XML 44 R32.htm IDEA: XBRL DOCUMENT v3.25.3
LOAN SERVICING RIGHTS (Tables)
9 Months Ended
Sep. 30, 2025
Transfers and Servicing [Abstract]  
Schedule of Carrying Value of Loan Servicing Rights Assets
The carrying value of the loan servicing rights assets is shown in the table below:

(dollars in thousands)September 30, 2025December 31, 2024
Loan Servicing Rights
Residential mortgage$106,411 $112,514 
SBA2,618 2,926 
Total loan servicing rights$109,029 $115,440 
The table below is an analysis of the activity in the Company’s MSRs and valuation allowance:

(dollars in thousands)Three Months Ended September 30,Nine Months Ended September 30,
Residential mortgage servicing rights2025202420252024
Beginning carrying value, net$126,022 $145,306 $112,514 $171,915 
Additions9,749 8,748 29,857 21,625 
Amortization(3,575)(3,926)(10,175)(14,593)
Disposals(25,785)(48,273)(25,785)(77,092)
Ending carrying value, net$106,411 $101,855 $106,411 $101,855 
The table below is an analysis of the activity in the Company’s SBA loan servicing rights and valuation allowance:

(dollars in thousands)Three Months Ended September 30,Nine Months Ended September 30,
SBA servicing rights2025202420252024
Beginning carrying value, net$2,786 $2,156 $2,926 $2,737 
Additions16 291 92 
Amortization(173)(245)(599)(902)
Ending carrying value, net$2,618 $1,927 $2,618 $1,927 
Schedule of Sensitivity of Fair Value to Adverse Changes in Model Inputs and/or Assumptions
The key metrics and the sensitivity of the fair value to adverse changes in model inputs and/or assumptions are summarized below:

(dollars in thousands)September 30, 2025December 31, 2024
Residential mortgage servicing rights
Unpaid principal balance of loans serviced for others$8,187,640 $8,856,724 
Composition of residential loans serviced for others:
FHLMC23.87 %24.51 %
FNMA64.12 %68.42 %
GNMA12.01 %7.07 %
Total100.00 %100.00 %
Weighted average term (months)353353
Weighted average age (months)4133
Modeled prepayment speed7.62 %7.37 %
Decline in fair value due to a 10% adverse change$(4,263)$(2,474)
Decline in fair value due to a 20% adverse change$(8,369)$(5,227)
Weighted average discount rate9.41 %10.79 %
Decline in fair value due to a 10% adverse change$(5,453)$(3,283)
Decline in fair value due to a 20% adverse change$(10,673)$(7,379)
(dollars in thousands)September 30, 2025December 31, 2024
SBA servicing rights
Unpaid principal balance of loans serviced for others$223,159 $235,793 
Weighted average life (in years)3.383.18
Modeled prepayment speed16.90 %18.95 %
Decline in fair value due to a 10% adverse change$(160)$(192)
Decline in fair value due to a 20% adverse change$(306)$(366)
Weighted average discount rate11.73 %11.27 %
Decline in fair value due to a 100 basis point adverse change$(81)$(97)
Decline in fair value due to a 200 basis point adverse change$(158)$(190)