XML 57 R35.htm IDEA: XBRL DOCUMENT v3.25.0.1
Mortgage Loan Servicing, Origination, and Loans Held for Sale
 12 Months Ended
Dec. 31, 2024
Mortgage Loan Servicing, Origination, and Loans Held for Sale  
Mortgage Loan Servicing, Origination, and Loans Held for Sale

Note 27—Mortgage Loan Servicing, Origination, and Loans Held for Sale

The portfolio of residential mortgages serviced for others, which is not included in the accompanying Consolidated Balance Sheets, was $6.7 billion and $6.6 billion at December 31, 2024 and 2023, respectively. Servicing loans for others generally consists of collecting mortgage payments, maintaining escrow accounts and disbursing payments to investors. The amounts of contractually specified servicing fees earned by the Company during the years ended December 31, 2024 and 2023 were $16.8 million and $16.5 million, respectively. Servicing fees are recorded in Mortgage Banking Income in the Company’s Consolidated Statements of Income.

​

At December 31, 2024 and 2023, MSRs were $89.8 million and $85.2 million, respectively, on the Company’s Consolidated Balance Sheets. MSRs are recorded at fair value with changes in fair value recorded as a component of Mortgage Banking Income in the Consolidated Statements of Net Income. The market value adjustments related to MSRs recorded in Mortgage Banking Income for the years ended December 31, 2024 and 2023 were gain of $4.1 million and loss of $1.3 million, respectively. The Company has used various free standing derivative instruments to mitigate the income statement effect of changes in fair value resulting from changes in market value adjustments, in addition to changes in valuation inputs and assumptions related to MSRs.

​

The following table presents the changes in the fair value of MSRs and its offsetting hedge.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Year Ended December 31,

 

(Dollars in thousands)

 

2024

​

2023

​

2022

 

Increase/(decrease) in fair value of MSRs

​

$

4,127

​

$

(1,350)

​

$

14,886

​

Decay of MSRs

​

 

(8,926)

​

 

(8,540)

​

 

(9,897)

​

Loss related to derivatives

​

 

(6,748)

​

 

(1,420)

​

 

(18,212)

​

Net effect on Consolidated Statements of Income

​

$

(11,547)

​

$

(11,310)

​

$

(13,223)

​

​

​

The fair value of MSRs is highly sensitive to changes in assumptions and is determined by estimating the present value of the asset’s future cash flows utilizing market-based prepayment rates, discount rates and other assumptions validated through industry surveys, third-party vendor analyses, and market sales data. Changes in prepayment speed assumptions have the most significant impact on the fair value of MSRs. Generally, as interest rates decline, mortgage loan prepayments accelerate due to increased refinance activity, which results in a decrease in the fair value of the MSR. Measurement of fair value is limited to the conditions existing and the assumptions utilized as of a particular point in time, and those assumptions may not be appropriate if applied at a different time. See Note 23—Fair Value for additional information regarding fair value.

​

The characteristics and sensitivity analysis of the MSRs are included in the following table.

​

​

​

​

​

​

​

​

​

​

​

​

December 31,

​

(Dollars in thousands)

   

2024

   

​

2023

 

Composition of residential loans serviced for others

​

​

​

​

​

​

​

​

Fixed-rate mortgage loans

​

​

100.0

%  

​

​

100.0

%

Adjustable-rate mortgage loans

​

​

—

%  

​

​

—

%

Total

​

​

100.0

%  

​

​

100.0

%

Weighted average life

​

​

7.97

years  

​

​

8.03

years

Constant Prepayment rate (CPR)

​

​

7.0

%  

​

​

7.0

%

Estimated impact on fair value of a 10% increase

​

$

(658)

​

​

$

(522)

​

Estimated impact on fair value of a 20% increase

​

​

(1,298)

​

​

​

(1,014)

​

Estimated impact on fair value of a 10% decrease

​

​

666

​

​

​

551

​

Estimated impact on fair value of a 20% decrease

​

​

1,328

​

​

​

1,128

​

Weighted average discount rate

​

​

10.9

%  

​

​

10.7

%

Estimated impact on fair value of a 10% increase

​

$

(3,166)

​

​

$

(3,270)

​

Estimated impact on fair value of a 20% increase

​

​

(6,339)

​

​

​

(6,458)

​

Estimated impact on fair value of a 10% decrease

​

​

3,022

​

​

​

3,242

​

Estimated impact on fair value of a 20% decrease

​

​

5,738

​

​

​

6,283

​

Effect on fair value due to change in interest rates

​

​

​

​

​

​

​

​

25 basis point increase

​

$

1,761

​

​

$

1,647

​

50 basis point increase

​

​

3,296

​

​

 

3,189

​

25 basis point decrease

​

​

(1,952)

​

​

 

(1,723)

​

50 basis point decrease

​

​

(4,052)

​

​

 

(3,501)

​

​

The sensitivity calculations above are hypothetical and should not be considered to be predictive of future performance. Changes in fair value based on changes in assumptions generally cannot be extrapolated because the relationship of the change in assumption to the change in fair value may not be linear. Also, the effect of a variation in a particular assumption on the fair value of the residential MSRs is calculated without changing any other assumption, while in reality changes in one factor may result in changes in another, which may either magnify or counteract the effect of the change. The derivative instruments utilized by the Company would serve to reduce the estimated impacts to fair value included in the table above.

​

Whole mortgage loan sales were $1.1 billion and $859.9 million, respectively, for the years ended December 31, 2024 and 2023, of which $776.7 million and $679.8 million, respectively, or 72.6% and 79.1%, respectively, were sold with servicing rights retained by the Company.

​

The Company retains no beneficial interests in these sales but may retain the servicing rights for the loans sold. The risks related to the sold loans with the retained servicing rights due to a representation or warranty violation such as noncompliance with eligibility or servicing requirements, or customer fraud, that should have been identified in a loan file review are disclosed in Note 1—Summary of Significant Accounting Policies, under the “Loans Held for Sale” section. The Company is obligated to subsequently repurchase a loan if such representation or warranty violation is identified by the purchaser. The aggregated principal balances of loans repurchased for the years ended December 31, 2024 and 2023 were approximately $1.9 million and $1.6 million, respectively. There were approximately $28,000 and $8,000 in loss reimbursement and settlement claims paid during the years ended December 31, 2024 and 2023, respectively.

​

Mortgage loans held for sale have historically been comprised of residential mortgage loans awaiting sale in the secondary market, which generally settle in 15 to 45 days. At December 31, 2024, mortgage loans held for sale were $98.1 million, compared to $50.9 million at December 31, 2023. Please see Note 23—Fair Value, under the “Fair Value Option”, section in this Form 10-K for summary of the fair value and the unpaid principal balance of loans held for sale and the changes in fair value of these loans.