CFR 10-Q Quarterly Report March 31, 2025

CULLEN/FROST BANKERS, INC.

10-Ks and 10-Qs

10-Q	Quarter ended Sept. 30, 2025
10-Q	Quarter ended June 30, 2025
10-Q	Quarter ended March 31, 2025
10-K	Fiscal year ended Dec. 31, 2024
10-Q	Quarter ended Sept. 30, 2024
10-Q	Quarter ended June 30, 2024
10-Q	Quarter ended March 31, 2024
10-K	Fiscal year ended Dec. 31, 2023
10-Q	Quarter ended Sept. 30, 2023
10-Q	Quarter ended June 30, 2023
10-Q	Quarter ended March 31, 2023
10-K	Fiscal year ended Dec. 31, 2022
10-Q	Quarter ended Sept. 30, 2022
10-Q	Quarter ended June 30, 2022
10-Q	Quarter ended March 31, 2022
10-K	Fiscal year ended Dec. 31, 2021
10-Q	Quarter ended Sept. 30, 2021
10-Q	Quarter ended June 30, 2021
10-Q	Quarter ended March 31, 2021
10-K	Fiscal year ended Dec. 31, 2020
10-Q	Quarter ended Sept. 30, 2020
10-Q	Quarter ended June 30, 2020
10-Q	Quarter ended March 31, 2020
10-K	Fiscal year ended Dec. 31, 2019
10-Q	Quarter ended Sept. 30, 2019
10-Q	Quarter ended June 30, 2019
10-Q	Quarter ended March 31, 2019
10-K	Fiscal year ended Dec. 31, 2018
10-Q	Quarter ended Sept. 30, 2018
10-Q	Quarter ended June 30, 2018
10-Q	Quarter ended March 31, 2018
10-K	Fiscal year ended Dec. 31, 2017
10-Q	Quarter ended Sept. 30, 2017
10-Q	Quarter ended June 30, 2017
10-Q	Quarter ended March 31, 2017
10-K	Fiscal year ended Dec. 31, 2016
10-Q	Quarter ended Sept. 30, 2016
10-Q	Quarter ended June 30, 2016
10-Q	Quarter ended March 31, 2016
10-K	Fiscal year ended Dec. 31, 2015
10-Q	Quarter ended Sept. 30, 2015
10-Q	Quarter ended June 30, 2015
10-Q	Quarter ended March 31, 2015
10-K	Fiscal year ended Dec. 31, 2014
10-Q	Quarter ended Sept. 30, 2014
10-Q	Quarter ended June 30, 2014
10-Q	Quarter ended March 31, 2014
10-K	Fiscal year ended Dec. 31, 2013
10-Q	Quarter ended Sept. 30, 2013
10-Q	Quarter ended June 30, 2013
10-Q	Quarter ended March 31, 2013
10-K	Fiscal year ended Dec. 31, 2012
10-Q	Quarter ended Sept. 30, 2012
10-Q	Quarter ended June 30, 2012
10-Q	Quarter ended March 31, 2012
10-K	Fiscal year ended Dec. 31, 2011
10-Q	Quarter ended Sept. 30, 2011
10-Q	Quarter ended June 30, 2011
10-Q	Quarter ended March 31, 2011
10-K	Fiscal year ended Dec. 31, 2010
10-Q	Quarter ended Sept. 30, 2010
10-Q	Quarter ended June 30, 2010
10-Q	Quarter ended March 31, 2010
10-K	Fiscal year ended Dec. 31, 2009

PROXIES

DEF 14A	Filed on March 21, 2025
DEF 14A	Filed on Dec. 31, 2024
DEF 14A	Filed on March 8, 2024
DEF 14A	Filed on Dec. 31, 2023
DEF 14A	Filed on March 10, 2023
DEF 14A	Filed on April 27, 2022
DEF 14A	Filed on March 17, 2022
DEF 14A	Filed on March 16, 2021
DEF 14A	Filed on March 20, 2020
DEF 14A	Filed on March 20, 2019
DEF 14A	Filed on March 21, 2018
DEF 14A	Filed on March 17, 2017
DEF 14A	Filed on March 28, 2016
DEF 14A	Filed on March 23, 2015
DEF 14A	Filed on March 21, 2014
DEF 14A	Filed on March 20, 2013
DEF 14A	Filed on March 19, 2012
DEF 14A	Filed on March 18, 2011
DEF 14A	Filed on March 19, 2010

cfr-20250331

United States

Securities and Exchange Commission

Washington, D.C. 20549

Form 10-Q

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

For the quarterly period ended: March 31, 2025

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

For the transition period from ________________ to ________________

Commission file number: 001-13221

Cullen/Frost Bankers, Inc.

(Exact name of registrant as specified in its charter)

Texas

74-1751768

(State or other jurisdiction of incorporation or organization)

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

111 W. Houston Street,

San Antonio,

Texas

78205

(Address of principal executive offices)

(Zip code)


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

N/A

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

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

Title of each class

Trading Symbol(s)

Name of each exchange on
which registered

Common Stock, $.01 Par Value

CFR

New York Stock Exchange

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

CFR.PrB

New York Stock Exchange

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

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

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

Large accelerated filer

☒

Accelerated filer

☐

Non-accelerated filer

☐

Smaller reporting company

☐

Emerging growth company

☐

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

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

As of April 24, 2025, there were 64,287,941 shares of the registrant’s Common Stock, $ .01 par value, outstanding.

Cullen/Frost Bankers, Inc.

Quarterly Report on Form 10-Q

March 31, 2025

Table of Contents


		Page
Part I - Financial Information
Item 1.	Financial Statements (Unaudited)
	Consolidated Balance Sheets	3
	Consolidated Statements of Income	4
	Consolidated Statements of Comprehensive Income (Loss)	5
	Consolidated Statements of Changes in Shareholders’ Equity	6
	Consolidated Statements of Cash Flows	7
	Notes to Consolidated Financial Statements	8
Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	36
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	58
Item 4.	Controls and Procedures	58

Part II - Other Information
Item 1.	Legal Proceedings	59
Item 1A.	Risk Factors	59
Item 2.	Unregistered Sales of Equity Securities , Use of Proceeds , and Issuer Purchases of Equity Securities	59
Item 3.	Defaults Upon Senior Securities	59
Item 4.	Mine Safety Disclosures	59
Item 5.	Other Information	59
Item 6.	Exhibits	60

Signatures		61

Table of Contents

Part I. Financial Information

Item 1. Financial Statements (Unaudited)

Cullen/Frost Bankers, Inc.

Consolidated Balance Sheets

(Dollars in thousands, except per share amounts)


	March 31, 2025		December 31, 2024
Assets:
Cash and due from banks	$	759,062	$	722,906
Interest-bearing deposits	7,084,646		9,495,777
Federal funds sold	50		5,925
Resell agreements	9,650		9,650
Total cash and cash equivalents	7,853,408		10,234,258
Securities held to maturity, net of allowance for credit losses of $ 310 at both March 31, 2025 and December 31, 2024	3,511,156		3,533,775
Securities available for sale, at estimated fair value	16,864,472		15,043,625
Trading account securities	34,662		33,910
Loans, net of unearned discounts	20,903,920		20,754,813
Less: Allowance for credit losses on loans	( 275,488 )		( 270,151 )
Net loans	20,628,432		20,484,662
Premises and equipment, net	1,272,564		1,245,377
Accrued interest receivable and other assets	1,840,048		1,944,652
Total assets	$	52,004,742	$	52,520,259

Liabilities:
Deposits:
Non-interest-bearing demand deposits	$	14,249,173	$	14,441,820
Interest-bearing deposits	28,141,498		28,280,928
Total deposits	42,390,671		42,722,748
Federal funds purchased	25,650		21,975
Repurchase agreements	4,467,470		4,342,941
Junior subordinated deferrable interest debentures, net of unamortized issuance costs	123,199		123,184
Subordinated notes, net of unamortized issuance costs	99,687		99,648
Accrued interest payable and other liabilities	783,905		1,311,175
Total liabilities	47,890,582		48,621,671

Shareholders’ Equity:
Preferred stock, par value $ 0.01 per share; 10,000,000 shares authorized; 150,000 Series B shares ($ 1,000 liquidation preference) issued at both March 31, 2025 and December 31, 2024	145,452		145,452
Common stock, par value $ 0.01 per share; 210,000,000 shares authorized; 64,404,582 shares issued at both March 31, 2025 and December 31, 2024	644		644
Additional paid-in capital	1,079,653		1,075,572
Retained earnings	4,031,422		3,951,482
Accumulated other comprehensive income (loss), net of tax	( 1,129,211 )		( 1,252,004 )
Treasury stock, at cost; 121,641 shares at March 31, 2025 and 207,150 at December 31, 2024	( 13,800 )		( 22,558 )
Total shareholders’ equity	4,114,160		3,898,588
Total liabilities and shareholders’ equity	$	52,004,742	$	52,520,259

See accompanying Notes to Consolidated Financial Statements.

Table of Contents

Cullen/Frost Bankers, Inc.

Consolidated Statements of Income

(Dollars in thousands, except per share amounts)


	Three Months Ended March 31,
		2025		2024
Interest income:
Loans, including fees		$	334,608	$	330,540
Securities:
Taxable		116,256		98,062
Tax-exempt		54,607		55,259
Interest-bearing deposits		79,495		100,361
Federal funds sold		40		80
Resell agreements		111		1,198
Total interest income		585,117		585,500
Interest expense:
Deposits		133,168		155,634
Federal funds purchased		201		444
Repurchase agreements		32,419		35,948
Junior subordinated deferrable interest debentures		1,945		2,259
Subordinated notes		1,164		1,164
Total interest expense		168,897		195,449
Net interest income		416,220		390,051
Credit loss expense		13,070		13,650
Net interest income after credit loss expense		403,150		376,401
Non-interest income:
Trust and investment management fees		42,931		39,085
Service charges on deposit accounts		28,621		24,795
Insurance commissions and fees		21,019		18,296
Interchange and card transaction fees		5,402		4,474
Other charges, commissions, and fees		13,586		12,060
Net gain (loss) on securities transactions		( 14 )		—
Other		12,466		12,667
Total non-interest income		124,011		111,377
Non-interest expense:
Salaries and wages		160,857		148,000
Employee benefits		42,157		35,970
Net occupancy		33,277		31,778
Technology, furniture, and equipment		40,118		34,995
Deposit insurance		7,184		14,724
Other		64,473		60,750
Total non-interest expense		348,066		326,217
Income before income taxes		179,095		161,561
Income taxes		28,173		25,871
Net income		150,922		135,690
Preferred stock dividends		1,669		1,669
Net income available to common shareholders		$	149,253	$	134,021

Earnings per common share:
Basic		$	2.30	$	2.06
Diluted		2.30		2.06

See accompanying Notes to Consolidated Financial Statements.

Table of Contents

Cullen/Frost Bankers, Inc.

Consolidated Statements of Comprehensive Income (Loss)

(Dollars in thousands)


	Three Months Ended March 31,
		2025		2024
Net income		$	150,922	$	135,690
Other comprehensive income (loss), before tax:
Securities available for sale and transferred securities:
Change in net unrealized gain/loss during the period		155,632		( 199,075 )
Change in net unrealized gain on securities transferred to held to maturity		( 521 )		( 159 )
Reclassification adjustment for net (gains) losses included in net income		14		—
Total securities available for sale and transferred securities		155,125		( 199,234 )
Defined-benefit post-retirement benefit plans:

Reclassification adjustment for net amortization of actuarial gain/loss included in net income as a component of net periodic cost (benefit)		310		418
Total defined-benefit post-retirement benefit plans		310		418
Other comprehensive income (loss), before tax		155,435		( 198,816 )
Deferred tax expense (benefit)		32,642		( 41,752 )
Other comprehensive income (loss), net of tax		122,793		( 157,064 )
Comprehensive income (loss)		$	273,715	$	( 21,374 )

See accompanying Notes to Consolidated Financial Statements.

Table of Contents

Cullen/Frost Bankers, Inc.

Consolidated Statements of Changes in Shareholders’ Equity

(Dollars in thousands, except per share amounts)


	Preferred Stock		Common Stock		Additional Paid-In Capital		Retained Earnings		Accumulated Other Comprehensive Income (Loss), Net of Tax		Treasury Stock		Total
Three months ended:
March 31, 2025
Balance at beginning of period	$	145,452	$	644	$	1,075,572	$	3,951,482	$	( 1,252,004 )	$	( 22,558 )	$	3,898,588
Net income	—		—		—		150,922		—		—		150,922
Other comprehensive income (loss), net of tax	—		—		—		—		122,793		—		122,793
Stock option exercises/stock unit conversions ( 103,936 shares)	—		—		—		( 7,650 )		—		11,358		3,708
Stock-based compensation expense recognized in earnings	—		—		4,081		—		—		—		4,081
Purchase of treasury stock ( 18,427 shares)	—		—		—		—		—		( 2,600 )		( 2,600 )

Cash dividends – Series B preferred stock (approximately $ 11.13 per share which is equivalent to approximately $ 0.28 per depositary share)	—		—		—		( 1,669 )		—		—		( 1,669 )
Cash dividends – common stock ($ 0.95 per share)	—		—		—		( 61,663 )		—		—		( 61,663 )
Balance at end of period	$	145,452	$	644	$	1,079,653	$	4,031,422	$	( 1,129,211 )	$	( 13,800 )	$	4,114,160

March 31, 2024
Balance at beginning of period	$	145,452	$	644	$	1,055,809	$	3,657,688	$	( 1,119,219 )	$	( 23,927 )	$	3,716,447
Net income	—		—		—		135,690		—		—		135,690
Other comprehensive income (loss), net of tax	—		—		—		—		( 157,064 )		—		( 157,064 )
Stock option exercises/stock unit conversions ( 84,176 shares)	—		—		—		( 5,346 )		—		8,261		2,915
Stock-based compensation expense recognized in earnings	—		—		3,738		—		—		—		3,738
Purchase of treasury stock ( 18,193 shares)	—		—		—		—		—		( 2,073 )		( 2,073 )

Cash dividends – Series B preferred stock (approximately $ 11.13 per share which is equivalent to approximately $ 0.28 per depositary share)	—		—		—		( 1,669 )		—		—		( 1,669 )
Cash dividends – common stock ($ 0.92 per share)	—		—		—		( 59,804 )		—		—		( 59,804 )
Balance at end of period	$	145,452	$	644	$	1,059,547	$	3,726,559	$	( 1,276,283 )	$	( 17,739 )	$	3,638,180

See accompanying Notes to Consolidated Financial Statements

Table of Contents

Cullen/Frost Bankers, Inc.

Consolidated Statements of Cash Flows

(Dollars in thousands)


	Three Months Ended March 31,
	2025		2024
Operating Activities:
Net income	$	150,922	$	135,690
Adjustments to reconcile net income to net cash from operating activities:
Credit loss expense	13,070		13,650
Deferred tax expense (benefit)	( 1,289 )		( 4,446 )
Accretion of loan discounts	( 7,888 )		( 4,966 )
Securities premium amortization (discount accretion), net	9,945		13,248
Net (gain) loss on securities transactions	14		—
Depreciation and amortization	21,894		20,236
Net (gain) loss on sale/write-down of assets/foreclosed assets	( 2,363 )		91
Stock-based compensation	4,081		3,738
Net tax benefit from stock-based compensation	912		373
Earnings on life insurance policies	( 928 )		( 909 )
Net change in:
Trading account securities	( 752 )		( 3,558 )
Lease right-of-use assets	6,390		6,220
Accrued interest receivable and other assets	55,711		331,765
Accrued interest payable and other liabilities	( 545,830 )		( 22,698 )
Net cash from operating activities	( 296,111 )		488,434
Investing Activities:
Securities held to maturity:
Purchases	( 1,500 )		—
Maturities, calls and principal repayments	22,785		17,692
Securities available for sale:
Purchases	( 5,902,064 )		( 927,165 )
Sales	38,556		—
Maturities, calls and principal repayments	4,199,617		2,134,363
Proceeds from sale of loans	605		300
Net change in loans	( 151,515 )		( 566,638 )

Benefits received on life insurance policies	687		129
Proceeds from sales of premises and equipment	5		4
Purchases of premises and equipment	( 40,953 )		( 38,184 )
Proceeds from sales of foreclosed assets	15,135		—
Net cash from investing activities	( 1,818,642 )		620,501
Financing Activities:
Net change in deposits	( 332,077 )		( 1,114,082 )
Net change in short-term borrowings	128,204		( 156,981 )
Proceeds from stock option exercises	3,708		2,915
Purchase of treasury stock	( 2,600 )		( 2,073 )
Cash dividends paid on preferred stock	( 1,669 )		( 1,669 )
Cash dividends paid on common stock	( 61,663 )		( 59,804 )
Net cash from financing activities	( 266,097 )		( 1,331,694 )
Net change in cash and cash equivalents	( 2,380,850 )		( 222,759 )
Cash and cash equivalents at beginning of period	10,234,258		8,687,276
Cash and cash equivalents at end of period	$	7,853,408	$	8,464,517

See accompanying Notes to Consolidated Financial Statements.

Table of Contents

Notes to Consolidated Financial Statements

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

Note 1 - Significant Accounting Policies

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

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

The consolidated financial statements in this Quarterly Report on Form 10-Q have not been audited by an independent registered public accounting firm, but in the opinion of management, reflect all adjustments necessary for a fair presentation of our financial position and results of operations. All such adjustments were of a normal and recurring nature. The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q adopted by the Securities and Exchange Commission (“SEC”). Accordingly, the financial statements do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements and should be read in conjunction with our consolidated financial statements, and notes thereto, for the year ended December 31, 2024, included in our Annual Report on Form 10-K filed with the SEC on February 6, 2025 (the “ 202 4 Form 10-K ”). Operating results for the interim periods disclosed herein are not necessarily indicative of the results that may be expected for a full year or any future period.

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

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


	Three Months Ended March 31,
	2025		2024
Cash paid for interest	$	174,073	$	191,569
Cash paid for income taxes	—		—
Significant non-cash transactions:
Unsettled securities transactions	10,456		26,255


Right-of-use lease assets obtained in exchange for lessee operating lease liabilities	9,150		4,097

Accounting Changes, Reclassifications and Restatements. Certain items in prior financial statements have been reclassified to conform to the current presentation. As noted in our 2024 Form 10-K, we adopted ASU No. 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures,” for our annual financial statements in 2024. ASU 2023-07 became effective for interim periods in 2025. See Note 14 - Operating Segments.

Table of Contents

Note 2 - Securities

Securities - Held to Maturity. A summary of the amortized cost, fair value and allowance for credit losses related to securities held to maturity as of March 31, 2025 and December 31, 2024, is presented below.


	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Estimated Fair Value		Allowance for Credit Losses		Net Carrying Amount
March 31, 2025

Residential mortgage-backed securities	$	1,180,113	$	—	$	51,161	$	1,128,952	$	—	$	1,180,113
States and political subdivisions	2,329,853		3,668		166,723		2,166,798		( 310 )		2,329,543
Other	1,500		—		—		1,500		—		1,500
Total	$	3,511,466	$	3,668	$	217,884	$	3,297,250	$	( 310 )	$	3,511,156
December 31, 2024

Residential mortgage-backed securities	$	1,193,840	$	—	$	71,076	$	1,122,764	$	—	$	1,193,840
States and political subdivisions	2,338,745		13,954		116,414		2,236,285		( 310 )		2,338,435
Other	1,500		—		3		1,497		—		1,500
Total	$	3,534,085	$	13,954	$	187,493	$	3,360,546	$	( 310 )	$	3,533,775

All mortgage-backed securities included in the above table were issued by U.S. government agencies and corporations. The carrying value of held-to-maturity securities pledged to secure public funds, trust deposits, repurchase agreements and for other purposes, as required or permitted by law totaled $ 1.3 billion at March 31, 2025 and $ 1.4 billion December 31, 2024. Accrued interest receivable on held-to-maturity securities totaled $ 19.9 million at March 31, 2025 and $ 37.8 million at December 31, 2024, and is included in accrued interest receivable and other assets in the accompanying consolidated balance sheets.

The following table summarizes Moody's and/or Standard & Poor's bond ratings for our portfolio of held-to-maturity securities issued by States and political subdivisions and other securities as of March 31, 2025 and December 31, 2024:


	States and Political Subdivisions
	Not Guaranteed or Pre-Refunded		Guaranteed by the Texas PSF		Guaranteed by Third Party		Pre-Refunded		Total		Other Securities
March 31, 2025
Aaa/AAA	$	300,754	$	1,496,775	$	13,637	$	18,456	$	1,829,622	$	—
Aa/AA	494,114		—		6,117		—		500,231		—

Not rated	—		—		—		—		—		1,500
Total	$	794,868	$	1,496,775	$	19,754	$	18,456	$	2,329,853	$	1,500
December 31, 2024
Aaa/AAA	$	301,310	$	1,504,951	$	13,640	$	14,531	$	1,834,432	$	—
Aa/AA	498,198		—		6,115		—		504,313		—

Not rated	—		—		—		—		—		1,500
Total	$	799,508	$	1,504,951	$	19,755	$	14,531	$	2,338,745	$	1,500

The following table details activity in the allowance for credit losses on held-to-maturity securities during the three months ended March 31, 2025 and 2024.


	Three Months Ended March 31,
		2025		2024
Beginning balance		$	310	$	310
Credit loss expense (benefit)		—		—
Ending balance		$	310	$	310

Table of Contents

Securities - Available for Sale. A summary of the amortized cost, fair value and allowance for credit losses related to securities available for sale as of March 31, 2025 and December 31, 2024, is presented below.


	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Allowance for Credit Losses		Estimated Fair Value
March 31, 2025
U.S. Treasury	$	3,695,654	$	—	$	204,459	$	—	$	3,491,195

Residential mortgage-backed securities	9,577,323		25,377		911,753		—		8,690,947
States and political subdivisions	4,951,109		911		312,963		—		4,639,057
Other	43,273		—		—		—		43,273
Total	$	18,267,359	$	26,288	$	1,429,175	$	—	$	16,864,472
December 31, 2024
U.S. Treasury	$	3,692,215	$	—	$	249,895	$	—	$	3,442,320

Residential mortgage-backed securities	8,024,704		2,352		1,029,154		—		6,997,902
States and political subdivisions	4,842,060		2,493		284,329		—		4,560,224
Other	43,179		—		—		—		43,179
Total	$	16,602,158	$	4,845	$	1,563,378	$	—	$	15,043,625

All mortgage-backed securities included in the above table were issued by U.S. government agencies and corporations. At March 31, 2025, all of the securities in our available for sale municipal bond portfolio were issued by the State of Texas or political subdivisions or agencies within the State of Texas, of which approximately 71.3 % are either guaranteed by the Texas Permanent School Fund (“PSF”) or have been pre-refunded. Securities with limited marketability, such as stock in the Federal Reserve Bank and the Federal Home Loan Bank, are carried at cost and are reported as other available for sale securities in the table above. The carrying value of available-for-sale securities pledged to secure public funds, trust deposits, repurchase agreements and for other purposes, as required or permitted by law totaled $ 6.1 billion at March 31, 2025 and $ 6.2 billion at December 31, 2024. Accrued interest receivable on available-for-sale securities totaled $ 86.2 million at March 31, 2025 and $ 104.9 million at December 31, 2024, respectively, and is included in accrued interest receivable and other assets in the accompanying consolidated balance sheets.

The table below summarizes, as of March 31, 2025, securities available for sale in an unrealized loss position for which an allowance for credit losses has not been recorded, aggregated by type of security and length of time in a continuous unrealized loss position.


	Less than 12 Months				More than 12 Months				Total
	Estimated Fair Value		Unrealized Losses		Estimated Fair Value		Unrealized Losses		Estimated Fair Value		Unrealized Losses
U.S. Treasury	$	—	$	—	$	3,491,195	$	204,459	$	3,491,195	$	204,459
Residential mortgage-backed securities	1,064,145		11,498		4,737,614		900,255		5,801,759		911,753
States and political subdivisions	1,088,059		21,680		3,320,672		291,283		4,408,731		312,963
Total	$	2,152,204	$	33,178	$	11,549,481	$	1,395,997	$	13,701,685	$	1,429,175

As of March 31, 2025, no allowance for credit losses has been recognized on available for sale securities in an unrealized loss position as management does not believe any of the securities are impaired due to reasons of credit quality. This is based upon our analysis of the underlying risk characteristics, including credit ratings, and other qualitative factors related to our available for sale securities and in consideration of our historical credit loss experience and internal forecasts. The issuers of these securities continue to make timely principal and interest payments under the contractual terms of the securities. Furthermore, management does not have the intent to sell any of the securities classified as available for sale in the table above and believes that it is more likely than not that we will not have to sell any such securities before a recovery of cost. The unrealized losses are due to increases in market interest rates over the yields available at the time the underlying securities were purchased. The fair value is expected to recover as the securities approach their maturity date or repricing date or if market yields for such investments decline.

Table of Contents

Contractual Maturities. The following table summarizes the maturity distribution schedule of securities held to maturity and securities available for sale as of March 31, 2025. Mortgage-backed securities are included in maturity categories based on their stated maturity date. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations. Other securities classified as available for sale include stock in the Federal Reserve Bank and the Federal Home Loan Bank, which have no maturity date. These securities have been included in the total column only.


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

Residential mortgage-backed securities	$	—	$	509,970	$	11,238	$	658,905	$	1,180,113
States and political subdivisions	5,172		17,506		69,686		2,237,489		2,329,853
Other	—		1,500		—		—		1,500
Total	$	5,172	$	528,976	$	80,924	$	2,896,394	$	3,511,466
Estimated Fair Value

Residential mortgage-backed securities	$	—	$	469,308	$	9,451	$	650,193	$	1,128,952
States and political subdivisions	5,175		17,641		66,544		2,077,438		2,166,798
Other	—		1,500		—		—		1,500
Total	$	5,175	$	488,449	$	75,995	$	2,727,631	$	3,297,250
Available For Sale
Amortized Cost
U. S. Treasury	$	1,247,261	$	2,057,337	$	198,178	$	192,878	$	3,695,654
Residential mortgage-backed securities	—		745		12,116		9,564,462		9,577,323
States and political subdivisions	123,604		284,478		774,230		3,768,797		4,951,109
Other	—		—		—		—		43,273
Total	$	1,370,865	$	2,342,560	$	984,524	$	13,526,137	$	18,267,359
Estimated Fair Value
U. S. Treasury	$	1,241,789	$	1,939,695	$	169,938	$	139,773	$	3,491,195
Residential mortgage-backed securities	—		756		12,162		8,678,029		8,690,947
States and political subdivisions	123,596		280,265		733,505		3,501,691		4,639,057
Other	—		—		—		—		43,273
Total	$	1,365,385	$	2,220,716	$	915,605	$	12,319,493	$	16,864,472

Sales of Securities. Sales of available for sale securities were as follows:


	Three Months Ended March 31,
		2025		2024
Proceeds from sales		$	38,556	$	—
Gross realized gains		43		—
Gross realized losses		( 57 )		—
Tax (expense) benefit of securities gains/losses		3		—

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


	Three Months Ended March 31,
		2025		2024
Premium amortization		$	( 15,013 )	$	( 17,953 )
Discount accretion		5,068		4,705
Net (premium amortization) discount accretion		$	( 9,945 )	$	( 13,248 )

Table of Contents

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


	March 31, 2025		December 31, 2024
U.S. Treasury	$	34,452	$	33,910
States and political subdivisions	210		—
Total	$	34,662	$	33,910

Net gains and losses on trading account securities included in other non-interest income were as follows:


	Three Months Ended March 31,
		2025		2024
Net gain on sales transactions		$	1,273	$	1,159
Net mark-to-market gains (losses)		( 33 )		( 19 )
Net gain (loss) on trading account securities		$	1,240	$	1,140

Note 3 - Loans

Loans were as follows:


	March 31, 2025		December 31, 2024
Commercial and industrial	$	6,163,093	$	6,109,532
Energy:
Production	912,747		903,654
Service	231,675		203,629
Other	8,715		21,612
Total energy	1,153,137		1,128,895
Commercial real estate:
Commercial mortgages	7,171,220		7,165,220
Construction	2,251,265		2,264,076
Land	536,482		539,227
Total commercial real estate	9,958,967		9,968,523
Consumer real estate:
Home equity lines of credit	939,356		911,239
Home equity loans	938,613		914,738
Home improvement loans	864,980		852,536
1-4 family mortgage loans	298,854		259,456
Other	161,741		165,420
Total consumer real estate	3,203,544		3,103,389
Total real estate	13,162,511		13,071,912
Consumer and other	425,179		444,474
Total loans	$	20,903,920	$	20,754,813

Concentrations of Credit. Most of our lending activity occurs within the State of Texas, including the four largest metropolitan areas of Austin, Dallas/Ft. Worth, Houston, and San Antonio, as well as other markets. The majority of our loan portfolio consists of commercial and industrial and commercial real estate loans. As of March 31, 2025, there were no concentrations of loans related to any single industry in excess of 10 % of total loans. At that date, the largest industry concentrations were related to the automobile dealerships industry, which totaled 5.7 % of total loans, and the energy industry, which totaled 5.5 % of total loans. Unfunded commitments to extend credit and standby letters of credit issued to customers in the automobile dealership industry totaled $ 524.3 million and $ 20.2 million, respectively, as of March 31, 2025, while unfunded commitments to extend credit and standby letters of credit issued to customers in the energy industry totaled $ 1.1 billion and $ 64.0 million, respectively, as of March 31, 2025.

Foreign Loans. We have U.S. dollar denominated loans and commitments to borrowers in Mexico. The outstanding balance of these loans and the unfunded amounts available under these commitments were not significant at March 31, 2025 or December 31, 2024.

Table of Contents

Related Party Loans . In the ordinary course of business, we have granted loans to certain directors, executive officers, and their affiliates (collectively referred to as “related parties”). Such loans totaled $ 310.8 million at March 31, 2025 and $ 295.8 million at December 31, 2024.

Accrued Interest Receivable. Accrued interest receivable on loans totaled $ 86.8 million at both March 31, 2025 and December 31, 2024, and is included in accrued interest receivable and other assets in the accompanying consolidated balance sheets.

Federal Home Loan Bank Blanket Pledge. We have executed a blanket pledge and security agreement with the Federal Home Loan Bank (“FHLB”) under which certain qualifying loans are pledged as collateral for any outstanding borrowings under the agreement. Loans pledged under the blanket agreement totaled $ 19.2 billion at both March 31, 2025 and December 31, 2024, though no FHLB borrowings were outstanding as of these dates.

Non-Accrual and Past Due Loans. Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Loans are placed on non-accrual status when, in management’s opinion, the borrower may be unable to meet payment obligations as they become due, as well as when required by regulatory provisions.

Non-accrual loans, segregated by class of loans, were as follows:


	March 31, 2025				December 31, 2024
	Total Non-Accrual		Non-Accrual with No Credit Loss Allowance		Total Non-Accrual		Non-Accrual with No Credit Loss Allowance
Commercial and industrial	$	48,851	$	10,632	$	46,004	$	8,800
Energy	4,035		1,358		4,079		1,377
Commercial real estate:
Buildings, land, and other	23,669		20,475		21,920		18,660
Construction	—		—		—		—
Consumer real estate	6,438		3,997		6,511		4,048
Consumer and other	541		204		352		—
Total	$	83,534	$	36,666	$	78,866	$	32,885

The following table presents non-accrual loans as of March 31, 2025, by class and year of origination.


	2025		2024		2023		2022		2021		Prior		Revolving Loans		Revolving Loans Converted to Term		Total
Commercial and industrial	$	19,993	$	1,362	$	6,663	$	3,985	$	1,554	$	2,249	$	800	$	12,245	$	48,851
Energy	—		—		—		—		—		1,358		2,677		—		4,035
Commercial real estate:
Buildings, land, and other	—		3,032		3,107		1,312		10,613		4,351		—		1,254		23,669
Construction	—		—		—		—		—		—		—		—		—
Consumer real estate	—		—		47		100		—		2,279		344		3,668		6,438
Consumer and other	—		204		337		—		—		—		—		—		541
Total	$	19,993	$	4,598	$	10,154	$	5,397	$	12,167	$	10,237	$	3,821	$	17,167	$	83,534

In the table above, loans reported as 2025 originations as of March 31, 2025 were, for the most part, first originated in years prior to 2025 but were renewed in the current year. Had non-accrual loans performed in accordance with their original contract terms, we would have recognized additional interest income, net of tax, of approximately $ 1.4 million for the three months ended March 31, 2025 and approximately $ 1.2 million for the three months ended March 31, 2024.

Table of Contents

An age analysis of past due loans (including both accruing and non-accruing loans), segregated by class of loans, as of March 31, 2025, was as follows:


	Loans 30-89 Days Past Due		Loans 90 or More Days Past Due		Total Past Due Loans		Current Loans		Total Loans		Accruing Loans 90 or More Days Past Due
Commercial and industrial	$	40,463	$	28,432	$	68,895	$	6,094,198	$	6,163,093	$	7,218
Energy	6,980		4,074		11,054		1,142,083		1,153,137		39
Commercial real estate:
Buildings, land, and other	49,867		8,805		58,672		7,649,030		7,707,702		4,098
Construction	3,844		—		3,844		2,247,421		2,251,265		—
Consumer real estate	18,731		9,373		28,104		3,175,440		3,203,544		3,322
Consumer and other	6,867		958		7,825		417,354		425,179		958
Total	$	126,752	$	51,642	$	178,394	$	20,725,526	$	20,903,920	$	15,635

Modifications to Borrowers Experiencing Financial Difficulty. From time to time, we may modify certain loans to borrowers who are experiencing financial difficulty. In some cases, these modifications may result in new loans. Loan modifications to borrowers experiencing financial difficulty may be in the form of a principal forgiveness, an interest rate reduction, an other-than-insignificant payment delay, or a term extension or a combination thereof, among other things. The period-end balance of loan modifications, segregated by type of modification, to borrowers experiencing financial difficulty during the three months ended March 31, 2025 and 2024 are set forth in the table below, regardless of whether such modifications resulted in a new loan. There were no commitments to lend additional funds to these borrowers at March 31, 2025.


	Payment Delay		Percent of Total Class of Loans		Combination: Payment Delay and Term Extension		Percent of Total Class of Loans
March 31, 2025
Commercial and industrial	$	4,385	0.1	%	$	—	—	%
Commercial real estate:
Buildings, land, and other	1,946		—		—		—



	$	6,331	—		$	—	—
March 31, 2024
Commercial and industrial	$	—	—	%	$	28,931	0.5	%

Commercial real estate:
Buildings, land, and other	—		—		—		—



	$	—	—		$	28,931	0.1

The financial effects of the loan modifications made to borrowers experiencing financial difficulty were not significant during the three months ended March 31, 2025 and 2024. The loan modifications reported in the table above did not significantly impact our determination of the allowance for credit losses on loans during their respective reporting periods.

Information as of March 31, 2025 and March 31, 2024, related to loans modified (by type of modification) in the preceding twelve months, respectively, whereby the borrower was experiencing financial difficulty at the time of modification is set forth in the following table.


	March 31, 2025				March 31, 2024
	Payment Delay		Combination: Payment Delay and Term Extension		Combination: Payment Delay and Term Extension
Past due in excess of 90 days or on non-accrual status at period-end:
Commercial and industrial	$	4,941	$	19,347	$	13,644

Commercial real estate:
Buildings, land, and other	1,946		—		19,137



	$	6,887	$	19,347	$	32,781

Table of Contents

Credit Quality Indicators. As part of the on-going monitoring of the credit quality of our loan portfolio, management tracks certain credit quality indicators including trends related to (i) the weighted-average risk grade of commercial loans, (ii) the level of classified commercial loans, (iii) the delinquency status of consumer loans, (iv) non-performing loans (see details above) and (v) the general economic conditions in the State of Texas.

We utilize a risk grading matrix to assign a risk grade to each of our commercial loans. Loans are graded on a scale of 1 to 14. A description of the general characteristics of the 14 risk grades is set forth in our 2024 Form 10-K. We monitor portfolio credit quality by the weighted-average risk grade of each class of commercial loan. Individual relationship managers, under the oversight of credit administration, review updated financial information for all pass grade loans to reassess the risk grade on at least an annual basis. When a loan has a risk grade of 9, it is still considered a pass grade loan; however, it is considered to be on management’s “watch list,” where a significant risk-modifying action is anticipated in the near term. When a loan has a risk grade of 10 or higher, a special assets officer monitors the loan on an on-going basis. The following table presents weighted-average risk grades for all commercial loans, by class and year of origination/renewal, as of March 31, 2025.


	2025		2024		2023		2022		2021		Prior		Revolving Loans		Revolving Loans Converted to Term		Total		W/A Risk Grade
Commercial and industrial
Risk grades 1-8	$	877,222	$	927,368	$	463,360	$	351,170	$	233,860	$	504,251	$	2,193,394	$	41,349	$	5,591,974	6.31
Risk grade 9	10,813		10,899		18,527		46,810		21,620		11,921		109,940		19,906		250,436		9.00
Risk grade 10	2,184		1,570		10,950		49,032		3,885		25,057		39,141		2,986		134,805		10.00
Risk grade 11	29,544		17,990		20,911		8,652		2,927		6,312		26,854		23,837		137,027		11.00
Risk grade 12	12,457		652		5,753		2,515		1,525		2,219		617		8,689		34,427		12.00
Risk grade 13	7,536		710		910		1,470		29		30		183		3,556		14,424		13.00
	$	939,756	$	959,189	$	520,411	$	459,649	$	263,846	$	549,790	$	2,370,129	$	100,323	$	6,163,093	6.66
W/A risk grade	6.61		6.86		7.13		7.45		7.15		5.88		6.37		9.08		6.66
Energy
Risk grades 1-8	$	197,422	$	197,147	$	19,272	$	34,420	$	14,400	$	1,956	$	659,248	$	1,907	$	1,125,772	5.53
Risk grade 9	487		—		2,258		—		13		538		7,474		571		11,341		9.00
Risk grade 10	—		—		—		636		1,969		—		4,192		3,000		9,797		10.00
Risk grade 11	—		149		—		2,018		—		25		—		—		2,192		11.00
Risk grade 12	—		—		—		—		—		1,358		—		—		1,358		12.00
Risk grade 13	—		—		—		—		—		—		2,677		—		2,677		13.00
	$	197,909	$	197,296	$	21,530	$	37,074	$	16,382	$	3,877	$	673,591	$	5,478	$	1,153,137	5.64
W/A risk grade	6.00		6.57		7.22		7.56		4.67		9.29		5.08		8.96		5.64
Commercial real estate:
Buildings, land, other
Risk grades 1-8	$	294,901	$	1,392,807	$	1,275,664	$	1,362,405	$	933,837	$	1,513,562	$	170,204	$	144,616	$	7,087,996	7.00
Risk grade 9	699		10,616		14,815		75,960		60,126		64,873		4,170		433		231,692		9.00
Risk grade 10	3		4,309		31,293		77,174		62,385		26,619		—		194		201,977		10.00
Risk grade 11	—		8,007		9,258		36,940		17,053		87,234		246		3,630		162,368		11.00
Risk grade 12	—		3,032		3,107		1,312		10,391		4,229		—		973		23,044		12.00
Risk grade 13	—		—		—		—		222		122		—		281		625		13.00
	$	295,603	$	1,418,771	$	1,334,137	$	1,553,791	$	1,084,014	$	1,696,639	$	174,620	$	150,127	$	7,707,702	7.24
W/A risk grade	6.98		7.20		7.30		7.34		7.54		7.14		6.79		5.84		7.24

Table of Contents


	2025		2024		2023		2022		2021		Prior		Revolving Loans		Revolving Loans Converted to Term		Total		W/A Risk Grade
Construction
Risk grades 1-8	$	133,282	$	580,216	$	566,929	$	336,820	$	65,554	$	3,598	$	178,803	$	155	$	1,865,357	7.38
Risk grade 9	21,955		2,310		13,029		152,784		35,836		—		18,103		—		244,017		9.00
Risk grade 10	16,055		—		—		47,088		78,748		—		—		—		141,891		10.00
Risk grade 11	—		—		—		—		—		—		—		—		—		11.00
Risk grade 12	—		—		—		—		—		—		—		—		—		12.00
Risk grade 13	—		—		—		—		—		—		—		—		—		13.00
	$	171,292	$	582,526	$	579,958	$	536,692	$	180,138	$	3,598	$	196,906	$	155	$	2,251,265	7.72
W/A risk grade	7.41		7.57		7.56		8.28		8.77		7.28		6.44		7.02		7.72
Total commercial real estate	$	466,895	$	2,001,297	$	1,914,095	$	2,090,483	$	1,264,152	$	1,700,237	$	371,526	$	150,282	$	9,958,967	7.35
W/A risk grade	7.14		7.31		7.38		7.58		7.72		7.14		6.60		5.84		7.35

In the table above, certain loans are reported as 2025 originations and have risk grades of 11 or higher. These loans were, for the most part, first originated in various years prior to 2025 but were renewed in the current year.

The following tables present weighted average risk grades for all commercial loans by class as of December 31, 2024. Refer to our 2024 Form 10-K for details of these loans by year of origination/renewal.


	Commercial and Industrial			Energy			Commercial Real Estate - Buildings, Land and Other			Commercial Real Estate - Construction			Total Commercial Real Estate
	W/A Risk Grade	Loans		W/A Risk Grade	Loans		W/A Risk Grade	Loans		W/A Risk Grade	Loans		W/A Risk Grade	Loans
Risk grades 1-8	6.30	$	5,553,757	5.51	$	1,111,319	7.01	$	7,103,502	7.31	$	1,860,004	7.07	$	8,963,506
Risk grade 9	9.00	262,446		9.00	11,183		9.00	211,814		9.00	171,611		9.00	383,425
Risk grade 10	10.00	88,935		10.00	52		10.00	173,033		10.00	232,461		10.00	405,494
Risk grade 11	11.00	158,390		11.00	2,262		11.00	194,178		11.00	—		11.00	194,178
Risk grade 12	12.00	32,739		12.00	1,379		12.00	21,295		12.00	—		12.00	21,295
Risk grade 13	13.00	13,265		13.00	2,700		13.00	625		13.00	—		13.00	625
Total	6.64	$	6,109,532	5.58	$	1,128,895	7.25	$	7,704,447	7.71	$	2,264,076	7.35	$	9,968,523

Information about the payment status of consumer loans, segregated by portfolio segment and year of origination, as of March 31, 2025, was as follows:


	2025		2024		2023		2022		2021		Prior		Revolving Loans		Revolving Loans Converted to Term		Total
Consumer real estate:
Past due 30-89 days	$	—	$	426	$	1,821	$	2,225	$	1,225	$	3,350	$	9,322	$	362	$	18,731
Past due 90 or more days	—		155		434		469		466		3,110		906		3,833		9,373
Total past due	—		581		2,255		2,694		1,691		6,460		10,228		4,195		28,104
Current loans	124,072		692,889		527,716		377,051		240,897		287,806		917,172		7,837		3,175,440
Total	$	124,072	$	693,470	$	529,971	$	379,745	$	242,588	$	294,266	$	927,400	$	12,032	$	3,203,544
Consumer and other:
Past due 30-89 days	$	2,776	$	291	$	1,053	$	177	$	—	$	79	$	1,486	$	1,005	$	6,867
Past due 90 or more days	259		53		6		143		20		—		296		181		958
Total past due	3,035		344		1,059		320		20		79		1,782		1,186		7,825
Current loans	23,685		30,980		22,265		7,674		2,600		2,581		303,008		24,561		417,354
Total	$	26,720	$	31,324	$	23,324	$	7,994	$	2,620	$	2,660	$	304,790	$	25,747	$	425,179

Table of Contents

Period-end balances for revolving loans that converted to term during the three months ended March 31, 2025 and 2024 were as follows:


	Three Months Ended March 31,
		2025		2024
Commercial and industrial		$	28,429	$	20,972
Energy		46		44
Commercial real estate:
Buildings, land and other		55,054		3,081
Construction		—		—
Consumer real estate		599		792
Consumer and other		3,793		3,020
Total		$	87,921	$	27,909

In assessing the general economic conditions in the State of Texas, management monitors and tracks the Texas Leading Index (“TLI”), which is produced by the Federal Reserve Bank of Dallas. The TLI, the components of which are more fully described in our 2024 Form 10-K, totaled 123.9 at March 31, 2025 and 125.2 at December 31, 2024. A lower TLI value implies less favorable economic conditions.

Allowance For Credit Losses - Loans. The allowance for credit losses on loans is a contra-asset valuation account, calculated in accordance with ASC 326, that is deducted from the amortized cost basis of loans to present the net amount expected to be collected. The amount of the allowance represents management's best estimate of current expected credit losses on loans considering available information, from internal and external sources, relevant to assessing collectibility over the loans' contractual terms, adjusted for expected prepayments when appropriate. Credit loss expense related to loans reflects the totality of actions taken on all loans for a particular period including any necessary increases or decreases in the allowance related to changes in credit loss expectations associated with specific loans or pools of loans. Portions of the allowance may be allocated for specific credits; however, the entire allowance is available for any credit that, in management’s judgment, should be charged off. While management utilizes its best judgment and information available, the ultimate appropriateness of the allowance is dependent upon a variety of factors beyond our control, including the performance of our loan portfolio, the economy, changes in interest rates and the view of the regulatory authorities toward loan classifications. Our allowance methodology is more fully described in our 2024 Form 10-K.

The following table presents details of the allowance for credit losses on loans segregated by loan portfolio segment as of March 31, 2025 and December 31, 2024.


March 31, 2025	Commercial and Industrial		Energy		Commercial Real Estate		Consumer Real Estate		Consumer and Other		Total
Modeled expected credit losses	$	55,502	$	4,107	$	17,482	$	17,562	$	5,590	$	100,243
Q-Factor and other qualitative adjustments	24,381		3,472		125,070		615		3,084		156,622
Specific allocations	14,424		2,677		625		747		150		18,623
Total	$	94,307	$	10,256	$	143,177	$	18,924	$	8,824	$	275,488
December 31, 2024
Modeled expected credit losses	$	51,669	$	3,969	$	17,549	$	17,720	$	7,019	$	97,926
Q-Factor and other qualitative adjustments	22,635		3,323		125,031		620		3,095		154,704
Specific allocations	13,265		2,700		625		766		165		17,521
Total	$	87,569	$	9,992	$	143,205	$	19,106	$	10,279	$	270,151

Table of Contents

The following table details activity in the allowance for credit losses on loans by portfolio segment for the three months ended March 31, 2025 and 2024. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.


	Commercial and Industrial		Energy		Commercial Real Estate		Consumer Real Estate		Consumer and Other		Total
Three months ended:
March 31, 2025
Beginning balance	$	87,569	$	9,992	$	143,205	$	19,106	$	10,279	$	270,151
Credit loss expense (benefit)	10,181		( 38 )		1,970		429		2,486		15,028
Charge-offs	( 4,336 )		( 52 )		( 2,000 )		( 958 )		( 6,844 )		( 14,190 )
Recoveries	893		354		2		347		2,903		4,499
Net (charge-offs) recoveries	( 3,443 )		302		( 1,998 )		( 611 )		( 3,941 )		( 9,691 )
Ending balance	$	94,307	$	10,256	$	143,177	$	18,924	$	8,824	$	275,488

March 31, 2024
Beginning balance	$	74,006	$	17,814	$	130,598	$	13,538	$	10,040	$	245,996
Credit loss expense (benefit)	1,992		( 3,776 )		7,610		1,806		4,018		11,650
Charge-offs	( 2,144 )		—		—		( 1,669 )		( 8,257 )		( 12,070 )
Recoveries	1,742		180		16		182		2,601		4,721
Net (charge-offs) recoveries	( 402 )		180		16		( 1,487 )		( 5,656 )		( 7,349 )
Ending balance	$	75,596	$	14,218	$	138,224	$	13,857	$	8,402	$	250,297

The following table presents year-to-date gross charge-offs by year of origination as of March 31, 2025.


	2025		2024		2023		2022		2021		Prior		Revolving Loans		Revolving Loans Converted to Term		Total
Commercial and industrial	$	—	$	—	$	1,166	$	—	$	95	$	61	$	1,971	$	1,043	$	4,336
Energy	—		—		—		52		—		—		—		—		52
Commercial real estate:
Buildings, land and other	—		—		—		—		2,000		—		—		—		2,000
Construction	—		—		—		—		—		—		—		—		—
Consumer real estate	—		57		39		110		134		111		507		—		958
Consumer and other	1,804		3,874		33		75		—		2		701		355		6,844
Total	$	1,804	$	3,931	$	1,238	$	237	$	2,229	$	174	$	3,179	$	1,398	$	14,190

In the table above, $ 1.8 million of the consumer and other loan charge-offs reported as 2025 originations and $ 3.8 million of the total reported as 2024 originations were related to deposit overdrafts.

The following table presents loans that were evaluated for expected credit losses on an individual basis and the related specific allocations, by loan portfolio segment, as of March 31, 2025 and December 31, 2024.


	March 31, 2025				December 31, 2024
	Loan Balance		Specific Allocations		Loan Balance		Specific Allocations
Commercial and industrial	$	47,860	$	14,424	$	45,009	$	13,265
Energy	4,035		2,677		4,078		2,700
Commercial real estate:
Buildings, land and other	20,656		122		18,797		122
Construction	1,946		503		2,012		503
Consumer real estate	6,104		747		6,039		766
Consumer and other	337		150		352		165
Total	$	80,938	$	18,623	$	76,287	$	17,521

Table of Contents

Note 4 - Deposits

Deposits were as follows:


	March 31, 2025		December 31, 2024
Non-interest-bearing demand deposits	$	14,249,173	$	14,441,820
Interest-bearing deposits:
Savings and interest checking	10,117,421		10,310,942
Money market accounts	11,488,861		11,568,254
Time accounts	6,535,216		6,401,732
Total interest-bearing deposits	28,141,498		28,280,928
Total deposits	$	42,390,671	$	42,722,748

The table below presents additional information about our deposits. Public funds in excess of deposit insurance limits are included in the totals for deposits not covered by insurance; however, such deposits are generally fully collateralized by securities.


	March 31, 2025		December 31, 2024

Deposits from foreign sources (primarily Mexico)	$	1,229,826	$	1,219,463
Non-interest-bearing public funds deposits	535,989		759,819
Interest-bearing public funds deposits	595,333		625,104
Total deposits not covered by deposit insurance	22,416,045		22,972,618
Time deposits not covered by deposit insurance	2,838,303		2,744,112

Note 5 - Off-Balance-Sheet Arrangements, Commitments, Guarantees and Contingencies

Financial Instruments with Off-Balance-Sheet Risk . In the normal course of business, we enter into various transactions, which, in accordance with generally accepted accounting principles are not included in our consolidated balance sheets. We enter into these transactions to meet the financing needs of our customers. As more fully discussed in our 2024 Form 10-K, these transactions include commitments to extend credit and standby letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in the consolidated balance sheets. We minimize our exposure to loss under these commitments by subjecting them to credit approval and monitoring procedures.

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


	March 31, 2025		December 31, 2024
Commitments to extend credit	$	11,808,656	$	12,046,520
Standby letters of credit	423,163		449,176
Deferred standby letter of credit fees	2,457		3,071

Allowance For Credit Losses - Off-Balance-Sheet Credit Exposures. The allowance for credit losses on off-balance-sheet credit exposures is a liability account, calculated in accordance with ASC 326, representing expected credit losses over the contractual period for which we are exposed to credit risk resulting from a contractual obligation to extend credit. No allowance is recognized if we have the unconditional right to cancel the obligation. Off-balance-sheet credit exposures primarily consist of amounts available under outstanding lines of credit and letters of credit detailed in the table above. The amount of the allowance represents management's best estimate of expected credit losses on commitments expected to be funded over the contractual life of the commitment. Our allowance methodology is more fully described in our 2024 Form 10-K.

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


	Three Months Ended March 31,
		2025		2024
Beginning balance		$	51,904	$	51,751
Credit loss expense (benefit)		( 1,958 )		2,000
Ending balance		$	49,946	$	53,751

Table of Contents

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


	Three Months Ended March 31,
		2025		2024
Amortization of lease right-of-use assets		$	9,041	$	8,790
Short-term lease expense		334		325
Non-lease components (including taxes, insurance, common maintenance, etc.)		3,754		3,549
Total		$	13,129	$	12,664

Right-of-use lease assets totaled $ 273.0 million at March 31, 2025 and $ 270.3 million at December 31, 2024, and are reported as a component of premises and equipment on our accompanying consolidated balance sheets. The related lease liabilities totaled $ 310.8 million at March 31, 2025 and $ 308.1 million at December 31, 2024, and are reported as a component of accrued interest payable and other liabilities in the accompanying consolidated balance sheets. Lease payments under operating leases that were applied to our operating lease liability totaled $ 9.1 million during the three months ended March 31, 2025 and $ 8.1 million during the three months ended March 31, 2024. There has been no significant change in our expected future minimum lease payments since December 31, 2024. See the 2024 Form 10-K for information regarding these commitments.

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

Note 6 - Capital and Regulatory Matters

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

Cullen/Frost’s and Frost Bank’s Common Equity Tier 1 capital (“CET1”) includes common stock and related paid-in capital, net of treasury stock, and retained earnings. In connection with the adoption of the Basel III Capital Rules, we elected to opt-out of the requirement to include most components of accumulated other comprehensive income in CET1. We also elected to exclude the effects of credit loss accounting under CECL from CET1 for a five-year transitional period, as further discussed in our 2024 Form 10-K. This CECL transitional adjustment totaled $ 15.4 million at December 31, 2024, after which point the transitional period ended. CET1 is reduced by goodwill and other intangible assets, net of associated deferred tax liabilities. Frost Bank's CET1 is also reduced by its equity investment in its financial subsidiary, Frost Insurance Agency (“FIA”).

Tier 1 capital includes CET1 and additional Tier 1 capital. For Cullen/Frost, additional Tier 1 capital included $ 145.5 million of 4.450 % non-cumulative perpetual preferred stock at March 31, 2025 and December 31, 2024, the details of which are further discussed below. Frost Bank did no t have any additional Tier 1 capital beyond CET1 at March 31, 2025 or December 31, 2024. Total capital includes Tier 1 capital and Tier 2 capital. Tier 2 capital for both Cullen/Frost and Frost Bank includes a permissible portion of the allowances for credit losses on securities, loans, and off-balance-sheet credit exposures. Tier 2 capital for Cullen/Frost also includes the permissible portion of qualified subordinated debt (which decreases 20.0 % per year during the final five years of the term of the notes) totaling $ 20.0 million at March 31, 2025 and $ 40.0 million at December 31, 2024, and trust preferred securities totaling $ 120.0 million at both March 31, 2025 and December 31, 2024.

Table of Contents

The following table presents actual and required capital ratios as of March 31, 2025 and December 31, 2024, for Cullen/Frost and Frost Bank under the Basel III Capital Rules. Capital levels required to be considered well-capitalized are based upon prompt corrective action regulations, as amended to reflect the changes under the Basel III Capital Rules. See the 2024 Form 10-K for a more detailed discussion of the Basel III Capital Rules.


	Actual				Minimum Capital Required Plus Capital Conservation Buffer				Required to be Considered Well- Capitalized (1)
	Capital Amount		Ratio		Capital Amount		Ratio		Capital Amount		Ratio
March 31, 2025
Common Equity Tier 1 to Risk-Weighted Assets
Cullen/Frost	$	4,423,024	13.84	%	$	2,236,366	7.00	%	N/A		N/A
Frost Bank	4,450,865		13.95		2,233,945		7.00		$	2,074,377	6.50	%
Tier 1 Capital to Risk-Weighted Assets
Cullen/Frost	4,568,476		14.30		2,715,587		8.50		1,916,885		6.00
Frost Bank	4,450,865		13.95		2,712,647		8.50		2,553,080		8.00
Total Capital to Risk-Weighted Assets
Cullen/Frost	5,034,220		15.76		3,354,549		10.50		3,194,809		10.00
Frost Bank	4,776,609		14.97		3,350,917		10.50		3,191,350		10.00
Leverage Ratio
Cullen/Frost	4,568,476		8.84		2,067,094		4.00		N/A		N/A
Frost Bank	4,450,865		8.61		2,066,789		4.00		2,583,486		5.00

December 31, 2024
Common Equity Tier 1 to Risk-Weighted Assets
Cullen/Frost	$	4,343,666	13.62	%	$	2,232,822	7.00	%	N/A		N/A
Frost Bank	4,387,862		13.76		2,231,710		7.00		$	2,072,302	6.50	%
Tier 1 Capital to Risk-Weighted Assets
Cullen/Frost	4,489,118		14.07		2,711,283		8.50		1,913,847		6.00
Frost Bank	4,387,862		13.76		2,709,934		8.50		2,550,526		8.00
Total Capital to Risk-Weighted Assets
Cullen/Frost	4,954,136		15.53		3,349,232		10.50		3,189,745		10.00
Frost Bank	4,692,880		14.72		3,347,565		10.50		3,188,157		10.00
Leverage Ratio
Cullen/Frost	4,489,118		8.63		2,079,715		4.00		N/A		N/A
Frost Bank	4,387,862		8.44		2,079,965		4.00		2,599,956		5.00

____________________

(1) “Well-capitalized” minimum Common Equity Tier 1 to Risk-Weighted Assets and Leverage Ratio are not formally defined under applicable banking regulations for bank holding companies.

As of March 31, 2025, capital levels at Cullen/Frost and Frost Bank exceed all capital adequacy requirements under the Basel III Capital Rules. Based on the ratios presented above, capital levels as of March 31, 2025, at Cullen/Frost and Frost Bank exceed the minimum levels necessary to be considered “well-capitalized.”

Cullen/Frost and Frost Bank are subject to the regulatory capital requirements administered by the Federal Reserve Board and, for Frost Bank, the Federal Deposit Insurance Corporation (“FDIC”). Regulatory authorities can initiate certain mandatory actions if Cullen/Frost or Frost Bank fail to meet the minimum capital requirements, which could have a direct material effect on our financial statements. Management believes, as of March 31, 2025, that Cullen/Frost and Frost Bank meet all capital adequacy requirements to which they are subject.

Preferred Stock. Outstanding preferred stock includes 150,000 shares, or $ 150.0 million in aggregate liquidation preference, of our 4.450 % Non-Cumulative Perpetual Preferred Stock, Series B, par value $ 0.01 and liquidation preference $ 1,000 per share (“Series B Preferred Stock”). Each share of Series B Preferred Stock issued and outstanding is represented by 40 depositary shares, each representing a 1/40th ownership interest in a share of the Series B Preferred Stock (equivalent to a liquidation preference of $ 25 per share). The Series B Preferred Stock qualifies as Tier 1 capital for the purposes of the regulatory capital calculations. The net proceeds from the issuance and sale of the Series B Preferred Stock, after deducting $ 4.5 million of issuance costs including the underwriting discount and professional service fees, among other things, were approximately $ 145.5 million. Refer to our 2024 Form 10-K for additional details related to our Series B Preferred Stock.

Table of Contents

Stock Repurchase Plans. From time to time, our board of directors has authorized stock repurchase plans. The purpose of such plans and the manner in which shares are repurchased is discussed in more detail in our 2024 Form 10-K. Most recently, on January 29, 2025, our board of directors authorized a $ 150.0 million stock repurchase program (the “2025 Repurchase Plan”), allowing us to repurchase shares of our common stock over a one -year period expiring on January 28, 2026. The 2025 Repurchase Plan was publicly announced in a current report on Form 8-K filed with the SEC on January 30, 2025. No shares were repurchased under this plan or any prior plan during the reported periods. Under the Basel III Capital Rules, Cullen/Frost may not repurchase or redeem any of its preferred stock or subordinated notes and, in some cases, its common stock without the prior approval of the Federal Reserve Board.

Dividend Restrictions . In the ordinary course of business, Cullen/Frost is dependent upon dividends from Frost Bank to provide funds for the payment of dividends to shareholders and to provide for other cash requirements, including to repurchase its common stock. Banking regulations may limit the amount of dividends that may be paid. Approval by regulatory authorities is required if the effect of dividends declared would cause the regulatory capital of Frost Bank to fall below specified minimum levels. Approval is also required if dividends declared exceed the net profits for that year combined with the retained net profits for the preceding two years. Under the foregoing dividend restrictions and while maintaining its “well-capitalized” status, at March 31, 2025, Frost Bank could pay aggregate dividends of up to $ 742.7 million to Cullen/Frost without prior regulatory approval.

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

Under the terms of the Series B Preferred Stock, in the event that we do not declare and pay dividends on the Series B Preferred Stock for the most recent dividend period, we may not, with certain exceptions, declare or pay dividends on, or purchase, redeem or otherwise acquire, shares of our common stock or any of our securities that rank junior to the Series B Preferred Stock.

Note 7 - Derivative Financial Instruments

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

Interest Rate Derivatives. We utilize interest rate swaps, caps and floors to mitigate exposure to interest rate risk and to facilitate the needs of our customers. Our objectives for utilizing our currently outstanding derivative positions are described below:

We have entered into certain interest rate derivative contracts that are not designated as hedging instruments to accommodate the business needs of our customers. These derivative contracts relate to transactions in which we enter into an interest rate swap, cap and/or floor with a customer while at the same time entering into an offsetting interest rate swap, cap and/or floor with a third-party financial institution. In connection with each swap transaction, we agree to pay interest to the customer on a notional amount at a variable interest rate and receive interest from the customer on a similar notional amount at a fixed interest rate. At the same time, we agree to pay a third-party financial institution the same fixed interest rate on the same notional amount and receive the same variable interest rate on the same notional amount. The transaction allows our customer to effectively convert a variable rate loan to a fixed rate. Because we act as an intermediary for our customers, changes in the fair value of the underlying derivative contracts largely offset each other and do not significantly impact our results of operations.

Table of Contents

The notional amounts and estimated fair values of interest rate derivative contracts outstanding are presented in the following table. The fair values of these contracts are estimated utilizing internal valuation methods with observable market data inputs, or as determined by the Chicago Mercantile Exchange (“CME”) for centrally cleared derivative contracts. CME rules legally characterize variation margin payments for centrally cleared derivatives as settlements of the derivatives' exposure rather than collateral. As a result, the variation margin payment and the related derivative instruments are considered a single unit of account for accounting and financial reporting purposes. Variation margin, as determined by the CME, is settled daily. As a result, derivative contracts that clear through the CME have an estimated fair value of zero as of March 31, 2025 and December 31, 2024.


	March 31, 2025			December 31, 2024
	Notional Amount	Estimated Fair Value		Notional Amount	Estimated Fair Value




Non-hedging interest rate derivatives:
Financial institution counterparties:
Loan/lease interest rate swaps – assets	1,062,694	$	47,078	1,213,519	$	63,001
Loan/lease interest rate swaps – liabilities	812,864	( 17,189 )		663,078	( 9,068 )
Loan/lease interest rate caps – assets	200,628	5,497		205,164	7,053
Customer counterparties:
Loan/lease interest rate swaps – assets	812,864	17,189		663,078	9,068
Loan/lease interest rate swaps – liabilities	1,062,694	( 47,077 )		1,213,519	( 63,000 )
Loan/lease interest rate caps – liabilities	200,628	( 5,496 )		205,164	( 7,054 )

The weighted-average rates paid and received for interest rate swaps outstanding at March 31, 2025, were as follows:


	Weighted-Average
	Interest Rate Paid		Interest Rate Received
Interest rate swaps:

Non-hedging interest rate swaps – financial institution counterparties	5.10	%	6.10	%
Non-hedging interest rate swaps – customer counterparties	6.10		5.10

The weighted-average strike rate for outstanding interest rate caps was 3.69 % at March 31, 2025.

Commodity Derivatives. We enter into certain commodity derivative contracts that are not designated as hedging instruments to accommodate the business needs of our customers. Upon the origination of a commodity derivative contract with a customer, we simultaneously enter into an offsetting contract with a third-party financial institution to mitigate our exposure to fluctuations in commodity prices. Because we act as an intermediary for our customers, changes in the fair value of the underlying derivative contracts largely offset each other and do not significantly impact our results of operations.

The notional amounts and estimated fair values of non-hedging commodity derivative contracts outstanding are presented in the following table. The fair values of these contracts are estimated utilizing internal valuation methods with observable market data inputs.


		March 31, 2025			December 31, 2024
	Notional Units	Notional Amount	Estimated Fair Value		Notional Amount	Estimated Fair Value
Financial institution counterparties:
Oil – assets	Barrels	9,119	$	31,662	7,097	$	27,471
Oil – liabilities	Barrels	7,511	( 20,633 )		4,768	( 12,897 )
Natural gas – assets	MMBTUs	27,122	3,869		25,454	3,804
Natural gas – liabilities	MMBTUs	45,794	( 23,590 )		26,082	( 4,054 )
Customer counterparties:
Oil – assets	Barrels	7,531	21,014		4,872	12,973
Oil – liabilities	Barrels	9,099	( 30,702 )		6,993	( 26,753 )
Natural gas – assets	MMBTUs	45,794	24,046		26,767	4,255
Natural gas – liabilities	MMBTUs	27,122	( 3,869 )		24,769	( 3,600 )

Table of Contents

Foreign Currency Derivatives . We enter into foreign currency derivative contracts that are not designated as hedging instruments to accommodate the business needs of our customers and to mitigate our exposure to foreign currency. Upon the origination of a foreign currency derivative contract with a customer, we simultaneously enter into an offsetting contract with a third-party financial institution to mitigate our exposure to fluctuations in foreign currency exchange rates. Because we act as an intermediary for our customers, changes in the fair value of the underlying derivative contracts largely offset each other and do not significantly impact our results of operations. We also utilize foreign currency derivative contracts that are not designated as hedging instruments to mitigate the economic effect of fluctuations in foreign currency exchange rates on foreign currency holdings and certain short-term, non-U.S. dollar denominated loans. The notional amounts and fair values of non-hedging foreign currency derivative contracts are presented in the following table. The fair values of these contracts are estimated utilizing internal valuation methods with observable market data inputs.


		March 31, 2025			December 31, 2024
	Notional Currency	Notional Amount	Estimated Fair Value		Notional Amount	Estimated Fair Value
Financial institution counterparties:
Forward and option contracts – assets	EUR	11,000	$	95	—	$	—




Forward and option contracts – liabilities	EUR	11,000	( 30 )		—	—




Customer counterparties:
Forward and option contracts – assets	EUR	11,000	30		—	—




Forward and option contracts – liabilities	EUR	11,000	( 95 )		—	—

Gains, Losses and Derivative Cash Flows . For non-hedging derivative instruments, gains and losses due to changes in fair value and all cash flows are included in other non-interest income and other non-interest expense as presented in the table below.


	Three Months Ended March 31,
		2025		2024
Non-hedging interest rate derivatives:
Other non-interest income		$	389	$	1,125
Other non-interest expense		( 1 )		—
Non-hedging commodity derivatives:
Other non-interest income		1,766		379
Non-hedging foreign currency derivatives:
Other non-interest income		55		11

Counterparty Credit Risk. At March 31, 2025, our credit exposure relating to outstanding derivative contracts with bank customers was approximately $ 32.7 million. This credit exposure is partly mitigated as transactions with customers are generally secured by the collateral, if any, securing the underlying transaction being hedged. At March 31, 2025, after consideration of collateral pledged, we had no credit exposure relating to outstanding derivative contracts with upstream financial institution counterparties. Collateral positions are generally cleared on the next business day. Collateral levels for upstream financial institution counterparties are monitored and adjusted, as necessary. See Note 8 – Balance Sheet Offsetting and Repurchase Agreements for additional information regarding our credit exposure with upstream financial institution counterparties. At March 31, 2025, we had $ 6.9 million in cash collateral related to derivative contracts on deposit with other financial institution counterparties.

Table of Contents

Note 8 - Balance Sheet Offsetting and Repurchase Agreements

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

Information about financial instruments that are eligible for offset in the consolidated balance sheet as of March 31, 2025, is presented in the following tables.


	Gross Amount Recognized		Gross Amount Offset		Net Amount Recognized
March 31, 2025
Financial assets:
Derivatives:
Interest rate contracts	$	52,575	$	—	$	52,575
Commodity contracts	35,531		—		35,531
Foreign currency contracts	95		—		95
Total derivatives	88,201		—		88,201
Resell agreements	9,650		—		9,650
Total	$	97,851	$	—	$	97,851
Financial liabilities:
Derivatives:
Interest rate contracts	$	17,189	$	—	$	17,189
Commodity contracts	44,223		—		44,223
Foreign currency contracts	30		—		30
Total derivatives	61,442		—		61,442
Repurchase agreements	4,467,470		—		4,467,470
Total	$	4,528,912	$	—	$	4,528,912


			Gross Amounts Not Offset
	Net Amount Recognized		Financial Instruments		Collateral		Net Amount
March 31, 2025
Financial assets:
Derivatives:
Counterparty H	$	30,470	$	( 16,263 )	$	( 14,207 )	$	—
Counterparty F	22,372		( 19,374 )		( 2,998 )		—
Counterparty B	16,547		( 8,613 )		( 7,934 )		—
Counterparty E	10,467		( 4,607 )		( 5,860 )		—
Other counterparties	8,345		( 4,684 )		( 3,661 )		—
Total derivatives	88,201		( 53,541 )		( 34,660 )		—
Resell agreements	9,650		—		( 9,650 )		—
Total	$	97,851	$	( 53,541 )	$	( 44,310 )	$	—
Financial liabilities:
Derivatives:
Counterparty H	$	16,263	$	( 16,263 )	$	—	$	—
Counterparty F	19,374		( 19,374 )		—		—
Counterparty B	8,613		( 8,613 )		—		—
Counterparty E	4,607		( 4,607 )		—		—
Other counterparties	12,585		( 4,684 )		( 6,910 )		991
Total derivatives	61,442		( 53,541 )		( 6,910 )		991
Repurchase agreements	4,467,470		—		( 4,467,470 )		—
Total	$	4,528,912	$	( 53,541 )	$	( 4,474,380 )	$	991

Table of Contents

Information about financial instruments that are eligible for offset in the consolidated balance sheet as of December 31, 2024, is presented in the following tables.


	Gross Amount Recognized		Gross Amount Offset		Net Amount Recognized
December 31, 2024
Financial assets:
Derivatives:
Interest rate contracts	$	70,054	$	—	$	70,054
Commodity contracts	31,275		—		31,275

Total derivatives	101,329		—		101,329
Resell agreements	9,650		—		9,650
Total	$	110,979	$	—	$	110,979
Financial liabilities:
Derivatives:
Interest rate contracts	$	9,068	$	—	$	9,068
Commodity contracts	16,951		—		16,951

Total derivatives	26,019		—		26,019
Repurchase agreements	4,342,941		—		4,342,941
Total	$	4,368,960	$	—	$	4,368,960


			Gross Amounts Not Offset
	Net Amount Recognized		Financial Instruments		Collateral		Net Amount
December 31, 2024
Financial assets:
Derivatives:
Counterparty H	$	36,286	$	( 10,129 )	$	( 26,157 )	$	—
Counterparty F	15,505		( 2,322 )		( 11,759 )		1,424
Counterparty B	22,338		( 4,522 )		( 17,816 )		—
Counterparty E	14,219		( 2,109 )		( 12,100 )		10
Other counterparties	12,981		( 6,632 )		( 6,325 )		24
Total derivatives	101,329		( 25,714 )		( 74,157 )		1,458
Resell agreements	9,650		—		( 9,650 )		—
Total	$	110,979	$	( 25,714 )	$	( 83,807 )	$	1,458
Financial liabilities:
Derivatives:
Counterparty H	$	10,129	$	( 10,129 )	$	—	$	—
Counterparty F	2,322		( 2,322 )		—		—
Counterparty B	4,522		( 4,522 )		—		—
Counterparty E	2,109		( 2,109 )		—		—
Other counterparties	6,937		( 6,632 )		( 305 )		—
Total derivatives	26,019		( 25,714 )		( 305 )		—
Repurchase agreements	4,342,941		—		( 4,342,941 )		—
Total	$	4,368,960	$	( 25,714 )	$	( 4,343,246 )	$	—

Table of Contents

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

The remaining contractual maturity of repurchase agreements in the consolidated balance sheets as of March 31, 2025 and December 31, 2024, is presented in the following tables.


	Remaining Contractual Maturity of the Agreements
	Overnight and Continuous		Up to 30 Days		30-90 Days		Greater than 90 Days		Total
March 31, 2025
Repurchase agreements:
U.S. Treasury	$	2,503,184	$	—	$	—	$	—	$	2,503,184

Residential mortgage-backed securities	1,964,286		—		—		—		1,964,286
Total borrowings	$	4,467,470	$	—	$	—	$	—	$	4,467,470
Gross amount of recognized liabilities for repurchase agreements									$	4,467,470
Amounts related to agreements not included in offsetting disclosures above									$	—

December 31, 2024
Repurchase agreements:
U.S. Treasury	$	2,170,482	$	—	$	—	$	—	$	2,170,482

Residential mortgage-backed securities	2,172,459		—		—		—		2,172,459
Total borrowings	$	4,342,941	$	—	$	—	$	—	$	4,342,941
Gross amount of recognized liabilities for repurchase agreements									$	4,342,941
Amounts related to agreements not included in offsetting disclosures above									$	—

Note 9 - Stock-Based Compensation

A combined summary of activity in our active stock plans is presented in the table below. Performance stock units outstanding are presented assuming attainment of the maximum payout rate as set forth by the performance criteria. As of March 31, 2025, there were 2,359,655 shares remaining available for grant for future stock-based compensation awards.


	Deferred Stock Units Outstanding			Non-Vested Restricted Stock Units Outstanding			Performance Stock Units Outstanding			Stock Options Outstanding
	Number of Units	Weighted- Average Fair Value at Grant		Number of Units	Weighted- Average Fair Value at Grant		Number of Units	Weighted- Average Fair Value at Grant		Number of Shares	Weighted- Average Exercise Price
Balance, January 1, 2025	52,779	$	95.37	507,862	$	113.72	230,657	$	103.65	183,976	$	65.11

Granted	—	—		2,185	126.04		—	—		—	—
Exercised/vested	—	—		( 900 )	145.24		( 46,086 )	121.46		( 56,950 )	65.11
Forfeited/expired	—	—		( 917 )	109.17		—	—		—	—
Balance, March 31, 2025	52,779	95.37		508,230	113.72		184,571	99.20		127,026	65.11

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


	Three Months Ended March 31,
		2025		2024
New shares issued from available authorized shares		—		—
Shares issued from available treasury stock		103,936		84,176
Proceeds from stock option exercises		$	3,708	$	2,915

Table of Contents

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

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


	Three Months Ended March 31,
		2025		2024

Non-vested stock units		$	3,776	$	3,379

Performance stock units		305		359
Total		$	4,081	$	3,738
Income tax benefit		$	1,673	$	1,145

Unrecognized stock-based compensation expense at March 31, 2025 is presented in the table below. Unrecognized stock-based compensation expense related to performance stock units is presented assuming attainment of the maximum payout rate as set forth by the performance criteria.


Non-vested stock units	$	22,236
Performance stock units	12,607
Total	$	34,843

Note 10 - Earnings Per Common Share

Earnings per common share is computed using the two-class method as more fully described in our 2024 Form 10-K. The following table presents a reconciliation of net income available to common shareholders, net earnings allocated to common stock and the number of shares used in the calculation of basic and diluted earnings per common share.


	Three Months Ended March 31,
		2025		2024
Net income		$	150,922	$	135,690
Less: Preferred stock dividends		1,669		1,669
Net income available to common shareholders		149,253		134,021
Less: Earnings allocated to participating securities		1,445		1,639
Net earnings allocated to common stock		$	147,808	$	132,382

Distributed earnings allocated to common stock		$	61,068	$	59,080
Undistributed earnings allocated to common stock		86,740		73,302
Net earnings allocated to common stock		$	147,808	$	132,382

Weighted-average shares outstanding for basic earnings per common share		64,255,246		64,216,323
Dilutive effect of stock compensation		73,798		155,408
Weighted-average shares outstanding for diluted earnings per common share		64,329,044		64,371,731

Table of Contents

Note 11 - Defined Benefit Plans

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


	Three Months Ended March 31,
		2025		2024
Expected return on plan assets, net of expenses		$	( 2,342 )	$	( 2,411 )
Interest cost on projected benefit obligation		1,655		1,662
Net amortization and deferral		310		418
Net periodic expense (benefit)		$	( 377 )	$	( 331 )

Our non-qualified defined benefit pension plan is not funded. No contributions to the qualified defined benefit pension plan were made during the three months ended March 31, 2025. We do no t expect to make any contributions to the qualified defined benefit plan during the remainder of 2025.

Note 12 - Income Taxes

Income tax expense was as follows:


	Three Months Ended March 31,
		2025			2024
Current income tax expense		$	29,462		$	30,317
Deferred income tax expense (benefit)		( 1,289 )			( 4,446 )
Income tax expense, as reported		$	28,173		$	25,871
Effective tax rate		15.7		%	16.0		%

We had a net deferred tax asset totaling $ 343.9 million at March 31, 2025 and $ 375.2 million at December 31, 2024. No valuation allowance for deferred tax assets was recorded as of those dates as management believes it is more likely than not that all of the deferred tax assets will be realized against deferred tax liabilities and projected future taxable income.

The effective income tax rates differed from the U.S. statutory federal income tax rates of 21 % during the comparable periods primarily due to the effect of tax-exempt income from securities, loans and life insurance policies and the income tax effects associated with stock-based compensation, among other things. There were no unrecognized tax benefits during any of the reported periods. Interest and/or penalties related to income taxes are reported as a component of income tax expense. Such amounts were not significant during the reported periods.

We file income tax returns in the U.S. federal jurisdiction. We are no longer subject to U.S. federal income tax examinations by tax authorities for years before 2021.

Table of Contents

Note 13 - Other Comprehensive Income (Loss)

The before and after-tax amounts allocated to each component of other comprehensive income (loss) are presented in the following table. Reclassification adjustments related to securities available for sale are included in net gain (loss) on securities transactions in the accompanying consolidated statements of income. Reclassification adjustments related to defined-benefit post-retirement benefit plans are included in the computation of net periodic pension expense (see Note 11 – Defined Benefit Plans).


	Three Months Ended March 31, 2025						Three Months Ended March 31, 2024
	Before Tax Amount		Tax Expense, (Benefit)		Net of Tax Amount		Before Tax Amount		Tax Expense, (Benefit)		Net of Tax Amount
Securities available for sale and transferred securities:
Change in net unrealized gain/loss during the period	$	155,632	$	32,683	$	122,949	$	( 199,075 )	$	( 41,806 )	$	( 157,269 )
Change in net unrealized gain on securities transferred to held to maturity	( 521 )		( 109 )		( 412 )		( 159 )		( 34 )		( 125 )
Reclassification adjustment for net (gains) losses included in net income	14		3		11		—		—		—
Total securities available for sale and transferred securities	155,125		32,577		122,548		( 199,234 )		( 41,840 )		( 157,394 )
Defined-benefit post-retirement benefit plans:

Reclassification adjustment for net amortization of actuarial gain/loss included in net income as a component of net periodic cost (benefit)	310		65		245		418		88		330
Total defined-benefit post-retirement benefit plans	310		65		245		418		88		330
Total other comprehensive income (loss)	$	155,435	$	32,642	$	122,793	$	( 198,816 )	$	( 41,752 )	$	( 157,064 )

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


	Securities Available For Sale		Defined Benefit Plans		Accumulated Other Comprehensive Income
Balance at January 1, 2025	$	( 1,230,828 )	$	( 21,176 )	$	( 1,252,004 )
Other comprehensive income (loss) before reclassifications	122,537		—		122,537
Reclassification of amounts included in net income	11		245		256
Net other comprehensive income (loss) during period	122,548		245		122,793
Balance at March 31, 2025	$	( 1,108,280 )	$	( 20,931 )	$	( 1,129,211 )

Balance at January 1, 2024	$	( 1,094,794 )	$	( 24,425 )	$	( 1,119,219 )
Other comprehensive income (loss) before reclassifications	( 157,394 )		—		( 157,394 )
Reclassification of amounts included in net income	—		330		330
Net other comprehensive income (loss) during period	( 157,394 )		330		( 157,064 )

Balance at March 31, 2024	$	( 1,252,188 )	$	( 24,095 )	$	( 1,276,283 )

Table of Contents

Note 14 – Operating Segments

We are managed under a matrix organizational structure whereby our two primary operating segments, Banking and Frost Wealth Advisors, overlap a regional reporting structure. The regions are primarily based upon geographic location and include Austin, Dallas, Fort Worth, Gulf Coast (which includes Corpus Christi and the Rio Grande Valley), Houston, Permian Basin, San Antonio and Statewide. We are primarily managed based on the line of business structure. In that regard, all regions have the same lines of business, which have the same product and service offerings, have similar types and classes of customers and utilize similar service delivery methods. Pricing guidelines for products and services are the same across all regions. The regional reporting structure is primarily a means to scale the lines of business to provide a local, community focus for customer relations and business development. See our 2024 Form 10-K for additional information about our operating segments and related accounting policies.

Our chief executive officer is our chief operating decision maker. We use a match-funded transfer pricing process to allocate costs, capital and resources to each operating segment. The process helps us to (i) identify the cost or opportunity value of funds within each business segment, (ii) measure the profitability of a particular business segment by relating appropriate costs to revenues, (iii) evaluate each business segment in a manner consistent with its economic impact on consolidated earnings, and (iv) enhance asset and liability pricing decisions. Our chief executive officer reviews actual net income versus budgeted net income to assess segment performance on a monthly basis and to make decisions about allocating capital and personnel to the segments. Financial results by operating segment, including significant expense categories provided to the chief operating decision maker, are detailed below.


	Banking		Frost Wealth Advisors		Non-Banks		Consolidated
Three months ended:
March 31, 2025
Interest income	$	583,241	$	1,876	$	—	$	585,117
Interest expense	165,700		89		3,108		168,897
Net interest income (expense)	417,541		1,787		( 3,108 )		416,220
Credit loss expense	13,070		—		—		13,070
Net interest income after credit loss expense	404,471		1,787		( 3,108 )		403,150
Non-interest income:
Trust and investment management fees	—		43,544		( 613 )		42,931
Service charges on deposit accounts	28,618		3		—		28,621
Insurance commissions and fees	21,019		—		—		21,019
Interchange and card transaction fees	5,402		—		—		5,402
Other charges, commissions and fees	7,406		6,180		—		13,586
Net gain (loss) on securities transactions	( 14 )		—		—		( 14 )
Other	11,385		1,023		58		12,466
Total non-interest income	73,816		50,750		( 555 )		124,011
Non-interest expense:
Salaries and wages	141,092		19,369		396		160,857
Employee benefits	37,338		4,794		25		42,157
Net occupancy	29,736		3,541		—		33,277
Technology, furniture and equipment	38,557		1,508		53		40,118
Deposit insurance	7,171		13		—		7,184
Other	50,828		12,640		1,005		64,473
Total non-interest expense	304,722		41,865		1,479		348,066
Income (loss) before income taxes	173,565		10,672		( 5,142 )		179,095
Income tax expense (benefit)	27,526		2,241		( 1,594 )		28,173
Net income (loss)	146,039		8,431		( 3,548 )		150,922
Preferred stock dividends	—		—		1,669		1,669
Net income (loss) available to common shareholders	$	146,039	$	8,431	$	( 5,217 )	$	149,253
Revenues from (expenses to) external customers	$	491,357	$	52,537	$	( 3,663 )	$	540,231
Average assets (in millions)	$	50,846	$	70	$	9	$	50,925

Table of Contents


	Banking		Frost Wealth Advisors		Non-Banks		Consolidated
Three months ended:
March 31, 2024
Interest income	$	583,729	$	1,771	$	—	$	585,500
Interest expense	191,924		102		3,423		195,449
Net interest income (expense)	391,805		1,669		( 3,423 )		390,051
Credit loss expense	13,650		—		—		13,650
Net interest income after credit loss expense	378,155		1,669		( 3,423 )		376,401
Non-interest income:
Trust and investment management fees	—		39,581		( 496 )		39,085
Service charges on deposit accounts	24,792		3		—		24,795
Insurance commissions and fees	18,296		—		—		18,296
Interchange and card transaction fees	4,474		—		—		4,474
Other charges, commissions and fees	7,125		4,935		—		12,060
Net gain (loss) on securities transactions	—		—		—		—
Other	11,693		907		67		12,667
Total non-interest income	66,380		45,426		( 429 )		111,377
Non-interest expense:
Salaries and wages	130,032		17,562		406		148,000
Employee benefits	31,874		4,070		26		35,970
Net occupancy	28,136		3,642		—		31,778
Technology, furniture and equipment	33,515		1,432		48		34,995
Deposit insurance	14,713		11		—		14,724
Other	48,560		11,256		934		60,750
Total non-interest expense	286,830		37,973		1,414		326,217
Income (loss) before income taxes	157,705		9,122		( 5,266 )		161,561
Income tax expense (benefit)	25,635		1,916		( 1,680 )		25,871
Net income (loss)	132,070		7,206		( 3,586 )		135,690
Preferred stock dividends	—		—		1,669		1,669
Net income (loss) available to common shareholders	$	132,070	$	7,206	$	( 5,255 )	$	134,021
Revenues from (expenses to) external customers	$	458,185	$	47,095	$	( 3,852 )	$	501,428
Average assets (in millions)	$	49,251	$	64	$	9	$	49,324

Table of Contents

Note 15 – Fair Value Measurements

The fair value of an asset or liability is the price that would be received to sell that asset or paid to transfer that liability in an orderly transaction occurring in the principal market (or most advantageous market in the absence of a principal market) for such asset or liability. In estimating fair value, we utilize valuation techniques that are consistent with the market approach, the income approach and/or the cost approach. Such valuation techniques are consistently applied. Inputs to valuation techniques include the assumptions that market participants would use in pricing an asset or liability. ASC Topic 820 establishes a three-level fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. See our 2024 Form 10-K for additional information regarding the fair value hierarchy and a description of our valuation techniques.

Financial Assets and Financial Liabilities. The tables below summarize financial assets and financial liabilities measured at fair value on a recurring basis as of March 31, 2025 and December 31, 2024, segregated by the level of the valuation inputs within the fair value hierarchy of ASC Topic 820 utilized to measure fair value.


	Level 1 Inputs		Level 2 Inputs		Level 3 Inputs		Total Fair Value
March 31, 2025
Securities available for sale:
U.S. Treasury	$	3,491,195	$	—	$	—	$	3,491,195
Residential mortgage-backed securities	—		8,690,947		—		8,690,947
States and political subdivisions	—		4,639,057		—		4,639,057
Other	—		43,273		—		43,273
Trading account securities:
U.S. Treasury	34,452		—		—		34,452
States and political subdivisions	—		210		—		210
Derivative assets:
Interest rate swaps, caps, and floors	—		69,764		—		69,764
Commodity swaps and options	—		80,591		—		80,591
Foreign currency forward contracts	—		125		—		125
Derivative liabilities:
Interest rate swaps, caps, and floors	—		69,762		—		69,762
Commodity swaps and options	—		78,794		—		78,794
Foreign currency forward contracts	—		125		—		125
December 31, 2024
Securities available for sale:
U.S. Treasury	$	3,442,320	$	—	$	—	$	3,442,320
Residential mortgage-backed securities	—		6,997,902		—		6,997,902
States and political subdivisions	—		4,560,224		—		4,560,224
Other	—		43,179		—		43,179
Trading account securities:
U.S. Treasury	33,910		—		—		33,910
States and political subdivisions	—		—		—		—
Derivative assets:
Interest rate swaps, caps, and floors	—		79,122		—		79,122
Commodity swaps and options	—		48,503		—		48,503

Derivative liabilities:
Interest rate swaps, caps, and floors	—		79,122		—		79,122
Commodity swaps and options	—		47,304		—		47,304

Certain financial assets and financial liabilities are measured at fair value on a nonrecurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances. Financial assets measured at fair value on a non-recurring basis during the reported periods include certain collateral dependent loans reported at the fair value of the underlying collateral if repayment is expected solely from the collateral.

Table of Contents

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


	Three Months Ended March 31, 2025				Three Months Ended March 31, 2024
	Level 2		Level 3		Level 2		Level 3
Carrying value before allocations	$	4,243	$	26,991	$	16,332	$	16,182
Specific (allocations) reversals of prior allocations	19		( 1,144 )		( 1,589 )		( 1,172 )
Fair value	$	4,262	$	25,847	$	14,743	$	15,010

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

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


	March 31, 2025				December 31, 2024
	Carrying Amount		Estimated Fair Value		Carrying Amount		Estimated Fair Value
Financial assets:
Level 2 inputs:
Cash and cash equivalents	$	7,853,408	$	7,853,408	$	10,234,258	$	10,234,258
Securities held to maturity	3,511,156		3,297,250		3,533,775		3,360,546
Accrued interest receivable	202,873		202,873		236,591		236,591
Level 3 inputs:
Loans, net	20,628,432		20,285,959		20,484,662		20,066,512
Financial liabilities:
Level 2 inputs:
Deposits	42,390,671		42,380,103		42,722,748		42,712,907
Federal funds purchased	25,650		25,650		21,975		21,975
Repurchase agreements	4,467,470		4,467,470		4,342,941		4,342,941
Junior subordinated deferrable interest debentures	123,199		123,712		123,184		123,712
Subordinated notes	99,687		98,468		99,648		98,453
Accrued interest payable	53,694		53,694		58,870		58,870

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

Table of Contents

Note 16 - Accounting Standards Updates

Information about certain recently issued accounting standards updates is presented below. Also refer to Note 19 - Accounting Standards Updates in our 2024 Form 10-K for additional information related to previously issued accounting standards updates.

ASU No. 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures.” ASU 2023-07 expands segment disclosure requirements for public entities to require disclosure of significant segment expenses and other segment items on an annual and interim basis and to provide in interim periods all disclosures about a reportable segment’s profit or loss and assets that are currently required annually. As noted in our 2024 Form 10-K, we adopted ASU 2023-07 for our annual financial statements in 2024. ASU 2023-07 became effective for interim periods in 2025. See Note 14 - Operating Segments.

ASU No. 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures.” ASU 2023-09 requires public business entities to disclose in their rate reconciliation table additional categories of information about federal, state and foreign income taxes and to provide more details about the reconciling items in some categories if items meet a quantitative threshold. ASU 2023-09 also requires all entities to disclose income taxes paid, net of refunds, disaggregated by federal, state and foreign taxes for annual periods and to disaggregate the information by jurisdiction based on a quantitative threshold, among other things. ASU 2023-09 will be effective for our annual financial statements for the year ended December 31, 2025.

ASU No. 2024-03, “Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses.” ASU 2024-03 requires disaggregated disclosure of income statement expenses for public business entities. ASU 2024-03 requires new financial statement disclosures in tabular format, disaggregating information about prescribed categories underlying any relevant income statement expense caption. The prescribed categories include, among other things, employee compensation, depreciation, and intangible asset amortization. Additionally, entities must disclose the total amount of selling expenses and, in annual reporting periods, an entity’s definition of selling expenses. ASU 2024-03 is effective for us, on a prospective basis, for annual periods beginning in 2027, and interim periods within fiscal years beginning in 2028, though early adoption and retrospective application is permitted. ASU 2024-03 is not expected to have a significant impact on our financial statements.

Table of Contents

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

Financial Review

Cullen/Frost Bankers, Inc.

The following discussion should be read in conjunction with our consolidated financial statements, and notes thereto, for the year ended December 31, 2024, and the other information included in the 2024 Form 10-K. Operating results for the three months ended March 31, 2025 are not necessarily indicative of the results for the year ending December 31, 2025 or any future period.

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

Forward-Looking Statements and Factors that Could Affect Future Results

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

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

• 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 implementation of tariffs and other protectionist trade policies.

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

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

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

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

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

• Changes in our liquidity position.

• Impairment of our goodwill or other intangible assets.

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

• Changes in consumer spending, borrowing, and saving habits.

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

• Technological changes.

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

• Acquisitions and integration of acquired businesses.

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

• Our ability to increase market share and control expenses.

• Our ability to attract and retain qualified employees.

• Changes in our organization, compensation, and benefit plans.

• The soundness of other financial institutions.

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

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

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

• Political or economic instability.

• Acts of God or of war or terrorism.

Table of Contents

• The potential impact of climate change.

• The impact of pandemics, epidemics, or any other health-related crisis.

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

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

• The 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.

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

In addition, financial markets, international relations, and global supply chains have recently been significantly impacted by U.S. trade policies and practices including the implementation of targeted tariffs on imports and the subsequent 90-day pause on certain of those tariffs. Due to the rapidly evolving and changing state of U.S. trade policies, the amount and duration of any tariffs and their ultimate impact on us, our customers, financial markets, and the overall U.S. and global economies is currently uncertain. Nonetheless, prolonged uncertainty, elevated tariff levels or their wide-spread use in U.S. trade policy could weaken economic conditions and adversely impact the ability of borrowers to repay outstanding loans or the value of collateral securing these loans or adversely affect financial markets. To the extent that these risks may have a negative impact on the financial condition of borrowers or financial markets, it could also have a material adverse effect on our business, financial condition and results of operations.

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

Application of Critical Accounting Policies and Accounting Estimates

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

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

Accounting policies related to the allowance for credit losses on financial instruments including loans and off-balance-sheet credit exposures are considered to be critical as these policies involve considerable subjective judgment and estimation by management. In the case of loans, the allowance for credit losses is a contra-asset valuation account, calculated in accordance with Accounting Standards Codification (“ASC”) Topic 326 (“ASC 326”) Financial Instruments - Credit Losses, that is deducted from the amortized cost basis of loans to present the net amount expected to be collected. In the case of off-balance-sheet credit exposures, the allowance for credit losses is a liability account, calculated in accordance with ASC 326, reported as a component of accrued interest payable and other liabilities in our consolidated balance sheets. The amount of each allowance account represents management's best estimate of current expected credit losses on these financial instruments considering available information, from internal and external sources, relevant to assessing exposure to credit loss over the contractual term of the instrument. Relevant available information includes historical credit loss experience, current conditions, and reasonable and supportable forecasts. While historical credit loss experience provides the basis for the estimation of expected credit losses, adjustments to historical loss information may be made for differences in current portfolio-specific risk characteristics, environmental conditions, or other relevant factors. While management utilizes its best judgment and information available, the ultimate adequacy of our allowance accounts is dependent upon a variety of factors beyond our control, including the performance of our portfolios, the economy, changes in interest rates and the view of the regulatory authorities toward classification of assets. Refer to the 2024 Form 10-K for additional information regarding critical accounting policies.

Table of Contents

Overview

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

Results of Operations

Net income available to common shareholders totaled $149.3 million, or $2.30 per diluted common share, for the three months ended March 31, 2025, compared to $134.0 million, or $2.06 per diluted common share for the three months ended March 31, 2024.

Selected data for the comparable periods was as follows:


	Three Months Ended March 31,
		2025			2024
Taxable-equivalent net interest income		$	436,404		$	411,367
Taxable-equivalent adjustment		20,184			21,316
Net interest income		416,220			390,051
Credit loss expense		13,070			13,650
Net interest income after credit loss expense		403,150			376,401
Non-interest income		124,011			111,377
Non-interest expense		348,066			326,217
Income before income taxes		179,095			161,561
Income taxes		28,173			25,871
Net income		150,922			135,690
Preferred stock dividends		1,669			1,669
Net income available to common shareholders		$	149,253		$	134,021
Earnings per common share – basic		$	2.30		$	2.06
Earnings per common share – diluted		2.30			2.06
Dividends per common share		0.95			0.92
Return on average assets		1.19		%	1.09		%
Return on average common equity		15.54			15.22
Average shareholders’ equity to average assets		7.94			7.47

Net income available to common shareholders increased $15.2 million, or 11.4%, for the three months ended March 31, 2025, compared to the same period in 2024. The increase during the three months ended March 31, 2025 was primarily the result of a $26.2 million increase in net interest income and a $12.6 million increase in non-interest income partly offset by a $21.8 million increase in non-interest expense and a $2.3 million increase in income tax expense.

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

Table of Contents

Net Interest Income

Net interest income is the difference between interest income on earning assets, such as loans and securities, and interest expense on liabilities, such as deposits and borrowings, which are used to fund those assets. Net interest income is our largest source of revenue, representing 77.0% of total revenue during the first three months of 2025. Net interest margin is the ratio of taxable-equivalent net interest income to average earning assets for the period. The level of interest rates and the volume and mix of earning assets and interest-bearing liabilities impact net interest income and net interest margin.

The Federal Reserve influences the general market rates of interest, including the deposit and loan rates offered by many financial institutions. As of March 31, 2025, approximately 40.9% of our loans had a fixed interest rate, while the remaining loans had floating interest rates that were primarily tied to a benchmark developed by the American Financial Exchange, the Secured Overnight Financing Rate (“SOFR”) (approximately 33.8%); the prime interest rate (approximately 21.0%); or the American Interbank Offered Rate (“AMERIBOR”) (approximately 4.2%). Certain other loans are tied to other indices; however, such loans do not make up a significant portion of our loan portfolio as of March 31, 2025.

Select average market rates for the periods indicated are presented in the table below.


	Three Months Ended March 31,
		2025		2024
Federal funds target rate upper bound		4.50	%	5.50	%
Effective federal funds rate		4.33		5.33
Interest on reserve balances at the Federal Reserve		4.40		5.40
Prime		7.50		8.50
AMERIBOR Term-30 (1)		4.38		5.36
AMERIBOR Term-90 (1)		4.43		5.42
1-Month Term SOFR (2)		4.32		5.33
3-Month Term SOFR (2)		4.30		5.32

____________________

(1) AMERIBOR Term-30 and AMERIBOR Term-90 are published by the American Financial Exchange.

(2) 1-Month Term SOFR and 3-Month Term SOFR market data are the property of Chicago Mercantile Exchange, Inc., or its licensors as applicable. All rights reserved, or otherwise licensed by Chicago Mercantile Exchange, Inc.

As of March 31, 2025, the target range for the federal funds rate was 4.25% to 4.50% In March 2025, the Federal Reserve released projections whereby the midpoint of the projected appropriate target range for the federal funds rate would fall to 3.9% by the end of 2025 and subsequently decrease to 3.4% by the end of 2026. While there can be no such assurance that any such decreases in the federal funds rate will occur, these projections imply up to a 50 basis point decrease in the federal funds rate during 2025, followed by a 50 basis point decrease in 2026.

We are primarily funded by core deposits, with non-interest-bearing demand deposits historically being a significant source of funds. This lower-cost funding base is expected to have a positive impact on our net interest income and net interest margin, particularly in rising or high interest rate environments. Nonetheless, our access to and pricing of deposits may be negatively impacted by, among other factors, periods of higher interest rates which could promote increased competition for deposits, including from new financial technology competitors, or provide customers with alternative investment options. See Item 3. Quantitative and Qualitative Disclosures About Market Risk elsewhere in this report for information about our sensitivity to increases and decreases in interest rates. Further analysis of the components of our net interest margin is presented below.

Table of Contents

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


	Quarter To Date						Quarter To Date
	March 31, 2025						March 31, 2024
	Average Balance		Interest Income/ Expense		Yield/ Cost		Average Balance		Interest Income/ Expense		Yield/ Cost
Assets:
Interest-bearing deposits	$	7,238,104	$	79,495	4.39	%	$	7,356,126	$	100,361	5.40	%
Federal funds sold	3,338		40		4.79		5,489		80		5.76
Resell agreements	9,651		111		4.60		84,659		1,198		5.60
Securities:
Taxable	12,886,272		116,256		3.29		12,512,351		98,062		2.83
Tax-exempt	6,497,715		72,786		4.38		6,812,128		74,347		4.27
Total securities	19,383,987		189,042		3.63		19,324,479		172,409		3.32
Loans, net of unearned discounts	20,788,468		336,613		6.57		19,112,271		332,768		7.00
Total Earning Assets and Average Rate Earned	47,423,548		605,301		4.99		45,883,024		606,816		5.13
Cash and due from banks	609,550						601,677
Allowance for credit losses on loans and securities	(270,976)						(248,519)
Premises and equipment, net	1,257,452						1,203,432
Accrued interest and other assets	1,904,980						1,884,403
Total Assets	$	50,924,554					$	49,324,017

Liabilities:
Non-interest-bearing demand deposits	13,798,232						13,976,251
Interest-bearing deposits:
Savings and interest checking	9,969,483		6,005		0.24		9,917,530		10,278		0.42
Money market deposit accounts	11,432,359		63,903		2.27		11,057,597		77,452		2.82
Time accounts	6,457,791		63,260		3.97		5,773,056		67,904		4.73
Total interest-bearing deposits	27,859,633		133,168		1.94		26,748,183		155,634		2.34
Total deposits	41,657,865				1.30		40,724,434				1.54
Federal funds purchased	18,266		201		4.40		32,658		444		5.38
Repurchase agreements	4,146,985		32,419		3.13		3,787,164		35,948		3.76
Junior subordinated deferrable interest debentures	123,193		1,945		6.32		123,136		2,259		7.34
Subordinated notes	99,672		1,164		4.69		99,515		1,164		4.69

Total Interest-Bearing Funds and Average Rate Paid	32,247,749		168,897		2.12		30,790,656		195,449		2.54
Accrued interest and other liabilities	837,094						870,508
Total Liabilities	46,883,075						45,637,415
Shareholders’ Equity	4,041,479						3,686,602
Total Liabilities and Shareholders’ Equity	$	50,924,554					$	49,324,017
Net interest income			$	436,404					$	411,367
Net interest spread					2.87	%					2.59	%
Net interest income to total average earning assets					3.60	%					3.48	%

Table of Contents

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


	Three Months Ended
	March 31, 2025 vs. March 31, 2024
	Increase (Decrease) Due to Change in
	Rate		Volume		Number of days		Total
Interest-bearing deposits	$	(18,202)	$	(1,561)	$	(1,103)	$	(20,866)
Federal funds sold	(12)		(27)		(1)		(40)
Resell agreements	(181)		(893)		(13)		(1,087)
Securities:
Taxable	16,089		2,368		(263)		18,194
Tax-exempt	1,835		(3,396)		—		(1,561)
Loans, net of unearned discounts	(20,897)		28,399		(3,657)		3,845
Total earning assets	(21,368)		24,890		(5,037)		(1,515)
Savings and interest checking	(4,218)		58		(113)		(4,273)
Money market deposit accounts	(15,309)		2,611		(851)		(13,549)
Time accounts	(11,525)		7,627		(746)		(4,644)
Federal funds purchased	(70)		(168)		(5)		(243)
Repurchase agreements	(6,299)		3,165		(395)		(3,529)
Junior subordinated deferrable interest debentures	(315)		1		—		(314)
Subordinated notes	—		—		—		—
Total interest-bearing liabilities	(37,736)		13,294		(2,110)		(26,552)
Net change	$	16,368	$	11,596	$	(2,927)	$	25,037

Taxable-equivalent net interest income for the three months ended March 31, 2025, increased $25.0 million, or 6.1%, compared to the same period in 2024. Taxable-equivalent net interest income for the three months ended March 31, 2025, included 90 days compared to 91 for the same period in 2024 as a result of the leap year. The additional day added approximately $2.9 million to taxable-equivalent net interest income during the three months ended March 31, 2024. Excluding the impact of the additional day results in an effective increase in taxable-equivalent net interest income of approximately $28.0 million during the three months ended March 31, 2025. The increase in taxable-equivalent net interest income during the three months ended March 31, 2025 was primarily related to decreases in the average costs of interest-bearing deposit accounts and repurchase agreements combined with an increase in the average volume of loans and increases in the average yield on and volume of taxable securities, among other things. The impact of these items was partly offset by decreases in the average yields on loans and interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve) combined with increases in the average volumes of interest-bearing deposit accounts and repurchase agreements, among other things. As a result of the aforementioned fluctuations, the taxable-equivalent net interest margin increased 12 basis points from 3.48% during the three months ended March 31, 2024 to 3.60% during the three months ended March 31, 2025.

The average volume of interest-earning assets for the three months ended March 31, 2025 increased $1.5 billion compared to the same period in 2024. The increase in the average volume of interest-earning assets during the three months ended March 31, 2025 was primarily related to a $1.7 billion increase in average loans and a $373.9 million increase in average taxable securities, partly offset by a $314.4 million decrease in average tax-exempt securities, a $118.0 million decrease in average interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve), and a $75.0 million decrease in average resell agreements. The average taxable-equivalent yield on interest-earning assets decreased 14 basis points from 5.13 during the three months ended March 31, 2024 to 4.99% during the three months ended March 31, 2025. The average taxable-equivalent yield on interest-earning assets was impacted by changes in market interest rates (as noted in the table above) and changes in the volume and relative mix of interest-earning assets.

The average taxable-equivalent yield on loans decreased 43 basis points from 7.00% during the three months ended March 31, 2024 to 6.57% during the three months ended March 31, 2025. The average taxable-equivalent yield on loans during the three months ended March 31, 2025 was impacted by decreases in market interest rates (as noted in the table above). The average volume of loans for the three months ended March 31, 2025 increased $1.7 billion, or 8.8%, compared to the same

Table of Contents

period in 2024. Loans made up approximately 43.8% of average interest-earning assets during the three months ended March 31, 2025, compared to 41.7% during the same respective period in 2024. The increase was primarily related to the use of available funds to originate loans.

The average taxable-equivalent yield on securities was 3.63% during the three months ended March 31, 2025, increasing 31 basis points from 3.32% during the three months ended March 31, 2024. The average yield on taxable securities was 3.29% during the three months ended March 31, 2025, increasing 46 basis points from 2.83% during the same period in 2024. The average taxable-equivalent yield on tax-exempt securities was 4.38% during the three months ended March 31, 2025, increasing 11 basis points from 4.27% during the same period in 2024. Tax-exempt securities made up approximately 33.5% of total average securities during the three months ended March 31, 2025, compared to 35.3% during the same period in 2024. The average volume of total securities during the during the three months ended March 31, 2025 increased $59.5 million, or 0.3%, compared to the same period in 2024. Securities made up approximately 40.9% of average interest-earning assets during the three months ended March 31, 2025, compared to 42.1% during the same period in 2024.

Average interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve) for the three months ended March 31, 2025 decreased $118.0 million, or 1.6%, compared to the same period in 2024. The decrease during the three months ended March 31, 2025 was primarily related to the reinvestment of amounts held in an interest-bearing account at the Federal Reserve into loans. Interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve) made up approximately 15.3% of average interest-earning assets during the three months ended March 31, 2025, compared to 16.0% during the same period in 2024. The average yield on interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve) was 4.39% during the three months ended March 31, 2025, compared to 5.40% during the same period in 2024. The average yield on interest-bearing deposits during the three months ended March 31, 2025 was impacted by a lower average interest rate paid on reserves held at the Federal Reserve, compared to the same period in 2024.

The average rate paid on interest-bearing liabilities was 2.12% during the three months ended March 31, 2025, decreasing 42 basis points from 2.54% during the same period in 2024. Average deposits increased $933.4 million, or 2.3%, during the three months ended March 31, 2025, compared to the same period in 2024 and included a $1.1 billion increase in average interest-bearing deposits partly offset by a $178.0 million decrease in average non-interest-bearing deposits. The ratio of average interest-bearing deposits to total average deposits was 66.9% during the three months ended March 31, 2025, compared to 65.7% during the same period in 2024. The average cost of deposits is primarily impacted by changes in market interest rates as well as changes in the volume and relative mix of interest-bearing deposits. The average cost of interest-bearing deposits and total deposits was 1.94% and 1.30%, respectively, during the three months ended March 31, 2025, compared to 2.34% and 1.54%, respectively, during the same period in 2024. The average cost of deposits was impacted by decreases in the interest rates we pay on our interest-bearing deposit products as a result of a decrease in market interest rates.

Our net interest spread, which represents the difference between the average rate earned on earning assets and the average rate paid on interest-bearing liabilities, was 2.87% during the three months ended March 31, 2025, compared to 2.59% during the same period in 2024. The net interest spread, as well as the net interest margin, will be impacted by future changes in short-term and long-term interest rate levels, as well as the impact from the competitive environment, including from new financial technology competitors, and the availability of alternative investment options. A discussion of the effects of changing interest rates on net interest income is set forth in Item 3. Quantitative and Qualitative Disclosures About Market Risk included elsewhere in this report.

Our hedging policies permit the use of various derivative financial instruments, including interest rate swaps, swaptions, caps and floors, to manage exposure to changes in interest rates. Details of our derivatives and hedging activities are set forth in Note 7 - Derivative Financial Instruments in the accompanying notes to consolidated financial statements included elsewhere in this report. Information regarding the impact of fluctuations in interest rates on our derivative financial instruments is set forth in Item 3. Quantitative and Qualitative Disclosures About Market Risk included elsewhere in this report.

Table of Contents

Credit Loss Expense

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


	Three Months Ended March 31,
		2025		2024
Credit loss expense (benefit) related to:
Loans		$	15,028	$	11,650
Off-balance-sheet credit exposures		(1,958)		2,000
Securities held to maturity		—		—
Total		$	13,070	$	13,650

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

Non-Interest Income

Total non-interest income for the three months ended March 31, 2025 increased $12.6 million, or 11.3%, compared to the same period in 2024. Changes in the various components of non-interest income are discussed in more detail below.

Trust and Investment Management Fees. Trust and investment management fees increased $3.8 million, or 9.8%, for the three months ended March 31, 2025, compared to the same period in 2024. Investment management fees are the most significant component of trust and investment management fees, making up approximately 81.8% and 82.3% of total trust and investment management fees for the first three months of 2025 and 2024, respectively. The increase in trust and investment management fees during the three months ended March 31, 2025 was primarily related to increases in investment management fees (up $2.9 million) and estate fees (up $429 thousand), among other things. Investment management fees are generally based on the market value of assets within an account and are thus impacted by volatility in the equity and bond markets. The increase in investment management fees during the three months ended March 31, 2025 was primarily related to an increase in the average value of assets maintained in accounts. The increase in the average value of assets was partly related to higher average equity valuations during 2025 relative to 2024 and growth in the number of accounts. The increase in estate fees was primarily related to increased transaction volumes relative to 2024.

At March 31, 2025, trust assets, including both managed assets and custody assets, were primarily composed of equity securities (42.3% of assets), fixed income securities (34.5% of assets), alternative investments (8.6% of assets) and cash equivalents (8.3% of assets). The estimated fair value of these assets was $50.7 billion (including managed assets of $25.3 billion and custody assets of $25.5 billion) at March 31, 2025, compared to $51.4 billion (including managed assets of $26.2 billion and custody assets of $25.2 billion) at December 31, 2024 and $48.8 billion (including managed assets of $24.6 billion and custody assets of $24.2 billion) at March 31, 2024.

Service Charges on Deposit Accounts. Service charges on deposit accounts for the three months ended March 31, 2025 increased $3.8 million, or 15.4%, compared to the same period in 2024. The increase was primarily related to increases in overdraft charges on consumer and commercial accounts (up $1.9 million and $474 thousand, respectively) and commercial service charges (up $1.8 million). Overdraft charges totaled $14.2 million ($10.7 million consumer and $3.5 million commercial) during the three months ended March 31, 2025, compared to $11.9 million ($8.8 million consumer and $3.0 million commercial) during the same period in 2024. The increase in overdraft charges during the three months ended March 31, 2025 was impacted by an increase in the volume of fee assessed overdrafts relative to 2024, in part due to growth in the number of accounts. The increase in commercial service charges during the three months ended March 31, 2025 was partly related to increases in billable services related to analyzed treasury management accounts combined with the effect of a lower average earnings credit rate applied to deposits maintained by treasury management customers which resulted in customers paying for more of their services through fees rather than with earnings credits applied to their deposit balances. The increases in commercial service charges were also partly related, to a lesser extent, to increases in service fees on non-analyzed accounts.

In December 2024, the Consumer Financial Protection Bureau (“CFPB”) issued a final rule that modified or eliminated several long-standing exclusions from requirements generally applicable to consumer credit that previously exempted certain overdraft practices from such requirements and required banks to restructure many overdraft fees, overdraft lines of credit, and other overdraft practices as separate consumer credit accounts that have become subject to those requirements. This rule applied to banks with over $10 billion in total assets, including Frost Bank, starting in October 2025. Compliance with the new

Table of Contents

requirements could result in Frost Bank, among other things, facing higher compliance costs in charging overdraft fees, experiencing a decreased ability to recover amounts extended as overdraft protection, reducing the availability of overdraft protection, and/or charging lower overdraft fees. Refer to our 2024 Form 10-K for additional information. In March and April 2025, the U.S. Senate and House of Representatives, respectively, each adopted a resolution that would nullify the CFPB's overdraft rule. The measure is expected to be signed by the President.

Insurance Commissions and Fees . Insurance commissions and fees for the three months ended March 31, 2025 increased $2.7 million, or 14.9%, compared to the same period in 2024. The increase during the three months ended March 31, 2025 was primarily the result of increases in benefit plan commissions (up $1.2 million), property and casualty commissions (up $675 thousand), life insurance commissions (up $456 thousand), and contingent income (up $416 thousand). The increase in benefit plan commissions was primarily related to an increase in business volumes as well as premium and exposure rate increases within the existing customer base. The increases in property and casualty commissions and life insurance commissions were primarily related to increases in business volumes.

Contingent income totaled $4.0 million during the three months ended March 31, 2025 compared to $3.6 million during the same period in 2024. Contingent income primarily consists of amounts received from various property and casualty insurance carriers related to portfolio growth and the loss performance of insurance policies previously placed. These performance related contingent payments are seasonal in nature and are mostly received during the first quarter of each year. This performance related contingent income totaled $3.5 million during the three months ended March 31, 2025 and $2.9 million during the three months ended March 31, 2024. Performance related contingent income related to commercial lines insurance policies increased due to improved loss performance of commercial lines insurance policies previously placed and growth within the commercial lines portfolio. Contingent income also includes amounts received from various benefit plan insurance companies related to the volume of business generated and/or the subsequent retention of such business. This benefit plan related contingent income totaled $517 thousand during the three months ended March 31, 2025 compared to $733 thousand during the same period in 2024.

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

Net interchange and card transaction fees for the three months ended March 31, 2025 increased $928 thousand, or 20.7%, compared to the same period in 2024. A comparison of gross and net interchange and card transaction fees for the reported periods is presented in the table below.


	Three Months Ended March 31,
		2025		2024
Income from card transactions		$	10,227	$	9,378
ATM service fees		834		832
Gross interchange and card transaction fees		11,061		10,210
Network costs		5,659		5,736
Net interchange and card transaction fees		$	5,402	$	4,474

Federal Reserve rules applicable to financial institutions that have assets of $10 billion or more provide that the maximum permissible interchange fee for an electronic debit transaction is the sum of 21 cents per transaction and 5 basis points multiplied by the value of the transaction. An upward adjustment of no more than 1 cent to an issuer's debit card interchange fee is allowed if the card issuer develops and implements policies and procedures reasonably designed to achieve certain fraud-prevention standards. The Federal Reserve also has rules governing routing and exclusivity that require issuers to offer two unaffiliated networks for routing transactions on each debit or prepaid product. In October 2023, the Federal Reserve issued a proposal under which the maximum permissible interchange fee for an electronic debit transaction would be the sum of 14.4 cents per transaction and 4 basis points multiplied by the value of the transaction. Furthermore, the fraud-prevention adjustment would increase from a maximum of 1 cent to 1.3 cents. The proposal would adopt an approach for future adjustments to the interchange fee cap, which would occur every other year based on issuer cost data gathered by the Federal Reserve from large debit card issuers. Had the proposed maximum interchange fees been in effect during the reported periods, interchange and debit card transaction fees would have been approximately 30% lower. The comment period for this proposal ended in May 2024. The extent to which any such proposed changes in permissible interchange fees will impact our future revenues is currently uncertain.

Table of Contents

Other Charges, Commissions, and Fees . Other charges, commissions, and fees for the three months ended March 31, 2025 increased $1.5 million, or 12.7%, compared to the same period in 2024. The increase was primarily related to increases in income from the placement of annuities (up $857 thousand) and commitment fees on unused lines of credit (up $301 thousand), among other things.

Net Gain/Loss on Securities Transactions . During the three months ended March 31, 2025, we sold certain available-for-sale securities with amortized costs totaling $38.6 million and realized a net loss of $14 thousand. These sales were primarily made in connection with a municipal tender offer. There were no sales of securities during the three months ended March 31, 2024.

Other Non-Interest Income. Other non-interest income for the three months ended March 31, 2025 decreased $201 thousand, or 1.6%, compared to the same period in 2024. The decrease was primarily related to decreases in public finance underwriting fees (down $2.7 million) and sundry and other miscellaneous income (down $747 thousand), mostly offset by increases in gains on the sale of foreclosed and other assets (up $2.5 million) and income from customer derivatives trading activities (up $576 thousand). The fluctuations in public finance underwriting fees and income from customer derivative, foreign exchange and securities trading transactions were primarily related to variations in transaction volumes. Gains on the sale of foreclosed and other assets during 2025 included a $2.5 million gain related to the sale of a foreclosed real estate property.

Non-Interest Expense

Total non-interest expense for the three months ended March 31, 2025 increased $21.8 million, or 6.7%, compared to the same period in 2024. Changes in the various components of non-interest expense are discussed below.

Salaries and Wages . Salaries and wages for the three months ended March 31, 2025 increased $12.9 million, or 8.7%, compared to the same period in 2024. The increase in salaries and wages was primarily related to an increase in salaries due to annual merit and market increases and an increase in the number of employees. The increase in the number of employees was partly related to our investment in organic expansion in various markets. Salaries and wages during the three months ended March 31, 2025 were also impacted, to a lesser extent, by an increase in incentive compensation.

Employee Benefits . Employee benefits expense for the three months ended March 31, 2025 increased $6.2 million, or 17.2%, compared to the same period in 2024. The increase was primarily related to increases in 401(k) plan expense (up $3.0 million), payroll taxes (up $1.8 million), and medical/dental benefits expense (up $1.5 million).

Our defined benefit retirement and restoration plans were frozen in 2001 which has helped to reduce the volatility in retirement plan expense. We nonetheless still have funding obligations related to these plans and could recognize expense related to these plans in future years, which would be dependent on the return earned on plan assets, the level of interest rates and employee turnover. See Note 11 - Defined Benefit Plans for additional information related to our net periodic pension benefit/cost.

Net Occupancy . Net occupancy expense for the three months ended March 31, 2025 increased $1.5 million, or 4.7%, compared to the same period in 2024. The increase was primarily related to increases in depreciation on buildings and leasehold improvements (together up $756 thousand); repairs/maintenance/service contracts expense (up $546 thousand); and lease expense (up $492 thousand), among other things, partly offset by an increase in tenant income (up $554 thousand). The increases in the aforementioned components of net occupancy expense were impacted, in part, by our expansion efforts.

Technology, Furniture, and Equipment. Technology, furniture, and equipment expense for the three months ended March 31, 2025 increased $5.1 million, or 14.6%, compared to the same period in 2024. The increase was primarily related to increases in cloud services expense (up $2.5 million), software maintenance (up $1.3 million), and depreciation on furniture and equipment (up $616 thousand), among other things.

Deposit Insurance . Deposit insurance expense totaled $7.2 million for the three months ended March 31, 2025 compared to $14.7 million for the three months ended March 31, 2024, respectively. Deposit insurance expense during the three months ended March 31, 2024 included $7.7 million related to additional accruals related to a special deposit insurance assessment. Refer to our 2024 Form 10-K for additional information related to the special deposit insurance assessment. Excluding the assessment from 2024, deposit insurance expense would have increased $259 thousand primarily due to an increase in total assets as well as an increase in the assessment rate.

Other Non-Interest Expense . Other non-interest expense for the three months ended March 31, 2025 increased $3.7 million, or 6.1%, compared to the same period in 2024. The increase included increases in professional services expense (up $1.0 million); donations expense (up $1.0 million), primarily related to a donation to the Frost Charitable Foundation; business development expense (up $556 thousand); foreclosed assets expense (up $451 thousand); and research and platform fees (up $423 thousand); among other things, partly offset by decreases in advertising/promotions expense (down $932 thousand) and check card expenses (down $416 thousand), among other things.

Table of Contents

Results of Segment Operations

We are managed under a matrix organizational structure whereby our two primary operating segments, Banking and Frost Wealth Advisors, overlap a regional reporting structure. A third operating segment, Non-Banks, is for the most part the parent holding company, as well as certain other insignificant non-bank subsidiaries of the parent that, for the most part, have little or no activity. A description of each segment, the methodologies used to measure segment financial performance and summarized operating results by segment are described in Note 14 - Operating Segments in the accompanying notes to consolidated financial statements included elsewhere in this report. Segment operating results are discussed in more detail below.

Banking

Net income for the three months ended March 31, 2025 increased $14.0 million, or 10.6%, compared to the same period in 2024. The increase during the three months ended March 31, 2025 was primarily the result of a $25.7 million increase in net interest income, a $7.4 million increase in non-interest income and a $580 thousand decrease in credit loss expense partly offset by a $17.9 million increase in non-interest expense and a $1.9 million increase in income tax expense.

Net interest income for the three months ended March 31, 2025 increased $25.7 million, or 6.6%, compared to the same period in 2024. The increase during the three months ended March 31, 2025 was primarily related to decreases in the average costs of interest-bearing deposit accounts and repurchase agreements combined with an increase in the average volume of loans and increases in the average yield on and volume of taxable securities, among other things. The impact of these items was partly offset by decreases in the average yields on loans and interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve) combined with increases in the average volumes of interest-bearing deposit accounts and repurchase agreements, among other things. Net interest income for the first three months of 2024 included an additional day as a result of leap year. See the analysis of net interest income included in the section captioned “Net Interest Income” included elsewhere in this discussion.

Credit loss expense for the three months ended March 31, 2025 totaled $13.1 million compared to $13.7 million during the same period in 2024. See the sections captioned “Credit Loss Expense” and “Allowance for Credit Losses” elsewhere in this discussion for further analysis of credit loss expense related to loans and off-balance-sheet commitments.

Non-interest income for the three months ended March 31, 2025 increased $7.4 million, or 11.2%, compared to the same period in 2024. The increase during the three months ended March 31, 2025 was primarily related to increases in service charges on deposit accounts; insurance commissions and fees; and interchange and card transaction fees. The increase in service charges on deposit accounts was primarily related to increases in overdraft charges on consumer and commercial accounts and commercial service charges. The increase in insurance commissions and fees was primarily the result of increases in benefit plan commissions, commercial lines property and casualty commissions, life insurance commissions, and contingent commissions. The increase in interchange and card transaction fees was primarily related increased income from card transactions. See the analysis of these categories of non-interest income included in the section captioned “Non-Interest Income” included elsewhere in this discussion.

Non-interest expense for the three months ended March 31, 2025 increased $17.9 million, or 6.2%, compared to the same period in 2024. The increase was primarily due to increases in salaries and wages; employee benefits expense; technology, furniture, and equipment expense; other non-interest expense; and net occupancy expense. These increases were partly offset by a decrease in deposit insurance expense. The increase in salaries and wages was primarily related to an increase in salaries due to annual merit and market increases and an increase in the number of employees. Salaries and wages were also impacted, to a lesser extent, by an increase in incentive compensation. The increase in employee benefits expense was primarily related increases in 401(k) plan expense, payroll taxes, and medical/dental benefits expense. The increase in technology, furniture, and equipment expense was primarily related to increases in cloud services expense, software maintenance, and depreciation on furniture and equipment, among other things. The increase in other non-interest expense included increases in professional services expense; donations expense; business development expense; sundry and other miscellaneous expense; and foreclosed assets expense; among other things, partly offset by decreases in advertising/promotions expense and check card expenses, among other things. The increase in net occupancy expense was primarily related to increases in depreciation on buildings and leasehold improvements; repairs/maintenance/service contracts expense; and lease expense, among other things, partly offset by an increase in tenant income. The decrease in deposit insurance expense was primarily due to a $7.7 million special deposit insurance assessment accrual during the three months ended March 31, 2024. See the analysis of these categories of non-interest expense included in the section captioned “Non-Interest Expense” included elsewhere in this discussion.

Table of Contents

Frost Wealth Advisors

Net income for the three months ended March 31, 2025 increased $1.2 million, or 17.0%, compared to the same period in 2024. The increase during the three months ended March 31, 2025 was primarily the result of a $5.3 million increase in non-interest income partly offset by a $3.9 million increase in non-interest expense, among other things.

Non-interest income for the three months ended March 31, 2025 increased $5.3 million, or 11.7%, compared to the same period in 2024. The increase during the three months ended March 31, 2025 was primarily due to increases in trust and investment management fees and other charges, commissions, and fees. The increase in trust and investment management fees was primarily related to increases in investment management fees and estate fees, among other things. The increase in investment management fees was primarily related to an increase in the average value of assets maintained in accounts. The increase in the average value of assets was partly related to higher average equity valuations during the first quarter of 2025 relative to the first quarter of 2024 and growth in the number of accounts. The increase in estate fees was primarily related to increased transaction volumes relative to 2024. The increase in other charges, commissions, and fees during the three months ended March 31, 2025 was primarily related to increases in income from the placement of annuities and mutual funds, and brokerage commission income, among other things. See the analysis of trust and investment management fees, other non-interest income and other charges, commissions, and fees included in the section captioned “Non-Interest Income” included elsewhere in this discussion.

Non-interest expense for the three months ended March 31, 2025 increased $3.9 million, or 10.2%, compared to the same period in 2024. The increase was primarily related to increases in salaries and wages; other non-interest expense and employee benefits expense. The increase in salaries and wages was primarily due to an increase in salaries, due to annual merit and market increases, and an increase in incentive compensation. The increase in other non-interest expense was primarily related to increases in research and platform fees and corporate overhead expense allocations, among other things, partly offset by decreases in sundry and other miscellaneous expense and professional services expense, among other things. The increase in employee benefits was primarily related to increases in 401(k)/profit sharing plan expense, payroll taxes, and medical/dental benefits expense, among other things.

Non-Banks

The Non-Banks operating segment had a net loss of $3.5 million during the three months ended March 31, 2025, compared to a net loss of $3.6 million during the same period in 2024. The three months ended March 31, 2025 was positively impacted by a decrease in net interest expense due to a decrease in the average rates paid on our long-term borrowings, and negatively impacted by an increase in non-interest expense and a decrease in the net income tax benefit.

Income Taxes

During the three months ended March 31, 2025, we recognized income tax expense of $28.2 million, for an effective tax rate of 15.7%, compared to $25.9 million, for an effective tax rate of 16.0%, for the same period in 2024. The effective income tax rates differed from the U.S. statutory federal income tax rate of 21% during 2025 and 2024 primarily due to the effect of tax-exempt income from securities, loans and life insurance policies and the income tax effects associated with stock-based compensation, among other things, and their relative proportion to total pre-tax net income. The increase in income tax expense during the three months ended March 31, 2025 was primarily due to an increase in projected pre-tax net income. The decrease in the effective tax rate during the three months ended March 31, 2025 was primarily related to a decrease in projected disallowed deposit interest expense combined with an increase in tax benefits associated with stock compensation, among other things.

Average Balance Sheet

Average assets totaled $50.9 billion for the three months ended March 31, 2025 representing an increase of $1.6 billion, or 3.2%, compared to average assets for the same period in 2024. Earning assets increased $1.5 billion, or 3.4%, during the three months ended March 31, 2025, compared to the same period in 2024. The increase in earning assets was primarily related to a $1.7 billion increase in average loans and a $373.9 million increase in average taxable securities partly offset by a $314.4 million decrease in tax-exempt securities, a $118.0 million decrease in average interest-bearing deposits (primarily amounts held in an interest-bearing account at the Federal Reserve) and a $75.0 million decrease in average resell agreements. Average deposits increased $933.4 million, or 2.3%, during the three months ended March 31, 2025, compared to the same period in 2024. The increase included a $1.1 billion increase in interest-bearing deposits partly offset by a $178.0 million decrease in non-interest-bearing deposits. Average non-interest-bearing deposits made up 33.1% and 34.3% of average total deposits during the three months ended March 31, 2025 and 2024, respectively.

Table of Contents

Loans

Details of our loan portfolio are presented in Note 3 - Loans in the accompanying notes to consolidated financial statements included elsewhere in this report. Loans increased $149.1 million, or 0.7%, from $20.8 billion at December 31, 2024 to $20.9 billion at March 31, 2025. The majority of our loan portfolio is comprised of commercial and industrial loans, energy loans, and real estate loans. Real estate loans include both commercial and consumer balances. Selected details related to our loan portfolio segments are presented below. Refer to our 2024 Form 10-K for a more detailed discussion of our loan origination and risk management processes.

Commercial and Industrial. Commercial and industrial loans increased $53.6 million, or 0.9%, from $6.1 billion at December 31, 2024 to $6.2 billion at March 31, 2025. Our commercial and industrial loans are a diverse group of loans to small, medium, and large businesses. The purpose of these loans varies from supporting seasonal working capital needs to term financing of equipment. While some short-term loans may be made on an unsecured basis, most are secured by the assets being financed with collateral margins that are consistent with our loan policy guidelines. The commercial and industrial loan portfolio also includes commercial leases and purchased shared national credits ("SNC"s).

Energy . Energy loans include loans to entities and individuals that are engaged in various energy-related activities including (i) the development and production of oil or natural gas, (ii) providing oil and gas field servicing, (iii) providing energy-related transportation services, (iv) providing equipment to support oil and gas drilling, (v) refining petrochemicals, or (vi) trading oil, gas and related commodities. Energy loans increased $24.2 million, or 2.1%, from $1.1 billion at December 31, 2024 to $1.2 billion at March 31, 2025. Energy loans are one of our largest industry concentrations totaling 5.5% of total loans at March 31, 2025, up from 5.4% of total loans at December 31, 2024. The average loan size, the significance of the portfolio and the specialized nature of the energy industry requires a highly prescriptive underwriting policy. Exceptions to this policy are rarely granted. Due to the large borrowing requirements of this customer base, the energy loan portfolio includes participations and SNCs.

Purchased Shared National Credits. SNCs are participations purchased from upstream financial organizations and tend to be larger in size than our originated portfolio. Our purchased SNC portfolio totaled $906.4 million at March 31, 2025, decreasing $98.4 million, or 9.8%, from $1.0 billion at December 31, 2024. At March 31, 2025, 33.8% of outstanding purchased SNCs were related to the construction industry while 13.6% were related to the real estate management industry, 12.9% were related to the financial services industry and 10.8% were related to the energy industry. The remaining purchased SNCs were diversified throughout various other industries, with no other single industry exceeding 10% of the total purchased SNC portfolio. SNC participations are originated in the normal course of business to meet the needs of our customers. As a matter of policy, we generally only participate in SNCs for companies headquartered in or which have significant operations within our market areas. In addition, we must have direct access to the company’s management, an existing banking relationship or the expectation of broadening the relationship with other banking products and services within the following 12 to 24 months. SNCs are reviewed at least quarterly for credit quality and business development successes.

Commercial Real Estate. Commercial real estate loans totaled $10.0 billion at both March 31, 2025 and December 31, 2024. Commercial real estate loans represented 75.7% and 76.3% of total real estate loans at March 31, 2025 and December 31, 2024, respectively. The majority of our commercial real estate loan portfolio consists of commercial real estate mortgages, which includes both permanent and intermediate term loans. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Consequently, these loans must undergo the analysis and underwriting process of a commercial and industrial loan, as well as that of a real estate loan. At March 31, 2025, approximately half of the outstanding principal balance of our commercial real estate loans (excluding construction and land) were secured by owner-occupied properties.

Consumer Real Estate and Other Consumer Loans. The consumer real estate loan portfolio increased $100.2 million, or 3.2%, from $3.1 billion at December 31, 2024 to $3.2 billion at March 31, 2025. Combined, home equity loans and lines of credit made up 58.6% and 58.8% of the consumer real estate loan total at March 31, 2025 and December 31, 2024, respectively. We offer home equity loans up to 80% of the estimated value of the personal residence of the borrower, less the value of existing mortgages and home improvement loans. We also originate 1-4 family mortgage loans for portfolio investment purposes. Consumer and other loans decreased $19.3 million, or 4.3%, from December 31, 2024. The consumer and other loan portfolio primarily consists of automobile loans, overdrafts, unsecured revolving credit products, personal loans secured by cash and cash equivalents and other similar types of credit facilities.

Table of Contents

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


			Accruing Loans 30-89 Days Past Due				Accruing Loans 90 or More Days Past Due				Total Accruing Past Due Loans
	Total Loans		Amount		Percent of Loans in Category		Amount		Percent of Loans in Category		Amount		Percent of Loans in Category
March 31, 2025
Commercial and industrial	$	6,163,093	$	36,834	0.60	%	$	7,218	0.12	%	$	44,052	0.72	%
Energy	1,153,137		6,980		0.61		39		—		7,019		0.61
Commercial real estate:
Buildings, land, and other	7,707,702		45,801		0.59		4,098		0.05		49,899		0.64
Construction	2,251,265		3,844		0.17		—		—		3,844		0.17
Consumer real estate	3,203,544		18,456		0.58		3,322		0.10		21,778		0.68
Consumer and other	425,179		6,326		1.49		958		0.23		7,284		1.72
Total	$	20,903,920	$	118,241	0.57		$	15,635	0.07		$	133,876	0.64

December 31, 2024
Commercial and industrial	$	6,109,532	$	36,540	0.60	%	$	7,685	0.13	%	$	44,225	0.73	%
Energy	1,128,895		4,263		0.38		—		—		4,263		0.38
Commercial real estate:
Buildings, land, and other	7,704,447		36,737		0.48		1,523		0.02		38,260		0.50
Construction	2,264,076		870		0.04		—		—		870		0.04
Consumer real estate	3,103,389		17,015		0.55		5,681		0.18		22,696		0.73
Consumer and other	444,474		6,341		1.43		822		0.18		7,163		1.61
Total	$	20,754,813	$	101,766	0.49		$	15,711	0.08		$	117,477	0.57

Accruing past due loans at March 31, 2025 increased $16.4 million compared to December 31, 2024. The increase was primarily related to increases in past due commercial real estate - buildings, land, and other loans (up $11.6 million), past due commercial real estate - construction loans (up $3.0 million) and past due energy loans (up $2.8 million). Accruing past due commercial real estate loans - building, land and other at March 31, 2025 and December 31, 2024 included $8.2 million and $6.2 million, respectively, related to owner occupied properties and $41.7 million and $32.1 million, respectively, related to non-owner occupied properties.

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


	March 31, 2025							December 31, 2024
			Non-Accrual Loans							Non-Accrual Loans
	Total Loans		Amount			Percent of Loans in Category		Total Loans		Amount			Percent of Loans in Category
Commercial and industrial	$	6,163,093	$	48,851		0.79	%	$	6,109,532	$	46,004		0.75	%
Energy	1,153,137		4,035			0.35		1,128,895		4,079			0.36
Commercial real estate:
Buildings, land, and other	7,707,702		23,669			0.31		7,704,447		21,920			0.28
Construction	2,251,265		—			—		2,264,076		—			—
Consumer real estate	3,203,544		6,438			0.20		3,103,389		6,511			0.21
Consumer and other	425,179		541			0.13		444,474		352			0.08
Total	$	20,903,920	$	83,534		0.40		$	20,754,813	$	78,866		0.38
Allowance for credit losses on loans			$	275,488						$	270,151
Ratio of allowance for credit losses on loans to non-accrual loans			329.79		%					342.54		%

Table of Contents

Non-accrual loans at March 31, 2025 increased $4.7 million from December 31, 2024 primarily due to increases in non-accrual commercial and industrial loans and non-accrual commercial real estate - buildings, land, and other loans. Non-accrual commercial real estate loans - building, land and other at March 31, 2025 and December 31, 2024 included $11.4 million and $19.8 million, respectively, related to owner occupied properties and $12.2 million and $2.1 million, respectively, related to non-owner occupied properties.

Generally, loans are placed on non-accrual status if principal or interest payments become 90 days past due and/or management deems the collectibility of the principal and/or interest to be in question, as well as when required by regulatory requirements. Once interest accruals are discontinued, accrued but uncollected interest is charged to current year operations. Subsequent receipts on non-accrual loans are recorded as a reduction of principal, and interest income is recorded only after principal recovery is reasonably assured. Classification of a loan as non-accrual does not preclude the ultimate collection of loan principal or interest. Non-accrual commercial and industrial loans included two credit relationships in excess of $5.0 million totaling $27.6 million at March 31, 2025 and $28.7 million at December 31, 2024. Non-accrual commercial real estate loans included one credit relationship in excess of $5.0 million totaling $9.5 million at March 31, 2025. We recognized a $2.0 million charge-off related to this credit relationship during the first quarter of 2025. At December 31, 2024, non-accrual commercial real estate loans included one credit relationship in excess of $5.0 million totaling $7.5 million. The outstanding balance of this credit relationship decreased to $3.0 million at March 31, 2025 as a result of principal payments. Another credit relationship had an aggregate balance of $5.1 million at December 31, 2024 of which $4.6 million was included with non-accrual commercial real estate loans and $586 thousand was included with non-accrual commercial and industrial loans. This credit relationship paid off during the first quarter of 2025 and we recognized $329 thousand as a recovery of prior charge-offs.

Table of Contents

Allowance for Credit Losses

In the case of loans and securities, allowances for credit losses are contra-asset valuation accounts, calculated in accordance with Accounting Standards Codification (“ASC”) Topic 326 (“ASC 326”) Financial Instruments - Credit Losses, that are deducted from the amortized cost basis of these assets to present the net amount expected to be collected. In the case of off-balance-sheet credit exposures, the allowance for credit losses is a liability account, calculated in accordance with ASC 326, reported as a component of accrued interest payable and other liabilities in our consolidated balance sheets. The amount of each allowance account represents management's best estimate of current expected credit losses (“CECL”) on these financial instruments considering available information, from internal and external sources, relevant to assessing exposure to credit loss over the contractual term of the instrument. Relevant available information includes historical credit loss experience, current conditions, and reasonable and supportable forecasts. While historical credit loss experience provides the basis for the estimation of expected credit losses, adjustments to historical loss information may be made for differences in current portfolio-specific risk characteristics, environmental conditions, or other relevant factors. While management utilizes its best judgment and information available, the ultimate adequacy of our allowance accounts is dependent upon a variety of factors beyond our control, including the performance of our portfolios, the economy, changes in interest rates and the view of the regulatory authorities toward classification of assets. See our 2024 Form 10-K for additional information regarding our accounting policies related to credit losses.

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


	Amount of Allowance Allocated		Percent of Loans in Each Category to Total Loans		Total Loans		Ratio of Allowance Allocated to Loans in Each Category
March 31, 2025
Commercial and industrial	$	94,307	29.5	%	$	6,163,093	1.53	%
Energy	10,256		5.5		1,153,137		0.89
Commercial real estate	143,177		47.6		9,958,967		1.44
Consumer real estate	18,924		15.3		3,203,544		0.59
Consumer and other	8,824		2.1		425,179		2.08
Total	$	275,488	100.0	%	$	20,903,920	1.32
December 31, 2024
Commercial and industrial	$	87,569	29.5	%	$	6,109,532	1.43	%
Energy	9,992		5.4		1,128,895		0.89
Commercial real estate	143,205		48.0		9,968,523		1.44
Consumer real estate	19,106		15.0		3,103,389		0.62
Consumer and other	10,279		2.1		444,474		2.31
Total	$	270,151	100.0	%	$	20,754,813	1.30

The allowance allocated to commercial and industrial loans totaled $94.3 million, or 1.53% of total commercial and industrial loans, at March 31, 2025 increasing $6.7 million, or 7.7%, compared to $87.6 million, or 1.43% of total commercial and industrial loans, at December 31, 2024. Modeled expected credit losses increased $3.8 million, in part due to growth within the portfolio and an increase in the weighted-average risk grade. Qualitative factor (“Q-Factor”) and other qualitative adjustments related to commercial and industrial loans increased $1.7 million primarily due to an increase in the model overlay for credit concentrations. Specific allocations for commercial and industrial loans that were evaluated for expected credit losses on an individual basis increased $1.2 million from $13.3 million at December 31, 2024 to $14.4 million at March 31, 2025. The increase was primarily related to new specific allocations for new individually assessed loans.

The allowance allocated to energy loans totaled $10.3 million, or 0.89% of total energy loans, at March 31, 2025 increasing $264 thousand, or 2.6%, compared to $10.0 million, or 0.89% of total energy loans, at December 31, 2024. Modeled expected credit losses related to energy loans increased $138 thousand while Q-Factor and other qualitative adjustments related to energy loans increased $149 thousand. Specific allocations for energy loans that were evaluated for expected credit losses on an individual basis totaled $2.7 million at both March 31, 2025 and December 31, 2024.

Table of Contents

The allowance allocated to commercial real estate loans totaled $143.2 million, or 1.44% of total commercial real estate loans, at both March 31, 2025 and December 31, 2024 as there was no significant change in modeled expected credit losses; Q-Factor and other qualitative adjustments; or specific allocations for commercial real estate loans that were evaluated for expected credit losses on an individual basis.

Additional information related to the allowance allocated to commercial real estate loans at March 31, 2025 and December 31, 2024 is included in the following table:


	Owner Occupied			Non-owner Occupied			Construction and Land			Total
March 31, 2025
Modeled expected credit losses	$	12,230		$	4,016		$	1,236		$	17,482
Q-Factor and other qualitative adjustments	28,390			49,867			46,813			125,070
Specific allocations	122			—			503			625
Total	$	40,742		$	53,883		$	48,552		$	143,177
Total Loans	$	3,622,476		$	3,548,744		$	2,787,747		$	9,958,967
Ratio of allowance to loans in each category	1.12		%	1.52		%	1.74		%	1.44		%
December 31, 2024
Modeled expected credit losses	$	12,579		$	4,199		$	771		$	17,549
Q-Factor and other qualitative adjustments	28,268			49,325			47,438			125,031
Specific allocations	122			—			503			625
Total	$	40,969		$	53,524		$	48,712		$	143,205
Total Loans	$	3,622,201		$	3,543,019		$	2,803,303		$	9,968,523
Ratio of allowance to loans in each category	1.13		%	1.51		%	1.74		%	1.44		%

The allowance allocated to consumer real estate loans totaled $18.9 million, or 0.59% of total consumer real estate loans, at March 31, 2025 decreasing $182 thousand, or 1.0%, compared to $19.1 million, or 0.62% of total consumer real estate loans, at December 31, 2024 primarily due to a $158 thousand decrease in modeled expected credit losses.

The allowance allocated to consumer loans totaled $8.8 million, or 2.08% of total consumer loans, at March 31, 2025, decreasing $1.5 million, or 14.2%, compared to $10.3 million, or 2.31% of total consumer loans, at December 31, 2024. The decrease was primarily related to a decrease in modeled expected credit losses, down $1.4 million, in part due to a decrease in the expected loss rate associated with overdrafts.

As more fully described in our 2024 Form 10-K, we measure expected credit losses over the life of each loan utilizing a combination of models which measure probability of default and loss given default, among other things. The measurement of expected credit losses is impacted by loan/borrower attributes and certain macroeconomic variables. Models are adjusted to reflect the current impact of certain macroeconomic variables as well as their expected changes over a reasonable and supportable forecast period.

In estimating expected credit losses as of March 31, 2025, we utilized the Moody’s Analytics March 2025 Baseline Scenario (the “March 2025 Baseline Scenario”) to forecast the macroeconomic variables used in our models. The March 2025 Baseline Scenario is an estimate of the most likely path of the economy through the current business cycle (50% probability that economic conditions will be worse and 50% probability that economic conditions will be better). The March 2025 Baseline Scenario projections included, among other things, (i) U.S. Nominal Gross Domestic Product average annualized quarterly growth rates of 4.67% during the remainder of 2025 and 4.41% through the end of the forecast period in the first quarter of 2027; (ii) average annualized U.S. unemployment rates of 4.10% during the remainder of 2025 and 4.34% through the end of the forecast period in the first quarter of 2027; (iii) average annualized Texas unemployment rate of 4.14% during the remainder of 2025 and 4.11% through the end of the forecast period in the first quarter of 2027; (iv) projected average 10 year Treasury rate of 4.38% during the remainder of 2025 and 4.29% through the end of the forecast period in the first quarter of 2027; and (v) average oil price of $71.09 per barrel during the remainder of 2025 and $66.64 per barrel through the end of the forecast period in the first quarter of 2027.

In estimating expected credit losses as of December 31, 2024, we utilized the Moody’s Analytics December 2024 Consensus Scenario (the “December 2024 Consensus Scenario”) to forecast the macroeconomic variables used in our models. The December 2024 Consensus Scenario was based on the review of a variety of surveys of baseline forecasts of the U.S. economy. The December 2024 Consensus Scenario projections included, among other things, (i) U.S. Nominal Gross Domestic Product average annualized quarterly growth rates of 3.50% in 2025 and 4.43% in 2026; (ii) average annualized U.S. unemployment rate of 4.36% during 2025 and 4.19% in 2026; (iii) average annualized Texas unemployment rate of 4.21% during 2025 and

Table of Contents

3.99% during 2026; (iv) projected average 10 year Treasury rate of 4.23% during 2025 and 4.12% during 2026; and (v) average oil price of $70.88 per barrel during 2025 and $69.96 per barrel during 2026.

The overall loan portfolio as of March 31, 2025 increased $149.1 million, or 0.7%, compared to December 31, 2024. This increase included a $100.2 million, or 3.2%, increase in consumer real estate loans; a $53.6 million, or 0.9%, increase in commercial and industrial loans; and a $24.2 million, or 2.1%, increase in energy loans. These increases were partly offset by a $19.3 million, or 4.3%, decrease in consumer and other loans and a $9.6 million, or 0.1%, decrease in commercial real estate loans.

The weighted average risk grade for commercial and industrial loans increased to 6.66 at March 31, 2025 from 6.64 at December 31, 2024. The increase was partly related to an increase in the weighted-average risk grade of higher-risk grade classified loans to 11.34 at March 31, 2025 from 11.29 at December 31, 2024 partly offset by the impact of an $18.5 million decrease in such loans. Classified loans consist of loans having a risk grade of 11, 12 or 13. The increase was also partly related to an increase in the weighted-average risk grade of pass grade commercial and industrial loans, which increased to 6.31 at March 31, 2025 from 6.30 at December 31, 2024. The weighted-average risk grade for energy loans increased to 5.64 at March 31, 2025 from 5.58 at December 31, 2024. Pass-grade energy loans increased $14.5 million while the weighted-average risk grade of such loans increased from 5.51 at December 31, 2024 to 5.53 at March 31, 2025. The increase in the weighted-average risk grade for energy loans was also partly due to a $9.7 million increase in energy loans graded as “special mention” (risk grade 10). The weighted average risk grade for commercial real estate loans was 7.35 at both March 31, 2025 and December 31, 2024 as the impact of an increase in the weighted-average risk grade of pass grade loans from 7.07 at December 31, 2024 to 7.08 at March 31, 2025 was offset by the impact of a decrease in classified commercial real estate loans (down $30.1 million).

As noted above, our credit loss models utilized the economic forecasts in the Moody's March 2025 Baseline Scenario for our estimated expected credit losses as of March 31, 2025 and the Moody’s December 2024 Consensus Scenario for our estimate of expected credit losses as of December 31, 2024. We qualitatively adjusted the model results based on these scenarios for various risk factors that are not considered within our modeling processes but are nonetheless relevant in assessing the expected credit losses within our loan pools. These qualitative factor, or Q-Factor, adjustments are discussed below.

Q-Factor adjustments are based upon management's judgment and current assessment as to the impact of risks related to changes in lending policies and procedures; economic and business conditions; loan portfolio attributes and credit concentrations; and external factors, among other things, that are not already captured within the modeling inputs, assumptions and other processes. Management assesses the potential impact of such items within a range of severely negative impact to positive impact and adjusts the modeled expected credit loss by an aggregate adjustment percentage based upon the assessment. As a result of this assessment as of March 31, 2025, modeled expected credit losses were adjusted upwards by a weighted-average Q-Factor adjustment of approximately 4.0%, resulting in a $3.9 million total adjustment, compared to 4.1% at December 31, 2024, which resulted in a $3.8 million total adjustment.

We have also provided additional qualitative adjustments, or management overlays, as of March 31, 2025 as management believes there are still significant risks impacting certain categories of our loan portfolio. Q-Factor and other qualitative adjustments as of March 31, 2025 are detailed in the table below.


	Q-Factor Adjustment		Model Overlays		Office Building Overlays		Down-Side Scenario Overlay		Credit Concentration Overlays		Consumer Overlay		Total
Commercial and industrial	$	2,220	$	—	$	—	$	13,048	$	9,113	$	—	$	24,381
Energy	164		—		—		—		3,308		—		3,472
Commercial real estate:
Owner occupied	554		27,063		—		—		773		—		28,390
Non-owner occupied	201		34,820		13,279		—		1,567		—		49,867
Construction and land	62		40,519		5,990		—		242		—		46,813
Consumer real estate	615		—		—		—		—		—		615
Consumer and other	84		—		—		—		—		3,000		3,084
Total	$	3,900	$	102,402	$	19,269	$	13,048	$	15,003	$	3,000	$	156,622

Table of Contents

Model overlays are qualitative adjustments to address the effects of risks not captured within our commercial real estate credit loss models. These adjustments are determined based upon minimum reserve ratios for our commercial real estate loans. In the case of our commercial real estate - owner occupied loan portfolio, we determined a minimum reserve ratio is appropriate to address the effect of the model's over-sensitivity to positive changes in certain economic variables. After analysis and benchmarking against peer bank data, we believe the modeled results may be overly optimistic and not appropriately capturing downside risk. As such, we determined that the appropriate forecasted loss rate for our owner-occupied commercial real estate loan portfolio should be more closely aligned with that of our commercial and industrial loan portfolio. In the case of our commercial real estate - non-owner occupied and commercial real estate - construction loan portfolios, we determined minimum reserve ratios are appropriate as we believe the modeled results are not appropriately capturing the downside risk associated with our borrowers' ability to access the capital markets for the sale or refinancing of investor real estate and assets currently under construction. We believe access to capital may be impaired for a significant amount of time. Accordingly, this would require secondary sources of liquidity and capital to support completed projects that may take considerably longer to stabilize than originally underwritten. Furthermore, most of our non-owner occupied and construction loans are originated with floating interest rates. As a result, these borrowers have been significantly impacted by the most recent cycle of rising interest rates. While there was a slight decrease in market interest rates in the second half of 2024, market expectations for short-term rates now forecast that future reductions will come at a slower pace than previously thought while longer-term rates are increasing as investors have begun to demand term and risk premiums at the long end of the yield curve.

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

The down-side scenario overlay is a qualitative adjustment for our commercial and industrial loan portfolio to address the significant risk of economic recession as a result of inflation; tariffs and other protectionist trade policies; rising interest rates; labor shortages; disruption in financial markets and global supply chains; further oil price volatility; and the current or anticipated impact of global wars/military conflicts, terrorism, or other geopolitical events. Factors such as these are outside of our control but nonetheless affect customer income levels and could alter anticipated customer behavior, including borrowing, repayment, investment, and deposit practices. To determine this qualitative adjustment, we use an alternative, more pessimistic economic scenario to forecast the macroeconomic variables used in our models. As of March 31, 2025, we used the Moody’s Analytics S3 Alternative Scenario Downside - 90th Percentile. In modeling expected credit losses using this scenario, we also assume each non-classified loan within our modeled loan pools is downgraded by one risk grade level. The qualitative adjustment is based upon the amount by which the alternative scenario modeling results exceed those of the primary scenario used in estimating credit loss expense, adjusted based upon management's assessment of the probability that this more pessimistic economic scenario will occur.

Credit concentration overlays are qualitative adjustments based upon statistical analysis to address relationship exposure concentrations within our loan portfolio. Variations in loan portfolio concentrations over time cause expected credit losses within our existing portfolio to differ from historical loss experience. Given that the allowance for credit losses on loans reflects expected credit losses within our loan portfolio and the fact that these expected credit losses are uncertain as to nature, timing and amount, management believes that segments with higher concentration risk are more likely to experience a high loss event. Due to the fact that a significant portion of our loan portfolio is concentrated in large credit relationships and because of large, concentrated credit losses in recent years, management made the qualitative adjustments detailed in the table above to address the risk associated with such a relationship deteriorating to a loss event.

The consumer overlay is a qualitative adjustment for our consumer and other loan portfolio to address the risk associated with the level of unsecured loans within this portfolio and other risk factors. Unsecured consumer loans have an elevated risk of loss in times of economic stress as these loans lack a secondary source of repayment in the form of hard collateral. This adjustment was determined by analyzing our consumer loan charge-off trends as well as those of the general banking industry. Management deemed it appropriate to consider an additional overlay to the modeled forecasted losses for the unsecured consumer portfolio.

Table of Contents

As of December 31, 2024, we provided qualitative adjustments, as detailed in the table below. Further information regarding these qualitative adjustments is provided in our 2024 Form 10-K.


	Q-Factor Adjustment		Model Overlays		Office Building Overlays		Down-Side Scenario Overlay		Credit Concentration Overlays		Consumer Overlay		Total
Commercial and industrial	$	2,067	$	—	$	—	$	13,732	$	6,836	$	—	$	22,635
Energy	159		—		—		—		3,164		—		3,323
Commercial real estate:
Owner occupied	566		26,699		—		—		1,003		—		28,268
Non-owner occupied	252		34,522		13,365		—		1,186		—		49,325
Construction	46		41,232		5,772		—		388		—		47,438
Consumer real estate	620		—		—		—		—		—		620
Consumer and other	95		—		—		—		—		3,000		3,095
Total	$	3,805	$	102,453	$	19,137	$	13,732	$	12,577	$	3,000	$	154,704

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


	Credit Loss Expense (Benefit)		Net (Charge-Offs) Recoveries		Average Loans		Ratio of Annualized Net (Charge-Offs) Recoveries to Average Loans
Three months ended:
March 31, 2025
Commercial and industrial	$	10,181	$	(3,443)	$	6,066,373	(0.23)	%
Energy	(38)		302		1,140,334		0.11
Commercial real estate	1,970		(1,998)		9,993,337		(0.08)
Consumer real estate	429		(611)		3,152,604		(0.08)
Consumer and other	2,486		(3,941)		435,820		(3.67)
Total	$	15,028	$	(9,691)	$	20,788,468	(0.19)
March 31, 2024
Commercial and industrial	$	1,992	$	(402)	$	6,007,791	(0.03)	%
Energy	(3,776)		180		951,545		0.08
Commercial real estate	7,610		16		9,175,278		—
Consumer real estate	1,806		(1,487)		2,505,559		(0.24)
Consumer and other	4,018		(5,656)		472,098		(4.82)
Total	$	11,650	$	(7,349)	$	19,112,271	(0.15)

We recorded a net credit loss expense related to loans totaling $15.0 million for the three months ended March 31, 2025 while we recorded a net credit loss expense totaling $11.7 million during the same period in 2024. Net credit loss expense/benefit for each portfolio segment reflects the amount needed to adjust the allowance for credit losses allocated to that segment to the level of expected credit losses determined under our allowance methodology after net charge-offs have been recognized. The net credit loss expense related to loans during the first three months of 2025 primarily reflects an increase in expected credit losses associated with commercial and industrial loans primarily related to increases in modeled expected credit losses, model overlays and specific allocations. The net credit loss expense related to loans during the first three months of 2025 also reflects recent charge-off trends particularly related to commercial and industrial loans and consumer loans (overdrafts). In 2025, we implemented new tools and enhanced internal procedures that are designed to identify fraudulent activity more accurately and more rapidly than in the past. As a result, we began writing-off deposit accounts that were overdrawn as a result of fraudulent activity directly to fraud expense, which is included in other non-interest expense in the accompanying consolidated income statements, rather than as charge-offs through the allowance for credit losses on loans. No prior period amounts were reclassified in accordance with these new procedures as management determined such amounts were not significant to the prior financial statements.

The ratio of the allowance for credit losses on loans to total loans was 1.32% at March 31, 2025 compared to 1.30% December 31, 2024. Management believes the recorded amount of the allowance for credit losses on loans is appropriate based upon management’s best estimate of current expected credit losses within the existing portfolio of loans. Should any of the factors considered by management in making this estimate change, our estimate of current expected credit losses could also change, which could affect the level of future credit loss expense related to loans.

Table of Contents

Allowance for Credit Losses - Off-Balance-Sheet Credit Exposures. The allowance for credit losses on off-balance-sheet credit exposures totaled $49.9 million and $51.9 million at March 31, 2025 and December 31, 2024, respectively. The level of the allowance for credit losses on off-balance-sheet credit exposures depends upon the volume of outstanding commitments, underlying risk grades, the expected utilization of available funds and forecasted economic conditions impacting our loan portfolio. The allowance for credit losses on off-balance-sheet credit exposures at both March 31, 2025 and December 31, 2024 were also impacted by a $4.3 million specific allocation related to certain unfunded letters of credit for a commercial and industrial borrower that was evaluated for expected credit losses on an individual basis. We also recognized specific allocations for funded loans to this borrower totaling $7.2 million at both March 31, 2025 and December 31, 2024. We recognized a net credit loss benefit related to off-balance-sheet credit exposures totaling $2.0 million during the three months ended March 31, 2025, compared to a net credit loss expense of $2.0 million during the same period in 2024. Our policies and methodology used to estimate the allowance for credit losses on off-balance-sheet credit exposures are further described in our 2024 Form 10-K.

Capital and Liquidity

Capital . Shareholders’ equity totaled $4.1 billion at March 31, 2025 and $3.9 billion at December 31, 2024. Sources of capital during the three months ended March 31, 2025 included net income of $150.9 million; other comprehensive income, net of tax, of $122.8 million; $4.1 million related to stock-based compensation; and $3.7 million in proceeds from stock option exercises. Uses of capital during the three months ended March 31, 2025 included $63.3 million of dividends paid on preferred and common stock and $2.6 million of treasury stock purchases.

The accumulated other comprehensive income/loss component of shareholders’ equity totaled a net, after-tax, unrealized loss of $1.1 billion at March 31, 2025, compared to a net, after-tax, unrealized loss of $1.3 billion at December 31, 2024. The decrease in the net, after-tax, unrealized loss was primarily due to a $122.5 million net, after-tax, increase in the fair value of securities available for sale.

Under the Basel III Capital Rules, we have elected to opt-out of the requirement to include most components of accumulated other comprehensive income in regulatory capital. Accordingly, amounts reported as accumulated other comprehensive income/loss do not increase or reduce regulatory capital and are not included in the calculation of our regulatory capital ratios. In connection with the adoption of ASC 326 on January 1, 2020, we also elected to exclude, for a transitional period, the effects of credit loss accounting under CECL in the calculation of our regulatory capital and regulatory capital ratios. The transitional period ended on December 31, 2024. Regulatory agencies for banks and bank holding companies utilize capital guidelines designed to measure capital and take into consideration the risk inherent in both on-balance-sheet and off-balance-sheet items. See Note 6 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements included elsewhere in this report.

We paid a quarterly dividend of $0.95 per common share during the first quarter of 2025 and a quarterly dividend of $0.92 per common share during the first quarter of 2024. These dividend amounts equate to a common stock dividend payout ratio of 41.3% and 44.6% during the first three months of 2025 and 2024, respectively. Our ability to declare or pay dividends on, or purchase, redeem or otherwise acquire, shares of our capital stock may be impacted by certain restrictions described in Note 6 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements included elsewhere in this report.

Stock Repurchase Plans. From time to time, our board of directors has authorized stock repurchase plans. In general, stock repurchase plans allow us to proactively manage our capital position and provide management the ability to repurchase shares of our common stock opportunistically in instances where management believes the market price undervalues our company. Such plans also provide us with the ability to repurchase shares of common stock that can be used to satisfy obligations related to stock compensation awards in order to mitigate the dilutive effect of such awards. For additional details, see Note 6 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements and Part II, Item 2 - Unregistered Sales of Equity Securities and Use of Proceeds, each included elsewhere in this report.

Liquidity . As more fully discussed in our 2024 Form 10-K, our liquidity position is continuously monitored, and adjustments are made to the balance between sources and uses of funds as deemed appropriate. Liquidity risk management is an important element in our asset/liability management process. We regularly model liquidity stress scenarios to assess potential liquidity outflows or funding problems resulting from economic disruptions, volatility in the financial markets, unexpected credit events or other significant occurrences deemed problematic by management. These scenarios are incorporated into our contingency funding plan, which provides the basis for the identification of our liquidity needs. Our principal source of funding has been our customer deposits, supplemented by our short-term and long-term borrowings as well as maturities of securities and loan amortization. As of March 31, 2025, we had approximately $7.1 billion held in an interest-bearing account at the Federal Reserve. We also have the ability to borrow funds as a member of the FHLB. As of March 31, 2025, based upon available, pledgeable collateral, our total borrowing capacity with the FHLB was approximately $6.5 billion. Furthermore, at March 31,

Table of Contents

2025, we had approximately $9.7 billion in securities that were available to pledge and could be used to support additional borrowings, as needed, through repurchase agreements or the Federal Reserve discount window.

Since Cullen/Frost is a holding company and does not conduct operations, its primary sources of liquidity are dividends upstreamed from Frost Bank and borrowings from outside sources. Banking regulations may limit the amount of dividends that may be paid by Frost Bank. See Note 6 - Capital and Regulatory Matters in the accompanying notes to consolidated financial statements included elsewhere in this report regarding such dividends. At March 31, 2025, Cullen/Frost had liquid assets, primarily consisting of cash on deposit at Frost Bank, totaling $348.7 million.

Accounting Standards Updates

See Note 16 - Accounting Standards Updates in the accompanying notes to consolidated financial statements included elsewhere in this report for details of recently issued accounting pronouncements and their expected impact on our financial statements.

Table of Contents

Item 3. Quantitative and Qualitative Disclosures About Market Risk

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

Refer to the discussion of market risks included in Item 7A. Quantitative and Qualitative Disclosures About Market Risk in the 2024 Form 10-K. There has been no significant change in the types of market risks we face since December 31, 2024.

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

Our model simulations as of March 31, 2025 indicate that our projected balance sheet is slightly less asset sensitive in comparison to our balance sheet as of December 31, 2024. For modeling purposes, as of March 31, 2025, the model simulations projected that 100 and 200 basis point ratable increases in interest rates would result in positive variances in net interest income of 1.2% and 2.4%, respectively, relative to the flat-rate case over the next 12 months, while 100 and 200 basis point ratable decreases in interest rates would result in negative variances in net interest income of 0.6% and 2.3%, respectively, relative to the flat-rate case over the next 12 months. For modeling purposes, as of December 31, 2024, the model simulations projected that 100 and 200 basis point ratable increases in interest rates would result in positive variances in net interest income of 1.5% and 2.8%, respectively, relative to the flat-rate case over the next 12 months, while 100 and 200 basis point ratable decreases in interest rates would result in negative variances in net interest income of 1.1% and 2.2%, respectively, relative to the flat-rate case over the next 12 months.

We do not currently pay interest on a significant portion of our commercial demand deposits. Any interest rate that would ultimately be paid on these commercial demand deposits would likely depend upon a variety of factors, some of which are beyond our control. Our March 31, 2025 and December 31, 2024, model simulations did not assume any payment of interest on commercial demand deposits (those not already receiving an earnings credit). Management believes, based on our experience during the last interest rate cycle, that it is less likely we will pay interest on these deposits as rates increase.

As of March 31, 2025, the effects of a 200 basis point increase and a 200 basis point decrease in interest rates on our derivative holdings would not result in a significant variance in our net interest income.

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

Item 4. Controls and Procedures

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

Table of Contents

Part II. Other Information

Item 1. Legal Proceedings

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

Item 1A. Risk Factors

There has been no material change in the risk factors disclosed under Item 1A. of our 2024 Form 10-K.

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

The following table provides information with respect to purchases we made or were made on our behalf or any “affiliated purchaser” (as defined in Rule 10b-18(a)(3) under the Securities Exchange Act of 1934), of our common stock during the three months ended March 31, 2025. Dollar amounts in thousands.


Period	Total Number of Shares Purchased		Average Price Paid Per Share		Total Number of Shares Purchased as Part of Publicly Announced Plan	Maximum Number of Shares (or Approximate Dollar Value) That May Yet Be Purchased Under the Plan at the End of the Period (1)
January 1, 2025 to January 31, 2025	—		$	—	—	$	150,000
February 1, 2025 to February 28, 2025	18,406	(2)	141.11		—	150,000
March 1, 2025 to March 31, 2025	21	(2)	122.60		—	150,000
Total	18,427				—

(1) On January 29, 2025, Cullen/Frost announced that our board of directors authorized a $ 150.0 million stock repurchase program, allowing us to repurchase shares of our common stock over a one-year period expiring on January 28, 2026.

(2) Repurchases made in connection with the vesting of certain stock compensation awards.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

None.

Item 5. Other Information

Insider Trading Policies and Procedures. Our board of directors has adopted the Cullen/Frost Bankers, Inc. Insider Trading Policy which governs the purchase, sale, and/or other dispositions of our securities by directors, officers and employees, or by Cullen/Frost itself. This policy has been reasonably designed to promote compliance with insider trading laws, rules and regulations, and applicable NYSE listing standards.

Rule 10b5-1 and Non-Rule 10b5-1 Trading Arrangements. None .

Table of Contents

Item 6. Exhibits

(a) Exhibits


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

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

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

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

Table of Contents

Signatures

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

Cullen/Frost Bankers, Inc.

(Registrant)

Date:

May 1, 2025

By:

/s/ Daniel J. Geddes

Daniel J. Geddes

Group Executive Vice President

and Chief Financial Officer

(Principal Financial Officer)

Date:

May 1, 2025

By:

/s/ Matthew B. Henson

Matthew B. Henson

Executive Vice President

and Chief Accounting Officer

(Principal Accounting Officer)

TABLE OF CONTENTS

Part I. Financial Information Item 1. Financial Statements (unaudited)Note 1 - Significant Accounting Policies Note 2 - Securities Note 3 - Loans Note 4 - Deposits Note 5 - Off-balance-sheet Arrangements, Commitments, Guarantees and Contingencies Note 6 - Capital and Regulatory Matters Note 7 - Derivative Financial Instruments Note 8 - Balance Sheet Offsetting and Repurchase Agreements Note 9 - Stock-based Compensation Note 10 - Earnings Per Common Share Note 11 - Defined Benefit Plans Note 12 - Income Taxes Note 13 - Other Comprehensive Income (loss)Note 14 Operating Segments Note 15 Fair Value Measurements Note 16 - Accounting Standards Updates Item 2. Management S Discussion and Analysis Of Financial Condition and Results Of Operations Item 3. Quantitative and Qualitative Disclosures About Market Risk Item 4. Controls and Procedures Part II. Other Information Item 1. Legal Proceedings Item 1A. Risk Factors Item 2. Unregistered Sales Of Equity Securities and Use Of Proceeds Item 3. Defaults Upon Senior Securities Item 4. Mine Safety Disclosures Item 5. Other Information Item 6. Exhibits

Exhibits

31.1 Rule 13a-14(a) Certification of the Corporation's Chief Executive Officer 31.2 Rule 13a-14(a) Certification of the Corporation's Chief Financial Officer 32.1(1) Section 1350 Certification of the Corporation's Chief Executive Officer 32.2(1) Section 1350 Certification of the Corporation's Chief Financial Officer

CFR 10-Q Quarter ended March 31, 2025

Exhibits