v3.26.1
Mortgage Loan Servicing, Origination, and Mortgage Loans Held for Sale
6 Months Ended
Jun. 30, 2026
Mortgage Loan Servicing, Origination, and Mortgage Loans Held for Sale  
Mortgage Loan Servicing, Origination, and Mortgage Loans Held for Sale

Note 17 — Mortgage Loan Servicing, Origination, and Mortgage Loans Held for Sale

The portfolio of residential mortgages serviced for others, which is not included in the accompanying Consolidated Balance Sheets, was $6.5 billion and $6.6 billion, respectively, as of June 30, 2026, and December 31, 2025. 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 we earned during the three and six months ended June 30, 2026, and June 30, 2025, were $4.1 million, $8.3 million and $4.2 million, $8.5 million, respectively. Servicing fees are recorded in Mortgage Banking Income in our Consolidated Statements of Income.

At June 30, 2026, and December 31, 2025, MSRs were $91.4 million and $84.0 million on our Consolidated Balance Sheets, respectively. MSRs are recorded at fair value with changes in fair value recorded as a component of Mortgage Banking Income in the Consolidated Statements of Income. The market value adjustments related to MSRs recorded in Mortgage Banking Income for the three and six months ended June 30, 2026, and June 30, 2025, were gains of $2.8 million and $9.3 million compared with losses of $1.7 million and $4.8 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.

See Note 14 — Fair Value for the changes in fair value of MSRs. The following table presents the changes in the fair value of the MSR and offsetting hedge.

Three Months Ended

  ​ ​ ​

Six Months Ended

(Dollars in thousands)

  ​ ​ ​

June 30, 2026

  ​ ​ ​

June 30, 2025

  ​ ​ ​

June 30, 2026

  ​ ​ ​

June 30, 2025

 

Increase/(decrease) in fair value of MSRs

$

2,756

$

(1,689)

$

9,319

$

(4,770)

Decay of MSRs

 

(3,222)

 

(2,284)

 

(5,427)

 

(3,312)

(Loss) gain related to derivatives

(2,203)

1,248

(3,929)

3,588

Net effect on Consolidated Statements of Income

$

(2,669)

$

(2,725)

$

(37)

$

(4,494)

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

June 30,

December 31,

(Dollars in thousands)

  ​ ​ ​

2026

  ​ ​

  ​ ​ ​

2025

  ​ ​

  ​ ​

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

7.6

years

7.5

years  

Constant Prepayment rate (CPR)

7.6

%  

7.9

%  

Estimated impact on fair value of a 10% increase

$

(1,179)

$

(1,082)

Estimated impact on fair value of a 20% increase

(2,423)

(2,101)

Estimated impact on fair value of a 10% decrease

1,239

1,142

Estimated impact on fair value of a 20% decrease

2,535

2,333

Weighted average discount rate

9.5

%  

10.7

%  

Estimated impact on fair value of a 10% increase

$

(3,784)

$

(3,140)

Estimated impact on fair value of a 20% increase

(7,268)

(6,208)

Estimated impact on fair value of a 10% decrease

4,120

3,105

Estimated impact on fair value of a 20% decrease

8,620

5,982

Effect on fair value due to change in interest rates

25 basis point increase

$

3,303

$

2,505

50 basis point increase

6,481

4,822

25 basis point decrease

(3,300)

(2,599)

50 basis point decrease

(6,556)

(5,128)

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.

Mortgage loan sales were $218.8 million and $415.3 million for the three and six months ended June 30, 2026, respectively, compared to $262.7 million and $544.0 million for the three and six months ended June 30, 2025, respectively. For the three and six months ended June 30, 2026, the Bank sold $145.4 million and $271.9 million, or 66.5% and 65.5%, respectively, with the servicing rights retained by the Bank, compared to $175.4 million and $340.2 million, or 66.8% and 62.5%, respectively, for the three and six months ended June 30, 2025.

The Bank 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, of the Company’s 2025 Form 10-K.

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. Mortgage loans held for sale were $68.7 million and $61.4 million at June 30, 2026, and December 31, 2025, respectively. Please see Note 12 — Fair Value, under the “Fair Value Option”, section in this Quarterly Report on Form 10-Q 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.