SECURITIES AND OTHER INVESTMENTS (Tables)
|
12 Months Ended |
Dec. 31, 2024 |
|---|
| Amortized Cost of HTM Securities by Security Type and Credit Rating |
The following table presents the amortized cost of HTM securities as of December 31, 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 |
2024 |
|
|
|
|
|
|
|
|
|
|
|
|
Credit Rating: |
|
|
|
|
|
|
|
|
|
|
|
|
AAA/AA/A |
|
$ |
686,923 |
|
$ |
— |
|
$ |
5,748 |
|
$ |
692,671 |
BBB/BB/B |
|
|
1,144 |
|
|
— |
|
|
— |
|
|
1,144 |
Not Rated – Agency (1) |
|
|
— |
|
|
— |
|
|
64,595 |
|
|
64,595 |
Not Rated – Non-Agency (2) |
|
|
9,616 |
|
|
3,322 |
|
|
32,503 |
|
|
45,441 |
Total |
|
$ |
697,683 |
|
$ |
3,322 |
|
$ |
102,846 |
|
$ |
803,851 |
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.
|
| Gross Realized Gain and Losses on the Sale of Securities |
The following table presents the gross realized gains and losses on and the proceeds from the sale of securities during the years ended December 31, (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
2024 |
|
2023 |
|
2022 |
Realized gains (losses): (1) |
|
|
|
|
|
|
|
|
|
Gross realized gains |
|
$ |
33 |
|
$ |
1,355 |
|
$ |
— |
Gross realized losses |
|
|
(6,526) |
|
|
(42,344) |
|
|
(3) |
Net realized losses |
|
$ |
(6,493) |
|
$ |
(40,989) |
|
$ |
(3) |
Proceeds from sales of securities |
|
$ |
642,985 |
|
$ |
899,872 |
|
$ |
40,686 |
(1) Includes gains (losses) on sales and calls of securities
|
| Available-for-sale Securities |
|
| Amortized Cost, Gross Unrealized Gains and Losses, and Estimated Fair Values of Investment Securities |
The amortized cost, gross unrealized gains and losses, and estimated fair values of AFS securities as of December 31, are summarized as follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortized |
|
Gross Unrealized |
|
Estimated |
|
|
Cost |
|
Gains |
|
(Losses) |
|
Fair Value |
2024 |
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
|
$ |
65,650 |
|
$ |
390 |
|
$ |
(27) |
|
$ |
66,013 |
Obligations of states and political subdivisions |
|
|
597,956 |
|
|
84 |
|
|
(129,703) |
|
|
468,337 |
Corporate and other bonds (1) |
|
|
253,526 |
|
|
505 |
|
|
(9,319) |
|
|
244,712 |
Commercial MBS |
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
|
|
285,949 |
|
|
348 |
|
|
(44,678) |
|
|
241,619 |
Non-agency |
|
|
61,552 |
|
|
4 |
|
|
(2,110) |
|
|
59,446 |
Total commercial MBS |
|
|
347,501 |
|
|
352 |
|
|
(46,788) |
|
|
301,065 |
Residential MBS |
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
|
|
1,478,648 |
|
|
1,375 |
|
|
(216,754) |
|
|
1,263,269 |
Non-agency |
|
|
99,622 |
|
|
672 |
|
|
(3,384) |
|
|
96,910 |
Total residential MBS |
|
|
1,578,270 |
|
|
2,047 |
|
|
(220,138) |
|
|
1,360,179 |
Other securities |
|
|
1,860 |
|
|
— |
|
|
— |
|
|
1,860 |
Total AFS securities |
|
$ |
2,844,763 |
|
$ |
3,378 |
|
$ |
(405,975) |
|
$ |
2,442,166 |
(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, are summarized as follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortized |
|
Gross Unrealized |
|
Estimated |
|
|
Cost |
|
Gains |
|
(Losses) |
|
Fair Value |
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.
|
| Schedule of Gross Unrealized Losses and Fair Value of Investments |
The following table shows the gross unrealized losses and fair value of the Company’s AFS securities with unrealized losses. These are aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position (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 |
December 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
|
$ |
1,935 |
|
$ |
(2) |
|
$ |
1,286 |
|
$ |
(25) |
|
$ |
3,221 |
|
$ |
(27) |
Obligations of states and political subdivisions |
|
|
6,560 |
|
|
(322) |
|
|
444,056 |
|
|
(129,381) |
|
|
450,616 |
|
|
(129,703) |
Corporate and other bonds (1) |
|
|
8,620 |
|
|
(27) |
|
|
145,655 |
|
|
(9,292) |
|
|
154,275 |
|
|
(9,319) |
Commercial MBS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
|
|
31,291 |
|
|
(359) |
|
|
160,880 |
|
|
(44,319) |
|
|
192,171 |
|
|
(44,678) |
Non-agency |
|
|
24,864 |
|
|
(1,188) |
|
|
21,110 |
|
|
(922) |
|
|
45,974 |
|
|
(2,110) |
Total commercial MBS |
|
|
56,155 |
|
|
(1,547) |
|
|
181,990 |
|
|
(45,241) |
|
|
238,145 |
|
|
(46,788) |
Residential MBS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
|
|
104,477 |
|
|
(546) |
|
|
895,714 |
|
|
(216,208) |
|
|
1,000,191 |
|
|
(216,754) |
Non-agency |
|
|
6,067 |
|
|
(98) |
|
|
27,851 |
|
|
(3,286) |
|
|
33,918 |
|
|
(3,384) |
Total residential MBS |
|
|
110,544 |
|
|
(644) |
|
|
923,565 |
|
|
(219,494) |
|
|
1,034,109 |
|
|
(220,138) |
Total AFS securities |
|
$ |
183,814 |
|
$ |
(2,542) |
|
$ |
1,696,552 |
|
$ |
(403,433) |
|
$ |
1,880,366 |
|
$ |
(405,975) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 726 and 757 individual securities as of December 31, 2024 and December 31, 2023, respectively.
|
| Schedule of Amortized Cost and Estimated Fair Value of Securities |
The following table presents the amortized cost and estimated fair value of AFS securities as of December 31, 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 |
|
2023 |
|
|
Amortized |
|
Estimated |
|
Amortized |
|
Estimated |
|
|
Cost |
|
Fair Value |
|
Cost |
|
Fair Value |
Due in one year or less |
|
$ |
35,954 |
|
$ |
35,808 |
|
$ |
52,427 |
|
$ |
51,936 |
Due after one year through five years |
|
|
215,517 |
|
|
215,513 |
|
|
150,271 |
|
|
149,545 |
Due after five years through ten years |
|
|
286,487 |
|
|
271,443 |
|
|
282,309 |
|
|
261,720 |
Due after ten years |
|
|
2,306,805 |
|
|
1,919,402 |
|
|
2,130,529 |
|
|
1,768,060 |
Total AFS securities |
|
$ |
2,844,763 |
|
$ |
2,442,166 |
|
$ |
2,615,536 |
|
$ |
2,231,261 |
|
| Held-to-maturity Securities |
|
| Schedule of Amortized Cost and Estimated Fair Value of Securities |
The following table presents the amortized cost and estimated fair value of HTM securities as of December 31, 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 |
|
2023 |
|
|
Carrying |
|
Estimated |
|
Carrying |
|
Estimated |
|
|
Value |
|
Fair Value |
|
Value |
|
Fair Value |
Due in one year or less |
|
$ |
3,369 |
|
$ |
3,358 |
|
$ |
3,065 |
|
$ |
3,058 |
Due after one year through five years |
|
|
18,293 |
|
|
18,547 |
|
|
34,093 |
|
|
34,613 |
Due after five years through ten years |
|
|
115,243 |
|
|
109,358 |
|
|
45,919 |
|
|
45,263 |
Due after ten years |
|
|
666,946 |
|
|
628,072 |
|
|
754,301 |
|
|
725,140 |
Total HTM securities |
|
$ |
803,851 |
|
$ |
759,335 |
|
$ |
837,378 |
|
$ |
808,074 |
|
| Schedule of Carrying Values, Gross Unrealized Gains and Losses and Estimated Fair Value of Securities |
The carrying value, gross unrealized gains and losses, and estimated fair values of HTM securities as of December 31, are summarized as follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying |
|
Gross Unrealized |
|
Estimated |
|
|
Value |
|
Gains |
|
(Losses) |
|
Fair Value |
2024 |
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of states and political subdivisions |
|
$ |
697,683 |
|
$ |
715 |
|
$ |
(31,763) |
|
$ |
666,635 |
Corporate and other bonds (1) |
|
|
3,322 |
|
|
— |
|
|
(82) |
|
|
3,240 |
Commercial MBS |
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
|
|
26,787 |
|
|
— |
|
|
(6,185) |
|
|
20,602 |
Non-agency |
|
|
17,922 |
|
|
28 |
|
|
(659) |
|
|
17,291 |
Total commercial MBS |
|
|
44,709 |
|
|
28 |
|
|
(6,844) |
|
|
37,893 |
Residential MBS |
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
|
|
37,808 |
|
|
— |
|
|
(6,288) |
|
|
31,520 |
Non-agency |
|
|
20,329 |
|
|
— |
|
|
(282) |
|
|
20,047 |
Total residential MBS |
|
|
58,137 |
|
|
— |
|
|
(6,570) |
|
|
51,567 |
Total HTM securities |
|
$ |
803,851 |
|
$ |
743 |
|
$ |
(45,259) |
|
$ |
759,335 |
(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, are summarized as follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying |
|
Gross Unrealized |
|
Estimated |
|
|
Value |
|
Gains |
|
(Losses) |
|
Fair Value |
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.
|