SECURITIES AND OTHER INVESTMENTS |
3. SECURITIES AND OTHER INVESTMENTS
Available for Sale
The amortized cost, gross unrealized gains and losses, and estimated fair values of AFS securities as of September 30, 2024 are as follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortized |
|
Gross Unrealized |
|
Estimated |
|
|
Cost |
|
Gains |
|
(Losses) |
|
Fair Value |
September 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
|
$ |
65,384 |
|
$ |
1,313 |
|
$ |
(26) |
|
$ |
66,671 |
Obligations of states and political subdivisions |
|
|
600,074 |
|
|
294 |
|
|
(111,841) |
|
|
488,527 |
Corporate and other bonds (1) |
|
|
283,861 |
|
|
631 |
|
|
(12,517) |
|
|
271,975 |
Commercial MBS |
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
|
|
287,747 |
|
|
1,724 |
|
|
(37,721) |
|
|
251,750 |
Non-agency |
|
|
76,501 |
|
|
202 |
|
|
(1,636) |
|
|
75,067 |
Total commercial MBS |
|
|
364,248 |
|
|
1,926 |
|
|
(39,357) |
|
|
326,817 |
Residential MBS |
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
|
|
1,522,319 |
|
|
4,144 |
|
|
(176,187) |
|
|
1,350,276 |
Non-agency |
|
|
104,967 |
|
|
984 |
|
|
(3,867) |
|
|
102,084 |
Total residential MBS |
|
|
1,627,286 |
|
|
5,128 |
|
|
(180,054) |
|
|
1,452,360 |
Other securities |
|
|
1,832 |
|
|
— |
|
|
— |
|
|
1,832 |
Total AFS securities |
|
$ |
2,942,685 |
|
$ |
9,292 |
|
$ |
(343,795) |
|
$ |
2,608,182 |
(1) Other bonds include asset-backed securities.
The amortized cost, gross unrealized gains and losses, and estimated fair values of AFS securities as of December 31, 2023 are as follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortized |
|
Gross Unrealized |
|
Estimated |
|
|
Cost |
|
Gains |
|
(Losses) |
|
Fair Value |
December 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
|
$ |
62,367 |
|
$ |
1,023 |
|
$ |
(34) |
|
$ |
63,356 |
Obligations of states and political subdivisions |
|
|
586,865 |
|
|
33 |
|
|
(111,451) |
|
|
475,447 |
Corporate and other bonds (1) |
|
|
261,656 |
|
|
7 |
|
|
(19,774) |
|
|
241,889 |
Commercial MBS |
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
|
|
233,775 |
|
|
274 |
|
|
(41,181) |
|
|
192,868 |
Non-agency |
|
|
66,743 |
|
|
— |
|
|
(1,965) |
|
|
64,778 |
Total commercial MBS |
|
|
300,518 |
|
|
274 |
|
|
(43,146) |
|
|
257,646 |
Residential MBS |
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
|
|
1,312,538 |
|
|
114 |
|
|
(205,635) |
|
|
1,107,017 |
Non-agency |
|
|
89,840 |
|
|
141 |
|
|
(5,827) |
|
|
84,154 |
Total residential MBS |
|
|
1,402,378 |
|
|
255 |
|
|
(211,462) |
|
|
1,191,171 |
Other securities |
|
|
1,752 |
|
|
— |
|
|
— |
|
|
1,752 |
Total AFS securities |
|
$ |
2,615,536 |
|
$ |
1,592 |
|
$ |
(385,867) |
|
$ |
2,231,261 |
(1) Other bonds include asset-backed securities.
The following table shows the gross unrealized losses and fair value of the Company’s AFS securities with unrealized losses, which are aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position for the following periods ended (dollars in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 months |
|
More than 12 months |
|
Total |
|
|
Fair |
|
Unrealized |
|
Fair |
|
Unrealized |
|
Fair |
|
Unrealized |
|
|
Value |
|
Losses |
|
Value(2) |
|
Losses |
|
Value |
|
Losses |
September 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
|
$ |
— |
|
$ |
— |
|
$ |
1,439 |
|
$ |
(26) |
|
$ |
1,439 |
|
$ |
(26) |
Obligations of states and political subdivisions |
|
|
1,277 |
|
|
(213) |
|
|
462,306 |
|
|
(111,628) |
|
|
463,583 |
|
|
(111,841) |
Corporate and other bonds(1) |
|
|
14,899 |
|
|
(167) |
|
|
188,773 |
|
|
(12,350) |
|
|
203,672 |
|
|
(12,517) |
Commercial MBS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
|
|
25,224 |
|
|
(86) |
|
|
148,257 |
|
|
(37,635) |
|
|
173,481 |
|
|
(37,721) |
Non-agency |
|
|
17,533 |
|
|
(616) |
|
|
40,135 |
|
|
(1,020) |
|
|
57,668 |
|
|
(1,636) |
Total commercial MBS |
|
|
42,757 |
|
|
(702) |
|
|
188,392 |
|
|
(38,655) |
|
|
231,149 |
|
|
(39,357) |
Residential MBS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
|
|
94,214 |
|
|
(288) |
|
|
947,499 |
|
|
(175,899) |
|
|
1,041,713 |
|
|
(176,187) |
Non-agency |
|
|
16,199 |
|
|
(96) |
|
|
29,821 |
|
|
(3,771) |
|
|
46,020 |
|
|
(3,867) |
Total residential MBS |
|
|
110,413 |
|
|
(384) |
|
|
977,320 |
|
|
(179,670) |
|
|
1,087,733 |
|
|
(180,054) |
Total AFS securities |
|
$ |
169,346 |
|
$ |
(1,466) |
|
$ |
1,818,230 |
|
$ |
(342,329) |
|
$ |
1,987,576 |
|
$ |
(343,795) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
|
$ |
— |
|
$ |
— |
|
$ |
1,980 |
|
$ |
(34) |
|
$ |
1,980 |
|
$ |
(34) |
Obligations of states and political subdivisions |
|
|
11,758 |
|
|
(2,090) |
|
|
455,931 |
|
|
(109,361) |
|
|
467,689 |
|
|
(111,451) |
Corporate and other bonds(1) |
|
|
89,450 |
|
|
(531) |
|
|
144,155 |
|
|
(19,243) |
|
|
233,605 |
|
|
(19,774) |
Commercial MBS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
|
|
35,665 |
|
|
(547) |
|
|
143,657 |
|
|
(40,634) |
|
|
179,322 |
|
|
(41,181) |
Non-agency |
|
|
— |
|
|
— |
|
|
64,778 |
|
|
(1,965) |
|
|
64,778 |
|
|
(1,965) |
Total commercial MBS |
|
|
35,665 |
|
|
(547) |
|
|
208,435 |
|
|
(42,599) |
|
|
244,100 |
|
|
(43,146) |
Residential MBS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
|
|
59,707 |
|
|
(491) |
|
|
1,011,809 |
|
|
(205,144) |
|
|
1,071,516 |
|
|
(205,635) |
Non-agency |
|
|
9,022 |
|
|
(41) |
|
|
40,085 |
|
|
(5,786) |
|
|
49,107 |
|
|
(5,827) |
Total residential MBS |
|
|
68,729 |
|
|
(532) |
|
|
1,051,894 |
|
|
(210,930) |
|
|
1,120,623 |
|
|
(211,462) |
Total AFS securities |
|
$ |
205,602 |
|
$ |
(3,700) |
|
$ |
1,862,395 |
|
$ |
(382,167) |
|
$ |
2,067,997 |
|
$ |
(385,867) |
(1) Other bonds include asset-backed securities.
(2) Comprised of 740 and 757 individual securities as of September 30, 2024 and December 31, 2023, respectively.
The Company has evaluated AFS securities in an unrealized loss position for credit related impairment at September 30, 2024 and December 31, 2023 and concluded no impairment existed based on several factors which included: (1) the majority of these securities are of high credit quality, (2) unrealized losses are primarily the result of market volatility and increases in market interest rates, (3) the contractual terms of the investments do not permit the issuer(s) to settle the securities at a price less than the cost basis of each investment, (4) issuers continue to make timely principal and interest payments, and (5) the Company does not intend to sell any of the investments and the accounting standard of “more likely than not” has not been met for the Company to be required to sell any of the investments before recovery of its amortized cost basis.
Additionally, the majority of the Company’s MBS are issued by FNMA, FHLMC, and GNMA and do not have credit risk given the implicit and explicit government guarantees associated with these agencies. In addition, the non-agency mortgage-backed and asset-backed securities generally received a 20% simplified supervisory formula approach rating. The Company’s AFS investment portfolio is generally highly-rated or agency backed. At September 30, 2024 and December 31, 2023, all AFS securities were current with no securities past due or on non-accrual, and no ACL was held against the Company’s AFS securities portfolio.
The following table presents the amortized cost and estimated fair value of AFS securities as of the periods ended, by contractual maturity (dollars in thousands). Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2024 |
|
December 31, 2023 |
|
|
Amortized |
|
Estimated |
|
Amortized |
|
Estimated |
|
|
Cost |
|
Fair Value |
|
Cost |
|
Fair Value |
Due in one year or less |
|
$ |
49,287 |
|
$ |
49,040 |
|
$ |
52,427 |
|
$ |
51,936 |
Due after one year through five years |
|
|
214,039 |
|
|
215,657 |
|
|
150,271 |
|
|
149,545 |
Due after five years through ten years |
|
|
322,155 |
|
|
305,664 |
|
|
282,309 |
|
|
261,720 |
Due after ten years |
|
|
2,357,204 |
|
|
2,037,821 |
|
|
2,130,529 |
|
|
1,768,060 |
Total AFS securities |
|
$ |
2,942,685 |
|
$ |
2,608,182 |
|
$ |
2,615,536 |
|
$ |
2,231,261 |
Refer to Note 8 “Commitments and Contingencies” within this Item 1 of this Quarterly Report for information regarding the estimated fair value of AFS securities that were pledged to secure public deposits, repurchase agreements and for other purposes as permitted or required by law as of September 30, 2024 and December 31, 2023.
Accrued interest receivable on AFS securities totaled $10.3 million and $9.5 million at September 30, 2024 and December 31, 2023, respectively, and is included in “Other assets” on the Company’s Consolidated Balance Sheets. For the three and nine months ended September 30, 2024 and 2023, accrued interest receivable write-offs were not material to the Company’s consolidated financial statements.
Held to Maturity
The Company reports HTM securities on the Company’s Consolidated Balance Sheets at carrying value. Carrying value is amortized cost, which includes any unamortized unrealized gains and losses recognized in AOCI prior to reclassifying the securities from AFS securities to HTM securities. The carrying value, gross unrealized gains and losses, and estimated fair values of HTM securities as of September 30, 2024 are as follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying |
|
Gross Unrealized |
|
Estimated |
|
|
Value |
|
Gains |
|
(Losses) |
|
Fair Value |
September 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of states and political subdivisions |
|
$ |
695,460 |
|
$ |
3,775 |
|
$ |
(23,241) |
|
$ |
675,994 |
Corporate and other bonds(1) |
|
|
3,484 |
|
|
— |
|
|
(64) |
|
|
3,420 |
Commercial MBS |
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
|
|
27,164 |
|
|
— |
|
|
(5,308) |
|
|
21,856 |
Non-agency |
|
|
21,218 |
|
|
156 |
|
|
(533) |
|
|
20,841 |
Total commercial MBS |
|
|
48,382 |
|
|
156 |
|
|
(5,841) |
|
|
42,697 |
Residential MBS |
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
|
|
38,339 |
|
|
— |
|
|
(4,872) |
|
|
33,467 |
Non-agency |
|
|
21,415 |
|
|
15 |
|
|
(181) |
|
|
21,249 |
Total residential MBS |
|
|
59,754 |
|
|
15 |
|
|
(5,053) |
|
|
54,716 |
Total HTM securities |
|
$ |
807,080 |
|
$ |
3,946 |
|
$ |
(34,199) |
|
$ |
776,827 |
(1) Other bonds include asset-backed securities.
The carrying value, gross unrealized gains and losses, and estimated fair values of HTM securities as of December 31, 2023 are as follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying |
|
Gross Unrealized |
|
Estimated |
|
|
Value |
|
Gains |
|
(Losses) |
|
Fair Value |
December 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of states and political subdivisions |
|
$ |
699,189 |
|
$ |
6,175 |
|
$ |
(23,464) |
|
$ |
681,900 |
Corporate and other bonds(1) |
|
|
4,349 |
|
|
— |
|
|
(100) |
|
|
4,249 |
Commercial MBS |
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
|
|
27,477 |
|
|
— |
|
|
(5,570) |
|
|
21,907 |
Non-agency |
|
|
24,503 |
|
|
37 |
|
|
(449) |
|
|
24,091 |
Total commercial MBS |
|
|
51,980 |
|
|
37 |
|
|
(6,019) |
|
|
45,998 |
Residential MBS |
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
|
|
40,562 |
|
|
— |
|
|
(5,713) |
|
|
34,849 |
Non-agency |
|
|
41,298 |
|
|
122 |
|
|
(342) |
|
|
41,078 |
Total residential MBS |
|
|
81,860 |
|
|
122 |
|
|
(6,055) |
|
|
75,927 |
Total HTM securities |
|
$ |
837,378 |
|
$ |
6,334 |
|
$ |
(35,638) |
|
$ |
808,074 |
(1) Other bonds include asset-backed securities.
The following table presents the amortized cost of HTM securities as of the periods ended, by security type and credit rating (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of states and political |
|
Corporate and other |
|
Mortgage-backed |
|
Total HTM |
|
|
subdivisions |
|
bonds |
|
securities |
|
securities |
September 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
Credit Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
AAA/AA/A |
|
$ |
684,805 |
|
$ |
— |
|
$ |
6,439 |
|
$ |
691,244 |
BBB/BB/B |
|
|
1,150 |
|
|
— |
|
|
— |
|
|
1,150 |
Not Rated – Agency(1) |
|
|
— |
|
|
— |
|
|
67,416 |
|
|
67,416 |
Not Rated – Non-Agency(2) |
|
|
9,505 |
|
|
3,484 |
|
|
34,281 |
|
|
47,270 |
Total |
|
$ |
695,460 |
|
$ |
3,484 |
|
$ |
108,136 |
|
$ |
807,080 |
December 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
Credit Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
AAA/AA/A |
|
$ |
688,499 |
|
$ |
— |
|
$ |
9,720 |
|
$ |
698,219 |
BBB/BB/B |
|
|
1,166 |
|
|
— |
|
|
— |
|
|
1,166 |
Not Rated – Agency(1) |
|
|
— |
|
|
— |
|
|
68,039 |
|
|
68,039 |
Not Rated – Non-Agency(2) |
|
|
9,524 |
|
|
4,349 |
|
|
56,081 |
|
|
69,954 |
Total |
|
$ |
699,189 |
|
$ |
4,349 |
|
$ |
133,840 |
|
$ |
837,378 |
(1) Generally considered not to have credit risk given the government guarantees associated with these agencies.
(2) Non-agency mortgage-backed and asset-backed securities have limited credit risk, supported by most receiving a 20% simplified supervisory formula approach rating.
The following table presents the amortized cost and estimated fair value of HTM securities as of the periods ended, by contractual maturity (dollars in thousands). Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2024 |
|
December 31, 2023 |
|
|
Carrying |
|
Estimated |
|
Carrying |
|
Estimated |
|
|
Value |
|
Fair Value |
|
Value |
|
Fair Value |
Due in one year or less |
|
$ |
4,022 |
|
$ |
3,997 |
|
$ |
3,065 |
|
$ |
3,058 |
Due after one year through five years |
|
|
13,173 |
|
|
13,554 |
|
|
34,093 |
|
|
34,613 |
Due after five years through ten years |
|
|
103,411 |
|
|
100,798 |
|
|
45,919 |
|
|
45,263 |
Due after ten years |
|
|
686,474 |
|
|
658,478 |
|
|
754,301 |
|
|
725,140 |
Total HTM securities |
|
$ |
807,080 |
|
$ |
776,827 |
|
$ |
837,378 |
|
$ |
808,074 |
Refer to Note 8 “Commitments and Contingencies” within this Item 1 of this Quarterly Report for information regarding the estimated fair value of HTM securities that were pledged to secure public deposits as permitted or required by law as of September 30, 2024 and December 31, 2023.
Accrued interest receivable on HTM securities totaled $6.7 million and $8.4 million at September 30, 2024 and December 31, 2023, respectively, and is included in “Other assets” on the Company’s Consolidated Balance Sheets. For the three and nine months ended September 30, 2024 and 2023, accrued interest receivable write-offs were not material to the Company’s consolidated financial statements.
The Company’s HTM investment portfolio primarily consists of highly-rated municipal securities. At September 30, 2024 and December 31, 2023, the Company’s HTM securities were all current, with no securities past due or on non-accrual. The Company’s HTM securities ACL was immaterial at September 30, 2024 and December 31, 2023.
Restricted Stock, at cost
The FHLB required the Bank to maintain stock in an amount equal to 4.75% of outstanding borrowings and a specific percentage of the member’s total assets at September 30, 2024 and December 31, 2023, respectively. The FRB requires the Company to maintain stock with a par value equal to 6% of its outstanding capital. At September 30, 2024 and December 31, 2023, restricted stock consisted of FRB stock in the amount of $82.9 million and $67.0 million, respectively, and FHLB stock in the amount of $35.0 million and $48.4 million, respectively.
Realized Gains and Losses
The following table presents the gross realized gains and losses on and the proceeds from the sale of securities during the three and nine months ended September 30, (dollars in thousands):
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
2024 |
|
2024 |
Realized gains (losses)(1): |
|
|
|
|
|
|
Gross realized gains |
|
$ |
4 |
|
$ |
16 |
Gross realized losses |
|
|
— |
|
|
(6,526) |
Net realized gains (losses) |
|
$ |
4 |
|
$ |
(6,510) |
|
|
|
|
|
|
|
Proceeds from sales of securities |
|
$ |
102,888 |
|
$ |
620,405 |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
2023 |
|
2023 |
Realized gains (losses)(1): |
|
|
|
|
|
|
Gross realized gains |
|
$ |
4 |
|
$ |
1,352 |
Gross realized losses |
|
|
(27,598) |
|
|
(42,344) |
Net realized losses |
|
$ |
(27,594) |
|
$ |
(40,992) |
|
|
|
|
|
|
|
Proceeds from sales of securities |
|
$ |
256,780 |
|
$ |
856,881 |
(1) Includes gains (losses) on sales and calls of securities.
|