Schedule of Derivative Instruments in Balance Sheet |
The notional amounts and estimated fair values as of June 30, 2025 and December 31, 2024 are as shown in the table below.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2025 | | December 31, 2024 | | | | Estimated Fair Value | | | | Estimated Fair Value | (Dollars in thousands) | Notional Amount | | Asset Derivative | | Liability Derivative | | Notional Amount | | Asset Derivative | | Liability Derivative | Derivatives designated as hedging instruments (cash flow hedges): | | | | | | | | | | | | Interest rate swap on money market deposit account payments | $ | — | | | $ | — | | | $ | — | | | $ | 250,000 | | | $ | 2,361 | | | $ | — | | Interest rate swaps on variable rate funding sources | 275,000 | | | 114 | | | 2,334 | | | 275,000 | | | 201 | | | 1,821 | | Interest rate swaps on customer loan interest payments | 375,000 | | | — | | | 27,689 | | | 375,000 | | | — | | | 39,517 | | Interest rate collars on customer loan interest payments | 700,000 | | | 8,068 | | | 173 | | | 700,000 | | | 3,780 | | | 555 | | Interest rate floor on customer loan interest payments | 200,000 | | | 1,553 | | | — | | | 200,000 | | | 1,444 | | | — | | Total derivatives designated as hedging instruments | $ | 1,550,000 | | | $ | 9,735 | | | $ | 30,196 | | | $ | 1,800,000 | | | $ | 7,786 | | | $ | 41,893 | | | | | | | | | | | | | | Derivatives not designated as hedging instruments: | | | | | | | | | | | | Financial institution counterparty: | | | | | | | | | | | | Interest rate swaps | $ | 861,988 | | | $ | 13,006 | | | $ | 6,523 | | | $ | 857,625 | | | $ | 25,328 | | | $ | 1,651 | | Interest rate caps and collars | 43,070 | | | — | | | 556 | | | 4,000 | | | — | | | — | | Commercial customer counterparty: | | | | | | | | | | | | Interest rate swaps | 861,988 | | | 6,134 | | | 12,383 | | | 857,625 | | | 1,514 | | | 24,817 | | Interest rate caps and collars | 43,070 | | | 518 | | | — | | | 4,000 | | | — | | | — | | Total derivatives not designated as hedging instruments | $ | 1,810,116 | | | $ | 19,658 | | | $ | 19,462 | | | $ | 1,723,250 | | | $ | 26,842 | | | $ | 26,468 | | Offsetting derivative assets/liabilities | — | | | (22,579) | | | (22,579) | | | — | | | (28,239) | | | (28,239) | | Total derivatives | $ | 3,360,116 | | | $ | 6,814 | | | $ | 27,079 | | | $ | 3,523,250 | | | $ | 6,389 | | | $ | 40,122 | |
|
Schedule of Derivative Instruments, Gain (Loss) |
Pre-tax (loss) gain included in the consolidated statements of income and related to derivative instruments for the three and six months ended June 30, 2025 and 2024 were as follows. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Three Months Ended June 30, 2025 | | For the Three Months Ended June 30, 2024 | (Dollars in thousands) | (Loss) gain recognized in other comprehensive income on derivative | | Gain (loss) reclassified from AOCI into income | | Location of (loss) gain reclassified from AOCI into income | | Gain (loss) recognized in other comprehensive income on derivative | | Gain (loss) reclassified from AOCI into income | | Location of (loss) gain reclassified from AOCI into income | Derivatives designated as hedging instruments (cash flow hedges): | | | | | | | | | | | | Interest rate swap on borrowing advances | $ | (1,093) | | | $ | 1,093 | | | Interest Expense | | $ | (1,094) | | | $ | 1,094 | | | Interest Expense | Interest rate swaps on variable rate funding sources | 74 | | | (5) | | | Interest Expense | | (1,835) | | | 3,517 | | | Interest Expense | Interest rate swaps, collars and floors on customer loan interest payments | 7,584 | | | (4,160) | | | Interest Income | | 701 | | | (5,499) | | | Interest Income | Total | $ | 6,565 | | | $ | (3,072) | | | | | $ | (2,228) | | | $ | (888) | | | | | | | | | | | | | | | | | | | | | Net gain recognized in other noninterest income | | | | | | Net gain recognized in other noninterest income | Derivatives not designated as hedging instruments: | | | | | | | | | | | | Interest rate swaps, caps and collars | | | | | $ | 1,550 | | | | | | | $ | 326 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Six Months Ended June 30, 2025 | | For the Six Months Ended June 30, 2024 | (Dollars in thousands) | (Loss) gain recognized in other comprehensive income on derivative | | Gain (loss) reclassified from AOCI into income | | Location of (loss) gain reclassified from AOCI into income | | Gain (loss) recognized in other comprehensive income on derivative | | Gain (loss) reclassified from AOCI into income | | Location of (loss) gain reclassified from AOCI into income | Derivatives designated as hedging instruments (cash flow hedges): | | | | | | | | | | | | Interest rate swap on borrowing advances | $ | (2,175) | | | $ | 2,175 | | | Interest Expense | | $ | (2,187) | | | $ | 2,187 | | | Interest Expense | Interest rate swaps on variable rate funding sources | (2,961) | | | 2,397 | | | Interest Expense | | 14 | | | 6,956 | | | Interest Expense | Interest rate swaps, collars and floors on customer loan interest payments | 18,417 | | | (8,180) | | | Interest Income | | (8,550) | | | (10,867) | | | Interest Income | Total | $ | 13,281 | | | $ | (3,608) | | | | | $ | (10,723) | | | $ | (1,724) | | | | | | | | | | | | | | | | | | | | | Net gain recognized in other noninterest income | | | | | | Net gain recognized in other noninterest income | Derivatives not designated as hedging instruments: | | | | | | | | | | | | Interest rate swaps, caps and collars | | | | | $ | 2,250 | | | | | | | $ | 775 | |
|