FFIN 10-Q Quarterly Report June 30, 2017 | Alphaminr
FIRST FINANCIAL BANKSHARES INC

FFIN 10-Q Quarter ended June 30, 2017

FIRST FINANCIAL BANKSHARES INC
10-Ks and 10-Qs
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
PROXIES
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
10-Q 1 d410813d10q.htm 10-Q 10-Q
Table of Contents

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 June 30, 2017

Commission file number 0-7674

FIRST FINANCIAL BANKSHARES, INC.

(Exact name of registrant as specified in its charter)

Texas 75-0944023

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

400 Pine Street, Abilene, Texas 79601
(Address of principal executive offices) (Zip Code)

(325) 627-7155

(Registrant’s telephone number, including area code)

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

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulations S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  ☒    No  ☐

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

Large accelerated filer Accelerated filer
Non-accelerated filer ☐  (Do not check if a smaller reporting company) 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 Act).    Yes  ☐    No  ☒

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:

Class

Outstanding at July 28, 2017

Common Stock, $0.01 par value per share 66,170,312


Table of Contents

TABLE OF CONTENTS

PART I

FINANCIAL INFORMATION

Item

Page
1.

Financial Statements

3

Consolidated Balance Sheets – Unaudited

4

Consolidated Statements of Earnings – Unaudited

5

Consolidated Statements of Comprehensive Earnings – Unaudited

6

Consolidated Statements of Shareholders’ Equity – Unaudited

7

Consolidated Statements of Cash Flows – Unaudited

8

Notes to Consolidated Financial Statements – Unaudited

9
2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

33
3.

Quantitative and Qualitative Disclosures About Market Risk

52
4.

Controls and Procedures

52
PART II
OTHER INFORMATION
1.

Legal Proceedings

53
1A.

Risk Factors

53
2.

Unregistered Sales of Equity Securities and Use of Proceeds

53
3.

Defaults Upon Senior Securities

53
4.

Mine Safety Disclosures

53
5.

Other Information

53
6.

Exhibits

54

Signatures

55

2


Table of Contents

PART I

FINANCIAL INFORMATION

Item 1. Financial Statements.

The consolidated balance sheets of First Financial Bankshares, Inc. (the “Company” or “we”) at June 30, 2017 and 2016 and December 31, 2016, and the consolidated statements of earnings and comprehensive earnings for the three and six months ended June 30, 2017 and 2016, and the consolidated statements of shareholders’ equity and cash flows for the six months ended June 30, 2017 and 2016, follow on pages 4 through 8.

3


Table of Contents

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands, except per share amounts)

June 30, December 31,

ASSETS

2017 2016 2016
(Unaudited)

CASH AND DUE FROM BANKS

$ 163,435 $ 135,092 $ 204,782

FEDERAL FUNDS SOLD

3,740 2,960 3,130

INTEREST-BEARING DEPOSITS IN BANKS

53,336 67,746 48,574

Total cash and cash equivalents

220,511 205,798 256,486

INTEREST-BEARING TIME DEPOSITS IN BANKS

1,458 2,427 1,707

SECURITIES AVAILABLE-FOR-SALE, at fair value

2,964,513 2,795,356 2,860,837

SECURITIES HELD-TO-MATURITY (fair value of $107, $141 and $124 at June 30, 2017 and 2016, and December 31, 2016, respectively)

105 137 121

LOANS:

Held for investment

3,439,352 3,283,655 3,357,307

Less - allowance for loan losses

(47,410 ) (45,060 ) (45,779 )

Net loans held for investment

3,391,942 3,238,595 3,311,528

Held for sale

18,327 25,733 26,898

Net loans

3,410,269 3,264,328 3,338,426

BANK PREMISES AND EQUIPMENT, net

123,620 122,326 122,685

INTANGIBLE ASSETS

143,120 143,930 143,603

OTHER ASSETS

83,796 80,688 86,066

Total assets

$ 6,947,392 $ 6,614,990 $ 6,809,931

LIABILITIES AND SHAREHOLDERS’ EQUITY

NONINTEREST-BEARING DEPOSITS

$ 1,856,439 $ 1,644,812 $ 1,717,722

INTEREST-BEARING DEPOSITS

3,770,170 3,411,477 3,760,817

Total deposits

5,626,609 5,056,289 5,478,539

DIVIDENDS PAYABLE

12,572 11,891 11,897

BORROWINGS

379,324 556,924 445,770

OTHER LIABILITIES

41,445 123,728 35,840

Total liabilities

6,059,950 5,748,832 5,972,046

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS’ EQUITY:

Common stock - ($0.01 par value, authorized 120,000,000 shares; 66,170,312, 66,059,912, and 66,094,695 shares issued at June 30, 2017 and 2016, and December 31, 2016, respectively)

662 661 661

Capital surplus

374,391 370,601 372,245

Retained earnings

476,912 418,053 446,534

Treasury stock (shares at cost: 501,198, 516,955, and 507,409 at June 30, 2017 and 2016, and December 31, 2016, respectively)

(6,948 ) (6,517 ) (6,671 )

Deferred compensation

6,948 6,517 6,671

Accumulated other comprehensive earnings

35,477 76,843 18,445

Total shareholders’ equity

887,442 866,158 837,885

Total liabilities and shareholders’ equity

$ 6,947,392 $ 6,614,990 $ 6,809,931

See notes to consolidated financial statements.

4


Table of Contents

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EARNINGS - (UNAUDITED)

(Dollars in thousands, except per share amounts)

Three Months Ended
June 30,
Six Months Ended
June 30,
2017 2016 2017 2016

INTEREST INCOME:

Interest and fees on loans

$ 41,311 $ 39,942 $ 80,894 $ 80,289

Interest on investment securities:

Taxable

8,343 7,130 15,774 14,392

Exempt from federal income tax

11,408 10,745 22,900 21,411

Interest on federal funds sold and interest-bearing deposits in banks

120 64 397 124

Total interest income

61,182 57,881 119,965 116,216

INTEREST EXPENSE:

Interest on deposits

1,930 1,033 3,520 2,086

Other

167 297 340 556

Total interest expense

2,097 1,330 3,860 2,642

Net interest income

59,085 56,551 116,105 113,574

PROVISION FOR LOAN LOSSES

1,725 2,058 3,675 4,386

Net interest income after provision for loan losses

57,360 54,493 112,430 109,188

NONINTEREST INCOME:

Trust fees

5,747 4,726 11,764 9,380

Service charges on deposit accounts

4,883 4,404 9,433 8,818

ATM, interchange and credit card fees

6,598 5,840 12,762 11,521

Real estate mortgage operations

4,188 4,013 7,605 7,153

Net gain on sale of available-for-sale securities (includes $747 and $912 for the three months ended June 30, 2017 and 2016, respectively, and $750 and $914 for the six months ended June 30, 2017 and 2016, respectively, related to accumulated other comprehensive earnings reclassifications)

747 912 750 914

Net gain (loss) on sale of foreclosed assets

(72 ) 278 (31 ) 353

Net gain (loss) on sale of assets

(200 ) (74 ) (196 ) 439

Interest on loan recoveries

337 629 491 1,261

Other

942 710 1,877 1,419

Total noninterest income

23,170 21,438 44,455 41,258

NONINTEREST EXPENSE:

Salaries and employee benefits

23,465 22,147 46,724 44,737

Net occupancy expense

2,771 2,583 5,370 5,214

Equipment expense

3,665 3,386 7,102 6,766

FDIC insurance premiums

550 818 1,097 1,642

ATM, interchange and credit card expenses

1,803 1,806 3,516 3,492

Professional and service fees

2,025 1,650 3,842 3,215

Printing, stationery and supplies

536 464 974 967

Operational and other losses

574 433 1,559 920

Amortization of intangible assets

165 199 333 398

Other

8,221 7,270 15,409 14,485

Total noninterest expense

43,775 40,756 85,926 81,836

EARNINGS BEFORE INCOME TAXES

36,755 35,175 70,959 68,610

INCOME TAX EXPENSE (includes $261 and $319 for the three months ended June 30, 2017 and 2016, respectively, and $263 and $320 for the six months ended June 30, 2017 and 2016, respectively, related to income tax expense from reclassification items)

8,500 8,366 16,105 16,105

NET EARNINGS

$ 28,255 $ 26,809 $ 54,854 $ 52,505

EARNINGS PER SHARE, BASIC

$ 0.43 $ 0.41 $ 0.83 $ 0.80

EARNINGS PER SHARE, ASSUMING DILUTION

$ 0.43 $ 0.41 $ 0.83 $ 0.79

DIVIDENDS PER SHARE

$ 0.19 $ 0.18 $ 0.37 $ 0.34

See notes to consolidated financial statements.

5


Table of Contents

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS - (UNAUDITED)

(Dollars in thousands)

Three Months Ended
June 30,
Six Months Ended
June 30,
2017 2016 2017 2016

NET EARNINGS

$ 28,255 $ 26,809 $ 54,854 $ 52,505

OTHER ITEMS OF COMPREHENSIVE EARNINGS (LOSS):

Change in unrealized gain on investment securities available-for-sale, before income taxes

17,725 19,377 26,953 46,219

Reclassification adjustment for realized gains on investment securities included in net earnings, before income tax

(747 ) (912 ) (750 ) (914 )

Total other items of comprehensive earnings

16,978 18,465 26,203 45,305

Income tax expense related to other items of comprehensive earnings

(5,842 ) (6,463 ) (9,171 ) (15,857 )

COMPREHENSIVE EARNINGS

$ 39,391 $ 38,811 $ 71,886 $ 81,953

See notes to consolidated financial statements.

6


Table of Contents

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

(Dollars in thousands, except per share amounts)

Accumulated
Other
Comprehensive
Earnings
Total
Shareholders’
Equity
Common Stock Capital
Surplus
Retained
Earnings
Treasury Stock Deferred
Compensation
Shares Amount Shares Amounts

Balances at December 31, 2015

65,990,234 $ 660 $ 368,925 $ 388,006 (520,651 ) $ (6,296 ) $ 6,296 $ 47,395 $ 804,986

Net earnings (unaudited)

52,505 52,505

Stock option exercises (unaudited)

62,018 1 935 936

Restricted stock grant (unaudited)

7,660 250 250

Cash dividends declared, $0.34 per share (unaudited)

(22,458 ) (22,458 )

Change in unrealized gain in investment securities available-for-sale, net of related income taxes (unaudited)

29,448 29,448

Additional tax benefit related to directors’ deferred compensation plan (unaudited)

50 50

Shares purchased in connection with directors’ deferred compensation plan, net (unaudited)

3,696 (221 ) 221

Stock option expense (unaudited)

441 441

Balances at June 30, 2016 (unaudited)

66,059,912 $ 661 $ 370,601 $ 418,053 (516,955 ) $ (6,517 ) $ 6,517 $ 76,843 $ 866,158

Balances at December 31, 2016

66,094,695 $ 661 $ 372,245 $ 446,534 (507,409 ) $ (6,671 ) $ 6,671 $ 18,445 $ 837,885

Net earnings (unaudited)

54,854 54,854

Stock option exercises (unaudited)

60,967 1 1,114 1,115

Restricted stock grant (unaudited)

14,650 600 600

Cash dividends declared, $0.37 per share (unaudited)

(24,476 ) (24,476 )

Change in unrealized gain in investment securities available-for-sale, net of related income taxes (unaudited)

17,032 17,032

Shares purchased in connection with directors’ deferred compensation plan, net (unaudited)

6,211 (277 ) 277

Stock option expense (unaudited)

432 432

Balances at June 30, 2017 (unaudited)

66,170,312 $ 662 $ 374,391 $ 476,912 (501,198 ) $ (6,948 ) $ 6,948 $ 35,477 $ 887,442

See notes to consolidated financial statements.

7


Table of Contents

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS - (UNAUDITED)

(Dollars in thousands)

Six Months Ended June 30,
2017 2016

CASH FLOWS FROM OPERATING ACTIVITIES:

Net earnings

$ 54,854 $ 52,505

Adjustments to reconcile net earnings to net cash provided by operating activities:

Depreciation and amortization

6,209 5,687

Provision for loan losses

3,675 4,386

Securities premium amortization (discount accretion), net

15,592 13,912

Gain on sale of assets, net

(523 ) (1,706 )

Deferred federal income tax benefit

(614 ) (1,288 )

Change in loans held-for-sale

8,572 7,810

Change in other assets

4,210 5,861

Change in other liabilities

5,533 3,843

Total adjustments

42,654 38,505

Net cash provided by operating activities

97,508 91,010

CASH FLOWS FROM INVESTING ACTIVITIES:

Net decrease in interest-bearing time deposits in banks

249 1,068

Activity in available-for-sale securities:

Sales

36,971 13,382

Maturities

604,582 2,151,678

Purchases

(741,922 ) (2,132,087 )

Activity in held-to-maturity securities - maturities

17 141

Net increase in loans

(85,212 ) 30,500

Purchases of bank premises and equipment and other assets

(7,705 ) (12,130 )

Proceeds from sale of other assets

599 2,170

Net cash provided by (used in) investing activities

(192,421 ) 54,722

CASH FLOWS FROM FINANCING ACTIVITIES:

Net increase (decrease) in noninterest-bearing deposits

138,717 (101,140 )

Net increase (decrease) in interest-bearing deposits

9,353 (32,740 )

Net decrease in borrowings

(66,446 ) (58,751 )

Common stock transactions:

Proceeds from stock issuances

1,115 936

Dividends paid

(23,801 ) (21,125 )

Net cash provided by (used in) financing activities

58,938 (212,820 )

NET DECREASE IN CASH AND CASH EQUIVALENTS

(35,975 ) (67,088 )

CASH AND CASH EQUIVALENTS, beginning of period

256,486 272,886

CASH AND CASH EQUIVALENTS, end of period

$ 220,511 $ 205,798

SUPPLEMENTAL INFORMATION AND NONCASH TRANSACTIONS:

Interest paid

$ 3,921 $ 2,599

Federal income tax paid

13,348 13,874

Transfer of loans and bank premises to other real estate owned

1,916 1,692

Investment securities purchased but not settled

4,325 62,124

Restricted stock grant to officers and directors

600 250

See notes to consolidated financial statements.

8


Table of Contents

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

Note 1 - Basis of Presentation

The unaudited interim consolidated financial statements include the accounts of the Company, a Texas corporation and a financial holding company registered under the Bank Holding Company Act of 1956, as amended, or BHCA, and its wholly-owned subsidiaries: First Financial Bank, National Association, Abilene, Texas; First Technology Services, Inc.; First Financial Trust & Asset Management Company, National Association; First Financial Investments, Inc.; and First Financial Insurance Agency, Inc.

Through our subsidiary bank, we conduct a full-service commercial banking business. Our banking centers are located primarily in Central, North Central, Southeast and West Texas. As of June 30, 2017, we had 69 financial centers across Texas, with eleven locations in Abilene, three locations in San Angelo and Weatherford, two locations in Cleburne, Conroe, Stephenville and Granbury, and one location each in Acton, Albany, Aledo, Alvarado, Beaumont, Boyd, Bridgeport, Brock, Burleson, Cisco, Clyde, Cut and Shoot, Decatur, Eastland, Fort Worth, Glen Rose, Grapevine, Hereford, Huntsville, Keller, Magnolia, Mauriceville, Merkel, Midlothian, Mineral Wells, Montgomery, Moran, New Waverly, Newton, Odessa, Orange, Port Arthur, Ranger, Rising Star, Roby, Southlake, Sweetwater, Tomball, Trent, Trophy Club, Vidor, Waxahachie, Willis and Willow Park, all in Texas. Our trust subsidiary has seven locations which are located in Abilene, Fort Worth, Odessa, Beaumont, San Angelo, Stephenville and Sweetwater.

In the opinion of management, the unaudited interim consolidated financial statements reflect all adjustments necessary for a fair presentation of the Company’s financial position and unaudited results of operations and should be read in conjunction with the Company’s audited consolidated financial statements, and notes thereto in the Company’s Annual Report on Form 10-K, for the year ended December 31, 2016. All adjustments were of a normal recurring nature. However, the results of operations for the three and six months ended June 30, 2017, are not necessarily indicative of the results to be expected for the year ending December 31, 2017, due to seasonality, changes in economic conditions and loan credit quality, interest rate fluctuations, regulatory and legislative changes and other factors. The preparation of financial statements in conformity with United States generally accepted accounting principles (“GAAP”) require management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the financial statement date. Actual results could vary. Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted under U.S. Securities and Exchange Commission (“SEC”) rules and regulations. The Company evaluated subsequent events for potential recognition and/or disclosure through the date the consolidated financial statements were issued.

Goodwill and other intangible assets are evaluated annually for impairment as of the end of the second quarter. No such impairment has been noted in connection with the current or any prior evaluations.

9


Table of Contents

Note 2 - Stock Repurchase

On July 25, 2017, the Company’s Board of Directors authorized the repurchase of up to 2,000,000 common shares through September 30, 2020. Previously, the Board had authorized the repurchase of up to 1,500,000 common shares through September 30, 2017. The stock buyback plan authorizes management to repurchase the stock at such time as repurchases are considered beneficial to shareholders. Any repurchase of stock will be made through the open market, block trades or in privately negotiated transactions in accordance with applicable laws and regulations. Under the repurchase plan, there is no minimum number of shares that the Company is required to repurchase. Through July 28, 2017, no shares were repurchased under this authorization or the previous authorization.

Note 3 - Earnings Per Share

Basic earnings per common share is computed by dividing net income available to common shareholders by the weighted average number of shares outstanding during the periods presented. In computing diluted earnings per common share for the three months and six months ended June 30, 2017 and 2016, the Company assumes that all dilutive outstanding options to purchase common stock have been exercised at the beginning of the period (or the time of issuance, if later). The dilutive effect of the outstanding options and the restricted stock is reflected by application of the treasury stock method, whereby the proceeds from exercised options and restricted stock are assumed to be used to purchase common stock at the average market price during the respective periods. The weighted average common shares outstanding used in computing basic earnings per common share for the three months ended June 30, 2017 and 2016 were 66,100,089 and 66,016,562 shares, respectively. The weighted average common shares outstanding used in computing basic earnings per common share for the six months ended June 30, 2017 and 2016 were 66,086,817 and 65,995,560 shares, respectively. The weighted average common shares outstanding used in computing fully diluted earnings per common share for the three months ended June 30, 2017 and 2016 were 66,344,943 and 66,138,275 shares, respectively. The weighted average common shares outstanding used in computing fully diluted earnings per common share for the six months ended June 30, 2017 and 2016 were 66,362,191 and 66,153,579 shares, respectively.

Note 4 - Interest-bearing Time Deposits in Banks and Securities

Interest-bearing time deposits in banks totaled $1,458,000, $2,427,000 and $1,707,000 at June 30, 2017 and 2016 and December 31, 2016, respectively, and have original maturities generally ranging from one to two years.

Management classifies debt and equity securities as held-to-maturity, available-for-sale, or trading based on its intent. Debt securities that management has the positive intent and ability to hold to maturity are classified as held-to-maturity and recorded at cost, adjusted for amortization of premiums and accretion of discounts, which are recognized as adjustments to interest income using the interest method. Securities not classified as held-to-maturity or trading are classified as available-for-sale and recorded at fair value, with all unrealized gains and unrealized losses judged to be temporary, net of deferred income taxes, excluded from earnings and reported in the consolidated statements of comprehensive earnings. Available-for-sale securities that have unrealized losses that are judged other-than-temporary are included in gain (loss) on sale of securities and a new cost basis is established. Securities classified as trading are recorded at fair value with unrealized gains and losses included in earnings.

The Company records its available-for-sale and trading securities portfolio at fair value. Fair values of these securities are determined based on methodologies in accordance with current authoritative accounting guidance. Fair values are volatile and may be influenced by a number of factors, including market interest rates, prepayment speeds, discount rates, credit ratings and yield curves. Fair values for investment securities are based on quoted market prices, where available. If quoted market prices are not available, fair values are based on the quoted prices of similar instruments or an estimate of fair value by using a range of fair value estimates in the market place as a result of the illiquid market specific to the type of security.

10


Table of Contents

When the fair value of a security is below its amortized cost, and depending on the length of time the condition exists and the extent the fair value is below amortized cost, additional analysis is performed to determine whether an other-than-temporary impairment condition exists. Available-for-sale and held-to-maturity securities are analyzed quarterly for possible other-than-temporary impairment. The analysis considers (i) whether we have the intent to sell our securities prior to recovery and/or maturity, (ii) whether it is more likely than not that we will have to sell our securities prior to recovery and/or maturity, (iii) the length of time and extent to which the fair value has been less than amortized cost, and (iv) the financial condition of the issuer. Often, the information available to conduct these assessments is limited and rapidly changing, making estimates of fair value subject to judgment. If actual information or conditions are different than estimated, the extent of the impairment of the security may be different than previously estimated, which could have a material effect on the Company’s results of operations and financial condition.

The Company’s investment portfolio consists of U.S. Treasury securities, obligations of U.S. government sponsored enterprises and agencies, obligations of states and political subdivisions, mortgage pass-through securities, corporate bonds and general obligation or revenue based municipal bonds. Pricing for such securities is generally readily available and transparent in the market. The Company utilizes independent third-party pricing services to value its investment securities, which the Company reviews as well as the underlying pricing methodologies for reasonableness and to ensure such prices are aligned with pricing matrices. The Company validates quarterly, on a sample basis, prices supplied by the independent pricing services by comparison to prices obtained from other third-party sources.

A summary of the Company’s available-for-sale securities follows (in thousands):

June 30, 2017
Amortized
Cost Basis
Gross
Unrealized
Holding
Gains
Gross
Unrealized
Holding
Losses
Estimated
Fair Value

U.S. Treasury securities

$ 10,578 $ $ (5 ) $ 10,573

Obligations of U.S. government sponsored enterprises and agencies

73,666 60 (21 ) 73,705

Obligations of states and political subdivisions

1,476,714 58,707 (3,548 ) 1,531,873

Corporate bonds and other

30,079 163 (2 ) 30,240

Residential mortgage-backed securities

971,557 8,083 (4,558 ) 975,082

Commercial mortgage-backed securities

342,651 1,202 (813 ) 343,040

Total securities available-for-sale

$ 2,905,245 $ 68,215 $ (8,947 ) $ 2,964,513

11


Table of Contents
June 30, 2016
Amortized
Cost Basis
Gross
Unrealized
Holding
Gains
Gross
Unrealized
Holding
Losses
Estimated
Fair Value

U.S. Treasury securities

$ 10,721 $ 90 $ $ 10,811

Obligations of U.S. government sponsored enterprises and agencies

121,174 1,178 122,352

Obligations of states and political subdivisions

1,418,342 97,980 (10 ) 1,516,312

Corporate bonds and other

71,687 1,723 73,410

Residential mortgage-backed securities

787,451 18,928 (606 ) 805,773

Commercial mortgage-backed securities

261,662 5,068 (32 ) 266,698

Total securities available-for-sale

$ 2,671,037 $ 124,967 $ (648 ) $ 2,795,356

December 31, 2016
Amortized
Cost Basis
Gross
Unrealized
Holding
Gains
Gross
Unrealized
Holding
Losses
Estimated
Fair Value

U.S. Treasury securities

$ 10,649 $ 19 $ $ 10,668

Obligations of U.S. government sponsored enterprises and agencies

113,450 253 113,703

Obligations of states and political subdivisions

1,534,095 40,194 (10,013 ) 1,564,276

Corporate bonds and other

51,920 476 (3 ) 52,393

Residential mortgage-backed securities

848,614 8,260 (5,513 ) 851,361

Commercial mortgage-backed securities

269,044 622 (1,230 ) 268,436

Total securities available-for-sale

$ 2,827,772 $ 49,824 $ (16,759 ) $ 2,860,837

Disclosures related to the Company’s held-to-maturity securities, which totaled $105,000, $137,000 and $121,000 at June 30, 2017 and 2016, and December 31, 2016, respectively, have not been presented due to insignificance.

The Company invests in mortgage-backed securities that have expected maturities that differ from their contractual maturities. These differences arise because borrowers may have the right to call or prepay obligations with or without a prepayment penalty. These securities include collateralized mortgage obligations (CMOs) and other asset backed securities. The expected maturities of these securities at June 30, 2017 were computed by using scheduled amortization of balances and historical prepayment rates. At June 30, 2017 and 2016, and December 31, 2016, the Company did not hold CMOs that entail higher risks than standard mortgage-backed securities.

The amortized cost and estimated fair value of available-for-sale securities at June 30, 2017, by contractual and expected maturity, are shown below (in thousands):

12


Table of Contents
Amortized
Cost Basis
Estimated
Fair Value

Due within one year

$ 177,217 $ 178,504

Due after one year through five years

671,763 700,451

Due after five years through ten years

740,378 765,419

Due after ten years

1,679 2,017

Mortgage-backed securities

1,314,208 1,318,122

Total

$ 2,905,245 $ 2,964,513

The following tables disclose, as of June 30, 2017 and 2016, and December 31, 2016, the Company’s investment securities that have been in a continuous unrealized-loss position for less than 12 months and for 12 or more months (in thousands):

Less than 12 Months 12 Months or Longer Total

June 30, 2017

Fair Value Unrealized
Loss
Fair Value Unrealized
Loss
Fair Value Unrealized
Loss

U.S. Treasury securities

$ 10,321 $ 5 $ $ $ 10,321 $ 5

Obligations of U.S. government sponsored enterprises and agencies

30,062 21 30,062 21

Obligations of states and political subdivisions

110,706 1,906 37,851 1,642 148,557 3,548

Corporate bonds and other

241 2 241 2

Residential mortgage-backed securities

422,087 3,387 60,410 1,171 482,497 4,558

Commercial mortgage-backed securities

150,805 745 20,120 68 170,925 813

Total

$ 724,222 $ 6,066 $ 118,381 $ 2,881 $ 842,603 $ 8,947

Less than 12 Months 12 Months or Longer Total

June 30, 2016

Fair Value Unrealized
Loss
Fair Value Unrealized
Loss
Fair Value Unrealized
Loss

Obligations of states and political subdivisions

$ 5,959 $ 7 $ 745 $ 3 $ 6,704 $ 10

Residential mortgage-backed securities

16,085 14 60,360 592 76,445 606

Commercial mortgage-backed securities

14,152 32 14,152 32

Total

$ 22,044 $ 21 $ 75,257 $ 627 $ 97,301 $ 648

Less than 12 Months 12 Months or Longer Total

December 31, 2016

Fair Value Unrealized
Loss
Fair Value Unrealized
Loss
Fair Value Unrealized
Loss

Obligations of state and political subdivisions

$ 446,052 $ 9,997 $ 1,209 $ 16 $ 447,261 $ 10,013

Corporate bonds and other

244 3 244 3

Residential mortgage-backed securities

372,331 4,532 33,227 981 405,558 5,513

Commercial mortgage-backed securities

193,495 1,180 13,263 50 206,758 1,230

Total

$ 1,012,122 $ 15,712 $ 47,699 $ 1,047 $ 1,059,821 $ 16,759

13


Table of Contents

The number of investments in an unrealized loss position totaled 215 at June 30, 2017. We do not believe these unrealized losses are “other-than-temporary” as (i) we do not have the intent to sell our securities prior to recovery and/or maturity and (ii) it is more likely than not that we will not have to sell our securities prior to recovery and/or maturity. In making this determination, we also consider the length of time and extent to which fair value has been less than cost and the financial condition of the issuer. The unrealized losses noted are interest rate related due to the level of interest rates at June 30, 2017 compared to the time of purchase. We have reviewed the ratings of the issuers and have not identified any issues related to the ultimate repayment of principal as a result of credit concerns on these securities. Our mortgage related securities are backed by GNMA, FNMA and FHLMC or are collateralized by securities backed by these agencies. At June 30, 2017, 81.61% of our available-for-sale securities that are obligations of states and political subdivisions were issued within the State of Texas, of which 33.14% are guaranteed by the Texas Permanent School Fund.

At June 30, 2017, $1,865,800,000 of the Company’s securities were pledged as collateral for public or trust fund deposits, repurchase agreements and for other purposes required or permitted by law.

During the quarters ended June 30, 2017 and 2016, sales of investment securities that were classified as available-for-sale totaled $30,791,000 and $12,829,000, respectively. Gross realized gains from security sales during the second quarter of 2017 and 2016 totaled $795,000 and $912,000, respectively. Gross realized losses from security sales during the second quarter of 2017 totaled $48,000. There were no gross realized losses during the second quarter of 2016. During the six months ended June 30, 2017 and 2016, sale of investment securities were classified as available-for-sale totaled $36,971,000 and $13,382,000, respectively. Gross realized gains from security sales during the six-month period ended June 30, 2017 and 2016 totaled $800,000 and $919,000, respectively. Gross realized losses from security sales during the six-month periods ended June 30, 2017 and 2016 totaled $50,000 and $5,000, respectively.

The specific identification method was used to determine cost in order to compute the realized gains and losses.

Note 5 - Loans and Allowance for Loan Losses

Loans held for investment are stated at the amount of unpaid principal, reduced by unearned income and an allowance for loan losses. Interest on loans is calculated by using the simple interest method on daily balances of the principal amounts outstanding. The Company defers and amortizes net loan origination fees and costs as an adjustment to yield. The allowance for loan losses is established through a provision for loan losses charged to expense. Loans are charged against the allowance for loan losses when management believes the collectability of the principal is unlikely.

The Company has certain lending policies and procedures in place that are designed to maximize loan income with an acceptable level of risk. Management reviews and approves these policies and procedures on an annual basis and makes changes as appropriate. Management receives and reviews monthly reports related to loan originations, quality, concentrations, delinquencies, nonperforming and potential problem loans. Diversification in the loan portfolio is a means of managing risk associated with fluctuations in economic conditions, both by type of loan and geographic location.

Commercial loans are underwritten after evaluating and understanding the borrower’s ability to operate profitably and effectively. Underwriting standards are designed to determine whether the borrower possesses sound business ethics and practices and to evaluate current and projected cash flows to determine the ability of the borrower to repay their obligations as agreed. Commercial loans are primarily made based on the identified cash flows of the borrower and, secondarily, on the underlying collateral provided by the borrower. Most commercial loans are secured by the assets being financed or other business assets, such as accounts receivable or inventory, and include personal guarantees.

14


Table of Contents

Agricultural loans are subject to underwriting standards and processes similar to commercial loans. These agricultural loans are based primarily on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. Most agricultural loans are secured by the agriculture related assets being financed, such as farm land, cattle or equipment, and include personal guarantees.

Real estate loans are also subject to underwriting standards and processes similar to commercial and agricultural loans. These loans are underwritten primarily based on projected cash flows and, secondarily, as loans secured by real estate. The repayment of real estate loans is generally largely dependent on the successful operation of the property securing the loans or the business conducted on the property securing the loan. Real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The properties securing the Company’s real estate portfolio are generally diverse in terms of type and geographic location within Texas. This diversity helps reduce the exposure to adverse economic events that affect any single market or industry. Generally, real estate loans are owner occupied which further reduces the Company’s risk.

Consumer loan underwriting utilizes methodical credit standards and analysis to supplement the Company’s underwriting policies and procedures. The Company’s loan policy addresses types of consumer loans that may be originated and the collateral, if secured, which must be perfected. The relatively smaller individual dollar amounts of consumer loans that are spread over numerous individual borrowers also minimize the Company’s risk.

The allowance for loan losses is an amount which represents management’s best estimate of probable losses that are inherent in the Company’s loan portfolio as of the balance sheet date. The allowance for loan losses is comprised of three elements: (i) specific reserves determined based on probable losses on specific classified loans; (ii) a historical valuation reserve component that considers historical loss rates; and (iii) qualitative reserves based upon general economic conditions and other qualitative risk factors both internal and external to the Company. The allowance for loan losses is increased by charges to income and decreased by charge-offs (net of recoveries). Management’s periodic evaluation of the appropriateness of the allowance is based on general economic conditions, the financial condition of borrowers, the value and liquidity of collateral, delinquency, prior loan loss experience, and the results of periodic reviews of the portfolio. For purposes of determining our historical valuation reserve, the loan portfolio, less cash secured loans, government guaranteed loans and classified loans, is multiplied by the Company’s historical loss rate. Specific allocations are increased or decreased in accordance with deterioration or improvement in credit quality and a corresponding increase or decrease in risk of loss on a particular loan. In addition, we adjust our allowance for qualitative factors such as current local economic conditions and trends, including, without limitations, unemployment, oil and gas prices, drought conditions, changes in lending staff, policies and procedures, changes in credit concentrations, changes in the trends and severity of problem loans and changes in trends in volume and terms of loans. This qualitative reserve serves to estimate for additional areas of losses inherent in our portfolio that are not reflected in our historic loss factors.

Although we believe we use the best information available to make loan loss allowance determinations, future adjustments could be necessary if circumstances or economic conditions differ substantially from the assumptions used in making our initial determinations. A decline in the economy and employment rates could result in increased levels of non-performing assets and charge-offs, increased loan provisions and reductions in income. Additionally, bank regulatory agencies periodically review our allowance for loan losses and methodology and could require, in accordance with generally accepted accounting principles, additional provisions to the allowance for loan losses based on their judgment of information available to them at the time of their examination as well as changes to our methodology.

Accrual of interest is discontinued on a loan and payments are applied to principal when management believes, after considering economic and business conditions and collection efforts, the borrower’s financial condition is such that collection of interest is doubtful. Except consumer loans, generally all

15


Table of Contents

loans past due greater than 90 days, based on contractual terms, are placed on non-accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. Consumer loans are generally charged-off when a loan becomes past due 90 days. For other loans in the portfolio, facts and circumstances are evaluated in making charge-off decisions.

Loans are considered impaired when, based on current information and events, management determines that it is probable we will be unable to collect all amounts due in accordance with the loan agreement, including scheduled principal and interest payments. If a loan is impaired, a specific valuation allowance is allocated, if necessary. Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis. Impaired loans, or portions thereof, are charged off when deemed uncollectable.

The Company’s policy requires measurement of the allowance for an impaired, collateral dependent loan based on the fair value of the collateral. Other loan impairments for non-collateral dependent loans are measured based on the present value of expected future cash flows or the loan’s observable market price. At June 30, 2017 and 2016, and December 31, 2016, all significant impaired loans have been determined to be collateral dependent and the allowance for loss has been measured utilizing the estimated fair value of the collateral.

From time to time, the Company modifies its loan agreement with a borrower. A modified loan is considered a troubled debt restructuring when two conditions are met: (i) the borrower is experiencing financial difficulty and (ii) concessions are made by the Company that would not otherwise be considered for a borrower with similar credit risk characteristics. Modifications to loan terms may include a lower interest rate, a reduction of principal, or a longer term to maturity. For all impaired loans, including the Company’s troubled debt restructurings, the Company performs a periodic, well-documented credit evaluation of the borrower’s financial condition and prospects for repayment to assess the likelihood that all principal and interest payments required under the terms of the agreement will be collected in full. When doubt exists about the ultimate collectability of principal and interest, the troubled debt restructuring remains on non-accrual status and payments received are applied to reduce principal to the extent necessary to eliminate such doubt. This determination of accrual status is judgmental and is based on facts and circumstances related to each troubled debt restructuring. Each of these loans is individually evaluated for impairment and a specific reserve is recorded based on probable losses, taking into consideration the related collateral, modified loan terms and cash flow. As of June 30, 2017 and 2016, and December 31, 2016, substantially all of the Company’s troubled debt restructured loans are included in the non-accrual totals.

The Company originates certain mortgage loans for sale in the secondary market. Accordingly, these loans are classified as held-for-sale and are carried at the lower of cost or fair value on an aggregate basis. The mortgage loan sales contracts contain indemnification clauses should the loans default, generally in the first three to nine months, or if documentation is determined not to be in compliance with regulations. The Company’s historic losses as a result of these indemnities have been insignificant.

Loans acquired, including loans acquired in a business combination, are initially recorded at fair value with no valuation allowance. Acquired loans are segregated between those considered to be credit impaired and those deemed performing. To make this determination, management considers such factors as past due status, non-accrual status and credit risk ratings. The fair value of acquired performing loans is determined by discounting expected cash flows, both principal and interest, at prevailing market interest rates. The difference between the fair value and principal balances at acquisition date, the fair value discount, is accreted into interest income over the estimated life of the acquired loan portfolio.

Purchased credit impaired loans are those loans that showed evidence of deterioration of credit quality since origination and for which it is probable, at acquisition, that the Company will be unable to collect all amounts contractually owed. Their acquisition fair value, which includes a credit component at the acquisition date, was based on the estimate of cash flows, both principal and interest, expected to be

16


Table of Contents

collected or estimated collateral values if cash flows are not estimable, discounted at prevailing market rates of interest. The difference between the discounted cash flows expected at acquisition and the investment in the loan is recognized as interest income on a level-yield method over the life of the loan, unless management was unable to reasonably forecast cash flows in which case the loans were placed on nonaccrual. Contractually required payments for interest and principal that exceed the cash flows expected at acquisition are not recognized as a yield adjustment. Increases in expected cash flows subsequent to the initial investment are recognized prospectively through adjustment of the yield on the loan over its remaining life. Decreases in expected cash flows subsequent to acquisition are recognized as impairment. Valuation allowances on these impaired loans reflect only losses incurred after the acquisition. The carrying amount of purchased credit impaired loans at June 30, 2017 and 2016, and December 31, 2016, was $889,000, $1,654,000 and $1,256,000, respectively, compared to a contractual balance of $1,174,290, $2,362,000, and $1,865,000, respectively. Other purchased credit impaired loan disclosures were omitted due to immateriality.

Loans held-for-investment by class of financing receivables are as follows (in thousands):

June 30, December 31,
2017 2016 2016

Commercial

$ 668,049 $ 661,659 $ 674,410

Agricultural

77,342 80,812 84,021

Real estate

2,271,100 2,154,388 2,189,844

Consumer

422,861 386,796 409,032

Total loans held-for-investment

$ 3,439,352 $ 3,283,655 $ 3,357,307

Loans held for sale totaled $18,327,000, $25,733,000 and $26,898,000 at June 30, 2017 and 2016, and December 31, 2016, respectively, which are valued using the lower of cost or fair value.

The Company’s non-accrual loans, loans still accruing and past due 90 days or more and restructured loans are as follows (in thousands):

June 30, December 31,
2017 2016 2016

Non-accrual loans*

$ 21,489 $ 38,904 $ 27,371

Loans still accruing and past due 90 days or more

314 237 284

Troubled debt restructured loans**

672 961 701

Total

$ 22,475 $ 40,102 $ 28,356

*Includes $889,000, $1,654,000 and $1,256,000 of purchased credit impaired loans as of June 30, 2017 and 2016, and December 31, 2016, respectively.

**Troubled debt restructured loans of $5,417,000, $7,454,000 and $6,863,000, whose interest collection, after considering economic and business conditions and collection efforts, is doubtful are included in non-accrual loans at June 30, 2017 and 2016, and December 31, 2016, respectively.

The Company’s recorded investment in impaired loans and the related valuation allowance are as follows (in thousands):

June 30, 2017 June 30, 2016 December 31, 2016
Recorded
Investment
Valuation
Allowance
Recorded
Investment
Valuation
Allowance
Recorded
Investment
Valuation
Allowance
$21,489 $4,543 $38,904 $7,102 $27,371 $5,012

17


Table of Contents

The Company had $24,720,000, $40,387,000 and $29,000,000 in non-accrual, past due 90 days or more and still accruing, restructured loans and foreclosed assets at June 30, 2017 and 2016, and December 31, 2016, respectively. Non-accrual loans at June 30, 2017 and 2016, and December 31, 2016, consisted of the following by class of financing receivables (in thousands):

June 30, December 31,
2017 2016 2016

Commercial

$ 5,404 $ 17,254 $ 7,284

Agricultural

61 20 99

Real estate

14,801 20,435 18,754

Consumer

1,223 1,195 1,234

Total

$ 21,489 $ 38,904 $ 27,371

No significant additional funds are committed to be advanced in connection with impaired loans as of June 30, 2017.

The Company’s impaired loans and related allowance as of June 30, 2017 and 2016, and December 31, 2016, are summarized in the following tables by class of financing receivables (in thousands). No interest income was recognized on impaired loans subsequent to their classification as impaired.

June 30, 2017

Unpaid
Contractual
Principal
Balance
Recorded
Investment
With No
Allowance*
Recorded
Investment
With
Allowance
Total
Recorded
Investment
Related
Allowance
Year-to-
Date
Average
Recorded
Investment
Three-
Month
Average
Recorded
Investment

Commercial

$ 9,362 $ 708 $ 4,696 $ 5,404 $ 1,683 $ 13,590 $ 7,985

Agricultural

66 61 61 17 69 66

Real Estate

19,071 3,755 11,046 14,801 2,369 17,769 15,473

Consumer

1,432 309 914 1,223 474 1,457 1,294

Total

$ 29,931 $ 4,772 $ 16,717 $ 21,489 $ 4,543 $ 32,885 $ 24,818

*Includes $889,000 of purchased credit impaired loans.

June 30, 2016

Unpaid
Contractual
Principal
Balance
Recorded
Investment
With No
Allowance*
Recorded
Investment
With
Allowance
Total
Recorded
Investment
Related
Allowance
Year-to-
Date
Average
Recorded
Investment
Three-
Month
Average
Recorded
Investment

Commercial

$ 19,571 $ 1,103 $ 16,151 $ 17,254 $ 4,144 $ 16,970 $ 17,319

Agricultural

20 20 20 20 22 21

Real Estate

25,241 7,427 13,008 20,435 2,565 20,856 21,227

Consumer

1,375 254 941 1,195 373 1,148 1,288

Total

$ 46,207 $ 8,784 $ 30,120 $ 38,904 $ 7,102 $ 38,996 $ 39,855

*Includes $1,654,000 of purchased credit impaired loans.

December 31, 2016

Unpaid
Contractual
Principal
Balance
Recorded
Investment
With No
Allowance*
Recorded
Investment
With
Allowance
Total
Recorded
Investment
Related
Allowance
Year
Average
Recorded
Investment

Commercial

$ 13,389 $ 1,148 $ 6,136 $ 7,284 $ 2,128 $ 4,921

Agricultural

103 99 99 25 50

Real Estate

23,466 6,229 12,525 18,754 2,428 16,170

Consumer

1,421 280 954 1,234 431 914

Total

$ 38,379 $ 7,657 $ 19,714 $ 27,371 $ 5,012 $ 22,055

*Includes $1,256,000 of purchased credit impaired loans.

18


Table of Contents

The Company recognized interest income on impaired loans prior to being recognized as impaired of approximately $829,000 during the year ended December 31, 2016. Such amounts for the three-month and six-month periods ended June 30, 2017 and 2016 were not significant.

From a credit risk standpoint, the Company rates its loans in one of four categories: (i) pass, (ii) special mention, (iii) substandard or (iv) doubtful. Loans rated as loss are charged-off.

The ratings of loans reflect a judgment about the risks of default and loss associated with the loan. The Company reviews the ratings on our credits as part of our on-going monitoring of the credit quality of our loan portfolio. Ratings are adjusted to reflect the degree of risk and loss that are felt to be inherent in each credit as of each reporting period. Our methodology is structured so that specific allocations are increased in accordance with deterioration in credit quality (and a corresponding increase in risk and loss) or decreased in accordance with improvement in credit quality (and a corresponding decrease in risk and loss).

Credits rated special mention show clear signs of financial weaknesses or deterioration in credit worthiness, however, such concerns are not so pronounced that the Company generally expects to experience significant loss within the short-term. Such credits typically maintain the ability to perform within standard credit terms and credit exposure is not as prominent as credits rated more harshly.

Credits rated substandard are those in which the normal repayment of principal and interest may be, or has been, jeopardized by reason of adverse trends or developments of a financial, managerial, economic or political nature, or important weaknesses exist in collateral. A protracted workout on these credits is a distinct possibility. Prompt corrective action is therefore required to strengthen the Company’s position, and/or to reduce exposure and to assure that adequate remedial measures are taken by the borrower. Credit exposure becomes more likely in such credits and a serious evaluation of the secondary support to the credit is performed.

Credits rated doubtful are those in which full collection of principal appears highly questionable, and which some degree of loss is anticipated, even though the ultimate amount of loss may not yet be certain and/or other factors exist which could affect collection of debt. Based upon available information, positive action by the Company is required to avert or minimize loss. Credits rated doubtful are generally also placed on non-accrual.

The following summarizes the Company’s internal ratings of its loans held-for-investment by class of financing receivables and portfolio segments, which are the same, at June 30, 2017 and 2016, and December 31, 2016 (in thousands):

June 30, 2017

Pass Special
Mention
Substandard Doubtful Total

Commercial

$ 627,812 $ 5,965 $ 34,272 $ $ 668,049

Agricultural

73,727 859 2,756 77,342

Real Estate

2,200,067 20,978 50,055 2,271,100

Consumer

420,138 197 2,526 422,861

Total

$ 3,321,744 $ 27,999 $ 89,609 $ $ 3,439,352

June 30, 2016

Pass Special
Mention
Substandard Doubtful Total

Commercial

$ 608,758 $ 5,027 $ 47,874 $ $ 661,659

Agricultural

77,870 2,942 80,812

Real Estate

2,080,544 20,852 52,992 2,154,388

Consumer

383,818 246 2,732 386,796

Total

$ 3,150,990 $ 26,125 $ 106,540 $ $ 3,283,655

19


Table of Contents

December 31, 2016

Pass Special
Mention
Substandard Doubtful Total

Commercial

$ 629,756 $ 5,769 $ 38,885 $ $ 674,410

Agricultural

81,620 715 1,686 84,021

Real Estate

2,111,947 18,091 59,806 2,189,844

Consumer

406,182 212 2,638 409,032

Total

$ 3,229,505 $ 24,787 $ 103,015 $ $ 3,357,307

At June 30, 2017 and 2016, and December 31, 2016, the Company’s past due loans are as follows (in thousands):

June 30, 2017

15-59
Days
Past
Due*
60-89
Days
Past
Due
Greater
Than 90
Days
Total Past
Due
Current Total Loans 90 Days
Past Due
Still
Accruing

Commercial

$ 3,026 $ 872 $ 2,673 $ 6,571 $ 661,478 $ 668,049 $ 150

Agricultural

633 8 641 76,701 77,342 8

Real Estate

12,794 1,713 4,661 19,168 2,251,932 2,271,100 99

Consumer

1,134 414 99 1,647 421,214 422,861 57

Total

$ 17,587 $ 2,999 $ 7,441 $ 28,027 $ 3,411,325 $ 3,439,352 $ 314

June 30, 2016

15-59
Days
Past
Due*
60-89
Days
Past
Due
Greater
Than 90
Days
Total Past
Due
Current Total Loans 90 Days
Past Due
Still
Accruing

Commercial

$ 13,948 $ 1,032 $ 937 $ 15,917 $ 645,742 $ 661,659 $

Agricultural

350 2 352 80,460 80,812

Real Estate

14,640 984 3,784 19,408 2,134,980 2,154,388 187

Consumer

1,786 262 182 2,230 384,566 386,796 50

Total

$ 30,724 $ 2,280 $ 4,903 $ 37,907 $ 3,245,748 $ 3,283,655 $ 237

December 31, 2016

15-59
Days
Past
Due*
60-89
Days
Past
Due
Greater
Than 90
Days
Total Past
Due
Total Current Total Loans Total 90
Days
Past Due
Still
Accruing

Commercial

$ 3,908 $ 1,122 $ 2,220 $ 7,250 $ 667,160 $ 674,410 $ 10

Agricultural

185 185 83,836 84,021

Real Estate

13,172 1,301 5,268 19,741 2,170,103 2,189,844 272

Consumer

1,845 368 122 2,335 406,697 409,032 2

Total

$ 19,110 $ 2,791 $ 7,610 $ 29,511 $ 3,327,796 $ 3,357,307 $ 284

*The Company monitors commercial, agricultural and real estate loans after such loans are 15 days past due. Consumer loans are monitored after such loans are 30 days past due.

The following table details the allowance for loan losses at June 30, 2017 and 2016, and December 31, 2016, by portfolio segment (in thousands). There were no allowances for purchased credit impaired loans at June 30, 2017 and 2016, and December 31, 2016. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

20


Table of Contents

June 30, 2017

Commercial Agricultural Real
Estate
Consumer Total

Loans individually evaluated for impairment

$ 1,683 $ 17 $ 2,369 $ 474 $ 4,543

Loans collectively evaluated for impairment

10,252 1,110 25,654 5,851 42,867

Total

$ 11,935 $ 1,127 $ 28,023 $ 6,325 $ 47,410

June 30, 2016

Commercial Agricultural Real
Estate
Consumer Total

Loans individually evaluated for impairment

$ 4,144 $ 20 $ 2,565 $ 373 $ 7,102

Loans collectively evaluated for impairment

9,882 1,431 23,079 3,566 37,958

Total

$ 14,026 $ 1,451 $ 25,644 $ 3,939 $ 45,060

December 31, 2016

Commercial Agricultural Real
Estate
Consumer Total

Loans individually evaluated for impairment

$ 2,128 $ 25 $ 2,428 $ 431 $ 5,012

Loans collectively evaluated for impairment

9,579 1,076 24,436 5,676 40,767

Total

$ 11,707 $ 1,101 $ 26,864 $ 6,107 $ 45,779

Changes in the allowance for loan losses for the three and six months ended June 30, 2017 and 2016, are summarized as follows by portfolio segment (in thousands):

Three months ended June 30, 2017

Commercial Agricultural Real
Estate
Consumer Total

Beginning balance

$ 11,682 $ 946 $ 27,279 $ 6,285 $ 46,192

Provision for loan losses

(76 ) 207 1,359 235 1,725

Recoveries

522 2 39 104 667

Charge-offs

(193 ) (28 ) (654 ) (299 ) (1,174 )

Ending balance

$ 11,935 $ 1,127 $ 28,023 $ 6,325 $ 47,410

Three months ended June 30, 2016

Commercial Agricultural Real
Estate
Consumer Total

Beginning balance

$ 12,905 $ 1,255 $ 26,099 $ 3,813 $ 44,072

Provision for loan losses

2,142 203 (760 ) 473 2,058

Recoveries

255 5 363 195 818

Charge-offs

(1,276 ) (12 ) (58 ) (542 ) (1,888 )

Ending balance

$ 14,026 $ 1,451 $ 25,644 $ 3,939 $ 45,060

Six months ended June 30, 2017

Commercial Agricultural Real
Estate
Consumer Total

Beginning balance

$ 11,707 $ 1,101 $ 26,864 $ 6,107 $ 45,779

Provision for loan losses

927 54 2,132 562 3,675

Recoveries

749 8 91 309 1,157

Charge-offs

(1,448 ) (36 ) (1,064 ) (653 ) (3,201 )

Ending balance

$ 11,935 $ 1,127 $ 28,023 $ 6,325 $ 47,410

21


Table of Contents

Six months ended June 30, 2016

Commercial Agricultural Real
Estate
Consumer Total

Beginning balance

$ 12,644 $ 1,191 $ 24,375 $ 3,667 $ 41,877

Provision for loan losses

2,989 400 71 926 4,386

Recoveries

542 15 1,590 319 2,466

Charge-offs

(2,149 ) (155 ) (392 ) (973 ) (3,669 )

Ending balance

$ 14,026 $ 1,451 $ 25,644 $ 3,939 $ 45,060

The Company’s recorded investment in loans as of June 30, 2017 and 2016, and December 31, 2016 related to the balance in the allowance for loan losses on the basis of the Company’s impairment methodology was as follows (in thousands). Purchased credit impaired loans of $889,000, $1,654,000 and $1,256,000 at June 30, 2017 and 2016, and December 31, 2016, respectively, are included in loans individually evaluated for impairment.

June 30, 2017

Commercial Agricultural Real Estate Consumer Total

Loans individually evaluated for impairment

$ 5,404 $ 61 $ 14,801 $ 1,223 $ 21,489

Loans collectively evaluated for impairment

662,645 77,281 2,256,299 421,638 3,417,863

Total

$ 668,049 $ 77,342 $ 2,271,100 $ 422,861 $ 3,439,352

June 30, 2016

Commercial Agricultural Real Estate Consumer Total

Loans individually evaluated for impairment

$ 17,254 $ 20 $ 20,435 $ 1,195 $ 38,904

Loans collectively evaluated for impairment

644,405 80,792 2,133,953 385,601 3,244,751

Total

$ 661,659 $ 80,812 $ 2,154,388 $ 386,796 $ 3,283,655

December 31, 2016

Commercial Agricultural Real Estate Consumer Total

Loans individually evaluated for impairment

$ 7,284 $ 99 $ 18,754 $ 1,234 $ 27,371

Loan collectively evaluated for impairment

667,126 83,922 2,171,090 407,798 3,329,936

Total

$ 674,410 $ 84,021 $ 2,189,844 $ 409,032 $ 3,357,307

The Company’s loans that were modified in the three and six months ended June 30, 2017 and 2016 and considered troubled debt restructurings are as follows (in thousands):

Three Months Ended June 30, 2017 Six Months Ended June 30, 2017
Number Pre-Modification
Recorded
Investment
Post-
Modification
Recorded
Investment
Number Pre-Modification
Recorded
Investment
Post-
Modification
Recorded
Investment

Commercial

2 $ 90 $ 90 6 $ 324 $ 324

Agricultural

Real Estate

1 161 161 2 217 217

Consumer

1 25 25 1 25 25

Total

4 $ 276 $ 276 9 $ 566 $ 566

22


Table of Contents
Three Months Ended June 30, 2016 Six Months Ended June 30, 2016
Number Pre-Modification
Recorded
Investment
Post-
Modification
Recorded
Investment
Number Pre-Modification
Recorded
Investment
Post-
Modification
Recorded
Investment

Commercial

4 $ 286 $ 286 11 $ 2,926 $ 2,926

Agricultural

Real Estate

2 463 463

Consumer

2 98 98 4 118 118

Total

6 $ 384 $ 384 17 $ 3,507 $ 3,507

The balances below provide information as to how the loans were modified as troubled debt restructured loans during the three and six months ended June 30, 2017 and 2016 (in thousands):

Three Months Ended June 30, 2017 Six Months Ended June 30, 2017
Adjusted
Interest
Rate
Extended
Maturity
Combined
Rate and
Maturity
Adjusted
Interest
Rate
Extended
Maturity
Combined
Rate and
Maturity

Commercial

$ $ 90 $ $ $ 180 $ 144

Agricultural

Real Estate

161 56 161

Consumer

25 25

Total

$ $ 115 $ 161 $ $ 261 $ 305

Three Months Ended June 30, 2016 Six Months Ended June 30, 2016
Adjusted
Interest
Rate
Extended
Maturity
Combined
Rate and
Maturity
Adjusted
Interest
Rate
Extended
Maturity
Combined
Rate and
Maturity

Commercial

$ $ 212 $ 74 $ $ 2,449 $ 477

Agricultural

Real Estate

113 350

Consumer

39 59 43 75

Total

$ $ 251 $ 133 $ $ 2,605 $ 902

During the three months ended June 30, 2016, one loan was modified as troubled debt restructured loan within the previous 12 months and for which there was a payment default. There were no such defaults during the three months ended June 30, 2017. During the six months ended June 30, 2017 and 2016, two and one loans were modified in each six-month period as a troubled debt restructured loan within the previous 12 months and for which there was a payment default. A default for purposes of this disclosure is a troubled debt restructured loan in which the borrower is 90 days past due or more or results in the foreclosure and repossession of the applicable collateral. The loans with payment default are as follows (dollars in thousands):

Six Months Ended
June 30, 2017
Number Balance

Commercial

1 $ 53

Agriculture

Real Estate

1 63

Consumer

Total

2 $ 116

23


Table of Contents
Three Months Ended
June 30, 2016
Six Months Ended
June 30, 2016
Number Balance Number Balance

Commercial

$ $

Agriculture

Real Estate

1 350 1 350

Consumer

Total

1 $ 350 1 $ 350

As of June 30, 2017, the Company has no commitments to lend additional funds to loan customers whose terms have been modified in troubled debt restructurings.

Our subsidiary bank has established a line of credit with the Federal Home Loan Bank of Dallas (FHLB) to provide liquidity and meet pledging requirements for those customers eligible to have securities pledged to secure certain uninsured deposits. At June 30, 2017, $2,080,527,000 in loans held by our bank subsidiary were subject to blanket liens as security for this line of credit. At June 30, 2017, $50,000,000 was outstanding under this line of credit.

Note 6 - Borrowings

Borrowings at June 30, 2017 and 2016, and December 31, 2016 consisted of the following (dollars in thousands):

June 30, December 31,
2017 2016 2016

Securities sold under agreements with customers to repurchase

$ 309,524 $ 339,799 $ 360,820

Federal funds purchased

19,800 7,125 9,950

Advances from Federal Home

Loan Bank of Dallas

50,000 210,000 75,000

Total

$ 379,324 $ 556,924 $ 445,770

Securities sold under repurchase agreements are generally with significant customers of the Company that require short-term liquidity for their funds for which the Company pledges certain securities that have a fair value equal to at least the amount of the borrowings. The agreements mature daily and therefore the risk arising from a decline in the fair value of the collateral pledged is minimal. The securities pledged are mortgage-backed securities. These agreements do not include “right of set-off” provisions and therefore the Company does not offset such agreements for financial reporting purposes.

Note 7 - Income Taxes

Income tax expense was $8,500,000 for the second quarter of 2017 as compared to $8,366,000 for the same period in 2016. The Company’s effective tax rates on pretax income were 23.13% and 23.78% for the second quarters of 2017 and 2016, respectively. Income tax expense was $16,105,000 for the six months ended June 30, 2017 as compared to $16,105,000 for the same period in 2016. The Company’s effective tax rates on pretax income were 22.70% and 23.47% for the six months ended June 2017 and 2016, respectively. The effective tax rates differ from the statutory federal tax rate of 35% primarily due to tax exempt interest income earned on certain investment securities and loans, the deductibility of dividends paid to our employee stock ownership plan and excess tax benefits related to our directors’ deferred compensation plan.

Note 8 - Stock Option Plan and Restricted Stock Plan

The Company grants incentive stock options for a fixed number of shares with an exercise price equal to the fair value of the shares at the date of grant to employees. In June 2017, the Company granted 452,450 incentive stock options with an exercise price of $42.35 per share. The fair value of the options was $9.99 per option and was estimated using the Black-Scholes options pricing model with the following weighted average assumptions: risk-free interest rate of 1.89%; expected dividend yield of 1.79%; expected life of 6.40 years; and expected volatility of 26.51%. No options were granted in 2016.

24


Table of Contents

The Company recorded stock option expense totaling $217,000 and $220,000 for the three-month periods ended June 30, 2017 and 2016, respectively. The Company recorded stock option expense totaling $432,000 and $441,000 for the six months ended June 30, 2017 and 2016, respectively. The additional disclosure requirements under authoritative accounting guidance have been omitted due to the amounts being insignificant.

On July 21, 2015, 7,070 restricted stock shares were granted to the ten non-employee directors. Total value of these shares totaled $250,000 and was expensed over the period from grant date to April 26, 2016, the annual shareholders’ meeting at which these director’s term expired. On April 26, 2016, upon re-election of existing directors, 7,660 restricted stock shares with a total value of $250,000 were granted to the ten non-employee directors and was expensed over the period from grant day to April 25, 2017, the annual shareholders’ meeting at which these directors’ term expired. On April 25, 2017, upon re-election of existing directors, 14,650 restricted stock shares with a total value of $600,000 were granted to the ten non-employee directors and is being expensed over the period from the grant date to April 24, 2018, the Company’s next shareholders’ meeting at which the directors’ term expires.

The Company recorded director expense related to these restricted stock grants of $121,000 and $69,000 for the three-month periods ended June 30, 2017 and 2016, respectively. The Company recorded director expense related to these restricted stock grants of $183,000 and $153,000 for the six-month periods ended June 30, 2017 and 2016, respectively.

On October 27, 2015, the Company granted 31,273 restricted stock shares with a total value of $1,060,000 to certain officers that is being expensed over the vesting period of three years. On October 25, 2016, the Company granted 15,405 restricted stock shares with a total value of $560,000 to certain officers that is being expensed over the vesting period of three years. The Company recorded restricted stock expense for officers of $133,000 and $89,000, for the three-month periods ended June 30, 2017 and 2016, respectively. The Company recorded restricted stock expense for officers of $266,000 and $174,000 for the six-month periods ended June 30, 2017 and 2016, respectively.

Note 9 - Pension Plan

The Company’s defined benefit pension plan was frozen effective January 1, 2004, whereby no new participants will be added to the plan and no additional years of service will accrue to participants, unless the pension plan is reinstated at a future date. The pension plan covered substantially all of the Company’s employees at the time. The benefits for each employee were based on years of service and a percentage of the employee’s qualifying compensation during the final years of employment. The Company’s funding policy was and is to contribute annually the amount necessary to satisfy the Internal Revenue Service’s funding standards. Contributions to the pension plan, prior to freezing the plan, were intended to provide not only for benefits attributed to service to date but also for those expected to be earned in the future. As a result of the Pension Protection Act of 2006 (the “Protection Act”), the Company will be required to contribute amounts in future years to fund any shortfalls. The Company has evaluated the provisions of the Protection Act as well as the Internal Revenue Service’s funding standards to develop a plan for funding in future years. The Company made a contribution totaling $500,000 in 2016, and has made no contribution through June 30, 2017.

Net periodic benefit costs totaling $84,000 and $82,000 were recorded for the three months ended June 30, 2017 and 2016, respectively. Net periodic benefit costs totaling $168,000 and $165,000 were recorded for the six months ended June 30, 2017 and 2016, respectively.

25


Table of Contents

Note 10 - Fair Value Disclosures

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

The authoritative accounting guidance requires the use of valuation techniques that are consistent with the market approach, the income approach and/or the cost approach. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities. The income approach uses valuation techniques to convert future amounts, such as cash flows or earnings, to a single present amount on a discounted basis. The cost approach is based on the amount that currently would be required to replace the service capacity of an asset (replacement costs). Valuation techniques should be consistently applied. Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability. Inputs may be observable, meaning those that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from independent sources, or unobservable, meaning those that reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. In that regard, the authoritative guidance establishes a 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. The fair value hierarchy is as follows:

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

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

Level 3 Inputs – Significant unobservable inputs that reflect an entity’s own assumptions that market participants would use in pricing the assets or liabilities.

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

In general, fair value is based upon quoted market prices, where available. If such quoted market prices are not available, fair value is based upon internally developed models that primarily use, as inputs, observable market-based parameters. Valuation adjustments may be made to ensure that financial instruments are recorded at fair value. While management believes the Company’s valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date.

Securities classified as available-for-sale and trading are reported at fair value utilizing Level 1 and Level 2 inputs. For these securities, the Company obtains fair value measurements from an independent pricing

26


Table of Contents

service. The fair value measurements consider observable data that may include market spreads, cash flows, the United States Treasury yield curve, live trading levels, trade execution data, dealer quotes, market consensus prepayments speeds, credit information and the security’s terms and conditions, among other items.

There were no transfers between Level 1 and Level 2 or Level 2 and Level 3 during the three and six months ended June 30, 2017 and 2016, and the year ended December 31, 2016.

The following table summarizes financial assets and financial liabilities measured at fair value on a recurring basis as of June 30, 2017 and 2016, and December 31, 2016, respectively, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value (dollars in thousands):

June 30, 2017

Level 1
Inputs
Level 2
Inputs
Level 3
Inputs
Total Fair
Value

Available-for-sale investment securities:

U.S. Treasury securities

$ 10,573 $ $ $ 10,573

Obligations of U. S. government sponsored enterprises and agencies

73,705 73,705

Obligations of states and political subdivisions

1,531,873 1,531,873

Corporate bonds

25,788 25,788

Residential mortgage-backed securities

975,082 975,082

Commercial mortgage-backed securities

343,040 343,040

Other securities

4,452 4,452

Total

$ 15,025 $ 2,949,488 $ $ 2,964,513

June 30, 2016

Level 1
Inputs
Level 2
Inputs
Level 3
Inputs
Total Fair
Value

Available-for-sale investment securities:

U.S. Treasury securities

$ 10,811 $ $ $ 10,811

Obligations of U. S. government sponsored enterprises and agencies

122,352 122,352

Obligations of states and political subdivisions

1,516,312 1,516,312

Corporate bonds

65,550 65,550

Residential mortgage-backed securities

805,773 805,773

Commercial mortgage-backed securities

266,698 266,698

Other securities

7,860 7,860

Total

$ 18,671 $ 2,776,685 $ $ 2,795,356

27


Table of Contents

December 31, 2016

Level 1
Inputs
Level 2
Inputs
Level 3
Inputs
Total Fair
Value

Available-for-sale investment securities:

U.S. Treasury securities

$ 10,668 $ $ $ 10,668

Obligations of U. S. government sponsored enterprises and agencies

113,703 113,703

Obligations of states and political subdivisions

1,564,276 1,564,276

Corporate bonds

47,965 47,965

Residential mortgage-backed securities

851,361 851,361

Commercial mortgage-backed securities

268,436 268,436

Other securities

4,428 4,428

Total

$ 15,096 $ 2,845,741 $ $ 2,860,837

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 (for example, when there is evidence of impairment). Financial assets and financial liabilities measured at fair value on a non-recurring basis include the following at June 30, 2017:

Impaired Loans – Impaired loans are reported at the fair value of the underlying collateral if repayment is expected solely from the collateral. Collateral values are estimated using Level 2 inputs based on observable market data. At June 30, 2017, impaired loans with a carrying value of $21,489,000 were reduced by specific valuation reserves totaling $4,543,000 resulting in a net fair value of $16,946,000.

Loans Held-for-Sale – Loans held-for-sale are reported at the lower of cost or fair value. In determining whether the fair value of loans held-for-sale is less than cost when quoted market prices are not available, the Company considers investor commitments/contracts. These loans are considered Level 2 of the fair value hierarchy. At June 30, 2017, the Company’s mortgage loans held-for-sale were recorded at cost as fair value exceeded cost.

Certain non-financial assets and non-financial liabilities measured at fair value on a non-recurring basis include other real estate owned, goodwill and other intangible assets and other non-financial long-lived assets. Non-financial assets measured at fair value on a non-recurring basis during the three months and six months ended June 30, 2017 and 2016 include other real estate owned which, subsequent to their initial transfer to other real estate owned from loans, were re-measured at fair value through a write-down included in gain (loss) on sale of foreclosed assets. During the reported periods, all fair value measurements for foreclosed assets utilized Level 2 inputs based on observable market data, generally third-party appraisals, or Level 3 inputs based on customized discounting criteria. These appraisals are evaluated individually and discounted as necessary due to the age of the appraisal, lack of comparable sales, expected holding periods of property or special use type of the property. Such discounts vary by appraisal based on the above factors but generally range from 5% to 25% of the appraised value. Re-evaluation of other real estate owned is performed at least annually as required by regulatory guidelines or more often if particular circumstances arise. The following table presents other real estate owned that were re-measured subsequent to their initial transfer to other real estate owned (dollars in thousands):

28


Table of Contents
Three Months
Ended
June 30,
2017 2016

Carrying value of other real estate owned prior to re-measurement

$ 88 $

Write-downs included in gain (loss) on sale of other real estate owned

(8 )

Fair value

$ 80 $

Six Months
Ended
June 30,
2017 2016

Carrying value of other real estate owned prior to re-measurement

$ 88 $

Write-downs included in gain (loss) on sale of other real estate owned

(8 )

Fair value

$ 80 $

At June 30, 2017 and 2016, and December 31, 2016, other real estate owned totaled $2,023,000, $124,000, and $413,000, respectively.

The Company is required under current authoritative accounting guidance to disclose the estimated fair value of their financial instrument assets and liabilities including those subject to the requirements discussed above. For the Company, as for most financial institutions, substantially all of its assets and liabilities are considered financial instruments. Many of the Company’s financial instruments, however, lack an available trading market as characterized by a willing buyer and willing seller engaging in an exchange transaction.

The estimated fair value amounts of financial instruments have been determined by the Company using available market information and appropriate valuation methodologies. However, considerable judgment is required to interpret data to develop the estimates of fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company could realize in a current market exchange. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.

In addition, reasonable comparability between financial institutions may not be likely due to the wide range of permitted valuation techniques and numerous estimates that must be made given the absence of active secondary markets for many of the financial instruments. This lack of uniform valuation methodologies also introduces a greater degree of subjectivity to these estimated fair values.

Cash and due from banks, federal funds sold, interest-bearing deposits and time deposits in banks and accrued interest receivable and payable are liquid in nature and considered Levels 1 or 2 of the fair value hierarchy.

Financial instruments with stated maturities have been valued using a present value discounted cash flow with a discount rate approximating current market for similar assets and liabilities and are considered Levels 2 and 3 of the fair value hierarchy. Financial instrument liabilities with no stated maturities have an estimated fair value equal to both the amount payable on demand and the carrying value and are considered Level 1 of the fair value hierarchy.

The carrying value and the estimated fair value of the Company’s contractual off-balance-sheet unfunded lines of credit, loan commitments and letters of credit, which are generally priced at market at the time of funding, are not material.

The estimated fair values and carrying values of all financial instruments under current authoritative guidance at June 30, 2017 and 2016, and December 31, 2016, were as follows (in thousands):

29


Table of Contents
June 30, December 31,
2017 2016 2016
Carrying
Value
Estimated
Fair Value
Carrying
Value
Estimated
Fair Value
Carrying
Value
Estimated
Fair Value
Fair Value
Hierarchy

Cash and due from banks

$ 163,435 $ 163,435 $ 135,092 $ 135,092 $ 204,782 $ 204,782 Level 1

Federal funds sold

3,740 3,740 2,960 2,960 3,130 3,130 Level 1

Interest-bearing deposits in banks

53,336 53,336 67,746 67,746 48,574 48,574 Level 1

Interest-bearing time deposits in banks

1,458 1,458 2,427 2,429 1,707 1,709 Level 2

Available-for-sale Securities

2,964,513 2,964,513 2,795,356 2,795,356 2,860,837 2,860,837 Levels 1
and 2

Held-to-maturity securities

105 107 137 141 121 124 Level 2

Loans

3,410,269 3,466,431 3,264,328 3,269,221 3,338,426 3,361,735 Level 3

Accrued interest receivable

35,600 35,600 33,516 33,516 36,469 36,469 Level 2

Deposits with stated maturities

477,441 478,393 554,753 556,224 508,996 510,304 Level 2

Deposits with no stated maturities

5,149,168 5,149,168 4,501,536 4,501,536 4,969,543 4,969,543 Level 1

Borrowings

379,324 379,324 556,924 556,924 445,770 445,770 Level 2

Accrued interest Payable

164 164 283 283 225 225 Level 2

Note 11 - Recently Issued Authoritative Accounting Guidance

Accounting Standards Update (“ASU”) 2014-09, “Revenue from Contracts with Customers .” ASU 2014-09 implements a comprehensive new revenue recognition standard that will supersede substantially all existing revenue recognition guidance. The new standard’s core principle is that a company will recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. To achieve that core principle, an entity should apply the following steps: (i) identify the contract(s) with a customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract and (v) recognize revenue when (or as) the entity satisfies a performance obligation. ASU 2015-4 “Revenue from Contracts with Customers – Deferral of the Effective Date” deferred the effective date of ASU 2014-09 by one year and as a result, the new standard will be effective the first quarter of 2018. The Company’s revenue is comprised of net interest income on financial assets and financial liabilities, which is explicitly excluded from the scope of ASU 2014-09, and non-interest income. The Company expects that ASU 2014-09 will require a change in how the Company recognizes certain recurring revenue streams within trust management fees; however, these changes are not expected to have a significant impact on the Company’s financial statements. The Company continues to evaluate the impact of ASU 2014-09 on other components of non-interest income and expects to adopt the standard in the first quarter of 2018 with a cumulative effective adjustment to opening retained earnings, if such adjustment is deemed to be significant.

ASU 2014-15, “Presentation of Financial Statements – Going Concern .” ASU 2014-15 requires management to evaluate an entity’s ability to continue as a going concern within one year after the date that the financial statements are issued. Management must evaluate whether conditions and events raise substantial doubt about an entity’s ability to continue as a going concern and then whether its plans alleviate that doubt. ASU 2014-15 was effective in 2016 and management has performed and continues to perform such required evaluation and has concluded there are no such conditions or events that raised substantial doubt about the Company’s ability to continue as a going concern.

30


Table of Contents

ASU 2015-01, “Income Statement – Extraordinary and Unusual Items .” ASU 2015-01 eliminated from U.S. GAAP the concept of extraordinary items, which, among other things, required an entity to show the item separately in the income statement, net of tax, after income from continuing operations. The new guidance became effective for the Company beginning January 1, 2016, and did not have a significant impact on the Company’s financial statements.

ASU 2015-05, “Intangibles – Goodwill and Other – Internal-Use Software – Customer’s Accounting for Fees Paid in a Cloud Computing Arrangement .” ASU 2015-05 addresses accounting for fees paid by a customer in cloud computing arrangements such as (i) software as a service, (ii) platform as a service, (iii) infrastructure as a service and (iv) other similar hosting arrangements. ASU 2015-05 provides guidance to customers about whether a cloud computing arrangement includes a software license. If a cloud computing arrangement includes a software license, then the customer should account for the software license element of the arrangement consistent with the acquisition of other software licenses. If a cloud computing arrangement does not include a software license, the customer should account for the arrangement as a service contract. ASU 2015-05 became effective on January 1, 2016 and did not have a significant impact on the Company’s financial statements.

ASU 2015-16, “Business Combinations – Simplifying the Accounting Measurement Period Adjustments. ” ASU 2015-16 amended business combination guidance to require that an acquirer recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. The acquirer must record, in the same period’s financial statements, the effect of earnings on changes in depreciation, amortization, or other income effects, if any, as a result of the changes to the provisional amounts, calculated as if the accounting had been completed at the acquisition date. Additionally, the entity is required to present separately on the face of the income statement or disclose in the notes the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the acquisition date. The amended guidance became effective for the Company on January 1, 2016, and did not have a significant impact on the Company’s financial statements.

ASU 2016-1, “Financial Instruments – Overall: Recognition and Measurement of Financial Assets and Financial Liabilities .” ASU 2016-1, among other things, (i) requires equity investments, with certain exceptions, to be measured at fair value with changes in fair value recognized in net income, (ii) simplifies the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment, (iii) eliminates the requirement for public business entities to disclose the methods and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet, (iv) requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes, (v) requires an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments, (vi) requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset on the balance sheet or the accompanying notes to the financial statements and (vii) clarifies that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities. ASU 2016-1 will be effective for the Company on January 1, 2018 and is not expected to have a significant impact on the Company’s financial statements.

ASU 2016-02, “Leases .” ASU 2016-02 will amend current lease accounting to require lessees to recognize (i) a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis, and (ii) a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. ASU 2016-02 does not significantly change lease accounting requirements applicable to lessors; however, certain changes were made to align, where necessary, lessor accounting with the lessee accounting model. The amended guidance will be

31


Table of Contents

effective in the first quarter of 2019 and will require transition using a modified retrospective approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. The Company continues to evaluate the provision of the new lease standard but, due to the small number of lease agreements presently in effect for the Company, has concluded the new guidance will not have a significant impact on the Company’s financial statements.

ASU 2016-09, “Compensation – Stock Compensation: Improvements to Employee Share-Based Payment Accounting .” ASU 2016-09 amends current guidance such that all excess tax benefits and tax deficiencies related to share-based payment awards will be recognized as income tax expense or benefit in the income statement during the period in which they occur. Previously, such amounts were recorded in capital surplus. Additionally, excess tax benefits will be classified along with other income tax cash flows as an operating activity rather than a financing activity, as was previously the case. ASU 2016-09 also provides that any entity can make an entity-wide accounting policy election to either estimate the number of awards that are expected to vest, which is the current requirement, or account for forfeitures when they occur. ASU 2016-09 became effective January 1, 2017 and did not have a significant impact on the Company’s financial statements.

ASU 2016-13, “Financial Instruments – Credit Losses. ” ASU 2016-13 implements a comprehensive change in estimating the allowances for loan losses from the current model of losses inherent in the loan portfolio to a current expected credit loss model that generally is expected to result in earlier recognition of allowances for losses. Additionally, purchase accounting rules have been modified as well as credit losses on held-to-maturity debt securities. ASU 2016-13 will be effective in the first quarter of 2020. While the Company generally expects that the implementation of ASU 2016-13 will increase their allowance for loan losses balance, the Company is continuing to evaluate the potential impact on the Company’s financial statements.

ASU 2017-04, “Intangibles – Goodwill and Other .” ASU 2017-04 will amend and simplify current goodwill impairment testing to eliminate Step 2 from the current provisions. Under the new guidance, an entity should perform the goodwill impairment test by comparing the fair value of a reporting unit with its carrying value and recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value. An entity still has the option to perform the quantitative assessment for a reporting unit to determine if a quantitative impairment test is necessary. ASU 2017-04 will be effective for the Company on January 1, 2020 and is not expected to have a significant impact on the Company’s financial statements.

ASU 2017-07, “Compensation – Retirement Benefits, Improving the Presentation of Net Periodic Pension Cost and Net Periodic Post-Retirement Benefit Cost. ” ASU 2017-17 will require employers that sponsor defined benefit pension plans to present the service cost component of net periodic benefit cost in the same income statement line item as other employee compensation costs arising from services rendered during the period. Other components of the net periodic benefit cost will be presented separately from the service cost component. ASU 2017-17 will be effective in 2018 and, as the Company froze its defined benefit pension plan in 2004, there is no service cost component of its net periodic benefit cost and therefore will not have an impact on the Company’s financial statements.

ASU 2017-08, “Receivables – Nonrefundable Fees and Other Costs: Premium Amortization on Purchased Callable Debt Securities. ” ASU 2017-08 addresses the amortization method for all callable bonds purchased at a premium to par. Under the revised guidance, entities will be required to amortize premiums on callable bonds to the earliest call date. ASU 2017-08 is effective in 2019 although early adoption is permitted. The Company elected to early adopt ASU 2017-08 in the first quarter of 2017. The adoption of this guidance did not have a material impact on the Company’s financial statements.

32


Table of Contents

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

Forward-Looking Statements

This Form 10-Q contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. When used in this Form 10-Q, words such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “predict,” “project,” and similar expressions, as they relate to us or management, identify forward-looking statements. These forward-looking statements are based on information currently available to our management. Actual results could differ materially from those contemplated by the forward-looking statements as a result of certain factors, including, but not limited, to those listed in “Item 1A- Risk Factors” in our Annual Report on Form 10-K and the following:

general economic conditions, including our local, state and national real estate markets and employment trends;

volatility and disruption in national and international financial and commodity markets;

government intervention in the U.S. financial system including the effects of recent legislative, tax, accounting and regulatory actions and reforms, including the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”), the Jumpstart Our Business Startups Act, the Consumer Financial Protection Bureau and the capital ratios of Basel III as adopted by the federal banking authorities;

political instability;

the ability of the Federal government to address the national economy;

changes in our competitive environment from other financial institutions and financial service providers;

the effects of and changes in trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System (the “Federal Reserve Board”);

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;

the effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities and insurance) with which we and our subsidiaries must comply;

changes in the demand for loans;

fluctuations in the value of collateral securing our loan portfolio and in the level of the allowance for loan losses;

the accuracy of our estimates of future loan losses;

the accuracy of our estimates and assumptions regarding the performance of our securities portfolio;

soundness of other financial institutions with which we have transactions;

inflation, interest rate, market and monetary fluctuations;

changes in consumer spending, borrowing and savings habits;

changes in commodity prices (e.g., oil and gas, cattle and wind energy);

our ability to attract deposits and increase market share;

changes in our liquidity position;

changes in the reliability of our vendors, internal control system or information systems;

cyber attacks on our technology information systems, including fraud from our customers and external third party vendors;

our ability to attract and retain qualified employees;

acquisitions and integration of acquired businesses;

the possible impairment of goodwill associated with our acquisitions;

consequences of continued bank mergers and acquisitions in our market area, resulting in fewer but much larger and stronger competitors;

expansion of operations, including branch openings, new product offerings and expansion into new markets;

changes in compensation and benefit plans; and

acts of God or of war or terrorism.

33


Table of Contents

Such forward-looking statements reflect the current views of our management with respect to future events and are subject to these and other risks, uncertainties and assumptions relating to our operations, results of operations, growth strategy and liquidity. All subsequent written and oral forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by this paragraph. We undertake no obligation to publicly update or otherwise revise any forward-looking statements, whether as a result of new information, future events or otherwise (except as required by law).

Introduction

As a financial holding company, we generate most of our revenue from interest on loans and investments, trust fees, and service charges. Our primary source of funding for our loans and investments are deposits held by our subsidiary, First Financial Bank, National Association, Abilene, Texas. Our largest expense is salaries and related employee benefits. We usually measure our performance by calculating our return on average assets, return on average equity, our regulatory leverage and risk based capital ratios and our efficiency ratio, which is calculated by dividing noninterest expense by the sum of net interest income on a tax equivalent basis and noninterest income.

The following discussion and analysis of operations and financial condition should be read in conjunction with the financial statements and accompanying footnotes included in Item 1 of this Form 10-Q as well as those included in the Company’s 2016 Annual Report on Form 10-K.

Critical Accounting Policies

We prepare consolidated financial statements based on GAAP and customary practices in the banking industry. These policies, in certain areas, require us to make significant estimates and assumptions.

We deem a policy critical if (1) the accounting estimate required us to make assumptions about matters that are highly uncertain at the time we make the accounting estimate; and (2) different estimates that reasonably could have been used in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, would have a material impact on the financial statements.

We deem our most critical accounting policies to be (1) our allowance for loan losses and our provision for loan losses and (2) our valuation of securities. We have other significant accounting policies and continue to evaluate the materiality of their impact on our consolidated financial statements, but we believe these other policies either do not generally require us to make estimates and judgments that are difficult or subjective, or it is less likely they would have a material impact on our reported results for a given period. A discussion of (1) our allowance for loan losses and our provision for loan losses and (2) our valuation of securities is included in note 5 and note 4, respectively, to our notes to consolidated financial statements (unaudited) which begins on page 9.

34


Table of Contents

Results of Operations

Performance Summary . Net earnings for the second quarter of 2017 were $28.26 million compared to $26.81 million for the same quarter in 2016, or a 5.39% increase.

Basic earnings per share for the second quarter of 2017 were $0.43 compared to $0.41 for the same quarter last year. The return on average assets was 1.64% for the second quarter of 2017, as compared to 1.65% for the second quarter of 2016. The return on average equity was 12.94% for the second quarter of 2017 as compared to 12.76% for the second quarter of 2016.

Net earnings for the six-month period ended June 30, 2017 were $54.85 million compared to $52.51 million for the same period in 2016, or a 4.47% increase.

Basic earnings per share for the first six months of 2017 were $0.83 compared to $0.80 for the same period in 2016. The return on average assets was 1.61% for the first six months of 2017, the same percentage for the first six months period in 2016. The return on average equity was 12.84% for the first six months of 2017, as compared to 12.65% a year ago.

Net Interest Income . Net interest income is the difference between interest income on earning assets and interest expense on liabilities incurred to fund those assets. Our earning assets consist primarily of loans and investment securities. Our liabilities to fund those assets consist primarily of noninterest-bearing and interest-bearing deposits.

Tax-equivalent net interest income was $65.59 million for the second quarter of 2017, as compared to $62.72 million for the same period last year. The increase in 2017 compared to 2016 was largely attributable to the increase in interest earning assets, particularly loans and tax-exempt securities. Average earning assets increased $364.01 million for the second quarter of 2017 over the same period in 2016. Average loans and tax-exempt securities increased $122.55 million and $89.19 million, respectively, for the second quarter of 2017 over the same quarter of 2016. Average interest-bearing liabilities increased $199.77 million for the second quarter of 2017, as compared to the same period in 2016. The yield on earning assets decreased two basis points and the rate paid on interest-bearing liabilities increased six basis points for the second quarter of 2017 compared to the second quarter of 2016.

Tax-equivalent net interest income was $129.16 million for the first six months of 2017, as compared to $125.86 million for the same period last year. The increase in 2017 compared to 2016 was largely attributable to the increase in volume of interest earning assets. Average earning assets increased $328.44 million for the first six months of 2017 over the same period in 2016. Average loans and tax-exempt securities increased $89.88 million and $95.31 million, respectively, for the first six months of 2017 over the same period of 2016. Average interest-bearing liabilities increased $224.14 million for the first six months of 2017, as compared to the same period in 2016. The yield on earning assets decreased six basis points and the rate paid on interest-bearing liabilities increased four basis points for the first six months of 2017 over the first six months of 2016.

35


Table of Contents

Table 1 allocates the change in tax-equivalent net interest income between the amount of change attributable to volume and to rate.

Table 1 - Changes in Interest Income and Interest Expense (in thousands):

Three Months Ended
June 30, 2017 Compared to
Three Months Ended

June 30, 2016
Six Months Ended
June 30, 2017 Compared to
Six Months Ended

June 30, 2016
Change
Attributable to
Total
Change
Change
Attributable to
Total
Change
Volume Rate Volume Rate

Short-term investments

$ 12 $ 45 $ 57 $ 137 $ 136 $ 273

Taxable investment securities

765 448 1,213 1,019 363 1,382

Tax-exempt investment securities (1)

1,019 (51 ) 968 2,178 25 2,203

Loans (1) (2)

1,503 (99 ) 1,404 2,208 (1,543 ) 665

Interest income

3,299 343 3,642 5,542 (1,019 ) 4,523

Interest-bearing deposits

126 771 897 237 1,198 1,435

Short-term borrowings

(109 ) (21 ) (130 ) (160 ) (57 ) (217 )

Interest expense

17 750 767 77 1,141 1,218

Net interest income

$ 3,282 $ (407 ) $ 2,875 $ 5,465 $ (2,160 ) $ 3,305

(1) Computed on a tax-equivalent basis assuming a marginal tax rate of 35%.
(2) Non-accrual loans are included in loans.

The net interest margin for the second quarter of 2017 was 4.05%, a decrease of seven basis points from the same period in 2016. The continued decrease in our net interest margin in 2017 and 2016 was largely the result of the extended period of historically low levels of short-term interest rates. We have been able to somewhat mitigate the impact of lower short-term interest rates by establishing minimum interest rates on certain of our loans, improving the pricing for loan risk, and minimizing rates paid on interest bearing liabilities.

36


Table of Contents

The net interest margin, which measures tax-equivalent net interest income as a percentage of average earning assets, is illustrated in Table 2.

Table 2 - Average Balances and Average Yields and Rates (in thousands, except percentages):

Three Months Ended June 30,
2017 2016
Average
Balance
Income/
Expense
Yield/
Rate
Average
Balance
Income/
Expense
Yield/
Rate

Assets

Short-term investments (1)

$ 50,272 $ 120 0.96 % $ 42,860 $ 63 0.59 %

Taxable investment securities (2)

1,494,187 8,343 2.23 1,349,325 7,130 2.11

Tax-exempt investment securities (2)(3)

1,528,760 17,414 4.56 1,439,575 16,446 4.57

Loans (3)(4)

3,418,105 41,814 4.91 3,295,557 40,410 4.93

Total earning assets

6,491,324 $ 67,691 4.18 % 6,127,317 $ 64,049 4.20 %

Cash and due from banks

152,198 144,051

Bank premises and equipment, net

122,980 119,779

Other assets

56,795 53,323

Goodwill and other intangible assets, net

143,361 144,075

Allowance for loan losses

(47,089 ) (44,814 )

Total assets

$ 6,919,569 $ 6,543,731

Liabilities and Shareholders’ Equity

Interest-bearing deposits

$ 3,803,412 $ 1,930 0.20 % $ 3,388,572 $ 1,033 0.12 %

Short-term borrowings

372,910 167 0.18 587,981 297 0.20

Total interest-bearing liabilities

4,176,322 $ 2,097 0.20 % 3,976,553 $ 1,330 0.14 %

Noninterest-bearing deposits

1,816,380 1,655,091

Other liabilities

51,216 66,946

Total liabilities

6,043,918 5,698,590

Shareholders’ equity

875,651 845,141

Total liabilities and shareholders’ equity

$ 6,919,569 $ 6,543,731

Net interest income

$ 65,594 $ 62,719

Rate Analysis:

Interest income/earning assets

4.18 % 4.20 %

Interest expense/earning assets

(0.13 ) (0.08 )

Net yield on earning assets

4.05 % 4.12 %

37


Table of Contents
Six Months Ended June 30,
2017 2016
Average
Balance
Income/
Expense
Yield/
Rate
Average
Balance
Income/
Expense
Yield/
Rate

Assets

Short-term investments (1)

$ 93,936 $ 397 0.85 % $ 45,317 $ 124 0.55 %

Taxable investment securities (2)

1,431,110 15,774 2.20 1,336,466 14,392 2.15

Tax-exempt investment securities (2)(3)

1,529,183 34,975 4.57 1,433,877 32,772 4.57

Loans (3)(4)

3,393,986 81,877 4.86 3,304,111 81,212 4.94

Total earning assets

6,448,215 $ 133,023 4.16 % 6,119,771 $ 128,500 4.22 %

Cash and due from banks

159,822 151,183

Bank premises and equipment, net

122,887 118,004

Other assets

58,086 54,960

Goodwill and other intangible assets, net

143,447 144,212

Allowance for loan losses

(46,692 ) (43,723 )

Total assets

$ 6,885,765 $ 6,544,407

Liabilities and Shareholders’ Equity

Interest-bearing deposits

$ 3,806,157 $ 3,520 0.19 % $ 3,417,096 $ 2,085 0.12 %

Short-term borrowings

410,355 340 0.17 575,275 557 0.19

Total interest-bearing liabilities

4,216,512 $ 3,860 0.18 % 3,992,371 $ 2,642 0.14 %

Noninterest-bearing deposits

1,763,133 1,653,637

Other liabilities

44,763 63,944

Total liabilities

6,024,408 5,709,952

Shareholders’ equity

861,357 834,455

Total liabilities and shareholders’ equity

$ 6,885,765 $ 6,544,407

Net interest income

$ 129,163 $ 125,858

Rate Analysis:

Interest income/earning assets

4.16 % 4.22 %

Interest expense/earning assets

(0.12 ) (0.08 )

Net yield on earning assets

4.04 % 4.14 %

(1) Short-term investments are comprised of Fed Funds sold, interest-bearing deposits in banks and interest-bearing time deposits in banks.
(2) Average balances include unrealized gains and losses on available-for-sale securities.
(3) Computed on a tax-equivalent basis assuming a marginal tax rate of 35%.
(4) Non-accrual loans are included in loans.

Noninterest Income . Noninterest income for the second quarter of 2017 was $23.17 million, an increase of $1.73 million compared to the same period in 2016. Trust fees increased 21.60 percent to $5.75 million in the second quarter of 2017 compared with $4.73 million in the same quarter last year, due to continued growth in the fair value of trust assets managed to $4.73 billion from $4.11 billion a year ago and an increase in trust account fees. Service charges on deposit accounts increased 10.88 percent to $4.88 million compared with $4.40 million in the same quarter last year due to continued growth in net new accounts. ATM, interchange and credit card fees increased 12.98 percent to $6.60 million compared with $5.84 million in the same quarter last year due to continued growth in debit cards. Real estate mortgage fees increased 4.36 percent in the second quarter of 2017 to $4.19 million compared with $4.01 million in the same quarter a year ago. Interest on loan recoveries decreased $292 thousand in the second quarter of 2017 compared to the same period in 2016.

Noninterest income for the six-month period ended June 30, 2017 was $44.46 million, an increase of $3.20 million compared to the same period in 2016. Trust fees increased 25.42 percent to $11.76 million in the first six months of 2017 compared with $9.38 million in the same period in 2016 due primarily to continued growth in the fair value of trust assets managed to $4.73 billion from $4.11 billion a year ago, an increase of $689 thousand in real estate and lease bonus fees over the same period last year and an increase in trust account fees. Service charges on deposits increased 6.97 percent to $9.43 million compared with $8.82 million in the same period last year due primarily to the continued growth in net new accounts. ATM, interchange and credit card fees increased 10.77 percent to $12.76 million compared with $11.52 million in the same period last year due to continued growth in debit cards. Real estate mortgage fees increased 6.32 percent

38


Table of Contents

in the second quarter of 2017 to $7.61 million compared with $7.15 million in the same period a year ago. Gain on sale of available-for-sale securities totaled $750 thousand in the first six months of 2017 compared to $914 thousand in the same period in 2016. Net gains (losses) on the sale of assets decreased $635 thousand due primarily to a $150 thousand loss recorded in 2017 from the pending sale of the Company’s mortgage servicing assets versus a gain on sale of the Weatherford branch building in 2016 of $529 thousand. Interest on loan recoveries decreased $770 thousand for the six-month period ending June 30, 2017 when compared to the same period a year ago.

ATM and interchange fees are charges that merchants pay to us and other card-issuing banks for processing electronic payment transactions. ATM and interchange fees consist of income from debit card usage, point of sale income for debit card transactions and ATM service fees. 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. While we currently have assets under $10 billion, we are monitoring the effect of this reduction in per transaction fee income as we approach the $10 billion asset level.

Table 3 - Noninterest Income (in thousands):

Three Months Ended
June 30,
Six Months Ended
June 30,
2017 Increase
(Decrease)
2016 2017 Increase
(Decrease)
2016

Trust fees

$ 5,747 $ 1,021 $ 4,726 $ 11,764 $ 2,384 $ 9,380

Service charges on deposit accounts

4,883 479 4,404 9,433 615 8,818

ATM, interchange and credit card fees

6,598 758 5,840 12,762 1,241 11,521

Real estate mortgage operations

4,188 175 4,013 7,605 452 7,153

Net gain on sale of available-for-sale securities

747 (165 ) 912 750 (164 ) 914

Net gain (loss) on sale of foreclosed assets

(72 ) (350 ) 278 (31 ) (384 ) 353

Net gain (loss) on sale of assets

(200 ) (126 ) (74 ) (196 ) (635 ) 439

Interest on loan recoveries

337 (292 ) 629 491 (770 ) 1,261

Other:

Check printing fees

43 4 39 81 (5 ) 86

Safe deposit rental fees

123 6 117 316 5 311

Credit life fees

156 47 109 283 54 229

Brokerage commissions

304 144 160 586 333 253

Miscellaneous income

316 31 285 611 71 540

Total other

942 232 710 1,877 458 1,419

Total Noninterest Income

$ 23,170 $ 1,732 $ 21,438 $ 44,455 $ 3,197 $ 41,258

Noninterest Expense . Total noninterest expense for the second quarter of 2017 was $43.78 million, an increase of $3.02 million compared to the same period in 2016. An important measure in determining whether a financial institution effectively manages noninterest expense is the efficiency ratio, which is calculated by dividing noninterest expense by the sum of net interest income on a tax-equivalent basis and noninterest income. Lower ratios indicate better efficiency since more income is generated with a lower noninterest expense total. Our efficiency ratio for the second quarter of 2017 was 49.32%, compared to 48.43% for the same period in 2016.

Salaries and employee benefits for the second quarter of 2017 totaled $23.47 million, an increase of $1.32 million compared to the same period in 2016. The increase was primarily driven by annual merit pay increases that were effective March 1, 2017 and an increase in our profit sharing expenses of $848 thousand over the same quarter in 2016.

All other categories of noninterest expense for the second quarter of 2017 totaled $20.31 million, an increase of $1.70 million compared to the same quarter in 2016. This increase primarily resulted from increases in professional and service fees of $375 thousand, data processing fees of $306 thousand from the implementation of a new Trust technology platform and software amortization and expense of $518 thousand from the write-off of software costs as compared to the same period in 2016.

39


Table of Contents

Total noninterest expense for the first six months of 2017 was $85.93 million, an increase of $4.09 million, compared to $81.84 million in the same period of 2016. Our efficiency ratio for the first six months of 2017 was 49.49%, compared to 48.97% from the same period in 2016.

Salaries and employee benefits for the first six months of 2017 totaled $46.72 million, an increase of $1.99 million compared to the same period in 2016. The increase was primarily driven by annual pay increases that were effective March 1, 2017 and an increase in our profit sharing expense over the same period in 2016.

All other categories of noninterest expense for the first six months of 2017 totaled $39.20 million, an increase of approximately $2.10 million, as compared to the same period in 2016. The increase primarily resulted from increases in operational and other losses of $639 thousand, professional and services fees of $627 thousand, data processing fees of $333 thousand from the implementation of a new trust technology platform and software amortization and expense of $507 thousand from the write-off of software costs as compared to the same period in 2016.

40


Table of Contents

Table 4 - Noninterest Expense (in thousands):

Three Months Ended June 30, Six Months Ended June 30,
2017 Increase
(Decrease)
2016 2017 Increase
(Decrease)
2016

Salaries

$ 18,295 $ 640 $ 17,655 $ 35,855 $ 1,118 $ 34,737

Medical

1,906 (292 ) 2,198 4,075 (151 ) 4,226

Profit sharing

957 848 109 1,983 829 1,154

Pension

84 2 82 168 3 165

401(k) match expense

617 25 592 1,226 23 1,203

Payroll taxes

1,256 54 1,202 2,719 82 2,637

Stock option and stock grant expense

350 41 309 698 83 615

Total salaries and employee benefits

23,465 1,318 22,147 46,724 1,987 44,737

Net occupancy expense

2,771 188 2,583 5,370 156 5,214

Equipment expense

3,665 279 3,386 7,102 336 6,766

FDIC assessment fees

550 (268 ) 818 1,097 (545 ) 1,642

ATM, interchange and credit card expense

1,803 (3 ) 1,806 3,516 24 3,492

Professional and service fees

2,025 375 1,650 3,842 627 3,215

Printing, stationery and supplies

536 72 464 974 7 967

Operational and other losses

574 141 433 1,559 639 920

Amortization of intangible assets

165 (34 ) 199 333 (65 ) 398

Other:

Data processing fees

416 306 110 546 333 213

Postage

413 24 389 833 17 816

Advertising

893 (24 ) 917 1,755 23 1,732

Correspondent bank service charges

231 (8 ) 239 448 (38 ) 486

Telephone

782 (92 ) 874 1,567 (38 ) 1,605

Public relations and business development

683 63 620 1,364 114 1,250

Directors’ fees

404 66 338 738 39 699

Audit and accounting fees

408 (15 ) 423 862 (38 ) 900

Legal fees

472 37 435 1,098 45 1,053

Regulatory exam fees

292 9 283 584 18 566

Software amortization and expense

995 518 477 1,495 507 988

Travel

345 6 339 617 11 606

Courier expense

215 (2 ) 217 420 17 403

Other real estate

65 (36 ) 101 88 (54 ) 142

Other miscellaneous expense

1,607 99 1,508 2,994 (32 ) 3,026

Total other

8,221 951 7,270 15,409 924 14,485

Total Noninterest Expense

$ 43,775 $ 3,019 $ 40,756 $ 85,926 $ 4,090 $ 81,836

41


Table of Contents

Balance Sheet Review

Loans . Our portfolio is comprised of loans made to businesses, professionals, individuals, and farm and ranch operations located in the primary trade areas served by our subsidiary bank. Real estate loans represent loans primarily for 1-4 family residences and commercial real estate. The structure of loans in the real estate mortgage area generally provides re-pricing intervals to minimize the interest rate risk inherent in long-term fixed rate loans. As of June 30, 2017, total loans held for investment were $3.44 billion, an increase of $82.05 million, as compared to December 31, 2016 balances. As compared to December 31, 2016, commercial loans decreased $6.36 million, agricultural loans decreased $6.68 million, real estate loans increased $81.26 million, and consumer loans increased $13.83 million. Loans averaged $3.42 billion during the second quarter of 2017, an increase of $122.55 million from the prior year second quarter average balances. Loans averaged $3.39 billion during the six-month period ended June 30, 2017, an increase of $89.88 million from the prior year six-month average balances.

Table 5 - Composition of Loans (in thousands):

June 30, December 31,
2016
2017 2016

Commercial

$ 668,049 $ 661,659 $ 674,410

Agricultural

77,342 80,812 84,021

Real estate

2,271,100 2,154,388 2,189,844

Consumer

422,861 386,796 409,032

Total loans held-for-investment

$ 3,439,352 $ 3,283,655 $ 3,357,307

At June 30, 2017, our real estate loans represent approximately 66.03% of our loan portfolio and are comprised of (i) 1-4 family residence loans of 45.44%, (ii) commercial real estate loans of 24.39%, generally owner occupied, (iii) other loans, which includes ranches, hospitals and universities, of 16.71%, (iv) residential development and construction loans of 7.67%, which includes our custom and speculation home construction loans and (v) commercial development and construction loans of 5.79%.

Loans held for sale, consisting of secondary market mortgage loans, totaled $18.33 million, $25.73 million, and $26.90 million at June 30, 2017 and 2016, and December 31, 2016 respectively, which are valued using the lower of cost or market method.

Asset Quality . Our loan portfolio is subject to periodic reviews by our centralized independent loan review group as well as periodic examinations by bank regulatory agencies. Loans are placed on nonaccrual status when, in the judgment of management, the collectability of principal or interest under the original terms becomes doubtful. Nonaccrual, past due 90 days or more and still accruing, and restructured loans plus foreclosed assets were $24.72 million at June 30, 2017, as compared to $40.39 million at June 30, 2016 and $29.00 million at December 31, 2016. As a percent of loans and foreclosed assets, these assets were 0.71% at June 30, 2017, as compared to 1.22% at June 30, 2016 and 0.86% at December 31, 2016. As a percent of total assets, these assets were 0.36% at June 30, 2017, as compared to 0.61% at June 30, 2016 and 0.43% at December 31, 2016. We believe the level of these assets to be manageable and are not aware of any material classified credits not properly disclosed as nonperforming at June 30, 2017.

42


Table of Contents

Supplemental Oil and Gas Information . As of June 30, 2017, the Company’s exposure to the oil and gas industry totaled 2.03% of gross loans, or $70.19 million, down $8.30 million from December 31, 2016 year-end levels, and consisted (based on collateral supporting the loan) of (i) development and production loans of 3.52%, (ii) oil and gas field servicing loans of 7.98%, (iii) real estate loans of 43.96%, (iv) accounts receivable and inventory of 25.52% and (v) other of 19.02%. As oil and gas prices have fluctuated in the upper $40 to lower $50 per barrel range, several of our credits continue to experience stress. The Company instituted additional monitoring procedures for these loans and classified, downgraded and charged-off loans as appropriate. The following oil and gas information is as of and for the quarters ended June 30, 2017 and 2016, and December 31, 2016:

June 30, December 31,
2016
2017 2016

Oil and gas related loans

$ 70,187 $ 87,857 $ 78,483

Oil and gas related loans as a % of total loans

2.03 % 2.65 % 2.32 %

Classified oil and gas related loans

$ 24,404 $ 32,674 $ 32,518

Nonaccrual oil and gas related loans

2,860 5,763 4,092

Net charge-offs for oil and gas related Loans for quarter/year then ended

50 419 1,145

Allowance for oil and gas related loans as a % of oil and gas loans

7.24 % 6.57 % 6.28 %

Table 6 - Non-accrual, Past Due 90 Days or More and Still Accruing, Restructured Loans and Foreclosed Assets (in thousands, except percentages):

June 30, December 31,
2016
2017 2016

Non-accrual loans*

$ 21,489 $ 38,904 $ 27,371

Loans still accruing and past due 90 days or more

314 237 284

Troubled debt restructured loans**

672 961 701

Nonperforming Loans

22,475 40,102 28,356

Foreclosed assets

2,245 285 644

Total nonperforming assets

$ 24,720 $ 40,387 $ 29,000

As a % of loans and foreclosed assets

0.71 % 1.22 % 0.86 %

As a % of total assets

0.36 % 0.61 % 0.43 %

*Includes $889 thousand, $1.65 million and $1.26 million of purchased credit impaired loans as of June 30, 2017 and 2016, and December 31, 2016, respectively.

**Other troubled debt restructured loans of $5.42 million, $7.45 million and $6.86 million, whose interest collection, after considering economic and business conditions and collection efforts, is doubtful are included in non-accrual loans at June 30, 2017 and 2016, and December 31, 2016, respectively.

We record interest payments received on non-accrual loans as reductions of principal. Prior to the loans being placed on non-accrual, we recognized interest income on impaired loans as of December 31, 2016 of approximately $790 thousand during the year ended December 31, 2016. If interest on these impaired loans had been recognized on a full accrual basis during the year ended December 31, 2016, such income would have approximated $2.90 million. Such amounts for the 2017 and 2016 interim periods were not significant.

43


Table of Contents

Provision and Allowance for Loan Losses . The allowance for loan losses is the amount we determine as of a specific date to be appropriate to absorb probable losses on existing loans in which full collectability is unlikely based on our review and evaluation of the loan portfolio. For a discussion of our methodology, see note 5 to our notes to the consolidated financial statements (unaudited). The provision for loan losses was $1.73 million for the second quarter of 2017, as compared to $2.06 million for the second quarter of 2016. The provision for loan losses was $3.68 million for the six-month period ended 2017 as compared to $4.39 million for the same period in 2016. The continued provision for loan losses in 2017 and 2016 reflects the growth in the loan portfolio, the continued levels of gross charge-offs, as well as the continued economic effects related to the oil and gas industry. As a percent of average loans, net loan charge-offs were 0.06% for the second quarter of 2017, as compared to 0.13% for the second quarter of 2016. As a percent of average loans, net loan charge-offs were 0.12% for the first six months of 2017, as compared to 0.07% for the first six months of 2016. The allowance for loan losses as a percent of loans was 1.37% as of June 30, 2017, as compared to 1.36% as of June 30, 2016 and 1.35% as of December 31, 2016. Included in Table 7 is further analysis of our allowance for loan losses.

Table 7 - Loan Loss Experience and Allowance for Loan Losses (in thousands, except percentages):

Three Months Ended
June 30,
Six Months Ended
June 30,
2017 2016 2017 2016

Allowance for loan losses at period-end

$ 47,410 $ 45,060 $ 47,410 $ 45,060

Loans held for investment at period-end

3,439,352 3,283,655 3,439,352 3,283,655

Average loans for period

3,418,105 3,295,557 3,393,986 3,304,111

Net charge-offs/average loans (annualized)

0.06 % 0.13 % 0.12 % 0.07 %

Allowance for loan losses/period-end loans

1.37 % 1.36 % 1.37 % 1.36 %

Allowance for loan losses/non-accrual loans, past due 90 days still accruing and restructured loans

210.95 % 112.36 % 210.95 % 112.36 %

Interest-Bearing Deposits in Banks. At June 30, 2017, our interest-bearing deposits in banks were $54.79 million compared to $70.17 million at June 30, 2016 and $50.28 million at December 31, 2016, respectively. At June 30, 2017, interest-bearing deposits in banks included $1.46 million invested in FDIC-insured certificates of deposit, $52.46 million maintained at the Federal Reserve Bank of Dallas and $870 thousand on deposit with the Federal Home Loan Bank of Dallas (“FHLB”).

Available-for-Sale and Held-to-Maturity Securities . At June 30, 2017, securities with a fair value of $2.96 billion were classified as securities available-for-sale and securities with an amortized cost of $105 thousand were classified as securities held-to-maturity. As compared to December 31, 2016, the available-for-sale portfolio at June 30, 2017 reflected (i) a decrease of $95 thousand in U.S. Treasury securities (ii) a decrease of $40.00 million in obligations of U.S. government sponsored enterprises and agencies, (iii) a decrease of $32.40 million in obligations of states and political subdivisions, (iv) a decrease of $22.15 million in corporate bonds and other, and (v) an increase of $198.33 million in mortgage-backed securities. Our mortgage related securities are backed by GNMA, FNMA or FHLMC or are collateralized by securities backed by these agencies.

See note 4 to the consolidated financial statements (unaudited) for additional disclosures relating to the investment portfolio at June 30, 2017 and 2016, and December 31, 2016.

44


Table of Contents

Table 8 - Maturities and Yields of Available-for-Sale Securities Held at June 30, 2017 (in thousands, except percentages):

Maturing
One Year
or Less
After One Year
Through
Five Years
After Five Years
Through

Ten Years
After
Ten Years
Total

Available-for-Sale:

Amount Yield Amount Yield Amount Yield Amount Yield Amount Yield

U.S. Treasury securities

$ 10,573 1.14 % $ % $ % $ % $ 10,573 1.14 %

Obligations of U.S. government sponsored enterprises and agencies

28,038 1.12 45,667 1.46 73,705 1.33

Obligations of states and political subdivisions

109,894 4.78 654,543 5.10 765,419 4.71 2,017 6.86 1,531,873 4.88

Corporate bonds and other securities

29,999 2.62 241 1.14 30,240 2.60

Mortgage-backed securities

29,239 1.97 1,007,816 2.27 281,067 2.59 1,318,122 2.33

Total

$ 207,743 3.39 % $ 1,708,267 3.33 % $ 1,046,486 4.14 % $ 2,017 6.86 % $ 2,964,513 3.62 %

Amounts for held-to-maturity securities are not included herein due to insignificance.

All yields are computed on a tax-equivalent basis assuming a marginal tax rate of 35%. Yields on available-for-sale securities are based on amortized cost. Maturities of mortgage-backed securities are based on contractual maturities and could differ due to prepayments of underlying mortgages. Maturities of other securities are reported at the earlier of maturity date or call date.

As of June 30, 2017, the investment portfolio had an overall tax equivalent yield of 3.62%, a weighted average life of 4.20 years and modified duration of 3.76 years.

Deposits . Deposits held by our subsidiary bank represent our primary source of funding. Total deposits were $5.63 billion as of June 30, 2017, as compared to $5.06 billion as of June 30, 2016 and $5.48 billion as of December 31, 2016. Table 9 provides a breakdown of average deposits and rates paid for the three and six months periods ended June 30, 2017 and 2016.

Table 9 - Composition of Average Deposits (in thousands, except percentages):

Three Months Ended June 30,
2017 2016
Average
Balance
Average
Rate
Average
Balance
Average
Rate

Noninterest-bearing deposits

$ 1,816,380 % $ 1,655,091 %

Interest-bearing deposits:

Interest-bearing checking

1,889,467 0.24 1,686,456 0.11

Savings and money market accounts

1,426,998 0.13 1,129,430 0.07

Time deposits under $100,000

215,112 0.17 241,753 0.18

Time deposits of $100,000 or more

271,835 0.32 330,933 0.31

Total interest-bearing deposits

3,803,412 0.20 % 3,388,572 0.12 %

Total average deposits

$ 5,619,792 $ 5,043,663

45


Table of Contents
Six Months Ended June 30,
2017 2016
Average
Balance
Average
Rate
Average
Balance
Average
Rate

Noninterest-bearing deposits

$ 1,763,133 % $ 1,653,637 %

Interest-bearing deposits:

Interest-bearing checking

1,884,274 0.21 1,724,002 0.12

Savings and money market accounts

1,427,377 0.13 1,104,035 0.06

Time deposits under $100,000

217,604 0.17 244,868 0.18

Time deposits of $100,000 or more

276,902 0.31 344,191 0.30

Total interest-bearing deposits

3,806,157 0.19 % 3,417,096 0.12 %

Total average deposits

$ 5,569,290 $ 5,070,733

Borrowings. Included in borrowings were federal funds purchased, securities sold under repurchase agreements and advances from the FHLB of $379.32 million, $556.92 million and $445.77 million at June 30, 2017 and 2016 and December 31, 2016, respectively. Securities sold under repurchase agreements are generally with significant customers of the Company that require short-term liquidity for their funds for which we pledge certain securities that have a fair value equal to at least the amount of the borrowings. The average balance of federal funds purchased, securities sold under repurchase agreements and advances from the FHLB were $372.91 million and $587.98 million in the second quarter of 2017 and 2016, respectively. The weighted average interest rates paid on these borrowings were 0.18% and 0.20% for the second quarters of 2017 and 2016, respectively. The average balances of federal funds purchased, securities sold under repurchase agreements and advances from the FHLB was $410.36 million and $575.28 million for the six-month periods ended June 30, 2017 and 2016, respectively. The weighted average interest rate paid on these short-term borrowings was 0.17% and 0.19% for the first six months of 2017 and 2016, respectively.

Capital Resources

We evaluate capital resources by our ability to maintain adequate regulatory capital ratios to do business in the banking industry. Issues related to capital resources arise primarily when we are growing at an accelerated rate but not retaining a significant amount of our profits or when we experience significant asset quality deterioration.

Total shareholders’ equity was $887.48 million, or 12.77% of total assets at June 30, 2017, as compared to $866.16 million, or 13.09% of total assets at June 30, 2016 and $837.89 million, or 12.30% of total assets at December 31, 2016. Included in shareholders’ equity at June 30, 2017 and 2016 and December 31, 2016, were $38.52 million, $80.81 million and $21.49 million, respectively, in unrealized gains on investment securities available-for-sale, net of related income taxes. For the second quarter of 2017, total shareholders’ equity averaged $875.65 million, or 12.65% of average assets, as compared to $845.14 million, or 12.92% of average assets, during the same period in 2016. For the six months ended June 30, 2017, total shareholders’ equity averaged $861.36 million, or 12.51%, as compared to $834.46 million or 12.75% of total assets during the same period in 2016.

Banking regulators measure capital adequacy by means of the risk-based capital ratios and the leverage ratio under the Basel III regulatory capital framework and prompt corrective action regulations. The risk-based capital rules provide for the weighting of assets and off-balance-sheet commitments and contingencies according to prescribed risk categories. Regulatory capital is then divided by risk-weighted assets to determine the risk-adjusted capital ratios. The leverage ratio is computed by dividing shareholders’ equity less intangible assets by quarter-to-date average assets less intangible assets.

46


Table of Contents

Beginning in January 2016, under the Basel III regulatory capital framework, the implementation of the capital conservation buffer was effective for the Company starting at the 0.625% level and increasing 0.625% each year thereafter, until it reaches 2.5% on January 1, 2019. The capital conservation buffer is designed to absorb losses during periods of economic stress and requires increased capital levels for the purpose of capital distributions and other payments. Failure to meet the amount of the buffer will result in restrictions on the Company’s ability to make capital distributions, including dividend payments and stock repurchases, and to pay discretionary bonuses to executive officers.

As of June 30, 2017 and 2016, and December 31, 2016, we had a total capital to risk-weighted assets ratio of 18.97%, 17.79% and 18.45%, a Tier 1 capital to risk-weighted assets ratio of 17.79%, 16.64% and 17.30%; a common equity Tier 1 to risk-weighted assets ratio of 17.79%, 16.64% and 17.30% and a leverage ratio of 10.79%, 10.50% and 10.71%, respectively. The regulatory capital ratios as of June 30, 2017 and 2016, and December 31, 2016 were calculated under Basel III rules. There is no threshold for well-capitalized status for bank holding companies.

As of June 30, 2017 and 2016, and December 31, 2016, the regulatory capital ratios of the Company and Bank under the Basel III regulatory capital framework are as follows:

Actual Minimum Capital
Required Under
Basel III Phase-In
Minimum Capital
Required-Basel III
Fully Phased-In
Required to be
Considered Well-
Capitalized

As of June 30, 2017:

Amount Ratio Amount Ratio Amount Ratio Amount Ratio

Total Capital to Risk-Weighted Assets:

Consolidated

$ 774,723 18.97 % $ 377,756 9.25 % $ 428,804 10.50 % N/A

First Financial Bank, N.A

$ 663,876 16.30 % $ 376,798 9.25 % $ 427,717 10.50 % $ 407,349 10.00 %

Tier 1 Capital to Risk-Weighted Assets:

Consolidated

$ 726,705 17.79 % $ 296,079 7.25 % $ 347,127 8.50 % N/A

First Financial Bank, N.A

$ 615,858 15.12 % $ 295,328 7.25 % $ 346,247 8.50 % $ 325,879 8.00 %

Common Equity Tier 1 Capital to Risk-Weighted Assets:

Consolidated

$ 726,705 17.79 % $ 234,821 5.75 % $ 285,869 7.00 % N/A

First Financial Bank, N.A

$ 615,858 15.12 % $ 234,226 5.75 % $ 285,144 7.00 % $ 264,777 6.50 %

Leverage Ratio:

Consolidated

$ 726,705 10.79 % $ 269,410 4.00 % $ 269,410 4.00 % N/A

First Financial Bank, N.A

$ 615,858 9.17 % $ 268,499 4.00 % $ 268,499 4.00 % $ 335,623 5.00 %

47


Table of Contents
Actual Minimum Capital
Required Under
Basel III Phase-In
Minimum Capital
Required-Basel III
Fully Phased-In
Required to be
Considered Well-
Capitalized

As of June 30, 2016:

Amount Ratio Amount Ratio Amount Ratio Amount Ratio

Total Capital to Risk-Weighted Assets

Consolidated

$ 708,286 17.79 % $ 343,432 8.625 % $ 418,091 10.50 % N/A

First Financial Bank, N.A

$ 625,705 15.75 % $ 342,645 8.625 % $ 417,133 10.50 % $ 397,270 10.00 %

Tier 1 Capital to Risk-Weighted Assets

Consolidated

$ 662,556 16.64 % $ 263,795 6.625 % $ 338,454 8.50 % N/A

First Financial Bank, N.A

$ 579,975 14.60 % $ 263,191 6.625 % $ 337,679 8.50 % $ 317,816 8.00 %

Common Equity Tier 1 Capital to Risk-Weighted Assets

Consolidated

$ 662,556 16.64 % $ 204,068 5.125 % $ 278,727 7.00 % N/A

First Financial Bank, N.A

$ 579,975 14.60 % $ 203,601 5.125 % $ 278,089 7.00 % $ 258,225 6.50 %

Leverage Ratio

Consolidated

$ 662,556 10.50 % $ 252,053 4.00 % $ 252,053 4.00 % N/A

First Financial Bank, N.A

$ 579,975 9.22 % $ 251,604 4.00 % $ 251,604 4.00 % $ 314,505 5.00 %

As of December 31, 2016:

Total Capital to Risk-Weighted Assets:

Consolidated

$ 739,959 18.45 % $ 345,827 8.625 % $ 421,007 10.50 % N/A

First Financial Bank, N.A

$ 633,403 15.84 % $ 344,930 8.625 % $ 419,915 10.50 % $ 399,919 10.00 %

Tier 1 Capital to Risk-Weighted Assets:

Consolidated

$ 693,584 17.30 % $ 265,635 6.625 % $ 340,815 8.50 % N/A

First Financial Bank, N.A

$ 587,028 14.68 % $ 264,946 6.625 % $ 339,931 8.50 % $ 319,935 8.00 %

Common Equity Tier 1 Capital to Risk-Weighted Assets:

Consolidated

$ 693,584 17.30 % $ 205,491 5.125 % $ 280,671 7.00 % N/A

First Financial Bank, N.A

$ 587,028 14.68 % $ 204,959 5.125 % $ 279,943 7.00 % $ 259,947 6.50 %

Leverage Ratio:

Consolidated

$ 693,584 10.71 % $ 258,978 4.00 % $ 258,978 4.00 % N/A

First Financial Bank, N.A

$ 587,028 9.10 % $ 257,941 4.00 % $ 257,941 4.00 % $ 322,426 5.00 %

We have performed a preliminary assessment using the regulatory capital estimation tool made available by the OCC and believe the Company and Bank are prepared to meet the new requirements upon full adoption of Basel III that will be effective December 31, 2019.

In connection with the adoption of the Basel III regulatory capital framework, our subsidiary bank made the election to continue to exclude most accumulated other comprehensive income (“AOCI”) from capital in connection with its March 31, 2015 quarterly financial filing and, in effect, to retain the AOCI treatment under the prior capital rules.

Interest Rate Risk

Interest rate risk results when the maturity or repricing intervals of interest-earning assets and interest-bearing liabilities are different. Our exposure to interest rate risk is managed primarily through our strategy of selecting the types and terms of interest-earning assets and interest-bearing liabilities that generate favorable earnings while limiting the potential negative effects of changes in market interest rates. We use no off-balance sheet financial instruments to manage interest rate risk.

Our subsidiary bank has an asset liability management committee that monitors interest rate risk and compliance with investment policies. The subsidiary bank utilizes an earnings simulation model as the

48


Table of Contents

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 twelve months. The model measures the impact on net interest income relative to a base case scenario of hypothetical fluctuations in interest rates over the next twelve months. These simulations incorporate assumptions regarding balance sheet growth and mix, pricing and the re-pricing and maturity characteristics of the existing and projected balance sheet.

As of June 30, 2017, the model simulations projected that 100 and 200 basis point increases in interest rates would result in negative variances in net interest income of 1.80% and 4.33%, respectively, relative to the current financial statement structure over the next twelve months, while a decrease in interest rates of 100 basis points would result in a negative variance in net interest income of 3.50% relative to the current financial statement structure over the next twelve months. We consider the likelihood of a decrease in interest rates beyond 100 basis points as of June 30, 2017 remote given the Federal Reserves proposed rate increase. Our model simulation as of June 30, 2017 indicates that our balance sheet is more liability sensitive in the short-term categories. These are good faith estimates and assume that the composition of our interest sensitive assets and liabilities existing at each year-end will remain constant over the relevant twelve-month measurement period and that changes in market interest rates are instantaneous and sustained across the yield curve regardless of duration of pricing characteristics on specific assets or liabilities. Also, this analysis does not contemplate any actions that we might undertake in response to changes in market interest rates. We believe these estimates are not necessarily indicative of what actually could occur in the event of immediate interest rate increases or decreases of this magnitude. As interest-bearing assets and liabilities re-price in different time frames and proportions to market interest rate movements, various assumptions must be made based on historical relationships of these variables in reaching any conclusion. Since these correlations are based on competitive and market conditions, we anticipate that our future results will likely be different from the foregoing estimates, and such differences could be material.

Should we be unable to maintain a reasonable balance of maturities and repricing of our interest-earning assets and our interest-bearing liabilities, we could be required to dispose of our assets in an unfavorable manner or pay a higher than market rate to fund our activities. Our asset liability committee oversees and monitors this risk.

Liquidity

Liquidity is our ability to meet cash demands as they arise. Such needs can develop from loan demand, deposit withdrawals or acquisition opportunities. Potential obligations resulting from the issuance of standby letters of credit and commitments to fund future borrowings to our loan customers are other factors affecting our liquidity needs. Many of these obligations and commitments are expected to expire without being drawn upon; therefore the total commitment amounts do not necessarily represent future cash requirements affecting our liquidity position. The potential need for liquidity arising from these types of financial instruments is represented by the contractual notional amount of the instrument. Asset liquidity is provided by cash and assets which are readily marketable or which will mature in the near future. Liquid assets include cash, federal funds sold, and short-term investments in time deposits in banks. Liquidity is also provided by access to funding sources, which include core depositors and correspondent banks that maintain accounts with and sell federal funds to our subsidiary bank. Other sources of funds include our ability to borrow from short-term sources, such as purchasing federal funds from correspondent banks, sales of securities under agreements to repurchase and advances from the FHLB (see below), which amounted to $50.00 million at June 30, 2017, and an unfunded $25.00 million revolving line of credit established with Frost Bank, a nonaffiliated bank, which matures in June 2019 (see next paragraph). Our subsidiary bank also has federal funds purchased lines of credit with two non-affiliated banks totaling $130.00 million. At June 30, 2017, no amounts were drawn on these lines of credit. Our subsidiary bank also has available a line of credit with the FHLB totaling $1.12 billion, at June 30, 2017, secured by portions of our loan portfolio and certain investment securities. At June 30, 2017, $50.00 million was outstanding under this line of credit.

49


Table of Contents

The Company renewed its loan agreement, effective June 30, 2017, with Frost Bank. Under the loan agreement, as renewed and amended, we are permitted to draw up to $25.00 million on a revolving line of credit. Prior to June 30, 2019, interest is paid quarterly at The Wall Street Journal Prime Rate and the line of credit matures June 30, 2019. If a balance exists at June 30, 2019, the principal balance converts to a term facility payable quarterly over five years and interest is paid quarterly at our election at The Wall Street Journal Prime Rate plus 50 basis points or LIBOR plus 250 basis points. The line of credit is unsecured. Among other provisions in the credit agreement, we must satisfy certain financial covenants during the term of the loan agreement, including, without limitation, covenants that require us to maintain certain capital, tangible net worth, loan loss reserve, non-performing asset and cash flow coverage ratios. In addition, the credit agreement contains certain operational covenants, which among others, restricts the payment of dividends above 55% of consolidated net income, limits the incurrence of debt (excluding any amounts acquired in an acquisition) and prohibits the disposal of assets except in the ordinary course of business. Since 1995, we have historically declared dividends as a percentage of our consolidated net income in a range of 37% (low) in 1995 to 53% (high) in 2003 and 2006. The Company was in compliance with the financial and operational covenants at June 30, 2017. There was no outstanding balance under the line of credit as of June 30, 2017 or December 31, 2016.

In addition, we anticipate that future acquisitions of financial institutions, expansion of branch locations or offerings of new products could also place a demand on our cash resources. Available cash and cash equivalents at our parent company which totaled $102.54 million at June 30, 2017, investment securities which totaled $8.62 million at June 30, 2017 and mature over 6 to 13 years, available dividends from our subsidiaries which totaled $141.73 million at June 30, 2017, utilization of available lines of credit, and future debt or equity offerings are expected to be the source of funding for these potential acquisitions or expansions.

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 potentially problematic by management. These scenarios are incorporated into our contingency funding plan, which provides the basis for the identification of our liquidity needs. As of June 30, 2017, management is not aware of any events that are reasonably likely to have a material adverse effect on our liquidity, capital resources or operations. Given the strong core deposit base and relatively low loan to deposit ratios maintained at our subsidiary bank, we consider our current liquidity position to be adequate to meet our short-term and long-term liquidity needs. In addition, management is not aware of any regulatory recommendations regarding liquidity that would have a material adverse effect on us.

Off-Balance Sheet Arrangements. We are a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments include unfunded lines of credit, commitments to extend credit and federal funds sold to correspondent banks and standby letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in our consolidated balance sheets.

Our exposure to credit loss in the event of nonperformance by the counterparty to the financial instrument for unfunded lines of credit, commitments to extend credit and standby letters of credit is represented by the contractual notional amount of these instruments. We generally use the same credit policies in making commitments and conditional obligations as we do for on-balance-sheet instruments.

Unfunded lines of credit and commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. These commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. We evaluate each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, as we deem necessary upon extension of credit, is based on our credit evaluation of the counterparty. Collateral held varies but may include accounts receivable, inventory, property, plant, and equipment and income-producing commercial properties.

50


Table of Contents

Standby letters of credit are conditional commitments we issue to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The average collateral value held on letters of credit usually exceeds the contract amount.

Table 10 - Commitments as of June 30, 2017 (in thousands):

Total
Notional
Amounts
Committed

Unfunded lines of credit

$ 523,211

Unfunded commitments to extend credit

261,789

Standby letters of credit

29,840

Total commercial commitments

$ 814,840

We believe we have no other off-balance sheet arrangements or transactions with unconsolidated, special purpose entities that would expose us to liability that is not reflected on the face of the financial statements.

Parent Company Funding . Our ability to fund various operating expenses, dividends, and cash acquisitions is generally dependent on our own earnings (without giving effect to our subsidiaries), cash reserves and funds derived from our subsidiaries. These funds historically have been produced by intercompany dividends and management fees that are limited to reimbursement of actual expenses. We anticipate that our recurring cash sources will continue to include dividends and management fees from our subsidiaries. At June 30, 2017, approximately $141.73 million was available for the payment of intercompany dividends by our subsidiaries without the prior approval of regulatory agencies. Our subsidiaries paid aggregate dividends of $27.20 million and $2.40 million for the six-month periods ended June 30, 2017 and 2016, respectively.

Dividends . Our long-term dividend policy is to pay cash dividends to our shareholders of approximately 40% of annual net earnings while maintaining adequate capital to support growth. We are also restricted by a loan covenant within our line of credit agreement with Frost Bank to dividend no greater than 55% of net income, as defined in such loan agreement. The cash dividend payout ratios have amounted to 44.62% and 42.77% of net earnings for the first six months of 2017 and 2016, respectively. Given our current capital position and projected earnings and asset growth rates, we do not anticipate any significant change in our current dividend policy.

Our bank subsidiary, which is a national banking association and a member of the Federal Reserve System, is required by federal law to obtain the prior approval of the OCC to declare and pay dividends if the total of all dividends declared in any calendar year would exceed the total of (1) such bank’s net profits (as defined and interpreted by regulation) for that year plus (2) its retained net profits (as defined and interpreted by regulation) for the preceding two calendar years, less any required transfers to surplus.

To pay dividends, we and our subsidiary bank must maintain adequate capital above regulatory guidelines. In addition, if the applicable regulatory authority believes that a bank under its jurisdiction is engaged in or is about to engage in an unsafe or unsound practice (which, depending on the financial condition of the bank, could include the payment of dividends), the authority may require, after notice and hearing, that such bank cease and desist from the unsafe practice. The Federal Reserve, the FDIC and the OCC have each indicated that paying dividends that deplete a bank’s capital base to an inadequate level would be an unsafe and unsound banking practice. The Federal Reserve, the OCC and the FDIC have issued policy statements that recommend that bank holding companies and insured banks should generally only pay dividends out of current operating earnings.

51


Table of Contents
Item 3. Quantitative and Qualitative Disclosures About Market Risk

Management considers interest rate risk to be a significant market risk for the Company. See “Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations – Capital Resources – Interest Rate Risk” for disclosure regarding this market risk.

Item 4. Controls and Procedures

As of June 30, 2017, we carried out an evaluation, under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) or 15d-15(e) of the Securities Exchange Act of 1934). Our management, which includes our principal executive officer and our principal financial officer, does not expect that our disclosure controls and procedures will prevent all errors and all fraud.

A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected. Our principal executive officer and principal financial officer have concluded, based on our evaluation of our disclosure controls and procedures, that our disclosure controls and procedures were effective at the reasonable assurance level as of June 30, 2017.

Subsequent to our evaluation, there were no significant changes in internal controls over financial reporting or other factors that have materially affected, or are reasonably likely to materially affect, these internal controls.

52


Table of Contents

PART II

OTHER INFORMATION

Item 1. Legal Proceedings

From time to time we and our subsidiaries are parties to lawsuits arising in the ordinary course of our banking business. However, there are no material pending legal proceedings to which we, our subsidiaries, or any of their properties, are currently subject. Other than regular, routine examinations by state and federal banking authorities, there are no proceedings pending or known to be contemplated by any governmental authorities.

Item 1A. Risk Factors

There has been no material change in the risk factors previously disclosed under Item 1A. of the Company’s 2016 Annual Report on Form 10-K.

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

None

Item 3. Defaults Upon Senior Securities

Not Applicable

Item 4. Mine Safety Disclosures

Not Applicable

Item 5. Other Information

None

53


Table of Contents
Item 6. Exhibits

The following exhibits are filed as part of this report:

3.1 Amended and Restated Certificate of Formation (incorporated by reference from Exhibit 3.1 of the Registrant’s Form 8-K filed April 28, 2015).
3.2 Amended and Restated Bylaws of the Registrant (incorporated by reference from Exhibit 3.2 of the Registrant’s Form 8-K filed January 24, 2012).
4.1 Specimen certificate of First Financial Common Stock (incorporated by reference from Exhibit 3 of the Registrant’s Amendment No. 1 to Form 8-A filed on Form 8-A/A No. 1 on January 7, 1994).
10.1 2002 Incentive Stock Option Plan (incorporated by reference from Exhibit 10.3 of the Registrant’s Form 10-Q filed May 4, 2010)++
10.2 2012 Incentive Stock Option Plan (incorporated by reference from Appendix A of the Registrant’s Definitive Proxy Statement Pursuant to Section 14(a) of the Securities Exchange Act of 1934 filed March 1, 2012).++
10.3 Loan agreement dated June 30, 2013, between First Financial Bankshares, Inc. and Frost Bank (incorporated by reference from Exhibit 10.1 of the Registrant’s Form 8-K filed July 1, 2013).
10.4 First Amendment to Loan Agreement, dated June 30, 2015, between First Financial Bankshares, Inc. and Frost Bank (incorporated by reference from Exhibit 10.1 of the Registrant’s Form 8-K filed June 30, 2015).
10.5 2015 Restricted Stock Plan (incorporated by reference from Appendix A of the Registrant’s Definitive Proxy Statement Pursuant to Section 14(a) of the Securities Exchange Act of 1934 filed March 2, 2015).++
10.6 Form of Executive Recognition Agreement (incorporated by reference from Exhibit 10.1 of the Registrant’s Form 8-K filed August 26, 2016).++
10.7 Second Amendment to Loan Agreement, dated June 30, 2017, between First Financial Bankshares, Inc. and Frost Bank (incorporated by reference from Exhibit 10.1 of the Registrant’s Form 8-K filed June 30, 2017).
31.1 Rule 13a-14(a) / 15(d)-14(a) Certification of Chief Executive Officer of First Financial Bankshares, Inc.*
31.2 Rule 13a-14(a) / 15(d)-14(a) Certification of Chief Financial Officer of First Financial Bankshares, Inc.*
32.1 Section 1350 Certification of Chief Executive Officer of First Financial Bankshares, Inc.+
32.2 Section 1350 Certification of Chief Financial Officer of First Financial Bankshares, Inc.+
101.INS XBRL Instance Document.*
101.SCH XBRL Taxonomy Extension Schema Document.*
101.CAL XBRL Taxonomy Extension Calculation Linkbase Document.*
101.DEF XBRL Taxonomy Extension Definition Linkbase Document.*
101.LAB XBRL Taxonomy Extension Label Linkbase Document.*
101.PRE XBRL Taxonomy Extension Presentation Linkbase Document.*

* Filed herewith

+ Furnished herewith. This Exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liability of that section, and shall not be deemed to be incorporated into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934.

++ Management contract or compensatory plan on arrangement.

54


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.

FIRST FINANCIAL BANKSHARES, INC.
Date: July 28, 2017 By: /s/ F. Scott Dueser
F. Scott Dueser
President and Chief Executive Officer
Date: July 28, 2017 By: /s/ J. Bruce Hildebrand
J. Bruce Hildebrand
Executive Vice President and
Chief Financial Officer

55

TABLE OF CONTENTS