NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED
(1) Operations and Summary of Significant Accounting Policies
Organization and Nature of Business
Texas Capital Bancshares, Inc. (“TCBI” or the “Company”), a Delaware corporation, was incorporated in November 1996 and commenced banking operations in December 1998. The consolidated financial statements include the accounts of TCBI and its wholly owned subsidiary, Texas Capital Bank (the “Bank”).
The Company serves the needs of commercial businesses, entrepreneurs and professionals located in Texas through a custom array of financial products and services with high-quality personal service.
Basis of Presentation
The Company’s accounting and reporting policies conform to accounting principles generally accepted in the United States (“GAAP”) and to generally accepted practices within the banking industry. Certain prior period balances have been reclassified to conform to the current period presentation.
The consolidated interim financial statements are unaudited, and certain information and disclosures in the notes to consolidated unaudited financial statements that are presented in accordance with GAAP have been condensed or omitted. In the opinion of management, the interim financial statements include all normal and recurring adjustments and the disclosures made present a fair presentation of our financial position and results of operations. The consolidated financial statements have been prepared in accordance with GAAP for interim financial information and the instructions to Form 10-Q adopted by the U.S. Securities and Exchange Commission (“SEC”). Accordingly, the financial statements and the notes to the consolidated unaudited financial statements required by GAAP for complete annual financial statements do not include all of the information and should be read in conjunction with our consolidated financial statements, and notes thereto, for the year ended December 31, 2022, included in our Annual Report on Form 10-K for the year ended December 31, 2022 (the “2022 Form 10-K”). Operating results for the interim periods disclosed herein are not necessarily indicative of the results that may be expected for a full year or any future period.
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 disclosure of contingent assets and liabilities at the date of the financial statements. Actual results could differ from those estimates. The allowance for credit losses, the fair value of financial instruments and the status of contingencies are particularly susceptible to significant change.
(2) Earnings Per Share
The following table presents the computation of basic and diluted earnings per share:
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
| | | | | | | | | | | Three Months Ended March 31, | | |
(in thousands except share and per share data) | | | | | | | | | | | | | 2023 | | 2022 | | |
Numerator: | | | | | | | | | | | | | | | | | |
Net income | | | | | | | | | | | | | $ | 38,661 | | | $ | 39,650 | | | |
Preferred stock dividends | | | | | | | | | | | | | 4,313 | | | 4,313 | | | |
Net income available to common stockholders | | | | | | | | | | | | | $ | 34,348 | | | $ | 35,337 | | | |
Denominator: | | | | | | | | | | | | | | | | | |
Denominator for basic earnings per common share—weighted average common shares | | | | | | | | | | | | | 48,264,121 | | | 50,667,090 | | | |
Effect of dilutive outstanding stock-settled awards | | | | | | | | | | | | | 616,604 | | | 656,937 | | | |
Denominator for dilutive earnings per common share—weighted average diluted common shares | | | | | | | | | | | | | 48,880,725 | | | 51,324,027 | | | |
Basic earnings per common share | | | | | | | | | | | | | $ | 0.71 | | | $ | 0.70 | | | |
Diluted earnings per common share | | | | | | | | | | | | | $ | 0.70 | | | $ | 0.69 | | | |
Anti-dilutive outstanding stock-settled awards | | | | | | | | | | | | | 252,308 | | 229,488 | | |
(3) Investment Securities
The following is a summary of the Company’s investment securities:
| | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | Amortized Cost(1) | | Gross Unrealized Gains | | Gross Unrealized Losses | | Estimated Fair Value |
March 31, 2023 | | | | | | | |
Available-for-sale debt securities: | | | | | | | |
U.S. Treasury securities | $ | 644,697 | | | $ | — | | | $ | (21,385) | | | $ | 623,312 | |
U.S. government agency securities | 125,000 | | | — | | | (20,883) | | | 104,117 | |
Residential mortgage-backed securities | 2,965,866 | | | 1,077 | | | (312,007) | | | 2,654,936 | |
| | | | | | | |
| | | | | | | |
CRT securities | 14,507 | | | — | | | (2,579) | | | 11,928 | |
Total available-for-sale debt securities | 3,750,070 | | | 1,077 | | | (356,854) | | | 3,394,293 | |
Held-to-maturity debt securities: | | | | | | | |
Residential mortgage-backed securities | 918,962 | | | — | | | (107,431) | | | 811,531 | |
Total held-to-maturity debt securities | 918,962 | | | — | | | (107,431) | | | 811,531 | |
Equity securities | | | | | | | 32,714 | |
Total investment securities(2) | | | | | | | $ | 4,345,969 | |
December 31, 2022 | | | | | | | |
Available-for-sale debt securities: | | | | | | | |
U.S. Treasury securities | $ | 698,769 | | | $ | — | | | $ | (28,187) | | | $ | 670,582 | |
U.S. government agency securities | 125,000 | | | — | | | (22,846) | | | 102,154 | |
Residential mortgage-backed securities | 2,162,364 | | | 3 | | | (331,320) | | | 1,831,047 | |
| | | | | | | |
| | | | | | | |
CRT securities | 14,713 | | | — | | | (2,852) | | | 11,861 | |
Total available-for-sale debt securities | 3,000,846 | | | 3 | | | (385,205) | | | 2,615,644 | |
Held-to-maturity securities: | | | | | | | |
Residential mortgage-backed securities | 935,514 | | | — | | | (118,600) | | | 816,914 | |
Total held-to-maturity securities | 935,514 | | | — | | | (118,600) | | | 816,914 | |
Equity securities | | | | | | | 33,956 | |
Total investment securities(2) | | | | | | | $ | 3,585,114 | |
(1) Excludes accrued interest receivable of $8.4 million and $6.6 million at March 31, 2023 and December 31, 2022, respectively, related to available-for-sale debt securities and $1.5 million and $1.5 million at March 31, 2023 and December 31, 2022, respectively, related to held-to-maturity debt securities that is recorded in accrued interest receivable and other assets on the consolidated balance sheets.
(2) Includes available-for-sale debt securities and equity securities at estimated fair value and held-to-maturity debt securities at amortized cost.
Debt Securities
In the first quarter of 2023, the Company sold U.S. Treasury securities with an amortized cost of $56.4 million and realized a gain of $489,000.
The amortized cost and estimated fair value as of March 31, 2023, excluding accrued interest receivable, of available-for-sale and held-to-maturity debt securities are presented below by contractual maturity. Actual maturities may differ from contractual maturities of mortgage-backed securities because borrowers may have the right to call or prepay obligations with or without prepayment penalties.
| | | | | | | | | | | | | | | | | | | | | | | |
| Available-for-sale | | Held-to-maturity |
(in thousands) | Amortized Cost | | Fair Value | | Amortized Cost | | Fair Value |
| | | | | | | |
Due within one year | $ | 250,900 | | | $ | 243,554 | | | $ | — | | | $ | — | |
Due after one year through five years | 443,798 | | | 422,944 | | | — | | | — | |
Due after five years through ten years | 106,319 | | | 87,120 | | | — | | | — | |
Due after ten years | 2,949,053 | | | 2,640,675 | | | 918,962 | | | 811,531 | |
Total | $ | 3,750,070 | | | $ | 3,394,293 | | | $ | 918,962 | | | $ | 811,531 | |
The following table discloses the Company’s available-for-sale debt securities that have been in a continuous unrealized loss position for less than 12 months and those that have been in a continuous unrealized loss position for 12 or more months:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Less Than 12 Months | | 12 Months or Longer | | Total |
(in thousands) | Fair Value | | Unrealized Loss | | Fair Value | | Unrealized Loss | | Fair Value | | Unrealized Loss |
March 31, 2023 | | | | | | | | | | | |
U.S. Treasury securities | $ | 261,821 | | | $ | (5,170) | | | $ | 361,491 | | | $ | (16,215) | | | $ | 623,312 | | | $ | (21,385) | |
U.S. government agency securities | — | | | — | | | 104,117 | | | (20,883) | | | 104,117 | | | (20,883) | |
Residential mortgage-backed securities | 947,217 | | | (10,451) | | | 1,593,098 | | | (301,556) | | | 2,540,315 | | | (312,007) | |
CRT securities | — | | | — | | | 11,928 | | | (2,579) | | | 11,928 | | | (2,579) | |
Total | $ | 1,209,038 | | | $ | (15,621) | | | $ | 2,070,634 | | | $ | (341,233) | | | $ | 3,279,672 | | | $ | (356,854) | |
December 31, 2022 | | | | | | | | | | | |
U.S. Treasury securities | $ | 670,582 | | | $ | (28,187) | | | $ | — | | | $ | — | | | $ | 670,582 | | | $ | (28,187) | |
U.S. government agency securities | — | | | — | | | 102,154 | | | (22,846) | | | 102,154 | | | (22,846) | |
Residential mortgage-backed securities | 261,502 | | | (9,481) | | | 1,569,107 | | | (321,839) | | | 1,830,609 | | | (331,320) | |
CRT securities | — | | | — | | | 11,861 | | | (2,852) | | | 11,861 | | | (2,852) | |
Total | $ | 932,084 | | | $ | (37,668) | | | $ | 1,683,122 | | | $ | (347,537) | | | $ | 2,615,206 | | | $ | (385,205) | |
At March 31, 2023, the Company had 109 available-for-sale debt securities in an unrealized loss position, comprised of 11 U.S. Treasury securities, five U.S. government agency securities, 91 residential mortgage-backed securities and two CRT securities. The unrealized losses on the available-for-sale debt securities were the result of changes in market interest rates compared to the date the securities were acquired rather than the credit quality of the issuers or underlying loans. The Company does not currently intend to sell and based on current conditions it does not believe it is likely that the Company will be required to sell these available-for-sale debt securities before recovery of the amortized cost of such securities in an unrealized loss position and has, therefore recorded the unrealized losses related to this portfolio in AOCI. Held-to-maturity securities consist of government guaranteed securities for which no loss is expected. At March 31, 2023 and December 31, 2022, no allowance for credit losses was established for available-for-sale or held-to-maturity debt securities.
Debt securities with carrying values of approximately $1.6 billion and $1.7 million were pledged to secure certain customer repurchase agreements and deposits, respectively, at March 31, 2023. The comparative amounts at December 31, 2022 were $16.1 million and $1.4 million, respectively.
Equity Securities
Equity securities consist of investments that qualify for consideration under the regulations implementing the Community Reinvestment Act and investments related to the Company’s non-qualified deferred compensation plan. The following is a summary of unrealized and realized gains/(losses) recognized on equity securities included in other non-interest income on the consolidated statements of income and other comprehensive income:
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
(in thousands) | | | | | 2023 | | 2022 |
Net gains/(losses) recognized during the period | | | | | $ | 1,245 | | | $ | (3,640) | |
Less: Realized net gains/(losses) recognized on securities sold | | | | | (596) | | | 202 | |
Unrealized net gains/(losses) recognized on securities still held | | | | | $ | 1,841 | | | $ | (3,842) | |
(4) Loans and Allowance for Credit Losses on Loans
Loans are summarized by portfolio segment as follows:
| | | | | | | | | | | |
| |
(in thousands) | March 31, 2023 | | December 31, 2022 |
| | | |
Loans held for investment(1): | | | |
Commercial | $ | 9,514,781 | | | $ | 8,902,948 | |
Energy | 1,294,671 | | | 1,159,296 | |
Mortgage finance | 4,060,570 | | | 4,090,033 | |
Real estate | 5,272,443 | | | 5,198,643 | |
| | | |
| | | |
| | | |
Gross loans held for investment | 20,142,465 | | | 19,350,920 | |
Unearned income (net of direct origination costs) | (67,398) | | | (63,580) | |
Total loans held for investment | 20,075,067 | | | 19,287,340 | |
Allowance for credit losses on loans | (260,928) | | | (253,469) | |
Total loans held for investment, net | $ | 19,814,139 | | | $ | 19,033,871 | |
Loans held for sale: | | | |
| | | |
Non-mortgage loans, at lower of cost or fair value | 27,608 | | | 36,357 | |
Total loans held for sale | $ | 27,608 | | | $ | 36,357 | |
(1) Excludes accrued interest receivable of $100.0 million and $100.4 million at March 31, 2023 and December 31, 2022, respectively, that is recorded in accrued interest receivable and other assets on the consolidated balance sheets.
The following tables summarize gross loans held for investment by year of origination and internally assigned credit grades:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | | 2023 | | 2022 | | 2021 | | 2020 | | 2019 | | 2018 and prior | | Revolving lines of credit | | Revolving lines of credit converted to term loans | | Total |
March 31, 2023 | | | | | | | | | | | | | | | | | | |
Commercial | | | | | | | | | | | | | | | | | | |
(1-7) Pass | | $ | 668,265 | | | $ | 1,913,280 | | | $ | 594,666 | | | $ | 192,154 | | | $ | 186,922 | | | $ | 440,995 | | | $ | 5,079,665 | | | $ | 19,786 | | | $ | 9,095,733 | |
(8) Special mention | | 95 | | | 47,169 | | | 18,690 | | | 1,399 | | | 61,187 | | | 12,025 | | | 67,354 | | | 1,860 | | | 209,779 | |
(9) Substandard - accruing | | — | | | 18,298 | | | 39,079 | | | 1,649 | | | 3,295 | | | 24,755 | | | 34,358 | | | 895 | | | 122,329 | |
(9+) Non-accrual | | — | | | 42,328 | | | 3,104 | | | 2,229 | | | 31,319 | | | 7,046 | | | — | | | 914 | | | 86,940 | |
Total commercial | | $ | 668,360 | | | $ | 2,021,075 | | | $ | 655,539 | | | $ | 197,431 | | | $ | 282,723 | | | $ | 484,821 | | | $ | 5,181,377 | | | $ | 23,455 | | | $ | 9,514,781 | |
Energy | | | | | | | | | | | | | | | | | | |
(1-7) Pass | | $ | 55,167 | | | $ | 114,845 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 1,114,145 | | | $ | — | | | $ | 1,284,157 | |
(8) Special mention | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
(9) Substandard - accruing | | — | | | — | | | — | | | — | | | — | | | — | | | 7,037 | | | — | | | 7,037 | |
(9+) Non-accrual | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 3,477 | | | 3,477 | |
Total energy | | $ | 55,167 | | | $ | 114,845 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 1,121,182 | | | $ | 3,477 | | | $ | 1,294,671 | |
Mortgage finance | | | | | | | | | | | | | | | | | | |
(1-7) Pass | | $ | 110,532 | | | $ | 29,682 | | | $ | 486,327 | | | $ | 261,183 | | | $ | 288,589 | | | $ | 2,884,257 | | | $ | — | | | $ | — | | | $ | 4,060,570 | |
(8) Special mention | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
(9) Substandard - accruing | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
(9+) Non-accrual | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total mortgage finance | | $ | 110,532 | | | $ | 29,682 | | | $ | 486,327 | | | $ | 261,183 | | | $ | 288,589 | | | $ | 2,884,257 | | | $ | — | | | $ | — | | | $ | 4,060,570 | |
Real estate | | | | | | | | | | | | | | | | | | |
CRE | | | | | | | | | | | | | | | | | | |
(1-7) Pass | | $ | 156,825 | | | $ | 1,199,143 | | | $ | 807,286 | | | $ | 492,723 | | | $ | 369,393 | | | $ | 450,333 | | | $ | 97,541 | | | $ | 10,924 | | | $ | 3,584,168 | |
(8) Special mention | | — | | | 2,650 | | | 5,847 | | | 29,802 | | | — | | | 24,926 | | | — | | | — | | | 63,225 | |
(9) Substandard - accruing | | — | | | — | | | 17,850 | | | — | | | — | | | 29,860 | | | — | | | — | | | 47,710 | |
(9+) Non-accrual | | — | | | — | | | — | | | — | | | — | | | 179 | | | — | | | — | | | 179 | |
RBF | | | | | | | | | | | | | | | | | | |
(1-7) Pass | | 17,975 | | | 88,017 | | | 52,541 | | | 10,180 | | | 1,636 | | | 4,966 | | | 281,514 | | | — | | | 456,829 | |
(8) Special mention | | — | | | 8,352 | | | — | | | — | | | — | | | — | | | — | | | — | | | 8,352 | |
(9) Substandard - accruing | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
(9+) Non-accrual | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Other | | | | | | | | | | | | | | | | | | |
(1-7) Pass | | 8,741 | | | 182,857 | | | 145,691 | | | 92,562 | | | 61,954 | | | 222,495 | | | 39,401 | | | 25,465 | | | 779,166 | |
(8) Special mention | | — | | | 720 | | | — | | | 6,161 | | | — | | | 376 | | | — | | | — | | | 7,257 | |
(9) Substandard - accruing | | — | | | — | | | — | | | — | | | — | | | 442 | | | — | | | — | | | 442 | |
(9+) Non-accrual | | — | | | — | | | — | | | 3,355 | | | — | | | — | | | — | | | — | | | 3,355 | |
Secured by 1-4 family | | | | | | | | | | | | | | | | | | |
(1-7) Pass | | 7,781 | | | 64,081 | | | 89,336 | | | 52,460 | | | 17,746 | | | 84,837 | | | 4,519 | | | — | | | 320,760 | |
(8) Special mention | | — | | | — | | | — | | | — | | | — | | | 1,000 | | | — | | | — | | | 1,000 | |
(9) Substandard - accruing | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
(9+) Non-accrual | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total real estate | | $ | 191,322 | | | $ | 1,545,820 | | | $ | 1,118,551 | | | $ | 687,243 | | | $ | 450,729 | | | $ | 819,414 | | | $ | 422,975 | | | $ | 36,389 | | | $ | 5,272,443 | |
Total | | $ | 1,025,381 | | | $ | 3,711,422 | | | $ | 2,260,417 | | | $ | 1,145,857 | | | $ | 1,022,041 | | | $ | 4,188,492 | | | $ | 6,725,534 | | | $ | 63,321 | | | $ | 20,142,465 | |
Gross charge-offs | | $ | — | | | $ | 90 | | | $ | 19,828 | | | $ | — | | | $ | 262 | | | $ | 552 | | | $ | — | | | $ | — | | | $ | 20,732 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | | 2022 | | 2021 | | 2020 | | 2019 | | 2018 | | 2017 and prior | | Revolving lines of credit | | Revolving lines of credit converted to term loans | | Total |
December 31, 2022 | | | | | | | | | | | | | | | | | | |
Commercial | | | | | | | | | | | | | | | | | | |
(1-7) Pass | | $ | 1,903,529 | | | $ | 671,459 | | | $ | 244,568 | | | $ | 255,444 | | | $ | 325,201 | | | $ | 244,373 | | | $ | 4,877,753 | | | $ | 21,063 | | | $ | 8,543,390 | |
(8) Special mention | | 9,141 | | | 7,740 | | | 3,628 | | | 37,794 | | | 11,998 | | | 4,975 | | | 95,310 | | | 2,250 | | | 172,836 | |
(9) Substandard - accruing | | 18,670 | | | 71,147 | | | 514 | | | 1,666 | | | 14,933 | | | 6,305 | | | 30,070 | | | — | | | 143,305 | |
(9+) Non-accrual | | 376 | | | 512 | | | 751 | | | 30,425 | | | 6,226 | | | 2,520 | | | 2,607 | | | — | | | 43,417 | |
Total commercial | | $ | 1,931,716 | | | $ | 750,858 | | | $ | 249,461 | | | $ | 325,329 | | | $ | 358,358 | | | $ | 258,173 | | | $ | 5,005,740 | | | $ | 23,313 | | | $ | 8,902,948 | |
Energy | | | | | | | | | | | | | | | | | | |
(1-7) Pass | | $ | 124,691 | | | $ | 12,517 | | | $ | — | | | $ | — | | | $ | — | | | $ | 3,317 | | | $ | 1,007,776 | | | $ | — | | | $ | 1,148,301 | |
(8) Special mention | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
(9) Substandard - accruing | | — | | | — | | | — | | | — | | | — | | | — | | | 7,337 | | | — | | | 7,337 | |
(9+) Non-accrual | | — | | | — | | | — | | | — | | | — | | | — | | | 3,658 | | | — | | | 3,658 | |
Total energy | | $ | 124,691 | | | $ | 12,517 | | | $ | — | | | $ | — | | | $ | — | | | $ | 3,317 | | | $ | 1,018,771 | | | $ | — | | | $ | 1,159,296 | |
Mortgage finance | | | | | | | | | | | | | | | | | | |
(1-7) Pass | | $ | 30,485 | | | $ | 482,477 | | | $ | 197,045 | | | $ | 267,758 | | | $ | 464,753 | | | $ | 2,647,515 | | | $ | — | | | $ | — | | | $ | 4,090,033 | |
(8) Special mention | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
(9) Substandard - accruing | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
(9+) Non-accrual | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total mortgage finance | | $ | 30,485 | | | $ | 482,477 | | | $ | 197,045 | | | $ | 267,758 | | | $ | 464,753 | | | $ | 2,647,515 | | | $ | — | | | $ | — | | | $ | 4,090,033 | |
Real estate | | | | | | | | | | | | | | | | | | |
CRE | | | | | | | | | | | | | | | | | | |
(1-7) Pass | | $ | 1,085,254 | | | $ | 756,180 | | | $ | 563,341 | | | $ | 447,346 | | | $ | 183,634 | | | $ | 284,698 | | | $ | 97,337 | | | $ | 11,944 | | | $ | 3,429,734 | |
(8) Special mention | | 2,765 | | | 6,524 | | | 37,791 | | | 5,295 | | | 19,350 | | | 3,652 | | | — | | | — | | | 75,377 | |
(9) Substandard - accruing | | — | | | 17,850 | | | — | | | — | | | 11,458 | | | 17,698 | | | — | | | — | | | 47,006 | |
(9+) Non-accrual | | — | | | — | | | — | | | — | | | — | | | 182 | | | — | | | — | | | 182 | |
RBF | | | | | | | | | | | | | | | | | | |
(1-7) Pass | | 94,066 | | | 70,951 | | | 12,161 | | | 6,106 | | | 2,655 | | | — | | | 326,164 | | | — | | | 512,103 | |
(8) Special mention | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
(9) Substandard - accruing | | 7,840 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 7,840 | |
(9+) Non-accrual | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Other | | | | | | | | | | | | | | | | | | |
(1-7) Pass | | 182,840 | | | 131,538 | | | 94,611 | | | 67,518 | | | 76,951 | | | 163,838 | | | 42,333 | | | 31,293 | | | 790,922 | |
(8) Special mention | | 729 | | | — | | | 8,721 | | | — | | | — | | | 386 | | | — | | | — | | | 9,836 | |
(9) Substandard - accruing | | — | | | — | | | — | | | 247 | | | — | | | 1,035 | | | — | | | — | | | 1,282 | |
(9+) Non-accrual | | — | | | — | | | 1,081 | | | — | | | — | | | — | | | — | | | — | | | 1,081 | |
Secured by 1-4 family | | | | | | | | | | | | | | | | | | |
(1-7) Pass | | 64,050 | | | 89,967 | | | 53,003 | | | 24,314 | | | 16,953 | | | 70,082 | | | 4,911 | | | — | | | 323,280 | |
(8) Special mention | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
(9) Substandard - accruing | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
(9+) Non-accrual | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total real estate | | $ | 1,437,544 | | | $ | 1,073,010 | | | $ | 770,709 | | | $ | 550,826 | | | $ | 311,001 | | | $ | 541,571 | | | $ | 470,745 | | | $ | 43,237 | | | $ | 5,198,643 | |
Total | | $ | 3,524,436 | | | $ | 2,318,862 | | | $ | 1,217,215 | | | $ | 1,143,913 | | | $ | 1,134,112 | | | $ | 3,450,576 | | | $ | 6,495,256 | | | $ | 66,550 | | | $ | 19,350,920 | |
The following table details activity in the allowance for credit losses on loans. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
| | | | | | | | | | | | | | | | | | |
(in thousands) | Commercial | Energy | Mortgage Finance | Real Estate | | Total |
Three Months Ended March 31, 2023 | | | | | | |
Beginning balance | $ | 136,841 | | $ | 49,000 | | $ | 10,745 | | $ | 56,883 | | | $ | 253,469 | |
| | | | | | |
Provision for credit losses on loans | 32,475 | | 1,930 | | (3,345) | | (3,691) | | | 27,369 | |
Charge-offs | 20,732 | | — | | — | | — | | | 20,732 | |
Recoveries | 816 | | 6 | | — | | — | | | 822 | |
Net charge-offs (recoveries) | 19,916 | | (6) | | — | | — | | | 19,910 | |
Ending balance | $ | 149,400 | | $ | 50,936 | | $ | 7,400 | | $ | 53,192 | | | $ | 260,928 | |
Three Months Ended March 31, 2022 | | | | | | |
Beginning balance | $ | 102,202 | | $ | 52,568 | | $ | 6,083 | | $ | 51,013 | | | $ | 211,866 | |
Provision for credit losses on loans | 5,437 | | (24,522) | | 4,159 | | 13,699 | | | (1,227) | |
Charge-offs | 110 | | — | | — | | 350 | | | 460 | |
Recoveries | 217 | | 755 | | — | | — | | | 972 | |
Net charge-offs (recoveries) | (107) | | (755) | | — | | 350 | | | (512) | |
Ending balance | $ | 107,746 | | $ | 28,801 | | $ | 10,242 | | $ | 64,362 | | | $ | 211,151 | |
The Company recorded a $27.4 million provision for credit losses on loans for the three months ended March 31, 2023, compared to a $1.2 million negative provision for the same period of 2022. The $27.4 million provision for credit losses on loans resulted primarily from updated views on the downside risks to the economic forecast and increases in net charge-offs and criticized loans during the three months ended March 31, 2023. Net charge-offs of $19.9 million were recorded during the three months ended March 31, 2023, related primarily to a single commercial loan, compared to net recoveries of $512,000 during the same period of 2022. Criticized loans totaled $561.1 million at March 31, 2023, $513.2 million at December 31, 2022 and $476.1 million at March 31, 2022.
A loan is considered collateral-dependent when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. At March 31, 2023, the Company had $38.7 million in collateral-dependent commercial loans, collateralized by business assets, and $1.1 million in collateral-dependent real estate loans, collateralized by real estate property.
The table below provides an age analysis of gross loans held for investment:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | 30-59 Days Past Due | | 60-89 Days Past Due | | 90 Days or More Past Due | | Total Past Due | | Non-accrual(1) | | Current | | Total | | Non-accrual With No Allowance |
March 31, 2023 | | | | | | | | | | | | | | | |
Commercial | $ | 3,185 | | | $ | 242 | | | $ | 3,098 | | | $ | 6,525 | | | $ | 86,940 | | | $ | 9,421,316 | | | $ | 9,514,781 | | | $ | 71,999 | |
Energy | — | | | — | | | — | | | — | | | 3,477 | | | 1,291,194 | | | 1,294,671 | | | 3,477 | |
Mortgage finance | — | | | — | | | — | | | — | | | — | | | 4,060,570 | | | 4,060,570 | | | — | |
Real estate | | | | | | | | | | | | | | | |
CRE | — | | | — | | | — | | | — | | | 179 | | | 3,695,103 | | | 3,695,282 | | | — | |
RBF | — | | | — | | | — | | | — | | | — | | | 465,181 | | | 465,181 | | | — | |
Other | 430 | | | — | | | — | | | 430 | | | 3,355 | | | 786,435 | | | 790,220 | | | 3,355 | |
Secured by 1-4 family | 2,388 | | | — | | | — | | | 2,388 | | | — | | | 319,372 | | | 321,760 | | | — | |
Total | $ | 6,003 | | | $ | 242 | | | $ | 3,098 | | | $ | 9,343 | | | $ | 93,951 | | | $ | 20,039,171 | | | $ | 20,142,465 | | | $ | 78,831 | |
(1)As of March 31, 2023, $2.1 million of non-accrual loans were earning interest income on a cash basis compared to $2.2 million as of December 31, 2022. We did not recognize interest income on non-accrual loans for the three months ended March 31, 2023 and March 31, 2022. Accrued interest of $1.5 million and $4,000 was reversed during the three months ended March 31, 2023 and March 31, 2022, respectively.
Modifications to Borrowers Experiencing Financial Difficulty
The Company adopted Accounting Standards Update (“ASU”) 2022-02, Financial Instruments - Credit Losses (Topic 326) Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”) effective January 1, 2023. The amendments in ASU 2022-02 eliminated the recognition and measure of troubled debt restructurings and enhanced disclosures for loan modifications to borrowers experiencing financial difficulty.
The table below details the amortized cost of gross loans held for investment made to borrowers experiencing financial difficulty that were modified during the three months ended March 31, 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | | | | Payment Deferral | | Term Extension | | Payment Deferral and Term Extension | | Interest Rate Reduction and Term Extension | | Total | | Percentage of Total Loans Held for Investment |
Commercial | | | | $ | 31,431 | | | $ | 1,800 | | | $ | — | | | $ | 14,933 | | | $ | 48,164 | | | 0.24 | % |
Energy | | | | — | | | — | | | 3,477 | | | — | | | 3,477 | | | 0.02 | % |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Total | | | | $ | 31,431 | | | $ | 1,800 | | | $ | 3,477 | | | $ | 14,933 | | | $ | 51,641 | | | 0.26 | % |
The following table summarizes the financial impacts of loan modifications made to borrowers experiencing financial difficulty during the three months ended March 31, 2023:
| | | | | | | | | | | | | | | | | | | | |
| | Interest Rate Reduction | | Term Extension (in months) | | Total Payment Deferrals (in thousands) |
Commercial | | 0.70% | | 6 to 18 | | $ | 3,523 | |
Energy | | — | | 36 | | 1,200 | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
As of March 31, 2023, the Company did not have any loans made to borrowers experiencing financial difficulty that were modified during the first quarter of 2023 that subsequently defaulted. Payment default is defined as movement to nonperforming status, foreclosure or charge-off, whichever occurs first.
The table below provides an age analysis of gross loans held for investment made to borrowers experiencing financial difficulty that were modified on or after January 1, 2023, the date we adopted ASU 2022-02:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | | 30-89 Days Past Due | | 90+ Days Past Due | | Non-Accrual | | Current | | Total |
March 31, 2023 | | | | | | | | | | |
Commercial | | $ | 161 | | | $ | — | | | $ | 924 | | | $ | 47,079 | | | $ | 48,164 | |
Energy | | — | | | — | | | 3,477 | | | — | | | 3,477 | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Total | | $ | 161 | | | $ | — | | | $ | 4,401 | | | $ | 47,079 | | | $ | 51,641 | |
Troubled Debt Restructuring Disclosures Prior to the Adoption of ASU 2022-02
The Company did not have any loans that were restructured during the three months ended March 31, 2022.
As of December 31, 2022 and March 31, 2022, the Company did not have any loans considered restructured that were not on non-accrual. Of the non-accrual loans at December 31, 2022 and March 31, 2022, $531,000 and $18.0 million, respectively, met the criteria for restructured. These loans had no unfunded commitments at their respective balance sheet dates.
(5) Short-Term Borrowings and Long-Term Debt
The table below presents a summary of short-term borrowings:
| | | | | | | | | | | | | | |
(in thousands) | | March 31, 2023 | | December 31, 2022 |
| | | | |
Customer repurchase agreements | | $ | — | | | $ | 1,142 | |
Federal Home Loan Bank borrowings | | 2,100,000 | | | 1,200,000 | |
Total short-term borrowings | | $ | 2,100,000 | | | $ | 1,201,142 | |
The table below presents a summary of long-term debt:
| | | | | | | | | | | | | | |
| | |
(in thousands) | | March 31, 2023 | | December 31, 2022 |
| | | | |
Bank-issued floating rate senior unsecured credit-linked notes due 2024 | | $ | 272,994 | | | $ | 272,492 | |
Bank-issued 5.25% fixed rate subordinated notes due 2026 | | 174,262 | | | 174,196 | |
Company-issued 4.00% fixed rate subordinated notes due 2031 | | 371,457 | | | 371,348 | |
Trust preferred floating rate subordinated debentures due 2032 to 2036 | | 113,406 | | | 113,406 | |
Total long-term debt | | $ | 932,119 | | | $ | 931,442 | |
(6) Financial Instruments with Off-Balance Sheet Risk
The table below presents the Company’s financial instruments with off-balance sheet risk, as well as the activity in the allowance for off-balance sheet credit losses related to those financial instruments: | | | | | | | | | | | |
| Three Months Ended March 31, |
(in thousands) | 2023 | | 2022 |
Beginning balance of allowance for off-balance sheet credit losses | $ | 21,793 | | | $ | 17,265 | |
| | | |
Provision for off-balance sheet credit losses | 631 | | | (773) | |
Ending balance of allowance for off-balance sheet credit losses | $ | 22,424 | | | $ | 16,492 | |
| | | |
| |
(in thousands) | March 31, 2023 | | December 31, 2022 |
| | | |
Commitments to extend credit - period end balance | $ | 10,231,682 | | | $ | 9,673,082 | |
Standby letters of credit - period end balance | 436,057 | | | 417,896 | |
(7) Regulatory Ratios and Capital
The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory (and possibly additional discretionary) actions by regulators that, if undertaken, could have a direct material adverse effect on the Company’s and the Bank’s 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 the Company’s and the Bank’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Company’s and the Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.
The Basel III regulatory capital framework (the “Basel III Capital Rules”) adopted by U.S. federal regulatory authorities, among other things, (i) establishes the capital measure called “Common Equity Tier 1” (“CET1”), (ii) specifies that Tier 1 capital consist of CET1 and “Additional Tier 1 Capital” instruments meeting stated requirements, (iii) requires that most deductions/adjustments to regulatory capital measures be made to CET1 and not to other components of capital and (iv) defines the scope of the deductions/adjustments to the capital measures.
Additionally, the Basel III Capital Rules require that the Company maintains a 2.5% capital conservation buffer with respect to each of CET1, Tier 1 and total capital to risk-weighted assets, which provides for capital levels that exceed the minimum risk-based capital adequacy requirements. A financial institution with a conservation buffer of less than the required amount is subject to limitations on capital distributions, including dividend payments and stock repurchases, and certain discretionary bonus payments to executive officers. No dividends were declared or paid on the Company’s common stock during the three months ended March 31, 2023 or 2022. In January 2023, the Company completed the full $150.0 million of repurchases authorized by the Company’s board of directors on April 19, 2022. On January 18, 2023, the Company’s board of directors authorized a new share repurchase program under which the Company may repurchase up to $150.0 million in shares of its outstanding common stock. During the three months ended March 31, 2023, the Company repurchased 1,011,909 shares of its common stock for an aggregate price of $59.7 million, at a weighted average price of $58.98 per share. The aggregate purchase price and weighted average price per share does not include the effect of excise tax incurred on net stock repurchases.
In February 2019, the federal bank regulatory agencies issued a final rule (the “2019 CECL Rule”) that revised certain capital regulations to account for changes to credit loss accounting under GAAP. The 2019 CECL Rule included a transition option that allows banking organizations to phase in, over a three-year period, the day-one adverse effects of adopting the new accounting standard related to the measurement of current expected credit losses on their regulatory capital ratios (three-year transition option). In March 2020, the federal bank regulatory agencies issued an interim final rule that maintains the three-year transition option of the 2019 CECL Rule and also provides banking organizations that were required under GAAP to implement CECL before the end of 2020 the option to delay for two years an estimate of the effect of CECL on regulatory capital, relative to the incurred loss methodology's effect on regulatory capital, followed by a three-year transition period (five-year transition option). The Company adopted CECL on January 1, 2020 and have elected to utilize the five-year transition option.
Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios of CET1, Tier 1 and total capital to risk-weighted assets, and of Tier 1 capital to average assets, each as defined in the regulations. Management believes, as of March 31, 2023, that the Company and the Bank meet all capital adequacy requirements to which they are subject.
Financial institutions are categorized as well capitalized based on total risk-based, Tier 1 risk-based, CET1 and Tier 1 leverage ratios. As shown in the table below, the Company’s and Bank’s capital ratios exceeded the regulatory definition of well capitalized as of March 31, 2023 and December 31, 2022. The regulatory authorities can apply changes in the classification of assets and such changes may retroactively subject the Company and the Bank to changes in capital ratios. Any such change
could reduce one or more capital ratios below well capitalized status. In addition, a change may result in imposition of additional assessments by the Federal Deposit Insurance Corporation (“FDIC”) or could result in regulatory actions that could have a material effect on the Bank’s condition and results of operations.
Because the Bank had less than $15.0 billion in total consolidated assets as of December 31, 2009, it is allowed to continue to classify the trust preferred securities, all of which were issued prior to May 19, 2010, as Tier 1 capital.
At the beginning of each of the last five years of the life of the Bank-issued fixed rate subordinated notes due 2026, the amount that is eligible to be included in Tier 2 capital is reduced by 20% of the original amount of the notes (net of redemptions). In 2023, the amount of the notes that qualify as Tier 2 capital has been reduced by 60%.
The table below summarizes the Company’s and the Bank’s actual and required capital ratios under the Basel III Capital Rules. The ratios presented below include the effects of the election to utilize the five-year CECL transition described above.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Actual | | Minimum Capital Required(2) | | Capital Required to be Well Capitalized |
(dollars in thousands) | | Capital Amount | Ratio | | Capital Amount | Ratio | | Capital Amount | Ratio |
March 31, 2023 | | | | | | | | | |
CET1 | | | | | | | | | |
Company | | $ | 3,157,937 | | 12.42 | % | | $ | 1,779,755 | | 7.00 | % | | N/A | N/A |
Bank | | 3,454,486 | | 13.61 | % | | 1,776,757 | | 7.00 | % | | 1,649,845 | | 6.50 | % |
Total capital (to risk-weighted assets) | | | | | | | | | |
Company | | 4,285,396 | | 16.86 | % | | 2,669,633 | | 10.50 | % | | 2,542,507 | | 10.00 | % |
Bank | | 4,010,488 | | 15.80 | % | | 2,665,135 | | 10.50 | % | | 2,538,224 | | 10.00 | % |
Tier 1 capital (to risk-weighted assets) | | | | | | | | | |
Company | | 3,567,937 | | 14.03 | % | | 2,161,131 | | 8.50 | % | | 1,525,504 | | 6.00 | % |
Bank | | 3,614,486 | | 14.24 | % | | 2,157,490 | | 8.50 | % | | 2,030,579 | | 8.00 | % |
Tier 1 capital (to average assets)(1) | | | | | | | | | |
Company | | 3,567,937 | | 12.03 | % | | 1,186,723 | | 4.00 | % | | N/A | N/A |
Bank | | 3,614,486 | | 12.20 | % | | 1,185,349 | | 4.00 | % | | 1,481,686 | | 5.00 | % |
December 31, 2022 | | | | | | | | | |
CET1 | | | | | | | | | |
Company | | $ | 3,180,208 | | 13.00 | % | | $ | 1,712,608 | | 7.00 | % | | N/A | N/A |
Bank | | 3,408,178 | | 13.95 | % | | 1,710,056 | | 7.00 | % | | 1,587,909 | | 6.50 | % |
Total capital (to risk-weighted assets) | | | | | | | | | |
Company | | 4,331,098 | | 17.70 | % | | 2,568,912 | | 10.50 | % | | 2,446,583 | | 10.00 | % |
Bank | | 3,987,720 | | 16.32 | % | | 2,565,083 | | 10.50 | % | | 2,442,937 | | 10.00 | % |
Tier 1 capital (to risk-weighted assets) | | | | | | | | | |
Company | | 3,590,208 | | 14.67 | % | | 2,079,595 | | 8.50 | % | | 1,467,950 | | 6.00 | % |
Bank | | 3,568,178 | | 14.61 | % | | 2,076,496 | | 8.50 | % | | 1,954,349 | | 8.00 | % |
Tier 1 capital (to average assets)(1) | | | | | | | | | |
Company | | 3,590,208 | | 11.54 | % | | 1,244,494 | | 4.00 | % | | N/A | N/A |
Bank | | 3,568,178 | | 11.48 | % | | 1,243,232 | | 4.00 | % | | 1,554,039 | | 5.00 | % |
(1) The Tier 1 capital ratio (to average assets) is not impacted by the Basel III Capital Rules; however, the Federal Reserve Board and the FDIC may require the Company and the Bank, respectively, to maintain a Tier 1 capital ratio (to average assets) above the required minimum.
(2) Percentages represent the minimum capital ratios plus, as applicable, the fully phased-in 2.5% CET1 capital buffer under the Basel III Capital Rules.
The Company is required to maintain reserve balances in cash and on deposit with the Federal Reserve based on a percentage of transactional deposits; however, the Federal Reserve reduced the reserve requirement ratio to zero effective March 26, 2020, therefore the total requirement was zero at both March 31, 2023 and December 31, 2022.
(8) Stock-Based Compensation
We have long-term incentive plans under which stock-based compensation awards are granted to employees and directors by the Company’s board of directors or its designated committee. Grants are subject to vesting requirements and may include, among other things, nonqualified stock options, stock appreciation rights, restricted stock units (“RSUs”), restricted stock and performance units, or any combination thereof.
The table below summarizes our stock-based compensation expense:
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
(in thousands) | | | | | 2023 | | 2022 |
Stock-settled awards: | | | | | | | |
| | | | | | | |
RSUs | | | | | $ | 8,438 | | | $ | 5,407 | |
| | | | | | | |
Cash-settled units | | | | | — | | | 181 | |
Total | | | | | $ | 8,438 | | | $ | 5,588 | |
| | | | | |
(in thousands except period data) | March 31, 2023 |
Unrecognized compensation expense related to unvested stock-settled awards | $ | 46,870 | |
Weighted average period over which expense is expected to be recognized, in years | 2.5 |
(9) Fair Value Disclosures
The Company determines the fair market values of its assets and liabilities measured at fair value on a recurring and nonrecurring basis using the fair value hierarchy as prescribed in ASC 820. See Note 1 - Operations and Summary of Significant Accounting Policies in our 2022 Form 10-K for information regarding the fair value hierarchy and a description of the methods and significant assumptions used by the Company in estimating its fair value disclosures for financial statements.
Assets and liabilities measured at fair value are as follows:
| | | | | | | | | | | | | | | | | |
| Fair Value Measurements Using |
(in thousands) | Level 1 | | Level 2 | | Level 3 |
March 31, 2023 | | | | | |
Available-for-sale debt securities:(1) | | | | | |
U.S. Treasury securities | $ | 623,312 | | | $ | — | | | $ | — | |
U.S. government agency securities | — | | | 104,117 | | | — | |
Residential mortgage-backed securities | — | | | 2,654,936 | | | — | |
| | | | | |
| | | | | |
CRT securities | — | | | — | | | 11,928 | |
Equity securities(1)(2) | 21,548 | | | 11,166 | | | — | |
| | | | | |
Loans held for investment(3) | — | | | — | | | 35,458 | |
| | | | | |
Derivative assets(4) | — | | | 19,401 | | | — | |
Derivative liabilities(4) | — | | | 70,220 | | | — | |
Non-qualified deferred compensation plan liabilities(4) | 19,778 | | | — | | | — | |
December 31, 2022 | | | | | |
Available-for-sale debt securities:(1) | | | | | |
U.S. Treasury securities | $ | 670,582 | | | $ | — | | | $ | — | |
U.S. government agency securities | — | | | 102,154 | | | — | |
Residential mortgage-backed securities | — | | | 1,831,047 | | | — | |
| | | | | |
| | | | | |
CRT securities | — | | | — | | | 11,861 | |
Equity securities(1)(2) | 22,879 | | | 11,077 | | | — | |
| | | | | |
| | | | | |
Derivative assets(4) | — | | | 13,504 | | | — | |
Derivative liabilities(4) | — | | | 91,758 | | | — | |
Non-qualified deferred compensation plan liabilities(4) | 21,177 | | | — | | | — | |
(1)Investment securities are measured at fair value on a recurring basis, generally monthly.
(2)Equity securities consist of investments that qualify for consideration under the regulations implementing the Community Reinvestment Act and investments related to non-qualified deferred compensation plan.
(3)Includes certain collateral-dependent loans held for investment for which a specific allocation of the allowance for credit losses is based upon the fair value of the loan’s underlying collateral. These loans held for investment are measured on a nonrecurring basis, generally annually or more often as warranted by market and economic conditions.
(4)Derivative assets and liabilities are measured at fair value on a recurring basis, generally quarterly.
(5)Non-qualified deferred compensation plan liabilities represent the fair value of the obligation to the employee, which generally corresponds to the fair value of the invested assets, and are measured at fair value on a recurring basis, generally monthly.
Level 3 Valuations
The following table presents a reconciliation of the level 3 fair value category measured at fair value on a recurring basis:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Net Gains/(Losses) | | |
(in thousands) | Balance at Beginning of Period | | Purchases / Additions | | Sales / Reductions | | Realized | | Unrealized | | Balance at End of Period |
Three Months Ended March 31, 2023 | | | | | | | | | | | |
Available-for-sale debt securities:(1) | | | | | | | | | | | |
| | | | | | | | | | | |
CRT securities | $ | 11,861 | | | $ | — | | | $ | — | | | $ | — | | | $ | 67 | | | $ | 11,928 | |
| | | | | | | | | | | |
Three Months Ended March 31, 2022 | | | | | | | | | | | |
Available-for-sale debt securities:(1) | | | | | | | | | | | |
Tax-exempt asset-backed securities | $ | 180,033 | | | $ | — | | | $ | (3,736) | | | $ | — | | | $ | (10,452) | | | $ | 165,845 | |
CRT securities | 11,846 | | | — | | | — | | | — | | | 55 | | | 11,901 | |
Loans held for sale(2) | 7,658 | | | 1,327 | | | (571) | | | — | | | (329) | | | 8,085 | |
(1)Unrealized gains/(losses) on available-for-sale debt securities are recorded in AOCI. Realized gains/(losses) are recorded in other non-interest income on the consolidated statements of income and other comprehensive income/(loss).
(2)Realized and unrealized gains/(losses) on loans held for sale are recorded in other non-interest income on the consolidated statements of income and other comprehensive income/(loss).
CRT securities
The fair value of CRT securities is based on a discounted cash flow model, which utilizes Level 3, or unobservable, inputs, the most significant of which were a discount rate and weighted-average life. At March 31, 2023, the discount rates utilized ranged from 5.43% to 11.37% and the weighted-average life ranged from 4.84 years to 8.42 years. On a combined amortized cost weighted-average basis a discount rate of 7.44% and a weighted-average life of 6.05 years were utilized to determine the fair value of these securities at March 31, 2023. At December 31, 2022, the combined weighted-average discount rate and weighted-average life utilized were 8.24% and 6.26 years, respectively.
Loans held for investment
Certain collateral-dependent loans held for investment are reported at fair value when, based upon an individual evaluation, the specific allocation of the allowance for credit losses that is deducted from the loan's amortized cost is based upon the fair value of the loan's underlying collateral. The $35.5 million fair value of loans held for investment at March 31, 2023 reported above includes impaired loans with a carrying value of $39.8 million that were reduced by specific allowance allocations totaling $4.3 million based on collateral valuations utilizing Level 3 inputs. There were no collateral-dependent loans held for investment reported at fair value at December 31, 2022.
Fair Value of Financial Instruments
A summary of the carrying amounts and estimated fair values of financial instruments is as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Carrying Amount | | Estimated Fair Value |
(in thousands) | | Total | | Level 1 | | Level 2 | | Level 3 |
March 31, 2023 | | | | | | | | | |
Financial assets: | | | | | | | | | |
Cash and cash equivalents | $ | 3,649,705 | | | $ | 3,649,705 | | | $ | 3,649,705 | | | $ | — | | | $ | — | |
Available-for-sale debt securities | 3,394,293 | | | 3,394,293 | | | 623,312 | | | 2,759,053 | | | 11,928 | |
Held-to-maturity debt securities | 918,962 | | | 811,531 | | | — | | | 811,531 | | | — | |
Equity securities | 32,714 | | | 32,714 | | | 21,548 | | | 11,166 | | | — | |
Loans held for sale | 27,608 | | | 27,208 | | | — | | | 27,208 | | | — | |
Loans held for investment, net | 19,814,139 | | | 19,755,693 | | | — | | | — | | | 19,755,693 | |
Derivative assets | 19,401 | | | 19,401 | | | — | | | 19,401 | | | — | |
Financial liabilities: | | | | | | | | | |
Total deposits | 22,179,697 | | | 22,184,982 | | | — | | | — | | | 22,184,982 | |
Short-term borrowings | 2,100,000 | | | 2,100,000 | | | — | | | 2,100,000 | | | — | |
Long-term debt | 932,119 | | | 866,529 | | | — | | | 866,529 | | | — | |
Derivative liabilities | 70,220 | | | 70,220 | | | — | | | 70,220 | | | — | |
December 31, 2022 | | | | | | | | | |
Financial assets: | | | | | | | | | |
Cash and cash equivalents | $ | 5,012,260 | | | $ | 5,012,260 | | | $ | 5,012,260 | | | $ | — | | | $ | — | |
Available-for-sale debt securities | 2,615,644 | | | 2,615,644 | | | 670,582 | | | 1,933,201 | | | 11,861 | |
Held-to-maturity debt securities | 935,514 | | | 816,914 | | | — | | | 816,914 | | | — | |
Equity securities | 33,956 | | | 33,956 | | | 22,879 | | | 11,077 | | | — | |
Loans held for sale | 36,357 | | | 36,357 | | | — | | | — | | | 36,357 | |
Loans held for investment, net | 19,033,871 | | | 18,969,922 | | | — | | | — | | | 18,969,922 | |
Derivative assets | 13,504 | | | 13,504 | | | — | | | 13,504 | | | — | |
Financial liabilities: | | | | | | | | | |
Total deposits | 22,856,880 | | | 22,857,949 | | | — | | | — | | | 22,857,949 | |
Short-term borrowings | 1,201,142 | | | 1,201,142 | | | — | | | 1,201,142 | | | — | |
Long-term debt | 931,442 | | | 881,716 | | | — | | | 881,716 | | | — | |
Derivative liabilities | 91,758 | | | 91,758 | | | — | | | 91,758 | | | — | |
(10) Derivative Financial Instruments
The notional amounts and estimated fair values of derivative positions outstanding are presented in the following table.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| March 31, 2023 | | December 31, 2022 |
| | | Estimated Fair Value | | | | Estimated Fair Value |
(in thousands) | Notional Amount | | Asset Derivative | Liability Derivative | | Notional Amount | | Asset Derivative | Liability Derivative |
Derivatives designated as hedges | | | | | | | | | |
Cash flow hedges: | | | | | | | | | |
Interest rate contracts: | | | | | | | | | |
Swaps hedging loans | $ | 3,100,000 | | | $ | 1,658 | | $ | 65,090 | | | $ | 3,000,000 | | | $ | — | | $ | 86,378 | |
Non-hedging derivatives | | | | | | | | | |
Customer-initiated and other derivatives: | | | | | | | | | |
Foreign currency forward contracts | 2,682 | | | 13 | | — | | | — | | | — | | — | |
Interest rate contracts: | | | | | | | | | |
Swaps | 4,527,001 | | | 70,881 | | 70,881 | | | 4,396,367 | | | 83,529 | | 83,529 | |
Caps and floors written | 168,065 | | | — | | 2,238 | | | 220,142 | | | — | | 2,583 | |
Caps and floors purchased | 168,065 | | | 2,238 | | — | | | 220,142 | | | 2,583 | | — | |
Forward contracts | 4,486,001 | | | 12,755 | | 12,167 | | | 1,569,326 | | | 4,431 | | 4,053 | |
Gross derivatives | | | 87,545 | | 150,376 | | | | | 90,543 | | 176,543 | |
Netting adjustment - offsetting derivative assets/liabilities | | | (14,038) | | (14,038) | | | | | (5,164) | | (5,164) | |
Netting adjustment - cash collateral received/posted | | | (54,106) | | (66,118) | | | | | (71,875) | | (79,621) | |
Net derivatives included on the consolidated balance sheets | | | $ | 19,401 | | $ | 70,220 | | | | | $ | 13,504 | | $ | 91,758 | |
The Company’s credit exposure on derivative instruments is limited to the net favorable value and interest payments by each counterparty. In some cases, collateral may be required from the counterparties involved if the net value of the derivative instruments exceeds a nominal amount. The Company’s credit exposure associated with these instruments, net of any collateral pledged, was approximately $19.4 million at March 31, 2023 and approximately $13.5 million at December 31, 2022. Collateral levels are monitored and adjusted on a regular basis for changes in the value of derivative instruments. At March 31, 2023, the Company had $135.6 million in cash collateral pledged to counterparties included in interest bearing cash and cash equivalents on the consolidated balance sheet and $57.0 million in cash collateral received from counterparties included in interest bearing deposits on the consolidated balance sheet. The comparative amounts at December 31, 2022, were $89.2 million in cash collateral pledged to counterparties and $72.5 million cash collateral received from counterparties.
The Company also enters into credit risk participation agreements with financial institution counterparties for interest rate swaps related to loans in which the Company is either a participant or a lead bank. The risk participation agreements entered into by the Company as a participant bank provide credit protection to the financial institution counterparty should the borrower fail to perform on its interest rate derivative contract with that financial institution. The Company is party to 18 risk participation agreements where it acts as a participant bank with a notional amount of $336.9 million at March 31, 2023, compared to 19 risk participation agreements with a notional amount of $291.2 million at December 31, 2022. The maximum estimated exposure to these agreements, assuming 100% default by all obligors, was approximately $6.6 million at March 31, 2023 and $8.9 million at December 31, 2022. The fair value of these exposures was insignificant to the consolidated financial statements at both March 31, 2023 and December 31, 2022. Risk participation agreements entered into by the Company as the lead bank provide credit protection should the borrower fail to perform on its interest rate derivative contract. The Company is party to 9 risk participation agreements where the Company acts as the lead bank having a notional amount of $124.7 million at March 31, 2023, compared to 18 agreements having a notional amount of $222.0 million at December 31, 2022.
Derivatives Designated as Cash Flow Hedges
The Company enters into interest rate derivative contracts that are designated as qualifying cash flow hedges to hedge the exposure to variability in expected future cash flows attributable to changes in a contractually specified interest rate.
During the three months ended March 31, 2023, the Company recorded $13.5 million in unrealized losses to adjust its cash flow hedges to fair value, which was recorded net of tax to AOCI, and reclassified $11.1 million from AOCI into interest income on loans. Based on current market conditions, the Company estimates that during the next 12 months, an additional $50.3 million will be reclassified from AOCI as a decrease to interest income. As of March 31, 2023, the maximum length of time over which forecasted transactions are hedged is 3.50 years.
(11) Accumulated Other Comprehensive Income
The following table provides the change in AOCI by component:
| | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | Cash Flow Hedges | | Available-for-Sale Securities | | Held-to-Maturity Securities | | Total |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Three Months Ended March 31, 2023 | | | | | | | |
Beginning balance | $ | (66,394) | | | $ | (304,309) | | | $ | (48,240) | | | $ | (418,943) | |
Change in unrealized gain/(loss) | 13,528 | | | 29,425 | | | — | | | 42,953 | |
Amounts reclassified into net income | 11,129 | | | — | | | 1,844 | | | 12,973 | |
Total other comprehensive income/(loss) | 24,657 | | | 29,425 | | | 1,844 | | | 55,926 | |
Income tax expense/(benefit) | 5,179 | | | 6,179 | | | 387 | | | 11,745 | |
Total other comprehensive income/(loss), net of tax | 19,478 | | | 23,246 | | | 1,457 | | | 44,181 | |
Ending balance | $ | (46,916) | | | $ | (281,063) | | | $ | (46,783) | | | $ | (374,762) | |
Three Months Ended March 31, 2022 | | | | | | | |
Beginning balance | $ | — | | | $ | (47,715) | | | $ | — | | | $ | (47,715) | |
Change in unrealized gain/(loss) | — | | | (131,454) | | | (69,165) | | | (200,619) | |
Amounts reclassified into net income | — | | | — | | | 986 | | | 986 | |
Total other comprehensive income/(loss) | — | | | (131,454) | | | (68,179) | | | (199,633) | |
Income tax expense/(benefit) | — | | | (27,605) | | | (14,318) | | | (41,923) | |
Total other comprehensive income/(loss), net of tax | — | | | (103,849) | | | (53,861) | | | (157,710) | |
Ending balance | $ | — | | | $ | (151,564) | | | $ | (53,861) | | | $ | (205,425) | |
(12) New Accounting Standards
ASU 2023-01, “Leases (Topic 842) - Common Control Arrangements” (“ASU 2023-01”) requires entities to determine whether a related party arrangement between entities under common control is a lease. If the arrangement is determined to be a lease, an entity must classify and account for the lease on the same basis as an arrangement with a related party (on the basis of legally enforceable terms and conditions). ASU 2023-01 is effective January 1, 2024 and is not expected to have an impact on our financial statements.
ASU 2023-02 “Investments - Equity Method and Join Ventures (Topic 323) - Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method” (“ASU 2023-02”) permits reporting entities to elect to account for their 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. ASU 2023-02 is effective January 1, 2024 and is not expected to have an impact on our financial statements.