Skip to main content

WESTERN ALLIANCE BANCORPORATION

For the period ended Sep 30, 2024. Filed Oct 31, 2024.

View on SEC.gov

About this filing

A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.

Sep 30, 2024 · Filed Oct 31, 2024

WAL$77.20+2.2%Stored close · as of Nov 9, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits

Notes to Unaudited 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.

WAB operates the following full-service 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 accompanying Unaudited Consolidated Financial Statements as of September 30, 2024 and for the three and nine months ended September 30, 2024 and 2023 have been prepared in accordance with GAAP for interim financial information and Article 10 of Regulation S-X and, therefore, do not include all of the information and footnotes required by GAAP for complete financial statements. Accordingly, these statements should be read in conjunction with the Company's audited Consolidated Financial Statements included in the Company's Annual Report on Form 10-K for the year ended December 31, 2023. The accounts of the Company and its consolidated subsidiaries are included in the Consolidated Financial Statements.

The information furnished in these interim statements reflects all adjustments that are, in the opinion of management, necessary for a fair statement of the results for each respective period presented. Such adjustments are of a normal, recurring nature. The results of operations in the interim statements are not necessarily indicative of the results that may be expected for any other quarter or for the full year.

Recent accounting pronouncements

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). As the Company does not currently hold any crypto assets meeting the criteria outlined in the update, the adoption of this guidance is not expected to have an impact on the Company's Consolidated Financial Statements.

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 do 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 amendments in this update are effective for fiscal years beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024 and are applied on a retrospective basis. As the amendments in this update relate entirely to enhanced disclosure requirements, adoption of this guidance will not have an impact on the Company's financial position or results of operations. Upon adoption, the Company expects to disclose additional expense detail within its segment disclosures.

Recently adopted accounting guidance

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 that all tax equity investments accounted for using the proportional amortization method 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 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 that are susceptible to significant changes in the near term relate to: 1) the determination of the ACL; 2) certain assets and liabilities carried at or evaluated using fair value measurements; 3) goodwill impairment; and 4) accounting for income taxes.

Principles of consolidation

As of September 30, 2024, WAL has the following significant wholly-owned subsidiaries: WAB andeight 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) Helios Prime, which holds interests in certain limited partnerships invested in renewable energy projects; 4) BW Real Estate, Inc., which operates as a real estate investment trust and holds certain of WAB's real estate loans and related securities; 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.

  1. INVESTMENT SECURITIES

The carrying amounts and fair values of investment securities are summarized as follows:

Amortized CostGross Unrealized GainsGross Unrealized (Losses)Fair Value
(in millions)
Held-to-maturity
Tax-exempt$1,346$3$(125)$1,224
Private label residential MBS179—(32)147
Total HTM securities$1,525$3$(157)$1,371
Available-for-sale debt securities
Residential MBS issued by GSEs$5,887$58$(316)$5,629
U.S. Treasury securities5,5974(1)5,600
Private label residential MBS1,2051(164)1,042
Tax-exempt930—(60)870
Commercial MBS issued by GSEs64813(8)653
CLO509—(1)508
Corporate debt securities407—(28)379
Other751(7)69
Total AFS debt securities$15,258$77$(585)$14,750
Amortized CostGross Unrealized GainsGross Unrealized (Losses)Fair Value
(in millions)
Held-to-maturity
Tax-exempt$1,243$1$(140)$1,104
Private label residential MBS186—(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 GSEs2,3283(359)1,972
CLO1,4071(9)1,399
Private label residential MBS1,3201(204)1,117
Tax-exempt925—(67)858
Commercial MBS issued by GSEs5318(9)530
Corporate debt securities411—(44)367
Other744(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 September 30, 2024 and December 31, 2023, respectively. Unrealized gains on equity securities of $3.2 million and $5.1 million for the three months ended September 30, 2024 and 2023, respectively, and unrealized gains of $5.9 million and losses of $3.3 million for the nine months ended September 30, 2024 and 2023, respectively, were recognized in earnings as a component of Fair value gain (loss) adjustments, net.

Securities with carrying amounts of approximately $4.7 billion and $7.7 billion at September 30, 2024 and December 31, 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:

September 30, 2024
Less Than Twelve MonthsMore Than Twelve MonthsTotal
Gross Unrealized LossesFair ValueGross Unrealized LossesFair ValueGross Unrealized LossesFair Value
(in millions)
Available-for-sale debt securities
Residential MBS issued by GSEs$1$150$315$1,568$316$1,718
U.S. Treasury securities12,210——12,210
Private label residential MBS——164993164993
Tax-exempt——6083560835
Commercial MBS issued by GSEs7921178109
CLO1338——1338
Corporate debt securities (1)——2837528375
Other329426755
Total AFS securities$13$2,819$572$3,814$585$6,633

(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 MonthsMore Than Twelve MonthsTotal
Gross Unrealized LossesFair ValueGross Unrealized LossesFair ValueGross Unrealized LossesFair Value
(in millions)
Available-for-sale debt securities
U.S. Treasury securities$1$2,208$—$—$1$2,208
Residential MBS issued by GSEs31743561,5513591,725
Private label residential MBS——2041,0202041,020
CLO——98459845
Tax-exempt3676477367840
Corporate debt securities (1)——4435944359
Commercial MBS issued by GSEs——953953
Other——954954
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 September 30, 2024 was 658, 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.

In consideration of the continued effects from the bank failures in 2023, the Company has continued to perform 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, recoveries of credit losses totaling $0.4 million and $1.0 million were recognized during the three and nine months ended September 30, 2024, respectively, compared to a provision for credit losses of $0.3 million and $21.8 million during the three and nine months ended September 30, 2023, respectively. The provision for credit losses for the nine months ended September 30, 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 three and nine months ended September 30, 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 table presents a rollforward by major security type of the ACL on the Company's AFS debt securities:

Balance, June 30, 2024Recovery of Credit LossesCharge-offsRecoveriesBalance, September 30, 2024
(in millions)
Available for sale securities
Corporate debt securities$0.8$(0.4)$—$—$0.4
Balance, December 31, 2023Recovery of Credit LossesCharge-offsRecoveriesBalance, September 30, 2024
(in millions)
Available for sale securities
Corporate debt securities$1.4$(1.0)$—$—$0.4
Balance, June 30, 2023Provision for Credit LossesCharge-offsRecoveriesBalance September 30, 2023
(in millions)
Available for sale securities
Corporate debt securities$4.4$0.3$—$—$4.7
Balance, December 31, 2022Provision for Credit LossesCharge-offsRecoveriesBalance September 30, 2023
(in millions)
Available for sale securities
Corporate debt securities$—$21.8$(17.1)$—$4.7

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 table presents a rollforward by major security type of the ACL on the Company's HTM debt securities:

Balance, June 30, 2024Provision for Credit LossesCharge-offsRecoveriesBalance, September 30, 2024
(in millions)
Held-to-maturity debt securities
Tax-exempt$8.7$0.9$—$—$9.6
Balance, December 31, 2023Provision for Credit LossesCharge-offsRecoveriesBalance, September 30, 2024
(in millions)
Held-to-maturity debt securities
Tax-exempt$7.8$1.8$—$—$9.6
Balance, June 30, 2023Recovery of Credit LossesCharge-offsRecoveriesBalance September 30, 2023
(in millions)
Held-to-maturity debt securities
Tax-exempt$6.0$0.7$—$—$6.7
Balance, December 31, 2022Provision for Credit LossesCharge-offsRecoveriesBalance September 30, 2023
(in millions)
Held-to-maturity debt securities
Tax-exempt$5.2$1.5$—$—$6.7

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 September 30, 2024 and December 31, 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, which are updated quarterly and used to monitor the credit quality of the Company's securities:

AAASplit-rated AAA/AA+AA+ to AA-A+ to A-BBB+ to BBB-BB+ and belowUnratedTotals
(in millions)
Held-to-maturity
Tax-exempt$—$—$—$—$—$—$1,346$1,346
Private label residential MBS——————179179
Total HTM securities (1)$—$—$—$—$—$—$1,525$1,525
Available-for-sale debt securities
Residential MBS issued by GSEs$—$5,629$—$—$—$—$—$5,629
U.S. Treasury securities—5,600—————5,600
Private label residential MBS1,015—27————1,042
Tax-exempt915352394——100870
Commercial MBS issued by GSEs—653—————653
CLO24—484————508
Corporate debt securities———7822279—379
Other—2823811869
Total AFS securities (1)$1,048$11,899$871$474$260$80$118$14,750
Equity securities
Preferred stock$—$—$—$—$51$29$11$91
CRA investments—26—————26
Total equity securities (1)$—$26$—$—$51$29$11$117

(1)For rated securities, if ratings differ, the Company uses an average of the available ratings by major credit agencies.

AAASplit-rated AAA/AA+AA+ to AA-A+ to A-BBB+ to BBB-BB+ and belowUnratedTotals
(in millions)
Held-to-maturity
Tax-exempt$—$—$—$—$—$—$1,243$1,243
Private label residential MBS——————186186
Total HTM securities (1)$—$—$—$—$—$—$1,429$1,429
Available-for-sale debt securities
U.S. Treasury securities$—$4,853$—$—$—$—$—$4,853
Residential MBS issued by GSEs—1,972—————1,972
CLO79—1,26555———1,399
Private label residential MBS1,090—26——1—1,117
Tax-exempt916361386——86858
Commercial MBS issued by GSEs—530—————530
Corporate debt securities———7621180—367
Other——9112841769
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 September 30, 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 September 30, 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.

Amortized CostEstimated Fair Value
(in millions)
Held-to-maturity
Due in one year or less$34$34
After one year through five years77
After five years through ten years9789
After ten years1,2081,094
Mortgage-backed securities179147
Total HTM securities$1,525$1,371
Available-for-sale
Due in one year or less$5,079$5,081
After one year through five years697692
After five years through ten years567544
After ten years1,1751,109
Mortgage-backed securities7,7407,324
Total AFS securities$15,258$14,750

The following table presents gross gains and losses on sales of investment securities:

Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
(in millions)
Available-for-sale securities
Gross gains$8.8$0.5$12.4$4.0
Gross losses——(2.2)(29.6)
Net gains (losses) on AFS securities$8.8$0.5$10.2$(25.6)
Equity securities
Gross gains$—$—$—$—
Gross losses—(0.4)—(0.4)
Net losses on equity securities$—$(0.4)$—$(0.4)

During the three and nine months ended September 30, 2024, the Company sold AFS securities with a carrying value of $2.3 billion and $4.0 billion, respectively, and recognized a net gain of $8.8 million and $10.2 million, respectively. 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 three and nine months ended September 30, 2023, the Company sold securities with a carrying value of $7 million and $821 million, respectively, and recognized a net gain of $0.1 million and a net loss of $26.0 million, respectively, as sales of CLOs were executed as part of the Company's balance sheet repositioning strategy. Sales of MBS and tax-exempt municipal securities were also executed during the three and nine months ended September 30, 2023 to secure gains.

  1. LOANS HELD FOR SALE

The Company purchases and originates residential mortgage loans through its AmeriHome mortgage banking business channel that are held for sale or securitization.

The following is a summary of loans HFS by type:

September 30, 2024December 31, 2023
(in millions)
Government-insured or guaranteed:
EBO (1)$—$2
Non-EBO816498
Total government-insured or guaranteed816500
Agency-conforming1,497899
Non-agency143
Total loans HFS$2,327$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:

Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
(in millions)
Mortgage servicing rights capitalized upon sale of loans$222.5$265.8$625.9$653.0
Net proceeds from sale of loans (1)(116.4)(274.7)(467.7)(612.7)
Provision for and change in estimate of liability for losses under representations and warranties, net—0.14.22.8
Change in fair value4.0(10.1)(1.3)(13.2)
Change in fair value of derivatives:
Unrealized (loss) gain on derivatives(2.9)10.314.225.3
Realized (loss) gain on derivatives(76.3)44.5(79.7)47.0
Total change in fair value of derivatives(79.2)54.8(65.5)72.3
Net gain on residential mortgage loans HFS$30.9$35.9$95.6$102.2
Loan acquisition and origination fees15.416.142.843.5
Net gain on loan origination and sale activities$46.3$52.0$138.4$145.7

(1) Represents the difference between cash proceeds received upon settlement and loan basis.

  1. LOANS, LEASES AND ALLOWANCE FOR CREDIT LOSSES

The composition of the Company's HFI loan portfolio is as follows:

September 30, 2024December 31, 2023
(in millions)
Warehouse lending$7,873$6,618
Municipal & nonprofit1,6671,554
Tech & innovation3,2202,808
Equity fund resources906845
Other commercial and industrial9,0737,452
CRE - owner occupied1,6651,658
Hotel franchise finance3,6863,855
Other CRE - non-owner occupied6,3985,974
Residential12,98313,287
Residential - EBO1,0371,223
Construction and land development4,6654,862
Other173161
Total loans HFI53,34650,297
Allowance for credit losses(357)(337)
Total loans HFI, net of allowance$52,989$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 fees of $107 million and $108 million reduced the carrying value of loans as of September 30, 2024 and December 31, 2023, respectively. Net unamortized purchase premiums on acquired and purchased loans of $173 million and $177 million increased the carrying value of loans as of September 30, 2024 and December 31, 2023, respectively.

Nonaccrual and Past Due Loans

Loans are placed on nonaccrual status when management determines that 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:

Nonaccrual with No Allowance for Credit LossNonaccrual with an Allowance for Credit LossTotal NonaccrualLoans Past Due 90 Days or More and Still Accruing
(in millions)
Municipal & nonprofit$—$6$6$—
Tech & innovation333164—
Equity fund resources———1
Other commercial and industrial111123
CRE - owner occupied516—
Other CRE - non-owner occupied14617163—
Residential—7979—
Residential - EBO———313
Construction and land development18—18—
Other1—1
Total$214$135$349$317

Loans contractually delinquent by 90 days or more and still accruing totaled $317 million at September 30, 2024 and consisted primarily 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 $96 million at September 30, 2024.

Nonaccrual with No Allowance for Credit LossNonaccrual with an Allowance for Credit LossTotal NonaccrualLoans Past Due 90 Days or More and Still Accruing
(in millions)
Municipal & nonprofit$—$6$6$—
Tech & innovation231033—
Other commercial and industrial193453—
CRE - owner occupied819—
Other CRE - non-owner occupied82183—
Residential—7070—
Residential - EBO———399
Construction and land development19—1942
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 $6.6 million and $4.5 million for the three months ended September 30, 2024 and 2023, respectively, and $18.4 million and $8.1 million for the nine months ended September 30, 2024 and 2023, respectively.

The following table presents an aging analysis of past due loans by loan portfolio segment:

Current30-59 DaysPast Due60-89 DaysPast DueOver 90 daysPast DueTotalPast DueTotal NonaccrualTotal
(in millions)
Warehouse lending$7,873$—$—$—$—$—$7,873
Municipal & nonprofit1,661————61,667
Tech & innovation3,156————643,220
Equity fund resources905——11—906
Other commercial and industrial9,0534138129,073
CRE - owner occupied1,659————61,665
Hotel franchise finance3,65135——35—3,686
Other CRE - non-owner occupied6,235————1636,398
Residential12,8355514—697912,983
Residential - EBO52112479313516—1,037
Construction and land development4,647————184,665
Other1711——11173
Total loans$52,367$219$94$317$630$349$53,346
Current30-59 DaysPast Due60-89 DaysPast DueOver 90 daysPast DueTotalPast DueTotal NonaccrualTotal
(in millions)
Warehouse lending$6,618$—$—$—$—$—$6,618
Municipal & nonprofit1,554————61,554
Tech & innovation2,808————332,808
Equity fund resources845—————845
Other commercial and industrial7,43913——13537,452
CRE - owner occupied1,627—31—3191,658
Hotel franchise finance3,8241516—31—3,855
Other CRE - non-owner occupied5,974————835,974
Residential13,1996820—887013,287
Residential - EBO545173106399678—1,223
Construction and land development4,820——4242194,862
Other1601——1—161
Total loans$49,413$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 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 nine months ended September 30, 2024 · 2024 · 2023 · 2022 · 2021 · 2020 · Prior
(in millions)
Warehouse lending
Pass$56$490$314$5$284$—$6,714$7,863
Special mention——————1010
Classified————————
Total$56$490$314$5$284$—$6,724$7,873
Current period gross charge-offs$—$—$—$—$—$—$—$—
Municipal & nonprofit
Pass$98$111$246$169$162$858$—$1,644
Special mention——7—11——18
Classified—————5—5
Total$98$111$253$169$173$863$—$1,667
Current period gross charge-offs$—$—$—$—$—$—$—$—
Tech & innovation
Pass$986$571$376$132$—$68$867$3,000
Special mention4312911——1388
Classified111723——45132
Total$1,001$603$477$146$—$68$925$3,220
Current period gross charge-offs$—$1.5$—$—$3.5$—$—$5.0
Equity fund resources
Pass$21$93$99$38$3$—$651$905
Special mention————————
Classified1——————1
Total$22$93$99$38$3$—$651$906
Current period gross charge-offs$—$—$—$—$—$—$—$—
Other commercial and industrial
Pass$2,143$1,048$914$379$110$184$4,163$8,941
Special mention——6——129
Classified128721813—123
Total$2,155$1,135$922$397$111$188$4,165$9,073
Current period gross charge-offs$—$0.2$0.8$4.6$—$0.3$0.8$6.7
CRE - owner occupied
Pass$149$166$361$307$149$493$18$1,643
Special mention——5————5
Classified——102—5—17
Total$149$166$376$309$149$498$18$1,665
Current period gross charge-offs$0.1$—$—$—$—$0.2$—$0.3
Hotel franchise finance
Pass$656$530$1,350$439$33$388$132$3,528
Special mention2332—39———94
Classified——29——35—64
Total$679$562$1,379$478$33$423$132$3,686
Current period gross charge-offs$—$—$—$1.4$—$1.5$—$2.9
Term Loan Amortized Cost Basis by Origination Year · Revolving Loans Amortized Cost Basis · Total
As of and for the nine months ended September 30, 2024 · 2024 · 2023 · 2022 · 2021 · 2020 · Prior
(in millions)
Other CRE - non-owner occupied
Pass$804$1,494$1,712$583$358$303$534$5,788
Special mention11138115—1——265
Classified—14610481131—345
Total$915$1,678$1,931$664$372$304$534$6,398
Current period gross charge-offs$—$17.1$4.5$22.7$—$—$—$44.3
Residential
Pass$330$245$3,392$7,650$778$439$26$12,860
Special mention————————
Classified—1382947—79
Cumulative fair value hedging adjustment———————44
Total$330$246$3,430$7,679$782$446$26$12,983
Current period gross charge-offs$—$—$—$—$—$—$—$—
Residential - EBO
Pass$1$23$15$206$471$321$—$1,037
Special mention————————
Classified————————
Total$1$23$15$206$471$321$—$1,037
Current period gross charge-offs$—$—$—$—$—$—$—$—
Construction and land development
Pass$526$740$1,738$127$2$—$1,460$4,593
Special mention——12————12
Classified—118—41——60
Total$526$741$1,768$127$43$—$1,460$4,665
Current period gross charge-offs$—$—$1.5$—$—$—$—$1.5
Other
Pass$7$1$9$2$12$79$60$170
Special mention—————1—1
Classified1————1—2
Total$8$1$9$2$12$81$60$173
Current period gross charge-offs$—$—$—$—$—$0.2$—$0.2
Total by Risk Category
Pass$5,777$5,512$10,526$10,037$2,362$3,133$14,625$51,972
Special mention1381011745012225502
Classified25236273133595745828
Cumulative fair value hedging adjustment———————44
Total$5,940$5,849$10,973$10,220$2,433$3,192$14,695$53,346
Current period gross charge-offs$0.1$18.8$6.8$28.7$3.5$2.2$0.8$60.9
Term Loan Amortized Cost Basis by Origination Year · Revolving Loans Amortized Cost Basis · Total
As of December 31, 2023 and gross charge-offs for the nine months ended September 30, 2023 · 2023 · 2022 · 2021 · 2020 · 2019 · Prior
(in millions)
Warehouse lending
Pass$582$323$7$289$—$—$5,391$6,592
Special mention——————2626
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 mention53012———148
Classified155215——780
Total$778$856$219$27$66$38$824$2,808
Current period gross charge-offs$1.8$—$—$—$—$—$—$1.8
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 mention9011———193
Classified1255924—192
Total$1,701$1,480$619$187$81$196$3,188$7,452
Current period gross charge-offs$0.8$3.3$10.0$3.9$0.1$0.2$0.4$18.7
CRE - owner occupied
Pass$165$344$322$163$132$444$40$1,610
Special mention—————1—1
Classified2141138—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 mention34—66—3568—203
Classified24848—4324—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 mention164—164328——251
Classified28—931141—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 December 31, 2023 and gross charge-offs for the nine months ended September 30, 2023 · 2023 · 2022 · 2021 · 2020 · 2019 · Prior
(in millions)
Residential
Pass$324$3,573$7,985$819$270$207$20$13,198
Special mention————————
Classified12633442—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————————
Classified119—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$161
Current period gross charge-offs$—$0.1$—$—$—$0.1$—$0.2
Total by Risk Category
Pass$7,139$12,265$11,211$2,757$1,433$2,387$11,793$48,985
Special mention293389554637028641
Classified721312386572668652
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$2.6$3.4$15.1$3.9$0.1$0.4$0.4$25.9

Restructurings for Borrowers Experiencing Financial Difficulty

The following tables present loan modifications during the period to borrowers experiencing financial difficulty:

Payment Delay and Term ExtensionTerm ExtensionInterest Rate ReductionPayment DelayTotal% of Total Class of Financing Receivable
Three Months Ended · (dollars in millions)
Tech & innovation$—$—$2$—$20.1%
Other commercial and industrial———87871.0
Total$—$—$2$87$890.2%
Payment Delay and Term ExtensionTerm ExtensionInterest Rate ReductionPayment DelayTotal% of Total Class of Financing Receivable
Nine Months Ended · (dollars in millions)
Tech & innovation$—$—$2$29$311.0%
Other commercial and industrial—8—87951.0
Other CRE - non-owner occupied———56560.9
Construction and land development—41——410.9
Total$—$49$2$172$2230.4%
Payment Delay and Term ExtensionTerm ExtensionInterest Rate ReductionPayment DelayTotal% of Total Class of Financing Receivable
Three Months Ended · (dollars in millions)
Tech & innovation$—$—$—$7$70.3%
Other commercial and industrial—1—12130.2
CRE - owner occupied—3——30.2
Hotel franchise finance—20——200.5
Other CRE - non-owner occupied—20——200.3
Total$—$44$—$19$630.1%
Payment Delay and Term ExtensionTerm ExtensionInterest Rate ReductionPayment DelayTotal% of Total Class of Financing Receivable
Nine Months Ended · (dollars in millions)
Tech & innovation$2$—$—$7$90.4%
Other commercial and industrial—24—12360.6
CRE - owner occupied—3——30.2
Hotel franchise finance—46——461.1
Other CRE - non-owner occupied—48——480.8
Residential———110.0
Total$2$121$—$20$1430.3%

The performance of these modified loans is monitored for 12 months following the modification. As of September 30, 2024, modified loans of $136 million were current with contractual payments and $136 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 three and nine months ended September 30, 2024, the Company completed modifications of EBO loans with an amortized cost of $106 million and $285 million, respectively. During the three and nine months ended September 30, 2023, the Company completed modifications of EBO loans with an amortized cost of $84 million and $176 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 September 30, 2024, modified EBO loans consisted of $39 million in loans that were current to 89 days delinquent and $9 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:

September 30, 2024December 31, 2023
Real Estate CollateralOther CollateralTotalReal Estate CollateralOther CollateralTotal
(in millions)
Municipal & nonprofit$—$5$5$—$6$6
Tech & innovation—22———
Other commercial and industrial—33—2929
CRE - owner occupied12—1243—43
Hotel franchise finance64—64104—104
Other CRE - non-owner occupied345—345136—136
Construction and land development59—5971—71
Total$480$10$490$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 period ended September 30, 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 Unaudited 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 September 30, 2024.

The below tables reflect the activity in the ACL on loans HFI by loan portfolio segment, which includes an estimate of future recoveries:

Balance, June 30, 2024Provision for (Recovery of) Credit LossesCharge-offsRecoveriesBalance, September 30, 2024
(in millions)
Warehouse lending$6.5$(0.6)$—$—$5.9
Municipal & nonprofit14.0(0.3)——13.7
Tech & innovation45.021.23.5—62.7
Equity fund resources1.70.2——1.9
Other commercial and industrial84.31.90.7(0.4)85.9
CRE - owner occupied5.00.10.3—4.8
Hotel franchise finance39.6(1.2)—(0.7)39.1
Other CRE - non-owner occupied104.510.721.7—93.5
Residential18.80.4——19.2
Residential - EBO—————
Construction and land development29.9(1.3)1.5—27.1
Other2.50.30.1(0.1)2.8
Total$351.8$31.4$27.8$(1.2)$356.6
Balance, December 31, 2023Provision for (Recovery of) Credit LossesCharge-offsRecoveriesBalance, September 30, 2024
(in millions)
Warehouse lending$5.8$0.1$—$—$5.9
Municipal & nonprofit14.7(1.0)——13.7
Tech & innovation42.125.65.0—62.7
Equity fund resources1.30.6——1.9
Other commercial and industrial81.410.36.7(0.9)85.9
CRE - owner occupied6.0(0.9)0.3—4.8
Hotel franchise finance33.47.92.9(0.7)39.1
Other CRE - non-owner occupied96.041.844.3—93.5
Residential23.1(3.9)——19.2
Residential - EBO—————
Construction and land development30.4(1.8)1.5—27.1
Other2.50.40.2(0.1)2.8
Total$336.7$79.1$60.9$(1.7)$356.6
Balance, June 30, 2023Provision for (Recovery of) Credit LossesCharge-offsRecoveriesBalance, September 30, 2023
(in millions)
Warehouse lending$5.2$(0.5)$—$—$4.7
Municipal & nonprofit16.50.2——16.7
Tech & innovation33.6(1.6)——32.0
Equity fund resources1.7———1.7
Other commercial and industrial51.822.85.4(0.3)69.5
CRE - owner occupied8.0(0.3)——7.7
Hotel franchise finance45.7(5.1)——40.6
Other CRE - non-owner occupied90.18.63.0—95.7
Residential33.9(7.9)—(0.1)26.1
Residential - EBO—————
Construction and land development31.7(2.6)——29.1
Other2.90.70.1(0.1)3.6
Total$321.1$14.3$8.5$(0.5)$327.4
Balance, December 31, 2022Provision for (Recovery of) Credit LossesCharge-offsRecoveriesBalance, September 30, 2023
(in millions)
Warehouse lending$8.4$(3.7)$—$—$4.7
Municipal & nonprofit15.90.8——16.7
Tech & innovation30.83.01.8—32.0
Equity fund resources6.4(4.7)——1.7
Other commercial and industrial85.9(2.0)18.7(4.3)69.5
CRE - owner occupied7.10.6——7.7
Hotel franchise finance46.9(6.3)——40.6
Other CRE - non-owner occupied47.453.55.2—95.7
Residential30.4(4.4)—(0.1)26.1
Residential - EBO—————
Construction and land development27.41.7——29.1
Other3.10.60.2(0.1)3.6
Total$309.7$39.1$25.9$(4.5)$327.4

Accrued interest receivable of $271 million and $281 million at September 30, 2024 and December 31, 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 $2 million and $4 million as of September 30, 2024 and December 31, 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:

Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
(in millions)
Balance, beginning of period$35.9$41.1$31.6$47.0
Provision for (recovery of) credit losses1.7(3.2)6.0(9.1)
Balance, end of period$37.6$37.9$37.6$37.9

The following tables disaggregate the Company's ACL on funded loans HFI and loan balances by measurement methodology:

LoansAllowance
Collectively Evaluated for Credit LossIndividually Evaluated for Credit LossTotalCollectively Evaluated for Credit LossIndividually Evaluated for Credit LossTotal
(in millions)
Warehouse lending$7,873$—$7,873$5.9$—$5.9
Municipal & nonprofit1,66161,66713.10.613.7
Tech & innovation3,0891313,22032.630.162.7
Equity fund resources906—9061.9—1.9
Other commercial and industrial8,9521219,07385.40.585.9
CRE - owner occupied1,651141,6654.8—4.8
Hotel franchise finance3,623633,68639.1—39.1
Other CRE - non-owner occupied6,0533456,39886.66.993.5
Residential12,983—12,98319.2—19.2
Residential EBO1,037—1,037———
Construction and land development4,606594,66527.1—27.1
Other17211732.8—2.8
Total$52,606$740$53,346$318.5$38.1$356.6
LoansAllowance
Collectively Evaluated for Credit LossIndividually Evaluated for Credit LossTotalCollectively Evaluated for Credit LossIndividually Evaluated for Credit LossTotal
(in millions)
Warehouse lending$6,618$—$6,618$5.8$—$5.8
Municipal & nonprofit1,54861,55413.71.014.7
Tech & innovation2,729792,80838.33.842.1
Equity fund resources845—8451.3—1.3
Other commercial and industrial7,362907,45264.616.881.4
CRE - owner occupied1,613451,6586.0—6.0
Hotel franchise finance3,7081473,85533.4—33.4
Other CRE - non-owner occupied5,8381365,97496.0—96.0
Residential13,287—13,28723.1—23.1
Residential EBO1,223—1,223———
Construction and land development4,791714,86230.4—30.4
Other161—1612.5—2.5
Total$49,723$574$50,297$315.1$21.6$336.7

Loan Purchases and Sales

During the three and nine months ended September 30, 2024, loan purchases totaled $360 million and $875 million, respectively, and consisted primarily of commercial and industrial and residential loans. Loan purchases during the three and nine months ended September 30, 2023 totaled $329 million and $1.4 billion, respectively, and consisted primarily of commercial and industrial and residential loans. There were no loans purchased with more-than-insignificant deterioration in credit quality during the three and nine months ended September 30, 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 $109 million and $291 million of such EBO loans during the three and nine months ended September 30, 2024, respectively. 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 three and nine months ended September 30, 2024, the Company sold loans with a carrying value of approximately $161 million and $550 million, respectively. The Company recognized charge-offs totaling $0.4 million and a net loss of $0.1 million on these loan sales during the three months ended September 30, 2024. During the nine months ended September 30, 2024, the Company recognized charge-offs totaling $1.8 million and a net loss of $5.7 million on these loan sales. As part of the Company's balance sheet repositioning efforts, during the three and nine months ended September 30, 2023, loans with a carrying value of approximately $442 million and $7.7 billion, respectively, were transferred to HFS. A net loss of $21.4 million and $237.2 million for the three and nine months ended September 30, 2023, respectively, was recognized related to these transfers and any subsequent loan sales. Of the loans transferred to HFS, $904 million and $4.7 billion were disposed of during the three and nine months ended September 30, 2023, respectively and approximately $1.4 billion and $2.4 billion were returned to HFI during the three and nine months ended September 30, 2023, respectively.

  1. MORTGAGE SERVICING RIGHTS

The following table presents changes in the fair value of the Company's MSR portfolio related to its mortgage banking business and other information related to its servicing portfolio:

Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
(in millions)
Balance, beginning of period$1,145$1,007$1,124$1,148
Additions from loans sold with servicing rights retained223266626653
Carrying value of MSRs sold(258)(112)(655)(611)
Change in fair value(62)9830114
Mark to market adjustments———4
Realization of cash flows(37)(26)(114)(75)
Balance, end of period$1,011$1,233$1,011$1,233
Unpaid principal balance of mortgage loans serviced for others$63,773$70,261

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 three and nine months ended September 30, 2024, the Company recognized a net gain of $1.5 million and $5.0 million on MSR sales, respectively. The UPB of loans underlying these sales totaled $15.5 billion and $42.8 billion for the three and nine months ended September 30, 2024, respectively. During the three and nine months ended September 30, 2023, the Company recognized a net loss of $0.5 million and $8.5 million on MSR sales, respectively. The UPB of loans underlying these sales totaled $16.0 billion and $44.3 billion for the three and nine months ended September 30, 2023, respectively. As of September 30, 2024 and December 31, 2023, the Company had a remaining receivable balance of $41 million 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 $59.8 million and

$196.9 million for the three and nine months ended September 30, 2024 and $56.4 million and $173.3 million for the three and nine months ended September 30, 2023, 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 September 30, 2024 and December 31, 2023, net servicing advances totaled $48 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 interest rates, discount rates, and prepayment speeds that are used to determine fair value:

(in millions)
Fair value of mortgage servicing rights$1,011
Increase (decrease) in fair value resulting from:
Interest rate change of 50 basis points
Adverse change(84)
Favorable change81
Discount rate change of 50 basis points
Increase(21)
Decrease21
Conditional prepayment rate change of 1%
Increase(33)
Decrease36
Cost to service change of 10%
Increase(12)
Decrease12

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.

  1. DEPOSITS

The table below summarizes deposits by type:

September 30, 2024December 31, 2023
(in millions)
Non-interest bearing deposits$24,965$14,520
Interest bearing:
Demand accounts13,84615,916
Savings and money market accounts19,57514,791
Time certificates of deposit ($250,000 or more)1,5671,478
Other time deposits (1)8,0878,628
Total deposits$68,040$55,333

(1) Retail brokered time deposits over $250,000 of $4.9 billion and $5.8 billion as of September 30, 2024 and December 31, 2023, respectively, are included within Other time deposits as these deposits are generally participated out by brokers in shares below the FDIC insurance limit.

A summary of the contractual maturities for all time deposits as of September 30, 2024 is as follows:

(in millions)
2024$3,911
20255,521
2026211
20278
20281
Thereafter2
Total$9,654

Brokered deposits provide an additional source of deposits and are placed with the Bank through third-party brokers. At September 30, 2024 and December 31, 2023, the Company held wholesale brokered deposits of $6.0 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 September 30, 2024, the Company had $13.1 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 $26.1 billion and $17.8 billion at September 30, 2024 and December 31, 2023, respectively. Costs related to these deposits are primarily reported as Deposit costs in non-interest expense. Deposit costs include $201.7 million and $123.7 million in deposit related costs on these deposits for the three months ended September 30, 2024 and 2023, respectively, and $500.4 million and $297.1 million, respectively, for the nine months ended September 30, 2024 and 2023.

  1. OTHER BORROWINGS

The following table summarizes the Company’s other borrowings by type:

September 30, 2024December 31, 2023
(in millions)
Short-Term:
Federal funds purchased$—$175
FHLB advances1,5006,200
Repurchase agreements5382
Secured borrowings6227
Total short-term borrowings$1,567$6,784
Long-Term:
FHLB advances$1,000$—
Credit linked notes, net428446
Total long-term borrowings$1,428$446
Total other borrowings$2,995$7,230

Short-Term Borrowings

Federal Funds Lines of Credit

The Company maintains overnight federal fund lines of credit totaling $1.4 billion as of September 30, 2024, which have rates comparable to the federal funds effective rate plus 0.10% to 0.20%.

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, generally consisting of investment securities and loans, at the time of the borrowing. As of September 30, 2024 and December 31, 2023, the Company had additional available credit with the FHLB of approximately $11.7 billion and $6.1 billion respectively. The weighted average rate on short-term FHLB advances was 5.21% and 5.67% as of September 30, 2024 and December 31, 2023, respectively.

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 September 30, 2024, the Company had access to approximately $2.3 billion in uncommitted warehouse funding, of whichno amounts were drawn. As of December 31, 2023, there were $376 million in warehouse borrowings outstanding at a weighted average borrowing rate of 6.72%.

Other repurchase facilities include overnight customer repurchase agreements. The total carrying value of these repurchase agreements was $5 million and $6 million as of September 30, 2024 and December 31, 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 6.42% and 6.10% as of September 30, 2024 and December 31, 2023, respectively.

Long-Term Borrowings

FHLB Advances

During the three months ended September 30, 2024, the Company entered into long-term advances with the FHLB totaling $1.0 billion and maturing in December 2025. 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. 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. After three months from the inception date of the advances, the Company may redeem the advances without incurring a prepayment penalty. The weighted average rate on these long-term FHLB advances was 5.31% as of September 30, 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:

September 30, 2024
DescriptionIssuance DateMaturity DateInterest RatePrincipalDebt Issuance Costs
(in millions)
Residential mortgage loans (1)December 12, 2022October 25, 2052SOFR + 7.80%$86$2
Residential mortgage loans (2)June 30, 2022April 25, 2052SOFR + 6.00%1723
Residential mortgage loans (3)December 29, 2021July 25, 2059SOFR + 4.67%1832
Total$441$7
December 31, 2023
DescriptionIssuance DateMaturity DateInterest RatePrincipalDebt Issuance Costs
(in millions)
Residential mortgage loans (1)December 12, 2022October 25, 2052SOFR + 7.80%$90$2
Residential mortgage loans (2)June 30, 2022April 25, 2052SOFR + 6.00%1793
Residential mortgage loans (3)December 29, 2021July 25, 2059SOFR + 4.67%1913
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 September 30, 2024 and December 31, 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 $3.5 billion and $3.6 billion as of September 30, 2024 and December 31, 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 $3.6 billion and $3.8 billion as of September 30, 2024 and December 31, 2023, respectively.

During the nine months ended September 30, 2023, the Company recognized a gain on extinguishment of debt of $13.4 million related to the payoff of credit linked notes on its warehouse and equity fund resource loans.

  1. QUALIFYING DEBT

Subordinated Debt

The Company's subordinated debt issuances are detailed in the tables below:

September 30, 2024
DescriptionIssuance DateMaturity DateInterest RatePrincipalDebt Issuance Costs
(in millions)
WAL fixed-to-variable-rate (1)June 2021June 15, 20313.00%$600$5
WAB fixed-to-variable-rate (2)May 2020June 1, 20305.25%225—
Total$825$5
December 31, 2023
DescriptionIssuance DateMaturity DateInterest RatePrincipalDebt Issuance Costs
(in millions)
WAL fixed-to-variable-rate (1)June 2021June 15, 20313.00%$600$6
WAB fixed-to-variable-rate (2)May 2020June 1, 20305.25%2251
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 $819 million and $818 million at September 30, 2024 and December 31, 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 September 30, 2024 and December 31, 2023, respectively, with maturity dates ranging from 2033 through 2037. The weighted average interest rate of all junior subordinated debt as of September 30, 2024 and December 31, 2023 was 7.19% 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.

  1. STOCKHOLDERS' EQUITY

Stock-Based Compensation

Restricted Stock Awards

Restricted stock awards granted to employees generally vest over a 3-year period and stock grants made to non-employee WAL directors have generally vested oversix months, with the 2024 grants vesting overone year. The Company estimates the compensation cost for stock grants based upon the grant date fair value. Stock compensation expense is recognized on a straight-line basis over the requisite service period for the entire award. The aggregate grant date fair value for the restricted stock awards granted during the three and nine months ended September 30, 2024 was $0.3 million and $46.9 million, respectively. 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 three and nine months ended September 30, 2024, the Company recognized $9.1 million and $32.6 million, in stock-based compensation expense related to employee and WAL director stock grants, compared to $7.5 million and $25.1 million for the three and nine months ended September 30, 2023.

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 athree-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. The Company estimates the cost of performance stock units based upon the grant date fair value and expected vesting percentage over thethree-year performance period. During the three and nine months ended September 30, 2024, the Company recognized stock-based compensation expense of $0.9 million and $2.5 million, respectively, for such units. During the three and nine months ended September 30, 2023, the Company recognized stock-based compensation expense of $1.4 million and $0.3 million (which includes a $2.5 million net reversal of expense recognized in the first quarter 2023 on unvested performance stock units due to revised performance expectations), respectively.

Thethree-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.

Thethree-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 distributed to executive management in the first quarter of 2023.

Cash Settled Restricted Stock Units

In 2024, the Company began granting cash settled restricted stock units to members of its executive management that vest equally on a monthly basis over athree-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 three and nine months ended September 30, 2024, the Company recognized compensation expense of $0.4 million and $0.8 million related to these awards, respectively. There wereno such units outstanding during the three and nine months ended September 30, 2023.

Deferred Stock Units

In 2024, the Company began granting deferred stock unit awards to certain members of its management team, which are intended to provide 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 three and nine months ended September 30, 2024 was $0.1 million and $5.7 million, respectively. Stock compensation expense related to these deferred stock units is included in Salaries and employee benefits in the Consolidated Income Statement. For the three and nine months ended September 30, 2024, the

Company recognized $1.4 million and $1.9 million, respectively, in stock-based compensation expense related to these stock grants. There wereno such units outstanding during the three and nine months ended September 30, 2023.

Preferred Stock

The Company has 12,000,000 depositary shares outstanding, 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 the three and nine months ended September 30, 2024 and 2023, the Company declared and paid a quarterly cash dividend of $0.27 per depositary share, for a total dividend payment to preferred stockholders of $3.2 million and $9.6 million, respectively.

Cash Dividend on Common Shares

During the three and nine months ended September 30, 2024, the Company declared and paid a quarterly cash dividend of $0.37 per share, for a total dividend payment to stockholders of $40.7 million and $122.2 million, respectively. During the three and nine months ended September 30, 2023, the Company declared and paid a quarterly cash dividend of $0.36 per share for a total dividend payment to stockholders of $39.4 million and $118.2 million, respectively.

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 three and nine months ended September 30, 2024, the Company purchased treasury shares of 1,042 and 141,525, respectively, at a weighted average price of $75.27 and $61.34 per share, respectively. During the three and nine months ended September 30, 2023, the Company purchased treasury shares of 139 and 151,358, respectively, at a weighted average price of $48.56 and $72.47 per share, respectively.

  1. ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

The following table summarizes the changes in accumulated other comprehensive income (loss) by component, net of tax, for the periods indicated:

Three Months Ended September 30,
Unrealized holding gains (losses) on AFS securitiesUnrealized holding losses on SERPUnrealized holding gains (losses) on junior subordinated debtImpairment loss on securitiesTotal
(in millions)
Balance, June 30, 2024$(560.9)$(0.3)$1.8$1.2$(558.2)
Other comprehensive income (loss) before reclassifications183.7(0.1)(0.3)—183.3
Amounts reclassified from AOCI(6.6)———(6.6)
Net current-period other comprehensive income (loss)177.1(0.1)(0.3)—176.7
Balance, September 30, 2024$(383.8)$(0.4)$1.5$1.2$(381.5)
Balance, June 30, 2023$(618.3)$(0.3)$6.9$1.2$(610.5)
Other comprehensive loss before reclassifications(120.2)—(1.2)—(121.4)
Amounts reclassified from AOCI(0.4)———(0.4)
Net current-period other comprehensive loss(120.6)—(1.2)—(121.8)
Balance, September 30, 2023$(738.9)$(0.3)$5.7$1.2$(732.3)
Nine Months Ended September 30,
Unrealized holding gains (losses) on AFS securitiesUnrealized holding losses on SERPUnrealized holding gains (losses) on junior subordinated debtImpairment loss on securitiesTotal
(in millions)
Balance, December 31, 2023$(516.6)$(0.3)$2.8$1.2$(512.9)
Other comprehensive income (loss) before reclassifications140.5(0.1)(1.3)—139.1
Amounts reclassified from AOCI(7.7)———(7.7)
Net current-period other comprehensive income (loss)132.8(0.1)(1.3)—131.4
Balance, September 30, 2024$(383.8)$(0.4)$1.5$1.2$(381.5)
Balance, December 31, 2022$(663.7)$(0.3)$3.0$—$(661.0)
Other comprehensive (loss) income before reclassifications(94.3)—2.71.2(90.4)
Amounts reclassified from AOCI19.1———19.1
Net current-period other comprehensive (loss) income(75.2)—2.71.2(71.3)
Balance, September 30, 2023$(738.9)$(0.3)$5.7$1.2$(732.3)
  1. 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.

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 received a variable rate and paid a fixed rate on the outstanding notional amount.

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 is being amortized over the remaining term. The terminated last-of-layer hedge basis adjustment was fully amortized as of September 30, 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, 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 participated loans. 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 September 30, 2024 and December 31, 2023, the following amounts are reflected on the Consolidated Balance Sheet related to cumulative basis adjustments for outstanding fair value hedges:

September 30, 2024December 31, 2023
Carrying Value of Hedged AssetsCumulative Fair Value Hedging Adjustment (1)Carrying Value of Hedged AssetsCumulative Fair Value Hedging Adjustment (1)
(in millions)
Loans HFI, net of deferred loan fees and costs (2)$4,836$38$3,875$(6)

(1)Included in the carrying value of the hedged assets.

(2)Included portfolio layer method derivative instruments with $4.5 billion and $3.5 billion designated as the hedged amount (from a closed portfolio of prepayable fixed rate loans with a carrying value of $9.4 billion and $6.7 billion) as of September 30, 2024 and December 31, 2023, respectively. The cumulative basis adjustment included in the carrying value of these hedged items totaled $44.4 million and $19.0 million as of September 30, 2024 and December 31, 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.

Three Months Ended September 30,
20242023
Income Statement ClassificationGain/(Loss) on SwapsGain/(Loss) on Hedged ItemGain/(Loss) on SwapsGain/(Loss) on Hedged Item
(in millions)
Interest income$(31.4)$31.2$76.5$(76.0)
Nine Months Ended September 30,
2024 · 2023
Income Statement ClassificationGain/(Loss) on SwapsGain/(Loss) on Hedged ItemGain/(Loss) on SwapsGain/(Loss) on Hedged Item
(in millions)
Interest income$(114.6)$115.1$111.2$(110.7)

In addition to the gains and losses on the Company's outstanding fair value hedges presented in the above table, the Company recognized $3.0 million and $8.9 million, respectively, in interest income related to the amortization of the cumulative basis adjustment on its discontinued last-of-layer hedges during the three and nine months ended September 30, 2024 and 2023.

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 September 30, 2024, December 31, 2023, and September 30, 2023. The change in the notional amounts of these derivatives from September 30, 2023 to September 30, 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.

September 30, 2024 · December 31, 2023 · September 30, 2023
Fair ValueFair ValueFair Value
NotionalAmountDerivative AssetsDerivative LiabilitiesNotionalAmountDerivative AssetsDerivative LiabilitiesNotionalAmountDerivative AssetsDerivative Liabilities
(in millions)
Derivatives designated as hedging instruments:
Fair value hedges
Interest rate contracts$4,852$14$51$3,895$19$24$3,899$128$—
Total$4,852$14$51$3,895$19$24$3,899$128$—
Derivatives not designated as hedging instruments:
Foreign currency contracts$101$1$—$135$1$1$74$1$—
Forward contracts17,889203813,17027559,6534321
Futures contracts (1)7,400——11,030——13,845——
Interest rate lock commitments2,8431321,82218—1,76136
Interest rate contracts5,31728293,62819203,1872020
Risk participation agreements96——72——44——
Equity warrants5621—554—404—
Total$33,702$83$69$29,912$69$76$28,604$71$47
Margin—280(4)—202(9)—6625
Total, including margin$33,702$363$65$29,912$271$67$28,604$137$72

(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:

September 30, 2024December 31, 2023September 30, 2023
Gross amount of recognized assets (liabilities)Gross offsetNet assets (liabilities)Gross amount of recognized assets (liabilities)Gross offsetNet assets (liabilities)Gross amount of recognized assets (liabilities)Gross offsetNet assets (liabilities)
(in millions)
Derivatives subject to master netting arrangements:
Assets
Foreign currency contracts$1$—$1$—$—$—$—$—$—
Forward contracts20—2027—2743—43
Interest rate contracts18—1831—31148—148
Margin280—280202—20266—66
Netting—(94)(94)—(67)(67)—(43)(43)
$319$(94)$225$260$(67)$193$257$(43)$214
Liabilities
Foreign currency contracts$—$—$—$(1)$—$(1)$—$—$—
Forward contracts(37)—(37)(55)—(55)(21)—(21)
Interest rate contracts(70)—(70)(31)—(31)———
Margin4—49—9(25)—(25)
Netting—9494—6767—4343
$(103)$94$(9)$(78)$67$(11)$(46)$43$(3)
Derivatives not subject to master netting arrangements:
Assets
Foreign currency contracts$—$—$—$1$—$1$1$—$1
Interest rate lock commitments13—1318—183—3
Interest rate contracts24—247—7———
Equity warrants21—214—44—4
$58$—$58$30$—$30$8$—$8
Liabilities
Forward contracts$(1)$—$(1)$—$—$—$—$—$—
Interest rate lock commitments(2)—(2)———(6)—(6)
Interest rate contracts(10)—(10)(13)—(13)(20)—(20)
$(13)$—$(13)$(13)$—$(13)$(26)$—$(26)
Total derivatives and margin
Assets$377$(94)$283$290$(67)$223$265$(43)$222
Liabilities$(116)$94$(22)$(91)$67$(24)$(72)$43$(29)

The following table summarizes the net gain (loss) on derivatives included in the non-interest income line items below:

Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
(in millions)
Net gain (loss) on loan origination and sale activities:
Interest rate lock commitments$2.6$(5.2)$(7.8)$(4.9)
Forward contracts(87.3)68.7(61.3)87.5
Interest rate contracts6.7(8.4)3.8(11.8)
Other contracts(1.1)(0.3)(0.2)1.5
Net (loss) gain on derivatives$(79.1)$54.8$(65.5)$72.3
Net loan servicing revenue:
Forward contracts$17.9$(19.2)$(9.6)$(34.0)
Futures contracts(7.0)(2.4)7.412.3
Interest rate contracts42.2(82.4)(10.8)(100.0)
Net gain (loss) on derivatives$53.1$(104.0)$(13.0)$(121.7)

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 September 30, 2024, December 31, 2023, and September 30, 2023 collateral pledged by the Company to counterparties for its derivatives totaled $292 million, $216 million, and $72 million, respectively.

  1. 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:

Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
(in millions, except per share amounts)
Weighted average shares - basic108.7108.3108.6108.3
Dilutive effect of stock awards0.80.20.60.1
Weighted average shares - diluted109.5108.5109.2108.4
Net income available to common stockholders$196.6$213.4$561.2$564.9
Earnings per Common Share:
Basic$1.81$1.97$5.17$5.22
Diluted1.801.975.145.21
Antidilutive restricted stock outstanding———0.1
  1. INCOME TAXES

The Company's effective tax rate was 20.7% and 22.1% for the three months ended September 30, 2024 and 2023, respectively, and 22.0% and 20.5% for the nine months ended September 30, 2024 and 2023, respectively. The decrease in the effective tax rate for thethree months ended September 30, 2024 compared to the same period in 2023 was primarily due to a decrease in pre-tax book income. The increase in theeffective tax rate for the nine months ended September 30, 2024 compared to the same period in 2023 was primarily due to a decrease in expected investment tax credit benefits, an increase in nondeductible insurance premiums, and shortfalls from stock compensation expense during 2024.

As of September 30, 2024, the net DTA balance totaled $254 million, a decrease of $33 million from $287 million at December 31, 2023. This overall decrease in the net DTA was primarily the result of an increase inthe fair market value of AFS securities, partially offset by an increase in credit carryovers and state net operating losses.

Although realization is not assured, the Company believes that the realization of the recognized deferred tax asset of $254 million at September 30, 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.

At September 30, 2024 and December 31, 2023, the Company hadno deferred tax valuation allowance.

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 $560 million and $573 million as of September 30, 2024 and December 31, 2023, respectively. Unfunded LIHTC and renewable energy obligations are included in Other liabilities on the Consolidated Balance Sheet and totaled $305 million and $322 million as of September 30, 2024 and December 31, 2023, respectively.

During the three months ended September 30, 2024 and 2023, the Company recognized $21.0 million and $25.6 million, respectively, of tax credits related to LIHTC investments and $59.7 million and $65.9 million during the nine months ended September 30, 2024 and 2023, respectively. For the three months ended September 30, 2024 and 2023, amortization related to LIHTC investments of $19.6 million and $27.9 million, respectively, was recognized as a component of income tax expense. For the nine months ended September 30, 2024 and 2023, amortization related to LIHTC investments of $55.3 million and $66.9 million, respectively, was recognized as a component of income tax expense.

  1. 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. Typically, letters of credit issued have expiration dates withinone year.

A summary of the contractual amounts for unfunded commitments and letters of credit are as follows:

September 30, 2024December 31, 2023
(in millions)
Commitments to extend credit, including unsecured loan commitments of $916 at September 30, 2024 and $989 at December 31, 2023$13,299$13,291
Credit card commitments and financial guarantees495418
Letters of credit, including unsecured letters of credit of $2 at September 30, 2024 and $4 at December 31, 2023289222
Total$14,083$13,931

Commitments to extend credit are agreements to lend to a customer provided that 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. Since many of the commitments are expected to expire without being fully drawn, 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 Notes to Unaudited Consolidated Financial Statements. This loss contingency for unfunded loan commitments and letters of credit was $38 million and $32 million as of September 30, 2024 and December 31, 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 13. Income Taxes" of these Notes to Unaudited Consolidated Financial Statements, subject to the underlying project meeting certain milestones. These conditional commitments totaled $20 million as of September 30, 2024 and $32 million as of December 31, 2023.

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 42% and 38% of the Company's HFI loan portfolio as of September 30, 2024 and December 31, 2023, respectively. The Company's loan portfolio includes significant credit exposure to the CRE market. As of September 30, 2024 and December 31, 2023, CRE related loans accounted for approximately 31% and 33% of total loans, respectively. Approximately 16% of CRE loans, excluding construction and land loans, were owner-occupied as of September 30, 2024 and December 31, 2023. No borrower relationships at both the commitment and funded loan level exceeded 5% of total loans HFI as of September 30, 2024 and December 31, 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.

Lease Commitments

The Company has operating leases under which it leases its branch offices, corporate headquarters, and other offices. During the three and nine months ended September 30, 2024, operating lease costs totaled $7.1 million and $21.2 million, respectively, compared to $7.0 million and $21.5 million, respectively, for the three and nine months ended September 30, 2023. Other lease costs, which include common area maintenance, parking, and taxes, and were included as occupancy expense, totaled $1.7 million and $4.8 million, respectively, during the three and nine months ended September 30, 2024, compared to $1.5 million and $4.0 million, respectively, for the three and nine months ended September 30, 2023.

  1. 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).

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:

Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
(in millions)
Unrealized (losses) gains$(0.4)$(1.6)$(1.8)$3.6
Changes included in OCI, net of tax(0.3)(1.2)(1.3)2.7

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
September 30, 2024 · (in millions)
Assets:
Available-for-sale debt securities
Residential MBS issued by GSEs$—$5,629$—$5,629
U.S. Treasury securities5,600——5,600
Private label residential MBS—1,042—1,042
Tax-exempt—870—870
Commercial MBS issued by GSEs—653—653
CLO—508—508
Corporate debt securities—379—379
Other267—69
Total AFS debt securities$5,602$9,148$—$14,750
Equity securities
Preferred stock$91$—$—$91
CRA investments26——26
Total equity securities$117$—$—$117
Loans HFS (2)$—$2,290$2$2,292
Mortgage servicing rights——1,0111,011
Derivative assets (1)—633497
Liabilities:
Junior subordinated debt (3)$—$—$65$65
Derivative liabilities (1)—1182120

(1)See "Note 11. Derivatives and Hedging Activities." In addition, the carrying value of loans is increased by $38 million as of September 30, 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 $280 million and $(4) 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
December 31, 2023 · (in millions)
Assets:
Available-for-sale debt securities
U.S. Treasury securities$4,853$—$—$4,853
Residential MBS issued by GSEs—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—530—530
Corporate debt securities—367—367
Other2841—69
Total AFS debt securities$4,881$6,284$—$11,165
Equity securities
Preferred stock$100$—$—$100
CRA investments26——26
Total equity securities$126$—$—$126
Loans - HFS (2)$—$1,377$3$1,380
Mortgage servicing rights——1,1241,124
Derivative assets (1)—662288
Liabilities:
Junior subordinated debt (3)$—$—$63$63
Derivative liabilities (1)—100—100

(1)See "Note 11. Derivatives and Hedging Activities." In addition, the carrying value of loans is decreased 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
Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
(in millions)
Beginning balance$(64.2)$(57.3)$(62.8)$(62.5)
Change in fair value (1)(0.4)(1.6)(1.8)3.6
Ending balance$(64.6)$(58.9)$(64.6)$(58.9)

(1)Unrealized (losses) gains attributable to changes in the fair value of junior subordinated debt are recorded in OCI, net of tax, and totaled $(0.3) million and $(1.2) million for three months ended September 30, 2024 and 2023, respectively, and $(1.3) million and $2.7 million for the nine months ended September 30, 2024 and 2023, respectively.

The significant unobservable inputs used in the fair value measurements of these Level 3 liabilities were as follows:

September 30, 2024Valuation TechniqueSignificant Unobservable InputsInput Value
(in millions)
Junior subordinated debt$65Discounted cash flowImplied credit rating of the Company7.75%
December 31, 2023Valuation TechniqueSignificant Unobservable InputsInput Value
(in millions)
Junior subordinated debt$63Discounted cash flowImplied credit rating of the Company8.92%

The significant unobservable inputs used in the fair value measurement of the Company’s junior subordinated debt as of September 30, 2024 and December 31, 2023 was the implied credit risk for the Company. As of September 30, 2024 and

December 31, 2023, the implied credit risk spread 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 September 30, 2024, the Company estimates the discount rate at 7.75%, which represents an implied credit spread of 3.16% plus three-month SOFR (4.59%). 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:

Three Months Ended September 30, 2024Nine Months Ended September 30, 2024
MSRsIRLCs (1)MSRsIRLCs (1)
(in millions)
Balance, beginning of period$1,145$8$1,124$18
Purchases and additions2235,38762614,024
Sales and payments(258)—(655)—
Settlement of IRLCs upon acquisition or origination of loans HFS—(5,395)—(14,042)
Change in fair value(62)103010
Realization of cash flows(37)—(114)—
Balance, end of period$1,011$10$1,011$10
Changes in unrealized gains for the period (2)$(61)$10$(25)$10
Three Months Ended September 30, 2023Nine Months Ended September 30, 2023
MSRsIRLCs (1)MSRsIRLCs (1)
(in millions)
Balance, beginning of period$1,007$2$1,148$2
Purchases and additions2664,61665311,772
Sales and payments(112)—(611)—
Settlement of IRLCs upon acquisition or origination of loans HFS—(4,619)—(11,773)
Change in fair value98(2)114(4)
Mark to market adjustments——4—
Realization of cash flows(26)—(75)—
Balance, end of period$1,233$(3)$1,233$(3)
Changes in unrealized gains for the period (2)$97$(3)$128$(3)

(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:

Asset/liabilityKey inputsRangeWeighted average
MSRs:Option adjusted spread (in basis points)37 - 337267
Conditional prepayment rate (1)9.1% - 24.7%18.1%
Recapture rate20.0% - 20.0%20.0%
Servicing fee rate (in basis points)25.0 - 56.536.2
Cost to service$75 - $95$83
IRLCs:Servicing fee multiple2.8 - 6.64.2
Pull-through rate69% - 100%83%
Asset/liabilityKey inputsRangeWeighted average
MSRs:Option adjusted spread (in basis points)29 - 253213
Conditional prepayment rate (1)9.5% - 23.9%17.4%
Recapture rate20.0% - 20.0%20.0%
Servicing fee rate (in basis points)25.0 - 56.535.6
Cost to service$93 - $100$95
IRLCs:Servicing fee multiple3.2 - 5.44.3
Pull-through rate68% - 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:

September 30, 2024December 31, 2023
Fair valueUPBDifferenceFair valueUPBDifference
(in millions)
Loans HFS:
Current through 89 days delinquent$2,292$2,210$82$1,379$1,319$60
90 days or more delinquent———12(1)
Total$2,292$2,210$82$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
TotalQuoted Prices in Active Markets for Identical Assets(Level 1)Active Markets for Similar Assets(Level 2)Unobservable Inputs(Level 3)
(in millions)
As of September 30, 2024:
Loans HFI$481$—$—$481
Other assets acquired through foreclosure8——8
As of December 31, 2023:
Loans HFI$379$—$—$379
Other assets acquired through foreclosure8——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:

September 30, 2024 · Valuation Technique(s) · Significant Unobservable Inputs · Range
(in millions)
Loans HFI$481Collateral methodThird party appraisalCosts to sell6.0% 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 foreclosure8Collateral methodThird party appraisalCosts to sell4.0% to 10.0%
December 31, 2023 · Valuation Technique(s) · Significant Unobservable Inputs · Range
(in millions)
Loans HFI$379Collateral methodThird party appraisalCosts to sell6.0% 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 foreclosure8Collateral methodThird party appraisalCosts to sell4.0% 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 $481 million and $379 million at September 30, 2024 and December 31, 2023, respectively, net of a specific ACL of $9 million and $10 million at September 30, 2024 and December 31, 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 $8 million of such assets at September 30, 2024 and December 31, 2023.

Fair Value of Financial Instruments

The estimated fair value of the Company’s financial instruments is as follows:

Carrying Amount · Fair Value
Level 1 · Level 2 · Level 3 · Total
(in millions)
Financial assets:
Investment securities:
HTM$1,525$—$1,371$—$1,371
AFS14,7505,6029,148—14,750
Equity117117——117
Derivative assets (1)97—633497
Loans HFS2,327—2,303232,326
Loans HFI, net52,989——51,73951,739
Mortgage servicing rights1,011——1,0111,011
Accrued interest receivable367—367—367
Financial liabilities:
Deposits$68,040$—$68,099$—$68,099
Other borrowings2,995—2,966—2,966
Qualifying debt898—77378851
Derivative liabilities (1)120—1182120
Accrued interest payable167—167—167

(1) Derivative assets and liabilities exclude margin of $280 million and $(4) million, respectively.

Carrying Amount · Fair Value
Level 1 · Level 2 · Level 3 · Total
(in millions)
Financial assets:
Investment securities:
HTM$1,429$—$1,251$—$1,251
AFS11,1654,8816,284—11,165
Equity securities126126——126
Derivative assets (1)84—662288
Loans HFS1,402—1,379231,402
Loans HFI, net49,960——46,87746,877
Mortgage servicing rights1,124——1,1241,124
Accrued interest receivable370—370—370
Financial liabilities:
Deposits$55,333$—$55,379$—$55,379
Other borrowings7,230—7,192—7,192
Qualifying debt895—73476810
Derivative liabilities (1)100—100—100
Accrued interest payable151—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 September 30, 2024 and December 31, 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 September 30, 2024 and December 31, 2023.

  1. SEGMENTS

The Company's reportable segments are aggregated with a focus on products and services offered and consist ofthree 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 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 period. 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 operating segment information for the periods indicated:

Balance Sheet:Consolidated CompanyCommercialConsumer RelatedCorporate & Other
At September 30, 2024: · (in millions)
Assets:
Cash, cash equivalents, and investment securities$18,974$15$—$18,959
Loans HFS2,327—2,327—
Loans HFI, net of deferred fees and costs53,34631,51821,828—
Less: allowance for credit losses(357)(298)(59)—
Net loans HFI52,98931,22021,769—
Goodwill and other intangible assets, net661291370—
Other assets5,1293981,8142,917
Total assets$80,080$31,924$26,280$21,876
Liabilities:
Deposits$68,040$24,335$37,183$6,522
Borrowings and qualifying debt3,8935623,826
Other liabilities1,47087525858
Total liabilities73,40324,42737,77011,206
Allocated equity:6,6772,7341,8442,099
Total liabilities and stockholders' equity$80,080$27,161$39,614$13,305
Excess funds provided (used)$—$(4,763)$13,334$(8,571)
Income Statement:
Three Months Ended September 30, 2024:(in millions)
Net interest income (expense)$696.9$286.2$433.6$(22.9)
Provision for credit losses33.627.75.40.5
Net interest income (expense) after provision for credit losses663.3258.5428.2(23.4)
Non-interest income126.231.364.030.9
Non-interest expense537.4150.5378.78.2
Income (loss) before provision for income taxes252.1139.3113.5(0.7)
Income tax expense52.328.819.04.5
Net income (loss)$199.8$110.5$94.5$(5.2)
Nine Months Ended September 30, 2024:(in millions)
Net interest income$1,952.4$867.3$1,065.2$19.9
Provision for credit losses85.979.16.00.8
Net interest income after provision for credit losses1,866.5788.21,059.219.1
Non-interest income371.380.5249.641.2
Non-interest expense1,506.0457.31,005.743.0
Income before provision for income taxes731.8411.4303.117.3
Income tax expense161.090.562.38.2
Net income$570.8$320.9$240.8$9.1
Balance Sheet:Consolidated CompanyCommercialConsumer RelatedCorporate
At December 31, 2023: · (in millions)
Assets:
Cash, cash equivalents, and investment securities$14,288$13$125$14,150
Loans held for sale1,402—1,402—
Loans, net of deferred fees and costs50,29729,13621,161—
Less: allowance for credit losses(337)(284)(53)—
Total loans49,96028,85221,108—
Goodwill and other intangible assets, net669292377—
Other assets4,5433981,8262,319
Total assets$70,862$29,555$24,838$16,469
Liabilities:
Deposits$55,333$23,897$24,925$6,511
Borrowings and qualifying debt8,12574027,716
Other liabilities1,326109338879
Total liabilities64,78424,01325,66515,106
Allocated equity:6,0782,5551,7901,733
Total liabilities and stockholders' equity$70,862$26,568$27,455$16,839
Excess funds provided (used)$—$(2,987)$2,617$370
Income Statements:
Three Months Ended September 30, 2023:(in millions)
Net interest income$587.0$331.5$243.8$11.7
Provision for (recovery of) credit losses12.114.1(3.0)1.0
Net interest income after provision for credit losses574.9317.4246.810.7
Non-interest income129.225.989.413.9
Non-interest expense426.2147.2267.311.7
Income before provision for income taxes277.9196.168.912.9
Income tax expense (benefit)61.364.928.8(32.4)
Net income$216.6$131.2$40.1$45.3
Nine Months Ended September 30, 2023:(in millions)
Net interest income$1,747.2$1,077.5$647.8$21.9
Provision for credit losses53.329.70.423.2
Net interest income (expense) after provision for credit losses1,693.91,047.8647.4(1.3)
Non-interest income190.2(40.1)226.63.7
Non-interest expense1,161.5430.9691.639.0
Income (loss) before provision for income taxes722.6576.8182.4(36.6)
Income tax expense (benefit)148.1125.139.4(16.4)
Net income (loss)$574.5$451.7$143.0$(20.2)
  1. 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, success fees, and legal settlement service fees. These revenues totaled $15.2 million and $29.6 million for the three months ended September 30, 2024 and 2023, respectively, and $45.9 million and $67.9 million for the nine months ended September 30, 2024 and 2023, respectively. The Company had no material unsatisfied performance obligations as of September 30, 2024 or December 31, 2023.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.