Banner Corporation Reports Net Income of $47.7 Million, or $1.36 Per Diluted Share, for Third Quarter 2026; Declares Quarterly Cash Dividend of $0.52 Per Share; Results Strengthened by Completion of Pacific Financial Corporation Acquisition
Nine-month net income increased to $151.3 million despite lower third-quarter earnings versus both comparison periods.
Sentiment and the balance of points
Rhea-AI Sentiment reads the wording of the document, how positive or negative its language is on a 1 to 5 scale. The balance of points shown with the takes weighs what the document actually discloses, so the two can disagree, for example when a trial that missed its main goal is described in upbeat language.
Net income was
Banner announced that its Board of Directors declared a regular quarterly cash dividend of
“During the third quarter, we completed the merger with Pacific Financial Corporation, the holding company of Bank of the Pacific,” said Mark Grescovich, President and CEO. “Bank of the Pacific was a highly respected, financially strong community bank with exceptional core deposits. This transaction expands our presence and density in attractive
“Banner’s results for the third quarter reflect the continued strength of our super community bank model, which prioritizes deepening client relationships, maintaining a strong funding base, and delivering exceptional service while upholding a moderate risk profile,” Grescovich continued. “Our earnings for the third quarter of 2026 benefited from loan growth and the completion of the merger with Pacific Financial. These benefits were partially offset by higher non-interest expense, which primarily reflects merger related expenses. Banner continues to build on a foundation of solid credit quality, backed by a well-funded credit loss reserve and a robust capital position that offers both resilience and flexibility for future growth. At the same time, the strategic investments we have made across the organization are delivering tangible results, further positioning Banner for long-term success. We also continue to capitalize on a strong core deposit base, with core deposits representing
At September 30, 2026, Banner, on a consolidated basis, had
Third Quarter 2026 Highlights
-
Net interest margin, on a tax equivalent basis, was
4.14% for the current quarter, compared to4.13% in the preceding quarter and3.98% in the third quarter a year ago. -
Revenue was
for the third quarter of 2026, compared to$177.3 million in the preceding quarter and increased$172.0 million 4% from in the third quarter a year ago.$170.7 million -
Net interest income was
in the third quarter of 2026, compared to$161.9 million in the preceding quarter and$153.7 million in the third quarter a year ago.$150.0 million -
Return on average assets was
1.11% for the third quarter of 2026, compared to1.20% in the preceding quarter and1.30% in the third quarter a year ago. -
Net loans receivable increased
8% to at September 30, 2026, compared to$12.82 billion at June 30, 2026, and increased$11.83 billion 11% from at September 30, 2025.$11.54 billion -
Loan originations increased to
for the third quarter of 2026, compared to$1.28 billion in the preceding quarter and increased$1.26 billion 61% from in the third quarter a year ago.$794.5 million -
Total deposits were
at September 30, 2026, compared to$15.39 billion at June 30, 2026, and$13.79 billion at September 30, 2025.$14.02 billion -
Core deposits represented
90% of total deposits at September 30, 2026. -
Non-performing assets were
, or$63.0 million 0.35% of total assets, at September 30, 2026, compared to , or$60.5 million 0.36% of total assets, at June 30, 2026, and , or$45.3 million 0.27% of total assets, at September 30, 2025. -
The allowance for credit losses - loans was
, or$171.6 million 1.32% of total loans receivable, as of September 30, 2026, compared to , or$161.8 million 1.35% of total loans receivable, as of June 30, 2026, and , or$159.7 million 1.36% of total loans receivable, as of September 30, 2025. -
Dividends paid to shareholders were
per share in the quarter ended September 30, 2026.$0.52 -
Common shareholders’ equity per share was
at September 30, 2026, compared to$58.56 at June 30, 2026, and increased$58.83 5% from at September 30, 2025.$55.71 -
Tangible common shareholders’ equity per share* decreased
4% to at September 30, 2026, compared to$45.84 at June 30, 2026, and increased$47.82 2% from at September 30, 2025.$44.79 -
Repurchased 200,000 shares of Banner common stock during the third quarter of 2026 at an average price of
per share$71.03
*Non-GAAP (Generally Accepted Accounting Principles) financial measure; See, “Additional Financial Information - Non-GAAP Financial Measures” on the final two pages of this press release for a reconciliation of non-GAAP financial measures.
Significant Recent Events
On September 1, 2026, Banner completed the acquisition of Pacific Financial Corporation the holding company for Bank of the Pacific, in an all-stock transaction. At closing, Bank of the Pacific had 18 branch locations, including 15 in
The Pacific Financial transaction was accounted for using the acquisition method of accounting. Accordingly, the assets (including identifiable intangible assets) and the liabilities of Pacific Financial were measured at their respective estimated fair values as of the merger date. The excess of the purchase price over the fair value of the net assets acquired was attributed to goodwill. The fair value on the merger date represents management's best estimates based on available information and facts and circumstances in existence on the merger date. The acquisition method of accounting is subject to adjustment within a measurement period of one year from the acquisition date. The acquisition brought
Income Statement Review
Net interest income was
Interest income was
Interest expense was
The average rate paid on borrowings increased 11 basis points to
A
Total non-interest income was
Total non-interest expense was
Banner’s efficiency ratio was
Balance Sheet Review
Total assets increased
Total loans receivable increased
Commercial real estate loans totaled
Multifamily real estate loans totaled
Agricultural business loans totaled
Loans held for sale were
Total deposits were
There were no outstanding FHLB advances at September 30, 2026, compared to
At September 30, 2026, total common shareholders’ equity was
Banner and Banner Bank continue to maintain capital levels in excess of the requirements to be categorized as “well-capitalized.” At September 30, 2026, Banner’s estimated common equity Tier 1 capital ratio was
Credit Quality
The allowance for credit losses - loans was
Conference Call
Banner will host a conference call on Thursday, October 22, 2026, at 8:00 a.m. PDT, to discuss its third quarter results. Interested investors may listen to the call live at www.bannerbank.com. Investment professionals are invited to dial (833) 461-5787 using access code 349483357 to participate in the call. A replay of the call will be available at www.bannerbank.com.
About the Company
Banner Corporation is an
Forward-Looking Statements
When used in this press release and in other documents filed with or furnished to the Securities and Exchange Commission (the “SEC”), in press releases or other public stockholder communications, or in oral statements made with the approval of an authorized executive officer, the words or phrases “may,” “believe,” “will,” “will likely result,” “are expected to,” “will continue,” “is anticipated,” “estimate,” “project,” “plans,” “potential,” or similar expressions are intended to identify “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. You are cautioned not to place undue reliance on any forward-looking statements, which speak only as of the date such statements are made and based only on information then actually known to Banner. Banner does not undertake and specifically disclaims any obligation to revise any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements.
Forward-looking statements may relate to, among other things, future financial performance, strategic plans or objectives, revenues or earnings projections, and other financial or operational information. These statements are inherently subject to numerous risks and uncertainties, including ongoing market volatility and evolving global conditions, which may cause actual results to differ materially from those expressed or implied. These factors include, but are not limited to: (1) adverse impacts to economic conditions in our local market areas, other markets where the Company has lending relationships, or other aspects of the Company’s business operations or financial markets, including, without limitation, as a result of labor shortages, elevated inflation, recessionary pressures, or slowing economic growth; (2) changes in interest rate levels, volatility, and the timing and pace of such changes, including actions by the Federal Reserve, which could materially affect our net interest margin, funding costs, asset values, access to capital and liquidity; (3) the impact of inflation and monetary and fiscal policy responses thereto, and their impact on consumer and business behavior; (4) geopolitical developments and international conflicts, including but not limited to tensions or instability in
Further, statements about the effects of Banner’s acquisition of Pacific Financial, completed on September 1, 2026, on Banner’s business, financial results, and condition may constitute forward-looking statements and are subject to the risk that the actual effects may differ, possibly materially, from what is reflected in the forward-looking statements due to factors and future developments which are uncertain, unpredictable and in many cases beyond Banner’s control, including, but are not limited to the risk that: (1) the business of Pacific Financial may not be integrated with Banner’s business successfully, including the planned systems conversions, or such integration may be more difficult, time-consuming or costly than expected; (2) the anticipated benefits of the merger, including anticipated cost savings and earnings accretion, may not be realized or may not be realized within the expected time period; (3) customer and employee relationships and business operations may be disrupted by the merger, and Banner may be challenged in retaining key customers and employees following its completion; (4) merger-related and integration expenses may be greater than expected; (5) preliminary estimates of the fair value of acquired assets and assumed liabilities may change during the measurement period, and acquired loans may experience higher credit losses than anticipated; (6) management’s attention may be diverted from ongoing business operations and opportunities due to integration activities; and (7) other factors detailed in Banner’s filings with the SEC.
RESULTS OF OPERATIONS |
|
Quarters Ended |
|
Nine Months Ended |
||||||||||||||||
(in thousands except shares and per share data) |
|
Sep 30, 2026 |
|
Jun 30, 2026 |
|
Sep 30, 2025 |
|
Sep 30, 2026 |
|
Sep 30, 2025 |
||||||||||
INTEREST INCOME: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans receivable |
|
$ |
188,586 |
|
|
$ |
178,389 |
|
|
$ |
179,065 |
|
|
$ |
540,678 |
|
|
$ |
523,115 |
|
Mortgage-backed securities |
|
|
14,996 |
|
|
|
14,053 |
|
|
|
15,090 |
|
|
|
43,365 |
|
|
|
46,250 |
|
Securities and cash equivalents |
|
|
10,998 |
|
|
|
10,244 |
|
|
|
11,693 |
|
|
|
31,041 |
|
|
|
30,610 |
|
Total interest income |
|
|
214,580 |
|
|
|
202,686 |
|
|
|
205,848 |
|
|
|
615,084 |
|
|
|
599,975 |
|
INTEREST EXPENSE: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposits |
|
|
50,022 |
|
|
|
45,554 |
|
|
|
52,251 |
|
|
|
141,254 |
|
|
|
150,304 |
|
Federal Home Loan Bank (FHLB) advances |
|
|
653 |
|
|
|
1,426 |
|
|
|
1,527 |
|
|
|
2,119 |
|
|
|
5,757 |
|
Other borrowings |
|
|
695 |
|
|
|
732 |
|
|
|
694 |
|
|
|
2,124 |
|
|
|
2,063 |
|
Subordinated debt |
|
|
1,317 |
|
|
|
1,234 |
|
|
|
1,387 |
|
|
|
3,785 |
|
|
|
6,380 |
|
Total interest expense |
|
|
52,687 |
|
|
|
48,946 |
|
|
|
55,859 |
|
|
|
149,282 |
|
|
|
164,504 |
|
Net interest income |
|
|
161,893 |
|
|
|
153,740 |
|
|
|
149,989 |
|
|
|
465,802 |
|
|
|
435,471 |
|
PROVISION FOR CREDIT LOSSES |
|
|
2,824 |
|
|
|
3,818 |
|
|
|
2,670 |
|
|
|
5,846 |
|
|
|
10,604 |
|
Net interest income after provision for credit losses |
|
|
159,069 |
|
|
|
149,922 |
|
|
|
147,319 |
|
|
|
459,956 |
|
|
|
424,867 |
|
NON-INTEREST INCOME: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposit fees and other service charges |
|
|
11,496 |
|
|
|
11,728 |
|
|
|
10,955 |
|
|
|
34,615 |
|
|
|
32,559 |
|
Mortgage banking operations |
|
|
2,575 |
|
|
|
2,792 |
|
|
|
3,298 |
|
|
|
8,579 |
|
|
|
9,627 |
|
Bank-owned life insurance |
|
|
2,354 |
|
|
|
2,471 |
|
|
|
2,702 |
|
|
|
7,137 |
|
|
|
7,661 |
|
Miscellaneous |
|
|
750 |
|
|
|
1,380 |
|
|
|
3,175 |
|
|
|
3,956 |
|
|
|
6,742 |
|
|
|
|
17,175 |
|
|
|
18,371 |
|
|
|
20,130 |
|
|
|
54,287 |
|
|
|
56,589 |
|
Net (loss) gain on sale of securities |
|
|
(2,102 |
) |
|
|
8 |
|
|
|
377 |
|
|
|
(3,336 |
) |
|
|
374 |
|
Net change in valuation of financial instruments carried at fair value |
|
|
313 |
|
|
|
(157 |
) |
|
|
223 |
|
|
|
1,818 |
|
|
|
626 |
|
Total non-interest income |
|
|
15,386 |
|
|
|
18,222 |
|
|
|
20,730 |
|
|
|
52,769 |
|
|
|
57,589 |
|
NON-INTEREST EXPENSE: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Salary and employee benefits |
|
|
71,410 |
|
|
|
69,388 |
|
|
|
64,935 |
|
|
|
208,530 |
|
|
|
195,278 |
|
Less capitalized loan origination costs |
|
|
(4,917 |
) |
|
|
(5,283 |
) |
|
|
(4,802 |
) |
|
|
(14,086 |
) |
|
|
(13,056 |
) |
Occupancy and equipment |
|
|
10,965 |
|
|
|
10,936 |
|
|
|
12,518 |
|
|
|
32,598 |
|
|
|
36,871 |
|
Information and computer data services |
|
|
8,882 |
|
|
|
10,321 |
|
|
|
8,199 |
|
|
|
27,516 |
|
|
|
24,026 |
|
Payment and card processing services |
|
|
6,821 |
|
|
|
6,218 |
|
|
|
6,060 |
|
|
|
19,080 |
|
|
|
17,709 |
|
Professional and legal expenses |
|
|
2,225 |
|
|
|
2,519 |
|
|
|
2,190 |
|
|
|
6,357 |
|
|
|
6,891 |
|
Advertising and marketing |
|
|
1,766 |
|
|
|
1,980 |
|
|
|
1,395 |
|
|
|
4,419 |
|
|
|
3,072 |
|
Deposit insurance |
|
|
2,615 |
|
|
|
2,819 |
|
|
|
2,867 |
|
|
|
8,151 |
|
|
|
8,464 |
|
State and municipal business and use taxes |
|
|
1,919 |
|
|
|
1,773 |
|
|
|
1,655 |
|
|
|
5,512 |
|
|
|
4,525 |
|
Real estate operations, net |
|
|
1,261 |
|
|
|
165 |
|
|
|
203 |
|
|
|
1,535 |
|
|
|
534 |
|
Amortization of core deposit intangibles |
|
|
663 |
|
|
|
256 |
|
|
|
341 |
|
|
|
1,175 |
|
|
|
1,252 |
|
Miscellaneous |
|
|
6,889 |
|
|
|
6,660 |
|
|
|
6,461 |
|
|
|
20,072 |
|
|
|
19,063 |
|
|
|
|
110,499 |
|
|
|
107,752 |
|
|
|
102,022 |
|
|
|
320,859 |
|
|
|
304,629 |
|
Merger and acquisition-related expenses |
|
|
5,177 |
|
|
|
238 |
|
|
|
— |
|
|
|
5,415 |
|
|
|
— |
|
Total non-interest expense |
|
|
115,676 |
|
|
|
107,990 |
|
|
|
102,022 |
|
|
|
326,274 |
|
|
|
304,629 |
|
Income before provision for income taxes |
|
|
58,779 |
|
|
|
60,154 |
|
|
|
66,027 |
|
|
|
186,451 |
|
|
|
177,827 |
|
PROVISION FOR INCOME TAXES |
|
|
11,070 |
|
|
|
11,268 |
|
|
|
12,525 |
|
|
|
35,140 |
|
|
|
33,694 |
|
NET INCOME |
|
$ |
47,709 |
|
|
$ |
48,886 |
|
|
$ |
53,502 |
|
|
$ |
151,311 |
|
|
$ |
144,133 |
|
Earnings per common share: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
|
$ |
1.37 |
|
|
$ |
1.44 |
|
|
$ |
1.55 |
|
|
$ |
4.41 |
|
|
$ |
4.17 |
|
Diluted |
|
$ |
1.36 |
|
|
$ |
1.43 |
|
|
$ |
1.54 |
|
|
$ |
4.39 |
|
|
$ |
4.15 |
|
Cumulative dividends declared per common share |
|
$ |
0.52 |
|
|
$ |
0.52 |
|
|
$ |
0.48 |
|
|
$ |
1.54 |
|
|
$ |
1.44 |
|
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
|
|
34,856,074 |
|
|
|
34,012,611 |
|
|
|
34,494,824 |
|
|
|
34,305,632 |
|
|
|
34,543,969 |
|
Diluted |
|
|
35,026,771 |
|
|
|
34,129,173 |
|
|
|
34,659,346 |
|
|
|
34,479,283 |
|
|
|
34,730,103 |
|
FINANCIAL CONDITION |
|
|
|
|
|
|
|
|
|
Percentage Change |
||||||||||||
(in thousands except shares and per share data) |
|
Sep 30, 2026 |
|
Jun 30, 2026 |
|
Dec 31, 2025 |
|
Sep 30, 2025 |
|
Prior Qtr |
|
Prior Yr Qtr |
||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and due from banks |
|
$ |
234,056 |
|
|
$ |
215,508 |
|
|
$ |
182,772 |
|
|
$ |
193,453 |
|
|
9 |
% |
|
21 |
% |
Interest-bearing deposits |
|
|
324,049 |
|
|
|
219,944 |
|
|
|
239,868 |
|
|
|
479,410 |
|
|
47 |
% |
|
(32 |
)% |
Total cash and cash equivalents |
|
|
558,105 |
|
|
|
435,452 |
|
|
|
422,640 |
|
|
|
672,863 |
|
|
28 |
% |
|
(17 |
)% |
Securities - available for sale, amortized cost |
|
|
2,184,309 |
|
|
|
2,015,891 |
|
|
|
2,016,261 |
|
|
|
2,018,525 |
|
|
8 |
% |
|
8 |
% |
Securities - held to maturity, fair value |
|
|
918,914 |
|
|
|
929,309 |
|
|
|
961,196 |
|
|
|
971,603 |
|
|
(1 |
)% |
|
(5 |
)% |
Total securities |
|
|
3,103,223 |
|
|
|
2,945,200 |
|
|
|
2,977,457 |
|
|
|
2,990,128 |
|
|
5 |
% |
|
4 |
% |
FHLB stock |
|
|
10,000 |
|
|
|
24,209 |
|
|
|
16,476 |
|
|
|
14,226 |
|
|
(59 |
)% |
|
(30 |
)% |
Loans held for sale |
|
|
32,698 |
|
|
|
27,160 |
|
|
|
42,902 |
|
|
|
20,334 |
|
|
20 |
% |
|
61 |
% |
Loans receivable |
|
|
12,995,341 |
|
|
|
11,994,410 |
|
|
|
11,721,687 |
|
|
|
11,702,538 |
|
|
8 |
% |
|
11 |
% |
Allowance for credit losses – loans |
|
|
(171,563 |
) |
|
|
(161,849 |
) |
|
|
(160,276 |
) |
|
|
(159,707 |
) |
|
6 |
% |
|
7 |
% |
Net loans receivable |
|
|
12,823,778 |
|
|
|
11,832,561 |
|
|
|
11,561,411 |
|
|
|
11,542,831 |
|
|
8 |
% |
|
11 |
% |
Accrued interest receivable |
|
|
72,660 |
|
|
|
65,016 |
|
|
|
60,525 |
|
|
|
64,914 |
|
|
12 |
% |
|
12 |
% |
Property and equipment, net |
|
|
129,175 |
|
|
|
108,247 |
|
|
|
111,522 |
|
|
|
113,848 |
|
|
19 |
% |
|
13 |
% |
Goodwill |
|
|
434,283 |
|
|
|
373,121 |
|
|
|
373,121 |
|
|
|
373,121 |
|
|
16 |
% |
|
16 |
% |
Other intangibles, net |
|
|
28,948 |
|
|
|
979 |
|
|
|
1,491 |
|
|
|
1,806 |
|
|
2,857 |
% |
|
1,503 |
% |
Bank-owned life insurance |
|
|
355,332 |
|
|
|
324,164 |
|
|
|
319,347 |
|
|
|
317,469 |
|
|
10 |
% |
|
12 |
% |
Operating lease right-of-use assets |
|
|
31,454 |
|
|
|
29,534 |
|
|
|
32,736 |
|
|
|
35,494 |
|
|
7 |
% |
|
(11 |
)% |
Other assets |
|
|
503,781 |
|
|
|
427,904 |
|
|
|
434,860 |
|
|
|
416,047 |
|
|
18 |
% |
|
21 |
% |
Total assets |
|
$ |
18,083,437 |
|
|
$ |
16,593,547 |
|
|
$ |
16,354,488 |
|
|
$ |
16,563,081 |
|
|
9 |
% |
|
9 |
% |
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Non-interest-bearing |
|
$ |
4,970,392 |
|
|
$ |
4,542,942 |
|
|
$ |
4,489,839 |
|
|
$ |
4,572,338 |
|
|
9 |
% |
|
9 |
% |
Interest-bearing transaction and savings accounts |
|
|
8,807,919 |
|
|
|
7,773,630 |
|
|
|
7,721,003 |
|
|
|
7,903,215 |
|
|
13 |
% |
|
11 |
% |
Interest-bearing certificates |
|
|
1,615,158 |
|
|
|
1,473,021 |
|
|
|
1,532,304 |
|
|
|
1,540,382 |
|
|
10 |
% |
|
5 |
% |
Total deposits |
|
|
15,393,469 |
|
|
|
13,789,593 |
|
|
|
13,743,146 |
|
|
|
14,015,935 |
|
|
12 |
% |
|
10 |
% |
Advances from FHLB |
|
|
— |
|
|
|
320,000 |
|
|
|
150,000 |
|
|
|
100,000 |
|
|
(100 |
)% |
|
(100 |
)% |
Other borrowings |
|
|
105,248 |
|
|
|
114,497 |
|
|
|
107,715 |
|
|
|
120,536 |
|
|
(8 |
)% |
|
(13 |
)% |
Junior subordinated debentures at fair value |
|
|
87,122 |
|
|
|
79,652 |
|
|
|
79,151 |
|
|
|
76,251 |
|
|
9 |
% |
|
14 |
% |
Operating lease liabilities |
|
|
34,022 |
|
|
|
32,108 |
|
|
|
35,755 |
|
|
|
38,826 |
|
|
6 |
% |
|
(12 |
)% |
Accrued expenses and other liabilities |
|
|
279,603 |
|
|
|
210,134 |
|
|
|
245,266 |
|
|
|
251,464 |
|
|
33 |
% |
|
11 |
% |
Deferred compensation |
|
|
50,070 |
|
|
|
48,300 |
|
|
|
47,158 |
|
|
|
47,177 |
|
|
4 |
% |
|
6 |
% |
Total liabilities |
|
|
15,949,534 |
|
|
|
14,594,284 |
|
|
|
14,408,191 |
|
|
|
14,650,189 |
|
|
9 |
% |
|
9 |
% |
SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Common stock |
|
|
1,443,098 |
|
|
|
1,268,527 |
|
|
|
1,282,505 |
|
|
|
1,295,821 |
|
|
14 |
% |
|
11 |
% |
Retained earnings |
|
|
970,008 |
|
|
|
940,210 |
|
|
|
871,803 |
|
|
|
837,826 |
|
|
3 |
% |
|
16 |
% |
Accumulated other comprehensive loss |
|
|
(279,203 |
) |
|
|
(209,474 |
) |
|
|
(208,011 |
) |
|
|
(220,755 |
) |
|
33 |
% |
|
26 |
% |
Total shareholders’ equity |
|
|
2,133,903 |
|
|
|
1,999,263 |
|
|
|
1,946,297 |
|
|
|
1,912,892 |
|
|
7 |
% |
|
12 |
% |
Total liabilities and shareholders’ equity |
|
$ |
18,083,437 |
|
|
$ |
16,593,547 |
|
|
$ |
16,354,488 |
|
|
$ |
16,563,081 |
|
|
9 |
% |
|
9 |
% |
Common Shares Issued: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Shares outstanding at end of period |
|
|
36,442,062 |
|
|
|
33,984,909 |
|
|
|
34,097,856 |
|
|
|
34,335,297 |
|
|
|
|
|
||
Common shareholders’ equity per share (1) |
|
$ |
58.56 |
|
|
$ |
58.83 |
|
|
$ |
57.08 |
|
|
$ |
55.71 |
|
|
|
|
|
||
Common shareholders’ tangible equity per share (1) (2) |
|
$ |
45.84 |
|
|
$ |
47.82 |
|
|
$ |
46.09 |
|
|
$ |
44.79 |
|
|
|
|
|
||
Common shareholders’ equity to total assets |
|
|
11.80 |
% |
|
|
12.05 |
% |
|
|
11.90 |
% |
|
|
11.55 |
% |
|
|
|
|
||
Common shareholders’ tangible equity to tangible assets (2) |
|
|
9.48 |
% |
|
|
10.02 |
% |
|
|
9.84 |
% |
|
|
9.50 |
% |
|
|
|
|
||
Consolidated Tier 1 leverage capital ratio |
|
|
11.59 |
% |
|
|
11.79 |
% |
|
|
11.41 |
% |
|
|
11.33 |
% |
|
|
|
|
||
(1) |
Calculation is based on number of common shares outstanding at the end of the period rather than weighted average shares outstanding. |
(2) |
Common shareholders’ tangible equity and tangible assets exclude goodwill and other intangible assets. These ratios represent non-GAAP financial measures. See, “Additional Financial Information - Non-GAAP Financial Measures” on the final two pages of this press release for a reconciliation of non-GAAP financial measures. |
| ADDITIONAL FINANCIAL INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
LOANS |
|
|
|
|
|
|
|
|
|
Percentage Change |
||||||||||||
|
|
Sep 30, 2026 |
|
Jun 30, 2026 |
|
Dec 31, 2025 |
|
Sep 30, 2025 |
|
Prior Qtr |
|
Prior Yr Qtr |
||||||||||
Commercial real estate (CRE): |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Owner-occupied |
|
$ |
1,330,460 |
|
|
$ |
1,229,993 |
|
|
$ |
1,138,298 |
|
|
$ |
1,134,559 |
|
|
8 |
% |
|
17 |
% |
Investment properties |
|
|
1,804,740 |
|
|
|
1,744,127 |
|
|
|
1,701,413 |
|
|
|
1,652,141 |
|
|
3 |
% |
|
9 |
% |
Small balance CRE |
|
|
1,471,499 |
|
|
|
1,166,516 |
|
|
|
1,212,357 |
|
|
|
1,210,357 |
|
|
26 |
% |
|
22 |
% |
Multifamily real estate |
|
|
913,324 |
|
|
|
855,862 |
|
|
|
850,789 |
|
|
|
860,650 |
|
|
7 |
% |
|
6 |
% |
Construction, land and land development: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial construction |
|
|
220,048 |
|
|
|
181,843 |
|
|
|
156,021 |
|
|
|
144,125 |
|
|
21 |
% |
|
53 |
% |
Multifamily construction |
|
|
520,521 |
|
|
|
503,058 |
|
|
|
514,330 |
|
|
|
586,104 |
|
|
3 |
% |
|
(11 |
)% |
One- to four-family construction |
|
|
645,694 |
|
|
|
631,183 |
|
|
|
607,447 |
|
|
|
578,128 |
|
|
2 |
% |
|
12 |
% |
Land and land development |
|
|
416,397 |
|
|
|
378,172 |
|
|
|
433,678 |
|
|
|
427,348 |
|
|
10 |
% |
|
(3 |
)% |
Commercial business: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial business |
|
|
1,358,990 |
|
|
|
1,286,818 |
|
|
|
1,225,108 |
|
|
|
1,254,460 |
|
|
6 |
% |
|
8 |
% |
Small business scored |
|
|
1,374,527 |
|
|
|
1,295,861 |
|
|
|
1,187,360 |
|
|
|
1,176,889 |
|
|
6 |
% |
|
17 |
% |
Agricultural business, including secured by farmland: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Agricultural business, including secured by farmland |
|
|
389,220 |
|
|
|
337,487 |
|
|
|
353,152 |
|
|
|
354,884 |
|
|
15 |
% |
|
10 |
% |
One- to four-family residential |
|
|
1,620,111 |
|
|
|
1,556,493 |
|
|
|
1,573,191 |
|
|
|
1,582,605 |
|
|
4 |
% |
|
2 |
% |
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Consumer—home equity revolving lines of credit |
|
|
802,440 |
|
|
|
744,546 |
|
|
|
679,489 |
|
|
|
649,188 |
|
|
8 |
% |
|
24 |
% |
Consumer—other |
|
|
127,370 |
|
|
|
82,451 |
|
|
|
89,054 |
|
|
|
91,100 |
|
|
54 |
% |
|
40 |
% |
Total loans receivable |
|
$ |
12,995,341 |
|
|
$ |
11,994,410 |
|
|
$ |
11,721,687 |
|
|
$ |
11,702,538 |
|
|
8 |
% |
|
11 |
% |
Loans 30 - 89 days past due and on accrual |
|
$ |
24,287 |
|
|
$ |
17,686 |
|
|
$ |
26,767 |
|
|
$ |
14,674 |
|
|
|
|
|
||
Total delinquent loans (including loans on non-accrual), net |
|
$ |
73,285 |
|
|
$ |
61,333 |
|
|
$ |
63,093 |
|
|
$ |
45,529 |
|
|
|
|
|
||
Total delinquent loans / Total loans receivable |
|
|
0.56 |
% |
|
|
0.51 |
% |
|
|
0.54 |
% |
|
|
0.39 |
% |
|
|
|
|
||
LOANS BY GEOGRAPHIC LOCATION |
|
|
|
|
|
|
|
|
|
|
|
Percentage Change |
|||||||||
|
|
Sep 30, 2026 |
|
Jun 30, 2026 |
|
Dec 31, 2025 |
|
Sep 30, 2025 |
|
Prior Qtr |
|
Prior Yr Qtr |
|||||||||
|
|
Amount |
|
Percentage |
|
Amount |
|
Amount |
|
Amount |
|
|
|
|
|||||||
|
|
$ |
5,947,312 |
|
46 |
% |
|
$ |
5,359,130 |
|
$ |
5,371,200 |
|
$ |
5,407,327 |
|
11 |
% |
|
10 |
% |
|
|
|
3,422,524 |
|
26 |
% |
|
|
3,275,124 |
|
|
3,105,405 |
|
|
3,064,993 |
|
5 |
% |
|
12 |
% |
|
|
|
2,495,998 |
|
19 |
% |
|
|
2,210,617 |
|
|
2,159,404 |
|
|
2,137,422 |
|
13 |
% |
|
17 |
% |
|
|
|
736,557 |
|
6 |
% |
|
|
732,830 |
|
|
667,343 |
|
|
668,949 |
|
1 |
% |
|
10 |
% |
|
|
|
88,784 |
|
1 |
% |
|
|
78,216 |
|
|
82,594 |
|
|
79,697 |
|
14 |
% |
|
11 |
% |
Other |
|
|
304,166 |
|
2 |
% |
|
|
338,493 |
|
|
335,741 |
|
|
344,150 |
|
(10 |
)% |
|
(12 |
)% |
Total loans receivable |
|
$ |
12,995,341 |
|
100 |
% |
|
$ |
11,994,410 |
|
$ |
11,721,687 |
|
$ |
11,702,538 |
|
8 |
% |
|
11 |
% |
ADDITIONAL FINANCIAL INFORMATION (dollars in thousands) |
|||||||||||
LOAN ORIGINATIONS |
Quarters Ended |
||||||||||
|
Sep 30, 2026 |
|
Jun 30, 2026 |
|
Sep 30, 2025 |
||||||
Commercial real estate |
$ |
203,374 |
|
$ |
163,031 |
|
$ |
118,354 |
|||
Multifamily real estate |
|
28,351 |
|
|
215 |
|
|
2,500 |
|||
Construction and land |
|
594,168 |
|
|
561,290 |
|
|
369,363 |
|||
Commercial business |
|
251,592 |
|
|
312,028 |
|
|
167,627 |
|||
Agricultural business |
|
4,890 |
|
|
9,032 |
|
|
7,681 |
|||
One-to four-family residential |
|
35,337 |
|
|
37,998 |
|
|
6,817 |
|||
Consumer |
|
165,021 |
|
|
172,152 |
|
|
122,193 |
|||
Total loan originations (excluding loans held for sale) |
$ |
1,282,733 |
|
$ |
1,255,746 |
|
$ |
794,535 |
|||
ADDITIONAL FINANCIAL INFORMATION |
|
|
|
|
|
|
||||||
(dollars in thousands) |
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
CHANGE IN THE ALLOWANCE FOR CREDIT LOSSES – LOANS |
|
Quarters Ended |
||||||||||
|
|
Sep 30, 2026 |
|
Jun 30, 2026 |
|
Sep 30, 2025 |
||||||
Balance, beginning of period |
|
$ |
161,849 |
|
|
$ |
160,352 |
|
|
$ |
160,501 |
|
Initial allowance for credit loss at acquisition |
|
|
8,624 |
|
|
|
— |
|
|
|
— |
|
Provision for credit losses – loans |
|
|
1,794 |
|
|
|
1,598 |
|
|
|
1,384 |
|
Recoveries of loans previously charged off: |
|
|
|
|
|
|
||||||
Commercial real estate |
|
|
10 |
|
|
|
12 |
|
|
|
36 |
|
Construction and land |
|
|
— |
|
|
|
5 |
|
|
|
725 |
|
One- to four-family real estate |
|
|
12 |
|
|
|
12 |
|
|
|
13 |
|
Commercial business |
|
|
433 |
|
|
|
171 |
|
|
|
99 |
|
Agricultural business, including secured by farmland |
|
|
5 |
|
|
|
213 |
|
|
|
99 |
|
Consumer |
|
|
68 |
|
|
|
63 |
|
|
|
78 |
|
|
|
|
528 |
|
|
|
476 |
|
|
|
1,050 |
|
Loans charged off: |
|
|
|
|
|
|
||||||
Construction and land |
|
|
— |
|
|
|
— |
|
|
|
(218 |
) |
One- to four-family real estate |
|
|
(207 |
) |
|
|
— |
|
|
|
— |
|
Commercial business |
|
|
(500 |
) |
|
|
(293 |
) |
|
|
(518 |
) |
Agricultural business, including secured by farmland |
|
|
— |
|
|
|
(4 |
) |
|
|
(2,054 |
) |
Consumer |
|
|
(525 |
) |
|
|
(280 |
) |
|
|
(438 |
) |
|
|
|
(1,232 |
) |
|
|
(577 |
) |
|
|
(3,228 |
) |
Net charge-offs |
|
|
(704 |
) |
|
|
(101 |
) |
|
|
(2,178 |
) |
Balance, end of period |
|
$ |
171,563 |
|
|
$ |
161,849 |
|
|
$ |
159,707 |
|
Net charge-offs / average loans receivable |
|
|
(0.006 |
)% |
|
|
(0.001 |
)% |
|
|
(0.019 |
)% |
ALLOCATION OF ALLOWANCE FOR CREDIT LOSSES – LOANS |
|
Sep 30, 2026 |
|
Jun 30, 2026 |
|
Dec 31, 2025 |
|
Sep 30, 2025 |
||||||||
Commercial real estate |
|
$ |
46,114 |
|
|
$ |
42,167 |
|
|
$ |
41,599 |
|
|
$ |
41,191 |
|
Multifamily real estate |
|
|
10,543 |
|
|
|
9,859 |
|
|
|
9,805 |
|
|
|
9,901 |
|
Construction and land |
|
|
33,231 |
|
|
|
32,124 |
|
|
|
35,508 |
|
|
|
35,144 |
|
One- to four-family real estate |
|
|
19,361 |
|
|
|
19,478 |
|
|
|
19,552 |
|
|
|
20,485 |
|
Commercial business |
|
|
42,702 |
|
|
|
41,114 |
|
|
|
37,785 |
|
|
|
37,646 |
|
Agricultural business, including secured by farmland |
|
|
6,523 |
|
|
|
5,859 |
|
|
|
5,567 |
|
|
|
5,268 |
|
Consumer |
|
|
13,089 |
|
|
|
11,248 |
|
|
|
10,460 |
|
|
|
10,072 |
|
Total allowance for credit losses – loans |
|
$ |
171,563 |
|
|
$ |
161,849 |
|
|
$ |
160,276 |
|
|
$ |
159,707 |
|
Allowance for credit losses - loans / Total loans receivable |
|
|
1.32 |
% |
|
|
1.35 |
% |
|
|
1.37 |
% |
|
|
1.36 |
% |
Allowance for credit losses - loans / Non-performing loans |
|
|
290 |
% |
|
|
295 |
% |
|
|
351 |
% |
|
|
399 |
% |
CHANGE IN THE ALLOWANCE FOR CREDIT LOSSES - UNFUNDED LOAN COMMITMENTS |
Quarters Ended |
||||||||||
|
Sep 30, 2026 |
|
Jun 30, 2026 |
|
Sep 30, 2025 |
||||||
Balance, beginning of period |
$ |
15,125 |
|
$ |
12,903 |
|
$ |
12,750 |
|||
Provision for credit losses - unfunded loan commitments |
|
1,029 |
|
|
2,222 |
|
|
1,290 |
|||
Balance, end of period |
$ |
16,154 |
|
$ |
15,125 |
|
$ |
14,040 |
|||
ADDITIONAL FINANCIAL INFORMATION |
|
|
|
|
|
|
|
||||||||
(dollars in thousands) |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
NON-PERFORMING ASSETS |
Sep 30, 2026 |
|
Jun 30, 2026 |
|
Dec 31, 2025 |
|
Sep 30, 2025 |
||||||||
Loans on non-accrual status: |
|
|
|
|
|
|
|
||||||||
Secured by real estate: |
|
|
|
|
|
|
|
||||||||
Commercial |
$ |
5,376 |
|
|
$ |
2,132 |
|
|
$ |
525 |
|
|
$ |
460 |
|
Multifamily |
|
167 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Construction and land |
|
12,200 |
|
|
|
12,648 |
|
|
|
5,175 |
|
|
|
4,240 |
|
One- to four-family |
|
25,624 |
|
|
|
23,398 |
|
|
|
19,855 |
|
|
|
16,576 |
|
Commercial business |
|
5,229 |
|
|
|
6,968 |
|
|
|
6,751 |
|
|
|
6,824 |
|
Agricultural business, including secured by farmland |
|
3,021 |
|
|
|
2,967 |
|
|
|
4,609 |
|
|
|
5,765 |
|
Consumer |
|
4,790 |
|
|
|
4,784 |
|
|
|
4,610 |
|
|
|
4,877 |
|
|
|
56,407 |
|
|
|
52,897 |
|
|
|
41,525 |
|
|
|
38,742 |
|
Loans more than 90 days delinquent, still on accrual: |
|
|
|
|
|
|
|
||||||||
Secured by real estate: |
|
|
|
|
|
|
|
||||||||
Commercial |
|
— |
|
|
|
234 |
|
|
|
— |
|
|
|
274 |
|
Construction and land |
|
— |
|
|
|
— |
|
|
|
1,268 |
|
|
|
— |
|
One- to four-family |
|
2,491 |
|
|
|
1,427 |
|
|
|
2,698 |
|
|
|
834 |
|
Commercial business |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
166 |
|
Consumer |
|
199 |
|
|
|
265 |
|
|
|
148 |
|
|
|
— |
|
|
|
2,690 |
|
|
|
1,926 |
|
|
|
4,114 |
|
|
|
1,274 |
|
Total non-performing loans |
|
59,097 |
|
|
|
54,823 |
|
|
|
45,639 |
|
|
|
40,016 |
|
REO |
|
3,860 |
|
|
|
5,720 |
|
|
|
5,578 |
|
|
|
5,272 |
|
Other repossessed assets |
|
— |
|
|
|
— |
|
|
|
18 |
|
|
|
— |
|
Total non-performing assets |
$ |
62,957 |
|
|
$ |
60,543 |
|
|
$ |
51,235 |
|
|
$ |
45,288 |
|
Total non-performing assets to total assets |
|
0.35 |
% |
|
|
0.36 |
% |
|
|
0.31 |
% |
|
|
0.27 |
% |
LOANS BY CREDIT RISK RATING |
Sep 30, 2026 |
|
Jun 30, 2026 |
|
Dec 31, 2025 |
|
Sep 30, 2025 |
||||||||
Pass |
$ |
12,751,020 |
|
$ |
11,754,475 |
|
$ |
11,446,550 |
|
$ |
11,491,485 |
||||
Special Mention |
|
34,665 |
|
|
21,509 |
|
|
82,060 |
|
|
37,013 |
||||
Substandard |
|
209,656 |
|
|
218,426 |
|
|
193,077 |
|
|
174,040 |
||||
Total |
$ |
12,995,341 |
|
$ |
11,994,410 |
|
$ |
11,721,687 |
|
$ |
11,702,538 |
||||
ADDITIONAL FINANCIAL INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
DEPOSIT COMPOSITION |
|
|
|
|
|
|
|
|
|
Percentage Change |
||||||||
|
|
Sep 30, 2026 |
|
Jun 30, 2026 |
|
Dec 31, 2025 |
|
Sep 30, 2025 |
|
Prior Qtr |
|
Prior Yr Qtr |
||||||
Non-interest-bearing |
|
$ |
4,970,392 |
|
$ |
4,542,942 |
|
$ |
4,489,839 |
|
$ |
4,572,338 |
|
9 |
% |
|
9 |
% |
Interest-bearing checking |
|
|
3,088,085 |
|
|
2,623,149 |
|
|
2,609,080 |
|
|
2,734,822 |
|
18 |
% |
|
13 |
% |
Regular savings accounts |
|
|
4,099,252 |
|
|
3,853,612 |
|
|
3,723,922 |
|
|
3,705,823 |
|
6 |
% |
|
11 |
% |
Money market accounts |
|
|
1,620,582 |
|
|
1,296,869 |
|
|
1,388,001 |
|
|
1,462,570 |
|
25 |
% |
|
11 |
% |
Total interest-bearing transaction and savings accounts |
|
|
8,807,919 |
|
|
7,773,630 |
|
|
7,721,003 |
|
|
7,903,215 |
|
13 |
% |
|
11 |
% |
Total core deposits |
|
|
13,778,311 |
|
|
12,316,572 |
|
|
12,210,842 |
|
|
12,475,553 |
|
12 |
% |
|
10 |
% |
Interest-bearing certificates |
|
|
1,615,158 |
|
|
1,473,021 |
|
|
1,532,304 |
|
|
1,540,382 |
|
10 |
% |
|
5 |
% |
Total deposits |
|
$ |
15,393,469 |
|
$ |
13,789,593 |
|
$ |
13,743,146 |
|
$ |
14,015,935 |
|
12 |
% |
|
10 |
% |
GEOGRAPHIC CONCENTRATION OF DEPOSITS |
|
Sep 30, 2026 |
|
Jun 30, 2026 |
|
Dec 31, 2025 |
|
Sep 30, 2025 |
|
Percentage Change |
|||||||||||
|
|
Amount |
|
Percentage |
|
Amount |
|
Amount |
|
Amount |
|
Prior Qtr |
|
Prior Yr Qtr |
|||||||
|
|
$ |
8,562,173 |
|
56 |
% |
|
$ |
7,268,041 |
|
$ |
7,500,215 |
|
$ |
7,648,527 |
|
18 |
% |
|
12 |
% |
|
|
|
3,275,006 |
|
21 |
% |
|
|
3,142,625 |
|
|
3,035,104 |
|
|
3,081,329 |
|
4 |
% |
|
6 |
% |
|
|
|
2,783,673 |
|
18 |
% |
|
|
2,631,688 |
|
|
2,483,948 |
|
|
2,542,903 |
|
6 |
% |
|
9 |
% |
|
|
|
772,617 |
|
5 |
% |
|
|
747,239 |
|
|
723,879 |
|
|
743,176 |
|
3 |
% |
|
4 |
% |
Total deposits |
|
$ |
15,393,469 |
|
100 |
% |
|
$ |
13,789,593 |
|
$ |
13,743,146 |
|
$ |
14,015,935 |
|
12 |
% |
|
10 |
% |
INCLUDED IN TOTAL DEPOSITS |
|
Sep 30, 2026 |
|
Jun 30, 2026 |
|
Dec 31, 2025 |
|
Sep 30, 2025 |
||||||||
Public non-interest-bearing accounts |
|
$ |
164,992 |
|
$ |
171,112 |
|
$ |
138,860 |
|
$ |
139,999 |
||||
Public interest-bearing transaction & savings accounts |
|
|
378,147 |
|
|
242,061 |
|
|
234,669 |
|
|
230,192 |
||||
Public interest-bearing certificates |
|
|
48,995 |
|
|
34,794 |
|
|
34,431 |
|
|
35,660 |
||||
Total public deposits |
|
$ |
592,134 |
|
$ |
447,967 |
|
$ |
407,960 |
|
$ |
405,851 |
||||
Collateralized public deposits |
|
$ |
488,656 |
|
$ |
348,318 |
|
$ |
312,310 |
|
$ |
312,142 |
||||
Total brokered deposits |
|
$ |
— |
|
$ |
— |
|
$ |
50,002 |
|
$ |
49,989 |
||||
|
|
|
|
|
|
|
|
|
||||||||
AVERAGE ACCOUNT BALANCE PER DEPOSIT ACCOUNT |
|
Sep 30, 2026 |
|
Jun 30, 2026 |
|
Dec 31, 2025 |
|
Sep 30, 2025 |
||||||||
Number of deposit accounts |
|
|
474,642 |
|
|
441,808 |
|
|
445,989 |
|
|
449,087 |
||||
Average account balance per account |
|
$ |
33 |
|
$ |
32 |
|
$ |
31 |
|
$ |
31 |
||||
ADDITIONAL FINANCIAL INFORMATION |
|
|
|
||
(in thousands) |
|
|
|
||
|
|
|
|
||
ACQUISITION OF PACIFIC FINANCIAL CORPORATION |
|
|
|
||
The following table* provides the estimated fair value of the assets acquired and liabilities assumed in the Pacific Financial Corporation acquisition at September 1, 2026 (in thousands): |
|||||
|
Pacific Financial Corporation |
||||
|
September 1, 2026 |
||||
Cash paid |
|
|
$ |
982 |
|
Fair value of common shares issued |
|
|
|
185,864 |
|
Total consideration |
|
|
|
186,846 |
|
|
|
|
|
||
Fair value of assets acquired: |
|
|
|
||
Cash and cash equivalents |
120,605 |
|
|
||
Securities |
322,928 |
|
|
||
Federal Home Loan Bank stock |
768 |
|
|
||
Net loans receivable |
756,921 |
|
|
||
Property and equipment |
20,306 |
|
|
||
Core deposit intangible |
28,632 |
|
|
||
Bank-owned life insurance |
28,795 |
|
|
||
Deferred tax asset |
534 |
|
|
||
Operating lease right-of-use assets |
3,126 |
|
|
||
Other assets |
9,537 |
|
|
||
Total assets acquired |
1,292,152 |
|
|
||
|
|
|
|
||
Fair value of liabilities assumed: |
|
|
|
||
Deposits |
1,140,283 |
|
|
||
Junior subordinated debentures |
11,400 |
|
|
||
Deferred compensation |
2,547 |
|
|
||
Operating lease liabilities |
3,206 |
|
|
||
Other liabilities |
9,032 |
|
|
||
Total liabilities assumed |
1,166,468 |
|
|
||
|
|
|
|
||
Net assets acquired |
|
|
|
125,684 |
|
|
|
|
|
||
Goodwill |
|
|
$ |
61,162 |
|
|
|
|
|
||
* Amounts recorded in this table are preliminary estimates of fair value. Additional adjustments to the acquisition accounting may be required with a measurement period of one year from the acquisition date. |
|||||
ADDITIONAL FINANCIAL INFORMATION |
|
|
|
|
|
|
|
|
|
|||||
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||
KEY FINANCIAL RATIOS |
Quarters Ended |
|
Nine Months Ended |
|||||||||||
|
Sep 30, 2026 |
|
Jun 30, 2026 |
|
Sep 30, 2025 |
|
Sep 30, 2026 |
|
Sep 30, 2025 |
|||||
Return on average assets |
1.11 |
% |
|
1.20 |
% |
|
1.30 |
% |
|
1.22 |
% |
|
1.19 |
% |
Adjusted return on average assets (1) |
1.24 |
% |
|
1.21 |
% |
|
1.28 |
% |
|
1.27 |
% |
|
1.20 |
% |
Return on average equity |
9.19 |
% |
|
9.91 |
% |
|
11.33 |
% |
|
10.11 |
% |
|
10.49 |
% |
Adjusted return on average equity (1) |
10.22 |
% |
|
9.98 |
% |
|
11.18 |
% |
|
10.47 |
% |
|
10.51 |
% |
Return on average tangible common equity (1) |
11.58 |
% |
|
12.27 |
% |
|
14.24 |
% |
|
12.59 |
% |
|
13.27 |
% |
Average equity/average assets |
12.10 |
% |
|
12.09 |
% |
|
11.49 |
% |
|
12.10 |
% |
|
11.40 |
% |
Average interest-earning assets/average interest-bearing liabilities |
158.87 |
% |
|
159.69 |
% |
|
159.82 |
% |
|
159.34 |
% |
|
159.75 |
% |
Average interest-earning assets/average funding liabilities |
108.34 |
% |
|
108.42 |
% |
|
108.11 |
% |
|
108.40 |
% |
|
108.06 |
% |
Non-interest income/average assets |
0.36 |
% |
|
0.45 |
% |
|
0.50 |
% |
|
0.43 |
% |
|
0.48 |
% |
Non-interest expense/average assets |
2.70 |
% |
|
2.65 |
% |
|
2.48 |
% |
|
2.64 |
% |
|
2.53 |
% |
Efficiency ratio |
65.25 |
% |
|
62.80 |
% |
|
59.76 |
% |
|
62.92 |
% |
|
61.78 |
% |
Adjusted efficiency ratio (1) |
59.53 |
% |
|
61.30 |
% |
|
58.54 |
% |
|
60.09 |
% |
|
60.30 |
% |
(1) |
Represent non-GAAP financial measures. See, “Additional Financial Information - Non-GAAP Financial Measures” on the final two pages of this press release for a reconciliation of non-GAAP financial measures. |
ESTIMATED REGULATORY CAPITAL RATIOS AS OF SEPTEMBER 30, 2026 |
|
Actual |
|
Minimum to be categorized as "Adequately Capitalized" |
|
Minimum to be categorized as "Well Capitalized" |
||||||||||||
|
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
||||||
Banner Corporation-consolidated: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total capital to risk-weighted assets |
|
$ |
2,238,012 |
|
14.42 |
% |
|
$ |
1,241,499 |
|
8.00 |
% |
|
$ |
1,551,873 |
|
10.00 |
% |
Tier 1 capital to risk-weighted assets |
|
|
1,950,818 |
|
12.57 |
% |
|
|
931,124 |
|
6.00 |
% |
|
|
931,124 |
|
6.00 |
% |
Tier 1 leverage capital to average assets |
|
|
1,950,818 |
|
11.59 |
% |
|
|
673,198 |
|
4.00 |
% |
|
|
n/a |
|
n/a |
|
Common equity tier 1 capital to risk-weighted assets |
|
|
1,950,818 |
|
12.57 |
% |
|
|
698,343 |
|
4.50 |
% |
|
|
n/a |
|
n/a |
|
Banner Bank: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total capital to risk-weighted assets |
|
|
2,139,006 |
|
13.79 |
% |
|
|
1,241,112 |
|
8.00 |
% |
|
|
1,551,390 |
|
10.00 |
% |
Tier 1 capital to risk-weighted assets |
|
|
1,951,312 |
|
12.58 |
% |
|
|
930,834 |
|
6.00 |
% |
|
|
1,241,112 |
|
8.00 |
% |
Tier 1 leverage capital to average assets |
|
|
1,951,312 |
|
11.60 |
% |
|
|
672,922 |
|
4.00 |
% |
|
|
841,153 |
|
5.00 |
% |
Common equity tier 1 capital to risk-weighted assets |
|
|
1,951,312 |
|
12.58 |
% |
|
|
698,126 |
|
4.50 |
% |
|
|
1,008,404 |
|
6.50 |
% |
These regulatory capital ratios are estimates, pending completion and filing of Banner’s regulatory reports. |
ADDITIONAL FINANCIAL INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(rates / ratios annualized) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
ANALYSIS OF NET INTEREST SPREAD |
Quarters Ended |
||||||||||||||||||||||||||||
|
Sep 30, 2026 |
|
Jun 30, 2026 |
|
Sep 30, 2025 |
||||||||||||||||||||||||
|
Average Balance |
|
Interest and Dividends |
|
Yield / Cost (3) |
|
Average Balance |
|
Interest and Dividends |
|
Yield / Cost (3) |
|
Average Balance |
|
Interest and Dividends |
|
Yield / Cost (3) |
||||||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Held for sale loans |
$ |
28,484 |
|
$ |
435 |
|
|
6.06 |
% |
|
$ |
33,242 |
|
$ |
509 |
|
|
6.14 |
% |
|
$ |
32,109 |
|
$ |
531 |
|
|
6.56 |
% |
Real estate secured loans |
|
10,336,321 |
|
|
157,949 |
|
|
6.06 |
% |
|
|
9,875,493 |
|
|
148,303 |
|
|
6.02 |
% |
|
|
9,651,895 |
|
|
147,682 |
|
|
6.07 |
% |
Commercial/agricultural loans |
|
1,892,754 |
|
|
30,243 |
|
|
6.34 |
% |
|
|
1,881,938 |
|
|
29,866 |
|
|
6.37 |
% |
|
|
1,869,782 |
|
|
31,124 |
|
|
6.60 |
% |
Consumer and other loans |
|
128,400 |
|
|
2,332 |
|
|
7.21 |
% |
|
|
117,727 |
|
|
2,015 |
|
|
6.87 |
% |
|
|
119,593 |
|
|
2,114 |
|
|
7.01 |
% |
Total loans (1) |
|
12,385,959 |
|
|
190,959 |
|
|
6.12 |
% |
|
|
11,908,400 |
|
|
180,693 |
|
|
6.09 |
% |
|
|
11,673,379 |
|
|
181,451 |
|
|
6.17 |
% |
Mortgage-backed securities |
|
2,358,520 |
|
|
15,220 |
|
|
2.56 |
% |
|
|
2,275,561 |
|
|
14,269 |
|
|
2.52 |
% |
|
|
2,445,497 |
|
|
15,269 |
|
|
2.48 |
% |
Other securities |
|
964,707 |
|
|
10,346 |
|
|
4.25 |
% |
|
|
938,205 |
|
|
9,915 |
|
|
4.24 |
% |
|
|
854,725 |
|
|
9,065 |
|
|
4.21 |
% |
Interest-bearing deposits with banks |
|
135,744 |
|
|
1,256 |
|
|
3.67 |
% |
|
|
139,672 |
|
|
1,102 |
|
|
3.16 |
% |
|
|
291,147 |
|
|
3,053 |
|
|
4.16 |
% |
FHLB stock |
|
12,815 |
|
|
329 |
|
|
10.19 |
% |
|
|
16,342 |
|
|
150 |
|
|
3.68 |
% |
|
|
15,729 |
|
|
463 |
|
|
11.68 |
% |
Total investment securities |
|
3,471,786 |
|
|
27,151 |
|
|
3.10 |
% |
|
|
3,369,780 |
|
|
25,436 |
|
|
3.03 |
% |
|
|
3,607,098 |
|
|
27,850 |
|
|
3.06 |
% |
Total interest-earning assets |
|
15,857,745 |
|
|
218,110 |
|
|
5.46 |
% |
|
|
15,278,180 |
|
|
206,129 |
|
|
5.41 |
% |
|
|
15,280,477 |
|
|
209,301 |
|
|
5.43 |
% |
Non-interest-earning assets |
|
1,155,000 |
|
|
|
|
|
|
1,082,054 |
|
|
|
|
|
|
1,022,905 |
|
|
|
|
|||||||||
Total assets |
$ |
17,012,745 |
|
|
|
|
|
$ |
16,360,234 |
|
|
|
|
|
$ |
16,303,382 |
|
|
|
|
|||||||||
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest-bearing checking accounts |
$ |
2,819,736 |
|
|
11,215 |
|
|
1.58 |
% |
|
$ |
2,606,252 |
|
|
9,433 |
|
|
1.45 |
% |
|
$ |
2,618,924 |
|
|
10,834 |
|
|
1.64 |
% |
Savings accounts |
|
3,963,030 |
|
|
20,276 |
|
|
2.03 |
% |
|
|
3,830,346 |
|
|
19,009 |
|
|
1.99 |
% |
|
|
3,616,728 |
|
|
20,170 |
|
|
2.21 |
% |
Money market accounts |
|
1,414,605 |
|
|
6,485 |
|
|
1.82 |
% |
|
|
1,314,496 |
|
|
5,790 |
|
|
1.77 |
% |
|
|
1,471,938 |
|
|
7,799 |
|
|
2.10 |
% |
Certificates of deposit |
|
1,519,253 |
|
|
12,046 |
|
|
3.15 |
% |
|
|
1,465,885 |
|
|
11,322 |
|
|
3.10 |
% |
|
|
1,510,966 |
|
|
13,448 |
|
|
3.53 |
% |
Total interest-bearing deposits |
|
9,716,624 |
|
|
50,022 |
|
|
2.04 |
% |
|
|
9,216,979 |
|
|
45,554 |
|
|
1.98 |
% |
|
|
9,218,556 |
|
|
52,251 |
|
|
2.25 |
% |
Non-interest-bearing deposits |
|
4,655,219 |
|
|
— |
|
|
— |
% |
|
|
4,523,594 |
|
|
— |
|
|
— |
% |
|
|
4,573,009 |
|
|
— |
|
|
— |
% |
Total deposits |
|
14,371,843 |
|
|
50,022 |
|
|
1.38 |
% |
|
|
13,740,573 |
|
|
45,554 |
|
|
1.33 |
% |
|
|
13,791,565 |
|
|
52,251 |
|
|
1.50 |
% |
Other interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
FHLB advances |
|
65,141 |
|
|
653 |
|
|
3.98 |
% |
|
|
145,176 |
|
|
1,426 |
|
|
3.94 |
% |
|
|
133,380 |
|
|
1,527 |
|
|
4.54 |
% |
Other borrowings |
|
108,036 |
|
|
695 |
|
|
2.55 |
% |
|
|
116,146 |
|
|
732 |
|
|
2.53 |
% |
|
|
119,727 |
|
|
694 |
|
|
2.30 |
% |
Junior subordinated debentures and subordinated notes |
|
91,491 |
|
|
1,317 |
|
|
5.71 |
% |
|
|
89,178 |
|
|
1,234 |
|
|
5.55 |
% |
|
|
89,178 |
|
|
1,387 |
|
|
6.17 |
% |
Total borrowings |
|
264,668 |
|
|
2,665 |
|
|
3.99 |
% |
|
|
350,500 |
|
|
3,392 |
|
|
3.88 |
% |
|
|
342,285 |
|
|
3,608 |
|
|
4.18 |
% |
Total funding liabilities |
|
14,636,511 |
|
|
52,687 |
|
|
1.43 |
% |
|
|
14,091,073 |
|
|
48,946 |
|
|
1.39 |
% |
|
|
14,133,850 |
|
|
55,859 |
|
|
1.57 |
% |
Other non-interest-bearing liabilities (2) |
|
317,543 |
|
|
|
|
|
|
290,601 |
|
|
|
|
|
|
296,036 |
|
|
|
|
|||||||||
Total liabilities |
|
14,954,054 |
|
|
|
|
|
|
14,381,674 |
|
|
|
|
|
|
14,429,886 |
|
|
|
|
|||||||||
Shareholders’ equity |
|
2,058,691 |
|
|
|
|
|
|
1,978,560 |
|
|
|
|
|
|
1,873,496 |
|
|
|
|
|||||||||
Total liabilities and shareholders’ equity |
$ |
17,012,745 |
|
|
|
|
|
$ |
16,360,234 |
|
|
|
|
|
$ |
16,303,382 |
|
|
|
|
|||||||||
Net interest income/rate spread (tax equivalent) |
|
|
|
165,423 |
|
|
4.03 |
% |
|
|
|
|
157,183 |
|
|
4.02 |
% |
|
|
|
|
153,442 |
|
|
3.86 |
% |
|||
Net interest margin (tax equivalent) |
|
|
|
|
4.14 |
% |
|
|
|
|
|
4.13 |
% |
|
|
|
|
|
3.98 |
% |
|||||||||
Reconciliation to reported net interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Adjustments for taxable equivalent basis |
|
|
|
(3,530 |
) |
|
|
|
|
|
|
(3,443 |
) |
|
|
|
|
|
|
(3,453 |
) |
|
|
||||||
Net interest income and margin, as reported |
|
|
$ |
161,893 |
|
|
4.05 |
% |
|
|
|
$ |
153,740 |
|
|
4.04 |
% |
|
|
|
$ |
149,989 |
|
|
3.89 |
% |
|||
(1) |
Average balances include loans accounted for on a nonaccrual basis and accruing loans 90 days or more past due. Amortization of net deferred loan fees/costs is included with interest on loans. |
(2) |
Average other non-interest-bearing liabilities include fair value adjustments related to junior subordinated debentures. |
(3) |
Tax-exempt income is calculated on a tax equivalent basis, which Banner believes provides comparability of net interest income and net interest margin arising from both taxable and tax-exempt sources and is consistent with industry practice. The tax equivalent yield adjustment to interest earned on loans was |
| ADDITIONAL FINANCIAL INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
||||||||
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
||||||||
(rates / ratios annualized) |
|
|
|
|
|
|
|
|
|
|
|
||||||||
ANALYSIS OF NET INTEREST SPREAD |
Nine Months Ended |
||||||||||||||||||
|
Sep 30, 2026 |
|
Sep 30, 2025 |
||||||||||||||||
|
Average Balance |
|
Interest and Dividends |
|
Yield/Cost (3) |
|
Average Balance |
|
Interest and Dividends |
|
Yield/Cost (3) |
||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Held for sale loans |
$ |
29,268 |
|
$ |
1,325 |
|
|
6.05 |
% |
|
$ |
28,203 |
|
$ |
1,391 |
|
|
6.59 |
% |
Real estate secured loans |
|
9,990,880 |
|
|
450,621 |
|
|
6.03 |
% |
|
|
9,528,868 |
|
|
429,315 |
|
|
6.02 |
% |
Commercial/agricultural loans |
|
1,876,124 |
|
|
89,262 |
|
|
6.36 |
% |
|
|
1,900,225 |
|
|
93,072 |
|
|
6.55 |
% |
Consumer and other loans |
|
120,803 |
|
|
6,387 |
|
|
7.07 |
% |
|
|
120,735 |
|
|
6,293 |
|
|
6.97 |
% |
Total loans (1) |
|
12,017,075 |
|
|
547,595 |
|
|
6.09 |
% |
|
|
11,578,031 |
|
|
530,071 |
|
|
6.12 |
% |
Mortgage-backed securities |
|
2,320,187 |
|
|
43,998 |
|
|
2.54 |
% |
|
|
2,494,794 |
|
|
46,740 |
|
|
2.50 |
% |
Other securities |
|
927,502 |
|
|
29,301 |
|
|
4.22 |
% |
|
|
883,330 |
|
|
28,313 |
|
|
4.29 |
% |
Interest-bearing deposits with banks |
|
153,029 |
|
|
3,876 |
|
|
3.39 |
% |
|
|
144,974 |
|
|
4,114 |
|
|
3.79 |
% |
FHLB stock |
|
13,034 |
|
|
627 |
|
|
6.43 |
% |
|
|
17,214 |
|
|
834 |
|
|
6.48 |
% |
Total investment securities |
|
3,413,752 |
|
|
77,802 |
|
|
3.05 |
% |
|
|
3,540,312 |
|
|
80,001 |
|
|
3.02 |
% |
Total interest-earning assets |
|
15,430,827 |
|
|
625,397 |
|
|
5.42 |
% |
|
|
15,118,343 |
|
|
610,072 |
|
|
5.40 |
% |
Non-interest-earning assets |
|
1,114,707 |
|
|
|
|
|
|
1,007,862 |
|
|
|
|
||||||
Total assets |
$ |
16,545,534 |
|
|
|
|
|
$ |
16,126,205 |
|
|
|
|
||||||
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Interest-bearing checking accounts |
$ |
2,686,656 |
|
|
29,921 |
|
|
1.49 |
% |
|
$ |
2,489,219 |
|
|
28,833 |
|
|
1.55 |
% |
Savings accounts |
|
3,862,559 |
|
|
57,673 |
|
|
2.00 |
% |
|
|
3,521,141 |
|
|
57,110 |
|
|
2.17 |
% |
Money market accounts |
|
1,372,422 |
|
|
18,426 |
|
|
1.80 |
% |
|
|
1,506,171 |
|
|
23,388 |
|
|
2.08 |
% |
Certificates of deposit |
|
1,488,968 |
|
|
35,234 |
|
|
3.16 |
% |
|
|
1,510,594 |
|
|
40,973 |
|
|
3.63 |
% |
Total interest-bearing deposits |
|
9,410,605 |
|
|
141,254 |
|
|
2.01 |
% |
|
|
9,027,125 |
|
|
150,304 |
|
|
2.23 |
% |
Non-interest-bearing deposits |
|
4,550,490 |
|
|
— |
|
|
— |
% |
|
|
4,526,898 |
|
|
— |
|
|
— |
% |
Total deposits |
|
13,961,095 |
|
|
141,254 |
|
|
1.35 |
% |
|
|
13,554,023 |
|
|
150,304 |
|
|
1.48 |
% |
Other interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
FHLB advances |
|
71,692 |
|
|
2,119 |
|
|
3.95 |
% |
|
|
168,663 |
|
|
5,757 |
|
|
4.56 |
% |
Other borrowings |
|
111,904 |
|
|
2,124 |
|
|
2.54 |
% |
|
|
125,517 |
|
|
2,063 |
|
|
2.20 |
% |
Junior subordinated debentures and subordinated notes |
|
89,958 |
|
|
3,785 |
|
|
5.63 |
% |
|
|
142,255 |
|
|
6,380 |
|
|
6.00 |
% |
Total borrowings |
|
273,554 |
|
|
8,028 |
|
|
3.92 |
% |
|
|
436,435 |
|
|
14,200 |
|
|
4.35 |
% |
Total funding liabilities |
|
14,234,649 |
|
|
149,282 |
|
|
1.40 |
% |
|
|
13,990,458 |
|
|
164,504 |
|
|
1.57 |
% |
Other non-interest-bearing liabilities (2) |
|
309,638 |
|
|
|
|
|
|
298,056 |
|
|
|
|
||||||
Total liabilities |
|
14,544,287 |
|
|
|
|
|
|
14,288,514 |
|
|
|
|
||||||
Shareholders’ equity |
|
2,001,247 |
|
|
|
|
|
|
1,837,691 |
|
|
|
|
||||||
Total liabilities and shareholders’ equity |
$ |
16,545,534 |
|
|
|
|
|
$ |
16,126,205 |
|
|
|
|
||||||
Net interest income/rate spread (tax equivalent) |
|
|
|
476,115 |
|
|
4.02 |
% |
|
|
|
|
445,568 |
|
|
3.83 |
% |
||
Net interest margin (tax equivalent) |
|
|
|
|
4.13 |
% |
|
|
|
|
|
3.94 |
% |
||||||
Reconciliation to reported net interest income: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Adjustments for taxable equivalent basis |
|
|
|
(10,313 |
) |
|
|
|
|
|
|
(10,097 |
) |
|
|
||||
Net interest income and margin, as reported |
|
|
$ |
465,802 |
|
|
4.04 |
% |
|
|
|
$ |
435,471 |
|
|
3.85 |
% |
||
(1) |
Average balances include loans accounted for on a nonaccrual basis and loans 90 days or more past due. Amortization of net deferred loan fees/costs is included with interest on loans. |
(2) |
Average other non-interest-bearing liabilities include fair value adjustments related to junior subordinated debentures. |
(3) |
Tax-exempt income is calculated on a tax equivalent basis. The tax equivalent yield adjustment to interest earned on loans was |
| ADDITIONAL FINANCIAL INFORMATION |
|
|
|
|
|||||||||||||||
(dollars in thousands) |
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
* Non-GAAP Financial Measures |
|
|
|
|
|||||||||||||||
In addition to results presented in accordance with generally accepted accounting principles in |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
ADJUSTED REVENUE |
Quarters Ended |
|
Nine Months Ended |
||||||||||||||||
|
Sep 30, 2026 |
|
Jun 30, 2026 |
|
Sep 30, 2025 |
|
Sep 30, 2026 |
|
Sep 30, 2025 |
||||||||||
Net interest income (GAAP) |
$ |
161,893 |
|
|
$ |
153,740 |
|
|
$ |
149,989 |
|
|
$ |
465,802 |
|
|
$ |
435,471 |
|
Non-interest income (GAAP) |
|
15,386 |
|
|
|
18,222 |
|
|
|
20,730 |
|
|
|
52,769 |
|
|
|
57,589 |
|
Total revenue (GAAP) |
|
177,279 |
|
|
|
171,962 |
|
|
|
170,719 |
|
|
|
518,571 |
|
|
|
493,060 |
|
Exclude: Net loss (gain) on sale of securities |
|
2,102 |
|
|
|
(8 |
) |
|
|
(377 |
) |
|
|
3,336 |
|
|
|
(374 |
) |
Net change in valuation of financial instruments carried at fair value |
|
(313 |
) |
|
|
157 |
|
|
|
(223 |
) |
|
|
(1,818 |
) |
|
|
(626 |
) |
Losses incurred on building and lease exits |
|
— |
|
|
|
— |
|
|
|
(1,373 |
) |
|
|
— |
|
|
|
(454 |
) |
Adjusted revenue (non-GAAP) |
$ |
179,068 |
|
|
$ |
172,111 |
|
|
$ |
168,746 |
|
|
$ |
520,089 |
|
|
$ |
491,606 |
|
ADJUSTED EARNINGS |
Quarters Ended |
|
Nine Months Ended |
||||||||||||||||
|
Sep 30, 2026 |
|
Jun 30, 2026 |
|
Sep 30, 2025 |
|
Sep 30, 2026 |
|
Sep 30, 2025 |
||||||||||
Net income (GAAP) |
$ |
47,709 |
|
|
$ |
48,886 |
|
|
$ |
53,502 |
|
|
$ |
151,311 |
|
|
$ |
144,133 |
|
Exclude: Net loss (gain) on sale of securities |
|
2,102 |
|
|
|
(8 |
) |
|
|
(377 |
) |
|
|
3,336 |
|
|
|
(374 |
) |
Net change in valuation of financial instruments carried at fair value |
|
(313 |
) |
|
|
157 |
|
|
|
(223 |
) |
|
|
(1,818 |
) |
|
|
(626 |
) |
Merger and acquisition-related expenses |
|
5,177 |
|
|
|
238 |
|
|
|
— |
|
|
|
5,415 |
|
|
|
— |
|
Building and lease exit costs |
|
63 |
|
|
|
47 |
|
|
|
(331 |
) |
|
|
119 |
|
|
|
1,422 |
|
Related net tax (benefit) expense |
|
(1,688 |
) |
|
|
(104 |
) |
|
|
224 |
|
|
|
(1,693 |
) |
|
|
(101 |
) |
Total adjusted earnings (non-GAAP) |
$ |
53,050 |
|
|
$ |
49,216 |
|
|
$ |
52,795 |
|
|
$ |
156,670 |
|
|
$ |
144,454 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings per share (GAAP) |
$ |
1.36 |
|
|
$ |
1.43 |
|
|
$ |
1.54 |
|
|
$ |
4.39 |
|
|
$ |
4.15 |
|
Diluted adjusted earnings per share (non-GAAP) |
$ |
1.51 |
|
|
$ |
1.44 |
|
|
$ |
1.52 |
|
|
$ |
4.54 |
|
|
$ |
4.16 |
|
Return on average assets |
|
1.11 |
% |
|
|
1.20 |
% |
|
|
1.30 |
% |
|
|
1.22 |
% |
|
|
1.19 |
% |
Adjusted return on average assets (1) |
|
1.24 |
% |
|
|
1.21 |
% |
|
|
1.28 |
% |
|
|
1.27 |
% |
|
|
1.20 |
% |
Return on average equity |
|
9.19 |
% |
|
|
9.91 |
% |
|
|
11.33 |
% |
|
|
10.11 |
% |
|
|
10.49 |
% |
Adjusted return on average equity (2) |
|
10.22 |
% |
|
|
9.98 |
% |
|
|
11.18 |
% |
|
|
10.47 |
% |
|
|
10.51 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
AVERAGE TANGIBLE COMMON EQUITY |
Quarters Ended |
|
Nine Months Ended |
||||||||||||||||
|
Sep 30, 2026 |
|
Jun 30, 2026 |
|
Sep 30, 2025 |
|
Sep 30, 2026 |
|
Sep 30, 2025 |
||||||||||
Net Income (GAAP) |
$ |
47,709 |
|
|
$ |
48,886 |
|
|
$ |
53,502 |
|
|
$ |
151,311 |
|
|
$ |
144,133 |
|
Exclude: Amortization of intangibles, net of tax |
$ |
524 |
|
|
$ |
202 |
|
|
$ |
269 |
|
|
$ |
928 |
|
|
$ |
989 |
|
Tangible net income available to common shareholders (non-GAAP) |
$ |
48,233 |
|
|
$ |
49,088 |
|
|
$ |
53,771 |
|
|
$ |
152,239 |
|
|
$ |
145,122 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Average common shareholder’s equity |
$ |
2,058,691 |
|
|
$ |
1,978,560 |
|
|
$ |
1,873,496 |
|
|
$ |
2,001,247 |
|
|
$ |
1,837,691 |
|
Exclude: Average goodwill and other intangible assets, net |
|
405,947 |
|
|
|
374,225 |
|
|
|
375,093 |
|
|
|
384,999 |
|
|
|
375,504 |
|
Average tangible common equity |
$ |
1,652,744 |
|
|
$ |
1,604,335 |
|
|
$ |
1,498,403 |
|
|
$ |
1,616,248 |
|
|
$ |
1,462,187 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Return on average tangible common equity (3) |
|
11.58 |
% |
|
|
12.27 |
% |
|
|
14.24 |
% |
|
|
12.59 |
% |
|
|
13.27 |
% |
(1) |
Adjusted earnings (non-GAAP) divided by average assets. |
(2) |
Adjusted earnings (non-GAAP) divided by average equity. |
(3) |
Tangible net income (non-GAAP) divided by average tangible common equity (non-GAAP). |
ADDITIONAL FINANCIAL INFORMATION |
|
|
|
|
|
|
|
|
|
|
||||||||||
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
||||||||||
ADJUSTED EFFICIENCY RATIO |
|
Quarters Ended |
|
Nine Months Ended |
||||||||||||||||
|
|
Sep 30, 2026 |
|
Jun 30, 2026 |
|
Sep 30, 2025 |
|
Sep 30, 2026 |
|
Sep 30, 2025 |
||||||||||
Non-interest expense (GAAP) |
|
$ |
115,676 |
|
|
$ |
107,990 |
|
|
$ |
102,022 |
|
|
$ |
326,274 |
|
|
$ |
304,629 |
|
Exclude: CDI amortization |
|
|
(663 |
) |
|
|
(256 |
) |
|
|
(341 |
) |
|
|
(1,175 |
) |
|
|
(1,252 |
) |
State/municipal tax expense |
|
|
(1,919 |
) |
|
|
(1,773 |
) |
|
|
(1,655 |
) |
|
|
(5,512 |
) |
|
|
(4,525 |
) |
REO operations |
|
|
(1,261 |
) |
|
|
(165 |
) |
|
|
(203 |
) |
|
|
(1,535 |
) |
|
|
(534 |
) |
Merger and acquisition-related expenses |
|
|
(5,177 |
) |
|
|
(238 |
) |
|
|
— |
|
|
|
(5,415 |
) |
|
|
— |
|
Building and lease exit costs |
|
|
(63 |
) |
|
|
(47 |
) |
|
|
(1,042 |
) |
|
|
(119 |
) |
|
|
(1,876 |
) |
Adjusted non-interest expense (non-GAAP) |
|
$ |
106,593 |
|
|
$ |
105,511 |
|
|
$ |
98,781 |
|
|
$ |
312,518 |
|
|
$ |
296,442 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income (GAAP) |
|
$ |
161,893 |
|
|
$ |
153,740 |
|
|
$ |
149,989 |
|
|
$ |
465,802 |
|
|
$ |
435,471 |
|
Non-interest income (GAAP) |
|
|
15,386 |
|
|
|
18,222 |
|
|
|
20,730 |
|
|
|
52,769 |
|
|
|
57,589 |
|
Total revenue (GAAP) |
|
|
177,279 |
|
|
|
171,962 |
|
|
|
170,719 |
|
|
|
518,571 |
|
|
|
493,060 |
|
Exclude: Net loss (gain) on sale of securities |
|
|
2,102 |
|
|
|
(8 |
) |
|
|
(377 |
) |
|
|
3,336 |
|
|
|
(374 |
) |
Net change in valuation of financial instruments carried at fair value |
|
|
(313 |
) |
|
|
157 |
|
|
|
(223 |
) |
|
|
(1,818 |
) |
|
|
(626 |
) |
Losses incurred on building and lease exits |
|
|
— |
|
|
|
— |
|
|
|
(1,373 |
) |
|
|
— |
|
|
|
(454 |
) |
Adjusted revenue (non-GAAP) |
|
$ |
179,068 |
|
|
$ |
172,111 |
|
|
$ |
168,746 |
|
|
$ |
520,089 |
|
|
$ |
491,606 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Efficiency ratio (GAAP) |
|
|
65.25 |
% |
|
|
62.80 |
% |
|
|
59.76 |
% |
|
|
62.92 |
% |
|
|
61.78 |
% |
Adjusted efficiency ratio (non-GAAP) (1) |
|
|
59.53 |
% |
|
|
61.30 |
% |
|
|
58.54 |
% |
|
|
60.09 |
% |
|
|
60.30 |
% |
(1) |
Adjusted non-interest expense (non-GAAP) divided by adjusted revenue (non-GAAP). |
TANGIBLE COMMON SHAREHOLDERS’ EQUITY TO TANGIBLE ASSETS |
|
|
|
|
|
|
|
|
||||||||
|
|
Sep 30, 2026 |
|
Jun 30, 2026 |
|
Dec 31, 2025 |
|
Sep 30, 2025 |
||||||||
Shareholders’ equity (GAAP) |
|
$ |
2,133,903 |
|
|
$ |
1,999,263 |
|
|
$ |
1,946,297 |
|
|
$ |
1,912,892 |
|
Exclude goodwill and other intangible assets, net |
|
|
463,231 |
|
|
|
374,100 |
|
|
|
374,612 |
|
|
|
374,927 |
|
Tangible common shareholders’ equity (non-GAAP) |
|
$ |
1,670,672 |
|
|
$ |
1,625,163 |
|
|
$ |
1,571,685 |
|
|
$ |
1,537,965 |
|
|
|
|
|
|
|
|
|
|
||||||||
Total assets (GAAP) |
|
$ |
18,083,437 |
|
|
$ |
16,593,547 |
|
|
$ |
16,354,488 |
|
|
$ |
16,563,081 |
|
Exclude goodwill and other intangible assets, net |
|
|
463,231 |
|
|
|
374,100 |
|
|
|
374,612 |
|
|
|
374,927 |
|
Total tangible assets (non-GAAP) |
|
$ |
17,620,206 |
|
|
$ |
16,219,447 |
|
|
$ |
15,979,876 |
|
|
$ |
16,188,154 |
|
Common shareholders’ equity to total assets (GAAP) |
|
|
11.80 |
% |
|
|
12.05 |
% |
|
|
11.90 |
% |
|
|
11.55 |
% |
Tangible common shareholders’ equity to tangible assets (non-GAAP) |
|
|
9.48 |
% |
|
|
10.02 |
% |
|
|
9.84 |
% |
|
|
9.50 |
% |
|
|
|
|
|
|
|
|
|
||||||||
TANGIBLE COMMON SHAREHOLDERS’ EQUITY PER SHARE |
|
|
|
|
|
|
|
|
||||||||
Shareholders’ equity (GAAP) |
|
$ |
2,133,903 |
|
|
$ |
1,999,263 |
|
|
$ |
1,946,297 |
|
|
$ |
1,912,892 |
|
Tangible common shareholders’ equity (non-GAAP) |
|
$ |
1,670,672 |
|
|
$ |
1,625,163 |
|
|
$ |
1,571,685 |
|
|
$ |
1,537,965 |
|
Common shares outstanding at end of period |
|
|
36,442,062 |
|
|
|
33,984,909 |
|
|
|
34,097,856 |
|
|
|
34,335,297 |
|
Common shareholders’ equity (book value) per share (GAAP) |
|
$ |
58.56 |
|
|
$ |
58.83 |
|
|
$ |
57.08 |
|
|
$ |
55.71 |
|
Tangible common shareholders’ equity (tangible book value) per share (non-GAAP) |
|
$ |
45.84 |
|
|
$ |
47.82 |
|
|
$ |
46.09 |
|
|
$ |
44.79 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20261021709187/en/
MARK J. GRESCOVICH, PRESIDENT & CEO
ROBERT G. BUTTERFIELD, CFO
(509) 527-3636
Source: Banner Corporation