NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Nature of operations
WAL is a bank holding company headquartered in Phoenix, Arizona, incorporated under the laws of the state of Delaware. WAL provides a full spectrum of customized loan, deposit and treasury management capabilities, including funds transfer and other digital payment offerings through its wholly-owned banking subsidiary, WAB, together with its banking divisions: ABA, BON, FIB, Bridge, and TPB.
The Company also serves business customers through a national platform of specialized financial services, including mortgage banking services through AmeriHome and digital payment services for the class action legal industry. In addition, the Company has the following non-bank subsidiaries: CSI, a captive insurance company formed and licensed under the laws of the state of Arizona and established as part of the Company's overall enterprise risk management strategy, and WATC, which provides corporate trust services and levered loan administration solutions.
Basis of presentation
The accounting and reporting policies of the Company are in accordance with GAAP and conform to practices within the financial services industry. The accounts of the Company and its consolidated subsidiaries are included in the Consolidated Financial Statements.
Recent accounting pronouncements
Disaggregation of Income Statement Expenses
In November 2024, the FASB issued guidance within ASU 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Topic 220). The amendments in this update require disclosure, in the notes to financial statements, of specified information about certain costs and expenses. Entities will be required to disclose the amounts of employee compensation, depreciation, and intangible asset amortization included in each relevant expense caption. The update also requires entities to include certain amounts that are already required to be disclosed under current GAAP in the same disclosure as the other disaggregation requirements, disclose a qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively, and disclose the total amount of selling expenses and, in annual reporting periods, an entity’s definition of selling expenses.
The amendments in this update are effective for fiscal years beginning after December 15, 2026 and interim periods within fiscal years beginning after December 15, 2027 and may be applied on a prospective or retrospective basis. The Company is currently evaluating the impact these amendments will have on its Consolidated Financial Statements.
Improvements to Income Tax Disclosures
In December 2023, the FASB issued guidance within ASU 2023-09, Income Taxes (Topic 740). The amendments in this update are intended to increase visibility into various income tax components that affect the reconciliation of the effective tax rate to the statutory rate, as well as the qualitative and quantitative aspects of those components. Public business entities will be required to disclose on an annual basis, specific categories in the rate reconciliation and provide additional information for reconciling items that meet or exceed a five percent threshold (computed by multiplying pretax income by the applicable statutory income tax rate) and include disclosure of state and local jurisdictions that make up the majority of the state and local income tax category in the rate reconciliation. Additional disclosure items include disaggregation of income taxes paid to and income tax expense from federal, state, and foreign jurisdictions as well as disaggregation of income taxes paid to individual jurisdictions in which income taxes paid are equal to or greater than five percent of total income taxes paid.
The amendments in this update are effective for fiscal years beginning after December 15, 2024 and interim periods within fiscal years beginning after December 15, 2025 and may be applied on a prospective or retrospective basis. The Company is currently evaluating the impact these amendments will have on its Consolidated Financial Statements.
Accounting for and Disclosure of Crypto Assets
In December 2023, the FASB issued guidance within ASU 2023-08, Intangibles — Goodwill and Other — Crypto Assets (Topic 350). The amendments in this update require entities that hold certain crypto assets to measure such assets at fair value and recognize any changes in fair value in net income in each reporting period. Entities will also be required to present crypto assets measured at fair value separately from other intangible assets on the balance sheet and changes from the remeasurement of crypto assets separately from changes in the carrying amounts of other intangible assets in the income statement. Other disclosure items include the name, cost basis, fair value, and number of units for each significant crypto asset holding and the aggregate fair values and cost bases of crypto asset holdings that are not individually significant along with a rollforward of activity in the reporting period and disclosure of the method for determining the cost basis of the crypto assets.
The amendments in this update are effective for fiscal years beginning after December 15, 2024, including interim periods within those fiscal years and are applied through a cumulative-effect adjustment to the opening balance of retained earnings (as of the beginning of the annual reporting period of adoption). Although the Company has digital payment offerings, it does not currently hold any crypto assets meeting the criteria outlined in the update. Accordingly, the adoption of this guidance will not have an impact on the Company's Consolidated Financial Statements.
Recently adopted accounting guidance
Improvements to Reportable Segment Disclosures
In November 2023, the FASB issued guidance within ASU 2023-07, Segment Reporting (Topic 280). The amendments in this update are intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures related to significant segment expenses. The amendments did not change how an entity identifies its operating segments, aggregates those operating segments, or applies the quantitative thresholds to determine its reportable segments, and all existing segment disclosure requirements in ASC 280 and other Codification topics remain unchanged. The amendments in this update are incremental and require public entities that report segment information to disclose, on an annual and interim basis, significant segment expenses that are regularly provided to the chief operating decision maker and included within each reported measure of segment profit or loss as well as other segment items. Annual disclosure of the title and position of the chief operating decision maker and how the reported measures of segment profit or loss are used to assess performance and allocation of resources is also required.
The Company adopted this guidance beginning with the annual period ending December 31, 2024 and applied these updates on a retrospective basis. Upon adoption, the Company provided additional expense detail within its segment disclosures and there was no impact on the Company's financial position or results of operations.
Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method
In March 2023, the FASB issued guidance within ASU 2023-02, Investments — Equity Method and Joint Ventures (Topic 323). The amendments in this update permit entities to elect to account for tax equity investments, regardless of the tax credit program from which the income tax credits are received, using the proportional amortization method if certain conditions are met. Previously this option was only permitted for LIHTC investments. Additionally, the amendments in this update require all tax equity investments accounted for using the proportional amortization method to apply the delayed equity contribution guidance in Subtopic 323-740 and disclosure of the nature of an entity's tax equity investments and their effect on an entity's financial position and results of operations.
The Company adopted this accounting guidance prospectively on January 1, 2024. The adoption of this guidance did not have a material impact on the Company's Consolidated Financial Statements.
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 disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Management's estimates and judgments are ongoing and are based on experience, current and expected future conditions, third-party evaluations and various other assumptions that management believes are reasonable under the circumstances. The results of these estimates form the basis for making judgments about the carrying values of assets and liabilities, as well as identifying and assessing the accounting treatment with respect to commitments and contingencies. Actual results may differ from those estimates and assumptions used in the Consolidated Financial Statements and related notes. Material estimates susceptible to significant changes in the near term, relate to: 1) the determination of the ACL; 2) certain assets and liabilities carried at fair value; and 3) accounting for income taxes.
Principles of consolidation
As of December 31, 2024, WAL has the following significant wholly-owned subsidiaries: WAB and eight unconsolidated subsidiaries used as business trusts in connection with the issuance of trust-preferred securities.
WAB has the following significant wholly-owned subsidiaries: 1) WABT, which holds certain investment securities, municipal and nonprofit loans, and leases; 2) WA PWI, which holds interests in certain limited partnerships invested primarily in low income housing tax credits and small business investment corporations; 3) BW Real Estate, Inc., which operates as a real estate investment trust and holds certain of WAB's real estate loans and related securities; 4) Helios Prime, which holds interests in certain limited partnerships invested in renewable energy projects; and 5) Western Finance Company, which purchases and originates equipment finance leases and provides mortgage banking services through its wholly-owned subsidiary, AmeriHome.
The Company does not have any other significant entities that should be consolidated. All significant intercompany balances and transactions have been eliminated in consolidation.
Reclassifications
Certain amounts in the Consolidated Income Statements and Note 4. Loans, Leases and Allowance for Credit Losses for the prior periods have been reclassified to conform to the current presentation. The reclassifications had no effect on net income or stockholders’ equity as previously reported.
Cash and cash equivalents
For purposes of reporting cash flows, cash and cash equivalents include cash on hand, amounts due from banks (including cash items in process of clearing), interest-bearing balances due from correspondent banks and the FRB, and federal funds sold.
Business combinations
Business combinations are accounted for under the acquisition method of accounting in accordance with ASC 805, Business Combinations. Under the acquisition method, the acquiring entity in a business combination recognizes all of the acquired assets and assumed liabilities at their estimated fair values as of the date of acquisition. Any excess of the purchase price over the fair value of net assets and other identifiable intangible assets acquired is recorded as goodwill. To the extent the fair value of net assets acquired, including identified intangible assets, exceeds the purchase price, a bargain purchase gain is recognized. Assets acquired and liabilities assumed from contingencies are also recognized at fair value if the fair value can be determined during the measurement period, which is no more than one year from the acquisition date. Results of operations of an acquired business are included in the Consolidated Income Statement from the date of acquisition. Acquisition-related costs, including conversion and restructuring charges, are expensed as incurred.
Investment securities
Investment securities include debt and equity securities. Debt securities may be classified as HTM, AFS, or trading. The appropriate classification is initially decided at the time of purchase.
Securities classified as HTM are those debt securities the Company has both the intent and ability to hold to maturity regardless of changes in market conditions, liquidity needs, or general economic conditions. HTM securities are carried at amortized cost. The sale of an HTM security within three months of its maturity date or after the majority of the principal outstanding has been collected is considered a maturity for purposes of classification and disclosure.
Securities classified as AFS are debt securities the Company intends to hold for an indefinite period of time, but not necessarily to maturity. AFS securities are carried at their estimated fair value, with unrealized holding gains and losses reported in OCI, net of tax. Any decision to sell a security classified as AFS would be based on various factors, including significant movements in interest rates or market conditions, changes in the maturity mix of the Company’s assets and liabilities, liquidity needs, decline in credit quality, and regulatory capital considerations. When AFS debt securities are sold, the unrealized gains or losses are reclassified from OCI to non-interest income.
Trading securities are debt securities bought and held principally for the purpose of selling them in the near term and therefore only held for a short period of time. Trading securities are carried at their estimated fair value, with changes in fair value reported in earnings as non-interest income.
Equity securities are carried at their estimated fair value, with changes in fair value reported in earnings as non-interest income.
Interest income is recognized based on the coupon rate. For HTM and AFS securities, interest income also includes the amortization of purchase premiums and the accretion of purchase discounts. Premiums and discounts on investment securities
are generally amortized or accreted over the contractual life of the security using the interest method. For the Company's mortgage-backed securities, amortization or accretion of premiums or discounts are adjusted for anticipated prepayments. Gains and losses on the sale of investment securities are recorded on the trade date and determined using the specific identification method.
A debt security is placed on nonaccrual status at the time its principal or interest payments become 90 days past due. Interest accrued but not received for a security placed on nonaccrual is reversed through interest income.
Allowance for credit losses on investment securities
The credit loss model under ASC 326-20, applicable to HTM debt securities, requires recognition of lifetime expected credit losses through an allowance account at the time the security is purchased. The Company measures expected credit losses on its HTM debt securities on a collective basis by major security type. The Company's HTM securities portfolio consists of low income housing tax-exempt bonds and private label residential MBS. Low income housing tax-exempt bonds share similar risk characteristics with the Company's CRE, non-owner occupied or construction and land loan pools, given the similarity in underlying assets or collateral. Accordingly, expected credit losses on HTM securities are estimated using the same models and approaches as these loan pools, which utilize risk parameters (PD, LGD and EAD) in the measurement of expected credit losses. The historical data used to estimate probability of default and severity of loss in the event of default is derived or obtained from internal and external sources and adjusted for the expected effects of reasonable and supportable forecasts over the expected lives of the securities. Accrued interest receivable on HTM securities, which is included in Other assets on the Consolidated Balance Sheet, is excluded from the estimate of expected credit losses.
The credit loss model under ASC 326-30, applicable to AFS debt securities, requires recognition of credit losses through an allowance account with credit losses recognized once securities become impaired. For AFS debt securities, a decline in fair value due to credit loss results in recognition of an ACL. Impairment may result from credit deterioration of the issuer or collateral underlying the security. An assessment to determine whether a decline in fair value resulted from a credit loss is performed at the individual security level. Among other factors, the Company considers: 1) the extent to which the fair value is less than the amortized cost basis; 2) the financial condition and near term prospects of the issuer, including consideration of relevant financial metrics or ratios of the issuer; 3) any adverse conditions related to an industry or geographic area of an issuer; 4) any changes to the rating of the security by a rating agency; and 5) any past due principal or interest payments from the issuer. If an assessment of the above factors indicates a credit loss exists, the Company records an ACL for the excess of the amortized cost basis over the present value of cash flows expected to be collected, limited to the amount that the security's fair value is less than its amortized cost basis. Subsequent changes in the ACL are recorded as a provision for (or recovery of) credit loss expense. Interest accruals and amortization and accretion of premiums and discounts are suspended and any unpaid accrued interest is reversed when a credit loss is recognized in earnings. Any interest received after the security has been placed on nonaccrual status is recognized on a cash basis. Accrued interest receivable on AFS debt securities, which is included in Other assets on the Consolidated Balance Sheet, is excluded from the estimate of expected credit losses.
For each AFS security in an unrealized loss position, the Company also considers: 1) its intent to hold the security until anticipated recovery of the security's fair value; and 2) whether it is more-likely-than not the Company would be required to sell the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the debt security is written down to its fair value. At such time, any unrealized holding losses recorded in AOCI are reversed and the write-down is charged against the ACL with any incremental impairment recorded in earnings.
Charge-offs are made through reversal of the ACL and a direct charge to the amortized cost basis of the AFS security. The Company considers the following events to be indicators that a charge-off should be taken: 1) bankruptcy of the issuer; 2) significant adverse event(s) affecting the issuer in which it is improbable for the issuer to make its remaining payments on the security; and 3) significant loss of value of the underlying collateral behind a security. Recoveries on debt securities, if any, are recorded in the period received.
Restricted stock
WAB is a member of the Federal Reserve System and, as part of its membership, is required to maintain stock in the FRB in a specified ratio to its capital. In addition, WAB is a member of the FHLB system and, accordingly, maintains an investment in the capital stock of the FHLB based on the borrowing capacity used. These investments are considered equity securities with no actively traded market. Therefore, the shares are considered restricted investment securities. These investments are carried at cost, which is equal to the value at which they may be redeemed. Dividend income received from the stock is reported in interest income. The Company conducts a periodic review and evaluation of its restricted stock to determine if any impairment exists. No impairment has been recorded to date.
Loans held for sale
The Company's loans HFS primarily consist of purchased and originated 1-4 family residential mortgage loans to be sold or securitized through its mortgage banking business. These loans are reported at either fair value, or the lower of cost or fair value, depending on the acquisition source, as further described below.
The Company has generally elected to record loans purchased from correspondent sellers or originated directly to consumers at fair value to more timely reflect the Company's performance. The Company may also elect to record certain delinquent loans repurchased under the terms of the GNMA MBS program, referred to as EBO loans, at fair value. Changes in fair value of loans HFS are reported in current period income as a component of Net gain on loan origination and sale activities in the Consolidated Income Statement. Alternatively, loans repurchased from investors are generally reported at the lower of cost or fair value. For these repurchased loans, the amount by which cost exceeds fair value is accounted for as a valuation allowance and any changes in the valuation allowance are included in Net gain on loan origination and sale activities in the Consolidated Income Statement.
The Company recognizes a transfer of loans as a sale when it surrenders control over the transferred loans. Control is considered to be surrendered when the transferred loans have been legally isolated from the Company, the transferee has the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred loans, and the Company does not maintain effective control over the transferred loans through either an agreement that entitles or obligates the Company to repurchase or redeem the loans before their maturity or the ability to unilaterally cause the holder to return loans. If the transfer of loans qualifies as a sale, the Company derecognizes such loans. If the transfer of loans does not qualify as a sale, the proceeds from the transfer are accounted for as secured borrowings.
Loan acquisition and origination fees on loans HFS consist of fees earned by the Company for purchasing and originating loans and are recognized at the time the loans are purchased or originated. These fees generally represent flat, per loan fee amounts and are included as Net gain on loan origination and sale activities in the Consolidated Income Statement.
Recognition of interest income on non-government guaranteed or uninsured loans HFS is suspended and accrued unpaid interest receivable is reversed through interest income when loans become 90 days delinquent or when recovery of income and principal becomes doubtful. Loans return to accrual status when the principal and interest become current and it is probable the amounts are fully collectible. For government guaranteed or insured loans HFS that are 90 days delinquent, the Company generally continues to recognize interest income at a rate between the debenture and notes rates, as adjusted for probability of default, for FHA loans and at the note rate for VA and USDA loans, less estimated losses for certain nonrecoverable expenses.
At times, the Company may also transfer loans from its HFI portfolio to HFS. Loans transferred from HFI to HFS will be transferred at the lower of amortized cost basis (adjusted for any charge-offs) or fair value. If the amortized cost basis of the transferred loan exceeds its fair value and the fair value decline is determined to be due to credit quality, a charge-off is recorded against the ACL upon transfer. If the fair value decline is determined not to be credit related, a valuation allowance equal to the difference between the amortized cost and fair value of the loan will be established on the transfer date and any subsequent changes in the valuation allowance will be recognized in earnings. Any ACL previously recorded on transferred loans will be reversed and recognized in earnings at the time of the transfer.
If management determines it no longer intends to sell loans classified as HFS, such loans will be transferred to HFI. Loans transferred from HFS to HFI are transferred at amortized cost and any valuation allowance previously recorded is reversed and recognized in earnings at the time of the transfer. The loans are then subject to ACL measurement.
Loans held for investment
Loans HFI are loans management has the intent and ability to hold for the foreseeable future or until maturity or payoff and are reported at amortized cost. Amortized cost is the amount of unpaid principal, adjusted for unamortized net deferred fees and costs, premiums and discounts, and charge-offs. In addition, the amortized cost basis of loans subject to fair value hedges are adjusted for changes in value attributable to the effective portion of the hedged benchmark interest rate risk.
The Company may also purchase loans or acquire loans through a business combination. At the purchase or acquisition date, loans are evaluated to determine whether there has been more than insignificant credit deterioration since origination. Loans that have experienced more than insignificant credit deterioration since origination are referred to as PCD loans. In its evaluation of whether a loan has experienced more than insignificant deterioration in credit quality since origination, the Company takes into consideration loan grades, past due and nonaccrual status, and loan modifications to borrowers experiencing financial difficulty. The Company may also consider external credit rating agency ratings for borrowers and for non-commercial loans, FICO score or band, probability of default levels, and number of times past due. At the purchase or acquisition date, the amortized cost basis of PCD loans is equal to the purchase price and an initial estimate of credit losses. The
initial recognition of expected credit losses on PCD loans has no impact on net income. When the initial measurement of expected credit losses on PCD loans is calculated on a pooled loan basis, the expected credit losses are allocated to each loan within the pool. Any difference between the initial amortized cost basis and the unpaid principal balance of the loan represents a noncredit discount or premium, which is accreted (or amortized) into interest income over the life of the loan. Subsequent changes to the ACL on PCD loans are recorded through the provision for credit losses. For purchased loans not deemed to have experienced more than insignificant credit deterioration since origination and are therefore not deemed PCD, any discounts or premiums included in the purchase price are accreted (or amortized) over the contractual life of the individual loan. In contrast to PCD loans, the initial estimate of expected credit losses on loans not deemed to have experienced more than insignificant deterioration since origination is recognized in net income. For additional information, see "Note 4. Loans, Leases and Allowance for Credit Losses" of these Notes to Consolidated Financial Statements.
The Company generally applies the contractual method whereby loan origination fees less direct loan origination costs (net deferred fees), as well as premiums and discounts and certain purchase accounting adjustments, are amortized over the contractual life of the loan through interest income. If a loan has scheduled payments, the amortization of net deferred fees is calculated using the interest method over the contractual life of the loan. If a loan does not have scheduled payments, such as a revolving line of credit, net deferred loan fees are recognized as interest income on a straight-line basis over the term of the revolver. When loans are repaid, any remaining unamortized balances of net deferred fees, premiums, or discounts are recognized as interest income. Net deferred fees on commitments where the likelihood of exercise is more than remote are deferred until the commitment is drawn upon. A proportional amount of the net deferred fees, based on the amount drawn compared to the total commitment, are recognized through interest income using the interest method over the remaining life of the commitment. Upon expiration of the commitment, any remaining unamortized net deferred fees are recognized as non-interest income through Service charges and loan fees. Fees based on a percentage of a customer’s unused line of credit are recognized when the amount is determinable and fees related to standby letters of credit are recognized over the commitment period. These fees are recorded as non-interest income through Service charges and loan fees.
Nonaccrual loans
When a borrower discontinues making payments as contractually required by the note, the Company must determine whether it is appropriate to continue to accrue interest. The Company ceases accruing interest income when a loan becomes delinquent by more than 90 days or when management determines the full repayment of principal and collection of interest according to contractual terms is no longer likely. Past due status is based on the contractual terms of the loan. The Company may decide to continue to accrue interest on certain loans more than 90 days delinquent if the loans are well-secured by collateral and in the process of collection. For government guaranteed or insured loans that are 90 days delinquent, the Company continues to recognize interest income at a rate between the debenture rate and note rates, as adjusted for probability of default for FHA loans and at the note rate for VA and USDA loans, less estimated losses for certain nonrecoverable expenses.
For all loans HFI, when a loan is placed on nonaccrual status, all interest accrued but uncollected is reversed against interest income in the period in which the status is changed, and the Company makes a loan-level decision to apply either the cash basis or cost recovery method. The Company may recognize income on a cash basis when a payment is received on a nonaccrual loan provided the collection of the remaining recorded investment in the loan is deemed to be fully collectible. Under the cost recovery method, subsequent payments received from the customer are applied to principal and generally no further interest income is recognized until the loan principal has been paid in full or until circumstances have changed such that payments are again consistently received as contractually required. Loans are returned to accrual status when all of the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
Modifications of loans to borrowers experiencing financial difficulty
The Company may agree to modify the terms of a loan to a borrower experiencing financial difficulty. Loans graded Substandard or worse are often characterized by inadequate paying capacity of the borrower and therefore, modifications of these loans are generally considered to be made to borrowers experiencing financial difficulty. The loan terms that may be modified or restructured due to a borrower’s financial situation include principal forgiveness, an interest rate reduction, an other-than-insignificant payment delay, a term extension, or a combination of these terms.
Credit quality indicators
Loans are regularly reviewed to assess credit quality indicators and to determine appropriate loan classification and grading in accordance with applicable bank regulations. The Company’s risk rating methodology assigns risk ratings ranging from 1 to 9, where a higher rating represents higher risk. The Company differentiates its loan segments based on shared risk characteristics for which expected credit losses are measured on a pool basis.
The nine risk rating categories can generally be described by the following groupings for loans:
"Pass" (grades 1 through 5): The Company has five pass risk ratings, which represent a level of credit quality that ranges from having no well-defined deficiency or weakness to some noted weakness; however, the risk of default on any loan classified as pass is expected to be remote. The five pass risk ratings are described below:
Minimal risk. Consist of loans that are fully secured either with cash held in a deposit account at the Bank or by readily marketable securities with an acceptable margin based on the type of security pledged.
Low risk. Consist of loans with a high investment grade rating equivalent.
Modest risk. Consist of loans where the credit facility greatly exceeds all policy requirements or with policy exceptions that are appropriately mitigated. A secondary source of repayment is verified and considered sustainable. Collateral coverage on these loans is sufficient to fully cover the debt as a tertiary source of repayment. Debt of the borrower is low relative to borrower’s financial strength and ability to pay.
Average risk. Consist of loans where the credit facility meets or exceeds all policy requirements or with policy exceptions that are appropriately mitigated. A secondary source of repayment is available to service the debt. Collateral coverage is more than adequate to cover the debt. The borrower exhibits acceptable cash flow and moderate leverage.
Acceptable risk. Consist of loans with an acceptable primary source of repayment but a less than preferable secondary source of repayment. Cash flow is adequate to service debt but there is minimal excess cash flow. Leverage is moderate or high.
"Special mention" (grade 6): These are generally assets that possess potential weaknesses that warrant management's close attention. These loans may involve borrowers with adverse financial trends, higher debt-to-equity ratios, or weaker liquidity positions, but not to the degree of being considered a “problem loan” where risk of loss may be apparent. Loans in this category are usually performing as agreed, although there may be non-compliance with financial covenants.
"Substandard" (grade 7): These assets are characterized by well-defined credit weaknesses and carry the distinct possibility the Company will sustain some loss if such weakness or deficiency is not corrected. All loans 90 days or more past due and all loans on nonaccrual status are considered at least "Substandard," unless extraordinary circumstances would suggest otherwise.
"Doubtful" (grade 8): These assets have all the weaknesses inherent in those classified as "Substandard" with the added characteristic that the weaknesses present make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable, but because of certain known factors that may work to the advantage and strengthening of the asset (for example, capital injection, perfecting liens on additional collateral and refinancing plans), classification as "Loss" is deferred until a more precise status may be determined. Due to the high probability of loss, loans classified as "Doubtful" are placed on nonaccrual status.
"Loss" (grade 9): These assets are considered uncollectible and having such little recoverable value, it is not practical to defer writing off the asset. This classification does not mean the loan has absolutely no recovery or salvage value, but rather it is not practicable or desirable to defer writing off the asset, even though partial recovery may be achieved in the future.
Allowance for credit losses on loans HFI
Credit risk is inherent in the business of extending loans and leases to borrowers and is continuously monitored by management and reflected within the ACL. The ACL is an estimate of life-of-loan losses for the Company's loans HFI. The ACL is a valuation account that is deducted from the amortized cost basis of loans HFI to present the net amount expected to be collected. The estimate of expected credit losses excludes accrued interest receivable on these loans, except for accrued interest related to the Residential-EBO loan pool. Accrued interest receivable, net of an ACL on the Residential-EBO loan pool, is included in Other assets on the Consolidated Balance Sheet. The ACL on loans HFI includes an estimate of future charge-offs as well as an offset for expected recoveries of amounts previously charged-off. The Company formally re-evaluates and establishes the appropriate level of the ACL on a quarterly basis.
Determining the appropriateness of the allowance is complex and requires judgment by management about the effects of matters that are inherently uncertain. In future periods, evaluations of the overall loan portfolio or particular segments of the loan portfolio, in light of the factors and forecasts then prevailing, may result in significant changes in the ACL and provision for credit losses in those future periods. The allowance level is influenced by loan volumes and mix, average remaining maturities, loan performance metrics, asset quality characteristics, delinquency status, historical credit loss experience, and other conditions influencing loss expectations, such as reasonable and supportable forecasts of economic conditions. The methodology for estimating the amount of expected credit losses reported in the ACL has two basic components: first, an asset-specific component involving individual loans that do not share similar risk characteristics with other loans and the measurement of expected credit losses for such individual loans and second, a pooled component for estimated expected credit losses for loans that share similar risk characteristics.
Loans that do not share risk characteristics with other loans
Loans that do not share risk characteristics with other loans are evaluated on an individual basis. Loans evaluated individually are not included in the collective evaluation. These loans consist of loans with unique features or loans that no longer share risk characteristics with other pooled loans. The process for determining whether a loan should be evaluated on an individual basis begins with a determination of credit rating. With the exception of residential loans, all loans graded Substandard or worse with a total commitment of $1.0 million or more are evaluated on an individual basis. For these loans, the allowance is based primarily on the fair value of the underlying collateral, utilizing independent third-party appraisals, and assessment of borrower guarantees.
Loans that share similar risk characteristics with other loans
In estimating the component of the ACL for loans that share similar risk characteristics, loans are segregated into loan segments with shared risk characteristics. The Company's primary portfolio segments align with the methodology applied in estimating the ACL under CECL. Loans are designated and pooled into loan segments based on product types, business lines, and other risk characteristics.
In determining the ACL, the Company derives an estimate of expected credit losses primarily using an expected loss methodology that incorporates risk parameters (PD, LGD, and EAD), which are derived from various vendor models, internally-developed statistical models, or non-statistical estimation approaches. Probability of default is projected in these models or estimation approaches using a single economic scenario and were developed to incorporate relevant information about past events, current conditions, and reasonable and supportable forecasts. With the exception of the Company's residential loan segment, the Company's PD models define default as loans that are 90 days past due, on nonaccrual status, have a charge-off, or obligor bankruptcy. Input reversion is used for the warehouse lending, municipal and nonprofit, equity fund resources, and residential loan portfolio segment models as these loan portfolio segments have limited or no loss history. Under input reversion, economic forecasts revert to their historical trends after a reasonable forecast horizon. Output reversion is used for all other loan portfolio segment models. Under output reversion, the models revert to the Company's historical losses beyond a certain reasonable period by incorporating, after the forecast period, a one-year linear reversion to the long-term reversion rate in year three through the remaining life of the loans within the respective segments. LGDs are typically derived from the Company's historical loss experience. However, for the warehouse lending and municipal and nonprofit loan segments, where the Company has either zero (or near zero) losses, or has a limited loss history through the last economic downturn, certain non-modeled methodologies are employed to estimate LGD. Factors utilized in calculating average LGD vary for each loan segment and are further described below. EAD refers to the Company's exposure to loss at the time of borrower default. For revolving lines of credit, the Company incorporates an expectation of increased line utilization for a higher EAD on defaulted loans based on historical experience. For term loans, EAD is calculated using an amortization schedule based on contractual loan terms, adjusted for a prepayment rate assumption. Prepayment trends are sensitive to interest rates and the macroeconomic environment. Fixed rate loans are more influenced by interest rates, whereas variable rate loans are more influenced by the macroeconomic environment. After the quantitative expected loss estimates are calculated, management then adjusts these estimates to incorporate consideration of different probability weighted economic scenarios, current trends and conditions not captured in the quantitative loss estimates, through the use of qualitative and/or environmental factors.
The following provides credit quality indicators and risk elements most relevant in monitoring and measuring the ACL on loans for each of the loan portfolio segments identified:
Warehouse lending
The warehouse lending portfolio segment consists of mortgage warehouse lines, MSR financing facilities, and note finance loans, which have a monitored borrowing base to mortgage companies and similar lenders and are primarily structured as commercial and industrial loans. The collateral for these loans is primarily comprised of residential whole loans and MSRs, with the borrowing base of these loans tightly monitored and controlled by the Company. The primary support for these loans
takes the form of pledged collateral, with secondary support provided by the capacity of the financial institution. The collateral-driven nature of these loans distinguish them from traditional commercial and industrial loans. These loans are impacted by interest rate shocks, residential lending rates, prepayment assumptions, and general real estate stress. As a result of the unique loan characteristics, limited historical default and loss experience, and the collateral nature of this loan portfolio segment, the Company uses a non-modeled approach to estimate expected credit losses, leveraging grade information, grade migration history, and management judgment.
Municipal and nonprofit
The municipal and nonprofit portfolio segment consists of loans to local governments, government-operated utilities, special assessment districts, hospitals, schools and other nonprofits. These loans are generally, but not exclusively, entered into for the purpose of financing real estate investment or for refinancing existing debt and are primarily structured as commercial and industrial loans. Loans are supported by taxes or utility fees, and in some cases tax liens on real estate, operating revenue of the institution, or other collateral types. While unemployment rates and the market valuation of residential properties have an effect on the tax revenues supporting these loans, these loans tend to be less cyclical in comparison to similar commercial loans due to reliance on diversified tax bases. The Company uses a non-modeled approach to estimate expected credit losses for this portfolio segment, leveraging grade information and historical municipal default rates.
Tech & innovation
The tech & innovation portfolio segment is comprised of commercial loans originated within this business line and are not collateralized by real estate. The source of repayment of these loans is generally expected to be the income generated from the business or contributions from ownership to sustain the business's growth model. Expected credit losses for this loan segment are estimated using internally-developed models. These models incorporate market level and company-specific factors such as financial statement variables, adjusted for the current stage of the credit cycle and for the Company's loan performance data such as delinquency, utilization, maturity, and size of the loan commitment under specific macroeconomic scenarios to produce a probability of default. Macroeconomic variables include average investment to GDP and treasury yields. LGD and the prepayment rate assumption for EAD are driven by unemployment levels for this loan segment.
Equity fund resources
The equity fund resources portfolio segment is comprised of commercial loans to private equity and venture capital funds. The primary source of repayment of these loans is typically uncalled capital commitments from institutional investors and high net worth individuals. The Company uses a non-modeled approach to estimate expected credit losses for this portfolio segment, leveraging loan grade information.
Other commercial and industrial
The other commercial and industrial segment is comprised primarily of commercial and industrial loans to middle market companies and large corporations that are not collateralized by real estate. The models used to estimate expected credit losses for middle-market companies are the same as those used for the tech & innovation portfolio segment. The estimate of expected credit losses for loans to large corporations incorporates the use of an internally-developed PD model tailored to large, publicly traded companies.
Commercial real estate, owner-occupied
The CRE, owner-occupied portfolio segment is comprised of commercial loans collateralized by real estate, where the borrower has a business that occupies the property. These loans are typically entered into for the purpose of providing real estate finance or improvement. The primary source of repayment of these loans is the income generated by the business and where rental or sale of the property may provide secondary support for the loan. These loans are sensitive to general economic conditions as well as the market valuation of CRE properties. The PD estimate for this loan segment is modeled using the same internally-developed model as the commercial and industrial loan segment. LGD for this loan segment is driven by property appreciation and the ratio of fixed investment to GDP. The prepayment rate assumption for EAD is driven by unemployment levels.
Hotel franchise finance
The hotel franchise finance segment is comprised of loans originated within this business line and are collateralized by real estate, where the owner is not the primary tenant. These loans are typically entered into for the purpose of financing or the improvement of commercial investment properties. The primary source of repayment of these loans are the rents paid by tenants and where the sale of the property may provide secondary support for the loan. These loans are sensitive to the market valuation of CRE properties, rental rates, and general economic conditions. The vendor model used to estimate expected credit losses for this loan segment projects PD and EAD based on multiple macroeconomic scenarios by modeling how macroeconomic
conditions affect the commercial real estate market. Real estate market factors utilized in this model include vacancy rate, rental growth rate, net operating income growth rate, and commercial property price changes for each specific property type. The model then incorporates loan and property-level characteristics including debt coverage, leverage, collateral size, seasoning, and property type. LGD for this loan segment is derived from a non-modeled approach that is driven by property appreciation and the prepayment rate assumption for EAD is driven by the property appreciation for fixed rate loans and unemployment levels for variable rate loans.
Other commercial real estate, non-owner occupied
The other commercial real estate, non-owner occupied segment is comprised of loans collateralized by real estate where the owner is not the primary tenant, and not originated within the Company's specialty business lines. The model used to estimate expected credit losses for this loan segment is the same as the model used for the hotel franchise finance portfolio segment.
Residential
The residential loan portfolio segment is comprised of loans collateralized primarily by first liens on 1-4 residential family properties and home equity lines of credit collateralized by either first liens or junior liens on residential properties. The primary source of repayment of these loans is the value of the property and the capacity of the owner to make payments on the loan. Unemployment rates and the market valuation of residential properties will impact the ultimate repayment of these loans. The residential mortgage loan model is a vendor model that projects PD, LGD severity, prepayment rate, and EAD to calculate expected losses. The model is intended to capture the borrower's payment behavior during the lifetime of the residential loan by incorporating loan level characteristics such as loan type, coupon, age, loan-to-value, and credit score and economic conditions such as Home Price Index, interest rate, and unemployment rate. A default event for residential loans is defined as 60 days or more past due, with property appreciation as the driver for LGD results. The prepayment rate assumption for EAD for residential loans is based on industry prepayment history.
PD for HELOCs is derived from an internally-developed model that incorporates loan level information such as delinquency status, loan term, and FICO score and macroeconomic conditions such as property appreciation. LGD for this loan segment is driven by property appreciation and lien position. EAD for HELOCs is calculated based on utilization rate assumptions using a non-modeled approach and also incorporates management judgment.
Residential - EBO
The residential EBO loan portfolio segment is comprised of government guaranteed or insured loans collateralized primarily by first liens on 1-4 residential family properties purchased from GNMA pools, which were at least three months delinquent at the time of purchase. These loans differ from the residential loans included in the Company's Residential loan portfolio segment as the principal balance of these loans are government guaranteed or insured. The Company has not recognized an ACL on this portfolio segment as management's expectation of nonpayment of the amortized cost basis, based on historical losses, adjusted for current and forecasted conditions, is zero.
The estimate of expected credit losses related to accrued interest and other fees for the Residential-EBO loan pool is based on an expected loss methodology that incorporates risk parameters, PD and LGD, which are derived from an internally-developed statistical model. PD is derived from delinquency transition rates based on historical data and LGD is derived from historical losses.
Construction and land development
The construction and land portfolio segment is comprised of loans collateralized by land or real estate, which are entered into for the purpose of real estate development. The primary source of repayment of these loans is the eventual sale or refinance of the completed project and where claims on the property provide secondary support for the loan. These loans are impacted by the market valuation of CRE and residential properties and general economic conditions that have a higher sensitivity to real estate markets compared to other real estate loans. Default risk of a property is driven by loan-specific drivers, including loan-to-value, maturity, origination date, and the MSA in which the property is located, among other factors. The variables used in the internally-developed model include loan level drivers such as origination loan-to-value, loan maturity, and macroeconomic drivers such as property appreciation, MSA level unemployment rate, and national GDP growth. LGD for this loan segment is driven by property appreciation. The prepayment rate assumption for EAD is driven by the property appreciation for fixed rate loans and unemployment levels for variable rate loans.
Other
The other portfolio consists of loans not already captured in one of the aforementioned loan portfolio segments, which include, but may not be limited to, overdraft lines for treasury services, credit cards, consumer loans not collateralized by real estate, and small business loans collateralized by residential real estate. The consumer and small business loans are supported by the capacity of the borrower and the valuation of any collateral. General economic factors such as unemployment will have an effect on these loans. The Company uses a non-modeled approach to estimate expected credit losses, leveraging average historical default rates. LGD for this loan segment is driven by unemployment levels and lien position. The prepayment rate assumption for EAD is driven by the BBB corporate spread for fixed rate loans and unemployment levels for variable rate loans.
Transfers of financial assets
A transfer of a financial asset is accounted for as a sale when control over the asset has been surrendered. Control over a transferred asset is deemed surrendered when the: 1) asset has been isolated from the Company; 2) transferee obtains the right to pledge or exchange the transferred asset; and 3) Company no longer maintains effective control over the transferred asset. If a transfer of a financial asset does not qualify as a sale, the proceeds from the transfer are accounted for as a secured borrowing.
Premises and equipment
Premises and equipment amounts are stated at cost less accumulated depreciation and amortization. Depreciation is computed principally using the straight-line method over the estimated useful lives of the assets. Leasehold improvements are amortized over the shorter of the term of the lease or the estimated life of the improvement. Depreciation and amortization are computed using the following estimated lives:
| | | | | | | | |
| | | Years |
| Bank premises | | 31 |
| Furniture, fixtures, and equipment | | 3 - 15 |
| Leasehold improvements | | 3 - 10 |
| Software | | 1 - 10 |
Management periodically reviews premises and equipment for impairment to determine whether facts and circumstances suggest the value of an asset is not recoverable. Useful lives of these assets are also reviewed periodically with any changes to depreciation recognized prospectively over the new remaining useful life.
Other assets acquired through foreclosure
Other assets acquired through foreclosure consist primarily of properties acquired as a result of, or in-lieu-of, foreclosure. Properties and other repossessed property are classified in Other assets in the Consolidated Balance Sheet and are initially reported at fair value of the asset less estimated selling costs. Subsequent adjustments are based on the lower of carrying value or fair value less estimated costs to sell the property, which is evaluated at least annually. Costs related to the development or improvement of these assets are capitalized and costs related to holding the assets are charged to non-interest expense. When properties with operations are acquired, rental agreements are evaluated to determine lease classification, which is generally operating. Rental income from operating leases is recognized on a straight-line basis over the lease term.
Off-balance sheet credit exposures, including unfunded loan commitments
The Company maintains a separate ACL on off-balance-sheet credit exposures, including unfunded loan commitments, financial guarantees, and letters of credit, which is classified in Other liabilities on the Consolidated Balance Sheet. The ACL on off-balance sheet credit exposures is adjusted through increases or decreases to the provision for credit loss expense. The estimate includes consideration of the likelihood that funding will occur, an estimate of EAD derived from utilization rate assumptions using a non-modeled approach, and PD and LGD estimates derived from the same models and approaches for the Company's other loan portfolio segments described in the ACL on loans HFI section within this note. The Company does not record a credit loss estimate for off-balance sheet credit exposures that are unconditionally cancellable by the Company or for undrawn amounts under such arrangements that may be drawn prior to the cancellation of the arrangement.
Mortgage servicing rights
The Company generates MSRs from its mortgage banking business. When the Company sells mortgage loans in the secondary market and retains the right to service these loans, a servicing right asset is capitalized at the time of sale when the benefits of servicing are deemed to be greater than adequate compensation for performing the servicing activities. MSRs represent the then-current fair value of future net cash flows expected to be realized from performing servicing activities. The Company has elected to subsequently measure MSRs at fair value and report changes in fair value in current period income as a component of Net loan servicing revenue in the Consolidated Income Statement.
The Company may in the ordinary course of business sell MSRs and will recognize, as of the trade date, a gain or loss on the sale equal to the difference between the carrying value of the transferred MSRs and the estimated proceeds to be received as consideration. The Company subsequently derecognizes MSRs when substantially all of the risks and rewards of ownership are irrevocably passed to the transferee and any protection provisions retained by the Company are minor and can be reasonably estimated, which typically occurs on the settlement date. Protection provisions are considered to be minor if the obligation created by such provisions is estimated to be no more than 10 percent of the sales price and the Company retains the risk of prepayment for no more than 120 days. The Company records an estimated liability for retained protection provisions as of the trade date, with any changes in the estimated liability recorded in earnings. In addition, fees to transfer loans associated with the sold MSRs to a new servicer are also recorded on the settlement date. Gains or losses on sales of MSRs, net of retained protection provisions, and transfer fees are included in Net loan servicing revenue in the Consolidated Income Statement.
Leases (lessee)
At inception, contracts are evaluated to determine whether the contract constitutes a lease agreement. For contracts that are determined to be an operating lease, a corresponding ROU asset and operating lease liability are recorded in separate line items on the Consolidated Balance Sheet. A ROU asset represents the Company’s right to use an underlying asset during the lease term and a lease liability represents the Company’s commitment to make contractually obligated lease payments. Operating lease ROU assets and liabilities are recognized at the commencement date of the lease and are based on the present value of lease payments over the lease term. The measurement of the operating lease ROU asset includes any lease payments made and is reduced by lease incentives that are paid or are payable to the Company. Variable lease payments that depend on an index or rate such as the Consumer Price Index are included in lease payments based on the rate in effect at the commencement date of the lease. Lease payments are recognized on a straight-line basis over the lease term as Occupancy expense in the Consolidated Income Statement.
As the rate implicit in the lease is not readily determinable, the Company's incremental collateralized borrowing rate is used to determine the present value of lease payments. This rate gives consideration to the applicable FHLB collateralized borrowing rates and is based on the information available at the commencement date. The Company has elected to apply the short-term lease measurement and recognition exemption to leases with an initial term of 12 months or less; therefore, these leases are not recorded on the Company’s Consolidated Balance Sheet, but rather, lease expense is recognized over the lease term on a straight-line basis. The Company’s lease agreements may include options to extend or terminate the lease. These options are included in the lease term when it is reasonably certain the options will be exercised.
The Company also made an accounting policy election to not separate non-lease components from the associated lease component, and instead account for them together as part of the applicable lease component. The majority of the Company’s non-lease components such as common area maintenance, parking, and taxes are variable, and are expensed as incurred. Variable payment amounts are determined in arrears by the landlord depending on actual costs incurred.
Goodwill and other intangible assets
Goodwill represents the excess of the purchase price in a business combination over the fair value of the identifiable net assets acquired. The Company performs its annual goodwill and intangibles impairment tests as of October 1 each year, or more often if events or circumstances indicate the carrying value may not be recoverable. The Company may first elect to assess, through qualitative factors, whether it is more likely than not goodwill is impaired. If the qualitative assessment indicates potential impairment, a quantitative impairment test is performed. If, based on the quantitative test, a reporting unit's carrying amount exceeds its fair value, a goodwill impairment charge for this difference is recorded to current period earnings as non-interest expense.
The Company’s intangible assets consist of correspondent relationships, operating licenses, tradenames, core deposit intangibles, customer relationships, and developed technology assets that are being amortized over periods between five to 40 years.
The Company considers the remaining useful lives of its intangible assets each reporting period, as required by ASC 350, Intangibles—Goodwill and Other, to determine whether events and circumstances warrant a revision to the remaining period of amortization. If the estimate of an intangible asset’s remaining useful life has changed, the remaining carrying amount of the intangible asset is amortized prospectively over the revised remaining useful life. The Company has not revised its estimates of the useful lives of its intangible assets during the years ended December 31, 2024, 2023, or 2022.
Low income housing and renewable energy tax credits
The Company holds ownership interests in limited partnerships and limited liability companies that invest in affordable housing and renewable energy projects. These investments are designed to generate a return primarily through the realization of federal tax credits and deductions, which may be subject to recapture by taxing authorities if compliance requirements are not met. The Company accounts for its low income housing investments using the proportional amortization method, with the investment amortized through Income tax expense in proportion to the tax credits and other tax benefits received. Renewable energy projects are accounted for under the deferral method, whereby the investment tax credits are reflected as an immediate reduction in income taxes payable and the carrying value of the asset in the period that the investment tax credits are claimed. The deferred tax credits are amortized over the productive life of the underlying renewable energy projects and recognized as income. See "Note 17. Income Taxes" of these Notes to Consolidated Financial Statements for further discussion.
The Company evaluates its interests in these entities to determine whether it has a variable interest and whether it is required to consolidate these entities. A variable interest is an investment or other interest that will absorb portions of an entity's expected losses or receive portions of the entity's expected residual returns. A VIE is broadly defined as an entity where either: 1) the equity investors as a group, if any, lack the power through voting or similar rights to direct the activities of an entity that most significantly impact the entity's economic performance or 2) the equity investment at risk is insufficient to finance that entity's activities without additional subordinated financial support. The Company is required to consolidate a VIE when it is determined to be the primary beneficiary of the VIE's operations.
A variable interest holder is considered to be the primary beneficiary of a VIE if it has both the power to direct the activities of a VIE that most significantly impact the entity's economic performance and has the obligation to absorb losses of, or the right to receive benefits from, the entity that could potentially be significant to the VIE. The Company’s assessment of whether it is the primary beneficiary of a VIE includes consideration of various factors such as: 1) the Company's ability to direct the activities that most significantly impact the entity's economic performance; 2) its form of ownership interest; 3) its representation on the entity's governing body; 4) the size and seniority of its investment; and 5) its ability and the rights of other investors to participate in policy making decisions and to replace the manager of and/or liquidate the entity. The Company is required to evaluate whether to consolidate a VIE both at inception and on an ongoing basis as changes in circumstances require reconsideration.
The Company’s investments in qualified affordable housing and renewable energy projects meet the definition of a VIE as the entities are structured such that the limited partner investors lack substantive voting rights. The general partner or managing member has both the power to direct the activities that most significantly impact the economic performance of the entities and the obligation to absorb losses or the right to receive benefits that could be significant to the entities. Accordingly, as a limited partner, the Company is not the primary beneficiary and is not required to consolidate these entities.
Bank owned life insurance
BOLI is carried at its cash surrender value with changes recorded as Income from bank owned life insurance in the Consolidated Income Statement. The face amount of the underlying life insurance policies totaled $2.1 billion and $452 million as of December 31, 2024 and 2023, respectively. There are no loans offset against the cash surrender values, and there are no restrictions as to the use of proceeds.
Credit linked notes
Credit linked notes are structured to effectively transfer the risk of first losses on a reference pool of loans and are considered to be free standing credit enhancements. These notes are recorded at the amount of the proceeds received, net of debt issuance costs. In addition, as the credit guarantee component of these notes is considered to be free standing, the ACL measured on the reference pool of loans in accordance with ASC 326 is not reduced by the credit guarantee. Rather, a contra debt balance equal to the estimated ACL on the reference pool of loans is recorded, which reduces the carrying value of the notes. The initial contra debt balance and subsequent adjustments are recorded with a corresponding gain or loss on recovery from credit guarantees recognized in earnings.
Stock compensation plans
The Company has an incentive plan that gives the BOD the authority to grant stock awards, consisting of unrestricted stock, stock units, dividend equivalent rights, stock options (incentive and non-qualified), stock appreciation rights, restricted stock, and performance and annual incentive awards. Compensation expense on equity classified stock awards is based on the fair value of the award on the measurement date which, for the Company, is the date of the grant and is recognized ratably over the service period of the award. Forfeitures are estimated at the time of the award grant and revised in subsequent periods if actual forfeitures differ from those estimates.
The fair value of restricted stock and deferred stock unit awards is the market price of the Company’s stock on the date of grant. Certain stock awards, such as the Company's performance stock units, also have performance and market conditions that impact vesting. The fair value of the performance conditions component of these awards is based on the market price of the Company's stock on the date of the grant and the estimated number of shares expected to vest at the end of the performance period. The market-based condition is separately valued as of the grant date and is not subsequently revised based on actual performance. A Monte Carlo valuation model is used to determine the fair value of the market-based condition.
See "Note 13. Stockholders' Equity" of these Notes to Consolidated Financial Statements for further discussion of stock awards.
Dividends
WAL is a legal entity separate and distinct from its subsidiaries. As a holding company with limited significant assets other than the capital stock of its subsidiaries, WAL's ability to pay dividends depends primarily upon the receipt of dividends or other capital distributions from its subsidiaries. The Company's subsidiaries' ability to pay dividends to WAL is subject to, among other things, their individual earnings, financial condition, and need for funds, as well as federal and state governmental policies and regulations applicable to WAL and each of those subsidiaries, which limit the amount that may be paid as dividends without prior approval. In addition, the terms and conditions of other securities the Company issues may restrict its ability to pay dividends to holders of the Company's common stock. For example, if any required payments on outstanding trust preferred securities are not made, WAL would be prohibited from paying cash dividends on its common stock.
Preferred stock
The Company issued and has outstanding an aggregate of 12,000,000 depositary shares, each representing a 1/400th ownership interest in a share of the Company’s 4.250% Fixed-Rate Reset Non-Cumulative Perpetual Preferred Shares, Series A, par value $0.0001 per share, with a liquidation preference of $25 per Depositary Share (equivalent to $10,000 per share of Series A preferred stock). The Company's Series A preferred stock is perpetual preferred stock that is not subject to any mandatory redemption, resulting in classification as permanent equity. Dividends on preferred stock are recognized on the declaration date and are recorded as a reduction of retained earnings.
Treasury shares
The Company separately presents treasury shares, which represent shares surrendered to the Company equal in value to the statutory payroll tax withholding obligations arising from the vesting of employee restricted stock and performance stock unit awards. Treasury shares are carried at cost.
Derivative financial instruments
Derivative instruments are contracts between two or more parties that have a notional amount and an underlying variable, require a small or no initial investment, and allow for the net settlement of positions. A derivative’s notional amount serves as the basis for the payment provision of the contract and takes the form of units, such as shares or dollars. A derivative’s underlying variable is a specified interest rate, security price, commodity price, foreign exchange rate, index, or other variable. The interaction between the notional amount and the underlying variable determines the number of units to be exchanged between the parties and influences the fair value of the derivative contract.
The Company recognizes derivatives as assets or liabilities on the Consolidated Balance Sheet at their fair value in accordance with ASC 815, Derivatives and Hedging. The accounting for changes in the fair value of a derivative instrument depends on whether it has been designated and qualifies as part of a hedging relationship and further, on the type of hedging relationship. Derivative instruments designated in a hedge relationship to mitigate exposure to changes in the fair value of an asset or liability attributable to a particular risk, such as interest rate risk, are considered fair value hedges.
The Company documents its hedge relationships, including identification of the hedging instruments and the hedged items, as well as its risk management objectives and strategies for undertaking the hedge transaction after the derivative contract is executed. At inception, the Company performs a quantitative assessment to determine whether the derivatives used in hedging
transactions are highly effective (as defined in the guidance) in offsetting changes in the fair value of the hedged item. Retrospective effectiveness is assessed, as well as the continued expectation the hedge will remain effective prospectively. After the initial quantitative assessment is performed, on a quarterly basis, the Company performs ongoing qualitative or quantitative hedge effectiveness assessments, as determined at hedge inception. A qualitative assessment takes into consideration any adverse developments related to the counterparty's risk of default and any negative events or circumstances that affect the factors that originally enabled the Company to assess that it could reasonably support an expectation the hedging relationship was and will continue to be highly effective. The Company discontinues hedge accounting prospectively when it is determined a hedge is no longer highly effective. When hedge accounting is discontinued on a fair value hedge that no longer qualifies as an effective hedge, the derivative instrument continues to be reported at fair value on the Consolidated Balance Sheet, but the carrying amount of the hedged item is no longer adjusted for future changes in fair value. The adjustment to the carrying amount of the hedged item that existed at the date hedge accounting is discontinued is amortized over the remaining life of the hedged item into earnings.
The Company uses interest rate contracts to mitigate interest-rate risk associated with changes to the fair value of certain fixed-rate financial instruments (fair value hedges). Changes in the fair value of a derivative that is designated and qualifies as a fair value hedge, along with changes in the fair value of the hedged asset or liability attributable to the hedged risk, are recorded in the same line item as the offsetting loss or gain on the related interest rate contracts during the period of change. For loans, the gain or loss on the hedged item is included in interest income.
Derivative instruments not designated as hedges, referred to as economic hedges, are reported on the Consolidated Balance Sheet at fair value and the changes in fair value are recognized in earnings as non-interest income during the period of change. The Company enters into commitments to purchase mortgage loans that will be held for sale. These loan commitments, described as IRLCs, qualify as derivative instruments, except those that are originated rather than purchased, and intended for HFI classification. Changes in fair value associated with changes in interest rates are economically hedged by utilizing forward sale commitments, interest rate futures, and interest rate swaps. These hedging instruments are typically entered into contemporaneously with IRLCs. Loans that have been or will be purchased or originated may be used to satisfy the Company's forward sale commitments. In addition, derivative financial instruments are also used to economically hedge the Company's MSR portfolio. Changes in the fair value of derivative financial instruments that hedge IRLCs and loans HFS are included in Net gain on loan origination and sale activities in the Consolidated Income Statement. Changes in the fair value of derivative financial instruments that hedge MSRs are included in Net loan servicing revenue in the Consolidated Income Statement.
The Company may in the normal course of business purchase a financial instrument or originate a loan that contains an embedded derivative instrument. Upon purchasing the instrument or originating the loan, the Company assesses whether the economic characteristics of the embedded derivative are clearly and closely related to the economic characteristics of the remaining component of the financial instrument (i.e., the host contract) and whether a separate instrument with the same terms as the embedded instrument would meet the definition of a derivative instrument. When it is determined the embedded derivative possesses economic characteristics that are not clearly and closely related to the economic characteristics of the host contract and a separate instrument with the same terms would qualify as a derivative instrument, the embedded derivative is separated from the host contract and carried at fair value. However, in cases where the host contract is measured at fair value, with changes in fair value reported in current earnings, or the Company is unable to reliably identify and measure an embedded derivative for separation from its host contract, the entire contract is carried on the Consolidated Balance Sheet at fair value and is not designated as a hedging instrument.
Off-balance sheet instruments
In the ordinary course of business, the Company enters into off-balance sheet financial instrument arrangements consisting of commitments to extend credit and letters of credit. Such financial instruments are recorded on the balance sheet when funded. These off-balance sheet financial instruments impact, to varying degrees, elements of credit risk in excess of amounts recognized on the Consolidated Balance Sheet. Losses could be experienced when the Company is contractually obligated to make a payment under these instruments and must seek repayment from the borrower, which may not be as financially sound in the current period as they were when the commitment was originally made. Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract and, in certain instances, may be unconditionally cancellable. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The Company enters into credit arrangements that generally provide for the termination of advances in the event of a covenant violation or other event of default. As commitments may expire without being fully drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the party. The commitments are collateralized by the same types of assets used as loan collateral.
The Company also has off-balance sheet arrangements related to its derivative instruments. Derivative instruments are recognized on the Consolidated Balance Sheet at fair value and their notional values are carried off-balance sheet. See "Note 15. Derivatives and Hedging Activities" of these Notes to Consolidated Financial Statements for further discussion.
Fair values of financial instruments
The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities. ASC 820, Fair Value Measurement, establishes a framework for measuring fair value and a three-level valuation hierarchy for disclosure of fair value measurement, and also sets forth disclosure requirements for fair value measurements. The valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. The Company uses various valuation approaches, including market, income, and/or cost approaches. ASC 820 establishes a hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring observable inputs be used when available. Observable inputs are inputs market participants would use in pricing the asset or liability and are developed based on market data obtained from sources independent of the Company. Unobservable inputs are inputs that reflect the Company’s assumptions about the factors market participants would consider in pricing the asset or liability and are developed based on the best information available in the circumstances. The hierarchy is broken down into three levels based on the reliability of inputs, as follows:
•Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
•Level 2 - Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, prepayment speeds, volatilities, etc.) or model-based valuation techniques where all significant assumptions are observable, either directly or indirectly, in the market.
•Level 3 - Valuation is generated from model-based techniques where one or more significant inputs are not observable, either directly or indirectly, in the market. These unobservable assumptions reflect the Company’s own estimates of assumptions market participants would use in pricing the asset or liability. Valuation techniques may include use of matrix pricing, discounted cash flow models, and similar techniques.
The availability of observable inputs varies based on the nature of the specific financial instrument. To the extent valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. Accordingly, the degree of judgment exercised by the Company in determining fair value is greatest for instruments categorized in Level 3. In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. For disclosure purposes, the lowest level input that is significant to the fair value measurement determines the level in the fair value hierarchy within which the fair value measurement falls in its entirety.
Fair value is a market-based measure considered from the perspective of a market participant who may purchase the asset or assume the liability, rather than an entity-specific measure. When market assumptions are available, ASC 820 requires the Company to consider the assumptions market participants would use to estimate the fair value of the financial instrument at the measurement date.
ASC 825, Financial Instruments, requires disclosure of fair value information about financial instruments, whether or not recognized on the balance sheet, for which it is practicable to estimate value.
Management uses its best judgment in estimating the fair value of the Company’s financial instruments; however, there are inherent limitations in any estimation technique. Therefore, for substantially all financial instruments, the fair value estimates presented herein are not necessarily indicative of the amounts the Company could have realized in a sales transaction at December 31, 2024 and 2023. The estimated fair value amounts for December 31, 2024 and 2023 have been measured as of period-end and have not been re-evaluated or updated for purposes of these Consolidated Financial Statements subsequent to those dates. As such, the estimated fair values of these financial instruments subsequent to the reporting date may be different than the amounts reported at period-end.
The information in "Note 19. Fair Value Accounting" of these Notes to Consolidated Financial Statements should not be interpreted as an estimate of the fair value of the entire Company since a fair value calculation is only required for a limited portion of the Company’s assets and liabilities.
Due to the wide range of valuation techniques and the degree of subjectivity used in making the estimate, comparisons between the Company’s disclosures and those of other companies or banks may not be meaningful.
The following methods and assumptions were used by the Company in estimating the fair value of its financial instruments:
Cash, cash equivalents, and restricted cash
The carrying amounts reported on the Consolidated Balance Sheet for cash and due from banks approximate their fair value.
Investment securities
The fair values of U.S. Treasury and certain other debt securities as well as publicly traded CRA investments and exchange-listed common and preferred stock are based on quoted market prices and are categorized as Level 1 in the fair value hierarchy.
The fair values of debt securities not classified as Level 1 are primarily determined based on matrix pricing. Matrix pricing is a mathematical technique that utilizes observable market inputs including, yield curves, credit ratings, and prepayment speeds. Fair values determined using matrix pricing are generally categorized as Level 2 in the fair value hierarchy. In addition to matrix pricing, the Company uses other pricing sources, including observed prices on publicly traded securities and dealer quotes, to estimate the fair value of debt securities, which are also categorized as Level 2 in the fair value hierarchy.
Loans HFS
Government-insured or guaranteed, agency-conforming, and certain non-agency loans HFS are salable into active markets. Accordingly, the fair value of these loans is based on quoted market or contracted selling prices or a market price equivalent, which are categorized as Level 2 in the fair value hierarchy.
The fair value of certain non-agency loans HFS as well as other loans that become nonsalable into active markets due to the identification of a defect is determined based on valuation techniques that utilize Level 3 inputs.
Loans HFI
The fair value of loans HFI is estimated based on a discounted cash flow methodology using interest rates currently being offered for loans with similar terms to borrowers with similar credit quality and adjustments the Company believes a market participant would consider in determining fair value based on a third-party independent valuation. As a result, the fair value for loans HFI is categorized as Level 3 in the fair value hierarchy.
Mortgage servicing rights
The fair value of MSRs is estimated using a discounted cash flow model that incorporates assumptions a market participant would use in estimating the fair value of servicing rights, including, but not limited to, option adjusted spread, conditional prepayment rate, servicing fee rate, and cost to service. As a result, the fair value for MSRs is categorized as Level 3 in the fair value hierarchy.
Accrued interest receivable and payable
The carrying amounts reported on the Consolidated Balance Sheet for accrued interest receivable and payable approximate their fair values.
Derivative financial instruments
All derivatives are recognized on the Consolidated Balance Sheet at fair value. The valuation methodologies used to estimate the fair value of derivative instruments varies by type. Interest rate contracts, foreign currency contracts, and forward purchase and sales contracts are measured based on valuation techniques using Level 2 inputs, such as quoted market price, contracted selling price, or a market price equivalent. IRLCs are measured based on valuation techniques that consider loan type, underlying loan amount, maturity date, note rate, loan program, and expected settlement date, with Level 3 inputs for the servicing release premium and pull-through rate. These measurements are adjusted at the loan level to consider the servicing release premium and loan pricing adjustment specific to each loan. The base value is then adjusted for the pull-through rate. The pull-through rate and servicing fee multiple are unobservable inputs based on historical experience.
Deposits
The fair value for demand and savings deposits is by definition equal to the amount payable on demand at the reporting date (that is, their carrying amount), as these deposits do not have a contractual term. The carrying amount for variable rate deposit accounts approximates their fair value. Fair values for fixed rate certificates of deposit are estimated using a discounted cash flow calculation that applies both market interest rates and rates currently being offered on certificates to a schedule of
aggregated expected monthly maturities on these deposits. The fair value measurement of deposit liabilities is categorized as Level 2 in the fair value hierarchy.
FHLB advances and repurchase agreements
The fair values of the Company’s borrowings are estimated using discounted cash flow analyses, based on the market rates for similar types of borrowing arrangements. The carrying value of FHLB advances and repurchase agreements approximate their fair values due to their floating rates and short durations or recent execution and have been categorized as Level 2 in the fair value hierarchy.
Credit linked notes
The fair value of credit linked notes is based on observable inputs, when available, and as such, credit linked notes are categorized as Level 2 liabilities.
Subordinated debt
The fair value of subordinated debt is based on the market rate for the respective subordinated debt security. Subordinated debt has been categorized as Level 2 in the fair value hierarchy.
Junior subordinated debt
Junior subordinated debt is valued based on a discounted cash flow model which uses the Treasury Bond rates and the 'BB' rated financial indexes as inputs. Junior subordinated debt has been categorized as Level 3 in the fair value hierarchy.
Income taxes
The Company is subject to income taxes in the United States and files a consolidated federal income tax return with all of its subsidiaries, with the exception of BW Real Estate, Inc. Deferred income taxes are recorded to reflect the effects of temporary differences between the financial reporting carrying amounts of assets and liabilities and their income tax bases using enacted tax rates expected to be in effect when the taxes are actually paid or recovered. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes.
Net DTAs are recorded to the extent these assets will more-likely-than-not be realized. In making these determinations, all available positive and negative evidence is considered, including scheduled reversals of deferred tax liabilities, tax planning strategies, projected future taxable income, and recent operating results. If it is determined that deferred income tax assets to be realized in the future are in excess of their net recorded amount, an adjustment to the valuation allowance will be recorded, which will reduce the Company's provision for income taxes.
A tax benefit from an unrecognized tax benefit may be recognized when it is more-likely-than-not the position will be sustained upon examination, including related appeals or litigation, based on technical merits. Income tax benefits must meet a more-likely-than-not recognition threshold at the effective date to be recognized.
Interest and penalties on income taxes are recognized as part of interest income or expense and non-interest expense, respectively, in the Consolidated Income Statement. See "Note 17. Income Taxes" of these Notes to Consolidated Financial Statements for further discussion on income taxes.
Non-interest income
Non-interest income includes revenue associated with mortgage banking and commercial banking activities, investment securities, equity investments, and BOLI. These non-interest income streams are primarily generated by different types of financial instruments held by the Company for which there is specific accounting guidance and therefore, are not within the scope of ASC 606, Revenue from Contracts with Customers.
Non-interest income amounts within the scope of ASC 606 include certain service charges and fees, debit and credit card interchange fees, and legal settlement services fees. Service charges and fees consist of fees earned from performance of account analysis, general account services, and other deposit account services. These fees are recognized as the related services are provided. Card income includes fees earned from customer use of debit and credit cards, interchange income from merchants, and international charges. Card income is generally within the scope of ASC 310, Receivables; however, certain processing transactions for merchants, such as interchange fees, are within the scope of ASC 606. The Company generally receives payment for its services during the period or at the time services are provided and, therefore, does not have material contract asset or liability balances at period end. Legal settlement service fees relate to payment services provided for the distribution of funds from legal settlements and are recognized upon transfer of funds to a claimant.
2. INVESTMENT SECURITIES
The carrying amounts and fair values of investment securities at December 31, 2024 and 2023 are summarized as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2024 |
| | Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized (Losses) | | Fair Value |
| | (in millions) |
| Held-to-maturity | | | | | | | | |
| Tax-exempt | | $ | 1,350 | | | $ | 1 | | | $ | (180) | | | $ | 1,171 | |
| Private label residential MBS | | 176 | | | — | | | (38) | | | 138 | |
| Total HTM securities | | $ | 1,526 | | | $ | 1 | | | $ | (218) | | | $ | 1,309 | |
| | | | | | | | |
| Available-for-sale debt securities | | | | | | | | |
| Residential MBS issued by GSEs and GNMA | | $ | 6,225 | | | $ | 16 | | | $ | (410) | | | $ | 5,831 | |
| U.S. Treasury securities | | 4,385 | | | 1 | | | (3) | | | 4,383 | |
| Private label residential MBS | | 1,148 | | | — | | | (201) | | | 947 | |
| Tax-exempt | | 921 | | | — | | | (76) | | | 845 | |
| CLO | | 570 | | | — | | | — | | | 570 | |
| Commercial MBS issued by GSEs and GNMA | | 447 | | | 1 | | | (11) | | | 437 | |
| Corporate debt securities | | 407 | | | — | | | (21) | | | 386 | |
| | | | | | | | |
| | | | | | | | |
| Other | | 75 | | | 1 | | | (7) | | | 69 | |
| Total AFS debt securities | | $ | 14,178 | | | $ | 19 | | | $ | (729) | | | $ | 13,468 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2023 |
| | Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized (Losses) | | Fair Value |
| | (in millions) |
| Held-to-maturity | | | | | | | | |
| Tax-exempt | | $ | 1,243 | | | $ | 1 | | | $ | (140) | | | $ | 1,104 | |
| Private label residential MBS | | 186 | | | — | | | (39) | | | 147 | |
| Total HTM securities | | $ | 1,429 | | | $ | 1 | | | $ | (179) | | | $ | 1,251 | |
| | | | | | | | |
| Available-for-sale debt securities | | | | | | | | |
| U.S. Treasury securities | | $ | 4,853 | | | $ | 1 | | | $ | (1) | | | $ | 4,853 | |
| Residential MBS issued by GSEs and GNMA | | 2,328 | | | 3 | | | (359) | | | 1,972 | |
| CLO | | 1,407 | | | 1 | | | (9) | | | 1,399 | |
| Private label residential MBS | | 1,320 | | | 1 | | | (204) | | | 1,117 | |
| Tax-exempt | | 925 | | | — | | | (67) | | | 858 | |
| Commercial MBS issued by GSEs and GNMA | | 531 | | | 8 | | | (9) | | | 530 | |
| Corporate debt securities | | 411 | | | — | | | (44) | | | 367 | |
| Other | | 74 | | | 4 | | | (9) | | | 69 | |
| Total AFS debt securities | | $ | 11,849 | | | $ | 18 | | | $ | (702) | | | $ | 11,165 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
In addition, the Company held equity securities, which primarily consisted of preferred stock and CRA investments, with a fair value of $117 million and $126 million at December 31, 2024 and 2023, respectively. Unrealized gains (losses) on equity securities of $5.1 million and $(1.3) million for the years ended December 31, 2024 and 2023, respectively, were recognized in earnings as a component of Fair value gain (loss) adjustments, net.
Securities with carrying amounts of approximately $4.0 billion and $7.7 billion at December 31, 2024 and 2023, respectively, were pledged for various purposes as required or permitted by law.
The following tables summarize the Company's AFS debt securities in an unrealized loss position, aggregated by major security type and length of time in a continuous unrealized loss position:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2024 |
| Less Than Twelve Months | | More Than Twelve Months | | Total |
| Gross Unrealized Losses | | Fair Value | | Gross Unrealized Losses | | Fair Value | | Gross Unrealized Losses | | Fair Value |
| (in millions) |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| Available-for-sale debt securities | | | | | | | | | | | |
| Residential MBS issued by GSEs and GNMA | $ | 18 | | | $ | 1,793 | | | $ | 392 | | | $ | 1,482 | | | $ | 410 | | | $ | 3,275 | |
| U.S. Treasury securities | 3 | | | 2,185 | | | — | | | — | | | 3 | | | 2,185 | |
| Private label residential MBS | — | | | — | | | 201 | | | 939 | | | 201 | | | 939 | |
| Tax-exempt | 1 | | | 32 | | | 75 | | | 813 | | | 76 | | | 845 | |
| Corporate debt securities (1) | — | | | — | | | 21 | | | 362 | | | 21 | | | 362 | |
| Commercial MBS issued by GSEs and GNMA | 10 | | | 220 | | | 1 | | | 16 | | | 11 | | | 236 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| Other | 2 | | | 32 | | | 5 | | | 25 | | | 7 | | | 57 | |
| Total AFS securities | $ | 34 | | | $ | 4,262 | | | $ | 695 | | | $ | 3,637 | | | $ | 729 | | | $ | 7,899 | |
(1)Includes securities with an ACL that have a fair value of $8 million and unrealized losses of $1 million.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 |
| Less Than Twelve Months | | More Than Twelve Months | | Total |
| Gross Unrealized Losses | | Fair Value | | Gross Unrealized Losses | | Fair Value | | Gross Unrealized Losses | | Fair Value |
| (in millions) |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| Available-for-sale debt securities | | | | | | | | | | | |
| U.S. Treasury securities | $ | 1 | | | $ | 2,208 | | | $ | — | | | $ | — | | | $ | 1 | | | $ | 2,208 | |
| Residential MBS issued by GSEs and GNMA | 3 | | | 174 | | | 356 | | | 1,551 | | | 359 | | | 1,725 | |
| Private label residential MBS | — | | | — | | | 204 | | | 1,020 | | | 204 | | | 1,020 | |
| CLO | — | | | — | | | 9 | | | 845 | | | 9 | | | 845 | |
| Tax-exempt | 3 | | | 67 | | | 64 | | | 773 | | | 67 | | | 840 | |
| Corporate debt securities (1) | — | | | — | | | 44 | | | 359 | | | 44 | | | 359 | |
| Commercial MBS issued by GSEs and GNMA | — | | | — | | | 9 | | | 53 | | | 9 | | | 53 | |
| Other | — | | | — | | | 9 | | | 54 | | | 9 | | | 54 | |
| | | | | | | | | | | |
| Total AFS securities | $ | 7 | | | $ | 2,449 | | | $ | 695 | | | $ | 4,655 | | | $ | 702 | | | $ | 7,104 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
(1)Includes securities with an ACL that have a fair value of $54 million and unrealized losses of $8 million.
The total number of AFS debt securities in an unrealized loss position at December 31, 2024 is 796, compared to 708 at December 31, 2023.
On a quarterly basis, the Company performs an impairment analysis on its AFS debt securities in an unrealized loss position at the end of the period to determine whether credit losses should be recognized on these securities.
Qualitative considerations made by the Company in its impairment analysis are further discussed below.
Government Issued Securities
U.S. Treasury securities and commercial and residential MBS are issued by either government agencies or GSEs. These securities are either explicitly or implicitly guaranteed by the U.S. government, and are highly rated by major rating agencies. Further, principal and interest payments on these securities continue to be made on a timely basis.
Non-Government Issued Securities
Qualitative factors used in the Company's credit loss assessment of its securities that are not issued and guaranteed by the U.S. government include consideration of any adverse conditions related to a specific security, industry, or geographic region of its securities, any credit ratings below investment grade, the payment structure of the security and the likelihood of the issuer to be able to make payments that increase in the future, and failure of the issuer to make any scheduled principal or interest payments.
For the Company's corporate debt and tax-exempt securities, the Company also considers various metrics of the issuer including days of cash on hand, the ratio of long-term debt to total assets, the net change in cash between reporting periods, and consideration of any breach in covenant requirements. The Company's corporate debt securities are primarily investment grade, issuers continue to make timely principal and interest payments, and the unrealized losses on these security portfolios primarily relate to changes in interest rates and other market conditions not considered to be credit-related issues. The Company continues to receive timely principal and interest payments on its tax-exempt securities and the majority of these issuers have revenues pledged for payment of debt service prior to payment of other types of expenses.
The Company performed a targeted impairment analysis on its AFS debt securities issued by regional banks held in its corporate debt securities portfolio. The Company considered the issuers' credit ratings, probability of default, and other factors. As a result of the analysis, a $1.0 million recovery of credit losses was recognized during the year ended December 31, 2024, compared to an $18.5 million provision of credit losses during the year ended December 31, 2023. The provision for credit losses for the year ended December 31, 2023 included recognition of a $17.1 million charge-off for one debt security issued by a regional bank that was sold. The Company does not intend to sell and it is more likely than not the Company will not be required to sell the remainder of these regional bank debt securities prior to their anticipated recovery, therefore, no additional credit losses on the Company's remaining portfolio have been recognized during the year ended December 31, 2024.
For the Company's private label residential MBS, which consist of non-agency collateralized mortgage obligations secured by pools of residential mortgage loans, the Company also considers metrics such as securitization risk weight factor, current credit support, whether there were any mortgage principal losses resulting from defaults in payments on the underlying mortgage collateral, and the credit default rate over the last twelve months. These securities primarily carry investment grade credit ratings, principal and interest payments on these securities continue to be made on a timely basis, and credit support for these securities is considered adequate.
The Company's CLO portfolio consists of highly rated securitization tranches, containing pools of medium to large-sized corporate, high yield loans. These are variable rate securities that have an investment grade rating of Single-A or better. Unrealized losses on these securities are primarily a function of the differential from the offer price and the valuation mid-market price as well as changes in interest rates.
Unrealized losses on the Company's other securities portfolio relate to taxable municipal and trust preferred securities. The Company is continuing to receive timely principal and interest payments on its taxable municipal securities, these securities continue to be highly rated, and the number of days of cash on hand is strong. The Company's trust preferred securities are investment grade and the issuers continue to make timely principal and interest payments.
The following tables present a rollforward by major security type of the ACL on the Company's AFS debt securities:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2024 |
| | Balance, December 31, 2023 | | | | Recovery of Credit Losses | | Charge-offs | | Recoveries | | Balance, December 31, 2024 |
| | (in millions) |
| Available-for-sale securities | | | | | | | | | | | | |
| Corporate debt securities | | $ | 1.4 | | | | | $ | (1.0) | | | $ | — | | | $ | — | | | $ | 0.4 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2023 |
| | Balance, December 31, 2022 | | | | Provision for Credit Losses | | Charge-offs | | Recoveries | | Balance December 31, 2023 |
| | (in millions) |
| Available-for-sale securities | | | | | | | | | | | | |
| Corporate debt securities | | $ | — | | | | | $ | 18.5 | | | $ | (17.1) | | | $ | — | | | $ | 1.4 | |
The credit loss model under ASC 326-20, applicable to HTM debt securities, requires recognition of lifetime expected credit losses through an allowance account at the time the security is purchased.
The following tables present a rollforward by major security type of the ACL on the Company's HTM debt securities:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2024 |
| | Balance, December 31, 2023 | | | | Provision for Credit Losses | | Charge-offs | | Recoveries | | Balance, December 31, 2024 |
| | (in millions) |
| Held-to-maturity debt securities | | | | | | | | | | | | |
| Tax-exempt | | $ | 7.8 | | | | | $ | 8.6 | | | $ | — | | | $ | — | | | $ | 16.4 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2023 |
| | Balance, December 31, 2022 | | | | Provision for Credit Losses | | Charge-offs | | Recoveries | | Balance December 31, 2023 |
| | (in millions) |
| Held-to-maturity debt securities | | | | | | | | | | | | |
| Tax-exempt | | $ | 5.2 | | | | | $ | 2.6 | | | $ | — | | | $ | — | | | $ | 7.8 | |
No allowance has been recognized on the Company's HTM private label residential MBS as losses are not expected due to the Company holding a senior position in these securities.
Accrued interest receivable on HTM securities totaled $5 million at December 31, 2024 and 2023, and is excluded from the estimate of expected credit losses.
The following tables summarize the carrying amount of the Company’s investment ratings position as of December 31, 2024 and 2023, which are updated quarterly and used to monitor the credit quality of the Company's securities:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2024 |
| | AAA | | Split-rated AAA/AA+ | | AA+ to AA- | | A+ to A- | | BBB+ to BBB- | | BB+ and below | | Unrated | | Totals |
| | (in millions) |
| Held-to-maturity | | | | | | | | | | | | | | | | |
| Tax-exempt | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 1,350 | | | $ | 1,350 | |
| Private label residential MBS | | — | | | — | | | — | | | — | | | — | | | — | | | 176 | | | 176 | |
| Total HTM securities (1) | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 1,526 | | | $ | 1,526 | |
| | | | | | | | | | | | | | | | |
| Available-for-sale debt securities | | | | | | | | | | | | | | | | |
| Residential MBS issued by GSEs and GNMA | | $ | — | | | $ | 5,831 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 5,831 | |
| U.S. Treasury securities | | — | | | 4,383 | | | — | | | — | | | — | | | — | | | — | | | 4,383 | |
| Private label residential MBS | | 921 | | | — | | | 26 | | | — | | | — | | | — | | | — | | | 947 | |
| Tax-exempt | | 9 | | | 19 | | | 348 | | | 375 | | | — | | | — | | | 94 | | | 845 | |
| CLO | | 50 | | | — | | | 465 | | | 55 | | | — | | | — | | | — | | | 570 | |
| Commercial MBS issued by GSEs and GNMA | | — | | | 437 | | | — | | | — | | | — | | | — | | | — | | | 437 | |
| Corporate debt securities | | — | | | — | | | — | | | 78 | | | 226 | | | 82 | | | — | | | 386 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| Other | | — | | | 1 | | | 8 | | | 2 | | | 40 | | | 1 | | | 17 | | | 69 | |
| Total AFS securities (1) | | $ | 980 | | | $ | 10,671 | | | $ | 847 | | | $ | 510 | | | $ | 266 | | | $ | 83 | | | $ | 111 | | | $ | 13,468 | |
| | | | | | | | | | | | | | | | |
| Equity securities | | | | | | | | | | | | | | | | |
| Preferred stock | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 50 | | | $ | 29 | | | $ | 12 | | | $ | 91 | |
| CRA investments | | — | | | 26 | | | — | | | — | | | — | | | — | | | — | | | 26 | |
| | | | | | | | | | | | | | | | |
| Total equity securities (1) | | $ | — | | | $ | 26 | | | $ | — | | | $ | — | | | $ | 50 | | | $ | 29 | | | $ | 12 | | | $ | 117 | |
(1)For rated securities, if ratings differ, the Company uses an average of the available ratings by major credit agencies.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2023 |
| | AAA | | Split-rated AAA/AA+ | | AA+ to AA- | | A+ to A- | | BBB+ to BBB- | | BB+ and below | | Unrated | | Totals |
| | (in millions) |
| Held-to-maturity | | | | | | | | | | | | | | | | |
| Tax-exempt | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 1,243 | | | $ | 1,243 | |
| Private label residential MBS | | — | | | — | | | — | | | — | | | — | | | — | | | 186 | | | 186 | |
| Total HTM securities (1) | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 1,429 | | | $ | 1,429 | |
| | | | | | | | | | | | | | | | |
| Available-for-sale debt securities | | | | | | | | | | | | | | | | |
| U.S. Treasury securities | | $ | — | | | $ | 4,853 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 4,853 | |
| Residential MBS issued by GSEs and GNMA | | — | | | 1,972 | | | — | | | — | | | — | | | — | | | — | | | 1,972 | |
| CLO | | 79 | | | — | | | 1,265 | | | 55 | | | — | | | — | | | — | | | 1,399 | |
| Private label residential MBS | | 1,090 | | | — | | | 26 | | | — | | | — | | | 1 | | | — | | | 1,117 | |
| Tax-exempt | | 9 | | | 16 | | | 361 | | | 386 | | | — | | | — | | | 86 | | | 858 | |
| Commercial MBS issued by GSEs and GNMA | | — | | | 530 | | | — | | | — | | | — | | | — | | | — | | | 530 | |
| Corporate debt securities | | — | | | — | | | — | | | 76 | | | 211 | | | 80 | | | — | | | 367 | |
| Other | | — | | | — | | | 9 | | | 11 | | | 28 | | | 4 | | | 17 | | | 69 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| Total AFS securities (1) | | $ | 1,178 | | | $ | 7,371 | | | $ | 1,661 | | | $ | 528 | | | $ | 239 | | | $ | 85 | | | $ | 103 | | | $ | 11,165 | |
| | | | | | | | | | | | | | | | |
| Equity securities | | | | | | | | | | | | | | | | |
| Preferred stock | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 54 | | | $ | 35 | | | $ | 11 | | | $ | 100 | |
| CRA investments | | — | | | 26 | | | — | | | — | | | — | | | — | | | — | | | 26 | |
| | | | | | | | | | | | | | | | |
| Total equity securities (1) | | $ | — | | | $ | 26 | | | $ | — | | | $ | — | | | $ | 54 | | | $ | 35 | | | $ | 11 | | | $ | 126 | |
(1)For rated securities, if ratings differ, the Company uses an average of the available ratings by major credit agencies.
A security is considered to be past due once it is 30 days contractually past due under the terms of the agreement. As of December 31, 2024, the Company did not have a significant amount of investment securities that were past due or on nonaccrual status.
The amortized cost and fair value of the Company's debt securities as of December 31, 2024, by contractual maturities, are shown below. MBS are shown separately as individual MBS are comprised of pools of loans with varying maturities. Therefore, these securities are listed separately in the maturity summary.
| | | | | | | | | | | | | | |
| | December 31, 2024 |
| | Amortized Cost | | Estimated Fair Value |
| | (in millions) |
| Held-to-maturity | | | | |
| Due in one year or less | | $ | 35 | | | $ | 35 | |
| After one year through five years | | 9 | | | 9 | |
| After five years through ten years | | 117 | | | 105 | |
| After ten years | | 1,189 | | | 1,022 | |
| Mortgage-backed securities | | 176 | | | 138 | |
| Total HTM securities | | $ | 1,526 | | | $ | 1,309 | |
| | | | |
| Available-for-sale | | | | |
| Due in one year or less | | $ | 4,404 | | | $ | 4,402 | |
| After one year through five years | | 172 | | | 167 | |
| After five years through ten years | | 548 | | | 531 | |
| After ten years | | 1,234 | | | 1,153 | |
| Mortgage-backed securities | | 7,820 | | | 7,215 | |
| Total AFS securities | | $ | 14,178 | | | $ | 13,468 | |
The following table presents gross gains and losses on sales of investment securities:
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2024 | | 2023 | | 2022 |
| | (in millions) |
| Available-for-sale securities | | | | | | |
| Gross gains | | $ | 19.6 | | | $ | 4.0 | | | $ | 7.5 | |
| Gross losses | | (2.2) | | | (44.4) | | | (0.2) | |
| Net gain (loss) on AFS securities | | $ | 17.4 | | | $ | (40.4) | | | $ | 7.3 | |
| | | | | | |
| Equity securities | | | | | | |
| Gross gains | | $ | — | | | $ | — | | | $ | — | |
| Gross losses | | — | | | (0.4) | | | (0.5) | |
| Net loss on equity securities | | $ | — | | | $ | (0.4) | | | $ | (0.5) | |
During the years ended December 31, 2024, 2023, and 2022, the Company sold AFS securities with a carrying value of $4.5 billion, $1.6 billion and $170 million, respectively, and recognized a net gain (loss) of $17.4 million, $(40.4) million, and $7.3 million, respectively. During the year ended December 31, 2024, U.S. Treasury securities and MBS were sold to secure gains, while CLOs were sold as part of the Company's efforts to shift the investment portfolio mix toward high quality liquid assets. During the year ended December 31, 2023, losses on AFS securities sales related primarily to sales of CLO securities that were executed as part of the Company's balance sheet repositioning strategy. Lastly, during the year ended December 31, 2022, AFS securities sales were largely related to the Company's interest rate management actions to secure gains on tax-exempt municipal securities that were purchased at a discount at the onset of the pandemic.
3. LOANS HELD FOR SALE
The Company purchases and originates residential mortgage loans primarily through its AmeriHome mortgage banking business channel that are held for sale or securitization.
The following is a summary of loans HFS by type:
| | | | | | | | | | | | | | |
| | December 31, |
| | 2024 | | 2023 |
| | (in millions) |
| Government-insured or guaranteed: | | | | |
| EBO (1) | | $ | — | | | $ | 2 | |
| Non-EBO | | 764 | | | 498 | |
| Total government-insured or guaranteed | | 764 | | | 500 | |
| Agency-conforming | | 1,502 | | | 899 | |
| Non-agency | | 20 | | | 3 | |
| Total loans HFS | | $ | 2,286 | | | $ | 1,402 | |
(1) EBO loans are delinquent FHA, VA, or USDA loans purchased from GNMA pools under the terms of the GNMA MBS program that can be repooled when loans are brought current either through the borrower's reperformance or through completion of a loan modification.
The following is a summary of the net gain on loan purchase, origination, and sale activities on residential mortgage loans to be sold or securitized:
| | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2024 | | 2023 |
| | (in millions) |
| Mortgage servicing rights capitalized upon sale of loans | | $ | 922.8 | | | $ | 864.5 | |
| Net proceeds from sale of loans (1) | | (820.0) | | | (785.6) | |
| Provision for and change in estimate of liability for losses under representations and warranties, net | | 5.0 | | | 5.2 | |
| Change in fair value | | (17.0) | | | 15.0 | |
| | | | |
| Change in fair value of derivatives: | | | | |
| Unrealized gain (loss) on derivatives | | 61.4 | | | (18.4) | |
| Realized (loss) gain on derivatives | | (3.3) | | | 55.4 | |
| Total change in fair value of derivatives | | 58.1 | | | 37.0 | |
| Net gain on residential mortgage loans HFS | | $ | 148.9 | | | $ | 136.1 | |
| Loan acquisition and origination fees | | 57.4 | | | 57.4 | |
| Net gain on loan origination and sale activities | | $ | 206.3 | | | $ | 193.5 | |
(1) Represents the difference between cash proceeds received upon settlement and loan basis.
4. LOANS, LEASES AND ALLOWANCE FOR CREDIT LOSSES
The composition of the Company's HFI loan portfolio is as follows:
| | | | | | | | | | | | | | | | |
| | December 31, | | |
| | 2024 | | 2023 | | |
| | (in millions) | | |
| Warehouse lending | | $ | 8,207 | | | $ | 6,618 | | | |
| Municipal & nonprofit | | 1,620 | | | 1,554 | | | |
| Tech & innovation | | 3,383 | | | 2,808 | | | |
| Equity fund resources | | 884 | | | 845 | | | |
| Other commercial and industrial | | 9,175 | | | 7,452 | | | |
| CRE - owner occupied | | 1,675 | | | 1,658 | | | |
| Hotel franchise finance | | 3,815 | | | 3,855 | | | |
| Other CRE - non-owner occupied | | 6,342 | | | 5,974 | | | |
| Residential | | 12,961 | | | 13,287 | | | |
| Residential - EBO | | 972 | | | 1,223 | | | |
| Construction and land development | | 4,468 | | | 4,862 | | | |
| Other | | 174 | | | 161 | | | |
| Total loans HFI | | 53,676 | | | 50,297 | | | |
| Allowance for credit losses | | (374) | | | (337) | | | |
| Total loans HFI, net of allowance | | $ | 53,302 | | | $ | 49,960 | | | |
Loans classified as HFI are stated at the amount of unpaid principal, adjusted for net deferred fees and costs, premiums and discounts on acquired and purchased loans, and an ACL. Net deferred loan fees of $106 million and $108 million reduced the carrying value of loans as of December 31, 2024 and 2023, respectively. Net unamortized purchase premiums on acquired and purchased loans of $175 million and $177 million increased the carrying value of loans as of December 31, 2024 and 2023, respectively.
Nonaccrual and Past Due Loans
Loans are placed on nonaccrual status when management determines the full repayment of principal and collection of interest according to contractual terms is no longer likely, generally when the loan becomes 90 days or more past due.
The following tables present nonperforming loan balances by loan portfolio segment:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2024 |
| | Nonaccrual with No Allowance for Credit Loss | | Nonaccrual with an Allowance for Credit Loss | | Total Nonaccrual | | Loans Past Due 90 Days or More and Still Accruing |
| | (in millions) |
| | | | | | | | |
| Municipal & nonprofit | | $ | — | | | $ | 5 | | | $ | 5 | | | $ | — | |
| Tech & innovation | | 3 | | | 57 | | | 60 | | | — | |
| Equity fund resources | | — | | | 1 | | | 1 | | | — | |
| Other commercial and industrial | | 11 | | | 6 | | | 17 | | | — | |
| CRE - owner occupied | | 5 | | | — | | | 5 | | | — | |
| | | | | | | | |
| Other CRE - non-owner occupied | | 172 | | | 71 | | | 243 | | | — | |
| Residential | | — | | | 88 | | | 88 | | | — | |
| Residential - EBO | | — | | | — | | | — | | | 326 | |
| Construction and land development | | 55 | | | 1 | | | 56 | | | — | |
| Other | | 1 | | | — | | | 1 | | | — | |
| Total | | $ | 247 | | | $ | 229 | | | $ | 476 | | | $ | 326 | |
Loans contractually delinquent by 90 days or more and still accruing totaled $326 million at December 31, 2024 and consisted of government guaranteed EBO residential loans.
Additionally, the recorded investment of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process totaled $99 million at December 31, 2024.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2023 |
| | Nonaccrual with No Allowance for Credit Loss | | Nonaccrual with an Allowance for Credit Loss | | Total Nonaccrual | | Loans Past Due 90 Days or More and Still Accruing |
| | (in millions) |
| | | | | | | | |
| Municipal & nonprofit | | $ | — | | | $ | 6 | | | $ | 6 | | | $ | — | |
| Tech & innovation | | 23 | | | 10 | | | 33 | | | — | |
| | | | | | | | |
| Other commercial and industrial | | 19 | | | 34 | | | 53 | | | — | |
| CRE - owner occupied | | 8 | | | 1 | | | 9 | | | — | |
| | | | | | | | |
| Other CRE - non-owner occupied | | 82 | | | 1 | | | 83 | | | — | |
| Residential | | — | | | 70 | | | 70 | | | — | |
| Residential - EBO | | — | | | — | | | — | | | 399 | |
| Construction and land development | | 19 | | | — | | | 19 | | | 42 | |
| | | | | | | | |
| Total | | $ | 151 | | | $ | 122 | | | $ | 273 | | | $ | 441 | |
Loans contractually delinquent by 90 days or more and still accruing totaled $441 million at December 31, 2023 and consisted of government guaranteed EBO residential loans and construction and land development loans.
The reduction in interest income associated with loans on nonaccrual status was approximately $24.5 million, $12.3 million, and $4.7 million for the years ended December 31, 2024, 2023, and 2022, respectively.
The following tables present an aging analysis of past due loans by loan portfolio segment:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2024 |
| | Current | | 30-59 Days Past Due | | 60-89 Days Past Due | | Over 90 days Past Due | | Total Past Due | | Total Nonaccrual | | Total |
| | (in millions) |
| Warehouse lending | | $ | 8,207 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 8,207 | |
| Municipal & nonprofit | | 1,615 | | | — | | | — | | | — | | | — | | | 5 | | | 1,620 | |
| Tech & innovation | | 3,320 | | | 3 | | | — | | | — | | | 3 | | | 60 | | | 3,383 | |
| Equity fund resources | | 883 | | | — | | | — | | | — | | | — | | | 1 | | | 884 | |
| Other commercial and industrial | | 9,157 | | | 1 | | | — | | | — | | | 1 | | | 17 | | | 9,175 | |
| CRE - owner occupied | | 1,670 | | | — | | | — | | | — | | | — | | | 5 | | | 1,675 | |
| Hotel franchise finance | | 3,785 | | | — | | | 30 | | | — | | | 30 | | | — | | | 3,815 | |
| Other CRE - non-owner occupied | | 6,097 | | | — | | | 2 | | | — | | | 2 | | | 243 | | | 6,342 | |
| Residential | | 12,818 | | | 45 | | | 10 | | | — | | | 55 | | | 88 | | | 12,961 | |
| Residential - EBO | | 463 | | | 107 | | | 76 | | | 326 | | | 509 | | | — | | | 972 | |
| Construction and land development | | 4,412 | | | — | | | — | | | — | | | — | | | 56 | | | 4,468 | |
| Other | | 172 | | | 1 | | | — | | | — | | | 1 | | | 1 | | | 174 | |
| Total loans | | $ | 52,599 | | | $ | 157 | | | $ | 118 | | | $ | 326 | | | $ | 601 | | | $ | 476 | | | $ | 53,676 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2023 |
| | Current | | 30-59 Days Past Due | | 60-89 Days Past Due | | Over 90 days Past Due | | Total Past Due | | Total Nonaccrual | | Total |
| | (in millions) |
| Warehouse lending | | $ | 6,618 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 6,618 | |
| Municipal & nonprofit | | 1,548 | | | — | | | — | | | — | | | — | | | 6 | | | 1,554 | |
| Tech & innovation | | 2,775 | | | — | | | — | | | — | | | — | | | 33 | | | 2,808 | |
| Equity fund resources | | 845 | | | — | | | — | | | — | | | — | | | — | | | 845 | |
| Other commercial and industrial | | 7,386 | | | 13 | | | — | | | — | | | 13 | | | 53 | | | 7,452 | |
| CRE - owner occupied | | 1,618 | | | — | | | 31 | | | — | | | 31 | | | 9 | | | 1,658 | |
| Hotel franchise finance | | 3,824 | | | 15 | | | 16 | | | — | | | 31 | | | — | | | 3,855 | |
| Other CRE - non-owner occupied | | 5,891 | | | — | | | — | | | — | | | — | | | 83 | | | 5,974 | |
| Residential | | 13,129 | | | 68 | | | 20 | | | — | | | 88 | | | 70 | | | 13,287 | |
| Residential - EBO | | 545 | | | 173 | | | 106 | | | 399 | | | 678 | | | — | | | 1,223 | |
| Construction and land development | | 4,801 | | | — | | | — | | | 42 | | | 42 | | | 19 | | | 4,862 | |
| Other | | 160 | | | 1 | | | — | | | — | | | 1 | | | — | | | 161 | |
| Total loans | | $ | 49,140 | | | $ | 270 | | | $ | 173 | | | $ | 441 | | | $ | 884 | | | $ | 273 | | | $ | 50,297 | |
Credit Quality Indicators
The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans individually to classify the loans as to credit risk. This analysis is performed on a quarterly basis. The risk rating categories are described in "Note 1. Summary of Significant Accounting Policies" of these Notes to Consolidated Financial Statements. The following tables present risk ratings by loan portfolio segment and origination year. The origination year is the year of origination or renewal.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Term Loan Amortized Cost Basis by Origination Year | | Revolving Loans Amortized Cost Basis | | Total |
| As of and for the year ended December 31, 2024 | 2024 | | 2023 | | 2022 | | 2021 | | 2020 | | Prior | | |
| (in millions) |
| Warehouse lending | | | | | | | | | | | | | | | |
| Pass | $ | 205 | | | $ | 545 | | | $ | 264 | | | $ | — | | | $ | 278 | | | $ | — | | | $ | 6,915 | | | $ | 8,207 | |
| Special mention | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| Classified | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| Total | $ | 205 | | | $ | 545 | | | $ | 264 | | | $ | — | | | $ | 278 | | | $ | — | | | $ | 6,915 | | | $ | 8,207 | |
| Current period gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | | | | |
| Municipal & nonprofit | | | | | | | | | | | | | | | |
| Pass | $ | 175 | | | $ | 89 | | | $ | 195 | | | $ | 144 | | | $ | 160 | | | $ | 833 | | | $ | 1 | | | $ | 1,597 | |
| Special mention | — | | | — | | | 7 | | | — | | | 11 | | | — | | | — | | | 18 | |
| Classified | — | | | — | | | — | | | — | | | — | | | 5 | | | — | | | 5 | |
| Total | $ | 175 | | | $ | 89 | | | $ | 202 | | | $ | 144 | | | $ | 171 | | | $ | 838 | | | $ | 1 | | | $ | 1,620 | |
| Current period gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | | | | |
| Tech & innovation | | | | | | | | | | | | | | | |
| Pass | $ | 1,378 | | | $ | 475 | | | $ | 301 | | | $ | 89 | | | $ | — | | | $ | 61 | | | $ | 903 | | | $ | 3,207 | |
| Special mention | 26 | | | 15 | | | 16 | | | 11 | | | — | | | — | | | 7 | | | 75 | |
| Classified | 30 | | | 7 | | | 45 | | | 3 | | | — | | | — | | | 16 | | | 101 | |
| Total | $ | 1,434 | | | $ | 497 | | | $ | 362 | | | $ | 103 | | | $ | — | | | $ | 61 | | | $ | 926 | | | $ | 3,383 | |
| Current period gross charge-offs | $ | 1.2 | | | $ | 1.5 | | | $ | 19.1 | | | $ | — | | | $ | 3.6 | | | $ | — | | | $ | 3.2 | | | $ | 28.6 | |
| | | | | | | | | | | | | | | |
| Equity fund resources | | | | | | | | | | | | | | | |
| Pass | $ | 6 | | | $ | 78 | | | $ | 24 | | | $ | 32 | | | $ | 2 | | | $ | — | | | $ | 741 | | | $ | 883 | |
| Special mention | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| Classified | 1 | | | — | | | — | | | — | | | — | | | — | | | — | | | 1 | |
| Total | $ | 7 | | | $ | 78 | | | $ | 24 | | | $ | 32 | | | $ | 2 | | | $ | — | | | $ | 741 | | | $ | 884 | |
| Current period gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | | | | |
| Other commercial and industrial | | | | | | | | | | | | | | | |
| Pass | $ | 2,217 | | | $ | 973 | | | $ | 801 | | | $ | 324 | | | $ | 75 | | | $ | 155 | | | $ | 4,456 | | | $ | 9,001 | |
| Special mention | 1 | | | — | | | 38 | | | 1 | | | — | | | — | | | 3 | | | 43 | |
| Classified | 11 | | | 86 | | | 10 | | | 18 | | | 2 | | | 4 | | | — | | | 131 | |
| Total | $ | 2,229 | | | $ | 1,059 | | | $ | 849 | | | $ | 343 | | | $ | 77 | | | $ | 159 | | | $ | 4,459 | | | $ | 9,175 | |
| Current period gross charge-offs | $ | — | | | $ | 0.2 | | | $ | 1.0 | | | $ | 4.7 | | | $ | — | | | $ | 0.3 | | | $ | 1.1 | | | $ | 7.3 | |
| | | | | | | | | | | | | | | |
| CRE - owner occupied | | | | | | | | | | | | | | | |
| Pass | $ | 231 | | | $ | 159 | | | $ | 323 | | | $ | 298 | | | $ | 146 | | | $ | 465 | | | $ | 29 | | | $ | 1,651 | |
| Special mention | 2 | | | — | | | 1 | | | 1 | | | — | | | 1 | | | — | | | 5 | |
| Classified | — | | | — | | | 12 | | | 3 | | | — | | | 4 | | | — | | | 19 | |
| Total | $ | 233 | | | $ | 159 | | | $ | 336 | | | $ | 302 | | | $ | 146 | | | $ | 470 | | | $ | 29 | | | $ | 1,675 | |
| Current period gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 0.3 | | | $ | — | | | $ | 0.3 | |
| | | | | | | | | | | | | | | |
| Hotel franchise finance | | | | | | | | | | | | | | | |
| Pass | $ | 1,036 | | | $ | 522 | | | $ | 1,204 | | | $ | 405 | | | $ | 33 | | | $ | 342 | | | $ | 132 | | | $ | 3,674 | |
| Special mention | 98 | | | — | | | 14 | | | — | | | — | | | — | | | — | | | 112 | |
| Classified | — | | | — | | | 29 | | | — | | | — | | | — | | | — | | | 29 | |
| Total | $ | 1,134 | | | $ | 522 | | | $ | 1,247 | | | $ | 405 | | | $ | 33 | | | $ | 342 | | | $ | 132 | | | $ | 3,815 | |
| Current period gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | 1.4 | | | $ | — | | | $ | 1.5 | | | $ | — | | | $ | 2.9 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Term Loan Amortized Cost Basis by Origination Year | | Revolving Loans Amortized Cost Basis | | Total |
| As of and for the year ended December 31, 2024 | 2024 | | 2023 | | 2022 | | 2021 | | 2020 | | Prior | | |
| (in millions) |
| Other CRE - non-owner occupied | | | | | | | | | | | | | | | |
| Pass | $ | 1,056 | | | $ | 1,388 | | | $ | 1,589 | | | $ | 557 | | | $ | 250 | | | $ | 264 | | | $ | 588 | | | $ | 5,692 | |
| Special mention | 75 | | | — | | | 59 | | | — | | | 2 | | | 2 | | | — | | | 138 | |
| Classified | 34 | | | 244 | | | 173 | | | 48 | | | 12 | | | 1 | | | — | | | 512 | |
| Total | $ | 1,165 | | | $ | 1,632 | | | $ | 1,821 | | | $ | 605 | | | $ | 264 | | | $ | 267 | | | $ | 588 | | | $ | 6,342 | |
| Current period gross charge-offs | $ | — | | | $ | 21.8 | | | $ | 9.5 | | | $ | 22.7 | | | $ | — | | | $ | — | | | $ | — | | | $ | 54.0 | |
| | | | | | | | | | | | | | | |
| Residential | | | | | | | | | | | | | | | |
| Pass | $ | 659 | | | $ | 231 | | | $ | 3,331 | | | $ | 7,519 | | | $ | 762 | | | $ | 421 | | | $ | 28 | | | $ | 12,951 | |
| Special mention | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| Classified | — | | | 2 | | | 41 | | | 33 | | | 4 | | | 8 | | | — | | | 88 | |
| Cumulative fair value hedging adjustment | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (78) | |
| Total | $ | 659 | | | $ | 233 | | | $ | 3,372 | | | $ | 7,552 | | | $ | 766 | | | $ | 429 | | | $ | 28 | | | $ | 12,961 | |
| Current period gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | | | | |
| Residential - EBO | | | | | | | | | | | | | | | |
| Pass | $ | 1 | | | $ | 15 | | | $ | 12 | | | $ | 200 | | | $ | 447 | | | $ | 297 | | | $ | — | | | $ | 972 | |
| Special mention | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| Classified | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| Total | $ | 1 | | | $ | 15 | | | $ | 12 | | | $ | 200 | | | $ | 447 | | | $ | 297 | | | $ | — | | | $ | 972 | |
| Current period gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | | | | |
| Construction and land development | | | | | | | | | | | | | | |
| Pass | $ | 798 | | | $ | 525 | | | $ | 1,526 | | | $ | 62 | | | $ | 2 | | | $ | — | | | $ | 1,487 | | | $ | 4,400 | |
| Special mention | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| Classified | — | | | 38 | | | 30 | | | — | | | — | | | — | | | — | | | 68 | |
| Total | $ | 798 | | | $ | 563 | | | $ | 1,556 | | | $ | 62 | | | $ | 2 | | | $ | — | | | $ | 1,487 | | | $ | 4,468 | |
| Current period gross charge-offs | $ | — | | | $ | — | | | $ | 1.5 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 1.5 | |
| | | | | | | | | | | | | | | |
| Other | | | | | | | | | | | | | | | |
| Pass | $ | 24 | | | $ | — | | | $ | 8 | | | $ | 2 | | | $ | 13 | | | $ | 72 | | | $ | 52 | | | $ | 171 | |
| Special mention | — | | | — | | | — | | | — | | | — | | | 1 | | | — | | | 1 | |
| Classified | 1 | | | — | | | — | | | — | | | — | | | 1 | | | — | | | 2 | |
| Total | $ | 25 | | | $ | — | | | $ | 8 | | | $ | 2 | | | $ | 13 | | | $ | 74 | | | $ | 52 | | | $ | 174 | |
| Current period gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 0.6 | | | $ | 0.1 | | | $ | 0.7 | |
| | | | | | | | | | | | | | | |
| Total by Risk Category | | | | | | | | | | | | | | | |
| Pass | $ | 7,786 | | | $ | 5,000 | | | $ | 9,578 | | | $ | 9,632 | | | $ | 2,168 | | | $ | 2,910 | | | $ | 15,332 | | | $ | 52,406 | |
| Special mention | 202 | | | 15 | | | 135 | | | 13 | | | 13 | | | 4 | | | 10 | | | 392 | |
| Classified | 77 | | | 377 | | | 340 | | | 105 | | | 18 | | | 23 | | | 16 | | | 956 | |
| Cumulative fair value hedging adjustment | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (78) | |
| Total | $ | 8,065 | | | $ | 5,392 | | | $ | 10,053 | | | $ | 9,750 | | | $ | 2,199 | | | $ | 2,937 | | | $ | 15,358 | | | $ | 53,676 | |
| Current period gross charge-offs | $ | 1.2 | | | $ | 23.5 | | | $ | 31.1 | | | $ | 28.8 | | | $ | 3.6 | | | $ | 2.7 | | | $ | 4.4 | | | $ | 95.3 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Term Loan Amortized Cost Basis by Origination Year | | Revolving Loans Amortized Cost Basis | | Total |
| As of and for the year ended December 31, 2023 | 2023 | | 2022 | | 2021 | | 2020 | | 2019 | | Prior | | |
| (in millions) |
| Warehouse lending | | | | | | | | | | | | | | | |
| Pass | $ | 582 | | | $ | 323 | | | $ | 7 | | | $ | 289 | | | $ | — | | | $ | — | | | $ | 5,391 | | | $ | 6,592 | |
| Special mention | — | | | — | | | — | | | — | | | — | | | — | | | 26 | | | 26 | |
| Classified | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| Total | $ | 582 | | | $ | 323 | | | $ | 7 | | | $ | 289 | | | $ | — | | | $ | — | | | $ | 5,417 | | | $ | 6,618 | |
| Current period gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | | | | |
| Municipal & nonprofit | | | | | | | | | | | | | | | |
| Pass | $ | 102 | | | $ | 167 | | | $ | 176 | | | $ | 169 | | | $ | 68 | | | $ | 848 | | | $ | — | | | $ | 1,530 | |
| Special mention | — | | | 7 | | | — | | | 11 | | | — | | | — | | | — | | | 18 | |
| Classified | — | | | — | | | — | | | — | | | 6 | | | — | | | — | | | 6 | |
| Total | $ | 102 | | | $ | 174 | | | $ | 176 | | | $ | 180 | | | $ | 74 | | | $ | 848 | | | $ | — | | | $ | 1,554 | |
| Current period gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | | | | |
| Tech & innovation | | | | | | | | | | | | | | | |
| Pass | $ | 758 | | | $ | 774 | | | $ | 206 | | | $ | 22 | | | $ | 66 | | | $ | 38 | | | $ | 816 | | | $ | 2,680 | |
| Special mention | 5 | | | 30 | | | 12 | | | — | | | — | | | — | | | 1 | | | 48 | |
| Classified | 15 | | | 52 | | | 1 | | | 5 | | | — | | | — | | | 7 | | | 80 | |
| Total | $ | 778 | | | $ | 856 | | | $ | 219 | | | $ | 27 | | | $ | 66 | | | $ | 38 | | | $ | 824 | | | $ | 2,808 | |
| Current period gross charge-offs | $ | 1.7 | | | $ | 1.1 | | | $ | 0.6 | | | $ | 3.5 | | | $ | — | | | $ | — | | | $ | — | | | $ | 6.9 | |
| | | | | | | | | | | | | | | |
| Equity fund resources | | | | | | | | | | | | | | | |
| Pass | $ | 154 | | | $ | 62 | | | $ | 21 | | | $ | 3 | | | $ | 1 | | | $ | — | | | $ | 604 | | | $ | 845 | |
| Special mention | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| Classified | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| Total | $ | 154 | | | $ | 62 | | | $ | 21 | | | $ | 3 | | | $ | 1 | | | $ | — | | | $ | 604 | | | $ | 845 | |
| Current period gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | | | | |
| Other commercial and industrial | | | | | | | | | | | | | | | |
| Pass | $ | 1,610 | | | $ | 1,454 | | | $ | 559 | | | $ | 185 | | | $ | 77 | | | $ | 196 | | | $ | 3,186 | | | $ | 7,267 | |
| Special mention | 90 | | | 1 | | | 1 | | | — | | | — | | | — | | | 1 | | | 93 | |
| Classified | 1 | | | 25 | | | 59 | | | 2 | | | 4 | | | — | | | 1 | | | 92 | |
| Total | $ | 1,701 | | | $ | 1,480 | | | $ | 619 | | | $ | 187 | | | $ | 81 | | | $ | 196 | | | $ | 3,188 | | | $ | 7,452 | |
| Current period gross charge-offs | $ | 0.8 | | | $ | 3.4 | | | $ | 13.2 | | | $ | 3.9 | | | $ | 0.3 | | | $ | 0.2 | | | $ | 0.9 | | | $ | 22.7 | |
| | | | | | | | | | | | | | | |
| CRE - owner occupied | | | | | | | | | | | | | | | |
| Pass | $ | 165 | | | $ | 344 | | | $ | 322 | | | $ | 163 | | | $ | 132 | | | $ | 444 | | | $ | 40 | | | $ | 1,610 | |
| Special mention | — | | | — | | | — | | | — | | | — | | | 1 | | | — | | | 1 | |
| Classified | 2 | | | 1 | | | 4 | | | 1 | | | 1 | | | 38 | | | — | | | 47 | |
| Total | $ | 167 | | | $ | 345 | | | $ | 326 | | | $ | 164 | | | $ | 133 | | | $ | 483 | | | $ | 40 | | | $ | 1,658 | |
| Current period gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | | | | |
| Hotel franchise finance | | | | | | | | | | | | | | | |
| Pass | $ | 593 | | | $ | 1,535 | | | $ | 566 | | | $ | 95 | | | $ | 419 | | | $ | 165 | | | $ | 132 | | | $ | 3,505 | |
| Special mention | 34 | | | — | | | 66 | | | — | | | 35 | | | 68 | | | — | | | 203 | |
| Classified | 24 | | | 8 | | | 48 | | | — | | | 43 | | | 24 | | | — | | | 147 | |
| Total | $ | 651 | | | $ | 1,543 | | | $ | 680 | | | $ | 95 | | | $ | 497 | | | $ | 257 | | | $ | 132 | | | $ | 3,855 | |
| Current period gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | | | | |
| Other CRE - non-owner occupied | | | | | | | | | | | | | | | |
| Pass | $ | 1,832 | | | $ | 1,784 | | | $ | 754 | | | $ | 457 | | | $ | 166 | | | $ | 206 | | | $ | 387 | | | $ | 5,586 | |
| Special mention | 164 | | | — | | | 16 | | | 43 | | | 28 | | | — | | | — | | | 251 | |
| Classified | 28 | | | — | | | 93 | | | 1 | | | 14 | | | 1 | | | — | | | 137 | |
| Total | $ | 2,024 | | | $ | 1,784 | | | $ | 863 | | | $ | 501 | | | $ | 208 | | | $ | 207 | | | $ | 387 | | | $ | 5,974 | |
| Current period gross charge-offs | $ | — | | | $ | — | | | $ | 5.1 | | | $ | — | | | $ | — | | | $ | 0.1 | | | $ | — | | | $ | 5.2 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Term Loan Amortized Cost Basis by Origination Year | | Revolving Loans Amortized Cost Basis | | Total |
| As of and for the year ended December 31, 2023 | 2023 | | 2022 | | 2021 | | 2020 | | 2019 | | Prior | | |
| (in millions) |
| Residential | | | | | | | | | | | | | | | |
| Pass | $ | 324 | | | $ | 3,573 | | | $ | 7,985 | | | $ | 819 | | | $ | 270 | | | $ | 207 | | | $ | 20 | | | $ | 13,198 | |
| Special mention | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| Classified | 1 | | | 26 | | | 33 | | | 4 | | | 4 | | | 2 | | | — | | | 70 | |
| Cumulative fair value hedging adjustment | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 19 | |
| Total | $ | 325 | | | $ | 3,599 | | | $ | 8,018 | | | $ | 823 | | | $ | 274 | | | $ | 209 | | | $ | 20 | | | $ | 13,287 | |
| Current period gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | | | | |
| Residential - EBO | | | | | | | | | | | | | | | |
| Pass | $ | 2 | | | $ | 8 | | | $ | 227 | | | $ | 534 | | | $ | 231 | | | $ | 221 | | | $ | — | | | $ | 1,223 | |
| Special mention | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| Classified | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| Total | $ | 2 | | | $ | 8 | | | $ | 227 | | | $ | 534 | | | $ | 231 | | | $ | 221 | | | $ | — | | | $ | 1,223 | |
| Current period gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | | | | |
| Construction and land development | | | | | | | | | | | | | | | |
| Pass | $ | 1,013 | | | $ | 2,231 | | | $ | 385 | | | $ | 10 | | | $ | — | | | $ | — | | | $ | 1,151 | | | $ | 4,790 | |
| Special mention | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| Classified | 1 | | | 19 | | | — | | | 52 | | | — | | | — | | | — | | | 72 | |
| Total | $ | 1,014 | | | $ | 2,250 | | | $ | 385 | | | $ | 62 | | | $ | — | | | $ | — | | | $ | 1,151 | | | $ | 4,862 | |
| Current period gross charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | | | | |
| Other | | | | | | | | | | | | | | | |
| Pass | $ | 4 | | | $ | 10 | | | $ | 3 | | | $ | 11 | | | $ | 3 | | | $ | 62 | | | $ | 66 | | | $ | 159 | |
| Special mention | — | | | — | | | — | | | — | | | — | | | 1 | | | — | | | 1 | |
| Classified | — | | | — | | | — | | | — | | | — | | | 1 | | | — | | | 1 | |
| Total | $ | 4 | | | $ | 10 | | | $ | 3 | | | $ | 11 | | | $ | 3 | | | $ | 64 | | | $ | 66 | | | $ | 161 | |
| Current period gross charge-offs | $ | — | | | $ | 0.2 | | | $ | — | | | $ | — | | | $ | — | | | $ | 0.2 | | | $ | — | | | $ | 0.4 | |
| | | | | | | | | | | | | | | |
| Total by Risk Category | | | | | | | | | | | | | | | |
| Pass | $ | 7,139 | | | $ | 12,265 | | | $ | 11,211 | | | $ | 2,757 | | | $ | 1,433 | | | $ | 2,387 | | | $ | 11,793 | | | $ | 48,985 | |
| Special mention | 293 | | | 38 | | | 95 | | | 54 | | | 63 | | | 70 | | | 28 | | | 641 | |
| Classified | 72 | | | 131 | | | 238 | | | 65 | | | 72 | | | 66 | | | 8 | | | 652 | |
| Cumulative fair value hedging adjustment | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 19 | |
| Total | $ | 7,504 | | | $ | 12,434 | | | $ | 11,544 | | | $ | 2,876 | | | $ | 1,568 | | | $ | 2,523 | | | $ | 11,829 | | | $ | 50,297 | |
| Current period gross charge-offs | $ | 2.5 | | | $ | 4.7 | | | $ | 18.9 | | | $ | 7.4 | | | $ | 0.3 | | | $ | 0.5 | | | $ | 0.9 | | | $ | 35.2 | |
Restructurings for Borrowers Experiencing Financial Difficulty
The following tables present the amortized cost basis of loans HFI that were modified during the period by loan portfolio segment:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Amortized Cost Basis at December 31, 2024 |
| | Payment Delay and Term Extension | | Term Extension | | Interest Rate Reduction | | Payment Delay | | Total | | % of Total Class of Financing Receivable |
| Year Ended | | (dollars in millions) |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Tech & innovation | | $ | — | | | $ | 5 | | | $ | 1 | | | $ | 41 | | | $ | 47 | | | 1.4 | % |
| | | | | | | | | | | | |
| Other commercial and industrial | | — | | | 7 | | | — | | | 86 | | | 93 | | | 1.0 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Other CRE - non-owner occupied | | — | | | 46 | | | — | | | 111 | | | 157 | | | 2.5 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Total | | $ | — | | | $ | 58 | | | $ | 1 | | | $ | 238 | | | $ | 297 | | | 0.6 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Amortized Cost Basis at December 31, 2023 |
| | Payment Delay and Term Extension | | Term Extension | | Interest Rate Reduction | | Payment Delay | | Total | | % of Total Class of Financing Receivable |
| Year Ended | | (dollars in millions) |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Tech & innovation | | $ | 1 | | | $ | 6 | | | $ | — | | | $ | 8 | | | $ | 15 | | | 0.5 | % |
| | | | | | | | | | | | |
| Other commercial and industrial | | — | | | 23 | | | — | | | 8 | | | 31 | | | 0.4 | |
| CRE - owner occupied | | — | | | 3 | | | — | | | — | | | 3 | | | 0.2 | |
| Hotel franchise finance | | — | | | 37 | | | — | | | — | | | 37 | | | 1.0 | |
| Other CRE - non-owner occupied | | — | | | 119 | | | — | | | — | | | 119 | | | 2.0 | |
| Residential | | — | | | — | | | — | | | 1 | | | 1 | | | 0.0 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Total | | $ | 1 | | | $ | 188 | | | $ | — | | | $ | 17 | | | $ | 206 | | | 0.4 | % |
The performance of these modified loans is monitored for 12 months following the modification. As of December 31, 2024, modified loans of $128 million were current with contractual payments and $169 million were on nonaccrual status. As of December 31, 2023, modified loans of $95 million were current with contractual payments and $111 million were on nonaccrual status.
In the normal course of business, the Company also modifies EBO loans, which are delinquent FHA, VA, or USDA insured or guaranteed loans repurchased under the terms of the GNMA MBS program and can be repooled or resold when loans are brought current either through the borrower's reperformance or completion of a loan modification. During the years ended December 31, 2024 and 2023, the Company completed modifications of EBO loans with an amortized cost of $366 million and $225 million, respectively. These modifications were largely payment delays and term extensions. Certain of these loans were repooled or resold after modification and are no longer included in the pool of loan modifications being monitored for future performance. As of December 31, 2024, modified EBO loans consisted of $29 million in loans that were current to 89 days delinquent and $11 million in loans 90 days or more delinquent. As of December 31, 2023, modified EBO loans consisted of $26 million in loans that were current to 89 days delinquent and $12 million in loans 90 days or more delinquent.
Collateral-Dependent Loans
The following table presents the amortized cost basis of collateral-dependent loans by loan portfolio segment:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, |
| | 2024 | | 2023 |
| | Real Estate Collateral | | Other Collateral | | Total | | Real Estate Collateral | | Other Collateral | | Total |
| | (in millions) |
| | | | | | | | | | | | |
| Municipal & nonprofit | | $ | — | | | $ | 5 | | | $ | 5 | | | $ | — | | | $ | 6 | | | $ | 6 | |
| Tech & innovation | | — | | | 5 | | | 5 | | | — | | | — | | | — | |
| | | | | | | | | | | | |
| Other commercial and industrial | | — | | | 11 | | | 11 | | | — | | | 29 | | | 29 | |
| CRE - owner occupied | | 16 | | | — | | | 16 | | | 43 | | | — | | | 43 | |
| Hotel franchise finance | | 29 | | | — | | | 29 | | | 104 | | | — | | | 104 | |
| Other CRE - non-owner occupied | | 474 | | | — | | | 474 | | | 136 | | | — | | | 136 | |
| | | | | | | | | | | | |
| Construction and land development | | 67 | | | — | | | 67 | | | 71 | | | — | | | 71 | |
| | | | | | | | | | | | |
| Total | | $ | 586 | | | $ | 21 | | | $ | 607 | | | $ | 354 | | | $ | 35 | | | $ | 389 | |
The Company did not identify any significant changes in the extent to which collateral secures its collateral dependent loans, whether in the form of general deterioration or from other factors during the year ended December 31, 2024.
Allowance for Credit Losses
The ACL consists of the ACL on funded loans HFI and an ACL on unfunded loan commitments. The ACL on HTM securities is estimated separately from loans, see "Note 2. Investment Securities" of these Notes to Consolidated Financial Statements for further discussion. Management considers the level of ACL to be a reasonable and supportable estimate of expected credit losses inherent within the Company's HFI loan portfolio as of December 31, 2024.
The below tables reflect the activity in the ACL on loans HFI by loan portfolio segment, which includes an estimate of future recoveries:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2024 |
| | Balance, December 31, 2023 | | Provision for (Recovery of) Credit Losses | | Charge-offs | | Recoveries | | Balance, December 31, 2024 |
| | (in millions) |
| Warehouse lending | | $ | 5.8 | | | $ | 0.6 | | | $ | — | | | $ | — | | | $ | 6.4 | |
| Municipal & nonprofit | | 14.7 | | | — | | | — | | | — | | | 14.7 | |
| Tech & innovation | | 42.1 | | | 42.3 | | | 28.6 | | | (0.1) | | | 55.9 | |
| Equity fund resources | | 1.3 | | | 0.3 | | | — | | | — | | | 1.6 | |
| Other commercial and industrial | | 81.4 | | | 2.7 | | | 7.3 | | | (1.0) | | | 77.8 | |
| CRE - owner occupied | | 6.0 | | | (2.4) | | | 0.3 | | | (0.1) | | | 3.4 | |
| Hotel franchise finance | | 33.4 | | | 4.1 | | | 2.9 | | | (0.7) | | | 35.3 | |
| Other CRE - non-owner occupied | | 96.0 | | | 92.4 | | | 54.0 | | | — | | | 134.4 | |
| Residential | | 23.1 | | | (3.4) | | | — | | | — | | | 19.7 | |
| Residential - EBO | | — | | | — | | | — | | | — | | | — | |
| Construction and land development | | 30.4 | | | (7.6) | | | 1.5 | | | — | | | 21.3 | |
| Other | | 2.5 | | | 1.4 | | | 0.7 | | | (0.1) | | | 3.3 | |
| Total | | $ | 336.7 | | | $ | 130.4 | | | $ | 95.3 | | | $ | (2.0) | | | $ | 373.8 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2023 |
| | Balance, December 31, 2022 | | Provision for (Recovery of) Credit Losses | | Charge-offs | | Recoveries | | Balance, December 31, 2023 |
| | (in millions) |
| Warehouse lending | | $ | 8.4 | | | $ | (2.6) | | | $ | — | | | $ | — | | | $ | 5.8 | |
| Municipal & nonprofit | | 15.9 | | | (1.2) | | | — | | | — | | | 14.7 | |
| Tech & innovation | | 30.8 | | | 18.2 | | | 6.9 | | | — | | | 42.1 | |
| Equity fund resources | | 6.4 | | | (5.1) | | | — | | | — | | | 1.3 | |
| Other commercial and industrial | | 85.9 | | | 13.2 | | | 22.7 | | | (5.0) | | | 81.4 | |
| CRE - owner occupied | | 7.1 | | | (1.1) | | | — | | | — | | | 6.0 | |
| Hotel franchise finance | | 46.9 | | | (13.5) | | | — | | | — | | | 33.4 | |
| Other CRE - non-owner occupied | | 47.4 | | | 53.8 | | | 5.2 | | | — | | | 96.0 | |
| Residential | | 30.4 | | | (7.4) | | | — | | | (0.1) | | | 23.1 | |
| Residential - EBO | | — | | | — | | | — | | | — | | | — | |
| Construction and land development | | 27.4 | | | 3.0 | | | — | | | — | | | 30.4 | |
| Other | | 3.1 | | | (0.4) | | | 0.4 | | | (0.2) | | | 2.5 | |
| Total | | $ | 309.7 | | | $ | 56.9 | | | $ | 35.2 | | | $ | (5.3) | | | $ | 336.7 | |
Accrued interest receivable of $272 million and $281 million at December 31, 2024 and 2023, respectively, was excluded from the estimate of credit losses. Whereas, accrued interest receivable related to the Company's Residential-EBO loan portfolio segment was included in the estimate of credit losses and had an allowance of $1 million and $4 million as of December 31, 2024 and 2023, respectively. Accrued interest receivable, net of any allowance, is included in Other assets on the Consolidated Balance Sheet.
In addition to the ACL on funded loans HFI, the Company maintains a separate ACL related to off-balance sheet credit exposures, including unfunded loan commitments. This allowance is included in Other liabilities on the Consolidated Balance Sheet.
The below table reflects the activity in the ACL on unfunded loan commitments:
| | | | | | | | | | | | | | | | | | |
| | | | Year Ended December 31, |
| | | | | | 2024 | | 2023 |
| | | | | | (in millions) |
| Balance, beginning of period | | | | | | $ | 31.6 | | | $ | 47.0 | |
| Provision for (recovery of) credit losses | | | | | | 7.9 | | | (15.4) | |
| Balance, end of period | | | | | | $ | 39.5 | | | $ | 31.6 | |
The following tables disaggregate the Company's ACL on funded loans HFI and loan balances by measurement methodology:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2024 |
| | Loans | | Allowance |
| | Collectively Evaluated for Credit Loss | | Individually Evaluated for Credit Loss | | Total | | Collectively Evaluated for Credit Loss | | Individually Evaluated for Credit Loss | | Total |
| | (in millions) |
| Warehouse lending | | $ | 8,207 | | | $ | — | | | $ | 8,207 | | | $ | 6.4 | | | $ | — | | | $ | 6.4 | |
| Municipal & nonprofit | | 1,615 | | | 5 | | | 1,620 | | | 14.1 | | | 0.6 | | | 14.7 | |
| Tech & innovation | | 3,283 | | | 100 | | | 3,383 | | | 33.6 | | | 22.3 | | | 55.9 | |
| Equity fund resources | | 884 | | | — | | | 884 | | | 1.6 | | | — | | | 1.6 | |
| Other commercial and industrial | | 9,047 | | | 128 | | | 9,175 | | | 75.5 | | | 2.3 | | | 77.8 | |
| CRE - owner occupied | | 1,658 | | | 17 | | | 1,675 | | | 3.4 | | | — | | | 3.4 | |
| Hotel franchise finance | | 3,786 | | | 29 | | | 3,815 | | | 35.3 | | | — | | | 35.3 | |
| Other CRE - non-owner occupied | | 5,830 | | | 512 | | | 6,342 | | | 90.3 | | | 44.1 | | | 134.4 | |
| Residential | | 12,961 | | | — | | | 12,961 | | | 19.7 | | | — | | | 19.7 | |
| Residential EBO | | 972 | | | — | | | 972 | | | — | | | — | | | — | |
| Construction and land development | | 4,401 | | | 67 | | | 4,468 | | | 21.3 | | | — | | | 21.3 | |
| Other | | 173 | | | 1 | | | 174 | | | 3.3 | | | — | | | 3.3 | |
| Total | | $ | 52,817 | | | $ | 859 | | | $ | 53,676 | | | $ | 304.5 | | | $ | 69.3 | | | $ | 373.8 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2023 |
| | Loans | | Allowance |
| | Collectively Evaluated for Credit Loss | | Individually Evaluated for Credit Loss | | Total | | Collectively Evaluated for Credit Loss | | Individually Evaluated for Credit Loss | | Total |
| | (in millions) |
| Warehouse lending | | $ | 6,618 | | | $ | — | | | $ | 6,618 | | | $ | 5.8 | | | $ | — | | | $ | 5.8 | |
| Municipal & nonprofit | | 1,548 | | | 6 | | | 1,554 | | | 13.7 | | | 1.0 | | | 14.7 | |
| Tech & innovation | | 2,729 | | | 79 | | | 2,808 | | | 38.3 | | | 3.8 | | | 42.1 | |
| Equity fund resources | | 845 | | | — | | | 845 | | | 1.3 | | | — | | | 1.3 | |
| Other commercial and industrial | | 7,362 | | | 90 | | | 7,452 | | | 64.6 | | | 16.8 | | | 81.4 | |
| CRE - owner occupied | | 1,613 | | | 45 | | | 1,658 | | | 6.0 | | | — | | | 6.0 | |
| Hotel franchise finance | | 3,708 | | | 147 | | | 3,855 | | | 33.4 | | | — | | | 33.4 | |
| Other CRE - non-owner occupied | | 5,838 | | | 136 | | | 5,974 | | | 96.0 | | | — | | | 96.0 | |
| Residential | | 13,287 | | | — | | | 13,287 | | | 23.1 | | | — | | | 23.1 | |
| Residential EBO | | 1,223 | | | — | | | 1,223 | | | — | | | — | | | — | |
| Construction and land development | | 4,791 | | | 71 | | | 4,862 | | | 30.4 | | | — | | | 30.4 | |
| Other | | 161 | | | — | | | 161 | | | 2.5 | | | — | | | 2.5 | |
| Total | | $ | 49,723 | | | $ | 574 | | | $ | 50,297 | | | $ | 315.1 | | | $ | 21.6 | | | $ | 336.7 | |
Loan Purchases and Sales
Loan purchases during the years ended December 31, 2024 and 2023 totaled $1.7 billion and $1.6 billion, respectively, which primarily consisted of commercial and industrial and residential loan purchases. There were no loans purchased with more-than-insignificant deterioration in credit quality during the years ended December 31, 2024 and 2023.
In the normal course of business, the Company also repurchases guaranteed or insured loans under the terms of the GNMA MBS program which can be repooled when loans are brought current either through the borrower's reperformance or completion of a loan modification and have demonstrated sustained performance for a period of time. The Company repurchased $385 million of such EBO loans during the year ended December 31, 2024. Prior to repurchase, these loans are classified as loans eligible for repurchase, which is included as a component of Other assets on the Consolidated Balance Sheet.
During the year ended December 31, 2024, the Company sold loans with a carrying value of approximately $729 million. The Company recognized charge-offs totaling $3.4 million and a net loss of $6.6 million on these loan sales. As part of the Company's balance sheet repositioning efforts, during the year ended December 31, 2023, loans with a carrying value of approximately $7.9 billion were transferred to HFS. A net loss of $123.4 million was recognized related to these transfers and any subsequent loan sales. Of the loans transferred to HFS, $4.9 billion were disposed of and approximately $2.4 billion were returned to HFI.
5. MORTGAGE SERVICING RIGHTS
The following table presents the changes in fair value of the Company's MSR portfolio related to its mortgage banking business and other information related to its servicing portfolio:
| | | | | | | | | | | | | |
| Year Ended December 31, | | |
| 2024 | | 2023 | | |
| (in millions) | | |
| Balance, beginning of period | $ | 1,124 | | | $ | 1,148 | | | |
| Additions from loans sold with servicing rights retained | 923 | | | 865 | | | |
| Carrying value of MSRs sold | (905) | | | (800) | | | |
| Change in fair value | 144 | | | 11 | | | |
| Mark to market adjustments | — | | | 4 | | | |
| Realization of cash flows | (159) | | | (104) | | | |
| Balance, end of period | $ | 1,127 | | | $ | 1,124 | | | |
| | | | | |
| Unpaid principal balance of mortgage loans serviced for others | $ | 61,089 | | | $ | 68,647 | | | |
Changes in the fair value of MSRs are recorded as Net loan servicing revenue in the Consolidated Income Statement. Due to the regulatory capital impact of MSRs on capital ratios, the Company sells certain MSRs and related servicing advances in the normal course of business. The Company may also sell excess servicing spread related to certain mortgage loans serviced by the Company. During the year ended December 31, 2024, the Company recognized a net gain of $8.5 million on MSR sales. The UPB of loans underlying these sales totaled $56.2 billion for the year ended December 31, 2024. During the year ended December 31, 2023, the Company recognized a net loss of $9.1 million on MSR sales. The UPB of loans underlying these sales totaled $60.1 billion for the year ended December 31, 2023. As of December 31, 2024 and 2023, the Company had a remaining receivable balance of $37 million and $41 million, respectively, related to holdbacks on MSR sales for servicing transfers, which are recorded in Other assets on the Consolidated Balance Sheet.
The Company receives loan servicing fees, net of subservicing costs, based on the UPB of the underlying loans. Loan servicing fees are collected from payments made by borrowers. The Company may receive other remuneration from rights to various borrower contracted fees, such as late charges, collateral reconveyance charges, and non-sufficient funds fees. Contractually specified servicing fees, late fees, and ancillary income associated with the Company's MSR portfolio totaled $254.2 million and $233.7 million for the years ended December 31, 2024 and 2023, respectively, which are recorded as Net loan servicing revenue in the Consolidated Income Statement.
In accordance with its contractual loan servicing obligations, the Company is required to advance funds to or on behalf of investors when borrowers do not make payments. The Company advances property taxes and insurance premiums for borrowers who have insufficient funds in escrow accounts, plus any other costs to preserve real estate properties. The Company may also advance funds to maintain, repair, and market foreclosed real estate properties. The Company is entitled to recover all or a portion of the advances from borrowers of reinstated and performing loans, from the proceeds of liquidated properties or from the government agency or GSE guarantor of charged-off loans. Servicing advances are charged-off when they are deemed
to be uncollectible. As of December 31, 2024 and 2023, net servicing advances totaled $84 million and $87 million, respectively, which are recorded as Other assets on the Consolidated Balance Sheet.
The following table presents the effect of hypothetical changes in the fair value of MSRs caused by assumed immediate changes in the below inputs that are used to determine fair value:
| | | | | | | | | | |
| | December 31, 2024 | | |
| | (in millions) |
| Fair value of mortgage servicing rights | | $ | 1,127 | | | |
| Increase (decrease) in fair value resulting from: | | | | |
| Interest rate change of 50 basis points | | | | |
| Adverse change | | (64) | | | |
| Favorable change | | 49 | | | |
| Option adjusted spread change of 50 basis points | | | | |
| Increase | | (25) | | | |
| Decrease | | 26 | | | |
| Conditional prepayment rate change of 1% | | | | |
| Increase | | (30) | | | |
| Decrease | | 33 | | | |
| Cost to service change of 10% | | | | |
| Increase | | (13) | | | |
| Decrease | | 13 | | | |
Sensitivities are hypothetical changes in fair value and cannot be extrapolated because the relationship of changes in assumptions to changes in fair value may not be linear. In addition, the offsetting effect of hedging activities are not contemplated in these results and further, the effect of a variation in a particular assumption is calculated without changing any other assumptions, whereas a change in one factor may result in changes to another. Accordingly, no assurance can be given that actual results would be consistent with the results of these estimates. As a result, actual future changes in MSR values may differ significantly from those reported.
6. PREMISES AND EQUIPMENT
The following is a summary of the major categories of premises and equipment:
| | | | | | | | | | | | | | |
| | | December 31, |
| | | 2024 | | 2023 |
| | | (in millions) |
| Bank premises | | $ | 96 | | | $ | 96 | |
| Construction in progress | | 62 | | | 82 | |
| Furniture, fixtures, and equipment | | 125 | | | 108 | |
| Land and improvements | | 32 | | | 32 | |
| Leasehold improvements | | 98 | | | 85 | |
| Software | | 225 | | | 142 | |
| Total | | 638 | | | 545 | |
| Accumulated depreciation and amortization | | (277) | | | (206) | |
| Premises and equipment, net | | $ | 361 | | | $ | 339 | |
Depreciation and amortization expense totaled $71.0 million, $49.5 million, and $31.8 million for the years ended December 31, 2024, 2023, and 2022, respectively.
7. OTHER ASSETS ACQUIRED THROUGH FORECLOSURE
Other assets acquired through foreclosure consist primarily of properties acquired as a result of, or in-lieu-of, foreclosure. At December 31, 2024 and 2023, the Company had a repossessed asset balance of $52 million and $8 million, respectively, net of a valuation allowance of $5 million and $4 million, respectively.
The majority of the repossessed asset balance at December 31, 2024 related to a single office property. The Company held five properties at December 31, 2024 and 2023.
8. LEASES
The Company has operating leases under which it leases its branch offices, corporate headquarters, and other offices. As of December 31, 2024, and 2023, the Company's operating lease ROU asset totaled $128 million and $145 million, respectively, and operating lease liability totaled $159 million and $179 million, respectively. A weighted average discount rate of 3.08%, 2.96%, and 2.81% was used in the measurement of the ROU asset and lease liability as of December 31, 2024, 2023, and 2022 respectively.
The Company's leases have remaining lease terms of one to nine years, with a weighted average lease term of 5.9 years, 6.6 years, and 7.4 years at December 31, 2024, 2023, and 2022, respectively. Some leases include multiple five-year renewal options. The Company’s decision to exercise these renewal options is based on an assessment of its current business needs and market factors at the time of the renewal. The Company has no leases for which the option to renew is reasonably certain and therefore, options to renew were not factored into the calculation of its ROU asset and lease liability as of December 31, 2024.
The following is a schedule of the Company's operating lease liabilities by contractual maturity as of December 31, 2024:
| | | | | | | | |
| | (in millions) |
| 2025 | | $ | 32 | |
| 2026 | | 30 | |
| 2027 | | 28 | |
| 2028 | | 27 | |
| 2029 | | 25 | |
| Thereafter | | 33 | |
| Total lease payments | | $ | 175 | |
| Less: imputed interest | | 16 | |
| Total present value of lease liabilities | | $ | 159 | |
The Company has no additional operating leases that will commence within the next 12 months.
Total operating lease costs of $28.8 million and other lease costs of $6.0 million, which include common area maintenance, parking, and taxes during the year ended December 31, 2024, were included as part of Occupancy expense in the Consolidated Income Statement. For the year ended December 31, 2023, operating lease costs and other lease costs totaled $28.8 million and $4.9 million, respectively, and for the year ended December 31, 2022, totaled $25.4 million and $4.0 million, respectively. Short-term lease costs were not material for the years ended December 31, 2024, 2023, and 2022.
The below table shows the supplemental cash flow information related to the Company's operating leases:
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2024 | | 2023 | | 2022 |
| | (in millions) |
| Cash paid for amounts included in the measurement of operating lease liabilities | | $ | 31.6 | | | $ | 19.3 | | | $ | 15.1 | |
| Right-of-use assets obtained in exchange for new operating lease liabilities | | 6.4 | | | 6.3 | | | 51.6 | |
9. GOODWILL AND OTHER INTANGIBLE ASSETS
Goodwill represents the excess consideration paid for net assets acquired in a business combination over their fair value. Goodwill and other intangible assets acquired in a business combination that are determined to have an indefinite useful life are not subject to amortization, but are subsequently evaluated for impairment at least annually. The Company performs its annual goodwill and intangibles impairment tests as of October 1 each year, or more often if events or circumstances indicate the carrying value may not be recoverable.
During the years ended December 31, 2024 and 2022, there were no events or circumstances that indicated an interim impairment test of goodwill or other intangible assets was necessary. During the year ended December 31, 2023, due to the industry disruption from the bank failures in early 2023, the Company performed an interim Step 0 goodwill impairment assessment as of each interim quarter end date. The Step 0 assessment included assessing the financial performance of the Company and analyzing qualitative factors applicable to the Company. As of each interim assessment date, management concluded that the long-term financial performance of the Company was not significantly altered as a result of these events or circumstances. Accordingly, it was determined that it was more likely than not the fair value of the Company and its reporting units exceeded their respective carrying values as of each interim assessment date.
For the Company's annual goodwill impairment assessment as of October 1, 2024 and 2023, the Company elected to perform a Step 1 assessment. The Step 1 assessment employed income and a market approaches in determining the fair value of the Company’s reporting units. The income approach utilized the reporting unit's forecasted cash flows (including a terminal value approach to estimate cash flows beyond the final year of the forecast) and the reporting unit's estimated cost of equity as the discount rate to estimate value. Forecasted cash flows included estimates of earnings projections, growth, and credit loss expectations. The market approach relied upon valuation multiples derived from stock prices and enterprise values of publicly traded companies and also incorporated a control premium to develop an estimate of value. As of October 1, 2022, the Company performed a qualitative goodwill impairment assessment. Based on the analyses performed, the Company determined the fair value of the Company and its reporting units exceeded their respective carrying values and therefore, goodwill impairment charges were not recorded during the years ended December 31, 2024, 2023 and 2022.
In addition, the Company's annual intangibles impairment assessment as of October 1, 2024, 2023 and 2022 indicated intangible assets were not impaired. Therefore, no impairment charges related to the Company's intangible assets were recorded during the years ended December 31, 2024, 2023 and 2022.
Below is a summary of the Company's goodwill by reporting unit:
| | | | | | | | | | | | | | |
| | December 31, |
| | 2024 | | 2023 |
| | (in millions) |
| Commercial banking (1) | | $ | 290 | | | $ | 290 | |
| Mortgage banking (2) | | 200 | | | 200 | |
| Legal banking (3) | | 37 | | | 37 | |
| Total | | $ | 527 | | | $ | 527 | |
(1) This reporting unit offers a standard suite of commercial banking products and services through its traditional branch network, working together with the Company's national platform to provide specialized financial services, and is included within the Company's Commercial reportable segment.
(2) This reporting unit offers mortgage lending products and services and is included within the Company's Consumer Related reportable segment.
(3) This reporting unit provides specialized banking services to law firms and claims administrators, including settlement payment solutions, and is included within the Company's Consumer Related reportable segment.
The following is a summary of the Company's acquired intangible assets:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2024 | | December 31, 2023 |
| | Gross Carrying Amount | | Accumulated Amortization | | Net Carrying Amount | | Gross Carrying Amount | | Accumulated Amortization | | Net Carrying Amount |
| | (in millions) |
| Subject to amortization | | | | | | | | | | | | |
| Core deposits | | $ | 14 | | | $ | 13 | | | $ | 1 | | | $ | 14 | | | $ | 12 | | | $ | 2 | |
| Correspondent customer relationships | | 76 | | | 14 | | | 62 | | | 76 | | | 10 | | | 66 | |
| Customer relationships | | 18 | | | 9 | | | 9 | | | 18 | | | 6 | | | 12 | |
| Developed technology | | 4 | | | 2 | | | 2 | | | 4 | | | 2 | | | 2 | |
| Operating licenses | | 56 | | | 6 | | | 50 | | | 56 | | | 4 | | | 52 | |
| Trade names | | 10 | | | 2 | | | 8 | | | 10 | | | 2 | | | 8 | |
| Total intangible assets subject to amortization | | $ | 178 | | | $ | 46 | | | $ | 132 | | | $ | 178 | | | $ | 36 | | | $ | 142 | |
| | | | | | | | | | | | |
| | | | |
| | | | | | | | | | | | |
| | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
As of December 31, 2024, the Company's intangible assets had a weighted average estimated useful life of 23.2 years. Amortization expense recognized on amortizable intangibles totaled $10.5 million, $10.5 million, and $10.4 million for the years ended December 31, 2024, 2023, and 2022, respectively.
Below is a summary of future estimated aggregate amortization expense as of December 31, 2024:
| | | | | | | | |
| | |
| | | (in millions) |
| 2025 | | $ | 10 | |
| 2026 | | 9 | |
| 2027 | | 8 | |
| 2028 | | 8 | |
| 2029 | | 6 | |
| Thereafter | | 91 | |
| Total | | $ | 132 | |
10. DEPOSITS
The table below summarizes deposits by type:
| | | | | | | | | | | | | | |
| | | December 31, |
| | | 2024 | | 2023 |
| | | (in millions) |
| Non-interest bearing deposits | | $ | 18,846 | | | $ | 14,520 | |
| Interest Bearing: | | | | |
| Demand accounts | | 15,878 | | | 15,916 | |
| Savings and money market accounts | | 21,208 | | | 14,791 | |
| Time certificates of deposit ($250,000 or more) | | 1,640 | | | 1,478 | |
| Other time deposits (1) | | 8,769 | | | 8,628 | |
| Total deposits | | $ | 66,341 | | | $ | 55,333 | |
(1) Retail brokered time deposits over $250,000 of $5.6 billion and $5.8 billion as of December 31, 2024 and 2023, respectively, are included within Other time deposits as these deposits are generally participated out by brokers in shares below the FDIC insurance limit.
The summary of the contractual maturities for all time deposits as of December 31, 2024 is as follows:
| | | | | | | | |
| | |
| | (in millions) |
| | |
| 2025 | | $ | 9,861 | |
| 2026 | | 535 | |
| 2027 | | 10 | |
| 2028 | | 1 | |
| | |
| | |
| Thereafter | | 2 | |
| Total | | $ | 10,409 | |
Brokered deposits provide an additional source of deposits and are placed with the Bank through third-party brokers. At December 31, 2024 and 2023, the Company held wholesale brokered deposits of $6.9 billion and $6.6 billion, respectively, excluding reciprocal deposits. In addition, WAB is a participant in the IntraFi Network, a network that offers deposit placement services such as CDARS and ICS, and other reciprocal deposit networks which offer products that qualify large deposits for FDIC insurance. At December 31, 2024, the Company had $14.0 billion of reciprocal deposits, compared to $13.3 billion at December 31, 2023.
In addition, deposits for which the Company provides account holders with earnings credits or referral fees totaled $20.7 billion and $17.8 billion at December 31, 2024 and 2023, respectively. Costs related to these deposits are primarily reported as Deposit costs in non-interest expense. Deposit costs included $668.7 million, $422.5 million, and $162.8 million in deposit related costs on these deposits for the years ended December 31, 2024, 2023, and 2022, respectively.
11. OTHER BORROWINGS
The following table summarizes the Company’s borrowings by type:
| | | | | | | | | | | | | | |
| | December 31, |
| | 2024 | | 2023 |
| | (in millions) |
| Short-Term: | | | | |
| | | | |
| Federal funds purchased | | $ | — | | | $ | 175 | |
| | | | |
| FHLB advances | | 3,100 | | | 6,200 | |
| | | | |
| Repurchase agreements | | 14 | | | 382 | |
| Secured borrowings | | 37 | | | 27 | |
| Total short-term borrowings | | $ | 3,151 | | | $ | 6,784 | |
| Long-Term: | | | | |
| FHLB advances | | 2,000 | | | — | |
| | | | |
| Credit linked notes, net | | 422 | | | 446 | |
| Total long-term borrowings | | $ | 2,422 | | | $ | 446 | |
| | | | |
| Total other borrowings | | $ | 5,573 | | | $ | 7,230 | |
Short-Term Borrowings
Federal Funds Lines of Credit
The Company maintains overnight federal fund lines of credit, which have rates comparable to the federal funds effective rate plus 0.10% to 0.20%. There were no outstanding borrowings on federal fund lines of credit as of December 31, 2024.
FHLB and FRB Advances
The Company also maintains secured overnight lines of credit with the FHLB and the FRB. The Company’s borrowing capacity is determined based on collateral pledged at the time of the borrowing, generally consisting of investment securities and loans. As of December 31, 2024 and 2023, the Company had additional available credit with the FHLB of approximately $8.7 billion and $6.1 billion, respectively. The weighted average rate on FHLB advances was 4.77% and 5.67% as of December 31, 2024 and 2023, respectively.
Total available credit with the FRB was $12.4 billion and $16.7 billion as of December 31, 2024 and 2023, respectively, of which no amounts were drawn.
In March 2023, the FRB established the Bank Term Funding Program which offered loans of up to one year in length to banks, savings associations, credit unions, and other eligible depository institutions pledging U.S. Treasuries, agency debt and mortgage-backed securities, and other qualifying assets as collateral valued at par. The Company had no outstanding borrowings under this program as of December 31, 2024 and 2023.
Repurchase Agreements
Warehouse borrowing lines of credit are used to finance the acquisition of loans through the use of repurchase agreements. Repurchase agreements operate as financings under which the Company transfers loans to secure these borrowings. The borrowing amounts are based on the attributes of the collateralized loans and are defined in the repurchase agreement of each warehouse lender. The Company retains beneficial ownership of the transferred loans and will receive the loans from the lender upon full repayment of the borrowing. The repurchase agreements may require the Company to transfer additional assets to the lender in the event the estimated fair value of the existing transferred loans declines.
As of December 31, 2024, the Company had access to approximately $2.3 billion in uncommitted warehouse funding, of which no amounts were drawn. As of December 31, 2023, there were $376 million warehouse borrowings outstanding at a weighted average borrowing rate of 6.72%.
Other repurchase facilities included overnight customer repurchase agreements, which had a total carrying value of $14 million and $6 million as of December 31, 2024 and 2023, respectively.
Secured Borrowings
Secured borrowings consist of transfers of loans HFS not qualifying for sales accounting treatment. The weighted average interest rate on secured borrowings was 6.30% and 6.10% as of December 31, 2024 and 2023, respectively.
Long-Term Borrowings
FHLB Advances
During the year ended December 31, 2024, the Company entered into long-term advances with the FHLB totaling $2.0 billion, with a 15-month term. The interest rates on these advances are tied to the daily SOFR rate plus a fixed spread. The Company may redeem the advances at par plus accrued and unpaid interest and, after three months from the inception date of the advances, will not be subject to a prepayment penalty. The agreements include a make-whole provision upon termination that is based on the interest rate difference between the then current advance interest rate and the interest rate on the terminated advances. The weighted average rate on these long-term FHLB advances was 4.85% as of December 31, 2024.
Credit Linked Notes
The Company entered into credit linked note transactions that effectively transfer the risk of first losses on reference pools of the Company's loans purchased under its residential mortgage purchase program to the purchasers of the notes. The principal and interest payable on these notes may be reduced by a portion of the Company's loss on such loans if one of the following occurs with respect to a covered loan: (i) realized losses incurred by the Company on a loan following a liquidation of the loan or certain other events, or (ii) a modification of the loan resulting in a reduction in payments. The aggregate losses, if any, for each payment date will be allocated to reduce the class principal amount and (for modifications) the current interest of the notes in reverse order of class priority. Losses on residential mortgages have not generally been significant.
The Company's outstanding credit linked note issuances are detailed in the tables below:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2024 |
| Description | | Issuance Date | | Maturity Date | | Interest Rate | | Principal | | Debt Issuance Costs |
| | | | | | | | (in millions) |
| Residential mortgage loans (1) | | December 12, 2022 | | October 25, 2052 | | SOFR + 7.80% | | $ | 84 | | | $ | 2 | |
| Residential mortgage loans (2) | | June 30, 2022 | | April 25, 2052 | | SOFR + 6.00% | | 170 | | | 3 | |
| | | | | | | | | | |
| Residential mortgage loans (3) | | December 29, 2021 | | July 25, 2059 | | SOFR + 4.67% | | 180 | | | 2 | |
| | | | | | | | | | |
| Total | | | | | | | | $ | 434 | | | $ | 7 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2023 |
| Description | | Issuance Date | | Maturity Date | | Interest Rate | | Principal | | Debt Issuance Costs |
| | | | | | | | (in millions) |
| Residential mortgage loans (1) | | December 12, 2022 | | October 25, 2052 | | SOFR + 7.80% | | $ | 90 | | | $ | 2 | |
| Residential mortgage loans (2) | | June 30, 2022 | | April 25, 2052 | | SOFR + 6.00% | | 179 | | | 3 | |
| | | | | | | | | | |
| Residential mortgage loans (3) | | December 29, 2021 | | July 25, 2059 | | SOFR + 4.67% | | 191 | | | 3 | |
| | | | | | | | | | |
| Total | | | | | | | | $ | 460 | | | $ | 8 | |
(1) There are multiple classes of these notes, each with an interest rate of SOFR plus a spread that ranges from 2.25% to 11.00% (or, a weighted average spread of 7.80%) on a reference pool balance of $1.7 billion and $1.8 billion as of December 31, 2024 and 2023, respectively.
(2) There are multiple classes of these notes, each with an interest rate of SOFR plus a spread that ranges from 2.25% to 15.00% (or, a weighted average spread of 6.00%) on a reference pool balance of $3.4 billion and $3.6 billion as of December 31, 2024 and 2023, respectively.
(3) There are six classes of these notes, each with an interest rate of SOFR plus a spread that ranges from 3.15% to 8.50% (or, a weighted average spread of 4.67%) on a reference pool balance of $3.5 billion and $3.8 billion as of December 31, 2024 and 2023, respectively.
The Company also had credit linked notes that effectively transferred the risk of first losses on certain pools of the Company’s warehouse and equity fund resource loans to the purchasers of these notes. During the year ended December 31, 2023, the Company recognized a gain on extinguishment of debt of $13.4 million related to the payoff of these credit linked notes.
AmeriHome Senior Notes
Prior to the Company's acquisition of AmeriHome, in October 2020, AmeriHome issued senior notes with an aggregate principal amount of $300 million, maturing on October 26, 2028. The Company paid off these notes during the year ended December 31, 2023 and recognized a gain on extinguishment of debt of $39.3 million related to the payoff.
12. QUALIFYING DEBT
Subordinated Debt
The Company's subordinated debt issuances are detailed in the tables below:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2024 |
| Description | | Issuance Date | | Maturity Date | | Interest Rate | | Principal | | Debt Issuance Costs |
| | | | | | | | (in millions) |
| WAL fixed-to-variable-rate (1) | | June 2021 | | June 15, 2031 | | 3.00 | % | | $ | 600 | | | $ | 5 | |
| WAB fixed-to-variable-rate (2) | | May 2020 | | June 1, 2030 | | 5.25 | % | | 225 | | | — | |
| Total | | | | | | | | $ | 825 | | | $ | 5 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 |
| Description | | Issuance Date | | Maturity Date | | Interest Rate | | Principal | | Debt Issuance Costs |
| | | | | | | | (in millions) |
| WAL fixed-to-variable-rate (1) | | June 2021 | | June 15, 2031 | | 3.00 | % | | $ | 600 | | | $ | 6 | |
| WAB fixed-to-variable-rate (2) | | May 2020 | | June 1, 2030 | | 5.25 | % | | 225 | | | 1 | |
| Total | | | | | | | | $ | 825 | | | $ | 7 | |
(1) Notes are redeemable, in whole or in part, beginning on June 15, 2026 at their principal amount plus accrued and unpaid interest and has a fixed interest rate of 3.00%. The notes also convert to a variable rate of three-month SOFR plus 225 basis points on this date.
(2) Debt is redeemable, in whole or in part, on or after June 1, 2025 at its principal amount plus accrued and unpaid interest and has a fixed interest rate of 5.25% through June 1, 2025 and then converts to a variable rate per annum equal to three-month SOFR plus 512 basis points.
The carrying value of all subordinated debt issuances totaled $820 million and $818 million at December 31, 2024 and 2023, respectively.
Junior Subordinated Debt
The Company has formed, or acquired through acquisition, eight statutory business trusts which exist for the exclusive purpose of issuing Cumulative Trust Preferred Securities.
With the exception of debt issued by Bridge Capital Trust I and Bridge Capital Trust II, junior subordinated debt is recorded at fair value at each reporting date due to the FVO election made by the Company under ASC 825. The Company did not make the FVO election for the junior subordinated debt acquired in the Bridge acquisition. Accordingly, the carrying value of these trusts does not reflect the current fair value of the debt and includes a fair market value adjustment established at acquisition that is being accreted over the remaining life of the trusts.
The carrying value of junior subordinated debt was $79 million and $77 million as of December 31, 2024 and 2023, respectively, with maturity dates ranging from 2033 through 2037. The weighted average interest rate of all junior subordinated debt as of December 31, 2024 and 2023 was 6.90% and 7.93%, respectively.
In the event of certain changes or amendments to regulatory requirements or federal tax rules, the debt is redeemable in whole. The obligations under these instruments are fully and unconditionally guaranteed by the Company and rank subordinate and junior in right of payment to all other liabilities of the Company. Based on guidance issued by the FRB, the Company's securities continue to qualify as Tier 1 Capital.
13. STOCKHOLDERS' EQUITY
Stock-Based Compensation
Restricted Stock Awards
The Incentive Plan, as amended, gives the BOD the authority to grant up to 14.6 million in stock awards consisting of unrestricted stock, stock units, dividend equivalent rights, stock options (incentive and non-qualified), stock appreciation rights, restricted stock, and performance and annual incentive awards. The Incentive Plan limits the maximum number of shares of common stock that may be awarded to any person eligible for an award to 300,000 per calendar year and also limits the total compensation (cash and stock) that can be awarded to a non-employee director to $600,000 in any calendar year. Stock awards available for grant at December 31, 2024 totaled 4.3 million.
Restricted stock awards granted to employees generally vest over a three-year period and stock grants made to non-employee WAL directors generally vest over one year. Stock compensation expense related to restricted stock awards granted to employees is included in Salaries and employee benefits in the Consolidated Income Statement. For restricted stock awards granted to WAL directors, the related stock compensation expense is included in Legal, professional, and directors' fees. For the year ended December 31, 2024, the Company recognized $40.2 million in stock-based compensation expense related to these stock grants, compared to $32.7 million and $28.7 million for the years ended December 31, 2023 and 2022, respectively.
A summary of the status of the Company’s unvested shares of restricted stock and changes during the years then ended is presented below:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | December 31, |
| | | 2024 | | 2023 |
| | | Shares | | Weighted Average Grant Date Fair Value | | Shares | | Weighted Average Grant Date Fair Value |
| | | (in millions, except per share amounts) |
| Balance, beginning of period | | 1.1 | | | $ | 83.19 | | | 0.9 | | | $ | 84.16 | |
| Granted | | 0.8 | | | 62.03 | | | 0.6 | | | 72.32 | |
| Vested | | (0.3) | | | 87.97 | | | (0.3) | | | 65.59 | |
| Forfeited | | (0.2) | | | 71.09 | | | (0.1) | | | 82.46 | |
| Balance, end of period | | 1.4 | | | $ | 71.95 | | | 1.1 | | | $ | 83.19 | |
The total weighted average grant date fair value of all restricted stock awards granted during the years ended December 31, 2024, 2023, and 2022 was $47.2 million, $45.5 million, and $42.8 million, respectively. The total fair value of restricted stock that vested during the years ended December 31, 2024, 2023, and 2022 was $19.9 million, $22.9 million, and $35.8 million, respectively.
As of December 31, 2024, there was $36.4 million of total unrecognized compensation cost related to unvested share-based compensation arrangements granted under the Incentive Plan. That cost is expected to be recognized over a weighted average period of 1.8 years.
Performance Stock Units
The Company grants performance stock units to members of its executive management that do not vest unless the Company achieves certain performance measures over a three-year performance period. For the 2024 award, the performance measures are based on the Company’s relative return on equity and maintenance of a target CET1 ratio, and relative TSR performance. For the 2023 and 2022 awards, the performance measures are based on achievement of a specified cumulative EPS target and a TSR performance factor. The number of shares issued will vary based on the performance measures that are achieved. For the year ended December 31, 2024, the Company recognized $4.2 million in stock-based compensation expense related to these performance stock units, compared to $1.6 million and $11.1 million during the years ended December 31, 2023 and 2022, respectively.
The three-year performance period for the 2022 grant ended on December 31, 2024. The Company did not meet the cumulative EPS and TSR performance measure for the performance period. As a result, no shares became fully vested.
The three-year performance period for the 2021 grant ended on December 31, 2023, and based on the Company's cumulative EPS and TSR performance measure for the performance period, these shares vested at 168% of the target award under the terms of the grant. As a result, 129,942 shares became fully vested and were distributed to executive management in the first quarter of 2024.
The three-year performance period for the 2020 grant ended on December 31, 2022, and based on the Company's cumulative EPS and TSR performance measure for the performance period, these shares vested at 180% of the target award under the terms of the grant. As a result, 157,784 shares became fully vested and were distributed to executive management in the first quarter of 2023.
Cash Settled Restricted Stock Units
During the year ended December 31, 2024, the Company began granting cash settled restricted stock units to members of its executive management that vest equally on a monthly basis over a three-year period. As the awards are settled in cash and are not dependent on the occurrence of a future event, these awards are classified as liabilities on the Consolidated Balance Sheet. At each vesting date, the Company settles the vested stock units in cash at the settlement date stock price. During the year ended December 31, 2024, the Company recognized compensation expense of $1.3 million related to these awards. There were no such units outstanding during the years ended December 31, 2023 and 2022.
Deferred Stock Units
During the year ended December 31, 2024, the Company began granting deferred stock unit awards to certain members of its management team, which are intended to provide supplemental executive retirement benefits on an unfunded, unsecured basis. These awards can be settled in either stock or cash, at the Company's option. Participants are credited dividend equivalent units for any cash dividends paid with respect to the shares of stock underlying the stock units. These awards vest on the later of (i) the one-year anniversary of the grant date and (ii) the participant's satisfaction of age- and service-related eligibility criteria for a qualified retirement. The aggregate grant date fair value for these deferred stock unit awards granted during the year ended December 31, 2024 totaled $5.7 million. Stock compensation expense related to these deferred stock units is included in Salaries and employee benefits in the Consolidated Income Statement. For the year ended December 31, 2024, the Company recognized $3.3 million in stock-based compensation expense related to these stock grants. There were no such units outstanding during the years ended December 31, 2023 and 2022.
Preferred Stock
The Company issued and has outstanding 12,000,000 depositary shares, each representing a 1/400th ownership interest in a share of the Company’s 4.250% Fixed-Rate Reset Non-Cumulative Perpetual Preferred Shares, Series A, par value $0.0001 per share, with a liquidation preference of $25 per depositary share (equivalent to $10,000 per share of Series A preferred stock). During each of the years ended December 31, 2024, 2023, and 2022, the Company declared and paid a quarterly cash dividend of $0.27 per depositary share, for a total dividend payment to preferred stockholders of $12.8 million.
Common Stock Issuances
Pursuant to ATM Distribution Agreement
The Company had a distribution agency agreement, under which the Company sold shares of its common stock on the NYSE. The common stock was sold at prevailing market prices at the time of the sale or at negotiated prices. There were no sales under the ATM program during the years ended December 31, 2024 and 2023. During the year ended December 31, 2022, the Company sold 1.9 million shares under the ATM program for gross proceeds of $158.7 million (weighted-average selling price of $83.89 per share) and related offering costs of $1.0 million.
Cash Dividend on Common Shares
During the year ended December 31, 2024, the Company declared and paid quarterly cash dividends of $0.37 per share for the first three quarters of the year and increased the quarterly cash dividend to $0.38 per share in the fourth quarter, for a total dividend payment to stockholders of $164.0 million. During the year ended December 31, 2023, the Company declared and paid a quarterly cash dividend of $0.36 per share for the first three quarters of the year and increased the quarterly cash dividend to $0.37 per share in the fourth quarter, for a total dividend payment to stockholders of $158.7 million. During the year ended December 31, 2022, the Company declared and paid a quarterly cash dividend of $0.35 per share for the first two quarters of the year and increased the quarterly cash dividend to $0.36 per share for the last two quarters of the year, for a total dividend payment to stockholders of $153.4 million.
Treasury Shares
Treasury share purchases represent shares surrendered to the Company equal in value to the statutory payroll tax withholding obligations arising from the vesting of employee restricted stock awards. During the year ended December 31, 2024, the Company purchased treasury shares of 141,983 at a weighted average price of $61.40 per share, compared to 152,452 shares at a weighted average price per share of $72.27 in 2023, and 200,745 shares at a weighted average price per share of $92.21 in 2022.
14. ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
The following table summarizes the changes in accumulated other comprehensive income (loss) by component, net of tax:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Unrealized holding gains (losses) on AFS securities | | Unrealized holding losses on SERP | | Unrealized holding gains (losses) on junior subordinated debt | | Impairment loss on securities | | Total | | | | | | |
| | (in millions) |
| Balance, December 31, 2021 | | $ | 16.7 | | | $ | (0.3) | | | $ | (0.7) | | | $ | — | | | $ | 15.7 | | | | | | | |
| Other comprehensive (loss) income before reclassifications | | (674.9) | | | — | | | 3.7 | | | — | | | (671.2) | | | | | | | |
| Amounts reclassified from AOCI | | (5.5) | | | — | | | — | | | — | | | (5.5) | | | | | | | |
| Net current-period other comprehensive (loss) income | | (680.4) | | | — | | | 3.7 | | | — | | | (676.7) | | | | | | | |
| Balance, December 31, 2022 | | $ | (663.7) | | | $ | (0.3) | | | $ | 3.0 | | | $ | — | | | $ | (661.0) | | | | | | | |
| Other comprehensive income (loss) before reclassifications | | 116.9 | | | — | | | (0.2) | | | 1.2 | | | 117.9 | | | | | | | |
| Amounts reclassified from AOCI | | 30.2 | | | — | | | — | | | — | | | 30.2 | | | | | | | |
| Net current-period other comprehensive income (loss) | | 147.1 | | | — | | | (0.2) | | | 1.2 | | | 148.1 | | | | | | | |
| Balance, December 31, 2023 | | $ | (516.6) | | | $ | (0.3) | | | $ | 2.8 | | | $ | 1.2 | | | $ | (512.9) | | | | | | | |
| Other comprehensive loss before reclassifications | | (5.1) | | | (0.1) | | | (1.4) | | | (1.2) | | | (7.8) | | | | | | | |
| Amounts reclassified from AOCI | | (13.0) | | | — | | | — | | | — | | | (13.0) | | | | | | | |
| Net current-period other comprehensive loss | | (18.1) | | | (0.1) | | | (1.4) | | | (1.2) | | | (20.8) | | | | | | | |
| Balance, December 31, 2024 | | $ | (534.7) | | | $ | (0.4) | | | $ | 1.4 | | | $ | — | | | $ | (533.7) | | | | | | | |
The following table presents reclassifications out of AOCI:
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| Income Statement Classification | | 2024 | | 2023 | | 2022 |
| | (in millions) |
| Gain (loss) on sales of AFS debt securities, net | | $ | 17.4 | | | $ | (40.4) | | | $ | 7.4 | |
| Income tax (expense) benefit | | (4.4) | | | 10.2 | | | (1.9) | |
| Gain (loss), net of tax | | $ | 13.0 | | | $ | (30.2) | | | $ | 5.5 | |
15. DERIVATIVES AND HEDGING ACTIVITIES
The Company is a party to various derivative instruments. The primary types of derivatives the Company uses are interest rate contracts, forward purchase and sale commitments, and interest rate futures. Generally, these instruments are used to help manage the Company's exposure to interest rate risk related to IRLCs and its inventory of loans HFS and MSRs and also to meet client financing and hedging needs.
Derivatives are recorded at fair value on the Consolidated Balance Sheet, after taking into account the effects of bilateral collateral and master netting agreements. These agreements allow the Company to settle all derivative contracts held with the same counterparty on a net basis, and to offset net derivative positions with related cash collateral, where applicable.
As of December 31, 2024, 2023, and 2022, the Company did not have any outstanding cash flow hedges.
Derivatives Designated in Hedge Relationships
The Company utilizes derivatives that have been designated as part of a hedge relationship in accordance with the applicable accounting guidance to minimize the exposure to changes in benchmark interest rates, which reduces asset sensitivity and volatility due to interest rate fluctuations, such that interest rate risk falls within Board approved limits. The primary derivative instruments used to manage interest rate risk are interest rate swaps, which convert the contractual interest rate index of agreed-upon amounts of assets and liabilities (i.e., notional amounts) from either a fixed rate to a variable rate, or from a variable rate to a fixed rate.
The Company has pay fixed/receive variable interest rate swaps designated as fair value hedges of certain fixed rate loans. As a result, the Company receives variable-rate interest payments in exchange for making fixed-rate payments over the lives of the contracts without exchanging the notional amounts. The variable-rate interest payments were based on LIBOR and were converted to SOFR plus a spread adjustment upon the discontinuation of LIBOR in June 2023.
The Company also has pay fixed/receive variable interest rate swaps, designated as fair value hedges using the portfolio layer method to manage the exposure to changes in fair value associated with pools of fixed rate loans, resulting from changes in the designated benchmark interest rate (federal funds rate). These portfolio layer hedges provide the Company the ability to execute a fair value hedge of the interest rate risk associated with a portfolio of similar prepayable assets, whereby the last dollar amount estimated to remain in the portfolio of assets was identified as the hedged item. Under these interest rate swap contracts, the Company receives a variable rate and pays a fixed rate on the outstanding notional amount. During the year ended December 31, 2024, the Company terminated a portion of its portfolio layer method swaps. The terminated hedge had a notional value of $500 million and a cumulative loan basis adjustment of $4 million at the time of termination. The cumulative loan basis adjustment was allocated to the individual loans remaining within the closed pool and will be amortized over the remaining life of these loans through interest income.
The Company also had pay fixed/receive variable interest rate swaps, designated as fair value hedges using the last-of-layer method. Upon termination of these last-of-layer hedges in 2022, the cumulative basis adjustment on these hedges was allocated across the remaining loan pool and was being amortized over the remaining term. The terminated last-of-layer hedge basis adjustment was fully amortized at December 31, 2024.
Derivatives Not Designated in Hedge Relationships
Management enters into certain contracts and agreements, including foreign exchange derivative contracts, back-to-back interest rate contracts, and risk participation agreements and equity warrants, which are not designated as accounting hedges. Foreign exchange derivative contracts include spot, forward, forward window, and swap contracts. The purpose of these derivative contracts is to mitigate foreign currency risk on transactions entered into, or on behalf of customers. The Company's back-to-back interest rate contracts are used to allow customers to manage long-term interest rate risk. Contracts with customers, along with the related derivative trades the Company places, are both remeasured at fair value, and are referred to as economic hedges since they economically offset the Company's exposure.
The Company also uses derivative financial instruments to manage exposure to interest rate risk within its mortgage banking business related to IRLCs and its inventory of loans HFS and MSRs. The Company economically hedges the changes in fair value associated with changes in interest rates generally by utilizing forward purchase and sale commitments, interest rate futures and interest rate contracts.
Risk participation agreements are entered into with lead banks in certain loan syndications to share in the risk of default on interest rate swaps on the participated loan. Equity warrants represent the right to buy shares in a company at a specified price and are acquired by the Company primarily in connection with negotiating credit facilities and certain other services to private, venture-backed companies in the technology industry.
Fair Value Hedges
As of December 31, 2024 and 2023, the following amounts are reflected on the Consolidated Balance Sheet related to cumulative basis adjustments for outstanding fair value hedges:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2024 | | December 31, 2023 |
| | Carrying Value of Hedged Assets | | Cumulative Fair Value Hedging Adjustment (1) | | Carrying Value of Hedged Assets | | Cumulative Fair Value Hedging Adjustment (1) |
| | (in millions) |
| Loans HFI, net of deferred loan fees and costs (2) | | $ | 4,320 | | | $ | (96) | | | $ | 3,875 | | | $ | 6 | |
| | | | | | | | |
(1) Included in the carrying value of the hedged assets.
(2) Included portfolio layer method derivative instruments with $4.0 billion and $3.5 billion designated as the hedged amount (from a closed portfolio of prepayable fixed rate loans with a carrying value of $8.7 billion and $6.7 billion) as of December 31, 2024 and 2023, respectively. The cumulative basis adjustment included in the carrying value of these hedged items totaled $78 million and $19 million as of December 31, 2024 and 2023, respectively.
For the Company's derivative instruments that are designated and qualify as fair value hedges, the gain or loss on the derivative instrument as well as the offsetting loss or gain on the hedged item attributable to the hedged risk are recognized in current period earnings. The loss or gain on the hedged item is recognized in the same line item as the offsetting loss or gain on the related interest rate swaps. For loans, the gain or loss on the hedged item is included in interest income, as shown in the table below.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2024 | | 2023 | | 2022 |
| Income Statement Classification | | Gain/(Loss) on Swaps | | Gain/(Loss) on Hedged Item | | Gain/(Loss) on Swaps | | Gain/(Loss) on Hedged Item | | Gain/(Loss) on Swaps | | Gain/(Loss) on Hedged Item |
| | (in millions) |
| Interest income | | $ | 99.7 | | | $ | (100.3) | | | $ | (22.8) | | | $ | 23.8 | | | $ | 71.7 | | | $ | (71.6) | |
| | | | | | | | | | | | |
In addition to the gains and losses on the Company's outstanding fair value hedges presented in the above table, the Company recognized $11.8 million in interest income related to the amortization of the cumulative basis adjustment on its discontinued last-of-layer hedges during the year ended December 31, 2023. The discontinued last-of-layer hedges were fully amortized as of December 31, 2024 with interest income recognized during the year totaling $8.9 million.
Fair Values, Volume of Activity, and Gain/Loss Information Related to Derivative Instruments
The following table summarizes the fair value of the Company's derivative instruments on a gross basis as of December 31, 2024, 2023, and 2022. The change in the notional amounts of these derivatives from December 31, 2022 to December 31, 2024 indicates the volume of the Company's derivative transaction activity during these periods. The derivative asset and liability balances are presented on a gross basis, prior to the application of bilateral collateral and master netting agreements. Total derivative assets and liabilities are adjusted to take into account the impact of legally enforceable master netting agreements that allow the Company to settle all derivative contracts with the same counterparty on a net basis and to offset the net derivative position with the related cash collateral. Where master netting agreements are not in effect or are not enforceable under bankruptcy laws, the Company does not adjust those derivative amounts with counterparties.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2024 | | December 31, 2023 | | December 31, 2022 |
| | | | Fair Value | | | | Fair Value | | | | Fair Value |
| Notional Amount | | Derivative Assets | | Derivative Liabilities | | Notional Amount | | Derivative Assets | | Derivative Liabilities | | Notional Amount | | Derivative Assets | | Derivative Liabilities |
| (in millions) |
| Derivatives designated as hedging instruments: | | | | | | | | | | | | | | |
| Fair value hedges | | | | | | | | | | | | | | | | | |
| Interest rate contracts | $ | 4,344 | | | $ | 97 | | | $ | — | | | $ | 3,895 | | | $ | 19 | | | $ | 24 | | | $ | 476 | | | $ | 18 | | | $ | — | |
| Total | $ | 4,344 | | | $ | 97 | | | $ | — | | | $ | 3,895 | | | $ | 19 | | | $ | 24 | | | $ | 476 | | | $ | 18 | | | $ | — | |
| | | | | | | | | | | | | | | | | |
| Derivatives not designated as hedging instruments: | | | | | | | | | | | | | | |
| Foreign currency contracts | $ | 69 | | | $ | 1 | | | $ | 1 | | | $ | 135 | | | $ | 1 | | | $ | 1 | | | $ | 250 | | | $ | 1 | | | $ | 9 | |
| Forward contracts | 21,731 | | | 81 | | | 48 | | | 13,170 | | | 27 | | | 55 | | | 7,694 | | | 17 | | | 21 | |
| Futures contracts (1) | 13,200 | | | — | | | — | | | 11,030 | | | — | | | — | | | 8,706 | | | — | | | — | |
| Interest rate lock commitments | 2,396 | | | 5 | | | 7 | | | 1,822 | | | 18 | | | — | | | 1,459 | | | 5 | | | 3 | |
| Interest rate contracts | 6,336 | | | 19 | | | 20 | | | 3,628 | | | 19 | | | 20 | | | 1,538 | | | 6 | | | 6 | |
| | | | | | | | | | | | | | | | | |
| Risk participation agreements | 99 | | | — | | | — | | | 72 | | | — | | | — | | | 48 | | | — | | | — | |
| Equity warrants | 59 | | | 30 | | | — | | | 55 | | | 4 | | | — | | | — | | | — | | | — | |
| Total | $ | 43,890 | | | $ | 136 | | | $ | 76 | | | $ | 29,912 | | | $ | 69 | | | $ | 76 | | | $ | 19,695 | | | $ | 29 | | | $ | 39 | |
| Margin | — | | | 72 | | | 3 | | | — | | | 202 | | | (9) | | | — | | | 4 | | | 1 | |
| Total, including margin | $ | 43,890 | | | $ | 208 | | | $ | 79 | | | $ | 29,912 | | | $ | 271 | | | $ | 67 | | | $ | 19,695 | | | $ | 33 | | | $ | 40 | |
(1)The Company enters into futures purchase and sales contracts that are subject to daily remargining and almost all of which are based on three-month SOFR to hedge against its MSR valuation exposure. The notional amount on these contracts is substantial as these contracts have a short duration and are intended to cover the longer duration of MSR hedges.
The fair value of derivative contracts, after taking into account the effects of master netting agreements, is included in Other assets or Other liabilities on the Consolidated Balance Sheet, as summarized in the table below:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2024 | | December 31, 2023 | | December 31, 2022 |
| Gross amount of recognized assets (liabilities) | | Gross offset | | Net assets (liabilities) | | Gross amount of recognized assets (liabilities) | | Gross offset | | Net assets (liabilities) | | Gross amount of recognized assets (liabilities) | | Gross offset | | Net assets (liabilities) |
| (in millions) |
| Derivatives subject to master netting arrangements: | | | | | | | | | | | | | | |
| Assets | | | | | | | | | | | | | | | | | |
| Foreign currency contracts | $ | 1 | | | $ | — | | | $ | 1 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| Forward contracts | 81 | | | — | | | 81 | | | 27 | | | — | | | 27 | | | 14 | | | — | | | 14 | |
| Interest rate contracts | 106 | | | — | | | 106 | | | 31 | | | — | | | 31 | | | 18 | | | — | | | 18 | |
| Margin | 72 | | | — | | | 72 | | | 202 | | | — | | | 202 | | | 4 | | | — | | | 4 | |
| Netting | — | | | (52) | | | (52) | | | — | | | (67) | | | (67) | | | — | | | (17) | | | (17) | |
| $ | 260 | | | $ | (52) | | | $ | 208 | | | $ | 260 | | | $ | (67) | | | $ | 193 | | | $ | 36 | | | $ | (17) | | | $ | 19 | |
| Liabilities | | | | | | | | | | | | | | | | | |
| Foreign currency contracts | $ | — | | | $ | — | | | $ | — | | | $ | (1) | | | $ | — | | | $ | (1) | | | $ | — | | | $ | — | | | $ | — | |
| Forward contracts | (47) | | | — | | | (47) | | | (55) | | | — | | | (55) | | | (20) | | | — | | | (20) | |
| Interest rate contracts | (6) | | | — | | | (6) | | | (31) | | | — | | | (31) | | | — | | | — | | | — | |
| Margin | (3) | | | — | | | (3) | | | 9 | | | — | | | 9 | | | (1) | | | — | | | (1) | |
| Netting | — | | | 52 | | | 52 | | | — | | | 67 | | | 67 | | | — | | | 17 | | | 17 | |
| $ | (56) | | | $ | 52 | | | $ | (4) | | | $ | (78) | | | $ | 67 | | | $ | (11) | | | $ | (21) | | | $ | 17 | | | $ | (4) | |
| Derivatives not subject to master netting arrangements: | | | | | | | | | | | | | | |
| Assets | | | | | | | | | | | | | | | | | |
| Foreign currency contracts | $ | — | | | $ | — | | | $ | — | | | $ | 1 | | | $ | — | | | $ | 1 | | | $ | 1 | | | $ | — | | | $ | 1 | |
| Forward contracts | — | | | — | | | — | | | — | | | — | | | — | | | 3 | | | — | | | 3 | |
| Interest rate lock commitments | 5 | | | — | | | 5 | | | 18 | | | — | | | 18 | | | 5 | | | — | | | 5 | |
| Interest rate contracts | 10 | | | — | | | 10 | | | 7 | | | — | | | 7 | | | 6 | | | — | | | 6 | |
| | | | | | | | | | | | | | | | | |
| Equity warrants | 30 | | | — | | | 30 | | | 4 | | | — | | | 4 | | | — | | | — | | | — | |
| $ | 45 | | | $ | — | | | $ | 45 | | | $ | 30 | | | $ | — | | | $ | 30 | | | $ | 15 | | | $ | — | | | $ | 15 | |
| Liabilities | | | | | | | | | | | | | | | | | |
| Foreign currency contracts | $ | (1) | | | $ | — | | | $ | (1) | | | $ | — | | | $ | — | | | $ | — | | | $ | (9) | | | $ | — | | | $ | (9) | |
| Forward contracts | (1) | | | — | | | (1) | | | — | | | — | | | — | | | (1) | | | — | | | (1) | |
| Interest rate lock commitments | (7) | | | — | | | (7) | | | — | | | — | | | — | | | (3) | | | — | | | (3) | |
| Interest rate contracts | (14) | | | — | | | (14) | | | (13) | | | — | | | (13) | | | (6) | | | — | | | (6) | |
| $ | (23) | | | $ | — | | | $ | (23) | | | $ | (13) | | | $ | — | | | $ | (13) | | | $ | (19) | | | $ | — | | | $ | (19) | |
| Total derivatives and margin | | | | | | | | | | | | | | | | | |
| Assets | $ | 305 | | | $ | (52) | | | $ | 253 | | | $ | 290 | | | $ | (67) | | | $ | 223 | | | $ | 51 | | | $ | (17) | | | $ | 34 | |
| Liabilities | (79) | | | 52 | | | (27) | | | (91) | | | 67 | | | (24) | | | (40) | | | 17 | | | (23) | |
The following table summarizes the net gain (loss) on derivatives included in the non-interest income line items below:
| | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2024 | | 2023 |
| | (in millions) |
| Net gain (loss) on loan origination and sale activities: | | | | |
| Forward contracts | | $ | 84.8 | | | $ | 29.0 | |
| Interest rate lock commitments | | (20.0) | | | 15.9 | |
| | | | |
| Interest rate contracts | | (6.3) | | | (8.9) | |
| Other contracts | | (0.4) | | | 1.0 | |
| Net gain on derivatives | | $ | 58.1 | | | $ | 37.0 | |
| Net loan servicing revenue: | | | | |
| Interest rate swaps | | $ | (72.3) | | | $ | (32.4) | |
| Forward contracts | | (43.9) | | | (15.4) | |
| | | | |
| Futures contracts | | 5.9 | | | 4.5 | |
| Net loss on derivatives | | $ | (110.3) | | | $ | (43.3) | |
Counterparty Credit Risk
Like other financial instruments, derivatives contain an element of credit risk. This risk is measured as the expected replacement value of the contracts. Management enters into bilateral collateral and master netting agreements that provide for the net settlement of all contracts with the same counterparty. Additionally, management monitors counterparty credit risk exposure on each contract to determine appropriate limits on the Company's total credit exposure across all product types, which may require the Company to post collateral to counterparties when these contracts are in a net liability position and conversely, for counterparties to post collateral to the Company when these contracts are in a net asset position. Management reviews the Company's collateral positions on a daily basis and exchanges collateral with counterparties in accordance with standard ISDA documentation and other related agreements. The Company generally posts or holds collateral in the form of cash deposits or highly rated securities issued by the U.S. Treasury or government-sponsored enterprises (FNMA and FHLMC), or guaranteed by GNMA. At December 31, 2024, and 2023 collateral pledged by the Company to counterparties for its derivatives totaled $117 million and $216 million, respectively.
16. EARNINGS PER SHARE
Diluted EPS is calculated using the weighted average outstanding common shares during the period, including common stock equivalents. Basic EPS is calculated using the weighted average outstanding common shares during the period.
The following table presents the calculation of basic and diluted EPS:
| | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | 2024 | | 2023 | | 2022 |
| | | (in millions, except per share amounts) |
| Weighted average shares - basic | | 108.6 | | | 108.3 | | | 107.2 | |
| Dilutive effect of stock awards | | 0.7 | | | 0.2 | | | 0.4 | |
| Weighted average shares - diluted | | 109.3 | | | 108.5 | | | 107.6 | |
| Net income available to common stockholders | | $ | 774.9 | | | $ | 709.6 | | | $ | 1,044.5 | |
| | | | | | |
| Earnings per common share: | | | | | | |
| Basic | | $ | 7.14 | | | $ | 6.55 | | | $ | 9.74 | |
| Diluted | | 7.09 | | | 6.54 | | | 9.70 | |
17. INCOME TAXES
The provision for income tax expense consists of the following components:
| | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | 2024 | | 2023 | | 2022 |
| | | (in millions) |
| Current | | $ | 191.1 | | | $ | 236.1 | | | $ | 327.4 | |
| Deferred | | 12.4 | | | (24.9) | | | (68.6) | |
| Total tax expense | | $ | 203.5 | | | $ | 211.2 | | | $ | 258.8 | |
The following table presents a reconciliation between the statutory federal income tax rate and the Company’s effective tax rate:
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2024 | | 2023 | | 2022 |
| | (in millions) |
| Income tax at statutory rate | | $ | 208.2 | | | $ | 196.1 | | | $ | 276.4 | |
| Increase (decrease) resulting from: | | | | | | |
| Non-deductible insurance premiums | | 31.1 | | | 24.1 | | | 5.2 | |
| State income taxes, net of federal benefits | | 18.3 | | | 35.0 | | | 45.4 | |
| Tax-exempt income | | (31.3) | | | (28.3) | | | (26.0) | |
| Investment tax credits | | (19.7) | | | (13.2) | | | (32.1) | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| Other, net | | (3.1) | | | (2.5) | | | (10.1) | |
| Total tax expense | | $ | 203.5 | | | $ | 211.2 | | | $ | 258.8 | |
| Effective tax rate | | 20.5 | % | | 22.6 | % | | 19.7 | % |
The decrease in the effective tax rate for the year ended December 31, 2024 compared to the same period in 2023 was primarily due to increases in investment tax credit benefits and tax-exempt income. The increase in the effective tax rate for the year ended December 31, 2023 compared to the same period in 2022 was primarily due to decreases in pre-tax book income and investment tax credit benefits, as well as an increase in nondeductible insurance premium expenses.
The cumulative tax effects of the temporary differences are shown in the following table:
| | | | | | | | | | | | | | |
| | December 31, |
| | 2024 | | 2023 |
| | (in millions) |
| Deferred tax assets: | | |
| Unrealized loss on AFS securities | | $ | 175 | | | $ | 170 | |
| | | | |
| Allowance for credit losses | | 109 | | | 96 | |
| Research and experimentation costs | | 41 | | | 32 | |
| Lease liability | | 41 | | | 46 | |
| Net operating loss carryovers | | 17 | | | 7 | |
| FDIC special assessment | | 13 | | | 17 | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| Other | | 52 | | | 51 | |
| Total gross deferred tax assets | | 448 | | | 419 | |
| Deferred tax asset valuation allowance | | — | | | — | |
| Total deferred tax assets | | 448 | | | 419 | |
| Deferred tax liabilities: | | | | |
| Right of use asset | | (33) | | | (37) | |
| Mortgage servicing rights | | (31) | | | (11) | |
| Premises and equipment | | (30) | | | (19) | |
| Unearned premiums | | (15) | | | (15) | |
| Goodwill | | (13) | | | (9) | |
| Deferred loan costs | | (12) | | | (11) | |
| Leasing basis differences | | (9) | | | (11) | |
| | | | |
| Other | | (24) | | | (19) | |
| Total deferred tax liabilities | | (167) | | | (132) | |
| Deferred tax assets, net | | $ | 281 | | | $ | 287 | |
At December 31, 2024, the net DTA balance totaled $281 million, a decrease from $287 million at December 31, 2023. Although realization is not assured, the Company believes the realization of the recognized net DTA of $281 million at December 31, 2024 is more-likely-than-not based on expectations as to future taxable income and based on available tax planning strategies that could be implemented if necessary to prevent a carryover from expiring.
The Company had no deferred tax valuation allowance as of December 31, 2024 and 2023.
As of December 31, 2024, the Company’s gross federal NOL carryovers, all of which are subject to limitations under Section 382 of the IRC, totaled $36 million, for which a DTA of $3 million has been recorded, which reflects the expected benefit of these federal NOL carryovers after application of the Section 382 limitation. The Company also generated a total of $355 million of gross NOLs in the states of Arizona, Nebraska, North Carolina, Tennessee, and Virginia as of December 31, 2024, for which a DTA of $14 million has been recorded. The Company files income tax returns in the U.S. federal jurisdiction and in various states. With few exceptions, the Company is no longer subject to U.S. federal, state, or local income tax examinations by tax authorities for years before 2020.
When tax returns are filed, it is highly certain most positions taken would be sustained upon examination by the taxing authorities, while others are subject to uncertainty about the merits of the position taken or the amount of the position that would ultimately be sustained. The benefit of a tax position is recognized in the Consolidated Financial Statements in the period in which, based on all available evidence, management believes it is more-likely-than-not the position will be sustained upon examination, including the resolution of appeals or litigation processes, if any. Tax positions taken are not offset or aggregated with other positions. Tax positions that meet the more-likely-than-not recognition threshold are measured as the largest amount of tax benefit that is more than 50% likely of being realized upon settlement with the applicable taxing authority. The portion of the benefits associated with tax positions taken that exceeds the amount measured as described above is reflected as a liability for unrecognized tax benefits on the accompanying Consolidated Balance Sheet along with any associated interest and penalties payable to the taxing authorities upon examination.
The total gross activity of unrecognized tax benefits related to the Company's uncertain tax positions are shown in the following table:
| | | | | | | | | | | |
| December 31, |
| 2024 | | 2023 |
| (in millions) |
| Beginning balance | $ | 7.9 | | | $ | 6.6 | |
| Gross increases | | | |
| Tax positions in prior periods | — | | | 0.4 | |
| Current period tax positions | 0.3 | | | 0.9 | |
| Gross decreases | | | |
| Tax positions in prior periods | (0.5) | | | — | |
| | | |
| | | |
| Ending balance | $ | 7.7 | | | $ | 7.9 | |
During the year ended December 31, 2024, the Company added a new position, which resulted in a tax detriment of $0.3 million. In addition, $0.5 million related to prior period tax positions were reversed due to lapses in the statute of limitations.
At December 31, 2024 and 2023, unrecognized tax benefits, net of associated deferred tax benefits, totaled $6.6 million and $6.9 million, respectively, that, if recognized, would favorably impact the effective tax rate. The Company believes it is reasonably possible that an unrecognized tax benefit will be reduced by $0.6 million within the next 12 months due to lapse of statute.
During the years ended December 31, 2024, 2023, and 2022, no amounts were recognized for interest and penalties as it relates to uncertain tax positions and as of December 31, 2024 and 2023, there was no accrual for penalties and interest.
LIHTC and renewable energy projects
The Company holds ownership interests in limited partnerships and limited liability companies that invest in affordable housing and renewable energy projects. These investments are designed to generate a return primarily through the realization of federal tax credits and deductions.
Investments in LIHTC and renewable energy totaled $606 million and $573 million as of December 31, 2024 and 2023, respectively. Unfunded LIHTC and renewable energy obligations are included in Other liabilities on the Consolidated Balance Sheet and totaled $320 million and $322 million as of December 31, 2024 and 2023, respectively.
The Company recognized $77.6 million, $64.1 million, and $57.2 million of tax credits related to LIHTC investments for the years ended December 31, 2024, 2023, and 2022, respectively. For the years ended December 31, 2024, 2023, and 2022, $75.2 million, $64.3 million, and $63.2 million of amortization related to LIHTC investments was recognized as a component of income tax expense, respectively.
18. COMMITMENTS AND CONTINGENCIES
Unfunded Commitments and Letters of Credit
The Company is party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and letters of credit. They involve, to varying degrees, elements of credit risk in excess of amounts recognized on the Consolidated Balance Sheet.
Lines of credit are obligations to lend money to a borrower. Credit risk arises when the borrower's current financial condition may indicate less ability to pay than when the commitment was originally made. In the case of letters of credit, the risk arises from the potential failure of the customer to perform according to the terms of a contract. In such a situation, the third party might draw on the letter of credit to pay for completion of the contract and the Company would look to its customer to repay these funds with interest. To minimize the risk, the Company uses the same credit policies in making commitments and conditional obligations as it would for a loan to that customer.
Letters of credit and financial guarantees are commitments issued by the Company to guarantee the performance of a customer to a third party in borrowing arrangements. The Company generally has recourse to recover from the customer any amounts paid under the guarantees.
A summary of the contractual amounts for unfunded commitments and letters of credit are as follows:
| | | | | | | | | | | | | | |
| | December 31, |
| | | 2024 | | 2023 |
| | | (in millions) |
Commitments to extend credit, including unsecured loan commitments of $860 and $989 at December 31, 2024 and 2023, respectively | | $ | 13,546 | | | $ | 13,291 | |
| Credit card commitments and financial guarantees | | 585 | | | 418 | |
Letters of credit, including unsecured letters of credit of $2 and $4 at December 31, 2024 and 2023, respectively | | 437 | | | 222 | |
| Total | | $ | 14,568 | | | $ | 13,931 | |
The following table represents the contractual commitments for lines and letters of credit by maturity at December 31, 2024:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Amount of Commitment Expiration per Period |
| | Total Amounts Committed | | Less Than 1 Year | | 1-3 Years | | 3-5 Years | | After 5 Years |
| | (in millions) |
| Commitments to extend credit | | $ | 13,546 | | | $ | 3,298 | | | $ | 5,465 | | | $ | 2,279 | | | $ | 2,504 | |
| Credit card commitments and financial guarantees | | 585 | | | 585 | | | — | | | — | | | — | |
| Letters of credit | | 437 | | | 179 | | | 29 | | | 137 | | | 92 | |
| Total | | $ | 14,568 | | | $ | 4,062 | | | $ | 5,494 | | | $ | 2,416 | | | $ | 2,596 | |
Commitments to extend credit are agreements to lend to a customer provided there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The Company enters into credit arrangements that generally provide for the termination of advances in the event of a covenant violation or other event of default. As commitments may expire without being fully drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the party. The commitments are collateralized by the same types of assets used as loan collateral.
The Company has exposure to credit losses from unfunded commitments and letters of credit. As funds have not been disbursed on these commitments, they are not reported as loans outstanding. Credit losses related to these commitments are included in Other liabilities as a separate loss contingency and are not included in the ACL reported in "Note 4. Loans, Leases and Allowance for Credit Losses" of these Consolidated Financial Statements. This loss contingency for unfunded loan commitments and letters of credit was $40 million and $32 million as of December 31, 2024 and 2023, respectively. Changes to this liability are adjusted through the provision for credit losses in the Consolidated Income Statement.
Commitments to Invest in Renewable Energy Projects
The Company has off-balance sheet commitments to invest in renewable energy projects, as described in "Note 17. Income Taxes" of these Consolidated Financial Statements, subject to the underlying project meeting certain milestones. These conditional commitments totaled $6 million and $32 million as of December 31, 2024 and 2023, respectively.
Concentrations of Lending Activities
The Company does not have a single external customer from which it derives 10% or more of its revenues. The Company monitors concentrations of lending activities at the product and borrower relationship level. Commercial and industrial loans made up 43% and 38% of the Company's HFI loan portfolio as of December 31, 2024 and 2023, respectively. The Company's loan portfolio includes significant credit exposure to the CRE market. As of December 31, 2024 and 2023, CRE related loans accounted for approximately 30% and 33% of total loans, respectively. Approximately 16% of these CRE loans, excluding construction and land loans, were owner-occupied as of December 31, 2024 and 2023. No borrower relationships at both the commitment and funded loan level exceeded 5% of total loans HFI as of December 31, 2024 and 2023.
Contingencies
The Company is involved in various lawsuits of a routine nature that are being handled and defended in the ordinary course of the Company’s business. Expenses are being incurred in connection with these lawsuits, but in the opinion of management, based in part on consultation with outside legal counsel, the resolution of these lawsuits and associated defense costs will not have a material impact on the Company’s financial position, results of operations, or cash flows.
19. FAIR VALUE ACCOUNTING
The fair value of an asset or liability is the price that would be received to sell the asset or paid to transfer the liability in an orderly transaction occurring in the principal market (or most advantageous market in the absence of a principal market) for such asset or liability. In estimating fair value, the Company utilizes valuation techniques that are consistent with the market approach, the income approach, and/or the cost approach. Such valuation techniques are consistently applied. Inputs to valuation techniques include the assumptions market participants would use in pricing an asset or liability. ASC 825 establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy under ASC 825 are described in "Note 1. Summary of Significant Accounting Policies" of these Notes to Consolidated Financial Statements.
In general, fair value is based upon quoted market prices, where available. If such quoted market prices are not available, fair value is based upon internally-developed models that primarily use, as inputs, observable market-based parameters. Valuation adjustments may be made to ensure financial instruments are recorded at fair value. These adjustments may include amounts to reflect counterparty credit quality and the Company’s creditworthiness, among other things, as well as unobservable parameters. Any such valuation adjustments are applied consistently over time. The Company’s valuation methodologies may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. While management believes the Company’s valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. A more detailed description of the valuation methodologies used for assets and liabilities measured at fair value is set forth below.
Under ASC 825, the Company elected the FVO treatment for junior subordinated debt issued by WAL. This election is irrevocable and results in the recognition of unrealized gains and losses on the debt at each reporting date. These unrealized gains and losses are recognized in OCI rather than earnings. The Company did not elect FVO treatment for the junior subordinated debt assumed in the Bridge Capital Holdings acquisition.
The following table presents unrealized gains and losses from fair value changes on junior subordinated debt:
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2024 | | 2023 | | 2022 |
| | (in millions) |
| Unrealized (losses) gains | | $ | (1.9) | | | $ | (0.3) | | | $ | 4.9 | |
| Changes included in OCI, net of tax | | (1.4) | | | (0.2) | | | 3.7 | |
Fair value on a recurring basis
Financial assets and financial liabilities measured at fair value on a recurring basis include the following:
AFS debt securities: Securities classified as AFS are reported at fair value utilizing Level 1 and Level 2 inputs. For these securities, the Company obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include quoted prices in active markets, dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information, and the bond’s terms and conditions, among other things.
Equity securities: Preferred stock and CRA investments are reported at fair value utilizing Level 1 inputs.
Independent pricing service: The Company's independent pricing service provides pricing information on the majority of the Company's Level 1 and Level 2 AFS debt securities. For a small subset of securities, other pricing sources are used, including observed prices on publicly traded securities and dealer quotes. Management independently evaluates the fair value measurements received from the Company's third-party pricing service through multiple review steps. First, management reviews what has transpired in the marketplace with respect to interest rates, credit spreads, volatility, and mortgage rates, among other things, and develops an expectation of changes to the securities' valuations from the previous quarter. Then, management selects a sample of investment securities and compares the values provided by its primary third-party pricing service to the market values obtained from secondary sources, including other pricing services and safekeeping statements, and evaluates those with notable variances. In instances where there are discrepancies in pricing from various sources and management expectations, management may manually price securities using currently observed market data to determine whether they can develop similar prices or may utilize bid information from broker dealers. Any remaining discrepancies between management's review and the prices provided by the vendor are discussed with the vendor and/or the Company's other valuation advisors.
Loans HFS: Government-insured or guaranteed and agency-conforming 1-4 family residential loans HFS are salable into active markets. Accordingly, the fair value of these loans is based primarily on quoted market or contracted selling prices or a market price equivalent, which are categorized as Level 2 in the fair value hierarchy.
Mortgage servicing rights: MSRs are measured based on valuation techniques using Level 3 inputs. The Company uses a discounted cash flow model that incorporates assumptions market participants would use in estimating the fair value of servicing rights, including, but not limited to, option adjusted spread, conditional prepayment rate, servicing fee rate, recapture rate, and cost to service.
Derivative financial instruments: Forward contracts are measured based on valuation techniques using Level 2 inputs, such as quoted market prices, contracted selling prices, or a market price equivalent. Interest rate and foreign currency contracts are reported at fair value utilizing Level 2 inputs. The Company obtains dealer quotations to value its interest rate contracts. IRLCs are measured based on valuation techniques that consider loan type, underlying loan amount, maturity date, note rate, loan program, and expected settlement date, with Level 3 inputs for the servicing release premium and pull-through rate. These measurements are adjusted at the loan level to consider the servicing release premium and loan pricing adjustment specific to each loan. The base value is then adjusted for estimated pull-through rates. The pull-through rate and servicing fee multiple are unobservable inputs based on historical experience. Equity warrants are measured using a Black-Scholes option pricing model based on contractual strike price, expected term, the risk-free interest rate, and volatility, which may be adjusted for a lack of marketability. The volatility input is considered Level 3 as the underlying equity is not publicly traded and is determined using comparable publicly traded companies.
Junior subordinated debt: The Company estimates the fair value of its junior subordinated debt using a discounted cash flow model which incorporates the effect of the Company’s own credit risk in the fair value of the liabilities (Level 3). The Company’s cash flow assumptions are based on contractual cash flows as the Company anticipates it will pay the debt according to its contractual terms.
The fair value of assets and liabilities measured at fair value on a recurring basis was determined using the following inputs:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Fair Value Measurements at the End of the Reporting Period Using: |
| | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | | Fair Value |
| | (in millions) |
| December 31, 2024 | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| Available-for-sale debt securities | | | | | | | | |
| Residential MBS issued by GSEs and GNMA | | $ | — | | | $ | 5,831 | | | $ | — | | | $ | 5,831 | |
| U.S. Treasury securities | | 4,383 | | | — | | | — | | | 4,383 | |
| Private label residential MBS | | — | | | 947 | | | — | | | 947 | |
| Tax-exempt | | — | | | 845 | | | — | | | 845 | |
| CLO | | — | | | 570 | | | — | | | 570 | |
| Commercial MBS issued by GSEs and GNMA | | — | | | 437 | | | — | | | 437 | |
| | | | | | | | |
| Corporate debt securities | | — | | | 386 | | | — | | | 386 | |
| Other | | 2 | | | 67 | | | — | | | 69 | |
| Total AFS debt securities | | $ | 4,385 | | | $ | 9,083 | | | $ | — | | | $ | 13,468 | |
| Equity securities | | | | | | | | |
| | | | | | | | |
| Preferred stock | | $ | 91 | | | $ | — | | | $ | — | | | $ | 91 | |
| CRA investments | | 26 | | | — | | | — | | | 26 | |
| Total equity securities | | $ | 117 | | | $ | — | | | $ | — | | | $ | 117 | |
| Loans HFS (2) | | $ | — | | | $ | 2,240 | | | $ | 4 | | | $ | 2,244 | |
| Mortgage servicing rights | | — | | | — | | | 1,127 | | | 1,127 | |
| Derivative assets (1) | | — | | | 198 | | | 35 | | | 233 | |
| Liabilities: | | | | | | | | |
| Junior subordinated debt (3) | | $ | — | | | $ | — | | | $ | 65 | | | $ | 65 | |
| Derivative liabilities (1) | | — | | | 69 | | | 7 | | | 76 | |
(1)See "Note 15. Derivatives and Hedging Activities." In addition, the carrying value of loans was decreased by $96 million as of December 31, 2024 for the effective portion of the hedge, which relates to the fair value of the hedges put in place to mitigate against fluctuations in interest rates. Derivative assets and liabilities exclude margin of $72 million and $3 million, respectively.
(2)Includes only the portion of loans HFS that is recorded at fair value at each reporting period pursuant to the election of FVO treatment.
(3)Includes only the portion of junior subordinated debt that is recorded at fair value at each reporting period pursuant to the election of FVO treatment.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Fair Value Measurements at the End of the Reporting Period Using: |
| | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | | Fair Value |
| | | (in millions) |
| December 31, 2023 | | | | | | | | |
| Assets: | | | | | | | | |
| Available-for-sale debt securities | | | | | | | | |
| U.S. Treasury securities | | $ | 4,853 | | | $ | — | | | $ | — | | | $ | 4,853 | |
| Residential MBS issued by GSEs and GNMA | | — | | | 1,972 | | | — | | | 1,972 | |
| CLO | | — | | | 1,399 | | | — | | | 1,399 | |
| Private label residential MBS | | — | | | 1,117 | | | — | | | 1,117 | |
| Tax-exempt | | — | | | 858 | | | — | | | 858 | |
| Commercial MBS issued by GSEs and GNMA | | — | | | 530 | | | — | | | 530 | |
| Corporate debt securities | | — | | | 367 | | | — | | | 367 | |
| | | | | | | | |
| Other | | 28 | | | 41 | | | — | | | 69 | |
| Total AFS debt securities | | $ | 4,881 | | | $ | 6,284 | | | $ | — | | | $ | 11,165 | |
| Equity securities | | | | | | | | |
| Preferred stock | | $ | 100 | | | $ | — | | | $ | — | | | $ | 100 | |
| CRA investments | | 26 | | | — | | | — | | | 26 | |
| | | | | | | | |
| Total equity securities | | $ | 126 | | | $ | — | | | $ | — | | | $ | 126 | |
| Loans - HFS (2) | | $ | — | | | $ | 1,377 | | | $ | 3 | | | $ | 1,380 | |
| Mortgage servicing rights | | — | | | — | | | 1,124 | | | 1,124 | |
| Derivative assets (1) | | — | | | 66 | | | 22 | | | 88 | |
| Liabilities: | | | | | | | | |
| Junior subordinated debt (3) | | $ | — | | | $ | — | | | $ | 63 | | | $ | 63 | |
| Derivative liabilities (1) | | — | | | 100 | | | — | | | 100 | |
(1)See "Note 15. Derivatives and Hedging Activities." In addition, the carrying value of loans was increased by $6 million as of December 31, 2023 for the effective portion of the hedge, which relates to the fair value of the hedges put in place to mitigate against fluctuations in interest rates. Derivative assets and liabilities exclude margin of $202 million and $(9) million, respectively.
(2)Includes only the portion of loans HFS that is recorded at fair value at each reporting period pursuant to the election of FVO treatment.
(3)Includes only the portion of junior subordinated debt that is recorded at fair value at each reporting period pursuant to the election of FVO treatment.
The change in Level 3 liabilities measured at fair value on a recurring basis included in OCI was as follows:
| | | | | | | | | | | | | | | | | | | | |
| | Junior Subordinated Debt |
| | Year Ended December 31, |
| | 2024 | | 2023 | | 2022 |
| | (in millions) |
| Beginning balance | | $ | (62.8) | | | $ | (62.5) | | | $ | (67.4) | |
| Change in fair value (1) | | (1.9) | | | (0.3) | | | 4.9 | |
| Ending balance | | $ | (64.7) | | | $ | (62.8) | | | $ | (62.5) | |
(1)Unrealized (losses) gains attributable to changes in the fair value of junior subordinated debt are recorded in OCI, net of tax, and totaled $(1.4) million, $(0.2) million, and $3.7 million for the years ended December 31, 2024, 2023, and 2022, respectively.
The significant unobservable inputs used in the fair value measurements of these Level 3 liabilities were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2024 | | Valuation Technique | | Significant Unobservable Inputs | | Input Value |
| | (in millions) | | | | | | |
| Junior subordinated debt | | $ | 65 | | | Discounted cash flow | | Implied credit rating of the Company | | 7.43 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2023 | | Valuation Technique | | Significant Unobservable Inputs | | Input Value |
| | (in millions) | | | | | | |
| Junior subordinated debt | | $ | 63 | | | Discounted cash flow | | Implied credit rating of the Company | | 8.92 | % |
The significant unobservable inputs used in the fair value measurement of the Company’s junior subordinated debt as of December 31, 2024 and 2023 was the implied credit risk for the Company. The implied credit risk spread as of December 31, 2024 and 2023 was calculated as the difference between the average of the 10 and 15-year 'BB' rated financial indexes over the corresponding swap indexes.
As of December 31, 2024, the Company estimates the discount rate at 7.43%, which represents an implied credit spread of 3.12% plus three-month SOFR (4.31%). As of December 31, 2023, the Company estimated the discount rate at 8.92%, which was a 3.59% credit spread plus three-month SOFR (5.33%).
The change in Level 3 assets and liabilities measured at fair value on a recurring basis included in income was as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Year Ended December 31, 2024 |
| | | | 2024 | | | | 2023 |
| | | | MSRs | | IRLCs (1) | | | | MSRs | | IRLCs (1) |
| | | | (in millions) |
| Balance, beginning of period | | | | $ | 1,124 | | | $ | 18 | | | | | $ | 1,148 | | | $ | 2 | |
| | | | | | | | | | | | |
| Purchases and additions | | | | 923 | | | 18,896 | | | | | 865 | | | 15,434 | |
| Sales and payments | | | | (905) | | | — | | | | | (800) | | | — | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Settlement of IRLCs upon acquisition or origination of loans HFS | | | | — | | | (18,916) | | | | | — | | | (15,420) | |
| Change in fair value | | | | 144 | | | — | | | | | 11 | | | 2 | |
| Mark to market adjustments | | | | — | | | — | | | | | 4 | | | — | |
| Realization of cash flows | | | | (159) | | | — | | | | | (104) | | | — | |
| Balance, end of period | | | | $ | 1,127 | | | $ | (2) | | | | | $ | 1,124 | | | $ | 18 | |
| Changes in unrealized gains (losses) for the period (2) | | | | $ | 71 | | | $ | (2) | | | | | $ | 19 | | | $ | (18) | |
(1) IRLC asset and liability positions are presented net.
(2) Amounts recognized as part of non-interest income.
The significant unobservable inputs used in the fair value measurements of these Level 3 assets and liabilities were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | December 31, 2024 | | | | |
| Asset/liability | | Key inputs | | Range | | Weighted average | | | | |
| MSRs: | | Option adjusted spread (in basis points) | | 21 - 315 | | 237 | | | | |
| Conditional prepayment rate (1) | | 8.4% - 19.0% | | 14.0 | % | | | | |
| Recapture rate | | 20.0% - 20.0% | | 20.0 | % | | | | |
| Servicing fee rate (in basis points) | | 25.0 - 56.5 | | 36.4 | | | | |
| Cost to service | | $75 - $95 | | $82 | | | | |
| | | | | | | | | | |
| IRLCs: | | Servicing fee multiple | | 4.3 - 6.4 | | 5.3 | | | | |
| Pull-through rate | | 76% - 100% | | 92 | % | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | December 31, 2023 | | | | |
| Asset/liability | | Key inputs | | Range | | Weighted average | | | | |
| MSRs: | | Option adjusted spread (in basis points) | | 29 - 253 | | 213 | | | | |
| Conditional prepayment rate (1) | | 9.5% - 23.9% | | 17.4 | % | | | | |
| Recapture rate | | 20.0% - 20.0% | | 20.0 | % | | | | |
| Servicing fee rate (in basis points) | | 25.0 - 56.5 | | 35.6 | | | | |
| Cost to service | | $93 - $100 | | $95 | | | | |
| | | | | | | | | | |
| IRLCs: | | Servicing fee multiple | | 3.2 - 5.4 | | 4.3 | | | | |
| Pull-through rate | | 68% - 100% | | 89 | % | | | | |
(1) Lifetime total prepayment speed annualized.
The following is a summary of the difference between the aggregate fair value and the aggregate UPB of loans HFS for which the FVO has been elected:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, |
| | 2024 | | 2023 |
| | Fair value | | UPB | | Difference | | Fair value | | UPB | | Difference |
| | (in millions) |
| Loans HFS: | | | | | | | | | | | | |
| Current through 89 days delinquent | | $ | 2,244 | | | $ | 2,195 | | | $ | 49 | | | $ | 1,379 | | | $ | 1,319 | | | $ | 60 | |
| 90 days or more delinquent | | — | | | — | | | — | | | 1 | | | 2 | | | (1) | |
| Total | | $ | 2,244 | | | $ | 2,195 | | | $ | 49 | | | $ | 1,380 | | | $ | 1,321 | | | $ | 59 | |
Fair value on a nonrecurring basis
Certain assets are measured at fair value on a nonrecurring basis. That is, the assets are not measured at fair value on an ongoing basis, but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of credit deterioration). The following table presents such assets carried on the Consolidated Balance Sheet by caption and by level within the ASC 825 hierarchy:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Fair Value Measurements at the End of the Reporting Period Using |
| | | Total | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Active Markets for Similar Assets (Level 2) | | Unobservable Inputs (Level 3) |
| | | (in millions) |
| As of December 31, 2024 | | | | | | | | |
| Loans HFI | | $ | 561 | | | $ | — | | | $ | — | | | $ | 561 | |
| Other assets acquired through foreclosure | | 52 | | | — | | | — | | | 52 | |
| As of December 31, 2023 | | | | | | | | |
| Loans HFI | | $ | 379 | | | $ | — | | | $ | — | | | $ | 379 | |
| Other assets acquired through foreclosure | | 8 | | | — | | | — | | | 8 | |
For Level 3 assets measured at fair value on a nonrecurring basis as of period end, the significant unobservable inputs used in the fair value measurements were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2024 | | Valuation Technique(s) | | Significant Unobservable Inputs | | Range |
| (in millions) | | | | | | | | |
| Loans HFI | $ | 561 | | | Collateral method | | Third party appraisal | | Costs to sell | | 6.0% to 10.0% |
| Discounted cash flow method | | Discount rate | | Contractual loan rate | | 3.0% to 8.0% |
| | Scheduled cash collections | | Probability of default | | 0% to 20.0% |
| | Proceeds from non-real estate collateral | | Loss given default | | 0% to 70.0% |
| Other assets acquired through foreclosure | 52 | | | Collateral method | | Third party appraisal | | Costs to sell | | 1.0% to 6.0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 | | Valuation Technique(s) | | Significant Unobservable Inputs | | Range |
| (in millions) | | | | | | | | |
| Loans HFI | $ | 379 | | | Collateral method | | Third party appraisal | | Costs to sell | | 6.0% to 10.0% |
| Discounted cash flow method | | Discount rate | | Contractual loan rate | | 3.0% to 8.0% |
| | Scheduled cash collections | | Probability of default | | 0% to 20.0% |
| | Proceeds from non-real estate collateral | | Loss given default | | 0% to 70.0% |
| Other assets acquired through foreclosure | 8 | | | Collateral method | | Third party appraisal | | Costs to sell | | 4.0% to 10.0% |
Loans HFI: Loans measured at fair value on a nonrecurring basis include collateral dependent loans. The specific reserves for these loans are based on collateral value, net of estimated disposition costs and other identified quantitative inputs. Collateral value is determined based on independent third-party appraisals or internally-developed discounted cash flow analyses. Appraisals may utilize a single valuation approach or a combination of approaches, including comparable sales and the income approach. Fair value is determined, where possible, using market prices derived from an appraisal or evaluation, which are considered to be Level 2. However, certain assumptions and unobservable inputs are often used by the appraiser, therefore qualifying the assets as Level 3 in the fair value hierarchy. In addition, when adjustments are made to an appraised value to reflect various factors such as the age of the appraisal or known changes in the market or the collateral, such valuation inputs are considered unobservable and the fair value measurement is categorized as a Level 3 measurement. Internal discounted cash flow analyses are also utilized to estimate the fair value of these loans, which considers internally-developed, unobservable inputs such as discount rates, default rates, and loss severity.
Total Level 3 collateral dependent loans had an estimated fair value of $561 million and $379 million at December 31, 2024 and 2023, respectively, net of a specific ACL of $46 million and $10 million at December 31, 2024 and 2023, respectively.
Other assets acquired through foreclosure: Other assets acquired through foreclosure consist of properties acquired as a result of, or in-lieu-of, foreclosure. These assets are initially reported at the fair value determined by independent appraisals using appraised value less estimated cost to sell. Such properties are generally re-appraised every 12 months. Costs relating to the development or improvement of the assets are capitalized and costs relating to holding the assets are charged to expense.
Fair value is determined, where possible, using market prices derived from an appraisal or evaluation, which are considered to be Level 2. However, certain assumptions and unobservable inputs are often used by the appraiser, therefore qualifying the assets as Level 3 in the fair value hierarchy. When significant adjustments are based on unobservable inputs, such as when a current appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, the resulting fair value measurement has been categorized as a Level 3 measurement. The Company had $52 million and $8 million of such assets at December 31, 2024 and 2023, respectively.
Fair Value of Financial Instruments
The estimated fair value of the Company’s financial instruments is as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2024 |
| | Carrying Amount | | Fair Value |
| | | Level 1 | | Level 2 | | Level 3 | | Total |
| | (in millions) |
| Financial assets: | | | | | | | | | | |
| Investment securities: | | | | | | | | | | |
| HTM | | $ | 1,526 | | | $ | — | | | $ | 1,309 | | | $ | — | | | $ | 1,309 | |
| AFS | | 13,468 | | | 4,385 | | | 9,083 | | | — | | | 13,468 | |
| Equity securities | | 117 | | | 117 | | | — | | | — | | | 117 | |
| Derivative assets (1) | | 233 | | | — | | | 198 | | | 35 | | | 233 | |
| Loans HFS | | 2,286 | | | — | | | 2,259 | | | 27 | | | 2,286 | |
| Loans HFI, net | | 53,302 | | | — | | | — | | | 53,070 | | | 53,070 | |
| Mortgage servicing rights | | 1,127 | | | — | | | — | | | 1,127 | | | 1,127 | |
| Accrued interest receivable | | 362 | | | — | | | 362 | | | — | | | 362 | |
| Financial liabilities: | | | | | | | | | | |
| Deposits | | $ | 66,341 | | | $ | — | | | $ | 66,393 | | | $ | — | | | $ | 66,393 | |
| Other borrowings | | 5,573 | | | — | | | 5,545 | | | — | | | 5,545 | |
| Qualifying debt | | 899 | | | — | | | 789 | | | 78 | | | 867 | |
| Derivative liabilities (1) | | 76 | | | — | | | 69 | | | 7 | | | 76 | |
| Accrued interest payable | | 138 | | | — | | | 138 | | | — | | | 138 | |
(1) Derivative assets and liabilities exclude margin of $72 million and $3 million, respectively.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2023 |
| | Carrying Amount | | Fair Value |
| | | Level 1 | | Level 2 | | Level 3 | | Total |
| | (in millions) |
| Financial assets: | | | | | | | | | | |
| Investment securities: | | | | | | | | | | |
| HTM | | $ | 1,429 | | | $ | — | | | $ | 1,251 | | | $ | — | | | $ | 1,251 | |
| AFS | | 11,165 | | | 4,881 | | | 6,284 | | | — | | | 11,165 | |
| Equity securities | | 126 | | | 126 | | | — | | | — | | | 126 | |
| Derivative assets (1) | | 84 | | | — | | | 66 | | | 22 | | | 88 | |
| Loans HFS | | 1,402 | | | — | | | 1,379 | | | 23 | | | 1,402 | |
| Loans HFI, net | | 49,960 | | | — | | | — | | | 46,877 | | | 46,877 | |
| Mortgage servicing rights | | 1,124 | | | — | | | — | | | 1,124 | | | 1,124 | |
| Accrued interest receivable | | 370 | | | — | | | 370 | | | — | | | 370 | |
| Financial liabilities: | | | | | | | | | | |
| Deposits | | $ | 55,333 | | | $ | — | | | $ | 55,379 | | | $ | — | | | $ | 55,379 | |
| | | | | | | | | | |
| Other borrowings | | 7,230 | | | — | | | 7,192 | | | — | | | 7,192 | |
| Qualifying debt | | 895 | | | — | | | 734 | | | 76 | | | 810 | |
| Derivative liabilities (1) | | 100 | | | — | | | 100 | | | — | | | 100 | |
| Accrued interest payable | | 151 | | | — | | | 151 | | | — | | | 151 | |
(1) Derivative assets and liabilities exclude margin of $202 million and $(9) million, respectively.
Interest rate risk
The Company assumes interest rate risk (the risk to the Company’s earnings and capital from changes in interest rate levels) as a result of its normal operations. As a result, the fair values of the Company’s financial instruments, as well as its future net interest income, will change when interest rate levels change and that change may be either favorable or unfavorable to the Company.
Interest rate risk exposure is measured using interest rate sensitivity analysis to determine the Company's change in EVE and net interest income resulting from hypothetical changes in interest rates. If potential changes to EVE and earnings resulting from hypothetical interest rate changes are not within the limits established by the BOD, the BOD may direct management to adjust the asset and liability mix to bring interest rate risk within BOD-approved limits.
WAB has an ALCO charged with managing interest rate risk within the BOD-approved limits. Limits are structured to preclude an interest rate risk profile which does not conform to both management and BOD risk tolerances without BOD and ALCO approval. Interest rate risk is also evaluated at the Parent level, which is reported to the BOD and its Finance and Investment Committee.
Fair value of commitments
The estimated fair value of letters of credit outstanding at December 31, 2024 and 2023 approximates zero as there have been no significant changes in borrower creditworthiness. Loan commitments on which the committed interest rates are less than the current market rate are insignificant at December 31, 2024 and 2023.
20. REGULATORY CAPITAL REQUIREMENTS
The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements could trigger certain mandatory or discretionary actions that, if undertaken, could have a direct material effect on the Company’s business and 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 their assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
As permitted by the regulatory capital rules, the Company elected the CECL transition option that delayed the estimated impact on regulatory capital resulting from the adoption of CECL over a five-year transition period ending December 31, 2024. Accordingly, capital ratios and amounts in 2024 include a 25% capital benefit that resulted from the increased ACL related to the adoption of ASC 326, compared to a 50% capital benefit for 2023.
As of December 31, 2024 and 2023, the Company and the Bank exceeded the capital levels necessary to be classified as well-capitalized, as defined by the various banking agencies. The actual capital amounts and ratios for the Company and the Bank are presented in the following tables:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total Capital | | Tier 1 Capital | | Risk-Weighted Assets | | Tangible Average Assets | | Total Capital Ratio | | Tier 1 Capital Ratio | | Tier 1 Leverage Ratio | | Common Equity Tier 1 |
| | (dollars in millions) |
| | | | | | | | | | | | | | | | |
| December 31, 2024 | | | | | | | | | | | | | | | | |
| WAL | | $ | 7,922 | | | $ | 6,687 | | | $ | 56,019 | | | $ | 82,691 | | | 14.1 | % | | 11.9 | % | | 8.1 | % | | 11.3 | % |
| WAB | | 7,444 | | | 6,803 | | | 55,983 | | | 82,562 | | | 13.3 | | | 12.2 | | | 8.2 | | | 12.2 | |
| Well-capitalized ratios | | | | | | | | | | 10.0 | | | 8.0 | | | 5.0 | | | 6.5 | |
| Minimum capital ratios | | | | | | | | | | 8.0 | | | 6.0 | | | 4.0 | | | 4.5 | |
| | | | | | | | | | | | | | | | |
| December 31, 2023 | | | | | | | | | | | | | | | | |
| WAL | | $ | 7,201 | | | $ | 6,035 | | | $ | 52,517 | | | $ | 70,295 | | | 13.7 | % | | 11.5 | % | | 8.6 | % | | 10.8 | % |
| WAB | | 6,802 | | | 6,229 | | | 52,508 | | | 70,347 | | | 13.0 | | | 11.9 | | | 8.9 | | | 11.9 | |
| Well-capitalized ratios | | | | | | | | | | 10.0 | | | 8.0 | | | 5.0 | | | 6.5 | |
| Minimum capital ratios | | | | | | | | | | 8.0 | | | 6.0 | | | 4.0 | | | 4.5 | |
The Company and the Bank are also subject to liquidity and other regulatory requirements as administered by the federal banking agencies. These agencies have broad powers and at their discretion, could limit or prohibit the Company's payment of dividends, payment of certain debt service and issuance of capital stock and debt as they deem appropriate and as such, actions by the agencies could have a direct material effect on the Company’s business and financial statements.
The Company is also required to maintain specified levels of capital to remain in good standing with certain federal government agencies, including FNMA, FHLMC, GNMA, and HUD. These capital requirements are generally tied to the unpaid balances of loans included in the Company's servicing portfolio or loan production volume. Noncompliance with these capital requirements can result in various remedial actions up to, and including, removing the Company's ability to sell loans to and service loans on behalf of the respective agency. The Company believes it is in compliance with these requirements as of December 31, 2024.
21. EMPLOYEE BENEFIT PLANS
The Company has a qualified 401(k) employee benefit plan for all eligible employees. Participants are able to defer between 1% and 75% (up to a maximum of $23,000 for those under 50 years of age and $30,500 for those between 50 and 59 years of age) of their annual compensation. The Company may elect to match a discretionary amount each year, which was 100% of the first 5% of the participant’s compensation deferred into the plan during the year ended December 31, 2024. The Company’s contributions to this plan totaled $17.8 million, $17.7 million, and $15.9 million for the years ended December 31, 2024, 2023, and 2022, respectively.
In addition, the Company has a SERP, which is an unfunded noncontributory defined benefit pension plan. The SERP provides retirement benefits to certain Bridge officers based on years of service and final average salary. The projected benefit obligation was $15 million and $14 million as of December 31, 2024 and 2023, respectively, all of which was unfunded. Net periodic benefit cost totaled $1.2 million for the year ended December 31, 2024 and $1.0 million for each of the years ended December 31, 2023 and 2022.
22. RELATED PARTY TRANSACTIONS
Principal stockholders, directors, and executive officers of the Company, their immediate family members, and companies they control or own more than a 10% interest in, are considered to be related parties. In the ordinary course of business, the Company engages in various related party transactions, including extending credit and bank service transactions. All related party transactions are subject to review and approval pursuant to the Company's related party transactions policy.
Federal banking regulations require any extensions of credit to insiders and their related interests not be offered on terms more favorable than would be offered to non-related borrowers of similar creditworthiness. The following table summarizes the aggregate activity for such loans:
| | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2024 | | 2023 |
| | (in millions) |
| Balance, beginning | | $ | — | | | $ | 172 | |
| New loans | | 22 | | | — | |
| Advances | | — | | | 457 | |
| Repayments and other | | — | | | (629) | |
| Balance, ending | | $ | 22 | | | $ | — | |
The increase in the related party loan balance from December 31, 2023 was primarily driven by the execution and funding of a new loan to a single related party. None of these loans were past due, on non-accrual status or have been restructured during the year ended December 31, 2024 to provide a reduction or deferral of interest or principal because of deterioration in the financial position of the borrower. In addition, there were no loans to a related party that were considered classified loans at December 31, 2024 or 2023. For the years ended December 31, 2024, 2023, and 2022, interest income associated with related party loans was approximately $0.1 million, $1.6 million and $2.5 million, respectively. During the year ended December 31, 2024, there were no residential loans purchased by the Company from related parties, compared to $27 million and $914 million during the years ended December 31, 2023 and 2022, respectively.
Loan commitments outstanding with related parties totaled $82 million and $2 million at December 31, 2024 and 2023, respectively. The increase in related party loan commitments during the year ended December 31, 2024 is primarily due to changes in composition of the Company's BOD and origination of new loans to related parties.
The Company also accepts deposits from related parties, which totaled $159 million and $62 million at December 31, 2024 and 2023, respectively, with related interest expense of approximately $5.8 million during the year ended December 31, 2024 and $1.1 million and $0.2 million during the years ended December 31, 2023 and 2022, respectively. The increase in deposits from related parties during the year ended December 31, 2024 is primarily related to changes in composition of the Company's BOD. There were no earnings credits on deposits from related parties for the year ended December 31, 2024, compared to $2.6 million and $1.9 million for the years ended December 31, 2023, and 2022, respectively.
There were no loans serviced by related parties at December 31, 2024 and 2023 and $2.1 billion of residential loans serviced by related parties at December 31, 2022. During the year ended December 31, 2024, there were no loan servicing fees paid to related parties compared to $0.6 million and $1.5 million during the years ended December 31, 2023 and 2022, respectively. Donations, sponsorships, and other payments to related parties totaled less than $1.0 million during each of the years ended December 31, 2024, 2023, and 2022.
23. PARENT COMPANY FINANCIAL INFORMATION
The condensed financial statements of the holding company are presented in the following tables:
WESTERN ALLIANCE BANCORPORATION
Condensed Balance Sheets
| | | | | | | | | | | | | | |
| | | December 31, |
| | | 2024 | | 2023 |
| | | (in millions) |
| ASSETS: | | |
| Cash and cash equivalents | | $ | 181 | | | $ | 140 | |
| | | | |
| | | | |
| Investment securities - equity | | 31 | | | 31 | |
| Investment in subsidiaries | | 7,096 | | | 6,513 | |
| | | | |
| | | | |
| Other assets | | 85 | | | 71 | |
| Total assets | | $ | 7,393 | | | $ | 6,755 | |
| LIABILITIES AND STOCKHOLDERS' EQUITY: | | | | |
| | | | |
| Qualifying debt | | $ | 674 | | | $ | 671 | |
| Accrued interest and other liabilities | | 12 | | | 6 | |
| Total liabilities | | 686 | | | 677 | |
| Total stockholders’ equity | | 6,707 | | | 6,078 | |
| Total liabilities and stockholders’ equity | | $ | 7,393 | | | $ | 6,755 | |
WESTERN ALLIANCE BANCORPORATION
Condensed Income Statements
| | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | 2024 | | 2023 | | 2022 |
| | | (in millions) |
| Income: | | | | | | |
| Dividends from subsidiaries | | $ | 240.0 | | | $ | 330.0 | | | $ | 261.8 | |
| Interest income | | 2.7 | | | 2.9 | | | 3.8 | |
| Non-interest income (loss) | | 22.5 | | | 1.5 | | | (0.9) | |
| Total income | | 265.2 | | | 334.4 | | | 264.7 | |
| Expense: | | | | | | |
| Interest expense | | 25.7 | | | 25.4 | | | 22.6 | |
| Non-interest expense | | 27.4 | | | 29.3 | | | 26.5 | |
| Total expense | | 53.1 | | | 54.7 | | | 49.1 | |
| Income before income taxes and equity in undistributed earnings of subsidiaries | | 212.1 | | | 279.7 | | | 215.6 | |
| Income tax benefit | | 6.1 | | | 10.3 | | | 11.0 | |
| Income before equity in undistributed earnings of subsidiaries | | 218.2 | | | 290.0 | | | 226.6 | |
| Equity in undistributed earnings of subsidiaries | | 569.5 | | | 432.4 | | | 830.7 | |
| Net income | | 787.7 | | | 722.4 | | | 1,057.3 | |
| Dividends on preferred stock | | 12.8 | | | 12.8 | | | 12.8 | |
| Net income available to common stockholders | | $ | 774.9 | | | $ | 709.6 | | | $ | 1,044.5 | |
Western Alliance Bancorporation
Condensed Statements of Cash Flows
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2024 | | 2023 | | 2022 |
| (in millions) |
| Cash flows from operating activities: | | | | | |
| Net income | $ | 787.7 | | | $ | 722.4 | | | $ | 1,057.3 | |
| Adjustments to reconcile net income to net cash provided by operating activities: | | | | | |
| Equity in net undistributed earnings of subsidiaries | (569.5) | | | (432.4) | | | (830.7) | |
| Change in fair value of assets and liabilities measured at fair value | (0.2) | | | (3.4) | | | 8.7 | |
| | | | | |
| Other operating activities, net | 17.9 | | | (1.8) | | | (16.8) | |
| Net cash provided by operating activities | 235.9 | | | 284.8 | | | 218.5 | |
| Cash flows from investing activities: | | | | | |
| Purchases of securities | — | | | (153.9) | | | (0.4) | |
| Principal pay downs, calls, maturities, and sales proceeds of securities | — | | | 155.5 | | | 1.8 | |
| | | | | |
| | | | | |
| | | | | |
| Capital contributions to subsidiaries | — | | | (50.0) | | | (193.0) | |
| Other investing activities, net | (19.0) | | | (10.0) | | | (12.1) | |
| | | | | |
| | | | | |
| | | | | |
| Net cash used in investing activities | (19.0) | | | (58.4) | | | (203.7) | |
| Cash flows from financing activities: | | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| Proceeds from issuance of common stock, net | 0.1 | | | 0.1 | | | 157.7 | |
| Cash dividends paid on common and preferred stock | (176.8) | | | (171.5) | | | (166.2) | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| Net cash used in financing activities | (176.7) | | | (171.4) | | | (8.5) | |
| Net increase in cash and cash equivalents | 40.2 | | | 55.0 | | | 6.3 | |
| Cash and cash equivalents at beginning of year | 140.3 | | | 85.3 | | | 79.0 | |
| Cash and cash equivalents at end of year | $ | 180.5 | | | $ | 140.3 | | | $ | 85.3 | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
24. SEGMENTS
Beginning with the annual period ending December 31, 2024, the Company adopted the guidance within ASU 2023-07, Segment Reporting (Topic 280), which expanded disclosure requirements for significant segment expenses and other segment items. In connection with the adoption of this guidance, the components that comprise net interest income, which include interest income, interest expense and funds transfer pricing adjustments, are presented in separate line items in the reportable segment income statement tables below. Salaries and employee benefits are also presented separately as these expenses were previously included within total non-interest expense. Income statement information for prior periods was recast to conform to the current presentation.
The Company's reportable segments are aggregated with a focus on products and services offered and consist of three reportable segments:
•Commercial: provides commercial banking and treasury management products and services to small and middle-market businesses, specialized banking services to sophisticated commercial institutions and investors within niche industries, as well as financial services to the real estate industry.
•Consumer Related: offers both commercial banking services to enterprises in consumer-related sectors and consumer banking services, such as residential mortgage banking.
•Corporate & Other: consists of the Company's investment portfolio, Corporate borrowings and other related items, income and expense items not allocated to other reportable segments, and inter-segment eliminations.
The Company's chief operating decision maker is the Chief Executive Officer. The chief operating decision maker assesses overall segment performance based on pre-tax income and uses this metric to allocate resources for each segment, focusing on budgeting and forecasting.
The Company's segment reporting process begins with the assignment of all loan and deposit accounts directly to the segments where these products are originated and/or serviced. Equity capital is assigned to each segment based on the risk profile of their assets and liabilities. With the exception of goodwill, which is assigned a 100% weighting, equity capital allocations ranged from 0% to 20% during the year. Any excess or deficient equity not allocated to segments based on risk is assigned to the Corporate & Other segment.
Net interest income, provision for credit losses, and non-interest expense amounts are recorded in their respective segments to the extent the amounts are directly attributable to those segments. Net interest income is recorded in each segment on a TEB with a corresponding increase in income tax expense, which is eliminated in the Corporate & Other segment.
Further, net interest income of a reportable segment includes a funds transfer pricing process that matches assets and liabilities with similar interest rate sensitivity and maturity characteristics. Using this funds transfer pricing methodology, liquidity is transferred between users and providers. A net user of funds has lending/investing in excess of deposits/borrowings and a net provider of funds has deposits/borrowings in excess of lending/investing. A segment that is a user of funds is charged for the use of funds, while a provider of funds is credited through funds transfer pricing, which is determined based on the average estimated life of the assets or liabilities in the portfolio. Residual funds transfer pricing mismatches are allocable to the Corporate & Other segment and presented in net interest income.
The net income amount for each reportable segment is further derived by the use of expense allocations. Certain expenses not directly attributable to a specific segment are allocated across all segments based on key metrics, such as number of employees, number of transactions processed for loans and deposits, and average loan and deposit balances. These types of expenses include information technology, operations, human resources, finance, risk management, credit administration, legal, and marketing.
Income taxes are applied to each segment based on estimated effective tax rates. Any difference in the corporate tax rate and the aggregate effective tax rates in the segments are adjusted in the Corporate & Other segment.
The assignment and allocation methodologies used in the segment reporting process discussed above change from time to time as systems are enhanced, methods for evaluating segment performance or product lines change or as business segments are realigned.
The following is a summary of reportable segment balance sheet information:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Consolidated Company | | Commercial | | Consumer Related | | Corporate & Other |
| At December 31, 2024: | | (in millions) |
| Assets: | | | | | | | | |
| Cash, cash equivalents, and investment securities | | $ | 19,191 | | | $ | 14 | | | $ | — | | | $ | 19,177 | |
| Loans HFS | | 2,286 | | | — | | | 2,286 | | | — | |
| Loans HFI, net of deferred fees and costs | | 53,676 | | | 31,544 | | | 22,132 | | | — | |
| Less: allowance for credit losses | | (374) | | | (320) | | | (54) | | | — | |
| Net loans HFI | | 53,302 | | | 31,224 | | | 22,078 | | | — | |
| Goodwill and other intangible assets, net | | 659 | | | 291 | | | 368 | | | — | |
| Other assets | | 5,496 | | | 367 | | | 1,923 | | | 3,206 | |
| Total assets | | $ | 80,934 | | | $ | 31,896 | | | $ | 26,655 | | | $ | 22,383 | |
| Liabilities: | | | | | | | | |
| Deposits | | $ | 66,341 | | | $ | 25,487 | | | $ | 33,767 | | | $ | 7,087 | |
| Borrowings and qualifying debt | | 6,472 | | | 15 | | | 37 | | | 6,420 | |
| Other liabilities | | 1,414 | | | 72 | | | 476 | | | 866 | |
| Total liabilities | | 74,227 | | | 25,574 | | | 34,280 | | | 14,373 | |
| Allocated equity: | | 6,707 | | | 2,727 | | | 1,899 | | | 2,081 | |
| Total liabilities and stockholders' equity | | $ | 80,934 | | | $ | 28,301 | | | $ | 36,179 | | | $ | 16,454 | |
| Excess funds provided (used) | | — | | | (3,595) | | | 9,524 | | | (5,929) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
| At December 31, 2023: | | | | | | | | |
| Assets: | | | | | | | | |
| Cash, cash equivalents, and investment securities | | $ | 14,288 | | | $ | 13 | | | $ | 125 | | | $ | 14,150 | |
| Loans HFS | | 1,402 | | | — | | | 1,402 | | | — | |
| Loans HFI, net of deferred fees and costs | | 50,297 | | | 29,136 | | | 21,161 | | | — | |
| Less: allowance for credit losses | | (337) | | | (284) | | | (53) | | | — | |
| Net loans HFI | | 49,960 | | | 28,852 | | | 21,108 | | | — | |
| Goodwill and other intangible assets, net | | 669 | | | 292 | | | 377 | | | — | |
| Other assets | | 4,543 | | | 398 | | | 1,826 | | | 2,319 | |
| Total assets | | $ | 70,862 | | | $ | 29,555 | | | $ | 24,838 | | | $ | 16,469 | |
| Liabilities: | | | | | | | | |
| Deposits | | $ | 55,333 | | | $ | 23,508 | | | $ | 25,101 | | | $ | 6,724 | |
| Borrowings and qualifying debt | | 8,125 | | | 7 | | | 402 | | | 7,716 | |
| Other liabilities | | 1,326 | | | 109 | | | 338 | | | 879 | |
| Total liabilities | | 64,784 | | | 23,624 | | | 25,841 | | | 15,319 | |
| Allocated equity: | | 6,078 | | | 2,555 | | | 1,790 | | | 1,733 | |
| Total liabilities and stockholders' equity | | $ | 70,862 | | | $ | 26,179 | | | $ | 27,631 | | | $ | 17,052 | |
| Excess funds provided (used) | | — | | | (3,376) | | | 2,793 | | | 583 | |
The following is a summary of reportable segment income statement information:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Consolidated Company | | Commercial | | Consumer Related | | Corporate & Other |
| Year Ended December 31, 2024: | | (in millions) |
| Interest income | | $ | 4,541.1 | | | $ | 2,499.6 | | | $ | 1,083.4 | | | $ | 958.1 | |
| Interest expense | | 1,922.2 | | | 681.3 | | | 611.6 | | | 629.3 | |
| Funds transfer pricing | | — | | | (650.7) | | | 994.2 | | | (343.5) | |
| Net interest income | | 2,618.9 | | | 1,167.6 | | | 1,466.0 | | | (14.7) | |
| Provision for credit losses | | 145.9 | | | 136.2 | | | 2.2 | | | 7.5 | |
| Net interest income after provision for credit losses | | 2,473.0 | | | 1,031.4 | | | 1,463.8 | | | (22.2) | |
| Non-interest income | | 543.2 | | | 120.9 | | | 354.3 | | | 68.0 | |
| Salaries and employee benefits | | 631.1 | | | 135.6 | | | 132.6 | | | 362.9 | |
| Other non-interest expense (1) | | 1,393.9 | | | 486.1 | | | 1,228.3 | | | (320.5) | |
| Income before provision for income taxes | | 991.2 | | | 530.6 | | | 457.2 | | | 3.4 | |
| Income tax expense | | 203.5 | | | 109.4 | | | 90.7 | | | 3.4 | |
| Net income | | $ | 787.7 | | | $ | 421.2 | | | $ | 366.5 | | | $ | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
| Year Ended December 31, 2023: | | |
| Interest income | | $ | 4,035.3 | | | $ | 2,426.6 | | | $ | 960.3 | | | $ | 648.4 | |
| Interest expense | | 1,696.4 | | | 485.2 | | | 417.9 | | | 793.3 | |
| Funds transfer pricing | | — | | | (554.2) | | | 358.3 | | | 195.9 | |
| Net interest income | | 2,338.9 | | | 1,387.2 | | | 900.6 | | | 51.1 | |
| Provision for credit losses | | 62.6 | | | 38.3 | | | 3.3 | | | 21.0 | |
| Net interest income after provision for credit losses | | 2,276.3 | | | 1,348.9 | | | 897.3 | | | 30.1 | |
| Non-interest income | | 280.7 | | | (23.4) | | | 287.0 | | | 17.1 | |
| Salaries and employee benefits | | 566.3 | | | 149.7 | | | 125.8 | | | 290.8 | |
| Other non-interest expense (1) | | 1,057.1 | | | 430.7 | | | 799.3 | | | (172.9) | |
| Income before provision for income taxes | | 933.6 | | | 745.1 | | | 259.2 | | | (70.7) | |
| Income tax expense | | 211.2 | | | 174.8 | | | 59.5 | | | (23.1) | |
| Net income | | $ | 722.4 | | | $ | 570.3 | | | $ | 199.7 | | | $ | (47.6) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
| Year Ended December 31, 2022: | | |
| Interest income | | $ | 2,691.8 | | | $ | 1,588.7 | | | $ | 811.9 | | | $ | 291.2 | |
| Interest expense | | 475.5 | | | 127.7 | | | 77.8 | | | 270.0 | |
| Funds transfer pricing | | — | | | 71.2 | | | 122.6 | | | (193.8) | |
| Net interest income | | 2,216.3 | | | 1,532.2 | | | 856.7 | | | (172.6) | |
| Provision for credit losses | | 68.1 | | | 47.2 | | | 21.1 | | | (0.2) | |
| Net interest income after provision for credit losses | | 2,148.2 | | | 1,485.0 | | | 835.6 | | | (172.4) | |
| Non-interest income | | 324.6 | | | 59.7 | | | 247.3 | | | 17.6 | |
| Salaries and employee benefits | | 539.5 | | | 115.1 | | | 173.8 | | | 250.6 | |
| Other non-interest expense (1) | | 617.2 | | | 350.8 | | | 456.6 | | | (190.2) | |
| Income before provision for income taxes | | 1,316.1 | | | 1,078.8 | | | 452.5 | | | (215.2) | |
| Income tax expense | | 258.8 | | | 256.5 | | | 107.7 | | | (105.4) | |
| Net income | | $ | 1,057.3 | | | $ | 822.3 | | | $ | 344.8 | | | $ | (109.8) | |
(1) The composition of other non-interest expense is consistent with Non-interest expense as presented in the Consolidated Income Statement.
25. REVENUE FROM CONTRACTS WITH CUSTOMERS
Revenue streams within the scope of ASC 606 include service charges and fees, interchange fees on credit and debit cards, and legal settlement service fees. These revenues totaled $68.0 million, $98.6 million, and $44.1 million for the years ended December 31, 2024, 2023, and 2022, respectively. The Company had no material unsatisfied performance obligations as of December 31, 2024 or 2023.