains | Holding Losses | Fair Value | |||||||||||||
U.S. Treasury securities | $ | 9,990 | $ | 31 | $ | — | $ | 10,021 | ||||||||
Obligations of states and political subdivisions | 1,182,549 | 59,734 | (86 | ) | 1,242,197 | |||||||||||
Corporate bonds and other | 4,643 | 87 | — | 4,730 | ||||||||||||
Residential mortgage-backed securities | 1,597,807 | 27,001 | (1,428 | ) | 1,623,380 | |||||||||||
Commercial mortgage-backed securities | 509,019 | 8,069 | (260 | ) | 516,828 | |||||||||||
Total securities available-for-sale | $ | 3,304,008 | $ | 94,922 | $ | (1,774 | ) | $ | 3,397,156 | |||||||
September 30, 2018 | ||||||||||||||||
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Estimated | |||||||||||||
Cost Basis | Holding Gains | Holding Losses | Fair Value | |||||||||||||
U.S. Treasury securities | $ | 9,964 | $ | — | $ | (35 | ) | $ | 9,929 | |||||||
Obligations of U.S. government sponsored enterprises and agencies | 303 | — | (1 | ) | 302 | |||||||||||
Obligations of states and political subdivisions | 1,174,320 | 21,664 | (4,097 | ) | 1,191,887 | |||||||||||
Corporate bonds and other | 4,860 | — | (121 | ) | 4,739 | |||||||||||
Residential mortgage-backed securities | 1,533,302 | 912 | (39,908 | ) | 1,494,306 | |||||||||||
Commercial mortgage-backed securities | 453,495 | 8 | (10,299 | ) | 443,204 | |||||||||||
Total securities available-for-sale | $ | 3,176,244 | $ | 22,584 | $ | (54,461 | ) | $ | 3,144,367 | |||||||
December 31, 2018 | ||||||||||||||||
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Estimated | |||||||||||||
Cost Basis | Holding Gains | Holding Losses | Fair Value | |||||||||||||
U.S. Treasury securities | $ | 9,970 | $ | — | $ | (8 | ) | $ | 9,962 | |||||||
Obligations of U.S. government sponsored enterprises and agencies | 301 | — | — | 301 | ||||||||||||
Obligations of states and political subdivisions | 1,229,828 | 30,013 | (1,970 | ) | 1,257,871 | |||||||||||
Corporate bonds and other | 4,875 | — | (77 | ) | 4,798 | |||||||||||
Residential mortgage-backed securities | 1,472,228 | 3,928 | (21,611 | ) | 1,454,545 | |||||||||||
Commercial mortgage-backed securities | 436,366 | 670 | (5,736 | ) | 431,300 | |||||||||||
Total securities available-for-sale | $ | 3,153,568 | $ | 34,611 | $ | (29,402 | ) | $ | 3,158,777 | |||||||
Amortized | Estimated | |||||||
Cost Basis | Fair Value | |||||||
Due within one year | $ | 207,121 | $ | 208,899 | ||||
Due after one year through five years | 494,764 | 520,494 | ||||||
Due after five years through ten years | 493,565 | 525,301 | ||||||
Due after ten years | 1,732 | 2,254 | ||||||
Mortgage-backed securities | 2,106,826 | 2,140,208 | ||||||
Total | $ | 3,304,008 | $ | 3,397,156 | ||||
Less than 12 Months | 12 Months or Longer | Total | ||||||||||||||||||||||
September 30, 2019 | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
Obligations of states and political subdivisions | $ | 11,140 | $ | 86 | $ | 828 | $ | — | $ | 11,968 | $ | 86 | ||||||||||||
Residential mortgage-backed securities | 91,850 | 75 | 146,449 | 1,353 | 238,299 | 1,428 | ||||||||||||||||||
Commercial mortgage-backed securities | 42,310 | 115 | 74,873 | 145 | 117,183 | 260 | ||||||||||||||||||
Total | $ | 145,300 | $ | 276 | $ | 222,150 | $ | 1,498 | $ | 367,450 | $ | 1,774 | ||||||||||||
Less than 12 Months | 12 Months or Longer | Total | ||||||||||||||||||||||
September 30, 2018 | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
U.S. Treasury Securities | $ | 9,929 | $ | 35 | $ | — | $ | — | $ | 9,929 | $ | 35 | ||||||||||||
Obligations of U.S. government sponsored enterprises and agencies | 302 | 1 | — | — | 302 | 1 | ||||||||||||||||||
Obligations of states and political subdivisions | 184,265 | 2,165 | 44,750 | 1,932 | 229,015 | 4,097 | ||||||||||||||||||
Corporate bonds and other | 4,399 | 110 | 449 | 11 | 4,848 | 121 | ||||||||||||||||||
Residential mortgage-backed securities | 962,320 | 20,850 | 461,227 | 19,058 | 1,423,547 | 39,908 | ||||||||||||||||||
Commercial mortgage-backed securities | 270,375 | 5,908 | 167,368 | 4,391 | 437,743 | 10,299 | ||||||||||||||||||
Total | $ | 1,431,590 | $ | 29,069 | $ | 673,794 | $ | 25,392 | $ | 2,105,384 | $ | 54,461 | ||||||||||||
Less than 12 Months | 12 Months or Longer | Total | ||||||||||||||||||||||
December 31, 2018 | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
U.S. Treasury securities | $ | 9,962 | $ | 8 | $ | — | $ | — | $ | 9,962 | $ | 8 | ||||||||||||
Obligations of U.S. government sponsored enterprises and agencies | — | — | 301 | — | 301 | — | ||||||||||||||||||
Obligations of state and political subdivisions | 27,489 | 107 | 114,461 | 1,863 | 141,950 | 1,970 | ||||||||||||||||||
Corporate bonds and other | 4,348 | 68 | 450 | 9 | 4,798 | 77 | ||||||||||||||||||
Residential mortgage-backed securities | 119,584 | 483 | 922,289 | 21,128 | 1,041,873 | 21,611 | ||||||||||||||||||
Commercial mortgage-backed securities | 1,994 | 5 | 343,015 | 5,731 | 345,009 | 5,736 | ||||||||||||||||||
Total | $ | 163,377 | $ | 671 | $ | 1,380,516 | $ | 28,731 | $ | 1,543,893 | $ | 29,402 | ||||||||||||
Net | Weighted | |||||||||||
Earnings | Average | Per Share | ||||||||||
(in thousands) | Shares | Amount | ||||||||||
For the three-months ended September 30, 2020: | ||||||||||||
Net earnings per share, basic | $ | 52,857 | 141,980,707 | $ | 0.37 | |||||||
Effect of stock options and stock grants | 0 | 548,535 | 0 | |||||||||
Net earnings per share, diluted | $ | 52,857 | 142,529,242 | $ | 0.37 | |||||||
Net | Weighted | |||||||||||
Earnings | Average | Per Share | ||||||||||
(in thousands) | Shares | Amount | ||||||||||
Fo r the nine-month s ended September 30, 2020: | ||||||||||||
Net earnings per share, basic | $ | 143,558 | 142,023,930 | $ | 1.01 | |||||||
Effect of stock options and stock grants | 0 | 495,518 | 0 | |||||||||
Net earnings per share, diluted | $ | 143,558 | 142,519,448 | $ | 1.01 | |||||||
Net | Weighted | |||||||||||
Earnings | Average | Per Share | ||||||||||
(in thousands) | Shares | Amount | ||||||||||
For the three-months ended September 30, 2019 : | ||||||||||||
Net earnings per share, basic | $ | 43,080 | 135,693,901 | $ | 0.32 | |||||||
Effect of stock options and stock grants | 0 | 675,427 | — | |||||||||
Net earnings per share, diluted | $ | 43,080 | 136,369,328 | $ | 0.32 | |||||||
Net | Weighted | |||||||||||
Earnings | Average | Per Share | ||||||||||
(in thousands) | Shares | Amount | ||||||||||
For the nine-months ended Septe mber 30, 2019: | ||||||||||||
Net earnings per share, basic | $ | 123,424 | 135,613,646 | $ | 0.91 | |||||||
Effect of stock options and stock grants | 0 | 660,696 | — | |||||||||
Net earnings per share, diluted | $ | 123,424 | 136,274,342 | $ | 0.91 | |||||||
September 30, 2020 | ||||||||||||||||
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Estimated | |||||||||||||
Cost Basis | Holding Gains | Holding Losses | Fair Value | |||||||||||||
Obligations of states and political subdivisions | $ | 2,252,412 | $ | 119,952 | $ | (4,875 | ) | $ | 2,367,489 | |||||||
Residential mortgage-backed securities | 1,454,422 | 54,744 | (112 | ) | 1,509,054 | |||||||||||
Commercial mortgage-backed securities | 527,392 | 22,776 | — | 550,168 | ||||||||||||
Corporate bonds and other | 4,398 | 171 | — | 4,569 | ||||||||||||
Total securities available-for-sale | $ | 4,238,624 | $ | 197,643 | $ | (4,987 | ) | $ | 4,431,280 | |||||||
September 30, 2019 | ||||||||||||||||
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Estimated | |||||||||||||
Cost Basis | Holding Gains | Holding Losses | Fair Value | |||||||||||||
U.S. Treasury securities | $ | 9,990 | $ | 31 | $ | — | $ | 10,021 | ||||||||
Obligations of states and political subdivisions | 1,182,549 | 59,734 | (86 | ) | 1,242,197 | |||||||||||
Corporate bonds and other | 4,643 | 87 | — | 4,730 | ||||||||||||
Residential mortgage-backed securities | 1,597,807 | 27,001 | (1,428 | ) | 1,623,380 | |||||||||||
Commercial mortgage-backed securities | 509,019 | 8,069 | (260 | ) | 516,828 | |||||||||||
Total securities available-for-sale | $ | 3,304,008 | $ | 94,922 | $ | (1,774 | ) | $ | 3,397,156 | |||||||
December 31, 2019 | ||||||||||||||||
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Estimated | |||||||||||||
Cost Basis | Holding Gains | Holding Losses | Fair Value | |||||||||||||
U.S. Treasury securities | $ | 9,997 | $ | 22 | $ | — | $ | 10,019 | ||||||||
Obligations of states and political subdivisions | 1,231,619 | 57,764 | (400 | ) | 1,288,983 | |||||||||||
Corporate bonds and other | 4,643 | 65 | — | 4,708 | ||||||||||||
Residential mortgage-backed securities | 1,586,872 | 23,139 | (1,148 | ) | 1,608,863 | |||||||||||
Commercial mortgage-backed securities | 494,674 | 6,356 | (286 | ) | 500,744 | |||||||||||
Total securities available-for-sale | $ | 3,327,805 | $ | 87,346 | $ | (1,834 | ) | $ | 3,413,317 | |||||||
Amortized | Estimated | |||||||
Cost Basis | Fair Value | |||||||
Due within one year | $ | 118,519 | $ | 120,206 | ||||
Due after one year through five years | 623,518 | 669,407 | ||||||
Due after five years through ten years | 1,468,748 | 1,536,734 | ||||||
Due after ten years | 46,025 | 45,711 | ||||||
Mortgage-backed securities | 1,981,814 | 2,059,222 | ||||||
Total | $ | 4,238,624 | $ | 4,431,280 | ||||
Less than 12 Months | 12 Months or Longer | Total | ||||||||||||||||||||||
September 30, 2020 | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
Obligations of states and political subdivisions | $ | 395,729 | $ | 4,875 | $ | — | $ | — | $ | 395,729 | $ | 4,875 | ||||||||||||
Residential mortgage-backed securities | 49,559 | 76 | 4,916 | 36 | 54,475 | 112 | ||||||||||||||||||
Total | $ | 445,288 | $ | 4,951 | $ | 4,916 | $ | 36 | $ | 450,204 | $ | 4,987 | ||||||||||||
Less than 12 Months | 12 Months or Longer | Total | ||||||||||||||||||||||
September 30, 2019 | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
Obligations of states and political subdivisions | $ | 11,140 | $ | 86 | $ | 828 | $ | — | $ | 11,968 | $ | 86 | ||||||||||||
Residential mortgage-backed securities | 91,850 | 75 | 146,449 | 1,353 | 238,299 | 1,428 | ||||||||||||||||||
Commercial mortgage-backed securities | 42,310 | 115 | 74,873 | 145 | 117,183 | 260 | ||||||||||||||||||
Total | $ | 145,300 | $ | 276 | $ | 222,150 | $ | 1,498 | $ | 367,450 | $ | 1,774 | ||||||||||||
Less than 12 Months | 12 Months or Longer | Total | ||||||||||||||||||||||
December 31, 2019 | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
Obligations of state and political subdivisions | $ | 65,787 | $ | 400 | $ | 326 | $ | — | $ | 66,113 | $ | 400 | ||||||||||||
Residential mortgage-backed securities | 100,004 | 306 | 103,983 | 842 | 203,987 | 1,148 | ||||||||||||||||||
Commercial mortgage-backed securities | 74,560 | 178 | 35,178 | 108 | 109,738 | 286 | ||||||||||||||||||
Total | $ | 240,351 | $ | 884 | $ | 139,487 | $ | 950 | $ | 379,838 | $ | 1,834 | ||||||||||||
September 30, | December 31, | |||||||||||
2019 | 2018 | 2018 | ||||||||||
Commercial | $ | 836,644 | $ | 773,924 | $ | 844,953 | ||||||
Agricultural | 102,054 | 93,953 | 96,677 | |||||||||
Real estate | 2,749,552 | 2,614,929 | 2,639,346 | |||||||||
Consumer | 412,066 | 384,234 | 372,660 | |||||||||
Total loans held-for-investment | $ | 4,100,316 | $ | 3,867,040 | $ | 3,953,636 | ||||||
September 30, | December 31, | |||||||||||
2020 | 2019 | 2019 | ||||||||||
Commercial | $ | 1,488,345 | $ | 836,644 | $ | 856,326 | ||||||
Agricultural | 93,972 | 102,054 | 103,640 | |||||||||
Real estate | 3,287,605 | 2,749,552 | 2,823,372 | |||||||||
Consumer | 423,757 | 412,066 | 411,631 | |||||||||
Total loans held-for-investment | $ | 5,293,679 | $ | 4,100,316 | $ | 4,194,969 | ||||||
September 30, | December 31, | |||||||||||
2019 | 2018 | 2018 | ||||||||||
Non-accrual loans* | $ | 25,717 | $ | 25,587 | $ | 27,534 | ||||||
Loans still accruing and past due 90 days or more | 104 | 88 | 1,008 | |||||||||
Troubled debt restructured loans** | 27 | 513 | 513 | |||||||||
Total | $ | 25,848 | $ | 26,188 | $ | 29,055 | ||||||
September 30, | December 31, | |||||||||||
202 0 | 2019 | 2019 | ||||||||||
Non-accrual loans* | $ | 42,673 | $ | 25,717 | $ | 24,582 | ||||||
Loans still accruing and past due 90 days or more | 23 | 104 | 153 | |||||||||
Troubled debt restructured loans still accruing** | 25 | 27 | 26 | |||||||||
Total | $ | 42,721 | $ | 25,848 | $ | 24,761 | ||||||
* | Includes $5,978,000, $342,000 |
** | Troubled debt restructured loans of $4,478,000, $3,983,000 non-accrual loans at September 30, respectively. |
September 30, 2019 | September 30, 2018 | December 31, 2018 | ||||||||||||||||||||
Re Investment | Valuation Allowance | Recorded Investment | Valuation Allowance | Recorded Investment | Valuation Allowance | |||||||||||||||||
$ | 25,717 | $ | 4,194 | $ | 25,587 | $ | 4,988 | $ | 27,534 | $ | 4,069 | |||||||||||
September 30, | December 31, | |||||||||||
2020 | 2019 | 2019 | ||||||||||
Recorded Investment | $ | 42,673 | $ | 25,717 | $ | 24,582 | ||||||
Valuation Allowance | 3,241 | 4,194 | 3,228 |
September 30, | December 31, | |||||||||||
2019 | 2018 | 2018 | ||||||||||
Commercial | $ | 8,802 | $ | 6,961 | $ | 9,334 | ||||||
Agricultural | 1,502 | 1,046 | 759 | |||||||||
Real estate | 15,095 | 16,682 | 16,714 | |||||||||
Consumer | 318 | 898 | 727 | |||||||||
Total | $ | 25,717 | $ | 25,587 | $ | 27,534 | ||||||
September 30, | December 31, | |||||||||||
2020 | 2019 | 2019 | ||||||||||
Commercial | $ | 6,915 | $ | 8,802 | $ | 3,093 | ||||||
Agricultural | 967 | 1,502 | 1,376 | |||||||||
Real estate | 34,318 | 15,095 | 19,787 | |||||||||
Consumer | 473 | 318 | 326 | |||||||||
Total | $ | 42,673 | $ | 25,717 | $ | 24,582 | ||||||
September 30, 2019 | Unpaid Contractual Principal Balance | Recorded Investment With No Allowance* | Recorded Investment With Allowance | Total Recorded Investment | Related Allowance | Year –to- D ateAverage Recorded Investment | Three- Month Average Recorded Investment | |||||||||||||||||||||
Commercial | $ | 10,250 | $ | 5,885 | $ | 2,917 | $ | 8,802 | $ | 1,448 | $ | 9,586 | $ | 9,263 | ||||||||||||||
Agricultural | 1,701 | 406 | 1,096 | 1,502 | 247 | 1,707 | 1,609 | |||||||||||||||||||||
Real Estate | 22,535 | 4,143 | 10,952 | 15,095 | 2,314 | 16,739 | 15,577 | |||||||||||||||||||||
Consumer | 444 | 9 | 309 | 318 | 185 | 416 | 346 | |||||||||||||||||||||
Total | $ | 34,930 | $ | 10,443 | $ | 15,274 | $ | 25,717 | $ | 4,194 | $ | 28,448 | $ | 26,795 | ||||||||||||||
September 30, 2020 | Unpaid Contractual Principal Balance | Recorded Investment With No Allowance* | Recorded Investment With Allowance | Total Recorded Investment | Related Allowance | Year –to- date Average Recorded Investment | Three- Month Average Recorded Investment | |||||||||||||||||||||
Commercial | $ | 8,226 | $ | 967 | $ | 5,948 | $ | 6,915 | $ | 1,234 | $ | 8,403 | $ | 7,293 | ||||||||||||||
Agricultural | 1,195 | 378 | 589 | 967 | 100 | 1,114 | 1,026 | |||||||||||||||||||||
Real Estate | 46,973 | 20,739 | 13,579 | 34,318 | 1,905 | 37,216 | 38,128 | |||||||||||||||||||||
Consumer | 603 | 6 | 467 | 473 | 2 | 547 | 514 | |||||||||||||||||||||
Total | $ | 56,997 | $ | 22,090 | $ | 20,583 | $ | 42,673 | $ | 3,241 | $ | 47,280 | $ | 46,961 | ||||||||||||||
* | Includes $5,978,000 of purchased credit impaired loans. |
September 30, 2019 | Unpaid Contractual Principal Balance | Recorded Investment With No Allowance* | Recorded Investment With Allowance | Total Recorded Investment | Related Allowance | Year- to-date Average Recorded Investment | Three- Month Average Recorded Investment | |||||||||||||||||||||
Commercial | $ | 10,250 | $ | 5,885 | $ | 2,917 | $ | 8,802 | $ | 1,448 | $ | 9,586 | $ | 9,263 | ||||||||||||||
Agricultural | 1,701 | 406 | 1,096 | 1,502 | 247 | 1,707 | 1,609 | |||||||||||||||||||||
Real Estate | 22,535 | 4,143 | 10,952 | 15,095 | 2,314 | 16,739 | 15,577 | |||||||||||||||||||||
Consumer | 444 | 9 | 309 | 318 | 185 | 416 | 346 | |||||||||||||||||||||
Total | $ | 34,930 | $ | 10,443 | $ | 15,274 | $ | 25,717 | $ | 4,194 | $ | 28,448 | $ | 26,795 | ||||||||||||||
* | Includes $342,000 of purchased credit impaired loans. |
December 31, 2019 | Unpaid Contractual Principal Balance | Recorded Investment With No Allowance* | Recorded Investment With Allowance | Total Recorded Investment | Related Allowance | Year-to-date Average Recorded Investment | ||||||||||||||||||
Commercial | $ | 4,511 | $ | 630 | $ | 2,463 | $ | 3,093 | $ | 1,042 | $ | 3,488 | ||||||||||||
Agricultural | 1,603 | 658 | 718 | 1,376 | 235 | 1,644 | ||||||||||||||||||
Real Estate | 27,366 | 7,081 | 12,706 | 19,787 | 1,950 | 21,726 | ||||||||||||||||||
Consumer | 469 | 0 | 326 | 326 | 1 | 449 | ||||||||||||||||||
Total | $ | 33,949 | $ | 8,369 | $ | 16,213 | $ | 24,582 | $ | 3,228 | $ | 27,307 | ||||||||||||
September 30, 201 8 | Unpaid Contractual Principal Balance | Recorded Investment With No Allowance* | Recorded Investment With Allowance | Total Recorded Investment | Related Allowance | Year –to-Date Average Recorded Investment | Three- Month Average Recorded Investment | |||||||||||||||||||||
Commercial | $ | 9,276 | $ | 3,467 | $ | 3,494 | $ | 6,961 | $ | 1,412 | $ | 8,339 | $ | 7,669 | ||||||||||||||
Agricultural | 1,062 | — | 1,046 | 1,046 | 528 | 1,506 | 1,101 | |||||||||||||||||||||
Real Estate | 22,513 | 4,215 | 12,467 | 16,682 | 2,652 | 18,688 | 17,762 | |||||||||||||||||||||
Consumer | 1,088 | 50 | 848 | 898 | 396 | 1,012 | 942 | |||||||||||||||||||||
Total | $ | 33,939 | $ | 7,732 | $ | 17,855 | $ | 25,587 | $ | 4,988 | $ | 29,545 | $ | 27,474 | ||||||||||||||
* | Includes |
December 31, 2018 | Unpaid Contractual Principal Balance | Recorded Investment With No Allowance* | Recorded Investment With Allowance | Total Recorded Investment | Related Allowance | 12 Month Average Recorded Investment | ||||||||||||||||||
Commercial | $ | 10,808 | $ | 6,728 | $ | 2,606 | $ | 9,334 | $ | 1,133 | $ | 7,986 | ||||||||||||
Agricultural | 799 | 213 | 546 | 759 | 170 | 842 | ||||||||||||||||||
Real Estate | 24,072 | 6,699 | 10,015 | 16,714 | 2,409 | 16,042 | ||||||||||||||||||
Consumer | 935 | 101 | 626 | 727 | 357 | 914 | ||||||||||||||||||
Total | $ | 36,614 | $ | 13,741 | $ | 13,793 | $ | 27,534 | $ | 4,069 | $ | 25,784 | ||||||||||||
September 30, 2019 | Pass | Special Mention | Substandard | Doubtful | Total | |||||||||||||||
Commercial | $ | 797,444 | $ | 24,836 | $ | 14,364 | $ | — | $ | 836,644 | ||||||||||
Agricultural | 99,586 | 61 | 2,407 | — | 102,054 | |||||||||||||||
Real Estate | 2,673,591 | 21,171 | 54,790 | — | 2,749,552 | |||||||||||||||
Consumer | 410,491 | 232 | 1,343 | — | 412,066 | |||||||||||||||
Total | $ | 3,981,112 | $ | 46,300 | $ | 72,904 | $ | — | $ | 4,100,316 | ||||||||||
September 30, 2018 | Pass | Special Mention | Substandard | Doubtful | Total | |||||||||||||||
Commercial | $ | 747,758 | $ | 8,817 | $ | 17,349 | $ | — | $ | 773,924 | ||||||||||
Agricultural | 89,314 | 68 | 4,571 | — | 93,953 | |||||||||||||||
Real Estate | 2,530,673 | 27,241 | 57,015 | — | 2,614,929 | |||||||||||||||
Consumer | 381,772 | 324 | 2,138 | — | 384,234 | |||||||||||||||
Total | $ | 3,749,517 | $ | 36,450 | $ | 81,073 | $ | — | $ | 3,867,040 | ||||||||||
September 30, 2020 | Pass | Special Mention | Substandard | Doubtful | Total | |||||||||||||||
Commercial | $ | 1,440,272 | $ | 15,952 | $ | 32,121 | $ | — | $ | 1,488,345 | ||||||||||
Agricultural | 87,136 | 4,970 | 1,866 | — | 93,972 | |||||||||||||||
Real Estate | 3,142,479 | 44,919 | 100,207 | — | 3,287,605 | |||||||||||||||
Consumer | 421,749 | 193 | 1,815 | — | 423,757 | |||||||||||||||
Total | $ | 5,091,636 | $ | 66,034 | $ | 136,009 | $ | — | $ | 5,293,679 | ||||||||||
September 30, 2019 | Pass | Special Mention | Substandard | Doubtful | Total | |||||||||||||||
Commercial | $ | 797,444 | $ | 24,836 | $ | 14,364 | $ | — | $ | 836,644 | ||||||||||
Agricultural | 99,586 | 61 | 2,407 | — | 102,054 | |||||||||||||||
Real Estate | 2,673,591 | 21,171 | 54,790 | — | 2,749,552 | |||||||||||||||
Consumer | 410,491 | 232 | 1,343 | — | 412,066 | |||||||||||||||
Total | $ | 3,981,112 | $ | 46,300 | $ | 72,904 | $ | — | $ | 4,100,316 | ||||||||||
December 31, 2019 | Pass | Special Mention | Substandard | Doubtful | Total | |||||||||||||||
Commercial | $ | 825,775 | $ | 20,971 | $ | 9,580 | $ | — | $ | 856,326 | ||||||||||
Agricultural | 101,614 | 64 | 1,962 | — | 103,640 | |||||||||||||||
Real Estate | 2,717,227 | 42,036 | 64,109 | — | 2,823,372 | |||||||||||||||
Consumer | 409,698 | 300 | 1,633 | — | 411,631 | |||||||||||||||
Total | $ | 4,054,314 | $ | 63,371 | $ | 77,284 | $ | — | $ | 4,194,969 | ||||||||||
December 31, 2018 | Pass | Special Mention | Substandard | Doubtful | Total | |||||||||||||||
Commercial | $ | 804,584 | $ | 23,392 | $ | 16,977 | $ | — | $ | 844,953 | ||||||||||
Agricultural | 92,864 | 46 | 3,767 | — | 96,677 | |||||||||||||||
Real Estate | 2,559,379 | 26,626 | 53,341 | — | 2,639,346 | |||||||||||||||
Consumer | 370,510 | 315 | 1,835 | — | 372,660 | |||||||||||||||
Total | $ | 3,827,337 | $ | 50,379 | $ | 75,920 | $ | — | $ | 3,953,636 | ||||||||||
September 30, 2019 | 15-59 Days Past Due* | 60-89 Days Past Due | Greater Than 90 Days | Total Past Due | Current | Total Loans | 90 Days Past Still Accruing | |||||||||||||||||||||
Commercial | $ | 2,740 | $ | 815 | $ | 619 | $ | 4,174 | $ | 832,470 | $ | 836,644 | $ | — | ||||||||||||||
Agricultural | 605 | 232 | 202 | 1,039 | 101,015 | 102,054 | — | |||||||||||||||||||||
Real Estate | 14,216 | 1,563 | 239 | 16,018 | 2,733,534 | 2,749,552 | 69 | |||||||||||||||||||||
Consumer | 595 | 164 | 40 | 799 | 411,267 | 412,066 | 35 | |||||||||||||||||||||
Total | $ | 18,156 | $ | 2,774 | $ | 1,100 | $ | 22,030 | $ | 4,078,286 | $ | 4,100,316 | $ | 104 | ||||||||||||||
September 30, 2020 | 15-59 Days Past Due* | 60-89 Days Past Due | Greater Than 90 Days | Total Past Due | Current | Total Loans | 90 Days Past Due Still Accruing | |||||||||||||||||||||
Commercial | $ | 5,165 | $ | 476 | $ | 116 | $ | 5,757 | $ | 1,482,588 | $ | 1,488,345 | $ | — | ||||||||||||||
Agricultural | 103 | 50 | 6 | 159 | 93,813 | 93,972 | — | |||||||||||||||||||||
Real Estate | 10,905 | 0 | 306 | 11,211 | 3,276,394 | 3,287,605 | 1 | |||||||||||||||||||||
Consumer | 541 | 80 | 31 | 652 | 423,105 | 423,757 | 22 | |||||||||||||||||||||
Total | $ | 16,714 | $ | 606 | $ | 459 | $ | 17,779 | $ | 5,275,900 | $ | 5,293,679 | $ | 23 | ||||||||||||||
September 30, 2019 | 15-59 Days Past Due* | 60-89 Days Past Due | Greater Than 90 Days | Total Past Due | Current | Total Loans | 90 Days Past Due Still Accruing | |||||||||||||||||||||
Commercial | $ | 2,740 | $ | 815 | $ | 619 | $ | 4,174 | $ | 832,470 | $ | 836,644 | $ | — | ||||||||||||||
Agricultura l | 605 | 232 | 202 | 1,039 | 101,015 | 102,054 | — | |||||||||||||||||||||
Real Estate | 14,216 | 1,563 | 239 | 16,018 | 2,733,534 | 2,749,552 | 69 | |||||||||||||||||||||
Consumer | 595 | 164 | 40 | 799 | 411,267 | 412,066 | 35 | |||||||||||||||||||||
Total | $ | 18,156 | $ | 2,774 | $ | 1,100 | $ | 22,030 | $ | 4,078,286 | $ | 4,100,316 | $ | 104 | ||||||||||||||
December 31, 2019 | 15-59 Days Past Due* | 60-89 Days Past Due | Greater Than 90 Days | Total Past Due | Current | Total Loans | 90 Days Past Due Still Accruing | |||||||||||||||||||||
Commercial | $ | 3,257 | $ | 557 | $ | 722 | $ | 4,536 | $ | 851,790 | $ | 856,326 | $ | 112 | ||||||||||||||
Agricultural | 183 | 44 | 400 | 627 | 103,013 | 103,640 | — | |||||||||||||||||||||
Real Estate | 12,890 | 288 | 195 | 13,373 | 2,809,999 | 2,823,372 | — | |||||||||||||||||||||
Consumer | 572 | 151 | 45 | 768 | 410,863 | 411,631 | 41 | |||||||||||||||||||||
Total | $ | 16,902 | $ | 1,040 | $ | 1,362 | $ | 19,304 | $ | 4,175,665 | $ | 4,194,969 | $ | 153 | ||||||||||||||
September 30, 2018 | 15-59 Days Past Due* | 60-89 Days Past Due | Greater Than 90 Days | Total Due | Current | Total Loans | 90 Days Past Still Accruing | |||||||||||||||||||||
Commercial | $ | 3,850 | $ | 420 | $ | 3,331 | $ | 7,601 | $ | 766,323 | $ | 773,924 | $ | — | ||||||||||||||
Agricultural | 442 | — | 287 | 729 | 93,224 | 93,953 | — | |||||||||||||||||||||
Real Estate | 15,542 | 2,583 | 661 | 18,786 | 2,596,143 | 2,614,929 | — | |||||||||||||||||||||
Consumer | 749 | 173 | 145 | 1,067 | 383,167 | 384,234 | 88 | |||||||||||||||||||||
Total | $ | 20,583 | $ | 3,176 | $ | 4,424 | $ | 28,183 | $ | 3,838,857 | $ | 3,867,040 | $ | 88 | ||||||||||||||
December 31, 2018 | 15-59 Days Past Due* | 60-89 Days Past Due | Greater Than 90 Days | Total Past Due | Current | Total Loans | Total 90 Days Past Due Still Accruing | |||||||||||||||||||||
Commercial | $ | 3,546 | $ | 682 | $ | 677 | $ | 4,905 | $ | 840,048 | $ | 844,953 | $ | — | ||||||||||||||
Agricultural | 791 | 19 | 26 | 836 | 95,841 | 96,677 | — | |||||||||||||||||||||
Real Estate | 13,185 | 881 | 2,020 | 16,086 | 2,623,260 | 2,639,346 | 960 | |||||||||||||||||||||
Consumer | 782 | 263 | 54 | 1,099 | 371,561 | 372,660 | 48 | |||||||||||||||||||||
Total | $ | 18,304 | $ | 1,845 | $ | 2,777 | $ | 22,926 | $ | 3,930,710 | $ | 3,953,636 | $ | 1,008 | ||||||||||||||
* | The Company monitors commercial, agricultural and real estate loans after such loans are 15 days past due. Consumer loans are monitored after such loans are 30 days past due. |
September 30, 2019 | Commercial | Agricultural | Real Estate | Consumer | Total | |||||||||||||||
Loans individually evaluated for impairment | $ | 1,448 | $ | 247 | $ | 2,314 | $ | 185 | $ | 4,194 | ||||||||||
Loans collectively evaluated for impairment | 11,018 | 1,000 | 30,022 | 5,655 | 47,695 | |||||||||||||||
Total | $ | 12,466 | $ | 1,247 | $ | 32,336 | $ | 5,840 | $ | 51,889 | ||||||||||
September 30, 2020 | Commercial | Agricultural | Real Estate | Consumer | Total | |||||||||||||||
Loans individually evaluated for impairment | $ | 1,234 | $ | 100 | $ | 1,905 | $ | 2 | $ | 3,241 | ||||||||||
Loans collectively evaluated for impairment | 18,957 | 2,231 | 45,220 | 6,389 | 72,797 | |||||||||||||||
Total | $ | 20,191 | $ | 2,331 | $ | 47,125 | $ | 6,391 | $ | 76,038 | ||||||||||
September 30, 2019 | Commercial | Agricultural | Real Estate | Consumer | Total | |||||||||||||||
Loans individually evaluated for impairment | $ | 1,448 | $ | 247 | $ | 2,314 | $ | 185 | $ | 4,194 | ||||||||||
Loans collectively evaluated for impairment | 11,018 | 1,000 | 30,022 | 5,655 | 47,695 | |||||||||||||||
Total | $ | 12,466 | $ | 1,247 | $ | 32,336 | $ | 5,840 | $ | 51,889 | ||||||||||
September 30, 2018 | Commercial | Agricultural | Real Estate | Consumer | Total | |||||||||||||||
Loans individually evaluated for impairment | $ | 1,412 | $ | 528 | $ | 2,652 | $ | 396 | $ | 4,988 | ||||||||||
Loans collectively evaluated for impairment | 7,549 | 1,106 | 31,713 | 5,515 | 45,883 | |||||||||||||||
Total | $ | 8,961 | $ | 1,634 | $ | 34,365 | $ | 5,911 | $ | 50,871 | ||||||||||
December 31, 2018 | Commercial | Agricultural | Real Estate | Consumer | Total | |||||||||||||||
Loans individually evaluated for impairment | $ | 1,133 | $ | 170 | $ | 2,409 | $ | 357 | $ | 4,069 | ||||||||||
Loans collectively evaluated for impairment | 10,815 | 1,276 | 29,933 | 5,109 | 47,133 | |||||||||||||||
Total | $ | 11,948 | $ | 1,446 | $ | 32,342 | $ | 5,466 | $ | 51,202 | ||||||||||
December 31, 2019 | Commercial | Agricultural | Real Estate | Consumer | Total | |||||||||||||||
Loans individually evaluated for impairment | $ | 1,042 | $ | 235 | $ | 1,950 | $ | 1 | $ | 3,228 | ||||||||||
Loans collectively evaluated for impairment | 11,080 | 971 | 32,024 | 5,196 | 49,271 | |||||||||||||||
Total | $ | 12,122 | $ | 1,206 | $ | 33,974 | $ | 5,197 | $ | 52,499 | ||||||||||
Three - months endedSeptember 30, 2020 | Commercial | Agricultural | Real Estate | Consumer | Total | |||||||||||||||
Beginning balance | $ | 18,572 | $ | 2,544 | $ | 42,623 | $ | 5,208 | $ | 68,947 | ||||||||||
Provision for loan losses | 1,955 | (214 | ) | 4,416 | 1,343 | 7,500 | ||||||||||||||
Recoveries | 200 | 1 | 138 | 105 | 444 | |||||||||||||||
Charge-offs | (536 | ) | 0 | (52 | ) | (265 | ) | (853 | ) | |||||||||||
Ending balance | $ | 20,191 | $ | 2,331 | $ | 47,125 | $ | 6,391 | $ | 76,038 | ||||||||||
Three months ended September 30, 2019 | Commercial | Agricultural | Real Estate | Consumer | Total | |||||||||||||||
Beginning balance | $ | 13,899 | $ | 1,360 | $ | 30,799 | $ | 5,762 | $ | 51,820 | ||||||||||
Provision for loan losses | (1,174 | ) | (32 | ) | 1,531 | 125 | 450 | |||||||||||||
Recoveries | 90 | 85 | 100 | 111 | 386 | |||||||||||||||
Charge-offs | (349 | ) | (166 | ) | (94 | ) | (158 | ) | (767 | ) | ||||||||||
Ending balance | $ | 12,466 | $ | 1,247 | $ | 32,336 | $ | 5,840 | $ | 51,889 | ||||||||||
Three months ended September 30, 2018 | Commercial | Agricultural | Real Estate | Consumer | Total | |||||||||||||||
Beginning balance | $ | 9,218 | $ | 1,402 | $ | 33,243 | $ | 6,088 | $ | 49,951 | ||||||||||
Provision for loan losses | (24 | ) | 229 | 1,091 | 154 | 1,450 | ||||||||||||||
Recoveries | 192 | 3 | 85 | 135 | 415 | |||||||||||||||
Charge-offs | (425 | ) | — | (54 | ) | (466 | ) | (945 | ) | |||||||||||
Ending balance | $ | 8,961 | $ | 1,634 | $ | 34,365 | $ | 5,911 | $ | 50,871 | ||||||||||
Nine months ended September 30, 2019 | Commercial | Agricultural | Real Estate | Consumer | Total | |||||||||||||||
Beginning balance | $ | 11,948 | $ | 1,446 | $ | 32,342 | $ | 5,466 | $ | 51,202 | ||||||||||
Provision for loan losses | 439 | 10 | 998 | 568 | 2,015 | |||||||||||||||
Recoveries | 1,163 | 92 | 250 | 459 | 1,964 | |||||||||||||||
Charge-offs | (1,084 | ) | (301 | ) | (1,254 | ) | (653 | ) | (3,292 | ) | ||||||||||
Ending balance | $ | 12,466 | $ | 1,247 | $ | 32,336 | $ | 5,840 | $ | 51,889 | ||||||||||
Nine months ended September 30, 2018 | Commercial | Agricultural | Real Estate | Consumer | Total | |||||||||||||||
Beginning balance | $ | 10,865 | $ | 1,305 | $ | 29,896 | $ | 6,090 | $ | 48,156 | ||||||||||
Provision for loan losses | (1,316 | ) | 317 | 4,325 | 539 | 3,865 | ||||||||||||||
Recoveries | 476 | 12 | 345 | 382 | 1,215 | |||||||||||||||
Charge-offs | (1,064 | ) | — | (201 | ) | (1,100 | ) | (2,365 | ) | |||||||||||
Ending balance | $ | 8,961 | $ | 1,634 | $ | 34,365 | $ | 5,911 | $ | 50,871 | ||||||||||
Three - months endedSeptember 30, 2019 | Commercial | Agricultural | Real Estate | Consumer | Total | |||||||||||||||
Beginning balance | $ | 13,899 | $ | 1,360 | $ | 30,799 | $ | 5,762 | $ | 51,820 | ||||||||||
Provision for loan losses | (1,174 | ) | (32 | ) | 1,531 | 125 | 450 | |||||||||||||
Recoveries | 90 | 85 | 100 | 111 | 386 | |||||||||||||||
Charge-offs | (349 | ) | (166 | ) | (94 | ) | (158 | ) | (767 | ) | ||||||||||
Ending balance | $ | 12,466 | $ | 1,247 | $ | 32,336 | $ | 5,840 | $ | 51,889 | ||||||||||
Nine - months endedSeptember 30, 2020 | Commercial | Agricultural | Real Estate | Consumer | Total | |||||||||||||||
Beginning balance | $ | 12,122 | $ | 1,206 | $ | 33,974 | $ | 5,197 | $ | 52,499 | ||||||||||
Provision for loan losses | 9,571 | 1,096 | 13,806 | 1,577 | 26,050 | |||||||||||||||
Recoveries | 890 | 31 | 272 | 271 | 1,464 | |||||||||||||||
Charge-offs | (2,392 | ) | (2 | ) | (927 | ) | (654 | ) | (3,975 | ) | ||||||||||
Ending balance | $ | 20,191 | $ | 2,331 | $ | 47,125 | $ | 6,391 | $ | 76,038 | ||||||||||
Nine - months endedSeptember 30, 2019 | Commercial | Agricultural | Real Estate | Consumer | Total | |||||||||||||||
Beginning balance | $ | 11,948 | $ | 1,446 | $ | 32,342 | $ | 5,466 | $ | 51,202 | ||||||||||
Provision for loan losses | 439 | 10 | 998 | 568 | 2,015 | |||||||||||||||
Recoveries | 1,163 | 92 | 250 | 459 | 1,964 | |||||||||||||||
Charge-offs | (1,084 | ) | (301 | ) | (1,254 | ) | (653 | ) | (3,292 | ) | ||||||||||
Ending balance | $ | 12,466 | $ | 1,247 | $ | 32,336 | $ | 5,840 | $ | 51,889 | ||||||||||
September 30, 2020 | Commercial | Agricultural | Real Estate | Consumer | Total | |||||||||||||||
Loans individually evaluated for impairment | $ | 6,915 | $ | 967 | $ | 34,318 | $ | 473 | $ | 42,673 | ||||||||||
Loans collectively evaluated for impairment | 1,481,430 | 93,005 | 3,253,287 | 423,284 | 5,251,006 | |||||||||||||||
Total | $ | 1,488,345 | $ | 93,972 | $ | 3,287,605 | $ | 423,757 | $ | 5,293,679 | ||||||||||
September 30, 2019 | Commercial | Agricultural | Real Estate | Consumer | Total | |||||||||||||||
Loans individually evaluated for impairment | $ | 8,802 | $ | 1,502 | $ | 15,095 | $ | 318 | $ | 25,717 | ||||||||||
Loans collectively evaluated for impairment | 827,842 | 100,552 | 2,734,457 | 411,748 | 4,074,599 | |||||||||||||||
Total | $ | 836,644 | $ | 102,054 | $ | 2,749,552 | $ | 412,066 | $ | 4,100,316 | ||||||||||
December 31, 2019 | Commercial | Agricultural | Real Estate | Consumer | Total | |||||||||||||||
Loans individually evaluated for impairment | $ | 3,093 | $ | 1,376 | $ | 19,787 | $ | 326 | $ | 24,582 | ||||||||||
Loans collectively evaluated for impairment | 853,233 | 102,264 | 2,803,585 | 411,305 | 4,170,387 | |||||||||||||||
Total | $ | 856,326 | $ | 103,640 | $ | 2,823,372 | $ | 411,631 | $ | 4,194,969 | ||||||||||
September 30, 2018 | Commercial | Agricultural | Real Estate | Consumer | Total | |||||||||||||||
Loans individually evaluated for impairment | $ | 6,961 | $ | 1,046 | $ | 16,682 | $ | 898 | $ | 25,587 | ||||||||||
Loans collectively evaluated for impairment | 766,963 | 92,907 | 2,598,247 | 383,336 | 3,841,453 | |||||||||||||||
Total | $ | 773,924 | $ | 93,953 | $ | 2,614,929 | $ | 384,234 | $ | 3,867,040 | ||||||||||
December 31, 2018 | Commercial | Agricultural | Real Estate | Consumer | Total | |||||||||||||||
Loans individually evaluated for impairment | $ | 9,334 | $ | 759 | $ | 16,714 | $ | 727 | $ | 27,534 | ||||||||||
Loan collectively evaluated for impairment | 835,619 | 95,918 | 2,622,632 | 371,933 | 3,926,102 | |||||||||||||||
Total | $ | 844,953 | $ | 96,677 | $ | 2,639,346 | $ | 372,660 | $ | 3,953,636 | ||||||||||
Three Months Ended September 30, 2019 | Nine Months Ended September 30, 2019 | |||||||||||||||||||||||
Pre-Modification | Post- Modification | Pre-Modification | Post- Modification | |||||||||||||||||||||
Recorded | Recorded | Recorded | Recorded | |||||||||||||||||||||
Number | Investment | Investment | Number | Investment | Investment | |||||||||||||||||||
Commercial | 2 | $ | 100 | $ | 100 | 5 | $ | 379 | $ | 379 | ||||||||||||||
Agricultural | — | — | — | 10 | 619 | 619 | ||||||||||||||||||
Real Estate | 1 | 42 | 42 | | 5 | 692 | 692 | |||||||||||||||||
Consumer | — | — | — | — | — | — | ||||||||||||||||||
Total | 3 | $ | 142 | $ | 142 | 20 | $ | 1,690 | $ | 1,690 | ||||||||||||||
Three Months Ended September 30, 2018 | Nine Months Ended September 30, 2018 | |||||||||||||||||||||||
Pre-Modification | Post- Modification | Pre-Modification | Post- Modification | |||||||||||||||||||||
Recorded | Recorded | Recorded | Recorded | |||||||||||||||||||||
Number | Investment | Investment | Number | Investment | Investment | |||||||||||||||||||
Commercial | 2 | $ | 547 | $ | 547 | 3 | $ | 826 | $ | 826 | ||||||||||||||
Agricultural | — | — | — | 1 | 4 | 4 | ||||||||||||||||||
Real Estate | 1 | 117 | 117 | | 5 | 642 | 642 | |||||||||||||||||
Consumer | — | — | — | 6 | 113 | 113 | ||||||||||||||||||
Total | 3 | $ | 664 | $ | 664 | 15 | $ | 1,585 | $ | 1,585 | ||||||||||||||
Three - Months Ended September 30, 2020 | Nine - Months Ended September 30, 2020 | |||||||||||||||||||||||
Pre- Modification | Post- Modification | Pre- Modification | Post- Modification | |||||||||||||||||||||
Recorded | Recorded | Recorded | Recorded | |||||||||||||||||||||
Number | Investment | Investment | Number | Investment | ||||||||||||||||||||
Commercial | 2 | $ | 667 | $ | 667 | 11 | $ | 1,151 | $ | 1,151 | ||||||||||||||
Agricultural | — | — | — | 1 | 134 | 134 | ||||||||||||||||||
Real Estate | 2 | 112 | 112 | 3 | 236 | 236 | ||||||||||||||||||
Consumer | — | — | — | 1 | 14 | 14 | ||||||||||||||||||
Total | 4 | $ | 779 | $ | 779 | 16 | $ | 1,535 | $ | 1,535 | ||||||||||||||
Three - Months Ended September 30, 2019 | Nine - Months Ended September 30, 2019 | |||||||||||||||||||||||
Pre- Modification | Post- Modification | Pre- Modification | Post- Modification | |||||||||||||||||||||
Recorded | Recorded | Recorded | Recorded | |||||||||||||||||||||
Number | Investment | Number | Investment | |||||||||||||||||||||
Commercial | 2 | $ | 100 | $ | 100 | 5 | $ | 379 | $ | 379 | ||||||||||||||
Agricultural | — | — | — | 10 | 619 | 619 | ||||||||||||||||||
Real Estate | 1 | 42 | 42 | 5 | 692 | 692 | ||||||||||||||||||
Consumer | — | — | 0 | — | — | — | ||||||||||||||||||
Total | 3 | $ | 142 | $ | 142 | 20 | $ | 1,690 | $ | 1,690 | ||||||||||||||
Three Months Ended September 30, 2019 | Nine Months Ended September 30, 2019 | |||||||||||||||||||||||
Adjusted Interest Rate | Extended Maturity | Combined Rate and Maturity | Adjusted Interest Rate | Extended Maturity | Combined Rate and Maturity | |||||||||||||||||||
Commercial | $ | — | $ | — | $ | 100 | $ | — | $ | 279 | $ | 100 | ||||||||||||
Agricultural | — | — | — | — | 354 | 265 | ||||||||||||||||||
Real Estate | — | — | 42 | — | 202 | 490 | ||||||||||||||||||
Consumer | — | — | — | — | — | — | ||||||||||||||||||
Total | $ | — | $ | — | $ | 142 | $ | — | $ | 835 | $ | 855 | ||||||||||||
Three - Months Ended September 30, 2020 | Nine - Months Ended September 30, 2020 | |||||||||||||||||||||||
Adjusted Interest Rate | Extended Maturity | Combined Rate and Maturity | Adjusted Interest Rate | Extended Maturity | Combined Rate and Maturity | |||||||||||||||||||
Commercial | $ | — | $ | 658 | $ | 9 | $ | — | $ | 918 | $ | 233 | ||||||||||||
Agricultural | — | — | — | — | 134 | — | ||||||||||||||||||
Real Estate | — | — | 112 | — | — | 236 | ||||||||||||||||||
Consumer | — | — | — | — | 14 | — | ||||||||||||||||||
Total | $ | — | $ | 658 | $ | 121 | $ | — | $ | 1,066 | $ | 469 | ||||||||||||
Three Months Ended September 30, 2018 | Nine Months Ended September 30, 2018 | |||||||||||||||||||||||
Adjusted Interest Rate | Extended Maturity | Combined Rate and Maturity | Adjusted Interest Rate | Extended Maturity | Combined Rate and Maturity | |||||||||||||||||||
Commercial | $ | — | $ | 491 | $ | 56 | $ | — | $ | 491 | $ | 335 | ||||||||||||
Agricultural | — | — | — | — | — | 4 | ||||||||||||||||||
Real Estate | — | 117 | — | — | 279 | 363 | ||||||||||||||||||
Consumer | — | — | — | — | — | 113 | ||||||||||||||||||
Total | $ | — | $ | 608 | $ | 56 | $ | — | $ | 770 | $ | 815 | ||||||||||||
Three - | Nine - | |||||||||||||||||||||||
Adjusted Interest Rate | Extended Maturity | Combined Rate and Maturity | Adjusted Interest Rate | Extended Maturity | Combined Rate and Maturity | |||||||||||||||||||
Commercial | $ | — | $ | — | $ | 100 | $ | — | $ | 279 | $ | 100 | ||||||||||||
Agricultural | — | — | — | — | 354 | 265 | ||||||||||||||||||
Real Estate | — | — | 42 | — | 202 | 490 | ||||||||||||||||||
Consumer | — | — | — | — | — | — | ||||||||||||||||||
Total | $ | — | $ | — | $ | 142 | $ | — | $ | 835 | $ | 855 | ||||||||||||
September 30, 2019: | Outstanding Notional Balance | Asset Derivative Fair Value | Liability Derivative Fair Value | |||||||||
IRLCs | $ | 82,330 | $ | 1,320 | $ | — �� | ||||||
Forward mortgage-backed securities trades | 126,500 | 41 | — |
September 30, 2020: | Outstanding Notional Balance | Asset Derivative Fair Value | Liability Derivative Fair Value | |||||||||
IRLCs | $ | 247,751 | $ | 5,967 | $ | — | ||||||
Forward mortgage-backed securities trades | 232,000 | — | 872 |
September 30, 2019: | Outstanding Notional Balance | Asset Derivative Fair Value | Liability Derivative Fair Value | |||||||||
IRLCs | $ | 82,330 | $ | 1,320 | $ | — | ||||||
Forward mortgage-backed securities trades | 126,500 | — | 41 |
December 31, 2019: | Outstanding Notional Balance | Asset Derivative Fair Value | Liability Derivative Fair Value | |||||||||
IRLCs | $ | 47,415 | $ | 886 | $ | — | ||||||
Forward mortgage-backed securities trades | 78,500 | — | 152 |
September 30, 2018: | Outstanding Notional Balance | Asset Derivative Fair Value | Liability Derivative Fair Value | |||||||||
IRLCs | $ | 48,311 | $ | 715 | $ | — | ||||||
Forward mortgage-backed securities trades | 42,500 | 143 | — | |||||||||
December 31, 2018: | Outstanding Notional Balance | Asset Derivative Fair Value | Liability Derivative Fair Value | |||||||||
IRLCs | $ | 37,088 | $ | 765 | $ | — | ||||||
Forward mortgage-backed securities trades | 45,500 | — | 403 |
September 30, | December 31, | |||||||||||
2019 | 2018 | 2018 | ||||||||||
Securities sold under agreements with customers to repurchase | $ | 358,155 | $ | 378,460 | $ | 409,631 | ||||||
Federal funds purchased | 7,000 | 2,300 | 4,075 | |||||||||
Advances from Federal Home Loan Bank of Dallas | 35,000 | — | 55,000 | |||||||||
Total | $ | 400,155 | $ | 380,760 | $ | 468,706 | ||||||
September 30, | December 31, | |||||||||||
2020 | 2019 | 2019 | ||||||||||
Securities sold under agreements with customers to repurchase | $ | 468,913 | $ | 358,155 | $ | 375,106 | ||||||
Federal funds purchased | 4,250 | 7,000 | 6,250 | |||||||||
Advances from Federal Home Loan | 30,000 | 35,000 | — | |||||||||
Total | $ | 503,163 | $ | 400,155 | $ | 381,356 | ||||||
Level 1 Inputs | Level 2 Inputs | Level 3 Inputs | Total Fair Value | |||||||||||||
Available-for-sale investment securities: | ||||||||||||||||
U.S. Treasury securities | $ | 10,021 | $ | — | $ | — | $ | 10,021 | ||||||||
Obligations of states and political subdivisions | — | 1,242,197 | — | 1,242,197 | ||||||||||||
Corporate bonds | — | 229 | — | 229 | ||||||||||||
Residential mortgage-backed securities | — | 1,623,380 | — | 1,623,380 | ||||||||||||
Commercial mortgage-backed securities | — | 516,828 | — | 516,828 | ||||||||||||
Other securities | 4,501 | — | — | 4,501 | ||||||||||||
Total | $ | 14,522 | $ | 3,382,634 | $ | — | $ | 3,397,156 | ||||||||
Loans held-for-sale | $ | — | $ | 39,735 | $ | — | $ | 39,735 | ||||||||
IRLCs | $ | — | $ | 1,320 | $ | — | $ | 1,320 | ||||||||
Forward mortgage-backed securities trades | $ | — | $ | 41 | $ | — | $ | 41 |
Level 1 Inputs | Level 2 Inputs | Level 3 Inputs | Total Fair Value | |||||||||||||
Available-for-sale | ||||||||||||||||
Obligations of states and political subdivisions | $ | — | $ | 2,367,489 | $ | — | $ | 2,367,489 | ||||||||
Residential mortgage-backed securities | — | 1,509,054 | — | 1,509,054 | ||||||||||||
Commercial mortgage-backed securities | — | 550,168 | — | 550,168 | ||||||||||||
Other securities | 4,569 | — | — | 4,569 | ||||||||||||
Total | $ | 4,569 | $ | 4,426,711 | $ | — | $ | 4,431,280 | ||||||||
Loans held-for-sale | $ | — | $ | 94,666 | $ | — | $ | 94,666 | ||||||||
IRLCs | $ | — | $ | 5,967 | $ | — | $ | 5,967 | ||||||||
Forward mortgage-backed securities trades | $ | (872 | ) | $ | — | $ | — | $ | (872 | ) | ||||||
Level 1 Inputs | Level 2 Inputs | Level 3 Inputs | Total Fair Value | |||||||||||||
Available-for-sale | ||||||||||||||||
U.S. Treasury securities | $ | 10,021 | $ | — | $ | — | $ | 10,021 | ||||||||
Obligations of states and political subdivisions | — | 1,242,197 | — | 1,242,197 | ||||||||||||
Corporate bonds | — | 229 | — | 229 | ||||||||||||
Residential mortgage-backed securities | — | 1,623,380 | — | 1,623,380 | ||||||||||||
Commercial mortgage-backed securities | — | 516,828 | — | 516,828 | ||||||||||||
Other securities | 4,501 | — | — | 4,501 | ||||||||||||
Total | $ | 14,522 | $ | 3,382,634 | $ | — | $ | 3,397,156 | ||||||||
Loans held-for-sale | $ | — | $ | 39,735 | $ | — | $ | 39,735 | ||||||||
IRLCs | $ | — | $ | 1,320 | $ | — | $ | 1,320 | ||||||||
Forward mortgage-backed securities trades | $ | (41 | ) | $ | — | $ | — | $ | (41 | ) |
Level 1 Inputs | Level 2 Inputs | Level 3 Inputs | Total Fair Value | |||||||||||||
U.S. Treasury securities | $ | 9,929 | $ | — | $ | — | $ | 9,929 | ||||||||
Obligations of U. S. government sponsored enterprises and agencies | — | 302 | — | 302 | ||||||||||||
Obligations of states and political subdivisions | — | 1,191,887 | — | 1,191,887 | ||||||||||||
Corporate bonds | — | 450 | — | 450 | ||||||||||||
Residential mortgage-backed securities | — | 1,494,306 | — | 1,494,306 | ||||||||||||
Commercial mortgage-backed securities | — | 443,204 | — | 443,204 | ||||||||||||
Other securities | 4,289 | — | — | 4,289 | ||||||||||||
Total | $ | 14,218 | $ | 3,130,149 | $ | — | $ | 3,144,367 | ||||||||
Loans held-for-sale | $ | — | $ | 15,955 | $ | — | $ | 15,955 | ||||||||
IRLCs | $ | — | $ | 715 | $ | — | $ | 715 | ||||||||
Forward mortgage-backed securities trades | $ | — | $ | 143 | $ | — | $ | 143 | ||||||||
Level 1 Inputs | Level 2 Inputs | Level 3 Inputs | Total Fair Value | |||||||||||||
Available-for-sale | ||||||||||||||||
U.S. Treasury securities | $ | 10,019 | $ | — | $ | — | $ | 10,019 | ||||||||
Obligations of states and political subdivisions | — | 1,288,983 | 1,288,983 | |||||||||||||
Corporate bonds | — | 230 | — | 230 | ||||||||||||
Residential mortgage-backed securities | — | 1,608,863 | — | 1,608,863 | ||||||||||||
Commercial mortgage -backed securities | — | 500,744 | — | 500,744 | ||||||||||||
Other securities | 4,478 | — | — | 4,478 | ||||||||||||
Total | $ | 14,497 | $ | 3,398,820 | $ | — | $ | 3,413,317 | ||||||||
Loans held-for-sale | $ | — | $ | 23,076 | $ | — | $ | 23,076 | ||||||||
IRLCs | $ | — | $ | 886 | $ | — | $ | 886 | ||||||||
Forward mortgage-backed securities trades | $ | (152 | ) | $ | — | $ | — | $ | (152 | ) | ||||||
September 30, | December 31, | |||||||||||
2020 | 2019 | 2019 | ||||||||||
Unpaid principal balance on loans held-for-sale | $ | 91,091 | $ | 38,647 | $ | 22,340 | ||||||
Net unrealized gains on loans held-for-sale | 3,575 | 1,088 | 736 | |||||||||
Loans held-for-sale | $ | 94,666 | $ | 39,735 | $ | 23,076 | ||||||
Three-Months ended September 30, | Nine-Months ended September 30, | |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
Realized gain on sale and fees on mortgage loans* | $ | 13,494 | $ | 5,336 | $ | 25,676 | $ | 12,789 | ||||||||
Change in fair value on loans held-for-sale | 1,508 | 184 | 7,800 | 776 | ||||||||||||
Change in forward mortgage-backed securities trades | 226 | 213 | (720 | ) | 363 | |||||||||||
Total gain on sale of mortgage loans | $ | 15,228 | $ | 5,733 | $ | 32,756 | $ | 13,928 | ||||||||
* | This includes gains on loans held-for-sale lowerofcostormarket. |
Level 1 Inputs | Level 2 Inputs | Level 3 Inputs | Total Fair Value | |||||||||||||
Available-for-sale investment securities: | ||||||||||||||||
U.S. Treasury securities | $ | 9,962 | $ | — | $ | — | $ | 9,962 | ||||||||
Obligations of U. S. government sponsored enterprises and agencies | — | 301 | — | 301 | ||||||||||||
Obligations of states and political subdivisions | — | 1,257,871 | — | 1,257,871 | ||||||||||||
Corporate bonds | — | 450 | — | 450 | ||||||||||||
Residential mortgage-backed securities | — | 1,454,545 | — | 1,454,545 | ||||||||||||
Commercial mortgage-backed securities | — | 431,300 | — | 431,300 | ||||||||||||
Other securities | 4,348 | — | — | 4,348 | ||||||||||||
Total | $ | 14,310 | $ | 3,144,467 | $ | — | $ | 3,158,777 | ||||||||
Loans held-for-sale | $ | — | $ | 19,185 | $ | — | $ | 19,185 | ||||||||
IRLCs | $ | — | $ | 765 | $ | — | $ | 765 | ||||||||
Forward mortgage-backed securities trades | $ | — | $ | (403 | ) | $ | — | $ | (403 | ) | ||||||
Three Months Ended September 30, | ||||||||
2019 | 2018 | |||||||
Carrying value of other real estate owned prior to re-measurement | $ | — | $ | — | ||||
Write-downs included in gain (loss) on sale of other real estate owned | — | — | ||||||
Fair value | $ | — | $ | — | ||||
Nine Months Ended September 30, | ||||||||
2019 | 2018 | |||||||
Carrying value of other real estate owned prior to re-measurement | $ | — | $ | 526 | ||||
Write-downs included in gain (loss) on sale of other real estate owned | — | (126 | ) | |||||
Fair value | $ | — | $ | 400 | ||||
September 30, | December 31, | |||||||||||||||||||||||||||
2019 | 2018 | 2018 | ||||||||||||||||||||||||||
Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | Fair Value Hierarchy | ||||||||||||||||||||||
Cash and due from banks | $ | 198,855 | $ | 198,855 | $ | 164,998 | $ | 164,998 | $ | 207,835 | $ | 207,835 | Level 1 | |||||||||||||||
Interest-bearing deposits in banks | 31,410 | 31,410 | 34,511 | 34,511 | 40,812 | 40,812 | Level 1 | |||||||||||||||||||||
Interest-bearing time deposits in banks | — | — | 1,458 | 1,458 | 1,458 | 1,458 | Level 2 | |||||||||||||||||||||
Available-for-sale securities | 3,397,156 | 3,397,156 | 3,144,367 | 3,144,367 | 3,158,777 | 3,158,777 | Levels 1 and 2 | |||||||||||||||||||||
Loans held for investment | 4,048,427 | 4,068,755 | 3,816,169 | 3,857,059 | 3,902,434 | 3,947,391 | Level 3 | |||||||||||||||||||||
Loans held for sale | 40,499 | 40,542 | 18,496 | 18,517 | 21,672 | 21,779 | Level 2 | |||||||||||||||||||||
Accrued interest receivable | 29,606 | 29,606 | 28,990 | 28,990 | 36,765 | 36,765 | Level 2 | |||||||||||||||||||||
Deposits with stated maturities | 428,192 | 429,522 | 450,667 | 450,409 | 442,161 | 441,727 | Level 2 | |||||||||||||||||||||
Deposits with no stated maturities | 5,969,491 | 5,969,491 | 5,694,615 | 5,694,615 | 5,738,228 | 5,738,228 | Level 1 | |||||||||||||||||||||
Borrowings | 400,155 | 400,155 | 380,760 | 380,760 | 468,706 | 468,706 | Level 2 | |||||||||||||||||||||
Accrued interest payable | 746 | 746 | 303 | 303 | 408 | 408 | Level 2 | |||||||||||||||||||||
IRLCs | 1,320 | 1,320 | 715 | 715 | 765 | 765 | Level 2 | |||||||||||||||||||||
Forward mortgage backed securities trades | 41 | 41 | 143 | 143 | (403 | ) | (403 | ) | Level 2 |
September 30, | December 31, | |||||||||||||||||||||||||||
2020 | 2019 | 2019 | ||||||||||||||||||||||||||
Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | Fair Value Hierarchy | ||||||||||||||||||||||
Cash and due from banks | $ | 175,088 | $ | 175,088 | $ | 198,855 | $ | 198,855 | $ | 231,534 | $ | 231,534 | Level 1 | |||||||||||||||
Federal funds sold | — | — | — | — | 3,150 | 3,150 | Level 1 | |||||||||||||||||||||
Interest-bearing demand deposits in banks | 58,933 | 58,933 | 31,410 | 31,410 | 47,920 | 47,920 | Level 1 | |||||||||||||||||||||
Available-for-sale securities | 4,431,280 | 4,431,280 | 3,397,156 | 3,397,156 | 3,413,317 | 3,413,317 | Levels 1 and 2 | |||||||||||||||||||||
Loans held-for-investment, net of allowance for loan losses | 5,217,641 | 5,212,972 | 4,048,427 | 4,068,755 | 4,142,470 | 4,209,826 | Level 3 | |||||||||||||||||||||
Loans - for- sale | 101,055 | 101,480 | 40,499 | 40,542 | 28,228 | 28,343 | Level 2 | |||||||||||||||||||||
Accrued interest receivable | 39,804 | 39,804 | 29,606 | 29,606 | 36,894 | 36,894 | Level 2 | |||||||||||||||||||||
Deposits with stated maturities | 469,978 | 472,193 | 428,192 | 429,522 | 420,013 | 421,397 | Level 2 | |||||||||||||||||||||
Deposits with no stated maturities | 7,824,910 | 7,824,910 | 5,969,491 | 5,969,491 | 6,183,793 | 6,183,793 | Level 1 | |||||||||||||||||||||
Borrowings | 503,163 | 503,163 | 400,155 | 400,155 | 381,356 | 381,356 | Level 2 | |||||||||||||||||||||
Accrued interest payable | 485 | 485 | 746 | 746 | 628 | 628 | Level 2 | |||||||||||||||||||||
IRLCs | 5,967 | 5,967 | 1,320 | 1,320 | 886 | 886 | Level 2 | |||||||||||||||||||||
Forward mortgage-backed securities trades | (872 | ) | (872 | ) | (41 | ) | (41 | ) | (152 | ) | (152 | ) | Level 1 |
Fair value of consideration paid: | ||||
Common stock issued (1,289,371 shares) | $ | 58,087 | ||
Fair value of identifiable assets acquired: | ||||
Cash and cash equivalents | 18,653 | |||
Securities available-for-sale | 64,501 | |||
Loans | 266,327 | |||
Identifiable intangible assets | 3,167 | |||
Other assets | 15,375 | |||
Total identifiable assets acquired | 368,023 | |||
Fair value of liabilities assumed: | ||||
Deposits | 341,902 | |||
Other liabilities | (373 | ) | ||
Total liabilities assumed | 341,529 | |||
Fair value of net identifiable assets acquired | 26,494 | |||
Goodwill resulting from acquisition | $ | 31,593 | ||
Fair value of consideration paid: | ||||
Common stock issued (6,275,574 shares) | $ | 220,273 | ||
Fair value of identifiable assets acquired: | ||||
Cash and cash equivalents | $ | 61,028 | ||
Securities available-for-sale | 93,967 | |||
Loans | 447,702 | |||
Identifiable intangible assets | 4,798 | |||
Other assets | 25,377 | |||
Total identifiable assets acquired | $ | 632,872 | ||
Fair value of liabilities assumed: | ||||
Deposits | $ | 549,125 | ||
Other liabilities | 5,397 | |||
Total liabilities assumed | $ | 554,522 | ||
Fair value of net identifiable assets acquired | 78,350 | |||
Goodwill resulting from acquisition | $ | 141,923 | ||
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations |
�� | • | general economic conditions, including local, state, national and international, and the impact they may have on us and our customers; |
Three Months Ended September 30, 2019 Compared to Three Months Ended September 30, 2018 | Nine Months Ended September 30, 2019 Compared to Nine Months Ended September 30, 2018 | |||||||||||||||||||||||
Change Attributable to | Total Change | Change Attributable to | Total Change | |||||||||||||||||||||
Volume | Rate | Volume | Rate | |||||||||||||||||||||
Short-term investments | $ | (138 | ) | $ | 51 | $ | (87 | ) | $ | (157 | ) | $ | 443 | $ | 286 | |||||||||
Taxable investment securities | 1,560 | 138 | 1,698 | 2,515 | 2,324 | 4,839 | ||||||||||||||||||
Tax-exempt investment securities (1) | (764 | ) | (620 | ) | (1,384 | ) | (2,979 | ) | (1,072 | ) | (4,051 | ) | ||||||||||||
Loans (1) (2) | 3,343 | 2,305 | 5,648 | 9,348 | 9,499 | 18,847 | ||||||||||||||||||
Interest income | 4,001 | 1,874 | 5,875 | 8,727 | 11,194 | 19,921 | ||||||||||||||||||
Interest-bearing deposits | 131 | 2,663 | 2,794 | 239 | 8,978 | 9,217 | ||||||||||||||||||
Short-term borrowings | (8 | ) | 544 | 536 | (12 | ) | 1,373 | 1,361 | ||||||||||||||||
Interest expense | 123 | 3,207 | 3,330 | 227 | 10,351 | 10,578 | ||||||||||||||||||
Net interest income | $ | 3,878 | $ | (1,333 | ) | $ | 2,545 | $ | 8,500 | $ | 843 | $ | 9,343 | |||||||||||
Three-Months Ended September 30, 2020 Compared to Three-Months Ended September 30, 2019 | Nine-Months Ended September 30, 2020 Compared to Nine-Months Ended September 30, 2019 | |||||||||||||||||||||||
Change Attributable to | Total Change | Change Attributable to | Total Change | |||||||||||||||||||||
Volume | Rate | Volume | Rate | |||||||||||||||||||||
Short-term investments | $ | 949 | $ | (1,269 | ) | $ (320) | $ 3,081 | $ | (3,845 | ) | $ (764) | |||||||||||||
Taxable investment securities | 24 | (2,253 | ) | (2,229 | ) | 4,531 | (5,288 | ) | (757 | ) | ||||||||||||||
Tax-exempt investment securities (1) | 8,237 | (2,575 | ) | 5,662 | 15,235 | (5,533 | ) | 9,702 | ||||||||||||||||
Loans (1) (2) | 17,388 | (8,124 | ) | 9,264 | 43,301 | (14,033 | ) | 29,268 | ||||||||||||||||
Interest income | 26,598 | (14,221 | ) | 12,377 | 66,148 | (28,699 | ) | 37,449 | ||||||||||||||||
Interest-bearing deposits | 1,908 | (6,967 | ) | (5,059 | ) | 4,746 | (14,524 | ) | (9,778 | ) | ||||||||||||||
Short-term borrowings | 202 | (933 | ) | (731 | ) | 1,450 | (2,650 | ) | (1,200 | ) | ||||||||||||||
Interest expense | 2,110 | (7,900 | ) | (5,790 | ) | 6,196 | (17,174 | ) | (10,978 | ) | ||||||||||||||
Net interest income | $ | 24,488 | $ | (6,321 | ) | $ | 18,167 | $ | 59,952 | $ | (11,525 | ) | $ | 48,427 | ||||||||||
(2) | Non-accrual loans are included in loans. |
Three Months Ended September 30, | ||||||||||||||||||||||||
2019 | 2018 | |||||||||||||||||||||||
Average Balance | Income/ Expense | Yield/ Rate | Average Balance | Income/ Expense | Yield/ Rate | |||||||||||||||||||
Assets | ||||||||||||||||||||||||
Short-term investments (1) | $ | 64,471 | $ | 382 | 2.35 | % | $ | 91,495 | $ | 469 | 2.03 | % | ||||||||||||
Taxable investment securities (2) | 2,183,930 | 14,292 | 2.62 | 1,943,125 | 12,594 | 2.59 | ||||||||||||||||||
Tax-exempt investment securities (2)(3) | 1,132,279 | 10,075 | 3.56 | 1,213,212 | 11,459 | 3.78 | ||||||||||||||||||
Loans (3)(4) | 4,094,235 | 57,417 | 5.56 | 3,845,836 | 51,769 | 5.34 | ||||||||||||||||||
Total earning assets | 7,474,915 | $ | 82,166 | 4.36 | % | 7,093,668 | $ | 76,291 | 4.27 | % | ||||||||||||||
Cash and due from banks | 165,868 | 171,498 | ||||||||||||||||||||||
Bank premises and equipment, net | 133,191 | 130,898 | ||||||||||||||||||||||
Other assets | 68,519 | 63,094 | ||||||||||||||||||||||
Goodwill and other intangible assets, net | 174,005 | 175,048 | ||||||||||||||||||||||
Allowance for loan losses | (52,137 | ) | (50,383 | ) | ||||||||||||||||||||
Total assets | $ | 7,964,361 | $ | 7,583,823 | ||||||||||||||||||||
Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||
Interest-bearing deposits | $ | 4,156,850 | $ | 7,123 | 0.68 | % | $ | 4,035,174 | $ | 4,329 | 0.43 | % | ||||||||||||
Short-term borrowings | 388,235 | 830 | 0.85 | 399,026 | 294 | 0.29 | ||||||||||||||||||
Total interest-bearing liabilities | 4,545,085 | $ | 7,953 | 0.69 | % | 4,434,200 | $ | 4,623 | 0.41 | % | ||||||||||||||
Noninterest-bearing deposits | 2,180,200 | 2,123,612 | ||||||||||||||||||||||
Other liabilities | 57,262 | 32,646 | ||||||||||||||||||||||
Total liabilities | 6,782,547 | 6,590,458 | ||||||||||||||||||||||
Shareholders’ equity | 1,181,814 | 993,365 | ||||||||||||||||||||||
Total liabilities and shareholders’ equity | $ | 7,964,361 | $ | 7,583,823 | ||||||||||||||||||||
Net interest income | $ | 74,213 | $ | 71,668 | ||||||||||||||||||||
Rate Analysis: | ||||||||||||||||||||||||
Interest income/earning assets | 4.36 | % | 4.27 | % | ||||||||||||||||||||
Interest expense/earning assets | 0.42 | 0.26 | ||||||||||||||||||||||
Net interest margin | 3.94 | % | 4.01 | % | ||||||||||||||||||||
Three-Months Ended September 30, | ||||||||||||||||||||||||
2020 | 2019 | |||||||||||||||||||||||
Average Balance | Income/ Expense | Yield/ Rate | Average Balance | Income/ Expense | Yield/ Rate | |||||||||||||||||||
Assets | ||||||||||||||||||||||||
Short-term investments (1) | $ | 225,113 | $ | 62 | 0.11 | % | $ | 64,471 | $ | 382 | 2.35 | % | ||||||||||||
Taxable investment securities (2) | 2,187,547 | 12,063 | 2.21 | 2,183,930 | 14,292 | 2.62 | ||||||||||||||||||
Tax-exempt investment securities (2)(3) | 2,058,032 | 15,737 | 3.06 | 1,132,279 | 10,075 | 3.56 | ||||||||||||||||||
Loans (3)(4) | 5,334,174 | 66,681 | 4.97 | 4,094,235 | 57,417 | 5.56 | ||||||||||||||||||
Total earning assets | 9,804,866 | $ | 94,543 | 3.84 | % | 7,474,915 | $ | 82,166 | 4.36 | % | ||||||||||||||
Cash and due from banks | 186,177 | 165,868 | ||||||||||||||||||||||
Bank premises and equipment, net | 139,758 | 133,191 | ||||||||||||||||||||||
Other assets | 98,261 | 68,519 | ||||||||||||||||||||||
Goodwill and other intangible assets, net | 319,059 | 174,005 | ||||||||||||||||||||||
Allowance for loan losses | (71,881 | ) | (52,137 | ) | ||||||||||||||||||||
Total assets | $ | 10,476,240 | $ | 7,964,361 | ||||||||||||||||||||
Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||
Interest-bearing deposits | $ | 5,270,600 | $ | 2,064 | 0.16 | % | $ | 4,156,850 | $ | 7,123 | 0.68 | % | ||||||||||||
Short-term borrowings | 482,555 | 99 | 0.08 | 388,235 | 830 | 0.85 | ||||||||||||||||||
Total interest-bearing liabilities | 5,753,155 | $ | 2,163 | 0.15 | % | 4,545,085 | $ | 7,953 | 0.69 | % | ||||||||||||||
Noninterest-bearing deposits | 3,016,700 | 2,180,200 | ||||||||||||||||||||||
Other liabilities | 106,295 | 57,262 | ||||||||||||||||||||||
Total liabilities | 8,876,150 | 6,782,547 | ||||||||||||||||||||||
Shareholders’ equity | 1,600,090 | 1,181,814 | ||||||||||||||||||||||
Total liabilities and shareholders’ equity | $ | 10,476,240 | $ | 7,964,361 | ||||||||||||||||||||
Net interest income | $ | 92,380 | $ | 74,213 | ||||||||||||||||||||
Rate Analysis: | ||||||||||||||||||||||||
Interest income/earning assets | 3.84 | % | 4.36 | % | ||||||||||||||||||||
Interest expense/earning assets | (0.09 | ) | (0.42 | ) | ||||||||||||||||||||
Net interest margin | 3.75 | % | 3.94 | % | ||||||||||||||||||||
Nine Months Ended September 30, | Nine-Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||
2019 | 2018 | 2020 | 2019 | |||||||||||||||||||||||||||||||||||||||||||||
Average Balance | Income/ Expense | Yield/ Rate | Average Balance | Income/ Expense | Yield/ Rate | Average Balance | Income/ Expense | Yield/ Rate | Average Balance | Income/ Expense | Yield/ Rate | |||||||||||||||||||||||||||||||||||||
Assets | �� | |||||||||||||||||||||||||||||||||||||||||||||||
Short-term investments (1) | $ | 93,997 | $ | 1,667 | 2.37 | % | $ | 106,294 | $ | 1,381 | 1.74 | % | $ | 269,704 | $ | 903 | 0.45 | % | $ | 93,997 | $ | 1,667 | 2.37 | % | ||||||||||||||||||||||||
Taxable investment securities (2) | 2,058,380 | 41,505 | 2.69 | 1,926,249 | 36,666 | 2.54 | 2,283,064 | 40,748 | 2.38 | 2,058,380 | 41,505 | 2.69 | ||||||||||||||||||||||||||||||||||||
Tax-exempt investment securities (2)(3) | 1,175,863 | 31,968 | 3.62 | 1,281,892 | 36,019 | 3.75 | 1,736,250 | 41,670 | 3.20 | 1,175,863 | 31,968 | 3.62 | ||||||||||||||||||||||||||||||||||||
Loans (3)(4) | 4,037,243 | 166,987 | 5.53 | 3,797,602 | 148,140 | 5.22 | 5,084,136 | 196,255 | 5.16 | 4,037,243 | 166,987 | 5.53 | ||||||||||||||||||||||||||||||||||||
Total earning assets | 7,365,483 | 242,127 | 4.40 | % | 7,112,037 | $ | 222,206 | 4.18 | % | 9,373,154 | $ | 279,576 | 3.98 | % | 7,365,483 | $ | 242,127 | 4.40 | % | |||||||||||||||||||||||||||||
Cash and due from banks | 173,647 | 177,190 | 188,241 | 173,647 | ||||||||||||||||||||||||||||||||||||||||||||
Bank premises and equipment, net | 133,886 | 128,863 | 139,600 | 133,886 | ||||||||||||||||||||||||||||||||||||||||||||
Other assets | 65,525 | 61,941 | 91,324 | 65,525 | ||||||||||||||||||||||||||||||||||||||||||||
Goodwill and other intangible assets, net | 174,264 | 171,623 | 318,902 | 174,264 | ||||||||||||||||||||||||||||||||||||||||||||
Allowance for loan losses | (52,143 | ) | (49,992 | ) | (64,742 | ) | (52,143 | ) | ||||||||||||||||||||||||||||||||||||||||
Total assets | $ | 7,860,662 | $ | 7,601,662 | $ | 10,046,479 | $ | 7,860,662 | ||||||||||||||||||||||||||||||||||||||||
Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing deposits | $ | 4,165,735 | $ | 21,071 | 0.68 | % | $ | 4,083,292 | $ | 11,854 | 0.39 | % | $ | 5,104,096 | $ | 11,293 | 0.30 | % | $ | 4,165,735 | $ | 21,071 | 0.68 | % | ||||||||||||||||||||||||
Short-term borrowings | 391,680 | 2,230 | 0.76 | 397,045 | 869 | 0.29 | 606,291 | 1,030 | 0.23 | 391,680 | 2,230 | 0.76 | ||||||||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 4,557,415 | 23,301 | 0.68 | % | 4,480,337 | $ | 12,723 | 0.38 | % | 5,710,387 | $ | 12,323 | 0.29 | % | 4,557,415 | $ | 23,301 | 0.68 | % | |||||||||||||||||||||||||||||
Noninterest-bearing deposits | 2,133,418 | 2,119,208 | 2,714,173 | 2,133,418 | ||||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 44,994 | 30,063 | 82,670 | 44,994 | ||||||||||||||||||||||||||||||||||||||||||||
Total liabilities | 6,735,827 | 6,629,608 | 8,507,230 | 6,735,827 | ||||||||||||||||||||||||||||||||||||||||||||
Shareholders’ equity | 1,124,835 | 972,054 | 1,539,249 | 1,124,835 | ||||||||||||||||||||||||||||||||||||||||||||
Total liabilities and shareholders’ equity | $ | 7,860,662 | $ | 7,601,662 | $ | 10,046,479 | $ | 7,860,662 | ||||||||||||||||||||||||||||||||||||||||
Net interest income | $ | 218,826 | $ | 209,483 | $ | 267,253 | $ | 218,826 | ||||||||||||||||||||||||||||||||||||||||
Rate Analysis: | ||||||||||||||||||||||||||||||||||||||||||||||||
Interest income/earning assets | 4.40 | % | 4.18 | % | 3.98 | % | 4.40 | % | ||||||||||||||||||||||||||||||||||||||||
Interest expense/earning assets | 0.43 | 0.24 | (0.17 | ) | (0.43 | ) | ||||||||||||||||||||||||||||||||||||||||||
Net interest margin | 3.97 | % | 3.94 | % | 3.81 | % | 3.97 | % | ||||||||||||||||||||||||||||||||||||||||
(1) | Short-term investments are comprised of |
(2) | Average balances include unrealized gains and losses on available-for-sale |
(3) | Computed on a tax-equivalent basis assuming a marginal tax rate of 21%. |
(4) | Non-accrual loans are included in loans. |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||
2019 | Increase (Decrease) | 2018 | 2019 | Increase (Decrease) | 2018 | |||||||||||||||||||
Trust fees | $ | 7,051 | $ | (240 | ) | $ | 7,291 | $ | 21,057 | $ | (208 | ) | $ | 21,265 | ||||||||||
Service charges on deposit accounts | 5,629 | (61 | ) | 5,690 | 16,179 | 229 | 15,950 | |||||||||||||||||
ATM, interchange and credit card fees | 7,728 | 195 | 7,533 | 21,920 | 350 | 21,570 | ||||||||||||||||||
Real estate mortgage operations | 5,733 | 899 | 4,834 | 13,928 | 2,210 | 11,718 | ||||||||||||||||||
Net gain on sale of available-for-sale securities | 52 | (6 | ) | 58 | 728 | (618 | ) | 1,346 | ||||||||||||||||
Net gain (loss) on sale of foreclosed assets | 71 | (13 | ) | 84 | 193 | (8 | ) | 201 | ||||||||||||||||
Net gain (loss) on sale of assets | 235 | 296 | (61 | ) | 241 | 393 | (152 | ) | ||||||||||||||||
Interest on loan recoveries | 575 | 376 | 199 | 1,815 | 1,208 | 607 | ||||||||||||||||||
Other: | ||||||||||||||||||||||||
Check printing fees | 55 | 1 | 54 | 143 | (7 | ) | 150 | |||||||||||||||||
Safe deposit rental fees | 115 | 3 | 112 | 429 | (7 | ) | 436 | |||||||||||||||||
Credit life fees | 184 | 63 | 121 | 798 | 189 | 609 | ||||||||||||||||||
Brokerage commissions | 406 | (16 | ) | 422 | 1,169 | (117 | ) | 1,286 | ||||||||||||||||
Miscellaneous income | 835 | 117 | 718 | 2,481 | 501 | 1,980 | ||||||||||||||||||
Total other | 1,595 | 168 | 1,427 | 5,020 | 559 | 4,461 | ||||||||||||||||||
Total Noninterest Income | $ | 28,669 | $ | 1,614 | $ | 27,055 | $ | 81,081 | $ | 4,115 | $ | 76,966 | ||||||||||||
Three-Months Ended September 30, | Nine-Months Ended September 30, | |||||||||||||||||||||||
2020 | Increase (Decrease) | 2019 | 2020 | Increase (Decrease) | 2019 | |||||||||||||||||||
Trust fees | $ | 7,461 | $ | 410 | $ | 7,051 | $ | 21,859 | $ | 802 | $ | 21,057 | ||||||||||||
Service charges on deposit accounts | 5,009 | (620 | ) | 5,629 | 15,242 | (937 | ) | 16,179 | ||||||||||||||||
ATM, interchange and credit card fees | 8,644 | 916 | 7,728 | 24,093 | 2,173 | 21,920 | ||||||||||||||||||
Gain on sale and fees on mortgage loans | 15,228 | 9,495 | 5,733 | 32,756 | 18,828 | 13,928 | ||||||||||||||||||
Net gain on sale of available-for-sale | 36 | (16 | ) | 52 | 3,610 | 2,882 | 728 | |||||||||||||||||
Net gain on sale of foreclosed assets | 19 | (52 | ) | 71 | 72 | (121 | ) | 193 | ||||||||||||||||
Net gain (loss) on sale of assets | (2 | ) | (237 | ) | 235 | 90 | (151 | ) | 241 | |||||||||||||||
Interest on loan recoveries | 202 | (373 | ) | 575 | 621 | (1,194 | ) | 1,815 | ||||||||||||||||
Other: | ||||||||||||||||||||||||
Check printing fees | 55 | — | 55 | 177 | 34 | 143 | ||||||||||||||||||
Safe deposit rental fees | 185 | 70 | 115 | 555 | 126 | 429 | ||||||||||||||||||
Credit life fees | 130 | (54 | ) | 184 | 696 | (102 | ) | 798 | ||||||||||||||||
Brokerage commissions | 301 | (105 | ) | 406 | 1,020 | (149 | ) | 1,169 | ||||||||||||||||
Miscellaneous income | 1,307 | 472 | 835 | 3,435 | 954 | 2,481 | ||||||||||||||||||
Total other | 1,978 | 383 | 1,595 | 5,883 | 863 | 5,020 | ||||||||||||||||||
Total Noninterest Income | $ | 38,575 | $ | 9,906 | $ | 28,669 | $ | 104,226 | $ | 23,145 | $ | 81,081 | ||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||
2019 | Increase (Decrease) | 2018 | 2019 | Increase (Decrease) | 2018 | |||||||||||||||||||
Salaries | $ | 22,197 | $ | 2,123 | $ | 20,074 | $ | 62,440 | $ | 2,807 | $ | 59,633 | ||||||||||||
Medical | 2,101 | 19 | 2,082 | 6,884 | 290 | 6,594 | ||||||||||||||||||
Profit sharing | 1,520 | (164 | ) | 1,684 | 4,895 | (315 | ) | 5,210 | ||||||||||||||||
Pension | 31 | (34 | ) | 65 | 73 | (104 | ) | 177 | ||||||||||||||||
401(k) match expense | 668 | 20 | 648 | 2,094 | 102 | 1,992 | ||||||||||||||||||
Payroll taxes | 1,354 | 82 | 1,272 | 4,365 | 161 | 4,204 | ||||||||||||||||||
Stock option and stock grant expense | 679 | 127 | 552 | 1,717 | 85 | 1,632 | ||||||||||||||||||
Total salaries and employee benefits | 28,550 | 2,173 | 26,377 | 82,468 | 3,026 | 79,442 | ||||||||||||||||||
Loss from partial settlement of pension plan | — | — | — | 900 | 900 | — | ||||||||||||||||||
Net occupancy expense | 2,830 | (70 | ) | 2,900 | 8,372 | (217 | ) | 8,589 | ||||||||||||||||
Equipment expense | 2,225 | (404 | ) | 2,629 | 7,009 | (539 | ) | 7,548 | ||||||||||||||||
FDIC assessment fees | 15 | (555 | ) | 570 | 1,091 | (677 | ) | 1,768 | ||||||||||||||||
ATM, interchange and credit card expense | 2,627 | 283 | 2,344 | 7,437 | 745 | 6,692 | ||||||||||||||||||
Professional and service fees | 1,902 | (272 | ) | 2,174 | 5,721 | (892 | ) | 6,613 | ||||||||||||||||
Printing, stationery and supplies | 480 | 93 | 387 | 1,348 | (137 | ) | 1,485 | |||||||||||||||||
Operational and other losses | 507 | (474 | ) | 981 | 1,253 | (599 | ) | 1,852 | ||||||||||||||||
Software amortization and expense | 1,767 | 374 | 1,393 | 5,147 | 714 | 4,433 | ||||||||||||||||||
Amortization of intangible assets | 246 | (33 | ) | 279 | 778 | (271 | ) | 1,049 | ||||||||||||||||
Other: | ||||||||||||||||||||||||
Data processing fees | 406 | (34 | ) | 440 | 1,174 | 143 | 1,031 | |||||||||||||||||
Postage | 407 | (31 | ) | 438 | 1,248 | (29 | ) | 1,277 | ||||||||||||||||
Advertising | 907 | (36 | ) | 943 | 2,669 | (13 | ) | 2,682 | ||||||||||||||||
Correspondent bank service charges | 171 | (20 | ) | 191 | 518 | (71 | ) | 589 | ||||||||||||||||
Telephone | 918 | 40 | 878 | 2,841 | 125 | 2,716 | ||||||||||||||||||
Public relations and business development | 838 | 72 | 766 | 2,353 | 175 | 2,178 | ||||||||||||||||||
Directors’ fees | 524 | 100 | 424 | 1,469 | 156 | 1,313 | ||||||||||||||||||
Audit and accounting fees | 357 | (56 | ) | 413 | 1,282 | (46 | ) | 1,328 | ||||||||||||||||
Legal fees | 356 | 144 | 212 | 938 | 113 | 825 | ||||||||||||||||||
Regulatory exam fees | 298 | (23 | ) | 321 | 881 | (73 | ) | 954 | ||||||||||||||||
Travel | 364 | 54 | 310 | 1,239 | 164 | 1,075 | ||||||||||||||||||
Courier expense | 221 | 15 | 206 | 611 | (20 | ) | 631 | |||||||||||||||||
Other real estate owned | 37 | 17 | 20 | 109 | 3 | 106 | ||||||||||||||||||
Other miscellaneous expense | 1,957 | 47 | 1,910 | 5,727 | (545 | ) | 6,272 | |||||||||||||||||
Total other | 7,761 | 289 | 7,472 | 23,059 | 82 | 22,977 | ||||||||||||||||||
Total Noninterest Expense | $ | 48,910 | $ | 1,404 | $ | 47,506 | $ | 144,583 | $ | 2,135 | $ | 142,448 | ||||||||||||
Three-Months Ended September 30, | Nine-Months Ended September 30, | |||||||||||||||||||||||
2020 | Increase (Decrease) | 2019 | 2020 | Increase (Decrease) | 2019 | |||||||||||||||||||
Salaries and commissions | $ | 26,470 | $ | 4,273 | $ | 22,197 | $ | 72,443 | $ | 10,003 | $ | 62,440 | ||||||||||||
Medical | 2,461 | 360 | 2,101 | 7,442 | 558 | 6,884 | ||||||||||||||||||
Profit sharing | 1,545 | 25 | 1,520 | 4,495 | (400 | ) | 4,895 | |||||||||||||||||
Pension | — | (31 | ) | 31 | — | (73 | ) | 73 | ||||||||||||||||
401(k) match expense | 840 | 172 | 668 | 2,576 | 482 | 2,094 | ||||||||||||||||||
Payroll taxes | 1,570 | 216 | 1,354 | 5,100 | 735 | 4,365 | ||||||||||||||||||
Stock option and stock grant expense | 763 | 84 | 679 | 2,049 | 332 | 1,717 | ||||||||||||||||||
Total salaries and employee benefits | 33,649 | 5,099 | 28,550 | 94,105 | 11,637 | 82,468 | ||||||||||||||||||
Loss from partial settlement of pension plan | — | — | — | — | (900 | ) | 900 | |||||||||||||||||
Net occupancy expense | 3,193 | 363 | 2,830 | 9,321 | 949 | 8,372 | ||||||||||||||||||
Equipment expense | 2,157 | (68 | ) | 2,225 | 6,242 | (767 | ) | 7,009 | ||||||||||||||||
FDIC assessment fees | 587 | 572 | 15 | 1,095 | 4 | 1,091 | ||||||||||||||||||
ATM, interchange and credit card expense | 2,829 | 202 | 2,627 | 8,424 | 987 | 7,437 | ||||||||||||||||||
Professional and service fees | 2,237 | 335 | 1,902 | 7,327 | 1,606 | 5,721 | ||||||||||||||||||
Printing, stationery and supplies | 615 | 135 | 480 | 1,714 | 366 | 1,348 | ||||||||||||||||||
Operational and other losses | 621 | 114 | 507 | 1,925 | 672 | 1,253 | ||||||||||||||||||
Software amortization and expense | 2,265 | 498 | 1,767 | 6,299 | 1,152 | 5,147 | ||||||||||||||||||
Amortization of intangible assets | 490 | 244 | 246 | 1,507 | 729 | 778 | ||||||||||||||||||
Other: | ||||||||||||||||||||||||
Data processing fees | 367 | (39 | ) | 406 | 1,234 | 60 | 1,174 | |||||||||||||||||
Postage | 377 | (30 | ) | 407 | 1,062 | (186 | ) | 1,248 | ||||||||||||||||
Advertising | 248 | (659 | ) | 907 | 1,053 | (1,616 | ) | 2,669 | ||||||||||||||||
Correspondent bank service charges | 235 | 64 | 171 | 666 | 148 | 518 | ||||||||||||||||||
Telephone | 912 | (6 | ) | 918 | 2,788 | (53 | ) | 2,841 | ||||||||||||||||
Public relations and business development | 548 | (290 | ) | 838 | 1,949 | (404 | ) | 2,353 | ||||||||||||||||
Directors’ fees | 547 | 23 | 524 | 1,783 | 314 | 1,469 | ||||||||||||||||||
Audit and accounting fees | 565 | 208 | 357 | 1,779 | 497 | 1,282 | ||||||||||||||||||
Legal fees | 339 | (17 | ) | 356 | 1,037 | 99 | 938 | |||||||||||||||||
Regulatory exam fees | 276 | (22 | ) | 298 | 829 | (52 | ) | 881 | ||||||||||||||||
Travel | 220 | (144 | ) | 364 | 732 | (507 | ) | 1,239 | ||||||||||||||||
Courier expense | 217 | (4 | ) | 221 | 634 | 23 | 611 | |||||||||||||||||
Other real estate owned | 18 | (19 | ) | 37 | 89 | (20 | ) | 109 | ||||||||||||||||
Other | 2,081 | 124 | 1,957 | 10,639 | 4,912 | 5,727 | ||||||||||||||||||
Total other | 6,950 | (811 | ) | 7,761 | 26,274 | 3,215 | 23,059 | |||||||||||||||||
Total Noninterest Expense | $ | 55,593 | $ | 6,683 | $ | 48,910 | $ | 164,233 | $ | 19,650 | $ | 144,583 | ||||||||||||
September 30, | December 31, | |||||||||||
2019 | 2018 | 2018 | ||||||||||
Commercial | $ | 836,644 | $ | 773,924 | $ | 844,953 | ||||||
Agricultural | 102,054 | 93,953 | 96,677 | |||||||||
Real estate | 2,749,552 | 2,614,929 | 2,639,346 | |||||||||
Consumer | 412,066 | 384,234 | 372,660 | |||||||||
Total loans held-for-investment | $ | 4,100,316 | $ | 3,867,040 | $ | 3,953,636 | ||||||
September 30, | December 31, 2019 | |||||||||||
2020 | 2019 | |||||||||||
Commercial | $ | 1,488,345 | $ | 836,644 | $ | 856,326 | ||||||
Agricultural | 93,972 | 102,054 | 103,640 | |||||||||
Real estate | 3,287,605 | 2,749,552 | 2,823,372 | |||||||||
Consumer | 423,757 | 412,066 | 411,631 | |||||||||
Total loans held-for-investment | $ | 5,293,679 | $ | 4,100,316 | $ | 4,194,969 | ||||||
September 30, | December 31, | |||||||||||
2019 | 2018 | 2018 | ||||||||||
Oil and gas related loans | $ | 122,908 | $ | 112,039 | $ | 113,536 | ||||||
Oil and gas related loans as a % of total loans | 2.97 | % | 2.88 | % | 2.86 | % | ||||||
Classified oil and gas related loans | $ | 7,953 | $ | 4,861 | $ | 3,894 | ||||||
Non-accrual oil and gas related loans | $ | 519 | $ | 1,825 | $ | 1,048 | ||||||
Net charge-offs for oil and gas related loans | $ | — | $ | — | $ | — | ||||||
Allowance for oil and gas related loans as a % of oil and gas loans | 2.87 | % | 3.28 | % | 3.23 | % |
September 30, | December 31, 2019 | |||||||||||
2020 | 2019 | |||||||||||
Oil and gas related loans, excluding PPP loans | $ | 118,567 | $ | 122,908 | $ | 119,789 | ||||||
Oil and gas related loans as a % of total loans held-for-investment, | 2.58 | % | 3.00 | % | 2.86 | % | ||||||
Classified oil and gas related loans | $ | 26,823 | $ | 7,953 | $ | 7,041 | ||||||
Nonaccrual oil and gas related loans | 6,800 | 519 | 481 | |||||||||
Net charge-offs for oil and gas related loans for quarter/year then ended | — | — | — | |||||||||
Allowance for oil and gas related loans as a % of oil and gas loans | 8.01 | % | 2.87 | % | 2.54 | % |
September 30, | June 30, | |||||||
2020 | 2020 | |||||||
Retail loans | $ | 229,386 | $ | 216,244 | ||||
Restaurant loans | 39,523 | 46,418 | ||||||
Hotel loans | 63,273 | 51,957 | ||||||
Other hospitality loans | 26,041 | 23,230 | ||||||
Travel loans | 801 | 908 | ||||||
Total Retail/Restaurant/Hospitality loans, excluding PPP loans | $ | 359,024 | $ | 338,757 | ||||
Retail/Restaurant/Hospitality loans as a % of total loans held-for-investment , excluding PPP loans | 7.82 | % | 7.45 | % | ||||
Classified Retail/Restaurant/Hospitality loans | $ | 28,171 | $ | 15,837 | ||||
Nonaccrual Retail/Restaurant/Hospitality loans | 5,689 | 5,752 | ||||||
Net Charge-Offs for Retail/Restaurant/Hospitality loans | 26 | 178 |
September 30, | December 31, | |||||||||||
2019 | 2018 | 2018 | ||||||||||
Non-accrual loans* | $ | 25,717 | $ | 25,587 | $ | 27,534 | ||||||
Loans still accruing and past due 90 days or more | 104 | 88 | 1,008 | |||||||||
Troubled debt restructured loans** | 27 | 513 | 513 | |||||||||
Nonperforming Loans | 25,848 | 26,188 | 29,055 | |||||||||
Foreclosed assets | 1,364 | 671 | 577 | |||||||||
Total nonperforming assets | 27,212 | $ | 26,859 | $ | 29,632 | |||||||
As a % of loans and foreclosed assets | 0.66 | % | 0.69 | % | 0.75 | % | ||||||
As a % of total assets | 0.34 | % | 0.35 | % | 0.38 | % |
September 30, | December 31, 2019 | |||||||||||
2020 | 2019 | |||||||||||
Nonaccrual loans* | $ | 42,673 | $ | 25,717 | $ | 24,582 | ||||||
Loans still accruing and past due 90 days or more | 23 | 104 | 153 | |||||||||
Troubled debt restructured loans** | 25 | 27 | 26 | |||||||||
Nonperforming loans | 42,721 | 25,848 | 24,761 | |||||||||
Foreclosed assets | 331 | 1,364 | 1,009 | |||||||||
Total nonperforming assets | $ | 43,052 | $ | 27,212 | $ | 25,770 | ||||||
As a % of loans held-for-investment | 0.81 | % | 0.66 | % | 0.61 | % | ||||||
As a % of total assets | 0.41 | 0.34 | 0.31 |
* | Includes $5.98 million, $342 thousand |
** | Other troubled debt restructured loans of $4.48 million, $3.98 million non-accrual loans at September 30, |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Allowance for loan losses at period-end | $ | 51,889 | $ | 50,871 | $ | 51,889 | $ | 50,871 | ||||||||
Loans held for investment at period-end | $ | 4,100,316 | $ | 3,867,040 | $ | 4,100,316 | $ | 3,867,040 | ||||||||
Average loans for period | $ | 4,094,235 | $ | 3,845,836 | $ | 4,037,243 | $ | 3,797,602 | ||||||||
Net charge-offs/average loans (annualized) | 0.04 | % | 0.05 | % | 0.04 | % | 0.04 | % | ||||||||
Allowance for loan losses/period-end loans | 1.25 | % | 1.31 | % | 1.25 | % | 1.31 | % | ||||||||
Allowance for loan losses/non-accrual loans, past due 90 days still accruing and restructured loans | 200.75 | % | 194.25 | % | 200.75 | % | 194.25 | % |
Three-Months Ended September 30, | Nine-Months Ended September 30, | |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
Allowance for loan losses at period-end | $ | 76,038 | $ | 51,889 | $ | 76,038 | $ | 51,889 | ||||||||
Loans held-for-investment period-end | 5,293,679 | 4,100,316 | 5,293,679 | 4,100,316 | ||||||||||||
Average loans for period | 5,334,174 | 4,094,235 | 5,084,136 | 4,037,243 | ||||||||||||
Net charge-offs/average loans (annualized) | 0.03 | % | 0.04 | % | 0.07 | % | 0.04 | % | ||||||||
Allowance for loan losses/period-end loansheld-for-investment | 1.44 | % | 1.27 | % | 1.44 | % | 1.27 | % | ||||||||
Allowance for loan losses/non-accrual loans, past due 90 days still accruing and restructured loans | 177.99 | % | 200.75 | % | 177.99 | % | 200.75 | % |
Maturing | ||||||||||||||||||||||||||||||||||||||||
One Year or Less | After One Year Through Five Years | After Five Years Through Ten Years | After Ten Years | Total | ||||||||||||||||||||||||||||||||||||
Available-for-Sale: | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | ||||||||||||||||||||||||||||||
U.S. Treasury securities | $ | 10,021 | 2.52 | % | $ | — | — | % | $ | — | — | % | $ | — | — | % | $ | 10,021 | 2.52 | % | ||||||||||||||||||||
Obligations of states and political subdivisions | 194,379 | 4.61 | 520,263 | 4.26 | 525,301 | 3.80 | 2,254 | 5.66 | 1,242,197 | 4.13 | ||||||||||||||||||||||||||||||
Corporate bonds and other securities | 4,499 | 2.40 | 231 | 2.63 | — | — | — | — | 4,730 | 2.41 | ||||||||||||||||||||||||||||||
Mortgage-backed securities | 47,657 | 1.76 | 1,663,037 | 2.64 | 403,751 | 2.88 | 25,763 | 3.06 | 2,140,208 | 2.67 | ||||||||||||||||||||||||||||||
Total | $ | 256,556 | 3.96 | % | $ | 2,183,531 | 3.03 | % | $ | 929,052 | 3.39 | % | $ | 28,017 | 3.27 | % | $ | 3,397,156 | 3.20 | % | ||||||||||||||||||||
Maturing by Contractual Maturity | ||||||||||||||||||||||||||||||||||||||||
One Year or Less | After One Year Through Five Years | After Five Years Through Ten Years | After Ten Years | Total | ||||||||||||||||||||||||||||||||||||
Available-for-Sale: | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | ||||||||||||||||||||||||||||||
Obligations of states and political subdivisions | $ | 115,637 | 4.80 | % | $ | 669,407 | 4.03 | % | $ | 1,536,734 | 2.90 | % | $ | 45,711 | 2.24 | % | $ | 2,367,489 | 3.30 | % | ||||||||||||||||||||
Mortgage-backed securities | 174,409 | 2.19 | 1,693,861 | 2.36 | 190,952 | 1.98 | — | — | 2,059,222 | 2.31 | ||||||||||||||||||||||||||||||
Other securities | 4,569 | 1.96 | — | — | — | — | — | — | 4,569 | 1.96 | ||||||||||||||||||||||||||||||
Total | $ | 294,615 | 3.21 | % | $ | 2,363,268 | 2.83 | % | $ | 1,727,686 | 2.80 | % | $ | 45,711 | 2.24 | % | $ | 4,431,280 | 2.84 | % | ||||||||||||||||||||
Three Months Ended September 30, | ||||||||||||||||
2019 | 2018 | |||||||||||||||
Average Balance | Average Rate | Average Balance | Average Rate | |||||||||||||
Noninterest-bearing deposits | $ | 2,180,200 | — | % | $ | 2,123,612 | — | % | ||||||||
Interest-bearing deposits: | ||||||||||||||||
Interest-bearing checking | 2,046,792 | 0.69 | 1,987,884 | 0.54 | ||||||||||||
Savings and money market accounts | 1,679,684 | 0.58 | 1,582,698 | 0.29 | ||||||||||||
Time deposits under $100,000 | 184,843 | 0.79 | 197,713 | 0.24 | ||||||||||||
Time deposits of $100,000 or more | 245,531 | 1.15 | 266,879 | 0.52 | ||||||||||||
Total interest-bearing deposits | 4,156,850 | 0.68 | % | 4,035,174 | 0.43 | % | ||||||||||
Total average deposits | $ | 6,337,050 | $ | 6,158,786 | ||||||||||||
Three-Months Ended September 30, | ||||||||||||||||
2020 | 2019 | |||||||||||||||
Average Balance | Average Rate | Average Balance | Average Rate | |||||||||||||
Noninterest-bearing deposits | $ | 3,016,700 | — | % | $ | 2,180,200 | — | % | ||||||||
Interest-bearing deposits: | ||||||||||||||||
Interest-bearing checking | 2,498,641 | 0.10 | 2,046,792 | 0.69 | ||||||||||||
Savings and money market accounts | 2,301,920 | 0.12 | 1,679,684 | 0.58 | ||||||||||||
Time deposits under $100,000 | 193,991 | 0.35 | 184,843 | 0.79 | ||||||||||||
Time deposits of $100,000 or more | 276,048 | 0.81 | 245,531 | 1.15 | ||||||||||||
Total interest-bearing deposits | 5,270,600 | 0.16 | % | 4,156,850 | 0.68 | % | ||||||||||
Total average deposits | $ | 8,287,300 | $ | 6,337,050 | ||||||||||||
Total cost of deposits | 0.10 | % | 0.45 | % | ||||||||||||
Nine-Months Ended September 30, | ||||||||||||||||
2020 | 2019 | |||||||||||||||
Average Balance | Average Rate | Average Balance | Average Rate | |||||||||||||
Noninterest-bearing deposits | $ | 2,714,173 | — | % | $ | 2,133,418 | — | % | ||||||||
Interest-bearing deposits: | ||||||||||||||||
Interest-bearing checking | 2,477,034 | 0.26 | 2,052,943 | 0.73 | ||||||||||||
Savings and money market accounts | 2,156,907 | 0.24 | 1,677,181 | 0.57 | ||||||||||||
Time deposits under $100,000 | 196,627 | 0.49 | 188,210 | 0.68 | ||||||||||||
Time deposits of $100,000 or more | 273,528 | 0.96 | 247,401 | 1.01 | ||||||||||||
Total interest-bearing deposits | 5,104,096 | 0.30 | % | 4,165,735 | 0.68 | % | ||||||||||
Total average deposits | $ | 7,818,269 | $ | 6,299,153 | ||||||||||||
Total cost of deposits | 0.19 | % | 0.45 | % | ||||||||||||
Nine Months Ended September 30, | ||||||||||||||||
2019 | 2018 | |||||||||||||||
Average Balance | Average Rate | Average Balance | Average Rate | |||||||||||||
Noninterest-bearing deposits | $ | 2,133,418 | — | % | $ | 2,119,208 | — | % | ||||||||
Interest-bearing deposits: | ||||||||||||||||
Interest-bearing checking | 2,052,943 | 0.73 | 2,058,071 | 0.52 | ||||||||||||
Savings and money market accounts | 1,677,181 | 0.57 | 1,550,428 | 0.23 | ||||||||||||
Time deposits under $100,000 | 188,210 | 0.68 | 211,418 | 0.21 | ||||||||||||
Time deposits of $100,000 or more | 247,401 | 1.01 | 263,375 | 0.43 | ||||||||||||
Total interest-bearing deposits | 4,165,735 | 0.68 | % | 4,083,292 | 0.39 | % | ||||||||||
Total average deposits | $ | 6,299,153 | $ | 6,202,500 | ||||||||||||
Actual | Minimum Capital Required-Basel III Fully Phased-In* | Required to be Considered Well- Capitalized | ||||||||||||||||||||||
As of September 30, 2019: | Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||
Total Capital to Risk-Weighted Assets: | ||||||||||||||||||||||||
Consolidated | $ | 1,023,229 | 21.14 | % | $ | 508,149 | 10.50 | % | — | N/A | ||||||||||||||
First Financial Bank, N.A | $ | 905,495 | 18.75 | % | $ | 506,957 | 10.50 | % | $ | 482,816 | 10.00 | % | ||||||||||||
Tier 1 Capital to Risk-Weighted Assets: | ||||||||||||||||||||||||
Consolidated | $ | 970,532 | 20.05 | % | $ | 411,359 | 8.50 | % | — | N/A | ||||||||||||||
First Financial Bank, N.A | $ | 852,798 | 17.66 | % | $ | 410,394 | 8.50 | % | $ | 386,253 | 8.00 | % | ||||||||||||
Common Equity Tier 1 Capital to Risk-Weighted Assets: | ||||||||||||||||||||||||
Consolidated | $ | 970,532 | 20.05 | % | $ | 338,766 | 7.00 | % | — | N/A | ||||||||||||||
First Financial Bank, N.A | $ | 852,798 | 17.66 | % | $ | 337,971 | 7.00 | % | $ | 313,830 | 6.50 | % | ||||||||||||
Leverage Ratio: | ||||||||||||||||||||||||
Consolidated | $ | 970,532 | 12.58 | % | $ | 308,675 | 4.00 | % | — | N/A | ||||||||||||||
First Financial Bank, N.A | $ | 852,798 | 11.10 | % | $ | 307,442 | 4.00 | % | $ | 384,302 | 5.00 | % |
Actual | Minimum Capital Required-Basel III Fully Phased-In* | Required to be Considered Well- Capitalized | ||||||||||||||||||||||
As of September 30, 2020: | Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||
Total Capital to Risk-Weighted Assets: | ||||||||||||||||||||||||
Consolidated | $ | 1,231,395 | 21.82 | % | $ | 592,680 | 10.50 | % | $ | 564,457 | 10.00 | % | ||||||||||||
First Financial Bank, N.A | $ | 1,102,365 | 19.57 | % | $ | 591,382 | 10.50 | % | $ | 563,221 | 10.00 | % | ||||||||||||
Tier 1 Capital to Risk-Weighted Assets: | ||||||||||||||||||||||||
Consolidated | $ | 1,160,742 | 20.56 | % | $ | 479,788 | 8.50 | % | $ | 338,674 | 6.00 | % | ||||||||||||
First Financial Bank, N.A | $ | 1,031,864 | 18.32 | % | $ | 478,738 | 8.50 | % | $ | 450,577 | 8.00 | % | ||||||||||||
Common Equity Tier 1 Capital to Risk-Weighted Assets: | ||||||||||||||||||||||||
Consolidated | $ | 1,160,742 | 20.56 | % | $ | 395,120 | 7.00 | % | — | N/A | ||||||||||||||
First Financial Bank, N.A | $ | 1,031,864 | 18.32 | % | $ | 394,255 | 7.00 | % | $ | 366,094 | 6.50 | % | ||||||||||||
Leverage Ratio: | ||||||||||||||||||||||||
Consolidated | $ | 1,160,742 | 11.65 | % | $ | 398,660 | 4.00 | % | — | N/A | ||||||||||||||
First Financial Bank, N.A | $ | 1,031,864 | 10.39 | % | $ | 397,410 | 4.00 | % | $ | 496,763 | 5.00 | % |
* | At September 30, phased-in. |
Actual | Minimum Capital Required-Basel III Fully Phased-In* | Required to be Considered Well- Capitalized | ||||||||||||||||||||||
As of September 30, 2019: | Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||
Total Capital to Risk-Weighted Assets: | ||||||||||||||||||||||||
Consolidated | $ | 1,023,229 | 21.14 | % | $ | 508,149 | 10.50 | % | $ | 483,951 | 10.00 | % | ||||||||||||
First Financial Bank, N.A | $ | 905,495 | 18.75 | % | $ | 506,957 | 10.50 | % | $ | 482,816 | 10.00 | % | ||||||||||||
Tier 1 Capital to Risk-Weighted Assets: | ||||||||||||||||||||||||
Consolidated | $ | 970,532 | 20.05 | % | $ | 411,359 | 8.50 | % | $ | 290,371 | 6.00 | % | ||||||||||||
First Financial Bank, N.A | $ | 852,798 | 17.66 | % | $ | 410,394 | 8.50 | % | $ | 386,253 | 8.00 | % | ||||||||||||
Common Equity Tier 1 Capital to Risk-Weighted Assets: | ||||||||||||||||||||||||
Consolidated | $ | 970,532 | 20.05 | % | $ | 338,766 | 7.00 | % | — | N/A | ||||||||||||||
First Financial Bank, N.A | $ | 852,798 | 17.66 | % | $ | 337,971 | 7.00 | % | $ | 313,830 | 6.50 | % | ||||||||||||
Leverage Ratio: | ||||||||||||||||||||||||
Consolidated | $ | 970,532 | 12.58 | % | $ | 308,675 | 4.00 | % | — | N/A | ||||||||||||||
First Financial Bank, N.A | $ | 852,798 | 11.10 | % | $ | 307,442 | 4.00 | % | $ | 384,302 | 5.00 | % |
Actual | Minimum Capital Required Under Basel III Phase-In | Minimum Capital Required-Basel III Fully Phased-In | Required to be Considered Well- Capitalized | |||||||||||||||||||||||||||||
As of September 30, 2018: | Amount | Ratio | Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||||||||
Total Capital to Risk-Weighted Assets: | ||||||||||||||||||||||||||||||||
Consolidated | $ | 912,453 | 20.34 | % | $ | 442,997 | 9.875 | % | $ | 471,035 | 10.50 | % | — | N/A | ||||||||||||||||||
First Financial Bank, N.A | $ | 819,222 | 18.31 | % | $ | 441,850 | 9.875 | % | $ | 469,815 | 10.50 | % | $ | 447,443 | 10.00 | % | ||||||||||||||||
Tier 1 Capital to Risk-Weighted Assets: | ||||||||||||||||||||||||||||||||
Consolidated | $ | 860,848 | 19.19 | % | $ | 353,276 | 7.875 | % | $ | 381,314 | 8.50 | % | — | N/A | ||||||||||||||||||
First Financial Bank, N.A | $ | 767,617 | 17.16 | % | $ | 352,362 | 7.875 | % | $ | 380,327 | 8.50 | % | $ | 357,955 | 8.00 | % | ||||||||||||||||
Common Equity Tier 1 Capital to Risk-Weighted Assets: | ||||||||||||||||||||||||||||||||
Consolidated | $ | 860,848 | 19.19 | % | $ | 285,985 | 6.375 | % | $ | 314,023 | 7.00 | % | — | N/A | ||||||||||||||||||
First Financial Bank, N.A | $ | 767,617 | 17.16 | % | $ | 285,245 | 6.375 | % | $ | 313,210 | 7.00 | % | $ | 290,838 | 6.50 | % | ||||||||||||||||
Leverage Ratio: | ||||||||||||||||||||||||||||||||
Consolidated | $ | 860,848 | 11.57 | % | $ | 297,516 | 4.000 | % | $ | 297,516 | 4.00 | % | — | N/A | ||||||||||||||||||
First Financial Bank, N.A | $ | 767,617 | 10.36 | % | $ | 296,444 | 4.000 | % | $ | 296,444 | 4.00 | % | $ | 370,554 | 5.00 | % |
Actual | Minimum Capital Required Under Basel III Phase-In | Minimum Capital Required-Basel III Fully Phased-In | Required to be Considered Well- Capitalized | |||||||||||||||||||||||||||||
As of December 31, 2018: | Amount | Ratio | Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||||||||
Total Capital to Risk-Weighted Assets: | ||||||||||||||||||||||||||||||||
Consolidated | $ | 940,026 | 20.61 | % | $ | 450,459 | 9.875 | % | $ | 478,969 | 10.50 | % | — | N/A | ||||||||||||||||||
First Financial Bank, N.A | $ | 824,428 | 18.12 | % | $ | 449,350 | 9.875 | % | $ | 477,790 | 10.50 | % | $ | 455,038 | 10.00 | % | ||||||||||||||||
Tier 1 Capital to Risk-Weighted Assets: | ||||||||||||||||||||||||||||||||
Consolidated | $ | 888,015 | 19.47 | % | $ | 359,226 | 7.875 | % | $ | 387,737 | 8.50 | % | — | N/A | ||||||||||||||||||
First Financial Bank, N.A | $ | 772,417 | 16.97 | % | $ | 358,342 | 7.875 | % | $ | 386,782 | 8.50 | % | $ | 364,030 | 8.00 | % | ||||||||||||||||
Common Equity Tier 1 Capital to Risk-Weighted Assets: | ||||||||||||||||||||||||||||||||
Consolidated | $ | 888,015 | 19.47 | % | $ | 290,802 | 6.375 | % | $ | 319,312 | 7.00 | % | — | N/A | ||||||||||||||||||
First Financial Bank, N.A | $ | 772,417 | 16.97 | % | $ | 290,087 | 6.375 | % | $ | 318,526 | 7.00 | % | $ | 295,775 | 6.50 | % | ||||||||||||||||
Leverage Ratio: | ||||||||||||||||||||||||||||||||
Consolidated | $ | 888,015 | 11.85 | % | $ | 299,682 | 4.00 | % | $ | 299,682 | 4.00 | % | — | N/A | ||||||||||||||||||
First Financial Bank, N.A | $ | 772,417 | 10.35 | % | $ | 298,576 | 4.00 | % | $ | 298,576 | 4.00 | % | $ | 373,220 | 5.00 | % |
Actual | Minimum Capital Required Under Basel III Phase-In | Required to be Considered Well- Capitalized | ||||||||||||||||||||||
As of December 31, 2019: | Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||
Total Capital to Risk-Weighted Assets: | ||||||||||||||||||||||||
Consolidated | $ | 1,051,029 | 21.13 | % | $ | 522,275 | 10.50 | % | $ | 497,405 | 10.00 | % | ||||||||||||
First Financial Bank, N.A | $ | 908,778 | 18.31 | % | $ | 521,081 | 10.50 | % | $ | 496,268 | 10.00 | % | ||||||||||||
Tier 1 Capital to Risk-Weighted Assets: | ||||||||||||||||||||||||
Consolidated | $ | 997,721 | 20.06 | % | $ | 422,794 | 8.50 | % | $ | 298,443 | 6.00 | % | ||||||||||||
First Financial Bank, N.A | $ | 855,470 | 17.24 | % | $ | 421,828 | 8.50 | % | $ | 397,014 | 8.00 | % | ||||||||||||
Common Equity Tier 1 Capital to Risk-Weighted Assets: | ||||||||||||||||||||||||
Consolidated | $ | 997,721 | 20.06 | % | $ | 348,184 | 7.00 | % | — | N/A | ||||||||||||||
First Financial Bank, N.A | $ | 855,470 | 17.24 | % | $ | 347,388 | 7.00 | % | $ | 322,574 | 6.50 | % | ||||||||||||
Leverage Ratio: | ||||||||||||||||||||||||
Consolidated | $ | 997,721 | 12.60 | % | $ | 316,850 | 4.00 | % | — | N/A | ||||||||||||||
First Financial Bank, N.A | $ | 855,470 | 10.84 | % | $ | 315,570 | 4.00 | % | $ | 394,463 | 5.00 | % |
Total Notional Amounts Committed | ||||
Unfunded lines of credit | $ | 695,669 | ||
Unfunded commitments to extend credit | 377,790 | |||
Standby letters of credit | 35,913 | |||
Total commercial commitments | $ | 1,109,372 | ||
Total Notional Amounts Committed | ||||
Unfunded lines of credit | $ | 814,963 | ||
Unfunded commitments to extend credit | 719,677 | |||
Standby letters of credit | 36,992 | |||
Total commercial commitments | $ | 1,571,632 | ||
Period | (a) Total number of shares purchased | (b) Average price paid per share | (c) Total number of shares purchased as part of publicly announced plans or programs | (d) Maximum number of shares that may yet be purchased under the plans or programs | ||||||||||||
April 1, 2020 through April 30, 2020 | 324,802 | $ | 24.7530 | 324,802 | 3,675,198 | |||||||||||
May 1, 2020 through May 31, 2020 | — | — | — | 3,675,198 | ||||||||||||
June 1, 2020 through June 30, 2020 | — | — | — | 3,675,198 | ||||||||||||
July 1, 2020 through July 31, 2020 | — | — | — | 3,675,198 | ||||||||||||
August 1, 2020 through August 31, 2020 | — | — | — | 3,675,198 | ||||||||||||
September 1, 2020 through September 30, 2020 | — | — | — | 3,675,198 | ||||||||||||
Total | 324,802 | $ | 24.7530 | 324,802 | 3,675,198 | |||||||||||
2.1 | — | |||||||||
2.2 | ||||||||||
— | ||||||||||
3.1 | ||||||||||
— | ||||||||||
3.2 | ||||||||||
— | ||||||||||
4.1 | ||||||||||
— | ||||||||||
4.2 | ||||||||||
— | Description of Registrant’s Securities (incorporated by reference from Exhibit 4.2 of the Registrant’s Form 10-K filed February 14, 2020). | |||||||||
10.1 | — | |||||||||
10.2 | ||||||||||
— | ||||||||||
10.3 | ||||||||||
— | ||||||||||
10.4 | ||||||||||
— | ||||||||||
10.5 | ||||||||||
— | ||||||||||
10.6 | ||||||||||
— | ||||||||||
10.7 | ||||||||||
— | ||||||||||
10.8 | ||||||||||
— | ||||||||||
31.1 | ||||||||||
— | ||||||||||
31.2 | ||||||||||
— | ||||||||||
32.1 | ||||||||||
— | ||||||||||
32.2 | ||||||||||
— | ||||||||||
101.INS | ||||||||||
— | ||||||||||
XBRL Instance Document.- the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.* | ||||||||||
101.SCH | ||||||||||
— | ||||||||||
XBRL Taxonomy Extension Schema Document.* | ||||||||||
101.CAL | ||||||||||
— | ||||||||||
XBRL Taxonomy Extension Calculation Linkbase Document.* |
101.DEF | ||||||||||
— | ||||||||||
XBRL Taxonomy Extension Definition Linkbase Document.* | ||||||||||
101.LAB | ||||||||||
— | ||||||||||
XBRL Taxonomy Extension Label Linkbase Document.* | ||||||||||
* | Filed herewith |
+ | Furnished herewith. This Exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liability of that section, and shall not be deemed to be incorporated into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934. |
++ | Management contract or compensatory plan on arrangement. |
FIRST FINANCIAL BANKSHARES, INC. | ||||||
Date: November 4, 2020 | By: | /s/ F. Scott Dueser | ||||
F. Scott Dueser | ||||||
President and Chief Executive Officer | ||||||
Date: November 4, 2020 | By: | /s/ James R. Gordon | ||||
Chief Financial Officer |