Northpointe Bancshares, Inc. Reports Third Quarter 2026 Results
Mortgage Purchase Program and home equity loan balances grew, while earnings declined and estimated restructuring charges lie ahead.
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.
Announces Strategic Decision to Sell Distributed Retail and Consumer Direct Mortgage Origination Channels
Chief Executive Officer Commentary
“Our core operating performance remained strong, led by continued growth in our Mortgage Purchase Program (MPP) business and the successful execution of an opportunistic balance sheet acquisition strategy during the quarter,” said Chuck Williams, Chairman and Chief Executive Officer. “Our third quarter financial results were negatively impacted by fair value declines driven by higher long-term interest rates and expenses associated with an isolated deposit fraud within our retail banking center, which we promptly addressed through strengthened procedures and additional controls.”
The Company also announced today it plans to sell the distributed retail and consumer direct mortgage origination channels to CMG Financial and its affiliates (“CMG”). The Company and CMG have entered into a non-binding letter of intent regarding the proposed transaction. Subject to the satisfactory completion of due diligence, execution of a definitive agreement and customary closing conditions, the Company anticipates the proposed transaction should close by the end of 2026.
“Given today’s economic and operating environment, and the continued evolution of the mortgage distribution channels, we are refocusing our strategic priorities where we have the strongest competitive advantages,” Williams continued. “This allows us to deepen client relationships, generate attractive portfolio assets, and grow relationship-based deposits, which we expect will improve operating leverage, capital efficiency and create a more robust, stable and scalable earnings profile.”
The Company currently estimates restructuring charges of between
“We believe CMG would be a strong home for our origination team and a constructive path for our customers, referral partners and team members,” Williams concluded. “We remain highly committed to the mortgage banking industry, and believe allocating capital and resources to our businesses with the strongest client relationships and balance sheet opportunities provide us the best path forward for long-term growth and shareholder returns.”
Third Quarter 2026 Highlights
-
Current quarter results included two notable items:
-
combined decrease in fair value of loans held for investment (“HFI”) and lender risk account (“LRA”), partially offset by a$9.3 million increase in fair value of mortgage servicing rights (“MSRs”), collectively driven by an increase in market interest rates.$5.0 million -
in operational losses within non-interest expense resulting from an isolated external deposit fraud incident within the retail banking center. The Company has notified its insurance carriers and plans to pursue all potential recoveries.$3.1 million
-
-
Financial performance and profitability metrics:
-
Return on average equity of
9.10% , compared to14.36% in the prior quarter. -
Return on average tangible common equity of
9.19% , compared to14.69% in the prior quarter (see non-GAAP reconciliation). -
Return on average assets of
0.75% , compared to1.18% in the prior quarter. -
Efficiency ratio of
64.47% , compared to54.76% in the prior quarter.
-
Return on average equity of
-
Continued growth in the balance sheet, including:
-
Mortgage Purchase Program (“MPP”) balances increased by
, or$262.7 million 27% annualized, from the prior quarter. This is net of in balances participated to other institutions at period end, which compares to$368.3 million in the prior quarter.$489.0 million -
First-lien home equity lines which are tied seamlessly to a demand deposit sweep account (the Company commonly refers to these loans as “All-in-One” or “AIO” loans) balances increased by
, or$100.4 million 50% annualized (including purchase noted below). -
Purchased
in seasoned AIO loans on September 30, 2026 ($85.4 million net of purchase discount).$69.9 million -
Total deposits increased by
, or$210.4 million 16% annualized, driven primarily by higher demand deposits and brokered CDs, partially offset by lower time and savings & money market deposits.
-
Mortgage Purchase Program (“MPP”) balances increased by
-
Asset quality remained stable:
-
Non-performing assets increased by
from the prior quarter but loans past due 31-89 days decreased by$8.9 million .$5.7 million -
Net charge-offs remained historically low at
, or$429,000 0.02% of average loans (annualized).
-
Non-performing assets increased by
-
Reduced current period income tax expense by
through acquisition of renewable energy investment tax credits.$608,000 -
Wholesale funding ratio increased to
63.94% , compared to63.09% in the prior quarter. -
The Company’s Board of Directors increased its regular quarterly cash dividend to
per share, from$0.03 per share, payable on November 4, 2026, to stockholders of record as of October 15, 2026.$0.025
Net Interest Income
Net interest income before provision was
Net interest margin was
Average interest-earning assets at September 30, 2026 increased by
Provision (Benefit) for Credit Losses
The Company recorded total provision for credit losses (including both loans and unfunded commitments) of
The Company’s allowance for credit losses was
Total provision for credit losses in the third quarter of 2026 reflected net charge-offs of
Non-interest Income
Non-interest income was
MPP fees, which are driven by total loans funded and participation balances, were
Loan servicing fees were
Net gain on sale of loans was
The net gain on sale of loans for the third quarter of 2026 included a decrease of
Non-interest Expense
Non-interest expense was
Salaries and benefits expense decreased by
Other non-interest expense increased by
Taxes
Income tax expense for the third quarter of 2026 was
Balance Sheet Highlights
Total assets were
Gross loans held for investment were
Loans held for sale totaled
Total deposits were
Total borrowings were
Subordinated debentures were
Asset Quality
Net charge-offs were
A substantial portion of the Company’s non-performing loans are wholly or partially guaranteed by the
Capital
At September 30, 2026, the estimated capital levels for the Company and the Bank remained well in excess of the minimum amounts needed for capital adequacy purposes, and the Bank’s capital levels met the necessary requirements to be considered “well-capitalized”. The regulatory capital ratios as of September 30, 2026 are estimates, pending completion and filing of the Bank’s regulatory reports.
Earnings Presentation and Conference Call
Northpointe will host its third quarter of 2026 earnings conference call on October 21, 2026 at 10:00 a.m. E.T. During the call, management will discuss the third quarter of 2026 financial results and provide an update on recent activities. There will be a live question-and-answer session following the presentation. It is recommended you join 10 minutes prior to the start time. Participants may access the live conference call by dialing 1-877-413-2414 and requesting “Northpointe Bancshares, Inc. Conference Call”. The conference call will also be webcast live at ir.northpointe.com. An audio archive will be available on the website following the call.
Forward Looking Statements
Statements in this earnings release regarding future events and our expectations and beliefs about our future financial performance and financial condition, as well as trends in our business and markets, constitute “forward-looking statements” within the meaning of, and subject to the protections of, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements are made for purposes of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not historical in nature and may be identified by references to a future period or periods by the use of the words “believe,” “expect,” “anticipate,” “intend,” “plan,” “estimate,” “project,” “outlook,” or words of similar meaning, or future or conditional verbs such as “will,” “would,” “should,” “could,” or “may.” The forward-looking statements in this earnings release should not be relied on because they are based on current information and on assumptions that we make about future events and circumstances that are subject to a number of known and unknown risks and uncertainties that are often difficult to predict and beyond our control. As a result of those risks and uncertainties, and other factors, our actual financial results in the future could differ, possibly materially, from those expressed in or implied by the forward-looking statements contained in this earnings release and could cause us to amend our future plans. Factors that might cause such differences include, but are not limited to: the impact of current and future economic conditions, particularly those affecting the financial services industry, including the effects of declines in the real estate market, tariffs or trade wars (including reduced consumer spending, lower economic growth or recession, reduced demand for
Therefore, the Company can give no assurance that the results contemplated in the forward-looking statements will be realized. Additional information regarding these and other risks and uncertainties to which our business and future financial performance are subject is contained in the sections titled “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors” in the Company’s most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q on file with the
About Northpointe
Headquartered in
NORTHPOINTE BANCSHARES, INC. |
||||||||||||||||||||
(unaudited, dollars in thousands except per share data) |
||||||||||||||||||||
Consolidated Statements of Income |
||||||||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
|
Sept 30,
|
|
June 30,
|
|
Sept 30,
|
|
Sept 30,
|
|
Sept 30,
|
||||||||||
Interest income |
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans - including fees |
|
$ |
104,078 |
|
|
$ |
100,126 |
|
|
$ |
94,044 |
|
|
$ |
299,118 |
|
|
$ |
252,376 |
|
Investment securities - taxable |
|
|
82 |
|
|
|
61 |
|
|
|
87 |
|
|
|
199 |
|
|
|
399 |
|
Federal Home Loan Bank ("FHLB") stock - taxable |
|
|
1,779 |
|
|
|
1,780 |
|
|
|
1,605 |
|
|
|
5,305 |
|
|
|
4,786 |
|
Interest bearing deposits |
|
|
4,826 |
|
|
|
5,071 |
|
|
|
6,100 |
|
|
|
14,685 |
|
|
|
16,518 |
|
Total interest income |
|
|
110,765 |
|
|
|
107,038 |
|
|
|
101,836 |
|
|
|
319,307 |
|
|
|
274,079 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense |
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposits |
|
|
50,415 |
|
|
|
47,715 |
|
|
|
48,169 |
|
|
|
142,585 |
|
|
|
128,061 |
|
Subordinated debentures |
|
|
2,420 |
|
|
|
2,519 |
|
|
|
679 |
|
|
|
7,041 |
|
|
|
2,244 |
|
Borrowings |
|
|
14,275 |
|
|
|
14,382 |
|
|
|
12,657 |
|
|
|
42,330 |
|
|
|
36,534 |
|
Total interest expense |
|
|
67,110 |
|
|
|
64,616 |
|
|
|
61,505 |
|
|
|
191,956 |
|
|
|
166,839 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income |
|
|
43,655 |
|
|
|
42,422 |
|
|
|
40,331 |
|
|
|
127,351 |
|
|
|
107,240 |
|
Provision (benefit) for credit losses |
|
|
920 |
|
|
|
264 |
|
|
|
852 |
|
|
|
715 |
|
|
|
2,785 |
|
Provision (benefit) for unfunded commitments |
|
|
(75 |
) |
|
|
(54 |
) |
|
|
(24 |
) |
|
|
(105 |
) |
|
|
(79 |
) |
Net interest income after provision (benefit) for credit losses and unfunded commitments |
|
|
42,810 |
|
|
|
42,212 |
|
|
|
39,503 |
|
|
|
126,741 |
|
|
|
104,534 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Non-Interest Income |
|
|
|
|
|
|
|
|
|
|
||||||||||
Service charges on deposits and fees |
|
|
343 |
|
|
|
315 |
|
|
|
217 |
|
|
|
922 |
|
|
|
635 |
|
Loan servicing fees |
|
|
7,589 |
|
|
|
2,268 |
|
|
|
1,117 |
|
|
|
13,405 |
|
|
|
3,637 |
|
MPP fees |
|
|
2,188 |
|
|
|
2,306 |
|
|
|
1,457 |
|
|
|
6,465 |
|
|
|
3,952 |
|
Net gain on sale of loans |
|
|
2,188 |
|
|
|
17,046 |
|
|
|
20,953 |
|
|
|
35,780 |
|
|
|
58,892 |
|
Other non-interest income (loss) |
|
|
(46 |
) |
|
|
(41 |
) |
|
|
285 |
|
|
|
(271 |
) |
|
|
2,224 |
|
Total Non-Interest Income |
|
|
12,262 |
|
|
|
21,894 |
|
|
|
24,029 |
|
|
|
56,301 |
|
|
|
69,340 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Non-Interest Expense |
|
|
|
|
|
|
|
|
|
|
||||||||||
Salaries and benefits |
|
|
21,909 |
|
|
|
25,026 |
|
|
|
24,336 |
|
|
|
71,288 |
|
|
|
67,012 |
|
Occupancy and equipment |
|
|
726 |
|
|
|
744 |
|
|
|
811 |
|
|
|
2,291 |
|
|
|
2,701 |
|
Data processing expense |
|
|
2,604 |
|
|
|
2,521 |
|
|
|
2,190 |
|
|
|
7,473 |
|
|
|
6,451 |
|
Professional fees |
|
|
1,492 |
|
|
|
1,362 |
|
|
|
1,701 |
|
|
|
4,172 |
|
|
|
4,722 |
|
Other taxes and insurance |
|
|
1,955 |
|
|
|
1,987 |
|
|
|
1,998 |
|
|
|
6,179 |
|
|
|
4,974 |
|
Other non-interest expense |
|
|
7,365 |
|
|
|
3,579 |
|
|
|
3,322 |
|
|
|
14,302 |
|
|
|
9,590 |
|
Total Non-Interest Expense |
|
|
36,051 |
|
|
|
35,219 |
|
|
|
34,358 |
|
|
|
105,705 |
|
|
|
95,450 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income before income taxes |
|
|
19,021 |
|
|
|
28,887 |
|
|
|
29,174 |
|
|
|
77,337 |
|
|
|
78,424 |
|
Income tax expense |
|
|
4,646 |
|
|
|
7,141 |
|
|
|
7,001 |
|
|
|
19,061 |
|
|
|
18,658 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Income |
|
$ |
14,375 |
|
|
$ |
21,746 |
|
|
$ |
22,173 |
|
|
$ |
58,276 |
|
|
$ |
59,766 |
|
Preferred stock dividends |
|
|
453 |
|
|
|
453 |
|
|
|
2,041 |
|
|
|
1,359 |
|
|
|
6,544 |
|
Net Income Available To Common Stockholders |
|
$ |
13,922 |
|
|
$ |
21,293 |
|
|
$ |
20,132 |
|
|
$ |
56,917 |
|
|
$ |
53,222 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic Earnings Per Share |
|
$ |
0.40 |
|
|
$ |
0.61 |
|
|
$ |
0.58 |
|
|
$ |
1.64 |
|
|
$ |
1.61 |
|
Diluted Earnings Per Share |
|
$ |
0.39 |
|
|
$ |
0.60 |
|
|
$ |
0.57 |
|
|
$ |
1.61 |
|
|
$ |
1.58 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted Average Shares Outstanding |
|
|
34,740,412 |
|
|
|
34,740,412 |
|
|
|
34,602,289 |
|
|
|
34,727,830 |
|
|
|
33,006,655 |
|
Diluted Weighted Average Shares Outstanding |
|
35,425,447 |
|
|
35,416,828 |
|
|
35,337,136 |
|
|
35,368,297 |
|
|
33,668,316 |
||||||
NORTHPOINTE BANCSHARES, INC. |
||||||||||||
(unaudited, dollars in thousands except per share data) |
||||||||||||
|
|
|
|
|
||||||||
Consolidated Balance Sheets |
||||||||||||
|
|
|
|
|
||||||||
|
|
Sept 30,
|
|
June 30,
|
|
Sept 30,
|
||||||
Assets |
|
|
|
|
|
|
||||||
Cash and cash equivalents |
|
$ |
489,901 |
|
|
$ |
538,359 |
|
|
$ |
419,162 |
|
Equity securities |
|
|
1,283 |
|
|
|
1,333 |
|
|
|
1,342 |
|
Debt securities available for sale |
|
|
4,858 |
|
|
|
4,880 |
|
|
|
4,752 |
|
FHLB stock |
|
|
77,207 |
|
|
|
76,099 |
|
|
|
80,109 |
|
Loans held for sale ("HFS"), at fair value |
|
|
173,047 |
|
|
|
311,991 |
|
|
|
259,835 |
|
Loans held for investment ("HFI") (1) |
|
|
6,793,691 |
|
|
|
6,480,158 |
|
|
|
5,967,235 |
|
Allowance for credit losses |
|
|
(9,960 |
) |
|
|
(9,436 |
) |
|
|
(12,250 |
) |
Net loans |
|
|
6,783,731 |
|
|
|
6,470,722 |
|
|
|
5,954,985 |
|
|
|
|
|
|
|
|
||||||
Mortgage servicing rights |
|
|
31,040 |
|
|
|
23,088 |
|
|
|
16,763 |
|
Intangible assets, net |
|
|
1,074 |
|
|
|
1,220 |
|
|
|
1,660 |
|
Premises and equipment |
|
|
26,694 |
|
|
|
26,970 |
|
|
|
27,658 |
|
Lender risk account |
|
|
27,350 |
|
|
|
29,343 |
|
|
|
30,115 |
|
Other assets |
|
|
50,427 |
|
|
|
45,946 |
|
|
|
43,199 |
|
Total Assets |
|
$ |
7,666,612 |
|
|
$ |
7,529,951 |
|
|
$ |
6,839,580 |
|
|
|
|
|
|
|
|
||||||
Liabilities |
|
|
|
|
|
|
||||||
Non-interest-bearing |
|
$ |
294,330 |
|
|
$ |
276,532 |
|
|
$ |
235,733 |
|
Interest-bearing |
|
|
5,149,429 |
|
|
|
4,956,783 |
|
|
|
4,533,904 |
|
Total Deposits |
|
|
5,443,759 |
|
|
|
5,233,315 |
|
|
|
4,769,637 |
|
|
|
|
|
|
|
|
||||||
Borrowings |
|
|
1,427,500 |
|
|
|
1,512,500 |
|
|
|
1,369,034 |
|
Subordinated debentures |
|
|
112,038 |
|
|
|
111,955 |
|
|
|
24,203 |
|
Subordinated debentures issued through trusts |
|
|
5,000 |
|
|
|
5,000 |
|
|
|
5,000 |
|
Deferred tax liability |
|
|
5,795 |
|
|
|
4,637 |
|
|
|
2,651 |
|
Other liabilities |
|
|
47,831 |
|
|
|
50,896 |
|
|
|
45,530 |
|
Total Liabilities |
|
|
7,041,923 |
|
|
|
6,918,303 |
|
|
|
6,216,055 |
|
|
|
|
|
|
|
|
||||||
Stockholders' Equity |
|
|
|
|
|
|
||||||
Preferred stock, common stock and additional paid in capital |
|
|
206,104 |
|
|
|
206,104 |
|
|
|
276,885 |
|
Retained earnings |
|
|
418,692 |
|
|
|
405,634 |
|
|
|
346,829 |
|
Accumulated other comprehensive loss |
|
|
(107 |
) |
|
|
(90 |
) |
|
|
(189 |
) |
Total Stockholders' Equity |
|
|
624,689 |
|
|
|
611,648 |
|
|
|
623,525 |
|
|
|
|
|
|
|
|
||||||
Total Liabilities and Stockholders' Equity |
|
$ |
7,666,612 |
|
|
$ |
7,529,951 |
|
|
$ |
6,839,580 |
|
|
|
|
|
|
|
|
||||||
(1) Includes |
||||||||||||
NORTHPOINTE BANCSHARES, INC. |
||||||||||||||||||||
(unaudited, dollars in thousands except per share data) |
||||||||||||||||||||
Selected Financial Highlights |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
|
Sept 30,
|
|
June 30,
|
|
Sept 30,
|
|
Sept 30,
|
|
Sept 30, 2025 |
||||||||||
PER COMMON SHARE |
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings per share |
|
$ |
0.39 |
|
|
$ |
0.60 |
|
|
$ |
0.57 |
|
|
$ |
1.61 |
|
|
$ |
1.58 |
|
Book value |
|
$ |
18.06 |
|
|
$ |
17.69 |
|
|
$ |
18.14 |
|
|
$ |
18.06 |
|
|
$ |
18.14 |
|
Tangible book value (1) |
|
$ |
17.32 |
|
|
$ |
16.94 |
|
|
$ |
15.23 |
|
|
$ |
17.32 |
|
|
$ |
15.23 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
PERFORMANCE RATIOS |
|
|
|
|
|
|
|
|
|
|
||||||||||
Return on average assets (annualized) |
|
|
0.75 |
% |
|
|
1.18 |
% |
|
|
1.34 |
% |
|
|
1.06 |
% |
|
|
1.33 |
% |
Return on average equity (annualized) |
|
|
9.10 |
% |
|
|
14.36 |
% |
|
|
14.23 |
% |
|
|
12.84 |
% |
|
|
13.70 |
% |
Return on average tangible common equity (annualized) (1) |
|
|
9.19 |
% |
|
|
14.69 |
% |
|
|
15.41 |
% |
|
|
13.10 |
% |
|
|
14.77 |
% |
Net interest margin |
|
|
2.32 |
% |
|
|
2.33 |
% |
|
|
2.47 |
% |
|
|
2.36 |
% |
|
|
2.43 |
% |
Efficiency ratio (2) |
|
|
64.47 |
% |
|
|
54.76 |
% |
|
|
53.38 |
% |
|
|
57.56 |
% |
|
|
54.05 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
ASSET QUALITY AND RATIOS |
|
|
|
|
|
|
|
|
|
|
||||||||||
Allowance for credit losses to loans HFI |
|
|
0.15 |
% |
|
|
0.15 |
% |
|
|
0.21 |
% |
|
|
0.15 |
% |
|
|
0.21 |
% |
Allowance for credit losses to loans HFI (excluding fair value loans) |
|
|
0.15 |
% |
|
|
0.15 |
% |
|
|
0.21 |
% |
|
|
0.15 |
% |
|
|
0.21 |
% |
Allowance for credit losses to non-accrual loans |
|
|
12.01 |
% |
|
|
11.80 |
% |
|
|
15.82 |
% |
|
|
12.01 |
% |
|
|
15.82 |
% |
Allowance for credit losses to non-accrual loans (excluding guaranteed) (3) |
|
|
17.24 |
% |
|
|
17.19 |
% |
|
|
24.08 |
% |
|
|
17.24 |
% |
|
|
24.08 |
% |
Net charge-offs |
|
$ |
429 |
|
|
$ |
528 |
|
|
$ |
977 |
|
|
$ |
1,224 |
|
|
$ |
1,728 |
|
Annualized net charge-offs to average loans |
|
|
0.02 |
% |
|
|
0.03 |
% |
|
|
0.07 |
% |
|
|
0.02 |
% |
|
|
0.03 |
% |
Non-performing assets to total assets |
|
|
1.25 |
% |
|
|
1.15 |
% |
|
|
1.25 |
% |
|
|
1.25 |
% |
|
|
1.25 |
% |
Non-performing assets to total assets (excluding guaranteed) (3) |
|
|
0.89 |
% |
|
|
0.80 |
% |
|
|
0.85 |
% |
|
|
0.89 |
% |
|
|
0.85 |
% |
Non-performing loans to total gross loans |
|
|
1.33 |
% |
|
|
1.23 |
% |
|
|
1.35 |
% |
|
|
1.33 |
% |
|
|
1.35 |
% |
Non-performing loans to total gross loans (excluding guaranteed) (3) |
|
|
0.94 |
% |
|
|
0.84 |
% |
|
|
0.91 |
% |
|
|
0.94 |
% |
|
|
0.91 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
SELECTED OTHER INFORMATION |
|
|
|
|
|
|
|
|
|
|
||||||||||
Equity / assets |
|
|
8.15 |
% |
|
|
8.12 |
% |
|
|
9.12 |
% |
|
|
8.15 |
% |
|
|
9.12 |
% |
Tangible common equity / tangible assets (1) |
|
|
7.81 |
% |
|
|
7.78 |
% |
|
|
7.66 |
% |
|
|
7.81 |
% |
|
|
7.66 |
% |
Loans / deposits (4) |
|
|
124.80 |
% |
|
|
123.83 |
% |
|
|
125.11 |
% |
|
|
124.80 |
% |
|
|
125.11 |
% |
Liquidity ratio (5) |
|
|
6.39 |
% |
|
|
7.15 |
% |
|
|
6.13 |
% |
|
|
6.39 |
% |
|
|
6.13 |
% |
Wholesale funding ratio (6) |
|
|
63.94 |
% |
|
|
63.09 |
% |
|
|
67.58 |
% |
|
|
63.94 |
% |
|
|
67.58 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
SELECTED MORTGAGE DATA |
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential mortgage originations |
|
$ |
493,316 |
|
|
$ |
670,607 |
|
|
$ |
636,600 |
|
|
$ |
1,857,597 |
|
|
$ |
1,787,620 |
|
Residential mortgage interest rate lock commitments |
|
$ |
570,386 |
|
|
$ |
719,118 |
|
|
$ |
823,261 |
|
|
$ |
2,191,185 |
|
|
$ |
2,306,015 |
|
Residential mortgage applications |
|
$ |
830,475 |
|
|
$ |
1,006,895 |
|
|
$ |
1,113,569 |
|
|
$ |
2,910,998 |
|
|
$ |
3,283,606 |
|
MPP total loans funded |
|
$ |
12,363,967 |
|
|
$ |
12,806,011 |
|
|
$ |
9,822,322 |
|
|
$ |
36,333,080 |
|
|
$ |
25,576,189 |
|
MPP balances participated (period end) |
|
$ |
368,277 |
|
|
$ |
489,009 |
|
|
$ |
37,450 |
|
|
$ |
368,277 |
|
|
$ |
37,450 |
|
Total loans serviced for others (UPB) (7) |
|
$ |
6,020,162 |
|
|
$ |
5,498,627 |
|
|
$ |
4,542,688 |
|
|
$ |
6,020,162 |
|
|
$ |
4,542,688 |
|
Loans serviced for others (UPB) |
|
$ |
2,181,911 |
|
|
$ |
2,031,256 |
|
|
$ |
1,754,235 |
|
|
$ |
2,181,911 |
|
|
$ |
1,754,235 |
|
Loans sub-serviced for others (UPB) |
|
$ |
3,838,251 |
|
|
$ |
3,467,371 |
|
|
$ |
2,788,453 |
|
|
$ |
3,838,251 |
|
|
$ |
2,788,453 |
|
(1) |
See non-GAAP reconciliation. |
(2) |
Efficiency ratio is defined as non-interest expense divided by the sum of net interest income and non-interest income. |
(3) |
Ratio excludes non-performing loans wholly or partially insured by the |
(4) |
Loan / deposits ratio reflects loans HFI as a percentage of total deposits. |
(5) |
Liquidity ratio defined as cash and cash equivalents divided by total assets. |
(6) |
Wholesale funding ratio defined as brokered CDs plus borrowings divided by total deposits plus borrowings. |
(7) |
Excludes UPB of loans HFI and loans HFS |
Summary Average Balance Sheet |
|||||||||||||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||||||||||
|
|
Three Months Ended |
Three Months Ended |
Three Months Ended |
|||||||||||||||||||||||||||||
|
|
September 30, 2026 |
|
June 30, 2026 |
|
September 30, 2025 |
|||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
Average Principal Balance |
|
Income/ Expense |
|
Yield/ Rate |
|
Average Principal Balance |
|
Income/ Expense |
|
Yield/ Rate |
|
Average Principal Balance |
|
Income/ Expense |
|
Yield/ Rate |
|||||||||||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Loans (1)(2) |
|
$ |
6,856,369 |
|
$ |
104,078 |
|
6.02 |
% |
|
$ |
6,664,882 |
|
$ |
100,126 |
|
6.03 |
% |
|
$ |
5,835,496 |
|
$ |
94,044 |
|
6.39 |
% |
||||||
Securities, AFS (3) |
|
|
6,213 |
|
|
|
82 |
|
|
5.24 |
% |
|
|
6,120 |
|
|
|
61 |
|
|
4.00 |
% |
|
|
7,116 |
|
|
|
87 |
|
|
4.85 |
% |
Securities, FHLB Stock |
|
|
76,496 |
|
|
|
1,779 |
|
|
9.23 |
% |
|
|
76,461 |
|
|
|
1,780 |
|
|
9.34 |
% |
|
|
78,621 |
|
|
|
1,605 |
|
|
8.10 |
% |
Interest bearing deposits |
|
|
519,110 |
|
|
|
4,826 |
|
|
3.69 |
% |
|
|
553,686 |
|
|
|
5,071 |
|
|
3.67 |
% |
|
|
549,657 |
|
|
|
6,100 |
|
|
4.40 |
% |
Total Interest Earning Assets |
|
|
7,458,188 |
|
|
|
110,765 |
|
|
5.89 |
% |
|
|
7,301,149 |
|
|
|
107,038 |
|
|
5.88 |
% |
|
|
6,470,890 |
|
|
|
101,836 |
|
|
6.24 |
% |
Noninterest Earning Assets (4) |
|
|
119,701 |
|
|
|
|
|
|
|
115,708 |
|
|
|
|
|
|
|
103,976 |
|
|
|
|
|
|||||||||
Total Assets |
|
$ |
7,577,889 |
|
|
|
|
|
|
$ |
7,416,857 |
|
|
|
|
|
|
$ |
6,574,866 |
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Transaction accounts |
|
$ |
1,429,225 |
|
|
$ |
14,430 |
|
|
4.01 |
% |
|
$ |
1,254,772 |
|
|
$ |
12,446 |
|
|
3.98 |
% |
|
$ |
1,009,709 |
|
|
$ |
11,246 |
|
|
4.42 |
% |
Savings & money market |
|
|
426,465 |
|
|
|
3,610 |
|
|
3.36 |
% |
|
|
491,371 |
|
|
|
4,187 |
|
|
3.42 |
% |
|
|
325,660 |
|
|
|
3,143 |
|
|
3.83 |
% |
Time |
|
|
3,163,595 |
|
|
|
32,375 |
|
|
4.06 |
% |
|
|
3,136,971 |
|
|
|
31,082 |
|
|
3.97 |
% |
|
|
3,063,371 |
|
|
|
33,780 |
|
|
4.37 |
% |
Total interest-bearing deposits |
|
|
5,019,285 |
|
|
|
50,415 |
|
|
3.98 |
% |
|
|
4,883,114 |
|
|
|
47,715 |
|
|
3.92 |
% |
|
|
4,398,740 |
|
|
|
48,169 |
|
|
4.34 |
% |
Sub Debt |
|
|
111,984 |
|
|
|
2,420 |
|
|
8.57 |
% |
|
|
116,905 |
|
|
|
2,519 |
|
|
8.64 |
% |
|
|
29,189 |
|
|
|
679 |
|
|
9.23 |
% |
Borrowings |
|
|
1,434,141 |
|
|
|
14,275 |
|
|
3.95 |
% |
|
|
1,455,723 |
|
|
|
14,382 |
|
|
3.96 |
% |
|
|
1,245,949 |
|
|
|
12,657 |
|
|
4.03 |
% |
Total interest-bearing liabilities |
|
|
6,565,410 |
|
|
|
67,110 |
|
|
4.06 |
% |
|
|
6,455,742 |
|
|
|
64,616 |
|
|
4.01 |
% |
|
|
5,673,878 |
|
|
|
61,505 |
|
|
4.30 |
% |
Noninterest-bearing deposits |
|
|
319,378 |
|
|
|
|
|
|
|
301,940 |
|
|
|
|
|
|
|
234,252 |
|
|
|
|
|
|||||||||
Other noninterest-bearing liabilities |
|
|
66,446 |
|
|
|
|
|
|
|
51,939 |
|
|
|
|
|
|
|
48,425 |
|
|
|
|
|
|||||||||
Total noninterest-bearing liabilities |
|
|
385,824 |
|
|
|
|
|
|
|
353,879 |
|
|
|
|
|
|
|
282,677 |
|
|
|
|
|
|||||||||
Equity |
|
|
626,655 |
|
|
|
|
|
|
|
607,236 |
|
|
|
|
|
|
|
618,311 |
|
|
|
|
|
|||||||||
Total Liabilities and Equity |
|
$ |
7,577,889 |
|
|
|
|
|
|
$ |
7,416,857 |
|
|
|
|
|
|
$ |
6,574,866 |
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net Interest Income |
|
|
|
$ |
43,655 |
|
|
|
|
|
|
$ |
42,422 |
|
|
|
|
|
|
$ |
40,331 |
|
|
|
|||||||||
Net Interest Spread (5) |
|
|
|
|
|
1.84 |
% |
|
|
|
|
|
1.87 |
% |
|
|
|
|
|
1.94 |
% |
||||||||||||
Net Interest Margin (6) |
|
|
|
|
|
2.32 |
% |
|
|
|
|
|
2.33 |
% |
|
|
|
|
|
2.47 |
% |
||||||||||||
(1) |
Loan balance includes loans HFI and loans HFS. Nonaccrual loans are included in total loan balances and no adjustment has been made for these loans in the yield calculation. Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs. |
(2) |
Loan fees of |
(3) |
Average yield based on carrying value and there are no tax-exempt securities in the portfolio. |
(4) |
Noninterest-earning assets includes the allowance for credit losses. |
(5) |
Net interest spread is the average yield on total interest-earning assets minus the average rate on total interest-bearing liabilities. |
(6) |
Net interest margin is annualized net interest income divided by total average interest-earning assets. |
Summary Average Balance Sheet |
|||||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||
|
|
|
|
Nine Months Ended |
Nine Months Ended |
||||||||||||||||||||
|
|
|
|
September 30, 2026 |
|
September 30, 2025 |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
Average Principal Balance |
|
Income/ Expense |
|
Yield/ Rate |
|
Average Principal Balance |
|
Income/ Expense |
|
Yield/ Rate |
|||||||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Loans (1)(2) |
|
|
|
$ |
6,608,266 |
|
$ |
299,118 |
|
6.05 |
% |
|
$ |
5,327,769 |
|
$ |
252,376 |
|
6.33 |
% |
|||||
Securities, AFS (3) |
|
|
|
|
6,177 |
|
|
|
199 |
|
|
4.31 |
% |
|
|
8,970 |
|
|
|
399 |
|
|
5.95 |
% |
|
Securities, FHLB Stock |
|
|
|
|
77,676 |
|
|
|
5,305 |
|
|
9.13 |
% |
|
|
72,623 |
|
|
|
4,786 |
|
|
8.81 |
% |
|
Interest bearing deposits |
|
|
|
|
533,553 |
|
|
|
14,685 |
|
|
3.68 |
% |
|
|
500,241 |
|
|
|
16,518 |
|
|
4.41 |
% |
|
Total Interest Earning Assets |
|
|
|
|
7,225,672 |
|
|
|
319,307 |
|
|
5.91 |
% |
|
|
5,909,603 |
|
|
|
274,079 |
|
|
6.20 |
% |
|
Noninterest Earning Assets (4) |
|
|
|
|
115,250 |
|
|
|
|
|
|
|
105,949 |
|
|
|
|
|
|||||||
Total Assets |
|
|
|
$ |
7,340,922 |
|
|
|
|
|
|
$ |
6,015,552 |
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Transaction accounts |
|
|
|
$ |
1,269,568 |
|
|
$ |
37,788 |
|
|
3.98 |
% |
|
$ |
839,210 |
|
|
$ |
27,630 |
|
|
4.40 |
% |
|
Savings & money market |
|
|
|
|
483,737 |
|
|
|
12,411 |
|
|
3.43 |
% |
|
|
329,685 |
|
|
|
9,506 |
|
|
3.86 |
% |
|
Time |
|
|
|
|
3,080,742 |
|
|
|
92,386 |
|
|
4.01 |
% |
|
|
2,743,269 |
|
|
|
90,925 |
|
|
4.43 |
% |
|
Total interest-bearing deposits |
|
|
|
|
4,834,047 |
|
|
|
142,585 |
|
|
3.94 |
% |
|
|
3,912,164 |
|
|
|
128,061 |
|
|
4.38 |
% |
|
Sub Debt |
|
|
|
|
106,875 |
|
|
|
7,041 |
|
|
8.81 |
% |
|
|
29,166 |
|
|
|
2,244 |
|
|
10.29 |
% |
|
Borrowings |
|
|
|
|
1,430,508 |
|
|
|
42,330 |
|
|
3.96 |
% |
|
|
1,235,247 |
|
|
|
36,534 |
|
|
3.95 |
% |
|
Total interest-bearing liabilities |
|
|
|
|
6,371,430 |
|
|
|
191,956 |
|
|
4.03 |
% |
|
|
5,176,577 |
|
|
|
166,839 |
|
|
4.31 |
% |
|
Noninterest-bearing deposits |
|
|
|
|
304,684 |
|
|
|
|
|
|
|
214,521 |
|
|
|
|
|
|||||||
Other noninterest-bearing liabilities |
|
|
|
|
57,884 |
|
|
|
|
|
|
|
41,027 |
|
|
|
|
|
|||||||
Total noninterest-bearing liabilities |
|
|
|
|
362,568 |
|
|
|
|
|
|
|
255,548 |
|
|
|
|
|
|||||||
Equity |
|
|
|
|
606,924 |
|
|
|
|
|
|
|
583,427 |
|
|
|
|
|
|||||||
Total Liabilities and Equity |
|
|
|
$ |
7,340,922 |
|
|
|
|
|
|
$ |
6,015,552 |
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net Interest Income |
|
|
|
|
|
$ |
127,351 |
|
|
|
|
|
|
$ |
107,240 |
|
|
|
|||||||
Net Interest Spread (5) |
|
|
|
|
|
|
|
1.88 |
% |
|
|
|
|
|
1.89 |
% |
|||||||||
Net Interest Margin (6) |
|
|
|
|
|
|
|
2.36 |
% |
|
|
|
|
|
2.43 |
% |
|||||||||
(1) |
Loan balance includes loans HFI and loans HFS. Nonaccrual loans are included in total loan balances and no adjustment has been made for these loans in the yield calculation. Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs. |
(2) |
Loan fees of |
(3) |
Average yield based on carrying value and there are no tax-exempt securities in the portfolio. |
(4) |
Noninterest-earning assets includes the allowance for credit losses. |
(5) |
Net interest spread is the average yield on total interest-earning assets minus the average rate on total interest-bearing liabilities. |
(6) |
Net interest margin is annualized net interest income divided by total average interest-earning assets. |
End of Period Loan Balances |
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
Sept 30,
|
|
June 30,
|
|
Sept 30,
|
||||||
|
|
|
|
|
|
|
||||||
Residential: |
|
|
|
|
|
|
||||||
Construction |
|
$ |
6,445 |
|
$ |
8,271 |
|
$ |
18,973 |
|||
All-in-One (AIO) |
|
|
897,609 |
|
|
|
797,232 |
|
|
|
701,580 |
|
Other Consumer/Home Equity |
|
|
45,635 |
|
|
|
48,127 |
|
|
|
56,592 |
|
Residential Mortgage (1) |
|
|
1,622,937 |
|
|
|
1,668,169 |
|
|
|
1,814,623 |
|
Commercial |
|
|
20,418 |
|
|
|
20,438 |
|
|
|
10,581 |
|
MPP |
|
|
4,200,647 |
|
|
|
3,937,921 |
|
|
|
3,364,886 |
|
Total Loans HFI |
|
|
6,793,691 |
|
|
|
6,480,158 |
|
|
|
5,967,235 |
|
Total Loans HFS |
|
|
173,047 |
|
|
|
311,991 |
|
|
|
259,835 |
|
Total Gross Loans (HFI and HFS) |
|
$ |
6,966,738 |
|
|
$ |
6,792,149 |
|
|
$ |
6,227,070 |
|
|
|
|
|
|
|
|
||||||
(1) Residential mortgage loans consist of closed end first liens, closed end second liens, and land development loans. |
||||||||||||
End of Period Deposit Balances |
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
Sept 30,
|
|
June 30,
|
|
Sept 30,
|
||||||
|
|
|
|
|
|
|
||||||
Noninterest-bearing demand |
|
$ |
294,330 |
|
$ |
276,532 |
|
$ |
235,733 |
|||
Interest-bearing demand |
|
|
1,518,425 |
|
|
|
1,359,670 |
|
|
|
1,056,372 |
|
Savings & money market |
|
|
372,406 |
|
|
|
458,947 |
|
|
|
321,077 |
|
Brokered time deposits |
|
|
2,966,267 |
|
|
|
2,743,529 |
|
|
|
2,779,203 |
|
Other time deposits |
|
|
292,331 |
|
|
|
394,637 |
|
|
|
377,252 |
|
Total deposits |
|
$ |
5,443,759 |
|
|
$ |
5,233,315 |
|
|
$ |
4,769,637 |
|
Loan Servicing Fees |
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
(Dollars in thousands) |
|
Sept 30,
|
|
June 30,
|
|
Sept 30,
|
|
Sept 30,
|
|
Sept 30,
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fees on servicing |
|
$ |
2,577 |
|
$ |
2,388 |
|
|
$ |
2,027 |
|
|
$ |
7,191 |
|
$ |
5,556 |
|
||
Change in fair value of MSRs (1) |
|
|
5,012 |
|
|
|
(120 |
) |
|
|
(910 |
) |
|
|
6,214 |
|
|
|
(1,919 |
) |
Total loan servicing fees |
|
$ |
7,589 |
|
|
$ |
2,268 |
|
|
$ |
1,117 |
|
|
$ |
13,405 |
|
|
$ |
3,637 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(1) Includes change in fair value and paid in full MSRs. |
||||||||||||||||||||
Net Gain on Sale of Loans |
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
(Dollars in thousands) |
|
Sept 30,
|
|
June 30,
|
|
Sept 30,
|
|
Sept 30,
|
|
Sept 30,
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Capitalized MSRs |
|
$ |
2,940 |
|
|
$ |
2,750 |
|
|
$ |
1,285 |
|
|
$ |
7,928 |
|
|
$ |
3,254 |
|
Change in fair value of loans (1) |
|
|
(12,778 |
) |
|
|
2,706 |
|
|
|
725 |
|
|
|
(13,596 |
) |
|
|
8,743 |
|
Gain/loss on sale of portfolio loans (2) |
|
|
(43 |
) |
|
|
— |
|
|
|
1,234 |
|
|
|
(43 |
) |
|
|
1,234 |
|
Gain on sale of loans, net (3) |
|
|
12,069 |
|
|
|
11,590 |
|
|
|
17,709 |
|
|
|
41,491 |
|
|
|
45,661 |
|
Total net gain on sale of loans |
|
$ |
2,188 |
|
|
$ |
17,046 |
|
|
$ |
20,953 |
|
|
$ |
35,780 |
|
|
$ |
58,892 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total net gain on sale of loans |
|
$ |
2,188 |
|
|
$ |
17,046 |
|
|
$ |
20,953 |
|
|
$ |
35,780 |
|
|
$ |
58,892 |
|
Remove: change in fair value of loans HFI and LRA |
|
|
9,284 |
|
|
|
(657 |
) |
|
|
(2,229 |
) |
|
|
9,848 |
|
|
|
(7,739 |
) |
Remove: gain/ loss on sale of portfolio loans |
|
|
43 |
|
|
|
— |
|
|
|
(1,234 |
) |
|
|
43 |
|
|
|
(1,234 |
) |
Total net gain on sale of loans, excluding portfolio sales and LRA / HFI fair value adjustments |
|
$ |
11,515 |
|
|
$ |
16,389 |
|
|
$ |
17,490 |
|
|
$ |
45,671 |
|
|
$ |
49,919 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(1) Includes the change in fair value of interest rate locks, loans HFS, and loans HFI. |
||||||||||||||||||||
(2) Includes proceeds from portfolio loans sales, which are netted against any associated changes in fair value of loans to determine total gain or loss on sale. |
||||||||||||||||||||
(3) Includes (a) net premium on sale of loans, (b) loan origination fees, points and costs, (c) provision from investor reserves, (d) gain or loss from forward commitments from hedging, and (e) fair value of LRA. |
||||||||||||||||||||
Salaries and employee benefits |
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
(Dollars in thousands) |
|
Sept 30,
|
|
June 30,
|
|
Sept 30,
|
|
Sept 30,
|
|
Sept 30,
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Salaries and other compensation |
|
$ |
8,735 |
|
|
$ |
8,827 |
|
|
$ |
8,177 |
|
|
$ |
26,134 |
|
|
$ |
23,845 |
|
Salary deferral from loan origination |
|
|
(1,322 |
) |
|
|
(1,203 |
) |
|
|
(1,151 |
) |
|
|
(3,586 |
) |
|
|
(3,110 |
) |
Bonus and incentive compensation |
|
|
3,585 |
|
|
|
4,274 |
|
|
|
5,425 |
|
|
|
12,459 |
|
|
|
12,631 |
|
MPP - variable compensation |
|
|
1,502 |
|
|
|
1,536 |
|
|
|
1,075 |
|
|
|
4,527 |
|
|
|
2,751 |
|
Mortgage production - variable compensation |
|
|
6,411 |
|
|
|
8,259 |
|
|
|
7,578 |
|
|
|
21,711 |
|
|
|
21,365 |
|
Employee benefits |
|
|
2,998 |
|
|
|
3,333 |
|
|
|
3,232 |
|
|
|
10,043 |
|
|
|
9,530 |
|
Total salaries and employee benefits |
|
$ |
21,909 |
|
|
$ |
25,026 |
|
|
$ |
24,336 |
|
|
$ |
71,288 |
|
|
$ |
67,012 |
|
Non-performing Assets |
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
Sept 30,
|
|
June 30,
|
|
Sept 30,
|
||||||
|
|
|
|
|
|
|
||||||
Unguaranteed |
|
$ |
57,770 |
|
|
$ |
54,888 |
|
|
$ |
50,870 |
|
Wholly or partially guaranteed |
|
|
25,164 |
|
|
|
25,073 |
|
|
|
26,568 |
|
Total non-accrual loans |
|
$ |
82,934 |
|
|
$ |
79,961 |
|
|
$ |
77,438 |
|
|
|
|
|
|
|
|
||||||
Unguaranteed |
|
$ |
7,908 |
|
|
$ |
2,132 |
|
|
$ |
5,522 |
|
Wholly or partially guaranteed |
|
|
1,870 |
|
|
|
1,598 |
|
|
|
941 |
|
Total past due loans (90 days or more and still accruing) |
|
$ |
9,778 |
|
|
$ |
3,730 |
|
|
$ |
6,463 |
|
|
|
|
|
|
|
|
||||||
Unguaranteed |
|
$ |
65,678 |
|
|
$ |
57,020 |
|
|
$ |
56,392 |
|
Wholly or partially guaranteed |
|
|
27,034 |
|
|
|
26,671 |
|
|
|
27,509 |
|
Total non-performing loans |
|
$ |
92,712 |
|
|
$ |
83,691 |
|
|
$ |
83,901 |
|
|
|
|
|
|
|
|
||||||
Other real estate owned |
|
$ |
2,823 |
|
|
$ |
2,980 |
|
|
$ |
1,339 |
|
|
|
|
|
|
|
|
||||||
Total non-performing assets |
|
$ |
95,535 |
|
|
$ |
86,671 |
|
|
$ |
85,240 |
|
|
|
|
|
|
|
|
||||||
Total non-performing assets (excl wholly or partially guaranteed) |
|
$ |
68,501 |
|
|
$ |
60,000 |
|
|
$ |
57,731 |
|
|
|
|
|
|
|
|
||||||
Loans past due 31-89 days |
|
$ |
34,341 |
|
|
$ |
40,066 |
|
|
$ |
43,016 |
|
|
|
|
|
|
|
|
||||||
Ratios: |
|
|
|
|
|
|
||||||
Non-accrual loans to total gross loans |
|
|
1.19 |
% |
|
|
1.18 |
% |
|
|
1.24 |
% |
Non-performing loans to total gross loans |
|
|
1.33 |
% |
|
|
1.23 |
% |
|
|
1.35 |
% |
Non-performing assets to total assets |
|
|
1.25 |
% |
|
|
1.15 |
% |
|
|
1.25 |
% |
|
|
|
|
|
|
|
||||||
Ratios excluding loans wholly or partially guaranteed: |
|
|
|
|
|
|
||||||
Non-accrual loans to total gross loans |
|
|
0.83 |
% |
|
|
0.81 |
% |
|
|
0.82 |
% |
Non-performing loans to total gross loans |
|
|
0.94 |
% |
|
|
0.84 |
% |
|
|
0.91 |
% |
Non-performing assets to total assets |
|
|
0.89 |
% |
|
|
0.80 |
% |
|
|
0.85 |
% |
Regulatory Capital Ratios (1) |
|
Sept 30,
|
|
June 30,
|
|
Sept 30,
|
|||
|
|
|
|
|
|
|
|||
Total Capital (to Risk Weighted Assets) |
|
|
|
|
|
|
|||
Consolidated |
|
11.45 |
% |
|
11.62 |
% |
|
11.32 |
% |
Bank |
|
11.11 |
% |
|
11.26 |
% |
|
11.14 |
% |
Tier 1 (Core) Capital (to Risk Weighted Assets) |
|
|
|
|
|
|
|||
Consolidated |
|
9.55 |
% |
|
9.66 |
% |
|
10.72 |
% |
Bank |
|
10.96 |
% |
|
11.10 |
% |
|
10.96 |
% |
CET 1 Capital Ratio (to Risk Weighted Assets) |
|
|
|
|
|
|
|||
Consolidated |
|
9.09 |
% |
|
9.19 |
% |
|
8.96 |
% |
Bank |
|
10.96 |
% |
|
11.10 |
% |
|
10.96 |
% |
Tier 1 Capital (to Average Assets) |
|
|
|
|
|
|
|||
Consolidated |
|
8.30 |
% |
|
8.30 |
% |
|
9.57 |
% |
Bank |
|
9.53 |
% |
|
9.54 |
% |
|
9.79 |
% |
|
|
|
|
|
|
|
|||
(1) The regulatory capital ratios as of September 30, 2026 are estimates, pending completion and filing of the Bank's regulatory reports. |
|||||||||
Non-GAAP Financial Measures
This earnings release contains certain financial measures that are not measures recognized under
The Company believes that non-GAAP financial measures provide useful information to management and investors that is supplementary to its financial condition, results of operations and cash flows computed in accordance with GAAP; however the Company acknowledges that the non-GAAP financial measures have inherent limitations. As such, these disclosures should not be viewed as a substitute for results determined in accordance with GAAP, and these disclosures are not necessarily comparable to non-GAAP financial measures that other companies use.
The Company calculates tangible common equity as stockholders' equity less goodwill and intangible assets (net of deferred tax liability ("DTL")) and preferred stock. The Company calculates tangible book value ("TBV") per share as tangible common equity divided by the number of shares of common stock outstanding at the end of the relevant period. The Company calculates tangible assets as total assets less intangible assets (net of DTL). The Company calculates tangible common equity/tangible assets as tangible common equity divided by tangible assets. The Company calculates return on average tangible common equity as annualized net income available to common stockholders divided by average tangible equity. The most directly comparable GAAP financial measures are outlined in the non-GAAP reconciliation table below.
Non-GAAP Measures Reconciliation |
||||||||||||||||||||
|
|
As of or for the Three Months Ended |
|
As of or for the Nine Months Ended |
||||||||||||||||
(Dollars in thousands) |
|
Sept 30, 2026 |
|
June 30, 2026 |
|
Sept 30, 2025 |
|
Sept 30, 2026 |
|
Sept 30, 2025 |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Stockholders' equity (GAAP) |
|
$ |
624,689 |
|
|
$ |
611,648 |
|
|
$ |
623,525 |
|
|
$ |
624,689 |
|
|
$ |
623,525 |
|
Less: Preferred stock |
|
|
24,979 |
|
|
|
24,979 |
|
|
|
98,734 |
|
|
|
24,979 |
|
|
|
98,734 |
|
Less: Intangible assets, net of DTL |
|
|
809 |
|
|
|
919 |
|
|
|
1,267 |
|
|
|
809 |
|
|
|
1,267 |
|
Tangible common equity |
|
|
598,901 |
|
|
|
585,750 |
|
|
|
523,524 |
|
|
|
598,901 |
|
|
|
523,524 |
|
Common shares at end of period |
|
|
34,581,842 |
|
|
|
34,581,842 |
|
|
|
34,364,659 |
|
|
|
34,581,842 |
|
|
|
34,364,659 |
|
Tangible book value per share |
|
$ |
17.32 |
|
|
$ |
16.94 |
|
|
$ |
15.23 |
|
|
$ |
17.32 |
|
|
$ |
15.23 |
|
Book value per share (GAAP) |
|
$ |
18.06 |
|
|
$ |
17.69 |
|
|
$ |
18.14 |
|
|
$ |
18.06 |
|
|
$ |
18.14 |
|
Total assets (GAAP) |
|
$ |
7,666,612 |
|
|
$ |
7,529,951 |
|
|
$ |
6,839,580 |
|
|
$ |
7,666,612 |
|
|
$ |
6,839,580 |
|
Less: Intangible assets, net of DTL |
|
|
809 |
|
|
|
919 |
|
|
|
1,267 |
|
|
|
809 |
|
|
|
1,267 |
|
Tangible assets |
|
$ |
7,665,803 |
|
|
$ |
7,529,032 |
|
|
$ |
6,838,313 |
|
|
$ |
7,665,803 |
|
|
$ |
6,838,313 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Tangible common equity/tangible assets |
|
|
7.81 |
% |
|
|
7.78 |
% |
|
|
7.66 |
% |
|
|
7.81 |
% |
|
|
7.66 |
% |
Equity to assets (GAAP) |
|
|
8.15 |
% |
|
|
8.12 |
% |
|
|
9.12 |
% |
|
|
8.15 |
% |
|
|
9.12 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income |
|
$ |
14,375 |
|
|
$ |
21,746 |
|
|
$ |
22,173 |
|
|
$ |
58,276 |
|
|
$ |
59,766 |
|
Less: Preferred stock dividends |
|
|
453 |
|
|
|
453 |
|
|
|
2,041 |
|
|
|
1,359 |
|
|
|
6,544 |
|
Net income available to common stockholders |
|
|
13,922 |
|
|
|
21,293 |
|
|
|
20,132 |
|
|
|
56,917 |
|
|
|
53,222 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Annualized net income available to common stockholders |
|
$ |
55,234 |
|
|
$ |
85,406 |
|
|
$ |
79,872 |
|
|
$ |
76,098 |
|
|
$ |
71,158 |
|
Average tangible common equity |
|
|
600,792 |
|
|
|
581,266 |
|
|
|
518,238 |
|
|
|
580,953 |
|
|
|
481,665 |
|
Return on average tangible common equity |
|
|
9.19 |
% |
|
|
14.69 |
% |
|
|
15.41 |
% |
|
|
13.10 |
% |
|
|
14.77 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Annualized net income |
|
$ |
57,031 |
|
|
$ |
87,223 |
|
|
$ |
87,969 |
|
|
$ |
77,915 |
|
|
$ |
79,907 |
|
Average equity |
|
|
626,654 |
|
|
|
607,236 |
|
|
|
618,312 |
|
|
|
606,924 |
|
|
|
583,427 |
|
Return on average equity (GAAP) |
|
|
9.10 |
% |
|
|
14.36 |
% |
|
|
14.23 |
% |
|
|
12.84 |
% |
|
|
13.70 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20261020826020/en/
Investor Contacts:
Kevin Comps, President
616-974-8491 | kevin.comps@northpointe.com
Brad Howes, CFO
616-726-2585 | brad.howes@northpointe.com
Media Contact:
Katie Barnes, LLYC
616-901-6273 | Katie.Barnes@llyc.global
Source: Northpointe Bancshares, Inc.