Item 1. Financial Statements
ITEM 1. FINANCIAL STATEMENTS
TEXAS CAPITAL BANCSHARES, INC.
CONSOLIDATED BALANCE SHEETS - UNAUDITED
(in thousands except share data) June 30, 2025 December 31, 2024
Assets
Cash and due from banks $ 182,451 $ 176,501
Interest bearing cash and cash equivalents 2,507,691 3,012,307
Available-for-sale debt securities 3,774,141 3,524,686
Held-to-maturity debt securities 761,907 796,168
Equity securities 68,692 75,261
Trading securities 3,888 —
Investment securities 4,608,628 4,396,115
Loans held for investment, mortgage finance 5,889,589 5,215,574
Loans held for investment 18,035,945 17,234,492
Less: Allowance for credit losses on loans 277,648 271,709
Loans held for investment, net 23,647,886 22,178,357
Premises and equipment, net 86,831 85,443
Accrued interest receivable and other assets 908,552 881,664
Goodwill and intangibles, net 1,496 1,496
Total assets $ 31,943,535 $ 30,731,883
Liabilities and Stockholders’ Equity
Liabilities:
Non-interest bearing deposits $ 7,718,006 $ 7,485,428
Interest bearing deposits 18,346,303 17,753,171
Total deposits 26,064,309 25,238,599
Accrued interest payable 14,120 23,680
Other liabilities 484,780 556,322
Short-term borrowings 1,250,000 885,000
Long-term debt 620,256 660,346
Total liabilities 28,433,465 27,363,947
Stockholders’ equity:
Preferred stock, $ 0.01 par value, $ 1,000 liquidation value:
Authorized shares - 10,000,000
Issued shares - 300,000 at June 30, 2025 and December 31, 2024
300,000 300,000
Common stock, $ 0.01 par value:
Authorized shares - 100,000,000
Issued shares - 51,747,305 and 51,520,315 at June 30, 2025 and December 31, 2024, respectively
517 515
Additional paid-in capital 1,065,083 1,056,719
Retained earnings 2,611,401 2,495,651
Treasury stock - 6,000,469 and 5,286,503 shares at cost at June 30, 2025 and December 31, 2024, respectively
( 354,000 ) ( 301,842 )
Accumulated other comprehensive loss, net of taxes ( 112,931 ) ( 183,107 )
Total stockholders’ equity 3,510,070 3,367,936
Total liabilities and stockholders’ equity $ 31,943,535 $ 30,731,883
See accompanying notes to consolidated financial statements.
3
Table of Contents
TEXAS CAPITAL BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF INCOME AND OTHER
COMPREHENSIVE INCOME - UNAUDITED
Three Months Ended June 30, Six Months Ended June 30,
(in thousands except per share data) 2025 2024 2025 2024
Interest income
Interest and fees on loans $ 364,358 $ 345,251 $ 698,508 $ 676,130
Investment securities 45,991 33,584 92,556 65,728
Interest bearing cash and cash equivalents 29,218 43,233 75,792 97,588
Total interest income 439,567 422,068 866,856 839,446
Interest expense
Deposits 174,798 181,280 349,734 356,880
Short-term borrowings 3,444 12,749 11,690 25,532
Long-term debt 7,930 11,457 16,003 25,443
Total interest expense 186,172 205,486 377,427 407,855
Net interest income 253,395 216,582 489,429 431,591
Provision for credit losses 15,000 20,000 32,000 39,000
Net interest income after provision for credit losses 238,395 196,582 457,429 392,591
Non-interest income
Service charges on deposit accounts 8,182 5,911 16,022 12,250
Wealth management and trust fee income 3,730 3,699 7,694 7,266
Brokered loan fees 2,398 2,131 4,347 4,042
Investment banking and advisory fees 24,109 25,048 40,587 43,472
Trading income 7,896 5,650 13,835 10,362
Available-for-sale debt securities losses ( 1,886 ) — ( 1,886 ) —
Other 9,640 7,985 17,914 14,351
Total non-interest income 54,069 50,424 98,513 91,743
Non-interest expense
Salaries and benefits 120,154 118,840 251,795 247,567
Occupancy expense 12,144 10,666 22,988 20,403
Marketing 3,624 5,996 8,633 12,032
Legal and professional 11,069 11,273 26,058 27,468
Communications and technology 24,314 22,013 47,956 43,127
Federal Deposit Insurance Corporation insurance assessment 5,096 5,570 10,437 13,991
Other 13,875 14,051 25,429 26,214
Total non-interest expense 190,276 188,409 393,296 390,802
Income before income taxes 102,188 58,597 162,646 93,532
Income tax expense 24,860 16,935 38,271 25,728
Net income 77,328 41,662 124,375 67,804
Preferred stock dividends 4,312 4,312 8,625 8,625
Net income available to common stockholders $ 73,016 $ 37,350 $ 115,750 $ 59,179
Other comprehensive income/(loss)
Change in unrealized gain/(loss) $ 20,038 $ ( 13,939 ) $ 70,317 $ ( 56,282 )
Amounts reclassified into net income
9,967 19,825 20,326 39,533
Other comprehensive income/(loss) 30,005 5,886 90,643 ( 16,749 )
Income tax expense/(benefit) 6,774 ( 6,268 ) 20,467 ( 11,021 )
Other comprehensive income/(loss), net of tax 23,231 12,154 70,176 ( 5,728 )
Comprehensive income $ 100,559 $ 53,816 $ 194,551 $ 62,076
Basic earnings per common share
$ 1.59 $ 0.80 $ 2.52 $ 1.26
Diluted earnings per common share
$ 1.58 $ 0.80 $ 2.49 $ 1.25
See accompanying notes to consolidated financial statements.
4
Table of Contents
TEXAS CAPITAL BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY - UNAUDITED
Preferred Stock Common Stock Additional Treasury Stock Accumulated Other
Paid-in Retained Comprehensive
(in thousands except share data) Shares Amount Shares Amount Capital Earnings Shares Amount Income/(Loss) Total
Balance at March 31, 2024 300,000 $ 300,000 51,420,680 $ 514 $ 1,044,669 $ 2,457,222 ( 4,434,405 ) $ ( 251,857 ) $ ( 379,886 ) $ 3,170,662
Comprehensive income/(loss):
Net income — — — — — 41,662 — — — 41,662
Change in other comprehensive income/(loss), net of taxes — — — — — — — — 12,154 12,154
Total comprehensive income
53,816
Stock-based compensation expense recognized in earnings — — — — 5,246 — — — — 5,246
Preferred stock dividend — — — — — ( 4,312 ) — — — ( 4,312 )
Issuance of stock related to stock-based awards — — 53,901 1 199 — — — — 200
Repurchase of common stock — — — — — — ( 852,098 ) ( 50,011 ) — ( 50,011 )
Balance at June 30, 2024 300,000 $ 300,000 51,474,581 $ 515 $ 1,050,114 $ 2,494,572 ( 5,286,503 ) $ ( 301,868 ) $ ( 367,732 ) $ 3,175,601
Balance at March 31, 2025 300,000 $ 300,000 51,707,542 $ 517 $ 1,060,028 $ 2,538,385 ( 5,682,609 ) $ ( 332,994 ) $ ( 136,162 ) $ 3,429,774
Comprehensive income/(loss):
Net income — — — — — 77,328 — — — 77,328
Change in other comprehensive income/(loss), net of taxes — — — — — — — — 23,231 23,231
Total comprehensive income
100,559
Stock-based compensation expense recognized in earnings — — — — 4,920 — — — — 4,920
Preferred stock dividend — — — — — ( 4,312 ) — — — ( 4,312 )
Issuance of stock related to stock-based awards — — 39,763 — 135 — — — — 135
Repurchase of common stock — — — — — — ( 317,860 ) ( 21,006 ) — ( 21,006 )
Balance at June 30, 2025 300,000 $ 300,000 51,747,305 $ 517 $ 1,065,083 $ 2,611,401 ( 6,000,469 ) $ ( 354,000 ) $ ( 112,931 ) $ 3,510,070
See accompanying notes to consolidated financial statements.
5
Table of Contents
TEXAS CAPITAL BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY - UNAUDITED
Preferred Stock Common Stock Additional Treasury Stock Accumulated Other
Paid-in Retained Comprehensive
(in thousands except share data) Shares Amount Shares Amount Capital Earnings Shares Amount Income/(Loss) Total
Balance at December 31, 2023 (audited)
300,000 $ 300,000 51,142,979 $ 511 $ 1,045,576 $ 2,435,393 ( 3,905,067 ) $ ( 220,334 ) $ ( 362,004 ) $ 3,199,142
Comprehensive income/(loss):
Net income — — — — — 67,804 — — — 67,804
Change in other comprehensive income/(loss), net of taxes
— — — — — — — — ( 5,728 ) ( 5,728 )
Total comprehensive income
62,076
Stock-based compensation expense recognized in earnings
— — — — 13,272 — — — — 13,272
Preferred stock dividend — — — — — ( 8,625 ) — — — ( 8,625 )
Issuance of stock related to stock-based awards
— — 331,602 4 ( 8,734 ) — — — — ( 8,730 )
Repurchase of common stock — — — — — — ( 1,381,436 ) ( 81,534 ) — ( 81,534 )
Balance at June 30, 2024 300,000 $ 300,000 51,474,581 $ 515 $ 1,050,114 $ 2,494,572 ( 5,286,503 ) $ ( 301,868 ) $ ( 367,732 ) $ 3,175,601
Balance at December 31, 2024 (audited)
300,000 $ 300,000 51,520,315 $ 515 $ 1,056,719 $ 2,495,651 ( 5,286,503 ) $ ( 301,842 ) $ ( 183,107 ) $ 3,367,936
Comprehensive income/(loss):
Net income
— — — — — 124,375 — — — 124,375
Change in other comprehensive income/(loss), net of taxes — — — — — — — — 70,176 70,176
Total comprehensive income 194,551
Stock-based compensation expense recognized in earnings
— — — — 15,279 — — — — 15,279
Preferred stock dividend — — — — — ( 8,625 ) — — — ( 8,625 )
Issuance of stock related to stock-based awards
— — 226,990 2 ( 6,915 ) — — — — ( 6,913 )
Repurchase of common stock — — — — — — ( 713,966 ) ( 52,158 ) — ( 52,158 )
Balance at June 30, 2025 300,000 $ 300,000 51,747,305 $ 517 $ 1,065,083 $ 2,611,401 ( 6,000,469 ) $ ( 354,000 ) $ ( 112,931 ) $ 3,510,070
See accompanying notes to consolidated financial statements.
6
Table of Contents
TEXAS CAPITAL BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
Six Months Ended June 30,
(in thousands) 2025 2024
Operating activities
Net income $ 124,375 $ 67,804
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for credit losses 32,000 39,000
Depreciation and amortization 23,669 24,835
Net loss on available-for-sale debt securities 1,886 —
Net loss/(gain) on equity securities 104 ( 3,975 )
Sales/(purchases) of trading securities, net ( 3,888 ) —
Stock-based compensation expense 20,377 14,755
Proceeds from sales and repayments of loans held for sale — 25,731
Changes in operating assets and liabilities:
Accrued interest receivable and other assets ( 66,954 ) ( 24,042 )
Accrued interest payable and other liabilities ( 68,204 ) ( 15,017 )
Net cash provided by operating activities 63,365 129,091
Investing activities
Purchases of available-for-sale debt securities ( 700,052 ) ( 693,894 )
Proceeds from sales of available-for-sale debt securities 280,402 —
Proceeds from maturities, redemptions and pay-downs of available-for-sale debt securities 238,840 416,701
Proceeds from maturities, redemptions and pay-downs of held-to-maturity debt securities 35,925 35,712
Sales/(purchases) of equity securities, net 6,465 ( 18,432 )
Originations of loans held for investment, mortgage finance ( 43,839,841 ) ( 37,081,520 )
Proceeds from pay-offs of loans held for investment, mortgage finance 43,165,826 35,981,687
Net increase in loans held for investment, excluding mortgage finance loans ( 824,215 ) ( 379,469 )
Purchase of premises and equipment, net ( 7,960 ) ( 42,246 )
Net cash used in investing activities ( 1,644,610 ) ( 1,781,461 )
Financing activities
Net increase/(decrease) in deposits 825,710 1,446,488
Issuance of stock related to stock-based awards ( 6,913 ) ( 8,730 )
Preferred stock dividends paid ( 8,625 ) ( 8,625 )
Repurchase of common stock ( 52,158 ) ( 81,534 )
Net increase/(decrease) in short-term borrowings 365,000 175,000
Redemption of long-term debt ( 40,435 ) ( 200,000 )
Net cash provided by financing activities 1,082,579 1,322,599
Net increase in cash and cash equivalents ( 498,666 ) ( 329,771 )
Cash and cash equivalents at beginning of period 3,188,808 3,242,850
Cash and cash equivalents at end of period $ 2,690,142 $ 2,913,079
Supplemental disclosures of cash flow information
Cash paid during the period for interest $ 386,987 $ 464,930
Cash paid during the period for income taxes
52,813 47,988
Transfers of loans from held for investment to held for sale — 18,411
See accompanying notes to consolidated financial statements.
7
Table of Contents
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED
(1) Operations and Summary of Significant Accounting Policies
Organization and Nature of Business
Texas Capital Bancshares, Inc. (“TCBI” or the “Company”) is a registered bank holding company and a full-service financial services firm that delivers customized solutions to businesses, entrepreneurs and individual customers. TCBI is headquartered in Dallas, with primary banking offices in Austin, Dallas, Fort Worth, Houston and San Antonio, and has built a network of clients across the country.
The Company’s business activities are conducted primarily through its wholly-owned bank subsidiary Texas Capital Bank (the “Bank”) and its wholly-owned non-bank subsidiary, TCBI Securities Inc. (“TCBI Securities”). The Bank is a Texas state-chartered bank. TCBI Securities is a registered broker-dealer with the U.S. Securities and Exchange Commission (“SEC”) and a member of the Financial Industry Regulatory Authority and Municipal Securities Rulemaking Board.
The Company was incorporated as a Delaware corporation in 1996 and commenced banking operations in 1998.
Basis of Presentation
The Company’s accounting and reporting policies conform to accounting principles generally accepted in the United States (“GAAP”) and to generally accepted practices within the banking industry. Certain prior period balances have been reclassified to conform to the current period presentation.
The consolidated interim financial statements are unaudited, and certain information and disclosures in the notes to consolidated unaudited financial statements that are presented in accordance with GAAP have been condensed or omitted. In the opinion of management, the interim financial statements include all normal and recurring adjustments and the disclosures made present a fair presentation of the Company’s financial position and results of operations. The consolidated financial statements have been prepared in accordance with GAAP for interim financial information and the instructions to Form 10-Q adopted by the SEC. Accordingly, the financial statements and the notes to the consolidated unaudited financial statements required by GAAP for complete annual financial statements do not include all of the information and should be read in conjunction with the consolidated financial statements, and notes thereto, for the year ended December 31, 2024, included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024 (the “2024 Form 10-K”). Operating results for the interim periods disclosed herein are not necessarily indicative of the results that may be expected for a full year or any future period.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements. Actual results could differ from those estimates. The allowance for credit losses, the fair value of financial instruments and the status of contingencies are particularly susceptible to significant change.
(2) Earnings Per Share
The following table presents the computation of basic and diluted earnings per share:
Three Months Ended June 30, Six Months Ended June 30,
(in thousands except share and per share data) 2025 2024 2025 2024
Numerator:
Net income
$ 77,328 $ 41,662 $ 124,375 $ 67,804
Preferred stock dividends 4,312 4,312 8,625 8,625
Net income available to common stockholders
$ 73,016 $ 37,350 $ 115,750 $ 59,179
Denominator:
Basic earnings per common share—weighted average common shares 45,791,602 46,546,243 45,956,594 46,925,761
Effect of dilutive outstanding stock-settled awards 423,792 326,255 446,522 371,569
Dilutive earnings per common share—weighted average diluted common shares 46,215,394 46,872,498 46,403,116 47,297,330
Basic earnings per common share
$ 1.59 $ 0.80 $ 2.52 $ 1.26
Diluted earnings per common share
$ 1.58 $ 0.80 $ 2.49 $ 1.25
Anti-dilutive outstanding stock-settled awards 31,703 38,461 26,974 105,680
8
Table of Contents
(3) Investment Securities
The following is a summary of the Company’s investment securities:
(in thousands) Amortized
Cost(1) Gross
Unrealized
Gains Gross
Unrealized
Losses Estimated
Fair
Value
June 30, 2025
Available-for-sale debt securities:
Residential mortgage-backed securities $ 3,620,954 $ 17,279 $ ( 118,713 ) $ 3,519,520
Commercial mortgage-backed securities
241,799 2,076 ( 621 ) 243,254
CRT securities 11,829 — ( 462 ) 11,367
Total available-for-sale debt securities 3,874,582 19,355 ( 119,796 ) 3,774,141
Held-to-maturity debt securities:
Residential mortgage-backed securities 761,907 — ( 87,244 ) 674,663
Total held-to-maturity debt securities 761,907 — ( 87,244 ) 674,663
Equity securities 68,692
Trading securities 3,888
Total investment securities(2) $ 4,608,628
December 31, 2024
Available-for-sale debt securities:
U.S. Treasury securities $ 280,137 $ — $ ( 2,852 ) $ 277,285
Residential mortgage-backed securities 3,195,145 7,200 ( 168,302 ) 3,034,043
Commercial mortgage-backed securities
206,830 — ( 5,398 ) 201,432
CRT securities 12,466 — ( 540 ) 11,926
Total available-for-sale debt securities 3,694,578 7,200 ( 177,092 ) 3,524,686
Held-to-maturity securities:
Residential mortgage-backed securities 796,168 — ( 117,994 ) 678,174
Total held-to-maturity securities 796,168 — ( 117,994 ) 678,174
Equity securities 75,261
Total investment securities(2) $ 4,396,115
(1) Excludes accrued interest receivable of $ 15.6 million and $ 13.8 million at June 30, 2025 and December 31, 2024, respectively, related to available-for-sale debt securities and $ 1.2 million and $ 1.3 million at June 30, 2025 and December 31, 2024, respectively, related to held-to-maturity debt securities that is recorded in accrued interest receivable and other assets on the consolidated balance sheets.
(2) Includes available-for-sale debt securities, equity securities and trading securities at estimated fair value and held-to-maturity debt securities at amortized cost.
Debt Securities
During the second quarter of 2025, the Company sold available-for-sale debt securities with an amortized cost basis of $ 287.5 million, realizing a loss of $1.9 million, and repositioned the proceeds into purchases of available-for-sale residential mortgage-backed securities. The Company did not sell any available-for-sale debt securities during the first six months of 2024.
The amortized cost and estimated fair value as of June 30, 2025, excluding accrued interest receivable, of available-for-sale and held-to-maturity debt securities are presented below by contractual maturity. Actual maturities may differ from contractual maturities of mortgage-backed securities because borrowers may have the right to call or prepay obligations with or without prepayment penalties.
Available-for-sale Held-to-maturity
(in thousands) Amortized Cost Fair Value Amortized Cost Fair Value
Due within one year $ — $ — $ — $ —
Due after one year through five years — — — —
Due after five years through ten years 254,523 255,531 — —
Due after ten years 3,620,059 3,518,610 761,907 674,663
Total $ 3,874,582 $ 3,774,141 $ 761,907 $ 674,663
9
Table of Contents
The table below presents the weighted average yields for the Company’s available-for-sale debt securities as of June 30, 2025. Weighted average yields are calculated based on amortized cost on a tax-exempt basis assuming a 21% federal tax rate, where applicable.
Residential mortgage-backed securities Commercial mortgage-backed securities
CRT securities
Due within one year — % — % — %
Due after one year through five years — — —
Due after five years through ten years 3.90 4.81 4.44
Due after ten years 4.68 — —
Total 4.68 % 4.81 % 4.44 %
The following table discloses the Company’s available-for-sale debt securities that have been in a continuous unrealized loss position for less than 12 months and those that have been in a continuous unrealized loss position for 12 or more months:
Less Than 12 Months 12 Months or Longer Total
(in thousands) Fair Value Unrealized Loss Fair Value Unrealized Loss Fair Value Unrealized Loss
June 30, 2025
Residential mortgage-backed securities $ 888,175 $ ( 3,438 ) $ 1,258,369 $ ( 115,275 ) $ 2,146,544 $ ( 118,713 )
Commercial mortgage-backed securities
158,266 ( 621 ) — — 158,266 ( 621 )
CRT securities — — 11,367 ( 462 ) 11,367 ( 462 )
Total $ 1,046,441 $ ( 4,059 ) $ 1,269,736 $ ( 115,737 ) $ 2,316,177 $ ( 119,796 )
December 31, 2024
U.S. Treasury securities $ — $ — $ 277,285 $ ( 2,852 ) $ 277,285 $ ( 2,852 )
Residential mortgage-backed securities 1,338,801 ( 18,141 ) 1,323,180 ( 150,161 ) 2,661,981 ( 168,302 )
Commercial mortgage-backed securities
201,432 ( 5,398 ) — — 201,432 ( 5,398 )
CRT securities — — 11,926 ( 540 ) 11,926 ( 540 )
Total $ 1,540,233 $ ( 23,539 ) $ 1,612,391 $ ( 153,553 ) $ 3,152,624 $ ( 177,092 )
At June 30, 2025, the Company had 49 available-for-sale debt securities in an unrealized loss position, comprised of 42 residential mortgage-backed securities, five commercial mortgage-backed securities and two Credit Risk Transfer (“CRT”) securities. The unrealized losses on the available-for-sale debt securities were the result of changes in market interest rates compared to the date the securities were acquired rather than the credit quality of the issuers or underlying loans. The Company does not currently intend to sell and based on current conditions it does not believe it is likely that the Company will be required to sell these available-for-sale debt securities before recovery of the amortized cost of such securities in an unrealized loss position and has therefore recorded the unrealized losses related to this portfolio in accumulated other comprehensive income/loss, net (“AOCI”). Held-to-maturity securities consist of government guaranteed securities for which no loss is expected. At June 30, 2025 and December 31, 2024, no allowance for credit losses was established for available-for-sale or held-to-maturity debt securities.
At June 30, 2025 and December 31, 2024, debt securities with carrying values of approximately $ 962,000 and $ 940,000 , respectively, were pledged to secure certain customer deposits.
Equi ty Securities
Equity securities consist of investments that qualify for consideration under the regulations implementing the Community Reinvestment Act and investments in exchange traded funds. The following is a summary of unrealized and realized gains/(losses) recognized on equity securities included in other non-interest income on the consolidated statements of income and other comprehensive income:
Three Months Ended June 30, Six Months Ended June 30,
(in thousands) 2025 2024 2025 2024
Net gains/(losses) recognized during the period $ 1,604 $ ( 59 ) $ ( 104 ) $ 3,975
Less: Realized net gains/(losses) recognized on securities sold 703 59 1,031 371
Unrealized net gains/(losses) recognized on securities still held $ 901 $ ( 118 ) $ ( 1,135 ) $ 3,604
10
Table of Contents
(4) Loans and Allowance for Credit Losses on Loans
Loans are summarized by portfolio segment as follows:
(in thousands) June 30, 2025 December 31, 2024
Loans held for investment(1):
Commercial $ 11,930,668 $ 11,145,591
Mortgage finance 5,889,589 5,215,574
Commercial real estate 5,665,100 5,616,282
Consumer 540,837 565,376
Gross loans held for investment 24,026,194 22,542,823
Unearned income (net of direct origination costs) ( 100,660 ) ( 92,757 )
Total loans held for investment 23,925,534 22,450,066
Allowance for credit losses on loans ( 277,648 ) ( 271,709 )
Total loans held for investment, net $ 23,647,886 $ 22,178,357
(1) Excludes accrued interest receivable of $ 101.9 million and $ 107.3 million at June 30, 2025 and December 31, 2024, respectively, that is recorded in accrued interest receivable and other assets on the consolidated balance sheets.
11
Table of Contents
The following tables summarize gross loans held for investment by year of origination and internally assigned credit grades:
(in thousands) 2025 2024 2023 2022 2021 2020
and prior Revolving lines of credit Revolving lines of credit converted to term loans Total
June 30, 2025
Commercial
(1-7) Pass $ 750,086 $ 1,440,357 $ 1,018,302 $ 1,048,253 $ 263,885 $ 196,156 $ 6,689,345 $ 30,470 $ 11,436,854
(8) Special mention 1,380 32,844 19,174 112,767 6,576 5,120 41,666 — 219,527
(9) Substandard - accruing 188 9,531 59,314 14,722 37,158 7,437 55,580 — 183,930
(9+) Non-accrual 21,580 445 8,626 28,313 — 12,378 19,015 — 90,357
Total commercial $ 773,234 $ 1,483,177 $ 1,105,416 $ 1,204,055 $ 307,619 $ 221,091 $ 6,805,606 $ 30,470 $ 11,930,668
Mortgage finance
(1-7) Pass $ — $ — $ — $ — $ — $ — $ 5,889,589 $ — $ 5,889,589
(8) Special mention — — — — — — — — —
(9) Substandard - accruing — — — — — — — — —
(9+) Non-accrual — — — — — — — — —
Total mortgage finance $ — $ — $ — $ — $ — $ — $ 5,889,589 $ — $ 5,889,589
Commercial real estate
(1-7) Pass $ 357,920 $ 662,180 $ 943,876 $ 1,836,390 $ 743,688 $ 714,679 $ 255,511 $ 12,625 $ 5,526,869
(8) Special mention — 25,532 5,681 61,943 19,115 1,889 — 819 114,979
(9) Substandard - accruing — — — — — — — — —
(9+) Non-accrual — — 3,034 19,914 — 304 — — 23,252
Total commercial real estate $ 357,920 $ 687,712 $ 952,591 $ 1,918,247 $ 762,803 $ 716,872 $ 255,511 $ 13,444 $ 5,665,100
Consumer
(1-7) Pass $ 19,669 $ 39,075 $ 29,706 $ 53,121 $ 74,146 $ 118,149 $ 201,554 $ — $ 535,420
(8) Special mention — 2,717 — — — — 2,700 — 5,417
(9) Substandard - accruing — — — — — — — — —
(9+) Non-accrual — — — — — — — — —
Total consumer $ 19,669 $ 41,792 $ 29,706 $ 53,121 $ 74,146 $ 118,149 $ 204,254 $ — $ 540,837
Total $ 1,150,823 $ 2,212,681 $ 2,087,713 $ 3,175,423 $ 1,144,568 $ 1,056,112 $ 13,154,960 $ 43,914 $ 24,026,194
Gross charge-offs $ — $ 259 $ 116 $ 4,451 $ 28 $ 858 $ 18,436 $ — $ 24,148
(in thousands) 2024 2023 2022 2021 2020 2019
and prior Revolving lines of credit Revolving lines of credit converted to term loans Total
December 31, 2024
Commercial
(1-7) Pass $ 1,612,695 $ 1,156,414 $ 1,256,539 $ 307,590 $ 76,821 $ 169,974 $ 6,027,177 $ 12,040 $ 10,619,250
(8) Special mention 22,953 28,354 134,092 21,626 30 6,369 91,423 — 304,847
(9) Substandard - accruing 623 44,901 51,536 7,855 301 3,309 37,405 — 145,930
(9+) Non-accrual — 9,220 8,057 — 360 23,708 34,219 — 75,564
Total commercial $ 1,636,271 $ 1,238,889 $ 1,450,224 $ 337,071 $ 77,512 $ 203,360 $ 6,190,224 $ 12,040 $ 11,145,591
Mortgage finance
(1-7) Pass $ — $ — $ — $ — $ — $ — $ 5,215,574 $ — $ 5,215,574
(8) Special mention — — — — — — — — —
(9) Substandard - accruing — — — — — — — — —
(9+) Non-accrual — — — — — — — — —
Total mortgage finance $ — $ — $ — $ — $ — $ — $ 5,215,574 $ — $ 5,215,574
Commercial real estate
(1-7) Pass $ 599,301 $ 889,603 $ 1,843,706 $ 885,913 $ 216,077 $ 704,288 $ 273,663 $ 18,085 $ 5,430,636
(8) Special mention 25,532 4,353 70,161 15,831 299 13,731 — 872 130,779
(9) Substandard - accruing — — — — — 20,230 — — 20,230
(9+) Non-accrual 85 — 20,637 — — 13,915 — — 34,637
Total commercial real estate $ 624,918 $ 893,956 $ 1,934,504 $ 901,744 $ 216,376 $ 752,164 $ 273,663 $ 18,957 $ 5,616,282
Consumer
(1-7) Pass $ 44,352 $ 28,289 $ 54,148 $ 75,924 $ 40,667 $ 99,471 $ 220,561 $ — $ 563,412
(8) Special mention — — — — — — — — —
(9) Substandard - accruing — — — — — — 1,000 — 1,000
(9+) Non-accrual — — — — — 964 — — 964
Total Consumer $ 44,352 $ 28,289 $ 54,148 $ 75,924 $ 40,667 $ 100,435 $ 221,561 $ — $ 565,376
Total $ 2,305,541 $ 2,161,134 $ 3,438,876 $ 1,314,739 $ 334,555 $ 1,055,959 $ 11,901,022 $ 30,997 $ 22,542,823
Gross charge-offs $ 994 $ 7,543 $ 550 $ 4,037 $ 537 $ 8,784 $ 23,566 $ 44 $ 46,055
12
Table of Contents
The following table details activity in the allowance for credit losses on loans. Allocation of a portion of the allowance to one category does not preclude its availability to absorb losses in other categories.
(in thousands) Commercial Mortgage
Finance Commercial Real Estate Consumer Total
Six Months Ended June 30, 2025
Beginning balance $ 198,423 $ 2,755 $ 68,825 $ 1,706 $ 271,709
Provision for credit losses on loans 31,737 7,875 ( 11,011 ) 100 28,701
Charge-offs 23,217 — 931 — 24,148
Recoveries 969 — 413 4 1,386
Net charge-offs (recoveries) 22,248 — 518 ( 4 ) 22,762
Ending balance $ 207,912 $ 10,630 $ 57,296 $ 1,810 $ 277,648
Six Months Ended June 30, 2024
Beginning balance $ 171,437 $ 4,173 $ 71,829 $ 2,534 $ 249,973
Provision for credit losses on loans 26,200 1,445 12,245 153 40,043
Charge-offs 17,541 — 5,436 — 22,977
Recoveries 258 — — — 258
Net charge-offs (recoveries) 17,283 — 5,436 — 22,719
Ending balance $ 180,354 $ 5,618 $ 78,638 $ 2,687 $ 267,297
The Company recorded a $ 28.7 million provision for credit losses on loans for the six months ended June 30, 2025, compared to $ 40.0 million for the same period of 2024. The $ 28.7 million provision for credit losses on loans resulted primarily from an increase in total loans held for investment and $ 22.8 million in net charge-offs recorded during the six months ended June 30, 2025, partially offset by a decline in criticized loans. Criticized loans totaled $ 637.5 million at June 30, 2025, compared to $ 714.0 million at December 31, 2024.
A loan is considered collateral-dependent when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. At June 30, 2025, the Company had $ 4.1 million in collateral-dependent commercial loans, collateralized by business assets, and $ 22.9 million in collateral-dependent commercial real estate loans, collateralized by real estate.
The table below provides an age analysis of gross loans held for investment:
(in thousands) 30-59 Days
Past Due 60-89 Days
Past Due 90 Days or More Past Due Total Past
Due Non-accrual(1) Current Total Non-accrual With No Allowance
June 30, 2025
Commercial $ 2,418 $ 4,278 $ 1,775 $ 8,471 $ 90,357 $ 11,831,840 $ 11,930,668 $ 5,628
Mortgage finance — — — — — 5,889,589 5,889,589 —
Commercial real estate 5,987 3,895 293 10,175 23,252 5,631,673 5,665,100 3,034
Consumer 1,651 — — 1,651 — 539,186 540,837 —
Total $ 10,056 $ 8,173 $ 2,068 $ 20,297 $ 113,609 $ 23,892,288 $ 24,026,194 $ 8,662
(1) As of June 30, 2025, $ 848,000 of non-accrual loans were earning interest income on a cash basis compared to $ 360,000 as of December 31, 2024. Additionally, $ 630,000 of interest income was recognized on non-accrual loans for the six months ended June 30, 2025 compared to $ 161,000 for the same period in 2024. Accrued interest of $ 919,000 and $ 668,000 was reversed during the six months ended June 30, 2025 and June 30, 2024, respectively.
13
Table of Contents
Modifications to Borrowers Experiencing Financial Difficulty
The table below details gross loans held for investment made to borrowers experiencing financial difficulty that were modified during the three and six months ended June 30, 2025 and June 30, 2024, by type of modification granted and the financial effect of those modifications:
Financial Statement Impact
($ in thousands) Payment
Deferral Term
Extension Payment
Deferral
and Term
Extension Total Percentage of Loans Held for Investment Interest Rate Reduction Term Extension (in months) Payment Deferrals
Three Months Ended June 30, 2025
Commercial $ 9,492 $ 11,002 $ 21,580 $ 42,074 0.18 % — % 10 to 26
$ 5,762
Total $ 9,492 $ 11,002 $ 21,580 $ 42,074 0.18 %
Three Months Ended June 30, 2024
Commercial $ 16,147 $ 253 $ 7,439 $ 23,839 0.11 % — % 3 to 13
$ 1,176
Commercial real estate — 15,831 — 15,831 0.07 % — % 3 —
Total $ 16,147 $ 16,084 $ 7,439 $ 39,670 0.18 %
Six Months Ended June 30, 2025
Commercial $ 9,492 $ 12,819 $ 22,338 $ 44,649 0.19 % — % 6 to 26
$ 5,897
Commercial real estate 17,835 — — 17,835 0.07 % — % — 369
Total $ 27,327 $ 12,819 $ 22,338 $ 62,484 0.26 %
Six Months Ended June 30, 2024
Commercial $ 24,207 $ 703 $ 7,439 $ 32,349 0.15 % — % 3 to 13
$ 1,853
Commercial real estate — 15,831 — 15,831 0.07 % — % 3
—
Total $ 24,207 $ 16,534 $ 7,439 $ 48,180 0.22 %
The table below details gross loans held for investment that experienced a default during the periods presented subsequent to being granted a modification in the prior twelve months. Default is defined as movement to nonperforming status, foreclosure or charge-off, whichever occurs first.
(in thousands)
Payment
Deferral Term
Extension Payment Deferral
and Term Extension
Total
Three Months Ended June 30, 2025
Commercial $ 22,500 $ 6,537 $ — $ 29,037
Commercial real estate — — — —
Total $ 22,500 $ 6,537 $ — $ 29,037
Three Months Ended June 30, 2024
Commercial $ — $ — $ — $ —
Total
$ — $ — $ — $ —
Six Months Ended June 30, 2025
Commercial $ 25,496 $ 6,537 $ — $ 32,033
Commercial real estate — — 13,500 13,500
Total $ 25,496 $ 6,537 $ 13,500 $ 45,533
Six Months Ended June 30, 2024
Commercial $ 3,129 $ — $ 1,756 $ 4,885
Total $ 3,129 $ — $ 1,756 $ 4,885
14
Table of Contents
The table below provides an age analysis of gross loans held for investment as of June 30, 2025 and June 30, 2024 made to borrowers experiencing financial difficulty that were modified in the prior twelve months:
(in thousands) 30-89 Days
Past Due 90+ Days
Past Due Non-Accrual Current Total
June 30, 2025
Commercial $ 758 $ — $ 61,005 $ 15,100 $ 76,863
Commercial real estate
— — 17,835 — 17,835
Total $ 758 $ — $ 78,840 $ 15,100 $ 94,698
June 30, 2024
Commercial $ — $ — $ 11,297 $ 30,757 $ 42,054
Commercial real estate
— — — 15,831 15,831
Total $ — $ — $ 11,297 $ 46,588 $ 57,885
(5) Short-Term Borrowings and Long-Term Debt
The table below presents a summary of short-term borrowings:
(in thousands) June 30, 2025 December 31, 2024
Federal Home Loan Bank borrowings
$ 1,250,000 $ 885,000
Total short-term borrowings $ 1,250,000 $ 885,000
The table below presents a summary of long-term debt:
(in thousands) June 30, 2025 December 31, 2024
Bank-issued 5.25 % fixed rate subordinated notes due 2026
134,408 174,717
Company-issued 4.00 % fixed rate subordinated notes due 2031
372,442 372,223
Trust preferred floating rate subordinated debentures due 2032 to 2036 113,406 113,406
Total long-term debt $ 620,256 $ 660,346
During the second quarter of 2025, the Company partially paid down $40.5 million of the bank-issued 5.25% fixed rate subordinated notes due 2026.
(6) Financial Instruments with Off-Balance Sheet Risk
The table below presents the Company’s financial instruments with off-balance sheet risk, as well as the activity in the allowance for off-balance sheet credit losses related to those financial instruments.
(in thousands) Commercial Mortgage
Finance Commercial
Real Estate Consumer Total
Six Months Ended June 30, 2025
Beginning balance $ 47,907 $ 23 $ 5,351 $ 51 $ 53,332
Provision for off-balance sheet credit losses 4,075 7 ( 767 ) ( 16 ) 3,299
Ending balance $ 51,982 $ 30 $ 4,584 $ 35 $ 56,631
Six Months Ended June 30, 2024
Beginning balance $ 36,040 $ 6 $ 10,147 $ 169 $ 46,362
Provision for off-balance sheet credit losses 1,222 23 ( 2,363 ) 75 ( 1,043 )
Ending balance $ 37,262 $ 29 $ 7,784 $ 244 $ 45,319
(in thousands) June 30, 2025 December 31, 2024
Commitments to extend credit - period end balance $ 10,488,980 $ 9,694,406
Standby letters of credit - period end balance 548,540 538,047
15
Table of Contents
(7) Regulatory Ratios and Capital
The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory (and possibly additional discretionary) actions by regulators that, if undertaken, could have a direct material adverse effect on the Company’s and the Bank’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of the Company’s and the Bank’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Company’s and the Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.
The Basel III Capital Rules adopted by U.S. federal banking agencies, among other things, (i) establish the capital measure called “Common Equity Tier 1” (“CET1”), (ii) specify that Tier 1 capital consists of CET1 and “Additional Tier 1 Capital” instruments meeting stated requirements, (iii) require that most deductions/adjustments to regulatory capital measures be made to CET1 and not to other components of capital and (iv) define the scope of the deductions/adjustments to the capital measures.
Additionally, the Basel III Capital Rules require that the Company maintain a 2.5 % capital conservation buffer comprised of CET1, with respect to each of CET1, Tier 1 and total capital to risk-weighted asset ratios. A financial institution with a conservation buffer of less than the required amount is subject to limitations on capital distributions, including dividend payments and stock repurchases, and certain discretionary bonus payments to executive officers. No dividends were declared or paid on the Company’s common stock during the six months ended June 30, 2025 or during 2024. On January 22, 2025, the Company’s board of directors authorized a new share repurchase program under which the Company may repurchase up to $ 200.0 million in shares of its outstanding common stock, which is set to expire January 31, 2026. During the six months ended June 30, 2025, the Company repurchased 713,966 shares of its common stock for an aggregate price, including excise tax expense, of $ 52.2 million, at a weighted average price of $ 72.58 per share.
Because the Bank had less than $ 15.0 billion in total consolidated assets as of December 31, 2009, it is allowed to continue to classify the trust preferred securities, all of which were issued prior to May 19, 2010, as Tier 1 capital.
At the beginning of each of the last five years of the life of the Bank-issued fixed rate subordinated notes due 2026, the amount that is eligible to be included in Tier 2 capital is reduced by 20% of the original amount of the notes (net of redemptions). In 2025, the amount of the notes that qualify as Tier 2 capital has been reduced by 100%.
The table below summarizes the Company’s and the Bank’s actual and required capital ratios under the Basel III Capital Rules and other standards. As shown in the table below, the Company’s and Bank’s capital ratios exceeded the regulatory definition of well capitalized as of June 30, 2025 and December 31, 2024.
June 30, 2025 December 31, 2024
(dollars in thousands) Minimum Capital Required(2) Capital Required to be Well Capitalized Capital Amount Ratio Capital Amount Ratio
The Company
CET1 capital (to risk-weighted assets) 7.00 % N/A $ 3,321,203 11.45 % $ 3,251,979 11.38 %
Tier 1 capital (to risk-weighted assets) 8.50 % 6.00 % 3,731,203 12.86 % 3,661,979 12.82 %
Total capital (to risk-weighted assets) 10.50 % 10.00 % 4,437,924 15.30 % 4,390,656 15.37 %
Tier 1 capital (to average assets)(1) 4.00 % N/A 3,731,203 11.84 % 3,661,979 11.33 %
The Bank
CET1 capital (to risk-weighted assets) 7.00 % 6.50 % $ 3,397,976 11.81 % $ 3,611,714 12.75 %
Tier 1 capital (to risk-weighted assets) 8.50 % 8.00 % 3,397,976 11.81 % 3,611,714 12.75 %
Total capital (to risk-weighted assets) 10.50 % 10.00 % 3,732,255 12.97 % 3,968,168 14.00 %
Tier 1 capital (to average assets)(1) 4.00 % 5.00 % 3,397,976 10.87 % 3,611,714 11.27 %
(1) The Tier 1 capital ratio (to average assets) is not impacted by the Basel III Capital Rules; however, the Federal Reserve Board and the FDIC may require the Company and the Bank, respectively, to maintain a Tier 1 capital ratio (to average assets) above the required minimum.
(2) Percentages represent the minimum capital ratios plus, as applicable, the fully phased-in 2.5% CET1 capital buffer under the Basel III Capital Rules.
16
Table of Contents
(8) Stock-Based Compensation
The Company has long-term incentive plans under which stock-based compensation awards are granted to employees and directors by the Company’s board of directors or its designated committee. Grants are subject to vesting requirements and may include, among other things, nonqualified stock options, stock appreciation rights, restricted stock units (“RSUs”), restricted stock and performance units, or any combination thereof. On April 15, 2025, the Company’s stockholders approved the Texas Capital Bancshares, Inc. 2022 Long-Term Incentive Plan, as amended and restated, which increases shares authorized and available for grant by 1.1 million shares and extends the plan’s maturity date by two years .
The table below summarizes the Company’s stock-based compensation expense:
Three Months Ended June 30, Six Months Ended June 30,
(in thousands) 2025 2024 2025 2024
Stock-settled awards:
RSUs $ 4,920 $ 5,246 $ 15,279 $ 13,272
Cash-settled units 2,707 975 5,098 1,483
Total $ 7,627 $ 6,221 $ 20,377 $ 14,755
(in thousands except period data) June 30, 2025
Unrecognized compensation expense related to unvested stock-settled awards $ 28,043
Weighted average period over which stock-settled awards expense is expected to be recognized, in years 1.9
Unrecognized compensation expense related to cash-settled units $ 22,738
Weighted average period over which cash-settled units expense is expected to be recognized, in years 2.3
(9) Fair Value Disclosures
The Company determines the fair market values of its assets and liabilities measured at fair value on a recurring and nonrecurring basis using the fair value hierarchy as prescribed in Accounting Standards Codification 820, Fair Value Measurements and Disclosures. See Note 1 - Operations and Summary of Significant Accounting Policies in the Company’s 2024 Form 10-K for information regarding the fair value hierarchy and a description of the methods and significant assumptions used by the Company in estimating its fair value disclosures for financial statements.
17
Table of Contents
Assets and liabilities measured at fair value are as follows:
Fair Value Measurements Using
(in thousands) Level 1 Level 2 Level 3
June 30, 2025
Available-for-sale debt securities:(1)
Residential mortgage-backed securities $ — $ 3,519,520 $ —
Commercial mortgage-backed securities
— 243,254 —
CRT securities — — 11,367
Equity securities(1)(2) 52,561 16,131 —
Trading securities(1) — 3,888 —
Loans held for investment(3) — — 16,154
Derivative assets(4) — 50,129 —
Securities sold not yet purchased(5) 26,551 — —
Derivative liabilities(4) — 40,217 —
Non-qualified deferred compensation plan liabilities(6) 19,533 — —
December 31, 2024
Available-for-sale debt securities:(1)
U.S. Treasury securities $ 277,285 $ — $ —
Residential mortgage-backed securities — 3,034,043 —
Commercial mortgage-backed securities
— 201,432 —
CRT securities — — 11,926
Equity securities(1)(2) 59,235 16,026 —
Loans held for investment(3) — — 35,318
Derivative assets(4) — 23,202 —
Securities sold not yet purchased(5) 33,705 — —
Derivative liabilities(4) — 57,906 —
Non-qualified deferred compensation plan liabilities(6) 19,109 — —
(1) Available-for-sale debt securities, equity securities and trading securities are measured at fair value on a recurring basis, generally monthly.
(2) Equity securities consist of investments that qualify for consideration under the regulations implementing the Community Reinvestment Act and investments in exchange traded funds.
(3) Includes certain collateral-dependent loans held for investment for which a specific allocation of the allowance for credit losses is based upon the fair value of the loan’s underlying collateral. These loans held for investment are measured on a nonrecurring basis, generally annually or more often as warranted by market and economic conditions.
(4) Derivative assets and liabilities are measured at fair value on a recurring basis, generally quarterly.
(5) Securities sold not yet purchased are measured at fair value on a recurring basis, generally monthly.
(6) Non-qualified deferred compensation plan liabilities represent the fair value of the obligation to the employee, which generally corresponds to the fair value of the invested assets, and are measured at fair value on a recurring basis, generally monthly.
18
Table of Contents
Level 3 Valuations
The following table presents a reconciliation of the level 3 fair value category measured at fair value on a recurring basis:
Net Gains/(Losses)
(in thousands) Balance at Beginning of Period Purchases / Additions Sales / Reductions Realized Unrealized Balance at End of Period
Three Months Ended June 30, 2025
Available-for-sale debt securities:(1)
CRT securities $ 11,594 $ — $ ( 337 ) $ — $ 110 $ 11,367
Three Months Ended June 30, 2024
Available-for-sale debt securities:(1)
CRT securities $ 12,261 $ — $ ( 291 ) $ — $ 358 $ 12,328
Six Months Ended June 30, 2025
Available-for-sale debt securities:(1)
CRT securities $ 11,926 $ — $ ( 638 ) $ — $ 79 $ 11,367
Six Months Ended June 30, 2024
Available-for-sale debt securities:(1)
CRT securities $ 11,995 $ — $ ( 500 ) $ — $ 833 $ 12,328
(1) Unrealized gains/(losses) on available-for-sale debt securities are recorded in AOCI . Realized gains/(losses) are recorded in other non-interest income on the consolidated statements of income and other comprehensive income/(loss).
CRT securities
The fair value of CRT securities is based on a discounted cash flow model, which utilizes Level 3 inputs, the most significant of which were a discount rate and weighted-average life. At June 30, 2025, the discount rates utilized ranged from 4.54 % to 5.86 % and the weighted-average life ranged from 3.97 years to 6.16 years. On a combined amortized cost weighted-average basis a discount rate of 5.08 % and a weighted-average life of 4.87 years were utilized to determine the fair value of these securities at June 30, 2025. At December 31, 2024, the combined weighted-average discount rate and weighted-average life utilized were 5.63 % and 5.35 years, respectively.
Loans held for investment
Certain collateral-dependent loans held for investment are reported at fair value when, based upon an individual evaluation, the specific allocation of the allowance for credit losses that is deducted from the loan's amortized cost is based upon the fair value of the loan's underlying collateral. The $ 16.2 million fair value of loans held for investment at June 30, 2025 reported above includes impaired loans with a carrying value of $ 27.1 million that were reduced by specific allowance allocations totaling $ 10.9 million based on collateral valuations utilizing Level 3 inputs. The $ 35.3 million fair value of loans held for investment at December 31, 2024 reported above includes impaired loans with a carrying value of $ 63.6 million that were reduced by specific allowance allocations totaling $ 28.3 million based on collateral valuations utilizing Level 3 inputs.
19
Table of Contents
Fair Value of Financial Instruments
A summary of the carrying amounts and estimated fair values of financial instruments is as follows:
Carrying
Amount Estimated Fair Value
(in thousands) Total Level 1 Level 2 Level 3
June 30, 2025
Financial assets:
Cash and cash equivalents $ 2,690,142 $ 2,690,142 $ 2,690,142 $ — $ —
Available-for-sale debt securities 3,774,141 3,774,141 — 3,762,774 11,367
Held-to-maturity debt securities 761,907 674,663 — 674,663 —
Equity securities 68,692 68,692 52,561 16,131 —
Trading securities 3,888 3,888 — 3,888 —
Loans held for investment, net 23,647,886 23,597,536 — — 23,597,536
Derivative assets 50,129 50,129 — 50,129 —
Financial liabilities:
Total deposits 26,064,309 26,065,518 — — 26,065,518
Short-term borrowings 1,250,000 1,250,000 — 1,250,000 —
Long-term debt 620,256 590,131 — 590,131 —
Securities sold not yet purchased 26,551 26,551 26,551 — —
Derivative liabilities 40,217 40,217 — 40,217 —
December 31, 2024
Financial assets:
Cash and cash equivalents $ 3,188,808 $ 3,188,808 $ 3,188,808 $ — $ —
Available-for-sale debt securities 3,524,686 3,524,686 277,285 3,235,475 11,926
Held-to-maturity debt securities 796,168 678,174 — 678,174 —
Equity securities 75,261 75,261 59,235 16,026 —
Loans held for investment, net 22,178,357 22,115,585 — — 22,115,585
Derivative assets 23,202 23,202 — 23,202 —
Financial liabilities:
Total deposits 25,238,599 25,245,009 — — 25,245,009
Short-term borrowings 885,000 885,000 — 885,000 —
Long-term debt 660,346 622,713 — 622,713 —
Securities sold not yet purchased 33,705 33,705 33,705 — —
Derivative liabilities 57,906 57,906 — 57,906 —
20
Table of Contents
(10) Derivative Financial Instruments
The notional amounts and estimated fair values of derivative positions outstanding are presented in the following table.
June 30, 2025 December 31, 2024
Estimated Fair Value Estimated Fair Value
(in thousands) Notional
Amount Asset Derivative Liability Derivative Notional
Amount Asset Derivative Liability Derivative
Derivatives designated as hedges
Cash flow hedges:
Interest rate contracts:
Swaps hedging loans $ 2,500,000 $ 3,463 $ 7,437 $ 2,600,000 $ 254 $ 23,265
Non-hedging derivatives
Customer-initiated and other derivatives:
Foreign currency forward contracts 314,676 2,014 1,786 485,948 5,462 5,299
Interest rate contracts:
Swaps 6,548,231 40,597 40,597 6,273,301 45,771 45,771
Caps and floors written 2,012,478 5,017 2,174 970,451 1,066 2,529
Caps and floors purchased 2,012,478 2,174 5,017 970,451 2,529 1,066
Forward contracts 27,269,117 75,354 74,395 20,237,917 41,896 41,035
Gross derivatives 128,619 131,406 96,978 118,965
Netting adjustment - offsetting derivative assets/liabilities ( 66,427 ) ( 66,427 ) ( 44,097 ) ( 44,097 )
Netting adjustment - cash collateral received/posted ( 12,063 ) ( 24,762 ) ( 29,679 ) ( 16,962 )
Net derivatives included on the consolidated balance sheets $ 50,129 $ 40,217 $ 23,202 $ 57,906
The Company’s credit exposure on derivative instruments is limited to the net favorable value and interest payments by each counterparty. In some cases, collateral may be required from the counterparties involved if the net value of the derivative instruments exceeds a nominal amount. The Company’s credit exposure associated with these instruments, net of any collateral pledged, was approximately $ 50.1 million at June 30, 2025 and approximately $ 23.2 million at December 31, 2024. Collateral levels are monitored and adjusted on a regular basis for changes in the value of derivative instruments. At June 30, 2025, the Company had $ 38.7 million in cash collateral pledged to counterparties included in interest bearing cash and cash equivalents on the consolidated balance sheet and $ 13.3 million in cash collateral received from counterparties included in interest bearing deposits on the consolidated balance sheet. The comparative amounts at December 31, 2024, were $ 71.3 million in cash collateral pledged to counterparties and $ 31.0 million cash collateral received from counterparties.
The Company also enters into credit risk participation agreements with financial institution counterparties for interest rate swaps related to loans in which the Company is either a participant or a lead bank. The risk participation agreements entered into by the Company as a participant bank provide credit protection to the financial institution counterparty should the borrower fail to perform on its interest rate derivative contract with that financial institution. The Company is party to 17 risk participation agreements where it acts as a participant bank with a notional amount of $ 262.3 million at June 30, 2025, compared to 17 risk participation agreements with a notional amount of $ 228.6 million at December 31, 2024. The maximum estimated exposure to these agreements, assuming 100% default by all obligors, was approximately $ 1.4 million at June 30, 2025 and $ 4.1 million at December 31, 2024. The fair value of these exposures was insignificant to the consolidated financial statements at both June 30, 2025 and December 31, 2024. Risk participation agreements entered into by the Company as the lead bank provide credit protection should the borrower fail to perform on its interest rate derivative contract. The Company is party to 33 risk participation agreements where the Company acts as the lead bank having a notional amount of $ 423.3 million at June 30, 2025, compared to 25 agreements having a notional amount of $ 349.5 million at December 31, 2024.
Derivatives Designated as Cash Flow Hedges
The Company enters into interest rate derivative contracts that are designated as qualifying cash flow hedges to hedge the exposure to variability in expected future cash flows attributable to changes in a contractually specified interest rate.
During the six months ended June 30, 2025, the Company recorded $ 865,000 in unrealized gains to adjust its cash flow hedges to fair value, which was recorded net of tax to AOCI, and reclassified $ 17.1 million from AOCI as a decrease to interest income on loans. Based on current market conditions, the Company estimates that during the next 12 months, an additional $ 4.7 million will be reclassified from AOCI as a decrease to interest income. As of June 30, 2025, the maximum length of time over which forecasted transactions are hedged is 2.25 years.
21
Table of Contents
(11) Accumulated Other Comprehensive Income
The following table provides the change in AOCI by component:
(in thousands) Cash Flow Hedges Available-for-Sale Securities Held-to-Maturity Securities Total
Three Months Ended June 30, 2025
Beginning balance $ ( 8,020 ) $ ( 93,114 ) $ ( 35,028 ) $ ( 136,162 )
Change in unrealized gain/(loss) 207 19,831 — 20,038
Amounts reclassified into net income 8,379 — 1,588 9,967
Total other comprehensive income
8,586 19,831 1,588 30,005
Income tax expense
1,938 4,478 358 6,774
Total other comprehensive income, net of tax
6,648 15,353 1,230 23,231
Ending balance $ ( 1,372 ) $ ( 77,761 ) $ ( 33,798 ) $ ( 112,931 )
Three Months Ended June 30, 2024
Beginning balance $ ( 53,544 ) $ ( 285,238 ) $ ( 41,104 ) $ ( 379,886 )
Change in unrealized gain/(loss) ( 8,738 ) ( 5,201 ) — ( 13,939 )
Amounts reclassified into net income 18,114 — 1,711 19,825
Total other comprehensive income/(loss) 9,376 ( 5,201 ) 1,711 5,886
Income tax expense/(benefit) 1,047 ( 6,880 ) ( 435 ) ( 6,268 )
Total other comprehensive income/(loss), net of tax 8,329 1,679 2,146 12,154
Ending balance $ ( 45,215 ) $ ( 283,559 ) $ ( 38,958 ) $ ( 367,732 )
Six Months Ended June 30, 2025
Beginning balance $ ( 15,275 ) $ ( 131,531 ) $ ( 36,301 ) $ ( 183,107 )
Change in unrealized gain/(loss) 865 69,452 — 70,317
Amounts reclassified into net income 17,093 — 3,233 20,326
Total other comprehensive income
17,958 69,452 3,233 90,643
Income tax expense
4,055 15,682 730 20,467
Total other comprehensive income, net of tax
13,903 53,770 2,503 70,176
Ending balance $ ( 1,372 ) $ ( 77,761 ) $ ( 33,798 ) $ ( 112,931 )
Six Months Ended June 30, 2024
Beginning balance $ ( 45,749 ) $ ( 273,806 ) $ ( 42,449 ) $ ( 362,004 )
Change in unrealized gain/(loss) ( 36,611 ) ( 19,671 ) — ( 56,282 )
Amounts reclassified into net income 36,120 — 3,413 39,533
Total other comprehensive income/(loss) ( 491 ) ( 19,671 ) 3,413 ( 16,749 )
Income tax expense/(benefit) ( 1,025 ) ( 9,918 ) ( 78 ) ( 11,021 )
Total other comprehensive income/(loss), net of tax 534 ( 9,753 ) 3,491 ( 5,728 )
Ending balance $ ( 45,215 ) $ ( 283,559 ) $ ( 38,958 ) $ ( 367,732 )
(12) New Accounting Standards
Accounting Standards Update 2025-03 “Business Combinations (Topic 805) and Consolidation (Topic 810): Determining the Accounting Acquirer in the Acquisition of a Variable Interest Entity” (“ASU 2025-03”) amends the guidance to improve the requirements for identifying the accounting acquirer in a business combination in which the legal acquiree is a variable interest entity (“VIE”). The amendments require entities to consider the general accounting acquirer factors in Topic 805 when the transaction is primarily effected by the exchange of equity interests. ASU 2025-03 will be effective for the Company beginning January 1, 2027 for the Company’s interim and annual financial statements on Forms 10-Q and 10-K, respectively and is not expected to have a significant impact on the Company’s financial statements.
Accounting Standards Update 2025-04 “Compensation - Stock Compensation (Topic 718) and Revenue from Contracts with Customers (Topic 606): Clarifications to Share-Based Consideration Payable to a Customer” (“ASU 2025-04”) clarifies the guidance on the accounting for share-based payment awards that are granted by an entity as consideration payable to its customer, with the intent to reduce diversity in practice and improve existing guidance by revising the definition of a “performance condition” and eliminating a forfeiture policy election for service conditions associated with share-based consideration payable to a customer. ASU 2025-04 also clarifies the guidance in Topic 606 on the variable consideration constraint does not apply to share-based consideration payable to a customer “regardless of whether an award’s grant date has occurred”. ASU 2025-04 will be effective for the Company beginning January 1, 2027 for the Company’s interim and annual
22
Table of Contents
financial statements on Forms 10Q and 10-K, respectively and is not expected to have a significant impact on the Company’s financial statements.
23
Table of Contents
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of the Company’s financial condition and results of operations for the three and six months ended June 30, 2025 and 2024 should be read in conjunction with its audited consolidated financial statements and the related notes to the consolidated financial statements included in 2024 Form 10-K. Operating results for the three and six months ended June 30, 2025 are not necessarily indicative of the results for the year ending December 31, 2025 or any future period.
Forward-Looking Statements
This report contains “forward-looking statements” within the meaning of and pursuant to the Private Securities Litigation Reform Act of 1995 regarding, among other things, the Company’s financial condition, results of operations, business plans and future performance. These statements are not historical in nature and may often be identified by the use of words such as “believes,” “projects,” “expects,” “may,” “estimates,” “should,” “plans,” “targets,” “intends” “could,” “would,” “anticipates,” “potential,” “confident,” “optimistic” or the negative thereof, or other variations thereon, or comparable terminology, or by discussions of strategy, objectives, estimates, trends, guidance, expectations and future plans.
Because forward-looking statements relate to future results and occurrences, they are subject to inherent and various uncertainties, risks, and changes in circumstances that are difficult to predict, may change over time, are based on management’s expectations and assumptions at the time the statements are made and are not guarantees of future results. Numerous risks and other factors, many of which are beyond management’s control, could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. While there can be no assurance that any list of risks is complete, important risks and other factors that could cause actual results to differ materially from those contemplated by forward-looking statements include, but are not limited to, economic or business conditions in Texas, the United States, or globally that impact TCBI or its customers; negative credit quality developments arising from the foregoing or other factors, including recent trade policies and their impact on our customers; increased or expanded competition from banks and other financial service providers in TCBI’s markets; TCBI’s ability to effectively manage its liquidity and maintain adequate regulatory capital to support its businesses; TCBI’s ability to pursue and execute upon growth plans, whether as a function of capital, liquidity, or other limitations; TCBI’s ability to successfully execute its business strategy, including its strategic plan and developing and executing new lines of business and new products and services and potential strategic acquisitions; the extensive regulations to which TCBI is subject and its ability to comply with applicable governmental regulations, including legislative and regulatory changes; TCBI’s ability to effectively manage information technology systems, including third party vendors, cyber or data privacy incidents, or other failures, disruptions or security breaches; TCBI’s ability to use technology to provide products and services to its customers; risks related to the development and use of AI; changes in interest rates, including the impact of interest rates on TCBI’s securities portfolio and funding costs, as well as related balance sheet implications stemming from the fair value of our assets and liabilities; the effectiveness of TCBI’s risk management processes, strategies and monitoring; fluctuations in commercial and residential real estate values, especially as they relate to the value of collateral supporting TCBI’s loans; the failure to identify, attract, and retain key personnel and other employees; adverse developments in the banking industry and the potential impact of such developments on customer confidence, liquidity and regulatory responses to these developments, including in the context of regulatory examinations and related findings and actions; negative press and social media attention with respect to the banking industry or TCBI, in particular; claims, litigation or regulatory investigations and actions that TCBI may become subject to; severe weather, natural disasters, climate change, acts of war, terrorism, global or other geopolitical conflicts, or other external events, as well as related legislative and regulatory initiatives; and the risks and factors more fully described in TCBI’s most recent Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and other documents and filings with the SEC. The information contained in this communication speaks only as of its date. Except to the extent required by applicable law or regulation, we disclaim any obligation to update such factors or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments.
24
Table of Contents
Results of Operations
Selected income statement data and key performance indicators are presented in the table below:
Three Months Ended June 30, Six Months Ended June 30,
(dollars in thousands except per share data) 2025 2024 2025 2024
Net interest income $ 253,395 $ 216,582 $ 489,429 $ 431,591
Provision for credit losses 15,000 20,000 32,000 39,000
Non-interest income 54,069 50,424 98,513 91,743
Non-interest expense 190,276 188,409 393,296 390,802
Income before income taxes
102,188 58,597 162,646 93,532
Income tax expense
24,860 16,935 38,271 25,728
Net income
77,328 41,662 124,375 67,804
Preferred stock dividends 4,312 4,312 8,625 8,625
Net income available to common stockholders
$ 73,016 $ 37,350 $ 115,750 $ 59,179
Basic earnings per common share
$ 1.59 $ 0.80 $ 2.52 $ 1.26
Diluted earnings per common share
$ 1.58 $ 0.80 $ 2.49 $ 1.25
Net interest margin 3.35 % 3.01 % 3.27 % 3.02 %
Return on average assets (“ROA”) 0.99 % 0.56 % 0.80 % 0.46 %
Return on average common equity (“ROE”) 9.17 % 5.26 % 7.40 % 4.14 %
Efficiency ratio(1) 61.9 % 70.6 % 66.9 % 74.7 %
Non-interest income to average earning assets 0.72 % 0.71 % 0.66 % 0.65 %
Non-interest expense to average earning assets 2.52 % 2.65 % 2.63 % 2.77 %
(1) Non-interest expense divided by the sum of net interest income and non-interest income.
Three months ended June 30, 2025 compared to three months ended June 30, 2024
The Company reported net income of $77.3 million and net income available to common stockholders of $73.0 million for the second quarter of 2025, compared to net income of $41.7 million and net income available to common stockholders of $37.4 million for the second quarter of 2024. On a fully diluted basis, earnings per common share was $1.58 for the second quarter of 2025, compared to $0.80 for the same period in 2024. ROE was 9.17% and ROA was 0.99% for the second quarter of 2025, compared to 5.26% and 0.56%, respectively, for the same period in 2024. The increase in net income for the second quarter of 2025 compared to the second quarter of 2024 resulted primarily from an increase in net interest income.
Six months ended June 30, 2025 compared to six months ended June 30, 2024
The Company reported net income of $124.4 million and net income available to common stockholders of $115.8 million for the six months ended June 30, 2025, compared to net income of $67.8 million and net income available to common stockholders of $59.2 million for the same period in 2024. On a fully diluted basis, earnings per common share was $2.49 for the six months ended June 30, 2025, compared to $1.25 for the same period in 2024. ROE was 7.40% and ROA was 0.80% for the six months ended June 30, 2025, compared to 4.14% and 0.46%, respectively, for the same period in 2024. The increase in net income for the six months ended June 30, 2025 compared to the same period in 2024 resulted primarily from an increase in net interest income.
Details of the changes in the various components of net income are discussed below.
25
Table of Contents
Taxable Equivalent Net Interest Income Analysis - Quarterly(1)
Three Months Ended June 30, 2025 Three Months Ended June 30, 2024
(dollars in thousands) Average
Balance Income/
Expense Yield/
Rate Average
Balance Income/
Expense Yield/
Rate
Assets
Investment securities(2) $ 4,573,164 $ 45,999 3.93 % $ 4,427,023 $ 33,584 2.80 %
Interest bearing cash and cash equivalents
2,661,037 29,218 4.40 % 3,273,069 43,233 5.31 %
Loans held for sale — — — % 28,768 683 9.55 %
Loans held for investment, mortgage finance 5,327,559 58,707 4.42 % 4,357,288 42,722 3.94 %
Loans held for investment(3) 18,018,626 306,142 6.81 % 16,750,788 301,910 7.25 %
Less: Allowance for credit losses on loans 278,035 — — 263,145 — —
Loans held for investment, net 23,068,150 364,849 6.34 % 20,844,931 344,632 6.65 %
Total earning assets 30,302,351 440,066 5.80 % 28,573,791 422,132 5.86 %
Cash and other assets 1,117,118 1,177,061
Total assets $ 31,419,469 $ 29,750,852
Liabilities and Stockholders’ Equity
Transaction deposits $ 2,213,037 $ 13,731 2.49 % $ 2,061,622 $ 16,982 3.31 %
Savings deposits 13,727,095 134,272 3.92 % 11,981,668 143,173 4.81 %
Time deposits 2,361,525 26,795 4.55 % 1,658,899 21,125 5.12 %
Total interest bearing deposits 18,301,657 174,798 3.83 % 15,702,189 181,280 4.64 %
Short-term borrowings 306,176 3,444 4.51 % 927,253 12,749 5.53 %
Long-term debt 649,469 7,930 4.90 % 778,401 11,457 5.92 %
Total interest bearing liabilities 19,257,302 186,172 3.88 % 17,407,843 205,486 4.75 %
Non-interest bearing deposits 8,191,402 8,647,594
Other liabilities 475,724 537,754
Stockholders’ equity 3,495,041 3,157,661
Total liabilities and stockholders’ equity $ 31,419,469 $ 29,750,852
Net interest income $ 253,894 $ 216,646
Net interest margin 3.35 % 3.01 %
(1) Taxable equivalent rates used where applicable.
(2) Yields on investment securities are calculated using available-for-sale securities at amortized cost.
(3) Average balances include non-accrual loans.
26
Table of Contents
Taxable Equivalent Net Interest Income Analysis - Year to Date(1)
Six Months Ended June 30, 2025 Six Months Ended June 30, 2024
(dollars in thousands) Average
Balance Revenue /
Expense Yield /
Rate Average
Balance Revenue /
Expense Yield /
Rate
Assets
Investment securities(2) $ 4,518,822 $ 92,564 4.01 % $ 4,363,195 $ 65,728 2.79 %
Interest bearing cash and cash equivalents 3,454,011 75,792 4.43 % 3,662,348 97,588 5.36 %
Loans held for sale 167 2 2.97 % 39,966 1,867 9.40 %
Loans held for investment, mortgage finance 4,653,577 97,234 4.21 % 3,937,498 74,177 3.79 %
Loans held for investment(3) 17,774,206 602,233 6.83 % 16,636,438 600,216 7.26 %
Less: Allowance for credit losses on loans 275,411 — — % 256,541 — — %
Loans held for investment, net
22,152,372 699,467 6.37 % 20,317,395 674,393 6.68 %
Total earning assets 30,125,372 867,825 5.78 % 28,382,904 839,576 5.87 %
Cash and other assets 1,137,040 1,117,763
Total assets $ 31,262,412 $ 29,500,667
Liabilities and Stockholders’ Equity
Transaction deposits $ 2,188,282 $ 27,639 2.55 % $ 2,034,057 $ 33,840 3.35 %
Savings deposits 13,543,190 267,849 3.99 % 11,695,673 279,963 4.81 %
Time deposits 2,345,543 54,246 4.66 % 1,689,112 43,077 5.13 %
Total interest bearing deposits 18,077,015 349,734 3.90 % 15,418,842 356,880 4.65 %
Short-term borrowings 527,608 11,690 4.47 % 919,670 25,532 5.58 %
Long-term debt 654,927 16,003 4.93 % 818,955 25,443 6.25 %
Total interest bearing liabilities 19,259,550 377,427 3.95 % 17,157,467 407,855 4.78 %
Non-interest bearing deposits 8,034,196 8,642,685
Other liabilities 513,728 523,520
Stockholders’ equity 3,454,938 3,176,995
Total liabilities and stockholders’ equity $ 31,262,412 $ 29,500,667
Net interest income $ 490,398 $ 431,721
Net interest margin 3.27 % 3.02 %
(1) Taxable equivalent rates used where applicable.
(2) Yields on investment securities are calculated using available-for-sale securities at amortized cost.
(3) Average balances include non-accrual loans.
27
Table of Contents
Volume/Rate Analysis
The following table presents the changes in taxable equivalent net interest income and identifies the changes due to differences in the average volume of earning assets and interest bearing liabilities and the changes due to differences in the average interest rate on those assets and liabilities.
Three Months Ended June 30, Six Months Ended June 30,
2025/2024 2025/2024
Net
Change Change Due To(1) Net
Change Change Due To(1)
(in thousands) Volume Yield/Rate(2) Volume Yield/Rate(2)
Interest income
Investment securities $ 12,415 $ 1,017 $ 11,398 $ 26,836 $ 2,159 $ 24,677
Interest bearing cash and cash equivalents (14,015) (8,080) (5,935) (21,796) (5,553) (16,243)
Loans held for sale (683) (683) — (1,865) (1,860) (5)
Loans held for investment, mortgage finance 15,985 9,505 6,480 23,057 13,496 9,561
Loans held for investment 4,232 22,854 (18,622) 2,017 41,075 (39,058)
Total interest income 17,934 24,613 (6,679) 28,249 49,317 (21,068)
Interest expense
Transaction deposits (3,251) 1,246 (4,497) (6,201) 2,569 (8,770)
Savings deposits (8,901) 20,874 (29,775) (12,114) 44,190 (56,304)
Time deposits 5,670 8,944 (3,274) 11,169 16,745 (5,576)
Short-term borrowings (9,305) (8,539) (766) (13,842) (10,879) (2,963)
Long-term debt (3,527) (1,898) (1,629) (9,440) (5,098) (4,342)
Total interest expense (19,314) 20,627 (39,941) (30,428) 47,527 (77,955)
Net interest income $ 37,248 $ 3,986 $ 33,262 $ 58,677 $ 1,790 $ 56,887
(1) Yield/rate and volume variances are allocated to yield/rate.
(2) Taxable equivalent rates used where applicable assuming a 21% tax rate.
Net Interest Income
Net interest income was $253.4 million for the three months ended June 30, 2025, compared to $216.6 million for the same period in 2024. The increase was primarily due to an increase in average earning assets and a decrease in funding costs, partially offset by an increase in average interest bearing liabilities.
Average earning assets for the three months ended June 30, 2025 increased $1.7 billion compared to the same period in 2024, which included increases of $2.2 billion in average total loans held for investment and $146.1 million in average investment securities, partially offset by a $612.0 million decrease in average interest bearing cash and cash equivalents. Average interest bearing liabilities increased $1.8 billion for the three months ended June 30, 2025 compared to the same period in 2024, primarily due to a $2.6 billion increase in average interest bearing deposits, partially offset by decreases of $621.1 million in average short-term borrowings and $128.9 million in average long-term debt. Average non-interest bearing deposits for the three months ended June 30, 2025 decreased to $8.2 billion from $8.6 billion for the same period in 2024.
Net interest margin for the three months ended June 30, 2025 was 3.35%, compared to 3.01% for the same period in 2024. The increase in net interest margin was primarily due to a decrease in the cost of interest bearing deposits, partially offset by lower earning asset yields.
The yield on total loans held for investment decreased to 6.34% for the three months ended June 30, 2025, compared to 6.65% for the same period in 2024, and the yield on earning assets decreased to 5.80% for the three months ended June 30, 2025, compared to 5.86% for the same period in 2024. Total cost of deposits decreased to 2.65% for the three months ended June 30, 2025 from 2.99% for the same period in 2024, and total funding costs, including non-interest bearing deposits and stockholders' equity, decreased to 2.41% for the three months ended June 30, 2025, compared to 2.83% for the same period in 2024.
Net interest income was $489.4 million for the six months ended June 30, 2025, compared to $431.6 million for the same period in 2024. The increase was primarily due to an increase in average earning assets and a decrease in funding costs, partially offset by an increase in average interest bearing liabilities.
Average earning assets increased $1.7 billion for the six months ended June 30, 2025, compared to the same period in 2024, which included increases of $1.8 billion in average total loans held for investment and $155.6 million in average investment securities, partially offset by a $208.3 million decrease in average interest bearing cash and cash equivalents. Average interest bearing liabilities increased $2.1 billion for the six months ended June 30, 2025, compared to the same period in 2024, primarily due to an increase of $2.7 billion in average interest bearing deposits, partially offset by decreases of $392.1 million
28
Table of Contents
in average short-term borrowings and $164.0 million in average long-term debt. Average non-interest bearing deposits for the six months ended June 30, 2025 decreased to $8.0 billion from $8.6 billion for the same period in 2024.
Net interest margin for the six months ended June 30, 2025 was 3.27%, compared to 3.02% for the same period of 2024. The increase was primarily due to a decrease in funding costs.
The yield on total loans held for investment decreased to 6.37% for the six months ended June 30, 2025, compared to 6.68% for the same period in 2024, and the yield on earning assets decreased to 5.78% for the six months ended June 30, 2025, compared to 5.87% for the same period in 2024. Total cost of deposits decreased to 2.70% for the six months ended June 30, 2025 from 2.98% for the same period in 2024 and total funding costs, including non-interest bearing deposits and stockholders' equity, decreased to 2.48% for the six months ended June 30, 2025, compared to 2.83% for the same period in 2024.
Non-interest Income
Three Months Ended June 30, Six Months Ended June 30,
(in thousands) 2025 2024 2025 2024
Service charges on deposit accounts $ 8,182 $ 5,911 $ 16,022 $ 12,250
Wealth management and trust fee income 3,730 3,699 7,694 7,266
Brokered loan fees 2,398 2,131 4,347 4,042
Investment banking and advisory fees 24,109 25,048 40,587 43,472
Trading income 7,896 5,650 13,835 10,362
Available-for-sale debt securities losses (1,886) — (1,886) —
Other 9,640 7,985 17,914 14,351
Total non-interest income $ 54,069 $ 50,424 $ 98,513 $ 91,743
Non-interest income increased $3.6 million during the three months ended June 30, 2025, compared to the same period in 2024, primarily due to increases in service charges on deposit accounts, trading income and other non-interest income, partially offset by a $1.9 million loss on sale of available-for-sale debt securities recognized during the second quarter of 2025.
Non-interest income was $98.5 million for the six months June 30, 2025, a $6.8 million increase as compared to the same period in 2024, primarily due to increases in service charges on deposit accounts, trading income and other non-interest income, partially offset by a decrease in investment banking and advisory fees and the $1.9 million loss on sale of available-for-sale debt securities mentioned above.
Non-interest Expense
Three Months Ended June 30, Six Months Ended June 30,
(in thousands) 2025 2024 2025 2024
Salaries and benefits $ 120,154 $ 118,840 $ 251,795 $ 247,567
Occupancy expense 12,144 10,666 22,988 20,403
Marketing 3,624 5,996 8,633 12,032
Legal and professional 11,069 11,273 26,058 27,468
Communications and technology 24,314 22,013 47,956 43,127
Federal Deposit Insurance Corporation (“FDIC”) insurance assessment 5,096 5,570 10,437 13,991
Other 13,875 14,051 25,429 26,214
Total non-interest expense $ 190,276 $ 188,409 $ 393,296 $ 390,802
Non-interest expense increased $1.9 million during the three months ended June 30, 2025, compared to the same period in 2024. The increase was primarily due to increases in salaries and benefits, occupancy expense and communications and technology expense, partially offset by a decrease in marketing expense.
Non-interest expense was $393.3 million for the six months June 30, 2025, an increase of $2.5 million as compared to the same period in 2024, primarily due to increases in salaries and benefits and communications and technology expense, partially offset by decreases in marketing expense and FDIC insurance assessment. FDIC insurance assessment included an additional $3.5 million FDIC special assessment expense recorded in the first six months of 2024.
29
Table of Contents
Analysis of Financial Condition
Loans Held for Investment
The following table summarizes the Company’s loans held for investment by portfolio segment. See Note 1 - Operations and Summary of Significant Accounting Policies in the 2024 Form 10-K for details of these portfolio segments.
(in thousands) June 30, 2025 December 31, 2024
Commercial $ 11,930,668 $ 11,145,591
Mortgage finance 5,889,589 5,215,574
Commercial real estate 5,665,100 5,616,282
Consumer
540,837 565,376
Gross loans held for investment
24,026,194 22,542,823
Unearned income (net of direct origination costs)
(100,660) (92,757)
Total loans held for investment $ 23,925,534 $ 22,450,066
Total loans held for investment were $23.9 billion at June 30, 2025, an increase of $1.5 billion from December 31, 2024, as increases in commercial, mortgage finance and commercial real estate loans were partially offset by a decrease in consumer loans. Mortgage finance loans include legal ownership interests in mortgage loans that the Company purchases from unaffiliated mortgage originators, either directly or through a special purpose entity structure, that are typically sold within 10 to 20 days and represent 25% and 23% of gross loans held for investment at June 30, 2025 and December 31, 2024, respectively. Volumes fluctuate based on the level of market demand for the product and the number of days between purchase and sale of the loans, which can be affected by changes in overall market interest rates, and tend to peak at the end of each month.
The Company originates a substantial majority of all loans held for investment. The Company also participates in shared national credits, both as a participant and as an agent. As of June 30, 2025, the Company had $5.7 billion in shared national credits, $1.0 billion of which the Company administered as agent. All syndicated loans, whether the Company acts as agent or participant, are underwritten to the same standards as all other loans the Company originates. As of June 30, 2025, approximately $39.4 million of the Company’s shared national credits were on non-accrual.
Portfolio Concentrations
Although more than 50% of the Company’s total loan exposure is outside of Texas and more than 50% of deposits are sourced outside of Texas, Texas concentration remains significant. As of June 30, 2025, a majority of the loans held for investment, excluding mortgage finance and other national lines of business, were to businesses with headquarters or operations in Texas. This geographic concentration subjects the Company’s loan portfolio to the general economic conditions within this state. The risks created by this concentration have been considered by management in determining the appropriateness of the allowance for credit losses.
30
Table of Contents
Non-performing Assets
Non-performing assets include non-accrual loans and leases, and repossessed assets. The table below summarizes non-accrual loans by portfolio segment and by type of property securing the credit.
(dollars in thousands) June 30, 2025 December 31, 2024
Non-accrual loans held for investment
Commercial:
Business assets $ 81,916 $ 64,481
Accounts receivable and inventory 5,077 6,315
Machinery and equipment
2,858 2,729
Unsecured 8 60
Highly liquid assets 498 1,340
Other — 639
Total commercial 90,357 75,564
Commercial real estate:
Industrial buildings
22,948 20,637
Office buildings
— 14,000
Single family residences 304 —
Total commercial real estate 23,252 34,637
Consumer:
Single family residences — 964
Total consumer — 964
Total non-accrual loans held for investment 113,609 111,165
Non-accrual loans held for sale — —
Other real estate owned (“OREO”) — —
Total non-performing assets $ 113,609 $ 111,165
Non-accrual loans held for investment to total loans held for investment 0.47 % 0.50 %
Total non-performing assets to total assets 0.36 % 0.36 %
Allowance for credit losses on loans to non-accrual loans held for investment 2.4x 2.4x
Loans held for investment past due 90 days and accruing $ 2,068 $ 4,265
Loans held for investment past due 90 days to total loans held for investment 0.01 % 0.02 %
Loans held for sale past due 90 days and accruing $ — $ —
Summary of Credit Loss Experience
The provision for credit losses, comprised of a provision for loans and off-balance sheet credit losses, is a charge to earnings to maintain the allowance for credit losses at a level consistent with management’s assessment of expected losses at each balance sheet date.
The Company recorded a provision for credit losses of $32.0 million for the six months ended June 30, 2025, compared to a provision of $39.0 million for the six months ended June 30, 2024. The provision for credit losses for the six months ended June 30, 2025 reflects an increase in total loans held for investment and $22.8 million in net charge-offs recorded during the six months ended June 30, 2025, partially offset by a decline in criticized loans. Criticized loans totaled $637.5 million at June 30, 2025, compared to $714.0 million at December 31, 2024.
31
Table of Contents
The table below presents key metrics related to the Company’s credit loss experience:
June 30, 2025 June 30, 2024
Allowance for credit losses on loans to total loans held for investment 1.16 % 1.23 %
Allowance for credit losses on loans to average total loans held for investment(1) 1.24 % 1.30 %
Total allowance for credit losses to total loans held for investment 1.40 % 1.44 %
Total provision for credit losses to average total loans held for investment(1)(2) 0.29 % 0.20 %
(1) Ratios are calculated using average balance for the six months ended June 30, 2025 and 2024, respectively.
(2) Ratios are annualized utilizing provision for credit losses for the six months ended June 30, 2025 and 2024, respectively.
The table below details net charge-offs/(recoveries) as a percentage of average total loans by portfolio segment:
Six Months Ended June 30,
2025 2024
(dollars in thousands) Net
Charge-offs Net Charge-offs
to Average
Loans(1) Net
Charge-offs Net Charge-offs
to Average
Loans(1)
Commercial $ 22,248 0.39 % $ 17,283 0.33 %
Mortgage finance — — % — — %
Commercial real estate 518 0.02 % 5,436 0.19 %
Consumer (4) — % — — %
Total $ 22,762 0.20 % $ 22,719 0.22 %
(1) Ratios are annualized utilizing net charge-offs for the six months ended June 30, 2025 and 2024, respectively.
Liquidity and Capital Resources
Liquidity
In general terms, liquidity is a measurement of the Company’s ability to meet its cash needs. The Company’s objectives in managing its liquidity are to maintain the ability to meet loan commitments, repurchase investment securities and repay deposits and other liabilities in accordance with their terms, without an adverse impact on current or future earnings. The Company’s liquidity strategy is guided by policies, formulated and monitored by senior management and the Asset and Liability Management Committee (“ALCO”), which take into account the demonstrated marketability of the Company’s assets, the sources and stability of its funding and the level of unfunded commitments. The Company regularly evaluates all of its various funding sources with an emphasis on accessibility, stability, reliability and cost-effectiveness. The Company’s principal source of funding is customer deposits, supplemented by short-term borrowings, primarily from federal funds purchased and Federal Home Loan Bank (“FHLB”) borrowings, brokered deposits and long-term debt. The Company also relies on the availability of the mortgage secondary market provided by Ginnie Mae and government sponsored entities to support the liquidity of mortgage finance loans.
The following table summarizes the Company’s interest bearing cash and cash equivalents:
(dollars in thousands) June 30, 2025 December 31, 2024
Interest bearing cash and cash equivalents $ 2,507,691 $ 3,012,307
Interest bearing cash and cash equivalents as a percent of:
Total loans held for investment 10.5 % 13.4 %
Total earning assets 8.2 % 10.2 %
Total deposits 9.6 % 11.9 %
The Company aims to obtain as much of its funding as possible from customer deposits, which are generated through digital acquisition or as a result of development of long-term customer relationships, with a significant focus on treasury management products. In addition, the Company also has access to deposits through brokered channels. The following table summarizes period-end total deposits:
June 30, 2025 December 31, 2024
(dollars in thousands) Balance % of Total Balance % of Total
Customer deposits $ 25,858,066 99.2 % $ 24,704,091 97.9 %
Brokered deposits 206,243 0.8 % 534,508 2.1 %
Total deposits $ 26,064,309 100.0 % $ 25,238,599 100.0 %
32
Table of Contents
Estimated uninsured deposits, including accrued interest, were 41% of total deposits at both June 30, 2025 and December 31, 2024. The uninsured amounts are estimated based on the methodologies and assumptions used for the Bank’s regulatory reporting requirements.
The Company has short-term borrowing sources available to supplement deposits and meet its funding needs. Such borrowings are generally used to fund mortgage finance loans, due to their liquidity, short duration and interest spreads available. These borrowing sources include federal funds purchased from downstream correspondent bank relationships (which consist of banks that are smaller than the Bank) and from upstream correspondent bank relationships (which consist of banks that are larger than the Bank) and advances from the FHLB and the Federal Reserve. The following table summarizes short-term borrowings, all of which mature within one year:
(in thousands) June 30, 2025 December 31, 2024
FHLB borrowings $ 1,250,000 $ 885,000
Total short-term borrowings
$ 1,250,000 $ 885,000
The following table summarizes the Company’s short-term borrowing capacities net of balances outstanding:
(in thousands) June 30, 2025 December 31, 2024
FHLB borrowing capacity relating to loans and pledged securities $ 1,624,083 $ 4,664,703
FHLB borrowing capacity relating to unencumbered securities 4,436,475 4,189,993
Total FHLB borrowing capacity(1) $ 6,060,558 $ 8,854,696
Unused federal funds lines available from commercial banks $ 1,570,000 $ 1,370,000
Unused Federal Reserve borrowings capacity $ 10,975,549 $ 5,436,652
Unused revolving line of credit(2)
$ 75,000 $ 75,000
(1) FHLB borrowings are collateralized by a blanket floating lien on certain real estate secured loans and certain pledged securities.
(2) Unsecured revolving, non-amortizing line of credit with maturity date of February 8, 2026. Proceeds may be used for general corporate purposes, including funding regulatory capital infusions into the Bank. The loan agreement contains customary financial covenants and restrictions. No borrowings were made against this line of credit during the six months ended June 30, 2025 or 2024.
The Company has long-term debt outstanding of $620.3 million as of June 30, 2025, comprised of trust preferred securities and subordinated notes with maturity dates ranging from January 2026 to December 2036. See Note 5 - Short-Term Borrowings and Long-Term Debt in the accompanying notes to the consolidated financial statements included elsewhere in this report for additional information. The Company may consider raising additional capital, if needed, in public or private offerings of debt or equity securities to supplement deposits and meet its long-term funding needs.
As the Company is a holding company and is a separate operating entity from the Bank, the Company’s primary sources of liquidity are dividends received from the Bank and borrowings from outside sources. Banking regulations may limit the amount of dividends that may be paid by the Bank. See Note 7 - Regulatory Ratios and Capital in the accompanying notes to the consolidated financial statements included elsewhere in this report for additional information regarding dividend restrictions and “ Liquidity Risks ” included in Part I, Item 1A. Risk Factors of the 2024 Form 10-K.
Periodically, based on market conditions and other factors, and subject to compliance with applicable laws and regulations and the terms of its existing indebtedness, the Company may repay, repurchase, exchange or redeem outstanding indebtedness, or otherwise enter into transactions regarding debt or capital structure. For example, the Company periodically evaluates and may engage in liability management transactions, including repurchases or redemptions of outstanding subordinated notes, which may be funded by the issuance of, or exchanges of, newly issued unsecured borrowings to actively manage the debt maturity profile and interest cost.
Capital Resources
The Company’s equity capital averaged $3.5 billion for the six months ended June 30, 2025 compared to $3.2 billion for the same period in 2024. The Company has not paid any cash dividends on common stock since operations commenced and has no plans to do so in the foreseeable future.
On January 22, 2025, the Company’s board of directors authorized a new share repurchase program under which the Company may repurchase up to $200.0 million in shares of its outstanding common stock, excluding the effect of excise tax expense incurred on net stock repurchases. The share repurchase program expires on January 31, 2026, but may be suspended or discontinued at any time. Remaining repurchase authorization under the January 17, 2024 share repurchase program was terminated upon authorization of this new program. During the six months ended June 30, 2025, the Company repurchased 713,966 shares of its common stock for an aggregate purchase price, including excise tax expense, of $52.2 million, at a weighted average price of $72.58 per share.
33
Table of Contents
Any repurchases under the Company’s repurchase program will be made in accordance with applicable securities laws from time to time in open market or private transactions. The extent to which the Company repurchases shares, and the timing of such repurchases, will be at management’s discretion and will depend upon a variety of factors, including market conditions, the Company’s capital position and amount of retained earnings, regulatory requirements and other considerations.
For additional information on the Company’s capital and stockholders’ equity, see Note 7 - Regulatory Ratios and Capital, in the accompanying notes to the consolidated financial statements included elsewhere in this report.
Critical Accounting Estimates
SEC guidance requires disclosure of “critical accounting estimates.” The SEC defines “critical accounting estimates” as those estimates made in accordance with generally accepted accounting principles that involve a significant level of estimation uncertainty and have had or are reasonably likely to have a material impact on the financial condition or results of operations of the registrant.
The Company follows financial accounting and reporting policies that are in accordance with accounting principles generally accepted in the United States. The more significant of these policies are summarized in Note 1 - Operations and Summary of Significant Accounting Policies in the notes to the consolidated financial statements included in the Company’s 2024 Form 10-K. Not all significant accounting policies require management to make difficult, subjective or complex judgments. However, the policy noted below could be deemed to meet the SEC’s definition of a critical accounting estimate.
Allowance for Credit Losses
Management considers the policies related to the allowance for credit losses as the most critical to the financial statement presentation. The total allowance for credit losses includes activity related to allowances calculated in accordance with Accounting Standards Codification 326, Credit Losses . The allowance for credit losses is established through a provision for credit losses charged to current earnings. The amount maintained in the allowance reflects management’s continuing evaluation of the credit losses expected to be recognized over the life of the loans in the Company’s portfolio. The allowance for credit losses on loans is a valuation account that is deducted from the loans' amortized cost basis to present the net amount expected to be collected on the loans. The allowance for credit losses on off-balance sheet financial instruments is recorded in other liabilities on the consolidated balance sheets. For purposes of determining the allowance for credit losses, the loan portfolio is segregated into pools first by portfolio segment and then by past due status or credit grade. Each pool is assigned a loss estimate, reflecting historical loss rates that incorporate probability of default and severity of losses over the estimated remaining life of the loans. Loans that do not share risk characteristics are evaluated on an individual basis and are not included in the collective (pool) evaluation. Management estimates the allowance balance using relevant available information from internal and external sources relating to past events, current conditions and reasonable and supportable forecasts. Modifications to loss estimates are made to incorporate a reasonable and supportable forecast of future losses at the pool level, as well as any necessary qualitative adjustments using a Portfolio Level Qualitative Factor (“PLQF”) and/or a Portfolio Segment Level Qualitative Factor (“SLQF”). A similar process is employed to calculate a reserve assigned to off-balance sheet financial instruments, specifically unfunded loan commitments and letters of credit. Modified loss estimates are assigned based on the balance of the commitments estimated to be outstanding at the time of default. The PLQF and SLQF are utilized to address factors that are not present in historical loss rates and are otherwise unaccounted for in the quantitative process. A reserve is recorded upon origination or purchase of a loan. See “Summary of Credit Loss Experience” above and Note 4 - Loans and Allowance for Credit Losses on Loans in the accompanying notes to the consolidated financial statements included elsewhere in this report for further discussion of the risk factors considered by management in establishing the allowance for credit losses.
Management considers a range of macroeconomic scenarios in connection with the allowance estimation process. Within the various economic scenarios considered as of June 30, 2025, the quantitative estimate of the allowance for credit loss would increase by approximately $145.4 million under sole consideration of the most severe downside scenario. The quoted sensitivity calculation reflects the sensitivity of the modeled allowance estimate to macroeconomic forecast data, but is absent of qualitative overlays and other qualitative adjustments that are part of the quarterly reserving process and does not necessarily reflect the nature and extent of future changes in the allowance for reasons including increases or decreases in qualitative adjustments, changes in the risk profile and size of the portfolio, changes in the severity of the macroeconomic scenario and the range of scenarios under management consideration.
34
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.