Biggest changeOur consumer and other loan portfolio increased $16.8 million, or 35.4%, to $64.3 million as of December 31, 2023 from $47.5 million as of December 31, 2022. 53 Table of Contents The contractual maturity ranges of total loans in our loan portfolio and the amount of such loans with predetermined interest rates in each maturity range and the amount of loans with predetermined (fixed) interest rates and floating interest rates in each maturity range, in each case as of the date indicated, are summarized in the following tables: December 31, 2023 Due in One Year or Less Due After One Year Through Five Years Due After Five Years Through Fifteen Years Due After Fifteen Years Total (In thousands) Commercial and industrial $ 604,930 $ 608,362 $ 195,374 $ 336 $ 1,409,002 Paycheck Protection Program (PPP) 35 5,065 — — 5,100 Real estate: Commercial real estate (including multi-family residential) 557,948 2,025,104 941,105 547,650 4,071,807 Commercial real estate construction and land development 301,644 583,097 64,146 111,519 1,060,406 1-4 family residential (including home equity) 82,755 391,513 148,491 424,415 1,047,174 Residential construction 149,861 46,811 29,148 41,537 267,357 Consumer and other 38,167 22,187 3,933 — 64,287 Total loans $ 1,735,340 $ 3,682,139 $ 1,382,197 $ 1,125,457 $ 7,925,133 Loans with predetermined (fixed) interest rates $ 870,805 $ 2,771,179 $ 576,799 $ 273,417 $ 4,492,200 Loans with floating interest rates 864,535 910,960 805,398 852,040 3,432,933 Total loans $ 1,735,340 $ 3,682,139 $ 1,382,197 $ 1,125,457 $ 7,925,133 December 31, 2022 Due in One Year or Less Due After One Year Through Five Years Due After Five Years Through Fifteen Years Due After Fifteen Years Total (In thousands) Commercial and industrial $ 601,103 $ 669,907 $ 183,693 $ 1,092 $ 1,455,795 Paycheck Protection Program (PPP) 46 13,180 — — 13,226 Real estate: Commercial real estate (including multi-family residential) 408,588 2,148,447 949,717 424,728 3,931,480 Commercial real estate construction and land development 222,515 680,618 59,509 75,036 1,037,678 1-4 family residential (including home equity) 104,814 380,332 165,009 350,801 1,000,956 Residential construction 146,429 62,386 40,792 18,543 268,150 Consumer and other 20,462 23,657 3,347 — 47,466 Total loans $ 1,503,957 $ 3,978,527 $ 1,402,067 $ 870,200 $ 7,754,751 Loans with predetermined (fixed) interest rates $ 771,011 $ 2,883,016 $ 586,171 $ 232,312 $ 4,472,510 Loans with floating interest rates 732,946 1,095,511 815,896 637,888 3,282,241 Total loans $ 1,503,957 $ 3,978,527 $ 1,402,067 $ 870,200 $ 7,754,751 Concentrations of Credit The vast majority of our lending activity occurs in the Houston and Beaumont MSAs.
Biggest changeThe contractual maturity ranges of total loans in our loan portfolio and the amount of such loans with predetermined interest rates in each maturity range and the amount of loans with predetermined (fixed) interest rates and floating interest rates in each maturity range, in each case as of the date indicated, are summarized in the following tables: December 31, 2024 Due in One Year or Less Due After One Year Through Five Years Due After Five Years Through Fifteen Years Due After Fifteen Years Total (In thousands) Commercial and industrial $ 546,235 $ 606,495 $ 207,760 $ 1,770 $ 1,362,260 Real estate: Commercial real estate (including multi-family residential) 631,933 1,786,270 866,978 583,037 3,868,218 Commercial real estate construction and land development 323,344 385,298 62,632 74,220 845,494 1-4 family residential (including home equity) 95,602 408,627 89,177 522,078 1,115,484 Residential construction 83,759 28,650 — 45,568 157,977 Consumer and other 66,471 21,839 2,111 — 90,421 Total loans $ 1,747,344 $ 3,237,179 $ 1,228,658 $ 1,226,673 $ 7,439,854 Loans with predetermined (fixed) interest rates $ 883,937 $ 2,254,974 $ 489,744 $ 286,408 $ 3,915,063 Loans with floating interest rates 863,407 982,205 738,914 940,265 3,524,791 Total loans $ 1,747,344 $ 3,237,179 $ 1,228,658 $ 1,226,673 $ 7,439,854 December 31, 2023 Due in One Year or Less Due After One Year Through Five Years Due After Five Years Through Fifteen Years Due After Fifteen Years Total (In thousands) Commercial and industrial $ 604,965 $ 613,427 $ 195,374 $ 336 $ 1,414,102 Real estate: Commercial real estate (including multi-family residential) 557,948 2,025,104 941,105 547,650 4,071,807 Commercial real estate construction and land development 301,644 583,097 64,146 111,519 1,060,406 1-4 family residential (including home equity) 82,755 391,513 148,491 424,415 1,047,174 Residential construction 149,861 46,811 29,148 41,537 267,357 Consumer and other 38,167 22,187 3,933 — 64,287 Total loans $ 1,735,340 $ 3,682,139 $ 1,382,197 $ 1,125,457 $ 7,925,133 Loans with predetermined (fixed) interest rates $ 870,805 $ 2,771,179 $ 576,799 $ 273,417 $ 4,492,200 Loans with floating interest rates 864,535 910,960 805,398 852,040 3,432,933 Total loans $ 1,735,340 $ 3,682,139 $ 1,382,197 $ 1,125,457 $ 7,925,133 53 Concentrations of Credit The vast majority of our lending activity occurs in the Houston and Beaumont MSAs.
A change in the allowance for credit losses on loans can be attributable to several factors, most notably historical lifetime loss, specific reserves for individually evaluated loans and changes in qualitative factors and growth within the loan portfolio.
A change in the allowance for credit losses on loans can be attributable to several factors, most notably historical lifetime loss, specific reserves for individually evaluated loans, changes in qualitative factors and growth within the loan portfolio.
We make commercial real estate construction and land development loans to fund commercial construction, land acquisition and real estate development construction. Construction loans involve additional risks as they often involve the disbursement of funds with the repayment dependent on the ultimate success of the project’s completion.
Commercial Real Estate Construction and Land Development. We make commercial real estate construction and land development loans to fund commercial construction, land acquisition and real estate development construction. Construction loans involve additional risks as they often involve the disbursement of funds with the repayment dependent on the ultimate success of the project’s completion.
See Note 4 – Securities in the accompanying notes to the consolidated financial statements for additional information. Management does not have the intent to sell any of these securities and believes that it is more likely than not that the Company will not have to sell any such securities before a recovery of cost.
See Note 4 – Securities in the accompanying notes to the consolidated financial statements for additional information. 56 Management does not have the intent to sell any of these securities and believes that it is more likely than not that the Company will not have to sell any such securities before a recovery of cost.
While management utilizes its best judgment and information available, the ultimate adequacy of our allowance accounts is dependent upon a variety of factors beyond our control, including the performance of our portfolios, the economy, changes in interest rates and the view of the regulatory authorities toward classification of assets.
While management utilizes its best judgment and information available, the ultimate adequacy of our allowance accounts is dependent upon a variety of factors beyond our control, including the 54 performance of our portfolios, the economy, changes in interest rates and the view of the regulatory authorities toward classification of assets.
The reasonable and supportable period and reversion period are re-evaluated as needed by the Company and are dependent on the current economic environment among other factors. Loans that no longer share risk characteristics with the collectively evaluated loan pools are evaluated on an individual basis and are excluded from the collectively evaluated pools.
The reasonable and supportable period 43 and reversion period are re-evaluated as needed by the Company and are dependent on the current economic environment among other factors. Loans that no longer share risk characteristics with the collectively evaluated loan pools are evaluated on an individual basis and are excluded from the collectively evaluated pools.
Generally, consumer loans entail greater risk than residential real estate loans because they may be unsecured or if secured the value of the collateral, such as an automobile or boat, may be more difficult to assess and more likely to decrease in value than real estate.
Generally, consumer loans entail greater risk than residential real estate loans because they may be unsecured or if secured the value of the collateral, such as an automobile or boat, may be more difficult to assess and 52 more likely to decrease in value than real estate.
The Merger had a significant impact on all aspects of the Company’s financial statements, and as a result, financial results after the Merger are not comparable to financial results prior to the Merger. See Note 2 – Acquisitions in the accompanying notes to the consolidated financial statements for the impact of the Merger.
The Merger had a significant impact on all aspects of the Company’s financial statements and, as a result, financial results for periods after the Merger are not comparable to financial results for periods prior to the Merger. See Note 2 – Acquisitions in the accompanying notes to the consolidated financial statements for the impact of the Merger.
A summary of pertinent information related to the Company’s issuances of junior subordinated debentures outstanding at December 31, 2023 is set forth in the table below: Description Issuance Date Trust Preferred Securities Outstanding Junior Subordinated Debt Owed to Trusts Maturity Date (1) (Dollars in thousands) Farmers & Merchants Capital Trust II November 13, 2003 $ 7,500 $ 7,732 November 8, 2033 Farmers & Merchants Capital Trust III June 30, 2005 3,500 3,609 July 7, 2035 $ 11,341 (1) All debentures were callable at December 31, 2023.
A summary of pertinent information related to the Company’s issuances of junior subordinated debentures outstanding at December 31, 2024 is set forth in the table below: Description Issuance Date Trust Preferred Securities Outstanding Junior Subordinated Debt Owed to Trusts Maturity Date (1) (Dollars in thousands) Farmers & Merchants Capital Trust II November 13, 2003 $ 7,500 $ 7,732 November 8, 2033 Farmers & Merchants Capital Trust III June 30, 2005 3,500 3,609 July 7, 2035 $ 11,341 (1) All debentures were callable at December 31, 2024.
Allowance for Credit Losses on Loans The allowance for credit losses on loans represents management’s estimates of current expected credit losses in the Company’s loan portfolio. Pools of loans with similar risk characteristics are collectively evaluated, while loans that no longer share risk characteristics with loan pools are evaluated individually.
Allowance for Credit Losses on Loans The allowance for credit losses on loans represents management’s estimates of current expected credit losses in the loan portfolio. Pools of loans with similar risk characteristics are collectively evaluated, while loans that no longer share risk characteristics with loan pools are evaluated individually.
The Company's policy is to test goodwill for impairment at least annually as of October 1st, or on an interim basis if an event triggering an impairment assessment is determined to have occurred.
The Company’s policy is to test goodwill for impairment at least annually as of October 1st, or on an interim basis if an event triggering an impairment assessment is 44 determined to have occurred.
During the years ended December 31, 2023 and 2022, our liquidity needs have primarily been met by deposits, borrowed funds and securities. The Bank has access to purchased funds from correspondent banks, the Federal Reserve discount window and advances from the FHLB, on a collateralized basis, are available under a security and pledge agreement to take advantage of investment opportunities.
During the years ended December 31, 2024 and 2023, our liquidity needs have primarily been met by deposits, borrowed funds and securities. The Bank has access to purchased funds from correspondent banks, the Federal Reserve discount window and advances from the FHLB, on a collateralized basis, are available under a security and pledge agreement to take advantage of investment opportunities.
The following table summarizes the simulated change in the economic value of equity and net interest income over a 12-month horizon as of the dates indicated: Change in Interest Rates (Basis Points) Percent Change in Net Interest Income Percent Change in Economic Value of Equity December 31, 2023 December 31, 2022 December 31, 2023 December 31, 2022 +300 (0.9)% 0.5% (0.9)% (2.9)% +200 (0.6)% 0.5% 1.8% (0.7)% +100 0.1% 0.4% 3.4% 0.6% Base 0.0% 0.0% 0.0% 0.0% -100 0.5% (2.0)% 1.0% (3.2)% -200 0.2% (7.5)% (3.6)% (9.4)% These results are primarily due to the size of our cash position, the size and duration of our loan and securities portfolio, the duration of our borrowings and the expected behavior of demand, money market and savings deposits during such rate fluctuations.
The following table summarizes the simulated change in the economic value of equity and net interest income over a 12-month horizon as of the dates indicated: Change in Interest Rates (Basis Points) Percent Change in Net Interest Income Percent Change in Economic Value of Equity December 31, 2024 December 31, 2023 December 31, 2024 December 31, 2023 +300 3.1% (0.9)% (4.9)% (0.9)% +200 2.4% (0.6)% (1.8)% 1.8% +100 1.4% 0.1% (0.2)% 3.4% Base 0.0% 0.0% 0.0% 0.0% -100 (2.5)% 0.5% (2.8)% 1.0% -200 (5.2)% 0.2% (7.9)% (3.6)% -300 (8.6)% (1.7)% (15.1)% (12.4)% These results are primarily due to the size of our cash position, the size and duration of our loan and securities portfolio, the duration of our borrowings and the expected behavior of demand, money market and savings deposits during such rate fluctuations.
The following table provides a comparison of the Company’s and the Bank’s leverage and risk-weighted capital ratios as of December 31, 2023 to the minimum and well-capitalized regulatory standards, as well as with the capital conservation buffer: Actual Ratio Minimum Required for Capital Adequacy Purposes Minimum Required Plus Capital Conservation Buffer To Be Categorized As Well Capitalized Under Prompt Corrective Action Provisions STELLAR BANCORP, INC.
The following table provides a comparison of the Company’s and the Bank’s leverage and risk-weighted capital ratios as of December 31, 2024 to the minimum and well-capitalized regulatory standards, as well as with the capital conservation buffer: Actual Ratio Minimum Required for Capital Adequacy Purposes Minimum Required Plus Capital Conservation Buffer To Be Categorized As Well Capitalized Under Prompt Corrective Action Provisions STELLAR BANCORP, INC.
Our net interest income is affected by changes in the amount and mix of interest-earning assets and interest-bearing liabilities, referred to as a “volume change.” Periodic changes in the volume and types of loans in our loan portfolio are affected by, among other 43 Table of Contents factors, economic and competitive conditions in Texas and specifically in our market, as well as developments affecting the real estate, technology, financial services, insurance, transportation, manufacturing and energy sectors within our market and throughout the state of Texas.
Our net interest income is affected by changes in the amount and mix of interest-earning assets and interest-bearing liabilities, referred to as a “volume change.” Periodic changes in the volume and types of loans in our loan portfolio are affected by, among other factors, economic and competitive conditions in Texas and specifically in our market, as well as developments affecting the real estate, technology, financial services, insurance, transportation, manufacturing and energy sectors within our market and throughout the state of Texas.
The preferred trust securities of each trust represent preferred beneficial interests in the assets of the respective trusts and are subject to mandatory redemption upon payment of the junior subordinated debentures held by the trust. The common securities of each trust are wholly owned by the Company.
The preferred trust securities of each trust represent preferred beneficial interests in the assets of the respective trusts and are subject to mandatory redemption upon payment of the junior subordinated debentures held by the trust. The common securities of each trust are wholly owned by Stellar.
We have established a measurement system for monitoring our net interest rate sensitivity position. We manage our sensitivity position within our established guidelines. As a financial institution, a component of the market risk that we face is interest rate volatility.
We have established a measurement system for monitoring our net interest rate sensitivity position. We seek to manage our sensitivity position within our established guidelines. As a financial institution, a component of the market risk that we face is interest rate volatility.
Our net interest income is also affected by changes in yields earned on interest-earning assets and rates paid on interest-bearing deposits and borrowed funds, referred to as a “rate change.” Fluctuations in market interest rates are driven by many factors, including governmental monetary policies, inflation, deflation, macroeconomic developments, changes in unemployment, the money supply, political and international conditions and conditions in domestic and foreign financial markets.
Our net interest income is also affected by changes in yields earned on interest-earning assets and rates paid on interest-bearing deposits and borrowed funds, referred to as a “rate change.” Fluctuations in market interest rates are driven by many factors, 42 Table of Contents including governmental monetary policies, inflation, deflation, macroeconomic developments, changes in unemployment, the money supply, political and international conditions and conditions in domestic and foreign financial markets.
Item 1A. — Risk Factors” and the following: • disruptions to the economy and the U.S. banking system caused by recent bank failures; • risks associated with uninsured deposits and responsive measures by federal or state governments or banking regulators, including increases in our deposit insurance assessments and other actions of the Board of Governors of the Federal Reserve System, FDIC and Texas Department of Banking and legislative and regulatory actions and reforms; • the effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board; • inflation, interest rate, capital and securities markets and monetary fluctuations; • changes in the interest rate environment, the value of the Company’s assets and obligations and the availability of capital and liquidity; • general competitive, economic, political and market conditions and other factors that may affect future results of the Company including changes in asset quality and credit risk; • local, regional, national and international economic conditions and the impact they may have on the Company and our customers and the Company’s assessment of that impact; • the inability to sustain revenue and earnings growth; • impairment of the Company’s goodwill or other intangible assets; • the composition of the Company’s loan portfolio and the concentration of loans in commercial real estate and commercial real estate construction; • the geographic concentration of the Company’s market; • the accuracy and sufficiency of the assumptions and estimates the Company makes in establishing reserves for potential loan losses and other estimates; • the amount of nonperforming and classified assets that the Company holds and the time and effort necessary to resolve nonperforming assets; • deterioration of asset quality; • customer borrowing, repayment, investment and deposit practices; • the ability to maintain important deposit customer relationships; • changes in the value of collateral securing the Company’s loans; 42 Table of Contents • the risk that the anticipated benefits from the Merger may not be fully realized or may take longer than anticipated to be realized; • the amount of the costs, fees, expenses and charges related to the Merger and the integration; • natural disasters and adverse weather in the Company’s market area; • the potential impact of climate change; • the impact of pandemics, epidemics or any other health-related crisis; • acts of terrorism, an outbreak of hostilities, such as the conflicts in Ukraine or the Middle East, or other international or domestic calamities; • the ability to maintain effective internal control over financial reporting; • the cost and effects of cyber incidents or other failures, interruptions or security breaches of the Company's systems or those of the Company’s customers or third-party providers; • the failure of certain third- or fourth-party vendors to perform; • the impact, extent and timing of technological changes; • the institution and outcome of litigation and other legal proceedings against the Company or to which it may become subject; • the costs, effects and results of regulatory examinations, investigations, or reviews or the ability to obtain required regulatory approvals or meet conditions associated with the same; • changes in the laws, rules, regulations, interpretations or policies relating to financial institution, accounting, tax, trade, monetary and fiscal matters; • the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters; and • other risks, uncertainties, and factors that are discussed from time to time in the Company’s reports and documents filed with the SEC.
Item 1A. — Risk Factors” and the following: • disruptions to the economy and the U.S. banking system caused by recent bank failures; • risks associated with uninsured deposits and responsive measures by federal or state governments or banking regulators, including increases in our deposit insurance assessments and other actions of the Board of Governors of the Federal Reserve System, FDIC and Texas Department of Banking and legislative and regulatory actions and reforms; • the effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board and the imposition of tariffs and retaliatory tariffs; • inflation, interest rate, capital and securities markets and monetary fluctuations; • changes in the interest rate environment, the value of the Company’s assets and obligations and the availability of capital and liquidity; • general competitive, economic, political and market conditions and other factors that may affect future results of the Company including changes in asset quality and credit risk; • local, regional, national and international economic conditions and the impact they may have on the Company and our customers and the Company’s assessment of that impact; • the inability to sustain revenue and earnings growth; • impairment of the Company’s goodwill or other intangible assets; • the composition of the Company’s loan portfolio and the concentration of loans in commercial real estate and commercial real estate construction; • the geographic concentration of the Company’s market; • the accuracy and sufficiency of the assumptions and estimates the Company makes in establishing reserves for potential loan losses and other estimates; • the amount of nonperforming and classified assets that the Company holds and the time and effort necessary to resolve nonperforming assets; • deterioration of asset quality; • customer borrowing, repayment, investment and deposit practices; • the ability to maintain important deposit customer relationships; • changes in the value of collateral securing the Company’s loans; • natural disasters and adverse weather in the Company’s market area; • the potential impact of climate change; 41 Table of Contents • the impact of pandemics, epidemics or any other health-related crisis; • acts of terrorism, an outbreak of hostilities, such as the conflicts in Ukraine or the Middle East, or other international or domestic calamities; • the ability to maintain effective internal control over financial reporting; • the cost and effects of cyber incidents or other failures, interruptions or security breaches of the Company's systems or those of the Company’s customers or third-party providers; • the failure of certain third- or fourth-party vendors to perform; • the impact, extent and timing of technological changes; • the institution and outcome of litigation and other legal proceedings against the Company or to which it may become subject; • the costs, effects and results of regulatory examinations, investigations, or reviews or the ability to obtain required regulatory approvals or meet conditions associated with the same; • changes in the laws, rules, regulations, interpretations or policies relating to financial institution, accounting, tax, trade, monetary and fiscal matters; • the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters; and • other risks, uncertainties, and factors that are discussed from time to time in the Company’s reports and documents filed with the SEC.
The Company has fully and unconditionally guaranteed each trust’s obligations under the trust securities issued by such trust to the extent not paid or made by such trust, provided such trust has funds available for such obligations. The trust preferred securities bear a floating rate of interest equal to the 3-Month SOFR plus a comparable spread adjustment.
Stellar has fully and unconditionally guaranteed each trust’s obligations under the trust securities issued by such trust to the extent not paid or made by each trust, provided such trust has funds available for such obligations. The trust preferred securities bear a floating rate of interest equal to 3-Month SOFR plus a spread adjustment.
As of December 31, 2023, the Company believes it was in compliance with all such debt covenants and had not been made aware of any noncompliance by the lender.
As of December 31, 2024, the Company believes it was in compliance with all such debt covenants and had not been made aware of any noncompliance by the lender.
As of December 31, 2023 and 2022, the Company had no exposure to future cash requirements associated with known uncertainties or capital expenditures of a material nature. In the ordinary course of business, we have entered into contractual obligations and have made other commitments to make future payments.
As of December 31, 2024 and 2023, we had no exposure to future cash requirements associated with known uncertainties or capital expenditures of a material nature. In the ordinary course of business, we have entered into contractual obligations and have made other commitments to make future payments.
Under certain circumstances, a well-capitalized, adequately capitalized or undercapitalized institution may be treated as if the institution were in the next lower capital category. 63 Table of Contents Failure to meet capital guidelines could subject the institution to a variety of enforcement remedies by federal bank regulatory agencies, including termination of deposit insurance by the FDIC, restrictions on certain business activities and appointment of the FDIC as conservator or receiver.
Under certain circumstances, a well-capitalized, adequately capitalized or undercapitalized institution may be treated as if the institution were in the next lower capital category. 62 Failure to meet capital guidelines could subject the institution to a variety of enforcement remedies by federal bank regulatory agencies, including termination of deposit insurance by the FDIC, restrictions on certain business activities and appointment of the FDIC as conservator or receiver.
For additional information regarding critical accounting estimates and policies, refer to “Critical Accounting Estimates” in this 55 Table of Contents section, Note 1 – Nature of Operations and Summary of Significant Accounting and Reporting Policies and Note 5 – Loans and Allowance for Credit Losses in the accompanying notes to the consolidated financial statements.
For additional information regarding critical accounting estimates and policies, refer to “Critical Accounting Estimates” in this section, Note 1 – Nature of Operations and Summary of Significant Accounting and Reporting Policies and Note 5 – Loans and Allowance for Credit Losses in the accompanying notes to the consolidated financial statements.
Covenants made under the Loan Agreement include, among other things, while there any obligations outstanding under Loan Agreement, the Company shall maintain a cash flow to debt service (as defined in the Loan Agreement) of not less than 1.25, the Bank’s Texas Ratio (as defined in the Loan Agreement) not to exceed 25.0% and the Bank shall maintain a Tier 1 Leverage Ratio (as defined under the Loan Agreement) of at least 7.0% and restrictions on the ability of the Company and its subsidiaries to incur certain additional debt.
Covenants made under the Loan Agreement include, among other things, while there any obligations outstanding under Loan Agreement, the Company shall maintain a cash flow to debt service (as defined in the Loan Agreement) of not less than 1.25, the Bank’s Texas Ratio (as defined in the Loan Agreement) is not to exceed 20.0%, the Bank shall maintain a Tier 1 Leverage Ratio (as defined under the Loan Agreement) of at least 8.0% and includes restrictions on the ability of the Company and its subsidiaries to incur certain additional debt.
(2) The tax-equivalent adjustments have been computed using a federal income tax rate of 21% for the years ended December 31, 2023, 2022 and 2021. 48 Table of Contents The following table presents information regarding the dollar amount of changes in interest income and interest expense for the periods indicated for each major component of interest-earnings assets and interest-bearing liabilities and distinguishes between the changes attributable to changes in volume and changes in interest rates.
(2) Tax-equivalent adjustments have been computed using a federal income tax rate of 21% for the years ended December 31, 2024, 2023 and 2022. 47 The following table presents information regarding the dollar amount of changes in interest income and interest expense for the periods indicated for each major component of interest-earnings assets and interest-bearing liabilities and distinguishes between the changes attributable to changes in volume and changes in interest rates.
See Note 3 – Goodwill and Other Intangible Assets to the consolidated financial statements for additional information on the Company’s goodwill balances and Note 2 – Acquisitions to the consolidated financial statements for goodwill and intangibles recorded in related to the Merger. 46 Table of Contents Recently Issued Accounting Pronouncements We have evaluated new accounting pronouncements that have recently been issued.
See Note 3 – Goodwill and Other Intangible Assets to the consolidated financial statements for additional information on the Company’s goodwill balances and Note 2 – Acquisitions to the consolidated financial statements for goodwill and intangibles recorded in related to the Merger. Recently Issued Accounting Pronouncements We have evaluated new accounting pronouncements that have recently been issued.
Each trust’s ability to pay amounts due on the trust preferred securities is solely dependent upon the Company making payment on the related junior subordinated debentures. The debentures, which are the only assets of each trust, are subordinate and junior in right of payment to all of the Company’s present and future senior indebtedness.
Each trust’s ability to pay amounts due on the trust preferred securities is solely dependent upon Stellar making payment on the related junior subordinated debentures. The debentures, which are the only assets of each trust, are subordinate and junior in right of payment to all of Stellar’s present and future senior indebtedness.
For example, customers may not repay their loans 44 Table of Contents according to the original terms, and the collateral securing the payment of those loans may be insufficient to pay any remaining loan balance.
For example, customers may not repay their loans according to the original terms, and the collateral securing the payment of those loans may be insufficient to pay any remaining loan balance.
The efficiency ratio is calculated by dividing total noninterest expense by the sum of net interest income plus noninterest income, excluding gains and losses on the sale of loans, securities and assets. Additionally, taxes and provision for credit losses are not part of the efficiency ratio calculation.
The efficiency ratio is calculated by dividing total noninterest expense by the sum of net interest income plus noninterest income, excluding net gains and losses on the sale of assets. Additionally, taxes and provisions for credit losses are not part of the efficiency ratio calculation.
In order to assess which loans are to be individually evaluated, the Company follows a loan review program to evaluate the credit risk in the total loan portfolio and assigns risk grades to each loan. Individual credit loss estimates are typically performed for nonaccrual loans, modified loans classified as troubled loan modifications and all other loans identified by management.
In order to assess which loans are to be individually evaluated, the Company follows a loan review program to evaluate the credit risk in the total loan portfolio and assigns risk grades to each loan. Individual credit loss estimates are typically performed for nonaccrual loans and all other loans identified by management.
During 2023, changes in our overall interest rate profile were driven by the decrease in noninterest bearing deposits and certain interest bearing deposits, increases in certificates of deposits and borrowed funds, an increase in loans and decreases in securities and cash and cash equivalents.
During 2024, changes in our overall interest rate profile were driven by the increase in noninterest bearing deposits and certain interest bearing deposits, increases in certificates of deposits and borrowed funds, a decrease in loans, an increase in securities and increases in cash and cash equivalents.
At December 31, 2023 and 2022, the Company had FHLB letters of credit in the amount of $1.82 billion and $1.08 billion, respectively, pledged as collateral for public and other deposits of state and local government agencies. See Note 10 – Borrowings and Borrowing Capacity to the accompanying consolidated financial statements.
At December 31, 2024 and 2023, we had FHLB letters of credit in the amount of $2.10 billion and $1.82 billion, respectively, pledged as collateral for public and other deposits of state and local government agencies. See Note 10 – Borrowings and Borrowing Capacity to the accompanying consolidated financial statements.
These include payments related to (1) operating leases (Note 6 – Premises and Equipment and Leases), (2) time deposits with stated maturity dates (Note 8 – Deposits), (3) borrowings (Note 10 – Borrowings and Borrowing Capacity) and (4) commitments to extend credit and standby letters of credit (Note 15 – Off-Balance Sheet Arrangements, Commitments and Contingencies). 62 Table of Contents Our commitments associated with outstanding standby letters of credit and commitments to extend credit expiring by period are summarized below as of December 31, 2023.
These include payments related to (1) operating leases (Note 6 – Premises and Equipment and Leases), (2) time deposits with stated maturity dates (Note 8 – Deposits), (3) borrowings (Note 10 – Borrowings and Borrowing Capacity) and (4) commitments to extend credit and standby letters of credit (Note 14 – Off-Balance Sheet Arrangements, Commitments and Contingencies). 61 Our commitments associated with outstanding standby letters of credit and commitments to extend credit expiring by period are summarized below as of December 31, 2024.
As of December 31, 2023, the Company’s commercial real estate construction and land development loan portfolio included $80.5 million of construction and development loans to support multi-family community development loans with associated tax credits, which fund Texas based projects to promote affordable housing, compared to $79.7 million as of December 31, 2022. 1-4 Family Residential (Including Home Equity).
As of December 31, 2024, our commercial real estate construction and land development loan portfolio included $137.1 million of construction and development loans to support multi-family community development loans with associated tax credits, which fund Texas based projects to promote affordable housing, compared to $80.5 million as of December 31, 2023. 1-4 Family Residential (Including Home Equity).
See “Item 7 – Management Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2022 for a discussion of 2022 versus 2021 results.
Management Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2023 for a discussion of 2023 versus 2022 results.
Results of Operations This section provides a comparative discussion of the Company’s results of operations for the two-year period ended December 31, 2023, unless otherwise specified.
Results of Operations This section provides a comparative discussion of the Company’s results of operations for the two-year period ended December 31, 2024, unless otherwise specified. See “Item 7.
As of December 31, 2023 and 2022, the Bank was well-capitalized. Total shareholders' equity was $1.52 billion at December 31, 2023 compared with $1.38 billion at December 31, 2022, an increase of $137.8 million.
As of December 31, 2024 and 2023, the Bank was well capitalized. Total shareholders' equity was $1.61 billion at December 31, 2024 compared with $1.52 billion at December 31, 2023, an increase of $86.8 million.
The results of operations for the year ended December 31, 2022 reflect Allegiance’s activity for the first nine months of 2022 while the results for the fourth quarter of 2022, after the Merger on October 1, 2022, set forth the results of operations for the Company.
Our results of operations for the year ended December 31, 2022 reflect Allegiance’s results for the first nine months of 2022 and the results for the Company for the fourth quarter of 2022, after the Merger on October 1, 2022.
Years Ended December 31, 2023 2022 Sources of Funds: Deposits: Noninterest-bearing 35.5 % 35.4 % Interest-bearing 46.2 % 50.3 % Borrowed funds 3.0 % 0.8 % Subordinated debt 1.0 % 1.4 % Other liabilities 0.8 % 0.8 % Shareholders’ equity 13.5 % 11.3 % Total 100.0 % 100.0 % Uses of Funds: Loans 74.1 % 64.7 % Securities 13.9 % 22.3 % Deposits in other financial institutions 2.2 % 5.8 % Noninterest-earning assets 9.8 % 7.2 % Total 100.0 % 100.0 % Average noninterest-bearing deposits to average deposits 43.5 % 41.4 % Average loans to average deposits 90.7 % 75.5 % As of December 31, 2023 and 2022, we had outstanding commitments to extend credit of $1.79 billion and $2.36 billion, respectively, and commitments associated with outstanding letters of credit of $37.7 million and $35.5 million, respectively.
Years Ended December 31, 2024 2023 Sources of Funds: Deposits: Noninterest-bearing 31.7 % 35.5 % Interest-bearing 51.0 % 46.2 % Borrowed funds 0.7 % 3.0 % Subordinated debt 1.0 % 1.0 % Other liabilities 0.9 % 0.8 % Shareholders’ equity 14.7 % 13.5 % Total 100.0 % 100.0 % Uses of Funds: Loans 72.4 % 74.1 % Securities 15.0 % 13.9 % Deposits in other financial institutions 3.1 % 2.2 % Noninterest-earning assets 9.5 % 9.8 % Total 100.0 % 100.0 % Average noninterest-bearing deposits to average deposits 38.3 % 43.5 % Average loans to average deposits 87.6 % 90.7 % As of December 31, 2024 and 2023, we had outstanding commitments to extend credit of $1.70 billion and $1.79 billion, respectively, and commitments associated with outstanding letters of credit of $43.6 million and $37.7 million, respectively.
These loans are secured by the real property being built and are made based on our assessment of the value of the property on an as-completed basis. Our residential construction loans portfolio decreased $793 thousand, or 0.3%, to $267.4 million as of December 31, 2023 from $268.2 million as of December 31, 2022. Consumer and Other.
These loans are secured by the real property being built and are made based on our assessment of the value of the property on an as-completed basis. Our residential construction loans portfolio decreased $109.4 million, or 40.9%, to $158.0 million as of December 31, 2024 from $267.4 million as of December 31, 2023. Consumer and Other.
Credit Agreement On December 13, 2022, the Company entered into a loan agreement with another financial institution (the “Loan Agreement”), that provides for a $75.0 million revolving line of credit. At December 31, 2023, there were no outstanding borrowings on this line of credit and the Company did not draw on this line of credit during 2023 or 2022.
Credit Agreement On December 13, 2022, the Company entered into a loan agreement with another financial institution (the “Loan Agreement”), that provides for a $75.0 million revolving line of credit. The term for this agreement expired and was renewed on December 13, 2024. At December 31, 2024, there were no outstanding borrowings on this line of credit.
Certain risks, uncertainties and other factors, including those set forth in “Part I.—Item 1A.—Risk Factors” and elsewhere in this Annual Report on Form 10-K, may cause actual results to differ materially from those projected results discussed in the forward-looking statements appearing in this discussion and analysis.
Item 1A.—Risk Factors” and elsewhere in this Annual Report on Form 10-K, may cause actual results to differ materially from those projected results discussed in the forward-looking statements appearing in this discussion and analysis.
Including policy-driven capacity for brokered deposits, the Bank would have been able to add approximately $1.16 billion to its contingent sources of liquidity, bringing total contingent funding sources to approximately $4.78 billion, or 53.9%, of deposits at December 31, 2023.
Including policy-driven capacity for brokered deposits, the Bank would have been able to add approximately $1.82 billion to its contingent sources of liquidity, bringing total contingent funding sources to approximately $7.75 billion, or 84.9%, of deposits at December 31, 2024.
Based on sensitivity analyses across all segments of the performing loan portfolio, a 5% increase in historical loss rates would have an impact of $1.9 million increase in funded reserves. On the other hand, a 5% increase in each qualitative risk factor across all segments (where assigned) would have an impact of $3.3 million increase in funded reserves.
As of December 31, 2024, based on sensitivity analyses across all segments of the performing loan portfolio, a 5% increase in historical loss rates would have increased funded reserves by $1.7 million. On the other hand, a 5% increase in each qualitative risk factor across all segments (where assigned) would have increased funded reserves by $3.0 million.
This discussion and analysis includes forward-looking statements that are subject to certain risks and uncertainties and are based on certain assumptions that the Company believes are reasonable but may prove to be inaccurate.
This discussion and analysis includes forward-looking statements that are subject to certain risks and uncertainties and are based on certain assumptions that the Company believes are reasonable but may prove to be inaccurate. Certain risks, uncertainties and other factors, including those set forth in “Part I.
Assumptions based on past experience are incorporated into the model for nonmaturity deposit account decay rates. The assumptions used are inherently uncertain and, as a result, the model cannot precisely measure future net interest income or precisely predict the impact of fluctuations in market interest rates on net interest income.
The assumptions used are inherently uncertain and, as a result, the model cannot precisely measure future net interest income or precisely predict the impact of fluctuations in market interest rates on net interest income.
Where applicable, instruments on the balance sheet are modeled at the instrument level, incorporating 64 Table of Contents all relevant attributes such as next reset date, reset frequency and call dates, as well as prepayment assumptions for loans and securities and decay rates for nonmaturity deposits.
Where applicable, instruments on the balance sheet are modeled at the instrument level, incorporating 63 all relevant attributes such as next reset date, reset frequency and call dates, as well as prepayment assumptions for loans and securities and decay rates for nonmaturity deposits. Assumptions based on past experience are incorporated into the model for nonmaturity deposit account decay rates.
(Consolidated) Total Capital (to risk weighted assets) 14.02% 8.00% 10.50% N/A Common Equity Tier 1 Capital (to risk weighted assets) 11.77% 4.50% 7.00% N/A Tier 1 Capital (to risk weighted assets) 11.89% 6.00% 8.50% N/A Tier 1 Capital (to average tangible assets) 10.18% 4.00% 4.00% N/A STELLAR BANK Total Capital (to risk weighted assets) 13.65% 8.00% 10.50% 10.00% Common Equity Tier 1 Capital (to risk weighted assets) 12.20% 4.50% 7.00% 6.50% Tier 1 Capital (to risk weighted assets) 12.20% 6.00% 8.50% 8.00% Tier 1 Capital (to average tangible assets) 10.44% 4.00% 4.00% 5.00% Asset/Liability Management and Interest Rate Risk Our asset liability and interest rate risk policy provides management with the guidelines for effective balance sheet management.
(Consolidated) Total Capital (to risk weighted assets) 16.03% 8.00% 10.50% N/A Common Equity Tier 1 Capital (to risk weighted assets) 14.16% 4.50% 7.00% N/A Tier 1 Capital (to risk weighted assets) 14.28% 6.00% 8.50% N/A Tier 1 Leverage (to average tangible assets) 11.31% 4.00% 4.00% N/A STELLAR BANK Total Capital (to risk weighted assets) 15.31% 8.00% 10.50% 10.00% Common Equity Tier 1 Capital (to risk weighted assets) 14.15% 4.50% 7.00% 6.50% Tier 1 Capital (to risk weighted assets) 14.15% 6.00% 8.50% 8.00% Tier 1 Leverage (to average tangible assets) 11.21% 4.00% 4.00% 5.00% Asset/Liability Management and Interest Rate Risk Our asset liability and interest rate risk policy provides management with the guidelines for effective balance sheet management.
The increased risk in commercial loans derives from the expectation that commercial and industrial loans generally are serviced principally from the operations of the business, which may not be successful and from the type of collateral securing these loans. As a result, commercial and industrial loans require more extensive underwriting and servicing than other types of loans.
The increased risk in these loans derives from the expectation that commercial and industrial loans generally are serviced principally from the operations of the business, which may not be successful and from the type of collateral securing these loans.
Accordingly, as of December 31, 2023, management believes that the unrealized losses detailed in the previous table are due to noncredit-related factors, including changes in interest rates and other market conditions, and therefore, no losses have been recognized in the Company’s consolidated statements of income. 57 Table of Contents The following table summarizes the contractual maturity of securities and their weighted average yields as of the dates indicated.
Accordingly, as of December 31, 2024, management believes that the unrealized losses detailed in the previous table are due to noncredit-related factors, including changes in interest rates and other market conditions, and therefore, no losses have been recognized in the Company’s consolidated statements of income.
Regulatory assessments and FDIC insurance increased $6.1 million for the year ended December 31, 2023 compared to the year ended December 31, 2022 primarily due to a $2.4 million accrual for future payments to the FDIC pursuant to the final FDIC rule implementing a special insurance assessment to recover losses to the Deposit Insurance Fund associated with protecting uninsured depositors following several bank failures during 2023.
Regulatory assessments and FDIC insurance decreased $3.5 million for the year ended December 31, 2024 compared to the year ended December 31, 2023 primarily due to the $2.4 million accrual recorded in 2023 partially offset by an additional $420 thousand recorded in 2024 for future payments to the FDIC pursuant to the final FDIC rule implementing a special insurance assessment to recover losses to the Deposit Insurance Fund associated with protecting uninsured depositors following several bank failures during 2023.
We regularly model liquidity stress scenarios to assess potential liquidity outflows or funding problems resulting from economic disruptions, volatility in the financial markets, unexpected credit events or other significant occurrences deemed problematic by management.
We regularly model liquidity stress scenarios to assess potential liquidity outflows or funding problems resulting from economic disruptions, volatility in the financial markets, unexpected credit events or other significant occurrences deemed problematic by management. Liquidity stress scenarios are incorporated into our contingency funding plan, which provides the basis for the identification of our liquidity needs.
The average yield on interest-earning assets of 6.09% and the average rate paid on interest-bearing liabilities of 2.86% for the year ended December 31, 2023 increased by 173 basis points and 205 basis points, respectively, over the same period in 2022.
The average rate paid on interest-bearing liabilities of 3.46% and the average yield on interest-earning assets of 6.25% for the year ended December 31, 2024 increased by 60 basis points and 16 basis points, respectively, over the same period in 2023.
As of December 31, 2023 and 2022, we did not own securities of any one issuer (other than the U.S. government and its agencies or sponsored entities) for which the aggregate adjusted cost exceeded 10% of our consolidated shareholders’ equity.
As of December 31, 2024 and 2023, we did not own securities of any one issuer (other than the U.S. government and its agencies or sponsored entities) for which the aggregate adjusted cost exceeded 10% of our consolidated shareholders’ equity. 57 The average yield of our securities portfolio was 3.34% for the year ended December 31, 2024 compared with 2.75% for the year ended December 31, 2023.
The following table presents, for the periods indicated, the major categories of noninterest expense: Years Ended December 31, Increase (Decrease) Years Ended December 31, Increase (Decrease) 2023 2022 2022 2021 (In thousands) Salaries and employee benefits (1) $ 157,034 $ 107,554 $ 49,480 $ 107,554 $ 90,177 $ 17,377 Net occupancy and equipment 16,932 10,335 6,597 10,335 9,144 1,191 Depreciation 7,584 4,951 2,633 4,951 4,254 697 Data processing and software amortization 19,526 11,337 8,189 11,337 8,862 2,475 Professional fees 7,955 3,583 4,372 3,583 3,025 558 Regulatory assessments and FDIC insurance 11,032 4,914 6,118 4,914 3,407 1,507 Amortization of intangibles 26,883 9,303 17,580 9,303 3,296 6,007 Communications 2,796 1,800 996 1,800 1,406 394 Advertising 3,627 2,460 1,167 2,460 1,692 768 Acquisition and merger-related expenses 15,555 24,138 (8,583) 24,138 2,011 22,127 Other 21,570 15,701 5,869 15,701 12,280 3,421 Total noninterest expense $ 290,494 $ 196,076 $ 94,418 $ 196,076 $ 139,554 $ 56,522 (1) Total salaries and employee benefits includes $9.9 million, $9.0 million and $4.0 million in stock based compensation expense for the years ended December 31, 2023, 2022 and 2021, respectively.
The following table presents, for the periods indicated, the major categories of noninterest expense: Years Ended December 31, Increase (Decrease) Years Ended December 31, Increase (Decrease) 2024 2023 2023 2022 (In thousands) Salaries and employee benefits (1) $ 165,357 $ 157,034 $ 8,323 $ 157,034 $ 107,554 $ 49,480 Net occupancy and equipment 17,864 16,932 932 16,932 10,335 6,597 Depreciation 7,807 7,584 223 7,584 4,951 2,633 Data processing and software amortization 21,652 19,526 2,126 19,526 11,337 8,189 Professional fees 9,424 7,955 1,469 7,955 3,583 4,372 Regulatory assessments and FDIC insurance 7,568 11,032 (3,464) 11,032 4,914 6,118 Amortization of intangibles 24,220 26,883 (2,663) 26,883 9,303 17,580 Communications 3,418 2,796 622 2,796 1,800 996 Advertising 4,127 3,627 500 3,627 2,460 1,167 Acquisition and merger-related expenses — 15,555 (15,555) 15,555 24,138 (8,583) Other (2) 27,521 21,570 5,951 21,570 15,701 5,869 Total noninterest expense $ 288,958 $ 290,494 $ (1,536) $ 290,494 $ 196,076 $ 94,418 (1) Total salaries and employee benefits includes $10.8 million, $9.9 million and $9.0 million in stock-based compensation expense for the years ended December 31, 2024, 2023 and 2022, respectively.
Our residential real estate portfolio (including home equity) increased $46.2 million, or 4.6%, to $1.05 billion as of December 31, 2023 from $1.00 billion as of December 31, 2022. Residential Construction.
Our residential real estate portfolio (including home equity) increased $68.3 million, or 6.5%, to $1.12 billion as of December 31, 2024 from $1.05 billion as of December 31, 2023. Residential Construction.
Total immediate contingent funding sources, including unrestricted cash, available-for-sale securities that are not pledged and total available borrowing capacity was $3.62 billion, or 40.8%, of total deposits at December 31, 2023. Estimated uninsured deposits net of collateralized deposits were 42.6% of total deposits at December 31, 2023.
Total immediate contingent funding sources, including unrestricted cash, available-for-sale securities that are not pledged and total available borrowing capacity was $5.93 billion, or 65.0%, of total deposits at December 31, 2024. Estimated uninsured deposits net of collateralized deposits were 43.4% of total deposits at December 31, 2024.
We recorded an $8.9 million provision for credit losses for the year ended December 31, 2023 compared to a $50.7 million provision for credit losses for the year ended December 31, 2022.
We recorded a reversal of provision for credit losses of $2.9 million for the year ended December 31, 2024 compared to a provision for credit losses of $8.9 million for the year ended December 31, 2023.
The Company’s efficiency ratio decreased to 63.02% for the year ended December 31, 2023 compared to 64.23% for the year ended December 31, 2022 and 58.86% for the year ended December 31, 2021.
The Company’s efficiency ratio increased to 67.16% for the year ended December 31, 2024 compared to 63.02% for the year ended December 31, 2023 and 64.23% for the year ended December 31, 2022.
Years Ended December 31, 2023 2022 2021 Average Balance Interest Earned/ Interest Paid Average Yield/ Rate Average Balance Interest Earned/ Interest Paid Average Yield/ Rate Average Balance Interest Earned/ Interest Paid Average Yield/ Rate (Dollars in thousands) Assets Interest-Earning Assets: Loans $ 7,961,911 $ 537,722 6.75% $ 5,171,944 $ 280,375 5.42% $ 4,422,467 $ 230,713 5.22% Securities 1,490,588 41,047 2.75% 1,779,425 37,861 2.13% 1,050,376 21,798 2.08% Deposits in other financial institutions 242,803 12,048 4.96% 462,075 4,758 1.03% 458,190 673 0.15% Total interest-earning assets 9,695,302 $ 590,817 6.09% 7,413,444 $ 322,994 4.36% 5,931,033 $ 253,184 4.27% Allowance for credit losses on loans (95,668) (59,244) (51,513) Noninterest-earning assets 1,147,232 634,073 680,191 Total assets $ 10,746,866 $ 7,988,273 $ 6,559,711 Liabilities and Shareholders' Equity Interest-Bearing Liabilities: Interest-bearing demand deposits $ 1,464,015 $ 38,689 2.64% $ 1,140,575 $ 9,278 0.81% $ 574,079 $ 1,409 0.25% Money market and savings deposits 2,259,264 48,646 2.15% 1,841,348 9,861 0.54% 1,571,532 3,956 0.25% Certificates and other time deposits 1,239,345 41,286 3.33% 1,034,491 7,825 0.76% 1,349,216 11,628 0.86% Borrowed funds 318,721 17,807 5.59% 61,773 1,216 1.97% 144,354 1,878 1.30% Subordinated debt 109,560 7,630 6.96% 109,111 5,856 5.37% 108,588 5,749 5.29% Total interest-bearing liabilities 5,390,905 $ 154,058 2.86% 4,187,298 $ 34,036 0.81% 3,747,769 $ 24,620 0.66% Noninterest-Bearing Liabilities: Noninterest-bearing demand deposits 3,814,651 2,833,865 1,983,934 Other liabilities 85,376 62,581 41,972 Total liabilities 9,290,932 7,083,744 5,773,675 Shareholders' equity 1,455,934 904,529 786,036 Total liabilities and shareholders' equity $ 10,746,866 $ 7,988,273 $ 6,559,711 Net interest rate spread 3.23% 3.55% 3.61% Net interest income and margin (1) $ 436,759 4.50% $ 288,958 3.90% $ 228,564 3.85% Net interest income and margin (tax equivalent) (2) $ 437,670 4.51% $ 292,152 3.94% $ 231,315 3.90% Cost of funds 1.67% 0.48% 0.43% Cost of deposits 1.47% 0.39% 0.31% (1) The net interest margin is equal to net interest income divided by average interest-earning assets.
Years Ended December 31, 2024 2023 2022 Average Balance Interest Earned/ Interest Paid Average Yield/ Rate Average Balance Interest Earned/ Interest Paid Average Yield/ Rate Average Balance Interest Earned/ Interest Paid Average Yield/ Rate (Dollars in thousands) Assets Interest-Earning Assets: Loans $ 7,712,122 $ 531,680 6.89% $ 7,961,911 $ 537,722 6.75% $ 5,171,944 $ 280,375 5.42% Securities 1,593,073 53,165 3.34% 1,490,588 41,047 2.75% 1,779,425 37,861 2.13% Deposits in other financial institutions 334,654 17,555 5.25% 242,803 12,048 4.96% 462,075 4,758 1.03% Total interest-earning assets 9,639,849 $ 602,400 6.25% 9,695,302 $ 590,817 6.09% 7,413,444 $ 322,994 4.36% Allowance for credit losses on loans (91,770) (95,668) (59,244) Noninterest-earning assets 1,098,396 1,147,232 634,073 Total assets $ 10,646,475 $ 10,746,866 $ 7,988,273 Liabilities and Shareholders' Equity Interest-Bearing Liabilities: Interest-bearing demand deposits $ 1,618,212 $ 48,290 2.98% $ 1,464,015 $ 38,689 2.64% $ 1,140,575 $ 9,278 0.81% Money market and savings deposits 2,236,678 64,956 2.90% 2,259,264 48,646 2.15% 1,841,348 9,861 0.54% Certificates and other time deposits 1,574,598 68,745 4.37% 1,239,345 41,286 3.33% 1,034,491 7,825 0.76% Borrowed funds 77,662 4,549 5.86% 318,721 17,807 5.59% 61,773 1,216 1.97% Subordinated debt 107,768 7,868 7.30% 109,560 7,630 6.96% 109,111 5,856 5.37% Total interest-bearing liabilities 5,614,918 $ 194,408 3.46% 5,390,905 $ 154,058 2.86% 4,187,298 $ 34,036 0.81% Noninterest-Bearing Liabilities: Noninterest-bearing demand deposits 3,369,931 3,814,651 2,833,865 Other liabilities 94,165 85,376 62,581 Total liabilities 9,079,014 9,290,932 7,083,744 Shareholders' equity 1,567,461 1,455,934 904,529 Total liabilities and shareholders' equity $ 10,646,475 $ 10,746,866 $ 7,988,273 Net interest rate spread 2.79% 3.23% 3.55% Net interest income and margin (1) $ 407,992 4.23% $ 436,759 4.50% $ 288,958 3.90% Net interest income and margin (tax equivalent) (2) $ 408,305 4.24% $ 437,670 4.51% $ 292,152 3.94% Cost of funds 2.16% 1.67% 0.48% Cost of deposits 2.07% 1.47% 0.39% (1) The net interest margin is equal to annualized net interest income divided by average interest-earning assets.
Our loans are primarily secured by real estate, including commercial and residential construction, owner-occupied and nonowner-occupied and multi-family commercial real estate, raw land and other real estate based loans located in the Houston and Beaumont MSAs.
Our loans are primarily secured by real estate, including commercial and residential construction, owner-occupied and nonowner-occupied and multi-family commercial real estate, raw land and other real estate based loans located in the Houston and Beaumont MSAs. As of December 31, 2024 and 2023, commercial real estate and commercial construction loans represented 63.4% and 64.7%, respectively, of our total loans.
Tax equivalent adjustments to net interest margin are the result of increasing income from tax-free securities and loans by an amount equal to the taxes that would have been paid if the income were fully taxable based on a 21% federal tax rate for the years ended December 31, 2023 and 2022, thus making tax-exempt yields comparable to taxable asset yields.
Tax equivalent adjustments to net interest margin are the result of increasing income from tax-free securities and loans by an amount equal to the taxes that would have been paid if the income were fully taxable based on a 21% federal tax rate for the years ended December 31, 2024, 2023 and 2022, thus making tax-exempt yields comparable to taxable asset yields. 46 The following table presents, for the periods indicated, the total dollar amount of average balances, interest income from average interest-earning assets and the resultant yields, as well as the interest expense on average interest-bearing liabilities, expressed in both dollars and rates.
See Note 5 – Loans and Allowance for Credit Losses in the accompanying notes to the consolidated financial statement fo r additional information regarding how we estimate and evaluate the credit risk in our loan portfolio.
At December 31, 2024, our allowance for credit losses on unfunded commitments was $12.4 million compared to $11.3 million at December 31, 2023. See Note 5 – Loans and Allowance for Credit Losses in the accompanying notes to the consolidated financial statement fo r additional information regarding how we estimate and evaluate the credit risk in our loan portfolio.
Subordinated Notes In December 2017, the Bank issued $40.0 million aggregate principal amount of Fixed-to-Floating Rate Subordinated Notes (the “Bank Notes”) due December 15, 2027.
Subordinated Notes In December 2017, the Bank issued $40.0 million aggregate principal amount of Fixed-to-Floating Rate Subordinated Notes (the “Bank Notes”) due December 15, 2027 and bore a floating rate of interest equal to 3-Month SOFR plus a 3.03% spread adjustment.
We predominantly invest excess deposits in Federal Reserve Bank of Dallas balances, securities, interest-bearing deposits at other banks or other short-term liquid investments until the funds are needed to fund loan growth. Our securities portfolio had a weighted average life of 7.6 years and 8.3 years at December 31, 2023 and 2022, respectively.
Our average loans decreased $249.8 million, or 3.1%, for the year ended December 31, 2024 compared to the year ended December 31, 2023. We predominantly invest excess deposits in Federal Reserve Bank of Dallas balances, securities, interest-bearing deposits at other banks or other short-term liquid investments until the funds are needed to fund loan growth.
Total loans as a percentage of deposits were 89.3% and 83.7% as of December 31, 2023 and December 31, 2022, respectively. Total loans as a percentage of assets were 74.4% and 71.1% as of December 31, 2023 and December 31, 2022, respectively.
Total loans as a percentage of deposits were 81.5% and 89.3% as of December 31, 2024 and December 31, 2023, respectively. Total loans as a percentage of assets were 68.2% and 74.4% as of December 31, 2024 and December 31, 2023, respectively.
The following table summarizes our loan portfolio by type of loan as of the dates indicated: December 31, 2023 2022 Amount Percent Amount Percent (Dollars in thousands) Commercial and industrial $ 1,409,002 17.8 % $ 1,455,795 18.8 % Paycheck Protection Program (PPP) 5,100 0.1 % 13,226 0.2 % Real estate: Commercial real estate (including multi-family residential) 4,071,807 51.3 % 3,931,480 50.7 % Commercial real estate construction and land development 1,060,406 13.4 % 1,037,678 13.4 % 1-4 family residential (including home equity) 1,047,174 13.2 % 1,000,956 12.9 % Residential construction 267,357 3.4 % 268,150 3.4 % Consumer and other 64,287 0.8 % 47,466 0.6 % Total loans 7,925,133 100.0 % 7,754,751 100.0 % Allowance for credit losses on loans (91,684) (93,180) Loans, net $ 7,833,449 $ 7,661,571 Our lending activities originate from the efforts of our bankers with an emphasis on lending to individuals, professionals, small- to medium-sized businesses and commercial companies generally located in our market.
The following table summarizes our loan portfolio by type of loan as of the dates indicated: December 31, 2024 2023 Amount Percent Amount Percent (Dollars in thousands) Commercial and industrial $ 1,362,260 18.3 % $ 1,414,102 17.9 % Real estate: Commercial real estate (including multi-family residential) 3,868,218 52.0 % 4,071,807 51.3 % Commercial real estate construction and land development 845,494 11.4 % 1,060,406 13.4 % 1-4 family residential (including home equity) 1,115,484 15.0 % 1,047,174 13.2 % Residential construction 157,977 2.1 % 267,357 3.4 % Consumer and other 90,421 1.2 % 64,287 0.8 % Total loans 7,439,854 100.0 % 7,925,133 100.0 % Allowance for credit losses on loans (81,058) (91,684) Loans, net $ 7,358,796 $ 7,833,449 Our lending activities originate from the efforts of our bankers with an emphasis on lending to individuals, professionals, small- to medium-sized businesses and commercial companies generally located in our market.
Years Ended December 31, 2023 vs. 2022 2022 vs. 2021 Increase (Decrease) Due to Change in Total Increase (Decrease) Due to Change in Total Volume Rate Volume Rate (In thousands) Interest-Earning assets: Loans $ 151,355 $ 105,992 $ 257,347 $ 39,262 $ 10,400 $ 49,662 Securities (6,152) 9,338 3,186 15,214 849 16,063 Deposits in other financial institutions (2,259) 9,549 7,290 20 4,065 4,085 Total increase in interest income 142,944 124,879 267,823 54,496 15,314 69,810 Interest-Bearing liabilities: Interest-bearing demand deposits 2,620 26,791 29,411 1,442 6,427 7,869 Money market and savings deposits 2,257 36,528 38,785 647 5,258 5,905 Certificates and other time deposits 1,557 31,904 33,461 (2,731) (1,072) (3,803) Borrowed funds 5,062 11,529 16,591 (1,075) 413 (662) Subordinated debt 24 1,750 1,774 23 84 107 Total increase (decrease) in interest expense 11,520 108,502 120,022 (1,694) 11,110 9,416 Increase in net interest income $ 131,424 $ 16,377 $ 147,801 $ 56,190 $ 4,204 $ 60,394 Provision for Credit Losses Our allowance for credit losses is established through charges to income in the form of a provision in order to bring our allowance for credit losses for various types of financial instruments including loans, securities and unfunded commitments to a level deemed appropriate by management.
Years Ended December 31, 2024 vs. 2023 2023 vs. 2022 Increase (Decrease) Due to Change in Total Increase (Decrease) Due to Change in Total Volume Rate Volume Rate (In thousands) Interest-Earning Assets: Loans $ (16,870) $ 10,828 $ (6,042) $ 151,355 $ 105,992 $ 257,347 Securities 2,822 9,296 12,118 (6,152) 9,338 3,186 Deposits in other financial institutions 4,558 949 5,507 (2,259) 9,549 7,290 Total (decrease) increase in interest income (9,490) 21,073 11,583 142,944 124,879 267,823 Interest-Bearing Liabilities: Interest-bearing demand deposits 4,075 5,526 9,601 2,620 26,791 29,411 Money market and savings deposits (486) 16,796 16,310 2,257 36,528 38,785 Certificates and other time deposits 11,168 16,291 27,459 1,557 31,904 33,461 Borrowed funds (13,468) 210 (13,258) 5,062 11,529 16,591 Subordinated debt (125) 363 238 24 1,750 1,774 Total increase in interest expense 1,164 39,186 40,350 11,520 108,502 120,022 (Decrease) increase in net interest income $ (10,654) $ (18,113) $ (28,767) $ 131,424 $ 16,377 $ 147,801 Provision for Credit Losses Our allowance for credit losses is established through charges to income in the form of a provision in order to bring our allowance for credit losses for various types of financial instruments including loans, securities and unfunded commitments to a level deemed appropriate by management.
The following table illustrates, during the periods presented, the mix of our funding sources and the average assets in which those funds are invested as a percentage of our average total assets for the periods indicated.
Our securities portfolio had a weighted average life of 7.2 and 7.6 years at December 31, 2024 and 2023, respectively. 60 The following table illustrates, during the periods presented, the mix of our funding sources and the average assets in which those funds are invested as a percentage of our average total assets for the periods indicated.
We rely primarily on convenient locations, personalized service and our customer relationships to attract and retain these deposits. We seek customers that will engage in both a lending and deposit relationship with us.
We offer a variety of deposit accounts having a wide range of interest rates and terms including demand, savings, money market and certificates and other time accounts. We rely primarily on convenient locations, personalized service and our customer relationships to attract and retain these deposits. We seek customers that will engage in both a lending and deposit relationship with us.
As of December 31, 2023 and December 31, 2022, 21.1% and 18.2%, respectively, of our commercial real estate construction and land development loans were owner-occupied. Our commercial real estate construction and land development loans increased $22.7 million, or 2.2%, to $1.06 billion as of December 31, 2023 compared to $1.04 billion as of December 31, 2022.
As of December 31, 2024 and December 31, 2023, 13.1% and 21.1%, respectively, of our commercial real estate construction and land development loans were owner-occupied. Our commercial real estate construction and land development loans decreased $214.9 million, or 20.3%, to $845.5 million as of December 31, 2024 compared to $1.06 billion as of December 31, 2023.
The following table presents the daily average balances and weighted average rates paid on deposits for the periods indicated: Years Ended December 31, 2023 2022 Average Balance Average Rate Average Balance Average Rate (Dollars in thousands) Interest-bearing demand $ 1,464,015 2.64 % $ 1,140,575 0.81 % Money market and savings 2,259,264 2.15 % 1,841,348 0.54 % Certificates and other time 1,239,345 3.33 % 1,034,491 0.76 % Total interest-bearing deposits 4,962,624 2.59 % 4,016,414 0.67 % Noninterest-bearing deposits 3,814,651 — 2,833,865 — Total deposits $ 8,777,275 1.47 % $ 6,850,279 0.39 % The following table sets forth the amount of time deposits that met or exceeded the FDIC insurance limit of $250 thousand by time remaining until maturity at December 31, 2023 (in thousands): Three months or less $ 211,352 Over three months through six months 153,056 Over six months through 12 months 145,320 Over 12 months 38,710 Total $ 548,438 59 Table of Contents Borrowings The Company has an available line of credit with the FHLB, which allows the Company to borrow on a collateralized basis.
The following table presents the daily average balances and weighted average rates paid on deposits for the periods indicated: Years Ended December 31, 2024 2023 Average Balance Average Rate Average Balance Average Rate (Dollars in thousands) Interest-bearing demand $ 1,618,212 2.98% $ 1,464,015 2.64% Money market and savings 2,236,678 2.90% 2,259,264 2.15% Certificates and other time 1,574,598 4.37% 1,239,345 3.33% Total interest-bearing deposits 5,429,488 3.35% 4,962,624 2.59% Noninterest-bearing deposits 3,369,931 — 3,814,651 — Total deposits $ 8,799,419 2.07% $ 8,777,275 1.47% The following table sets forth the amount of time deposits that met or exceeded the FDIC insurance limit of $250 thousand by time remaining until maturity at December 31, 2024 (in thousands): Three months or less $ 224,849 Over three months through six months 170,305 Over six months through 12 months 172,999 Over 12 months 37,468 Total $ 605,621 58 Borrowings We have an available line of credit with the FHLB, which allows us to borrow on a collateralized basis.
As of December 31, 2023, the carrying amount of investment securities totaled $1.40 billion, a decrease of $411.9 million, or 22.8%, compared with $1.81 billion as of December 31, 2022. Securities represented 13.1% and 16.6% of total assets as of December 31, 2023 and 2022, respectively.
As of December 31, 2024, the carrying amount of investment securities totaled $1.67 billion, an increase of $277.3 million, or 19.9%, compared with $1.40 billion as of December 31, 2023. Securities represented 15.3% and 13.1% of total assets as of December 31, 2024 and 2023, respectively.
Noninterest Expense Noninterest expense was $290.5 million for the year ended December 31, 2023 compared to $196.1 million for the year ended December 31, 2022, an increase of $94.4 million, or 48.2%.
Noninterest Expense Noninterest expense was $289.0 million for the year ended December 31, 2024 compared to $290.5 million for the year ended December 31, 2023, a decrease of $1.5 million, or 0.5%.
December 31, 2023 Within One Year After One Year but Within Five Years After Five Years but Within Ten Years After Ten Years Total Amount Yield Amount Yield Amount Yield Amount Yield Total Yield (Dollars in thousands) Available for Sale U.S. government and agency securities $ 84,932 1.35 % $ 78,193 1.31 % $ 7,442 4.69 % $ 136,962 4.61 % $ 307,529 2.87 % Municipal securities — 0.00 % 1,806 4.78 % 67,735 2.35 % 160,074 2.65 % 229,615 2.58 % Agency mortgage-backed pass-through securities 640 2.98 % 4,852 2.92 % 12,025 4.32 % 407,147 3.45 % 424,664 3.47 % Agency collateralized mortgage obligations — 0.00 % 11,170 2.80 % 7,869 2.66 % 443,459 1.90 % 462,498 1.93 % Corporate bonds and other 1,077 2.50 % 3,000 5.75 % 62,368 4.75 % 54,379 2.98 % 120,824 3.96 % Total $ 86,649 1.37 % $ 99,021 1.76 % $ 157,439 3.58 % $ 1,202,021 2.88 % $ 1,545,130 2.80 % December 31, 2022 Within One Year After One Year but Within Five Years After Five Years but Within Ten Years After Ten Years Total Amount Yield Amount Yield Amount Yield Amount Yield Total Yield (Dollars in thousands) Available for Sale U.S. government and agency securities $ 76,438 0.54 % $ 173,380 0.92 % $ 16,081 4.96 % $ 167,518 4.92 % $ 433,417 2.55 % Municipal securities — 0.00 % 21,195 3.45 % 93,313 2.93 % 465,568 3.39 % 580,076 3.31 % Agency mortgage-backed pass-through securities 1 3.21 % 14,112 4.02 % 11,201 4.53 % 345,157 2.94 % 370,471 3.03 % Agency collateralized mortgage obligations — 0.00 % 17,291 2.80 % 8,008 2.70 % 436,461 1.78 % 461,760 1.83 % Corporate bonds and other 1,050 1.25 % 4,000 6.20 % 64,176 4.64 % 73,966 2.68 % 143,192 3.66 % Total $ 77,489 0.55 % $ 229,978 1.58 % $ 192,779 3.75 % $ 1,488,670 2.95 % $ 1,988,916 2.78 % The contractual maturity of mortgage-backed securities and collateralized mortgage obligations is not a reliable indicator of their expected life because borrowers may have the right to prepay their obligations.
December 31, 2024 Within One Year After One Year but Within Five Years After Five Years but Within Ten Years After Ten Years Total Amount Yield Amount Yield Amount Yield Amount Yield Total Yield (Dollars in thousands) Available for Sale U.S. government and agency securities $ — 0.00 % $ 78,658 1.31 % $ 3,141 3.77 % $ 117,163 4.66 % $ 198,962 3.32 % Municipal securities — 0.00 % 3,314 4.76 % 74,337 2.44 % 141,894 2.34 % 219,545 2.41 % Agency mortgage-backed pass-through securities 3,285 2.47 % 4,362 3.71 % 7,936 4.53 % 551,136 3.83 % 566,719 3.83 % Agency collateralized mortgage obligations — 0.00 % 30,539 3.44 % 48,589 4.81 % 651,733 3.23 % 730,861 3.34 % Corporate bonds and other 4,110 4.98 % 3,000 7.99 % 62,000 5.42 % 46,491 2.96 % 115,601 4.48 % Total $ 7,395 3.87 % $ 119,873 2.20 % $ 196,003 4.07 % $ 1,508,417 3.47 % $ 1,831,688 3.45 % December 31, 2023 Within One Year After One Year but Within Five Years After Five Years but Within Ten Years After Ten Years Total Amount Yield Amount Yield Amount Yield Amount Yield Total Yield (Dollars in thousands) Available for Sale U.S. government and agency securities $ 84,932 1.35 % $ 78,193 1.31 % $ 7,442 4.69 % $ 136,962 4.61 % $ 307,529 2.87 % Municipal securities — 0.00 % 1,806 4.78 % 67,735 2.35 % 160,074 2.65 % 229,615 2.58 % Agency mortgage-backed pass-through securities 640 2.98 % 4,852 2.92 % 12,025 4.32 % 407,147 3.45 % 424,664 3.47 % Agency collateralized mortgage obligations — 0.00 % 11,170 2.80 % 7,869 2.66 % 443,459 1.90 % 462,498 1.93 % Corporate bonds and other 1,077 2.50 % 3,000 5.75 % 62,368 4.75 % 54,379 2.98 % 120,824 3.96 % Total $ 86,649 1.37 % $ 99,021 1.76 % $ 157,439 3.58 % $ 1,202,021 2.88 % $ 1,545,130 2.80 % The contractual maturity of mortgage-backed securities and collateralized mortgage obligations is not a reliable indicator of their expected life because borrowers may have the right to prepay their obligations.