Board declares first quarter dividend on common and preferred stock, and authorizes $150 million stock repurchase program
SAN ANTONIO, Jan. 30, 2025 /PRNewswire/ -- Cullen/Frost Bankers, Inc. (NYSE:CFR) today reported fourth quarter and full-year results for 2024. Net income available to common shareholders for the fourth quarter of 2024 was $153.2 million, representing a $52.3 million increase compared to $100.9 million reported for the fourth quarter of 2023. Results for the fourth quarter of 2023 were impacted by a $51.5 million ($40.7 million net of tax) special surcharge associated with FDIC insurance. Excluding the FDIC surcharge in the year-ago period, fourth quarter 2024 net income available to common shareholders increased by $11.6 million, or 8.2 percent, compared to $141.6 million for the fourth quarter of 2023. On a per-share basis, the company reported net income available to common shareholders of $2.36 per diluted common share for the fourth quarter of 2024, compared to $1.55 per diluted common share for the fourth quarter of 2023. Excluding the after-tax impact of the FDIC surcharge in the fourth quarter of 2023, fourth quarter 2024 diluted earnings per common share increased 8.3 percent compared to $2.18 per diluted common share for the fourth quarter of 2023. The FDIC special surcharge did not affect the fourth quarter of 2024, however, we recognized a total of $9.0 million in such surcharges in the first and second quarters of 2024. For the fourth quarter of 2024, returns on average assets and average common equity were 1.19 percent and 15.58 percent, respectively, compared to 0.82 percent and 13.51 percent for the same period in 2023. Excluding the special FDIC insurance surcharge, returns on average assets and average common equity for the fourth quarter of 2023 would have been approximately 1.14 percent and 18.96 percent.
The company also reported 2024 annual net income available to common shareholders of $575.9 million, a decrease of 2.6 percent compared to 2023 earnings available to common shareholders of $591.3 million. Excluding the aforementioned special FDIC surcharge amounts, annual net income available to common shareholders for 2024 would have been $583.0 million, representing a decrease of $49.0 million, or 7.8 percent, compared to $632.0 million for 2023. On a per-share basis, 2024 earnings were $8.87 per diluted common share compared to $9.10 per diluted common share reported in 2023. Excluding the after-tax impact of the FDIC surcharge in both periods, 2024 diluted earnings per common share were $8.98 compared to $9.72 per diluted common share reported in 2023. For the year 2024, returns on average assets and average common equity were 1.16 percent and 15.81 percent respectively, compared to 1.19 percent and 18.66 percent reported in 2023.
"Our solid financial results for the fourth quarter were the result of continued focus and execution on the part of Frost bankers throughout the company," said Cullen/Frost Chairman and CEO Phil Green. "Our people show their commitment to excellence in the way that they carry out our mission each day. That results in an unparalleled customer experience, and ultimately in our consistent growth in new customer relationships. In the fourth quarter, we saw average deposits return to growth on both a linked-quarter and a year-over-year basis."
For the fourth quarter of 2024, net interest income on a taxable-equivalent basis was $433.7 million, up $23.8 million or 5.8 percent compared to $409.9 million for fourth quarter of 2023. Average loans for the fourth quarter of 2024 increased $1.7 billion, or 9.3 percent, to $20.3 billion, from the $18.6 billion reported for the fourth quarter a year earlier, and increased 1.3 percent compared to $20.1 billion for the third quarter of 2024. Average deposits for the quarter increased $701.7 million, or 1.7 percent to $41.9 billion compared to $41.2 billion in last year's fourth quarter, and increased 2.8 percent compared to $40.7 billion for the third quarter of 2024. Compared to the third quarter of 2024, fourth quarter average non-interest-bearing deposits increased by 2.9 percent and average interest-bearing deposits increased by 2.8 percent.
For full year 2024, average total loans were $19.8 billion, an increase of approximately $1.9 billion, or 10.7 percent, from the $17.9 billion reported in 2023. Average total deposits for 2024 were $41.0 billion, down $472.8 million, or 1.1 percent, compared to the $41.4 billion reported for full year 2023.
Noted financial data for the fourth quarter:
- The Common Equity Tier 1, Tier 1 and Total Risk-Based Capital Ratios for Cullen/Frost at the end of the fourth quarter of 2024 were 13.62 percent, 14.07 percent, and 15.53 percent, respectively. Current capital ratios continue to be in excess of well-capitalized levels and exceed Basel III requirements.
- Net interest income on a tax-equivalent basis was $433.7 million for the fourth quarter of 2024, an increase of 5.8 percent compared to the $409.9 million reported for the fourth quarter of 2023. The net interest margin was 3.53 percent for the fourth quarter of 2024 compared to 3.41 percent for the fourth quarter of 2023 and 3.56 percent for the third quarter of 2024.
- Non-interest income for the fourth quarter of 2024 was $122.8 million, up $9.1 million, or 8.0 percent, from the $113.8 million reported a year earlier. Trust and investment management fees increased by $3.6 million, or 9.0 percent, compared to the fourth quarter of 2023. The increase was mainly related to an increase in investment management fees, up $4.0 million compared to the fourth quarter of 2023. Investment management fees are generally based on the market value of assets within customer accounts and are thus impacted by price movements in the equity and bond markets. Service charges on deposit accounts increased by $3.4 million, or 13.8 percent, compared to the fourth quarter of 2023. The increase was driven by increases in overdraft fees and commercial service charges. Other charges, commissions and fees increased $3.1 million, or 25.6 percent, compared to the fourth quarter of 2023. The increase was primarily related to increases in income from the placement of annuities (up $1.1 million) and mutual fund fees (up $308,000), among other things. Insurance commissions and fees increased by $1.5 million, or 11.6 percent, compared to the fourth quarter of 2023. The increase was mainly driven by increases in commission revenues. These increases were partly offset by a decrease of $3.5 million, or 18.0 percent, in other non-interest income for the fourth quarter of 2024 compared to the fourth quarter of 2023. The decrease was mainly driven by a $3.6 million benefit from a wire fraud recovery during the fourth quarter of 2023.
- Non-interest expense for the fourth quarter of 2024 was $336.2 million, down $29.1 million, or 8.0 percent, compared to the $365.2 million reported for the fourth quarter of 2023. Excluding the special surcharge expense associated with FDIC insurance during the fourth quarter of 2023, non-interest expense for the fourth quarter of 2024 increased by $22.5 million, or 7.2 percent, from $313.7 million in the fourth quarter of 2023 to $336.2 million in the fourth quarter of 2024. Salaries and wages expense increased by $18.9 million, or 12.9 percent, compared to the fourth quarter of 2023. The increase in salaries and wages was primarily related to an increase in salaries due to annual merit and market increases and an increase in the number of employees. The increase in the number of employees was partly related to our investment in organic expansion in various markets. Technology, furniture and equipment expense was up $5.3 million, or 15.3 percent, compared to the fourth quarter of 2023. The increase was primarily related to increases in cloud services expense (up $2.8 million), service contracts expense (up $1.1 million), software maintenance (up $498,000), and software amortization (up $483,000), among other things. Net occupancy expense increased by $1.4 million, or 4.4 percent, compared to the fourth quarter or 2023. The increase in net occupancy expense for the quarter was mainly driven by increases in depreciation on buildings and leasehold improvements (up $741,000) and increases in property taxes (up $559,000), among other things.
- For the fourth quarter of 2024, the company reported a credit loss expense of $16.2 million and reported net charge-offs of $14.0 million, compared to a credit loss expense of $19.4 million and net charge-offs of $9.6 million for the third quarter of 2024. For the fourth quarter of 2023, the company reported a credit loss expense of $16.0 million and net charge-offs of $10.9 million. The allowance for credit losses on loans as a percentage of total loans was 1.30 percent at December 31, 2024, compared to 1.31 percent at September 30, 2024, and 1.31 percent at December 31, 2023. Non-accrual loans were $78.9 million at the end of 2024, compared to $104.9 million the previous quarter and $60.9 million at year-end 2023.
The Cullen/Frost board declared a first-quarter cash dividend of $0.95 per common share, payable March 14, 2025, to shareholders of record on February 28 of this year. The board of directors also declared a cash dividend of $11.125 per share of Series B Preferred Stock (or $0.278125 per depositary share). The depositary shares representing the Series B Preferred Stock are traded on the NYSE under the symbol "CFR PrB." The Series B Preferred Stock dividend is payable on March 17, 2025, to shareholders of record on February 28 of this year.
In addition, the company's board of directors approved a new share repurchase program with authorization to purchase up to $150 million of Cullen/Frost common stock over a one-year period expiring on January 28, 2026. Share repurchases under the authorization may be made through a variety of methods, which may include open market purchases, in privately negotiated transactions, block trades, accelerated share repurchase transactions, and/or through other legally permissible means. The timing and amount of any share repurchases under the authorization will be determined by management at its discretion and based on market conditions and other considerations. The share repurchase program may be suspended or discontinued at any time at the company's discretion and does not obligate Cullen/Frost to purchase any amount of common stock.
Cullen/Frost Bankers, Inc. will host a conference call on Thursday, January 30, 2025, at 1:00 p.m. Central Time (CT) to discuss the results for the quarter and the year. The media and other interested parties are invited to access the call in a "listen only" mode at 877-709-8150. Playback of the conference call will be available after
5:00 p.m. CT on the day of the call until midnight Sunday, February 2 at 877-660-6853, with the Conference ID# of
13750974. A replay of the call will also be available by webcast at the URL listed below after 5:00 p.m. CT on the day of the call.
Cullen/Frost investor relations website: https://investor.frostbank.com/
Cullen/Frost Bankers, Inc. (NYSE: CFR) is a financial holding company, headquartered in San Antonio, with $52.5 billion in assets at December 31, 2024. One of the 50 largest U.S. banks, Frost provides a wide range of banking, investments and insurance services to businesses and individuals across Texas in the Austin, Dallas, Fort Worth, Gulf Coast, Houston, Permian Basin, and San Antonio regions. Founded in 1868, Frost has helped clients with their financial needs during three centuries. Additional information is available at frostbank.com.
Forward-Looking Statements and Factors that Could Affect Future Results
Certain statements contained in this press release that are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (the "Act"), notwithstanding that such statements are not specifically identified as such. In addition, certain statements may be contained in our future filings with the SEC, in press releases, and in oral and written statements made by us or with our approval that are not statements of historical fact and constitute forward-looking statements within the meaning of the Act. Examples of forward-looking statements include, but are not limited to: (i) projections of revenues, expenses, income or loss, earnings or loss per share, the payment or nonpayment of dividends, capital structure and other financial items; (ii) statements of plans, objectives and expectations of Cullen/Frost or its management or Board of Directors, including those relating to products, services or operations; (iii) statements of future economic performance; and (iv) statements of assumptions underlying such statements. Words such as "believes", "anticipates", "expects", "intends", "targeted", "continue", "remain", "will", "should", "may" and other similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements.
Forward-looking statements involve risks and uncertainties that may cause actual results to differ materially from those in such statements. Factors that could cause actual results to differ from those discussed in the forward-looking statements include, but are not limited to:
- The effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board.
- Inflation, interest rate, securities market, and monetary fluctuations.
- Local, regional, national, and international economic conditions and the impact they may have on us and our customers and our assessment of that impact.
- Changes in the financial performance and/or condition of our borrowers.
- Changes in the mix of loan geographies, sectors and types or the level of non-performing assets and charge-offs.
- Changes in estimates of future credit loss reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements.
- Changes in our liquidity position.
- Impairment of our goodwill or other intangible assets.
- The timely development and acceptance of new products and services and perceived overall value of these products and services by users.
- Changes in consumer spending, borrowing, and saving habits.
- Greater than expected costs or difficulties related to the integration of new products and lines of business.
- Technological changes.
- The cost and effects of cyber incidents or other failures, interruptions, or security breaches of our systems or those of our customers or third-party providers.
- Acquisitions and integration of acquired businesses.
- Changes in the reliability of our vendors, internal control systems or information systems.
- Our ability to increase market share and control expenses.
- Our ability to attract and retain qualified employees.
- Changes in our organization, compensation, and benefit plans.
- The soundness of other financial institutions.
- Volatility and disruption in national and international financial and commodity markets.
- Changes in the competitive environment in our markets and among banking organizations and other financial service providers.
- Government intervention in the U.S. financial system.
- Political or economic instability.
- Acts of God or of war or terrorism.
- The potential impact of climate change.
- The impact of pandemics, epidemics, or any other health-related crisis.
- The costs and effects of legal and regulatory developments, the resolution of legal proceedings or regulatory or other governmental inquiries, the results of regulatory examinations or reviews and the ability to obtain required regulatory approvals.
- The effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities, and insurance) and their application with which we and our subsidiaries must comply.
- The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters.
- Our success at managing the risks involved in the foregoing items.
In addition, financial markets and global supply chains may continue to be adversely affected by the current or anticipated impact of global wars/military conflicts, terrorism, or other geopolitical events.
Forward-looking statements speak only as of the date on which such statements are made. We do not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made, or to reflect the occurrence of unanticipated events.
Cullen/Frost Bankers, Inc. | |||||||||
CONSOLIDATED FINANCIAL SUMMARY (UNAUDITED) | |||||||||
(In thousands, except per share amounts) | |||||||||
2024 | 2023 | ||||||||
4th Qtr | 3rd Qtr | 2nd Qtr | 1st Qtr | 4th Qtr | |||||
CONDENSED INCOME STATEMENTS | |||||||||
Net interest income | $ 413,518 | $ 404,331 | $ 396,712 | $ 390,051 | $ 388,152 | ||||
Net interest income (1) | 433,726 | 425,160 | 417,621 | 411,367 | 409,904 | ||||
Credit loss expense | 16,162 | 19,386 | 15,787 | 13,650 | 15,981 | ||||
Non-interest income: | |||||||||
Trust and investment management fees | 43,765 | 41,016 | 41,404 | 39,085 | 40,163 | ||||
Service charges on deposit accounts | 27,909 | 27,412 | 26,114 | 24,795 | 24,535 | ||||
Insurance commissions and fees | 14,215 | 14,839 | 13,919 | 18,296 | 12,743 | ||||
Interchange and card transaction fees | 5,764 | 5,428 | 5,351 | 4,474 | 4,608 | ||||
Other charges, commissions and fees | 15,208 | 13,060 | 13,020 | 12,060 | 12,104 | ||||
Net gain (loss) on securities transactions | (112) | 16 | - | - | - | ||||
Other | 16,075 | 11,936 | 11,382 | 12,667 | 19,598 | ||||
Total non-interest income | 122,824 | 113,707 | 111,190 | 111,377 | 113,751 | ||||
Non-interest expense: | |||||||||
Salaries and wages | 165,520 | 156,637 | 151,237 | 148,000 | 146,616 | ||||
Employee benefits | 28,614 | 29,060 | 28,802 | 35,970 | 28,065 | ||||
Net occupancy | 32,102 | 32,497 | 32,374 | 31,778 | 30,752 | ||||
Technology, furniture and equipment | 39,775 | 37,766 | 35,951 | 34,995 | 34,484 | ||||
Deposit insurance | 6,924 | 7,238 | 8,383 | 14,724 | 58,109 | ||||
Other | 63,232 | 60,212 | 60,217 | 60,750 | 67,196 | ||||
Total non-interest expense | 336,167 | 323,410 | 316,964 | 326,217 | 365,222 | ||||
Income before income taxes | 184,013 | 175,242 | 175,151 | 161,561 | 120,700 | ||||
Income taxes | 29,161 | 28,741 | 29,652 | 25,871 | 18,149 | ||||
Net income | 154,852 | 146,501 | 145,499 | 135,690 | 102,551 | ||||
Preferred stock dividends | 1,669 | 1,668 | 1,669 | 1,669 | 1,669 | ||||
Net income available to common shareholders | $ 153,183 | $ 144,833 | $ 143,830 | $ 134,021 | $ 100,882 | ||||
PER COMMON SHARE DATA | |||||||||
Earnings per common share - basic | $ 2.37 | $ 2.24 | $ 2.21 | $ 2.06 | $ 1.55 | ||||
Earnings per common share - diluted | 2.36 | 2.24 | 2.21 | 2.06 | 1.55 | ||||
Cash dividends per common share | 0.95 | 0.95 | 0.92 | 0.92 | 0.92 | ||||
Book value per common share at end of quarter | 58.46 | 62.41 | 55.02 | 54.36 | 55.64 | ||||
OUTSTANDING COMMON SHARES | |||||||||
Period-end common shares | 64,197 | 63,931 | 63,989 | 64,251 | 64,185 | ||||
Weighted-average common shares - basic | 64,116 | 63,958 | 64,193 | 64,216 | 64,139 | ||||
Dilutive effect of stock compensation | 121 | 127 | 140 | 156 | 176 | ||||
Weighted-average common shares - diluted | 64,237 | 64,085 | 64,333 | 64,372 | 64,315 | ||||
SELECTED ANNUALIZED RATIOS | |||||||||
Return on average assets | 1.19 % | 1.16 % | 1.18 % | 1.09 % | 0.82 % | ||||
Return on average common equity | 15.58 | 15.48 | 17.08 | 15.22 | 13.51 | ||||
Net interest income to average earning assets (1) | 3.53 | 3.56 | 3.54 | 3.48 | 3.41 | ||||
(1) Taxable-equivalent basis assuming a 21% tax rate. | |||||||||
Cullen/Frost Bankers, Inc. | |||||||||
CONSOLIDATED FINANCIAL SUMMARY (UNAUDITED) | |||||||||
2024 | 2023 | ||||||||
4th Qtr | 3rd Qtr | 2nd Qtr | 1st Qtr | 4th Qtr | |||||
BALANCE SHEET SUMMARY | |||||||||
($ in millions) | |||||||||
Average Balance: | |||||||||
Loans | $ 20,346 | $ 20,084 | $ 19,652 | $ 19,112 | $ 18,609 | ||||
Earning assets | 47,577 | 46,100 | 45,527 | 45,883 | 45,579 | ||||
Total assets | 51,008 | 49,467 | 48,960 | 49,324 | 49,087 | ||||
Non-interest-bearing demand deposits | 14,051 | 13,659 | 13,679 | 13,976 | 14,697 | ||||
Interest-bearing deposits | 27,834 | 27,074 | 26,831 | 26,748 | 26,487 | ||||
Total deposits | 41,885 | 40,733 | 40,510 | 40,724 | 41,184 | ||||
Shareholders' equity | 4,057 | 3,868 | 3,533 | 3,687 | 3,108 | ||||
Period-End Balance: | |||||||||
Loans | $ 20,755 | $ 20,055 | $ 19,996 | $ 19,388 | $ 18,824 | ||||
Earning assets | 48,878 | 47,424 | 45,344 | 46,164 | 47,124 | ||||
Total assets | 52,520 | 51,008 | 48,843 | 49,505 | 50,845 | ||||
Total deposits | 42,723 | 41,721 | 40,318 | 40,806 | 41,921 | ||||
Shareholders' equity | 3,899 | 4,135 | 3,666 | 3,638 | 3,716 | ||||
Adjusted shareholders' equity (1) | 5,151 | 5,051 | 4,975 | 4,914 | 4,836 | ||||
ASSET QUALITY | |||||||||
($ in thousands) | |||||||||
Allowance for credit losses on loans: | $ 270,151 | $ 263,129 | $ 256,307 | $ 250,297 | $ 245,996 | ||||
As a percentage of period-end loans | 1.30 % | 1.31 % | 1.28 % | 1.29 % | 1.31 % | ||||
Net charge-offs: | $ 13,962 | $ 9,640 | $ 9,726 | $ 7,349 | $ 10,884 | ||||
Annualized as a percentage of average loans | 0.27 % | 0.19 % | 0.20 % | 0.15 % | 0.23 % | ||||
Non-accrual loans: | $ 78,866 | $ 104,877 | $ 74,987 | $ 71,515 | $ 60,907 | ||||
As a percentage of total loans | 0.38 % | 0.52 % | 0.38 % | 0.37 % | 0.32 % | ||||
As a percentage of total assets | 0.15 | 0.21 | 0.15 | 0.14 | 0.12 | ||||
CONSOLIDATED CAPITAL RATIOS | |||||||||
Common Equity Tier 1 Risk-Based Capital Ratio | 13.62 % | 13.55 % | 13.35 % | 13.41 % | 13.25 % | ||||
Tier 1 Risk-Based Capital Ratio | 14.07 | 14.02 | 13.82 | 13.89 | 13.73 | ||||
Total Risk-Based Capital Ratio | 15.53 | 15.50 | 15.27 | 15.35 | 15.18 | ||||
Leverage Ratio | 8.63 | 8.80 | 8.62 | 8.44 | 8.35 | ||||
Equity to Assets Ratio (period-end) | 7.42 | 8.11 | 7.51 | 7.35 | 7.31 | ||||
Equity to Assets Ratio (average) | 7.95 | 7.82 | 7.22 | 7.47 | 6.33 | ||||
(1) Shareholders' equity excluding accumulated other comprehensive income (loss). | |||||||||
Cullen/Frost Bankers, Inc. | |||||
CONSOLIDATED FINANCIAL SUMMARY (UNAUDITED) | |||||
(In thousands, except per share amounts) | |||||
Year Ended December 31, | |||||
2024 | 2023 | 2022 | |||
CONDENSED INCOME STATEMENTS | |||||
Net interest income | $ 1,604,612 | $ 1,558,664 | $ 1,291,283 | ||
Net interest income (1) | 1,687,873 | 1,651,695 | 1,386,981 | ||
Credit loss expense | 64,985 | 46,171 | 3,000 | ||
Non-interest income: | |||||
Trust and investment management fees | 165,270 | 153,315 | 154,679 | ||
Service charges on deposit accounts | 106,230 | 93,504 | 91,891 | ||
Insurance commissions and fees | 61,269 | 58,271 | 53,210 | ||
Interchange and card transaction fees | 21,017 | 19,419 | 18,231 | ||
Other charges, commissions and fees | 53,348 | 49,026 | 41,590 | ||
Net gain (loss) on securities transactions | (96) | 66 | - | ||
Other | 52,060 | 54,941 | 45,217 | ||
Total non-interest income | 459,098 | 428,542 | 404,818 | ||
Non-interest expense: | |||||
Salaries and wages | 621,394 | 547,718 | 492,096 | ||
Employee benefits | 122,446 | 115,306 | 88,608 | ||
Net occupancy | 128,751 | 124,396 | 112,495 | ||
Technology, furniture and equipment | 148,487 | 135,286 | 120,771 | ||
Deposit insurance | 37,269 | 76,589 | 15,603 | ||
Other | 244,411 | 229,367 | 194,701 | ||
Total non-interest expense | 1,302,758 | 1,228,662 | 1,024,274 | ||
Income before income taxes | 695,967 | 712,373 | 668,827 | ||
Income taxes | 113,425 | 114,400 | 89,677 | ||
Net income | 582,542 | 597,973 | 579,150 | ||
Preferred stock dividends | 6,675 | 6,675 | 6,675 | ||
Net income available to common shareholders | $ 575,867 | $ 591,298 | $ 572,475 | ||
PER COMMON SHARE DATA | |||||
Earnings per common share - basic | $ 8.88 | $ 9.11 | $ 8.84 | ||
Earnings per common share - diluted | 8.87 | 9.10 | 8.81 | ||
Cash dividends per common share | 3.74 | 3.58 | 3.24 | ||
Book value per common share at end of quarter | 58.46 | 55.64 | 46.49 | ||
OUTSTANDING COMMON SHARES | |||||
Period-end common shares | 64,197 | 64,185 | 64,355 | ||
Weighted-average common shares - basic | 64,121 | 64,204 | 64,157 | ||
Dilutive effect of stock compensation | 142 | 201 | 364 | ||
Weighted-average common shares - diluted | 64,263 | 64,405 | 64,521 | ||
SELECTED ANNUALIZED RATIOS | |||||
Return on average assets | 1.16 % | 1.19 % | 1.11 % | ||
Return on average common equity | 15.81 | 18.66 | 16.86 | ||
Net interest income to average earning assets (1) | 3.53 | 3.45 | 2.82 | ||
(1) Taxable-equivalent basis assuming a 21% tax rate. | |||||
Cullen/Frost Bankers, Inc. | |||||
CONSOLIDATED FINANCIAL SUMMARY (UNAUDITED) | |||||
Year Ended December 31, | |||||
2024 | 2023 | 2022 | |||
BALANCE SHEET SUMMARY ($ in millions) | |||||
Average Balance: | |||||
Loans | $ 19,801 | $ 17,893 | $ 16,739 | ||
Earning assets | 46,275 | 46,186 | 48,293 | ||
Total assets | 49,694 | 49,604 | 51,513 | ||
Non-interest-bearing demand deposits | 13,841 | 15,340 | 18,203 | ||
Interest-bearing deposits | 27,124 | 26,098 | 26,368 | ||
Total deposits | 40,965 | 41,438 | 44,571 | ||
Shareholders' equity | 3,787 | 3,313 | 3,541 | ||
Period-End Balance: | |||||
Loans | $ 20,755 | $ 18,824 | $ 17,155 | ||
Earning assets | 48,878 | 47,124 | 49,402 | ||
Total assets | 52,520 | 50,845 | 52,892 | ||
Total deposits | 42,723 | 41,921 | 43,954 | ||
Shareholders' equity | 3,899 | 3,716 | 3,137 | ||
Adjusted shareholders' equity (1) | 5,151 | 4,836 | 4,486 | ||
ASSET QUALITY ($ in thousands) | |||||
Allowance for credit losses on loan: | $ 270,151 | $ 245,996 | $ 227,621 | ||
As a percentage of period-end loans | 1.30 % | 1.31 % | 1.33 % | ||
Net charge-offs: | $ 40,677 | $ 34,486 | $ 15,766 | ||
Annualized as a percentage of average loans | 0.21 % | 0.19 % | 0.09 % | ||
Non-accrual loans: | $ 78,866 | $ 60,907 | $ 37,833 | ||
As a percentage of total loans | 0.38 % | 0.32 % | 0.22 % | ||
As a percentage of total assets | 0.15 | 0.12 | 0.07 | ||
CONSOLIDATED CAPITAL RATIOS | |||||
Common Equity Tier 1 Risk-Based Capital Ratio | 13.62 % | 13.25 % | 12.85 % | ||
Tier 1 Risk-Based Capital Ratio | 14.07 | 13.73 | 13.35 | ||
Total Risk-Based Capital Ratio | 15.53 | 15.18 | 14.84 | ||
Leverage Ratio | 8.63 | 8.35 | 7.29 | ||
Equity to Assets Ratio (period-end) | 7.42 | 7.31 | 5.93 | ||
Equity to Assets Ratio (average) | 7.62 | 6.68 | 6.87 | ||
(1) Shareholders' equity excluding accumulated other comprehensive income (loss). | |||||
Cullen/Frost Bankers, Inc. | |||||||||
TAXABLE-EQUIVALENT YIELD/COST AND AVERAGE BALANCES (UNAUDITED) | |||||||||
2024 | 2023 | ||||||||
4th Qtr | 3rd Qtr | 2nd Qtr | 1st Qtr | 4th Qtr | |||||
TAXABLE-EQUIVALENT YIELD/COST(1) | |||||||||
Earning Assets: | |||||||||
Interest-bearing deposits | 4.71 % | 5.32 % | 5.40 % | 5.40 % | 5.39 % | ||||
Federal funds sold | 5.16 | 5.65 | 5.78 | 5.76 | 5.73 | ||||
Resell agreements | 4.88 | 5.48 | 5.60 | 5.60 | 5.60 | ||||
Securities(2) | 3.44 | 3.40 | 3.38 | 3.32 | 3.24 | ||||
Loans, net of unearned discounts | 6.77 | 7.12 | 7.08 | 7.00 | 6.92 | ||||
Total earning assets | 5.05 | 5.26 | 5.23 | 5.13 | 5.00 | ||||
Interest-Bearing Liabilities: | |||||||||
Interest-bearing deposits: | |||||||||
Savings and interest checking | 0.29 % | 0.38 % | 0.39 % | 0.42 % | 0.40 % | ||||
Money market deposit accounts | 2.47 | 2.80 | 2.83 | 2.82 | 2.83 | ||||
Time accounts | 4.32 | 4.73 | 4.77 | 4.73 | 4.59 | ||||
Total interest-bearing deposits | 2.14 | 2.41 | 2.39 | 2.34 | 2.27 | ||||
Total deposits | 1.42 | 1.60 | 1.58 | 1.54 | 1.46 | ||||
Federal funds purchased | 4.71 | 5.33 | 5.39 | 5.38 | 5.40 | ||||
Repurchase agreements | 3.34 | 3.72 | 3.75 | 3.76 | 3.75 | ||||
Junior subordinated deferrable interest debentures | 6.87 | 7.14 | 7.47 | 7.34 | 7.45 | ||||
Subordinated notes payable and other notes | 4.69 | 4.69 | 4.69 | 4.69 | 4.69 | ||||
Total interest-bearing liabilities | 2.32 | 2.60 | 2.59 | 2.54 | 2.48 | ||||
Net interest spread | 2.73 | 2.66 | 2.64 | 2.59 | 2.52 | ||||
Net interest income to total average earning assets | 3.53 | 3.56 | 3.54 | 3.48 | 3.41 | ||||
AVERAGE BALANCES | |||||||||
($ in millions) | |||||||||
Assets: | |||||||||
Interest-bearing deposits | $ 8,577 | $ 7,073 | $ 7,156 | $ 7,356 | $ 7,047 | ||||
Federal funds sold | 3 | 4 | 5 | 5 | 3 | ||||
Resell agreements | 11 | 41 | 85 | 85 | 86 | ||||
Securities - carrying value(2) | 18,640 | 18,898 | 18,629 | 19,324 | 19,834 | ||||
Securities - amortized cost(2) | 19,944 | 20,324 | 20,400 | 20,813 | 21,969 | ||||
Loans, net of unearned discount | 20,346 | 20,084 | 19,652 | 19,112 | 18,609 | ||||
Total earning assets | $ 47,577 | $ 46,100 | $ 45,527 | $ 45,883 | $ 45,579 | ||||
Liabilities: | |||||||||
Interest-bearing deposits: | |||||||||
Savings and interest checking | $ 9,693 | $ 9,470 | $ 9,716 | $ 9,918 | $ 9,986 | ||||
Money market deposit accounts | 11,683 | 11,122 | 11,009 | 11,058 | 11,219 | ||||
Time accounts | 6,458 | 6,482 | 6,106 | 5,773 | 5,282 | ||||
Total interest-bearing deposits | 27,834 | 27,074 | 26,831 | 26,748 | 26,487 | ||||
Total deposits | 41,885 | 40,733 | 40,510 | 40,724 | 41,184 | ||||
Federal funds purchased | 24 | 20 | 40 | 33 | 18 | ||||
Repurchase agreements | 3,946 | 3,777 | 3,827 | 3,787 | 3,761 | ||||
Junior subordinated deferrable interest debentures | 123 | 123 | 123 | 123 | 123 | ||||
Subordinated notes payable and other notes | 100 | 100 | 100 | 100 | 99 | ||||
Total interest-bearing funds | $ 32,027 | $ 31,094 | $ 30,921 | $ 30,791 | $ 30,488 | ||||
(1) Taxable-equivalent basis assuming a 21% tax rate. | |||||||||
(2) Average securities include unrealized gains and losses on securities available for sale while yields are based on average amortized cost. | |||||||||
A.B. Mendez
Investor Relations
210.220.5234
or
Bill Day
Media Relations
210.220.5427
SOURCE Cullen/Frost Bankers, Inc.
