Home

Banner Corporation Reports Net Income of $45.5 Million, or $1.31 Per Diluted Share, for Second Quarter 2025; Declares Quarterly Cash Dividend of $0.48 Per Share

Banner Corporation (NASDAQ: BANR) (“Banner”), the parent company of Banner Bank, today reported net income of $45.5 million, or $1.31 per diluted share, for the second quarter of 2025, compared to $45.1 million, or $1.30 per diluted share, for the preceding quarter and $39.8 million, or $1.15 per diluted share, for the second quarter of 2024. Net interest income was $144.4 million for the second quarter of 2025, compared to $141.1 million in the preceding quarter and $132.5 million for the second quarter a year ago. The increase in net interest income compared to the preceding quarter reflects an increase in both the yield and average balance of interest-earning assets, partially offset by an increase in funding costs. The increase in net interest income compared to the prior year quarter also reflects an increase in both the yield and average balance of interest-earning assets as well as a decrease in overall funding costs. Second quarter 2025 results included a $4.8 million provision for credit losses, compared to $3.1 million in the preceding quarter and $2.4 million in the second quarter of 2024. Net income was $90.6 million, or $2.61 per diluted share, for the six months ended June 30, 2025, compared to net income of $77.4 million, or $2.24 per diluted share, for the six months ended June 30, 2024. Banner’s results for the six months ended June 30, 2025 include a $7.9 million provision for credit losses, a $3,000 net loss on the sale of securities and a $403,000 net increase in the fair value adjustments on financial instruments carried at fair value, compared to a $2.9 million provision for credit losses, a $5.5 million net loss on the sale of securities and a $1.2 million net decrease in the fair value adjustments on financial instruments carried at fair value during the same period in 2024.

Banner announced that its Board of Directors declared a regular quarterly cash dividend of $0.48 per share payable August 15, 2025, to common shareholders of record on August 5, 2025.

“Banner’s second quarter performance highlights the strength of our super community bank strategy, which focuses on building client relationships, preserving a strong funding base, and delivering exceptional service while sustaining a moderate risk profile,” said Mark Grescovich, President and CEO. “Our earnings for the second quarter of 2025 benefited from solid year over year loan growth as well as higher yields on interest-earning assets. This benefit was partially offset by higher funding costs. The strategic investments we have made continue to enhance our operation and position Banner well for long-term success. Banner’s credit metrics continue to be strong, our reserve for loan losses remains solid, and our capital base continues to be robust. We also continue to benefit from a strong core deposit base, with core deposits representing 89% of total deposits at quarter-end. For 134 years, Banner has upheld its core values and remained committed to doing the right thing for our clients, communities, colleagues, company and shareholders, while delivering strength and consistency through all economic cycles and change events.”

At June 30, 2025, Banner, on a consolidated basis, had $16.44 billion in assets, $11.53 billion in net loans and $13.53 billion in deposits. Banner operates 135 full-service branch offices, including branches located in eight of the top 20 largest western Metropolitan Statistical Areas by population.

Second Quarter 2025 Highlights

  • Net interest margin, on a tax equivalent basis, was 3.92% for both the current and preceding quarters, compared to 3.70% in the second quarter a year ago.
  • Revenue was $162.2 million for the second quarter of 2025, compared to $160.2 million in the preceding quarter and increased 8% from $149.7 million in the second quarter a year ago.
  • Adjusted revenue* (the total of net interest income and total non-interest income adjusted for the net gain or loss on the sale of securities, the net change in valuation of financial instruments, and losses incurred on building and lease exits) was $163.0 million in the second quarter of 2025, compared to $159.9 million in the preceding quarter and increased 8% from $150.5 million in the second quarter a year ago.
  • Net interest income was $144.4 million in the second quarter of 2025, compared to $141.1 million in the preceding quarter and increased 9% from $132.5 million in the second quarter a year ago.
  • Mortgage banking operations revenue was $3.2 million for the second quarter of 2025, compared to $3.1 million in the preceding quarter and $3.0 million in the second quarter a year ago.
  • Return on average assets was 1.13%, compared to 1.15% in the preceding quarter and 1.02% in the second quarter a year ago.
  • Net loans receivable increased 2% to $11.53 billion at June 30, 2025, compared to $11.28 billion at March 31, 2025, and increased 5% compared to $10.99 billion at June 30, 2024.
  • Non-performing assets were $49.8 million, or 0.30% of total assets, at June 30, 2025, compared to $42.7 million, or 0.26% of total assets, at March 31, 2025 and $33.3 million, or 0.21% of total assets, at June 30, 2024.
  • The allowance for credit losses - loans was $160.5 million, or 1.37% of total loans receivable, as of June 30, 2025, compared to $157.3 million, or 1.38% of total loans receivable, as of March 31, 2025 and $152.8 million, or 1.37% of total loans receivable, as of June 30, 2024.
  • Total deposits decreased to $13.53 billion at June 30, 2025, compared to $13.59 billion at March 31, 2025, and increased 3% compared to $13.08 billion at June 30, 2024.
  • Core deposits represented 89% of total deposits at June 30, 2025.
  • Dividends paid to shareholders were $0.48 per share in the quarter ended June 30, 2025.
  • Common shareholders’ equity per share increased 1% to $53.95 at June 30, 2025, compared to $53.16 at the preceding quarter end, and increased 10% from $49.07 at June 30, 2024.
  • Tangible common shareholders’ equity per share* increased 2% to $43.09 at June 30, 2025, compared to $42.27 at the preceding quarter end, and increased 13% from $38.12 at June 30, 2024.

*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.

Income Statement Review

Net interest income was $144.4 million in the second quarter of 2025, compared to $141.1 million in the preceding quarter and $132.5 million in the second quarter a year ago. Net interest margin, on a tax equivalent basis, was 3.92% for both the second quarter of 2025 and the preceding quarter, and increased 22 basis points compared to 3.70% in the second quarter a year ago. Net interest margin for the current quarter benefited from higher yields on interest earning assets.

Interest income was $200.3 million in the second quarter of 2025, compared to $193.9 million in the preceding quarter and $189.1 million in the second quarter a year ago. Average yields on interest-earning assets increased five basis points to 5.40% for the second quarter of 2025, compared to 5.35% for the preceding quarter, and increased 15 basis points compared to 5.25% in the second quarter a year ago, primarily due to increases in average loan yields. Average loan yields increased five basis points to 6.12%, compared to 6.07% in the preceding quarter, and increased 16 basis points compared to 5.96% in the second quarter a year ago. The increase in average loan yields during the current quarter primarily reflects new loans being originated at higher interest rates and adjustable rate loans repricing higher.

Interest expense was $55.9 million in the second quarter of 2025, compared to $52.8 million in the preceding quarter and $56.6 million in the second quarter a year ago. Total deposit costs were 1.47% in both the second quarter of 2025 and the preceding quarter and decreased three basis points compared to 1.50% in the second quarter a year ago. The decrease in deposit costs in the current quarter compared to the same quarter a year ago was primarily due to the interest rate declines in the second half of 2024. The average rate paid on borrowings increased 15 basis points to 4.47% in the second quarter of 2025, compared to 4.32% in the preceding quarter, and decreased compared to 5.07% in the second quarter a year ago, primarily due to the decreases in market interest rates. The total cost of funding liabilities increased five basis points to 1.60% in the second quarter of 2025, compared to 1.55% in the preceding quarter, primarily due to an increase in the average balance of FHLB advances to temporarily fund loan growth, and decreased compared to 1.66% in the second quarter a year ago, primarily due to deposit interest rate declines.

A $4.8 million provision for credit losses was recorded in the current quarter (comprised of a $4.2 million provision for credit losses - loans, a $588,000 provision for credit losses - unfunded loan commitments and a $6,000 provision for credit losses - held-to-maturity debt securities). This compares to a $3.1 million provision for credit losses in the prior quarter (comprised of a $4.5 million provision for credit losses - loans, a $1.4 million recapture of provision for credit losses - unfunded loan commitments and a $10,000 recapture of provision for credit losses - held-to-maturity debt securities) and a $2.4 million provision for credit losses in the second quarter a year ago (comprised of a $2.0 million provision for credit losses - loans, a $430,000 provision for credit losses - unfunded loan commitments and a $14,000 recapture of provision for credit losses - held-to-maturity debt securities). The provision for credit losses recorded in the current quarter primarily reflected loan growth, as well as risk rating migration which impacted the overall estimated reserve requirements.

Total non-interest income was $17.8 million in the second quarter of 2025, compared to $19.1 million in the preceding quarter and $17.2 million in the second quarter a year ago. The decrease in non-interest income during the current quarter compared to the preceding quarter was primarily due to a $1.1 million decrease in miscellaneous income, primarily due to losses incurred on building and lease exits during the current quarter. The increase in non-interest income during the current quarter compared to the prior year quarter was primarily due to a $559,000 decrease in the net loss recognized on the sale of securities and a $278,000 increase in the fair value adjustments on financial instruments carried at fair value during the current quarter, partially offset by the decrease in miscellaneous income. Total non-interest income was $36.9 million for the six months ended June 30, 2025, compared to $28.8 million for the same period a year earlier.

Mortgage banking operations revenue was $3.2 million in the second quarter of 2025, compared to $3.1 million in the preceding quarter and $3.0 million in the second quarter a year ago. The volume of one- to four-family loans sold during the current quarter decreased compared to the preceding quarter and increased compared to the prior year quarter. Home purchase activity accounted for 85% of one- to four-family mortgage loan originations in the second quarter of 2025, 84% in the preceding quarter and 89% in the second quarter of 2024.

Total non-interest expense was $101.3 million in both the second quarter of 2025 and the preceding quarter and was $98.1 million in the second quarter of 2024. Non-interest expense for the current quarter compared to the previous quarter reflects a $629,000 increase in salary and employee benefits, primarily resulting from increased loan commissions and normal salary and wage increases, a $571,000 increase in information and computer data services, primarily due to increases in computer software expenses, and a $497,000 increase in advertising and marketing expenses, primarily due to increases in printed media marketing and community development expenses, offset by a $1.6 million increase in capitalized loan origination costs. In addition, the current quarter included $834,000 of building and lease exit costs. The increase in non-interest expense for the current quarter compared to the same quarter a year ago primarily reflects increases in salary and employee benefits, information and computer data services and professional and legal expenses. For the six months ended June 30, 2025, total non-interest expense was $202.6 million, compared to $195.8 million for the six months ended June 30, 2024. Banner’s efficiency ratio was 62.50% for the second quarter of 2025, compared to 63.21% in the preceding quarter and 65.53% in the same quarter a year ago. Banner’s adjusted efficiency ratio, a non-GAAP financial measure, was 60.28% for the second quarter of 2025, compared to 62.18% in the preceding quarter and 63.60% in the year ago quarter. See, “Additional Financial Information - Non-GAAP Financial Measures” on the final two pages of this press release for a discussion and reconciliation of non-GAAP financial measures.

Balance Sheet Review

Total assets were $16.44 billion at June 30, 2025, up from $16.17 billion at March 31, 2025 and $15.82 billion at June 30, 2024. The increase compared to the prior quarter was primarily due to increases in total loans receivable, partially offset by decreases in securities. Securities and interest-bearing deposits held at other banks totaled $3.29 billion at June 30, 2025, compared to $3.33 billion at March 31, 2025 and $3.27 billion at June 30, 2024. The average effective duration of the securities portfolio was approximately 6.6 years at June 30, 2025, compared to 6.5 years at June 30, 2024.

Total loans receivable were $11.69 billion at June 30, 2025, up from $11.44 billion at March 31, 2025 and $11.14 billion at June 30, 2024. Commercial real estate loans increased 4% to $3.97 billion at June 30, 2025, compared to $3.84 billion at March 31, 2025, and increased 7% compared to $3.72 billion at June 30, 2024. The increase in commercial real estate loans from March 31, 2025 was primarily the result of new loan production and the year over year increase was a combination of both new loan production and the conversion of commercial construction loans to the commercial real estate portfolio upon the completion of the construction phase. Multifamily real estate loans decreased 2% to $860.7 million at June 30, 2025, compared to $877.7 million at March 31, 2025, and increased 20% compared to $717.1 million at June 30, 2024. The increase from June 30, 2024 was primarily the result of the conversion of multifamily construction loans to the multifamily portfolio upon the completion of the construction phase. Commercial business loans increased 3% to $2.47 billion at June 30, 2025, compared to $2.41 billion at March 31, 2025 and increased 4% compared to $2.37 billion at June 30, 2024, primarily due to new loan production.

Loans held for sale were $37.7 million at June 30, 2025, compared to $24.5 million at March 31, 2025 and $13.4 million at June 30, 2024. One- to four- family residential mortgage held for sale loans sold in the current quarter totaled $104.6 million, compared to $108.1 million in the preceding quarter and $94.9 million in the second quarter a year ago. The increase in loans held for sale compared to the preceding and prior year quarters was primarily the result of increased originations of one- to four- family residential mortgage loans held for sale, with originations outpacing loan sales during the quarter.

Total deposits were $13.53 billion at June 30, 2025, compared to $13.59 billion at March 31, 2025 and $13.08 billion a year ago. Core deposits decreased to $12.05 billion at June 30, 2025, compared to $12.09 billion at March 31, 2025, and increased 4% compared to $11.55 billion at June 30, 2024. The increase compared to the prior year quarter primarily reflects increases in interest-bearing transaction and savings accounts. Core deposits were 89% of total deposits at both June 30, 2025 and March 31, 2025, compared to 88% at June 30, 2024. Certificates of deposit decreased to $1.48 billion at June 30, 2025, compared to $1.50 billion at March 31, 2025, and decreased 3% from $1.53 billion a year earlier. The decreases were principally due to decreases in brokered deposits.

FHLB advances were $565.0 million at June 30, 2025, compared to $168.0 million at March 31, 2025 and $398.0 million a year ago. The increase in FHLB advances were primarily used to fund loan growth. At June 30, 2025, off-balance sheet liquidity included additional borrowing capacity of $2.74 billion at the FHLB and $1.62 billion at the Federal Reserve, as well as federal funds line of credit agreements with other financial institutions of $125.0 million.

The balance of our outstanding subordinated debt was paid off during the second quarter of 2025. Subordinated notes, net of issuance costs, were $80.4 million at March 31, 2025, and $89.6 million at June 30, 2024.

At June 30, 2025, total common shareholders’ equity was $1.87 billion or 11.35% of total assets, compared to $1.83 billion or 11.34% of total assets at March 31, 2025, and $1.69 billion or 10.69% of total assets at June 30, 2024. The increase at June 30, 2025 compared to March 31, 2025 was due to a $28.7 million increase in retained earnings resulting from $45.5 million in net income, partially offset by the accrual of $16.8 million of cash dividends during the second quarter of 2025. At June 30, 2025, tangible common shareholders’ equity, a non-GAAP financial measure, was $1.49 billion, or 9.28% of tangible assets, compared to $1.46 billion, or 9.23% of tangible assets, at March 31, 2025, and $1.31 billion, or 8.51% of tangible assets, a year ago. 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.

Banner and Banner Bank continue to maintain capital levels in excess of the requirements to be categorized as “well-capitalized.” At June 30, 2025, Banner’s estimated common equity Tier 1 capital ratio was 12.63%, its estimated Tier 1 leverage capital to average assets ratio was 11.29%, and its estimated total capital to risk-weighted assets ratio was 14.51%. These regulatory capital ratios are estimates, pending completion and filing of Banner’s regulatory reports.

Credit Quality

The allowance for credit losses - loans was $160.5 million, or 1.37% of total loans receivable and 373% of non-performing loans, at June 30, 2025, compared to $157.3 million, or 1.38% of total loans receivable and 404% of non-performing loans, at March 31, 2025, and $152.8 million, or 1.37% of total loans receivable and 498% of non-performing loans, at June 30, 2024. In addition to the allowance for credit losses - loans, Banner maintains an allowance for credit losses - unfunded loan commitments, which was $12.8 million at June 30, 2025, compared to $12.2 million at March 31, 2025, and $14.0 million at June 30, 2024. Net loan charge-offs totaled $1.0 million in the second quarter of 2025, compared to net loan charge-offs of $2.7 million and $245,000 in the in the preceding quarter and second quarter a year ago, respectively. Non-performing loans were $43.0 million at June 30, 2025, compared to $39.0 million at March 31, 2025, and $30.7 million a year ago. Substandard loans were $189.5 million as of June 30, 2025, compared to $197.8 million as of March 31, 2025 and $122.0 million a year ago. Total non-performing assets were $49.8 million, or 0.30% of total assets, at June 30, 2025, compared to $42.7 million, or 0.26% of total assets, at March 31, 2025, and $33.3 million, or 0.21% of total assets, a year ago.

Conference Call

Banner will host a conference call on Thursday, July 17, 2025, at 8:00 a.m. PDT, to discuss its second quarter results. Interested investors may listen to the call live at www.bannerbank.com. Investment professionals are invited to dial (833) 470-1428 using access code 859937 to participate in the call. A replay of the call will be available at www.bannerbank.com.

About the Company

Banner Corporation is a $16.44 billion bank holding company operating a commercial bank in four Western states through a network of branches offering a full range of deposit services and business, commercial real estate, construction, residential, agricultural and consumer loans. Visit Banner Bank on the Web at www.bannerbank.com.

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 and the duration 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 Eastern Europe, the Middle East, and Asia, or the imposition of new or increased tariffs and trade restrictions, which may disrupt financial markets, global supply chains, energy prices, or economic activity in specific industry sectors, including, but not limited to, agriculture-based lending; (5) the effects of a federal government shutdown, debt ceiling standoff, or other fiscal policy uncertainty; (6) the impact of bank failures or adverse developments at other banks and related negative press about the banking industry in general on investor and depositor sentiment; (7) expectations regarding key growth initiatives and strategic priorities; (8) credit risks from lending activities, including changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for credit losses, which could necessitate additional provisions for credit losses, resulting both from loans originated and loans acquired from other financial institutions; (9) results of examinations by regulatory authorities, which could result in the imposition of penalties, required changes to our business practices, or additional reserves; (10) competitive pressures among depository and non-depository institutions affecting pricing, market share or product offerings; (11) fluctuations in real estate values; (12) the ability to adapt to rapid technological changes, including advancements in artificial intelligence, digital banking, and cybersecurity; (13) vulnerabilities in information systems or third-party service providers, including disruptions, breaches, or attacks; (14) market volatility or deterioration in capital markets affecting liquidity, valuations, or investor confidence; (15) the costs, effects and outcomes of litigation or other legal proceedings involving the Company; (16) legislation or regulatory changes, including but not limited to shifts in capital requirements, banking regulation, tax laws, or consumer protection laws; (17) climate-related risks and natural disasters, which may affect loan collateral, operations, or compliance obligations; (18) changes in accounting principles, policies or guidelines; (19) the impact of future acquisitions or business combinations, including related goodwill impairment risks and integration challenges; (20) effects of critical accounting policies and judgments, including the use of estimates in determining fair value of certain of our assets, which estimates may prove to be incorrect and result in significant declines in valuation; (21) other economic, competitive, governmental, regulatory, and technological factors affecting our operations, pricing, products and services; and (22) other risks detailed from time to time in Banner’s other reports filed with and furnished to the Securities and Exchange Commission including Banner’s Quarterly Reports on Form 10-Q and Annual Reports on Form 10-K.

RESULTS OF OPERATIONS

 

Quarters Ended

 

Six Months Ended

(in thousands except shares and per share data)

 

Jun 30, 2025

 

Mar 31, 2025

 

Jun 30, 2024

 

Jun 30, 2025

 

Jun 30, 2024

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

Loans receivable

 

$

175,373

 

 

$

168,677

 

 

$

161,191

 

 

$

344,050

 

 

$

317,666

 

Mortgage-backed securities

 

 

15,416

 

 

 

15,744

 

 

 

16,708

 

 

 

31,160

 

 

 

33,642

 

Securities and cash equivalents

 

 

9,470

 

 

 

9,447

 

 

 

11,239

 

 

 

18,917

 

 

 

22,518

 

Total interest income

 

 

200,259

 

 

 

193,868

 

 

 

189,138

 

 

 

394,127

 

 

 

373,826

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

49,316

 

 

 

48,737

 

 

 

48,850

 

 

 

98,053

 

 

 

93,463

 

Federal Home Loan Bank (FHLB) advances

 

 

3,370

 

 

 

860

 

 

 

3,621

 

 

 

4,230

 

 

 

6,593

 

Other borrowings

 

 

675

 

 

 

694

 

 

 

1,160

 

 

 

1,369

 

 

 

2,335

 

Subordinated debt

 

 

2,499

 

 

 

2,494

 

 

 

2,961

 

 

 

4,993

 

 

 

5,930

 

Total interest expense

 

 

55,860

 

 

 

52,785

 

 

 

56,592

 

 

 

108,645

 

 

 

108,321

 

Net interest income

 

 

144,399

 

 

 

141,083

 

 

 

132,546

 

 

 

285,482

 

 

 

265,505

 

PROVISION FOR CREDIT LOSSES

 

 

4,795

 

 

 

3,139

 

 

 

2,369

 

 

 

7,934

 

 

 

2,889

 

Net interest income after provision for credit losses

 

 

139,604

 

 

 

137,944

 

 

 

130,177

 

 

 

277,548

 

 

 

262,616

 

NON-INTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

Deposit fees and other service charges

 

 

10,835

 

 

 

10,769

 

 

 

10,590

 

 

 

21,604

 

 

 

21,612

 

Mortgage banking operations

 

 

3,226

 

 

 

3,103

 

 

 

3,006

 

 

 

6,329

 

 

 

5,341

 

Bank-owned life insurance

 

 

2,384

 

 

 

2,575

 

 

 

2,367

 

 

 

4,959

 

 

 

4,604

 

Miscellaneous

 

 

1,221

 

 

 

2,346

 

 

 

1,988

 

 

 

3,567

 

 

 

3,880

 

 

 

 

17,666

 

 

 

18,793

 

 

 

17,951

 

 

 

36,459

 

 

 

35,437

 

Net loss on sale of securities

 

 

(3

)

 

 

 

 

 

(562

)

 

 

(3

)

 

 

(5,465

)

Net change in valuation of financial instruments carried at fair value

 

 

88

 

 

 

315

 

 

 

(190

)

 

 

403

 

 

 

(1,182

)

Total non-interest income

 

 

17,751

 

 

 

19,108

 

 

 

17,199

 

 

 

36,859

 

 

 

28,790

 

NON-INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

Salary and employee benefits

 

 

65,486

 

 

 

64,857

 

 

 

63,831

 

 

 

130,343

 

 

 

126,200

 

Less capitalized loan origination costs

 

 

(4,924

)

 

 

(3,330

)

 

 

(4,639

)

 

 

(8,254

)

 

 

(8,315

)

Occupancy and equipment

 

 

12,256

 

 

 

12,097

 

 

 

12,128

 

 

 

24,353

 

 

 

24,590

 

Information and computer data services

 

 

8,199

 

 

 

7,628

 

 

 

7,240

 

 

 

15,827

 

 

 

14,560

 

Payment and card processing services

 

 

5,899

 

 

 

5,750

 

 

 

5,691

 

 

 

11,649

 

 

 

11,401

 

Professional and legal expenses

 

 

2,271

 

 

 

2,430

 

 

 

1,201

 

 

 

4,701

 

 

 

2,731

 

Advertising and marketing

 

 

1,087

 

 

 

590

 

 

 

1,198

 

 

 

1,677

 

 

 

2,277

 

Deposit insurance

 

 

2,800

 

 

 

2,797

 

 

 

2,858

 

 

 

5,597

 

 

 

5,667

 

State and municipal business and use taxes

 

 

1,416

 

 

 

1,454

 

 

 

1,394

 

 

 

2,870

 

 

 

2,698

 

Real estate operations, net

 

 

392

 

 

 

(61

)

 

 

297

 

 

 

331

 

 

 

77

 

Amortization of core deposit intangibles

 

 

455

 

 

 

456

 

 

 

724

 

 

 

911

 

 

 

1,447

 

Miscellaneous

 

 

6,011

 

 

 

6,591

 

 

 

6,205

 

 

 

12,602

 

 

 

12,436

 

Total non-interest expense

 

 

101,348

 

 

 

101,259

 

 

 

98,128

 

 

 

202,607

 

 

 

195,769

 

Income before provision for income taxes

 

 

56,007

 

 

 

55,793

 

 

 

49,248

 

 

 

111,800

 

 

 

95,637

 

PROVISION FOR INCOME TAXES

 

 

10,511

 

 

 

10,658

 

 

 

9,453

 

 

 

21,169

 

 

 

18,283

 

NET INCOME

 

$

45,496

 

 

$

45,135

 

 

$

39,795

 

 

$

90,631

 

 

$

77,354

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.31

 

 

$

1.31

 

 

$

1.15

 

 

$

2.62

 

 

$

2.25

 

Diluted

 

$

1.31

 

 

$

1.30

 

 

$

1.15

 

 

$

2.61

 

 

$

2.24

 

Cumulative dividends declared per common share

 

$

0.48

 

 

$

0.48

 

 

$

0.48

 

 

$

0.96

 

 

$

0.96

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

Basic

 

 

34,627,433

 

 

 

34,509,815

 

 

 

34,488,163

 

 

 

34,568,948

 

 

 

34,439,863

 

Diluted

 

 

34,738,948

 

 

 

34,778,687

 

 

 

34,537,012

 

 

 

34,761,044

 

 

 

34,539,620

 

Increase in common shares outstanding

 

 

94,022

 

 

 

30,140

 

 

 

60,531

 

 

 

124,162

 

 

 

107,383

 

FINANCIAL CONDITION

 

 

 

 

 

 

 

 

 

Percentage Change

(in thousands except shares and per share data)

 

Jun 30, 2025

 

Mar 31, 2025

 

Dec 31, 2024

 

Jun 30, 2024

 

Prior Qtr

 

Prior Yr Qtr

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

239,339

 

 

$

213,574

 

 

$

203,402

 

 

$

195,163

 

 

12

%

 

23

%

Interest-bearing deposits

 

 

244,009

 

 

 

228,371

 

 

 

298,456

 

 

 

52,295

 

 

7

%

 

367

%

Total cash and cash equivalents

 

 

483,348

 

 

 

441,945

 

 

 

501,858

 

 

 

247,458

 

 

9

%

 

95

%

Securities - available for sale, amortized cost $2,372,331, $2,426,395, $2,460,262 and $2,572,544, respectively

 

 

2,064,581

 

 

 

2,108,945

 

 

 

2,104,511

 

 

 

2,197,693

 

 

(2

)%

 

(6

)%

Securities - held to maturity, fair value $801,838, $819,261, $825,528 and $852,709, respectively

 

 

981,312

 

 

 

991,796

 

 

 

1,001,564

 

 

 

1,023,028

 

 

(1

)%

 

(4

)%

Total securities

 

 

3,045,893

 

 

 

3,100,741

 

 

 

3,106,075

 

 

 

3,220,721

 

 

(2

)%

 

(5

)%

FHLB stock

 

 

35,151

 

 

 

17,286

 

 

 

22,451

 

 

 

27,311

 

 

103

%

 

29

%

Loans held for sale

 

 

37,651

 

 

 

24,536

 

 

 

32,021

 

 

 

13,421

 

 

53

%

 

181

%

Loans receivable

 

 

11,690,373

 

 

 

11,438,796

 

 

 

11,354,656

 

 

 

11,143,848

 

 

2

%

 

5

%

Allowance for credit losses – loans

 

 

(160,501

)

 

 

(157,323

)

 

 

(155,521

)

 

 

(152,848

)

 

2

%

 

5

%

Net loans receivable

 

 

11,529,872

 

 

 

11,281,473

 

 

 

11,199,135

 

 

 

10,991,000

 

 

2

%

 

5

%

Accrued interest receivable

 

 

64,729

 

 

 

63,987

 

 

 

60,885

 

 

 

67,520

 

 

1

%

 

(4

)%

Property and equipment, net

 

 

117,175

 

 

 

119,649

 

 

 

124,589

 

 

 

126,465

 

 

(2

)%

 

(7

)%

Goodwill

 

 

373,121

 

 

 

373,121

 

 

 

373,121

 

 

 

373,121

 

 

%

 

%

Other intangibles, net

 

 

2,147

 

 

 

2,602

 

 

 

3,058

 

 

 

4,237

 

 

(17

)%

 

(49

)%

Bank-owned life insurance

 

 

316,365

 

 

 

313,942

 

 

 

312,549

 

 

 

307,948

 

 

1

%

 

3

%

Operating lease right-of-use assets

 

 

38,754

 

 

 

37,134

 

 

 

39,998

 

 

 

39,628

 

 

4

%

 

(2

)%

Other assets

 

 

392,963

 

 

 

394,396

 

 

 

424,297

 

 

 

397,364

 

 

%

 

(1

)%

Total assets

 

$

16,437,169

 

 

$

16,170,812

 

 

$

16,200,037

 

 

$

15,816,194

 

 

2

%

 

4

%

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing

 

$

4,504,491

 

 

$

4,571,598

 

 

$

4,591,543

 

 

$

4,537,803

 

 

(1

)%

 

(1

)%

Interest-bearing transaction and savings accounts

 

 

7,545,028

 

 

 

7,517,617

 

 

 

7,423,183

 

 

 

7,016,327

 

 

%

 

8

%

Interest-bearing certificates

 

 

1,477,772

 

 

 

1,504,050

 

 

 

1,499,672

 

 

 

1,525,133

 

 

(2

)%

 

(3

)%

Total deposits

 

 

13,527,291

 

 

 

13,593,265

 

 

 

13,514,398

 

 

 

13,079,263

 

 

%

 

3

%

Advances from FHLB

 

 

565,000

 

 

 

168,000

 

 

 

290,000

 

 

 

398,000

 

 

236

%

 

42

%

Other borrowings

 

 

117,112

 

 

 

130,588

 

 

 

125,257

 

 

 

165,956

 

 

(10

)%

 

(29

)%

Subordinated notes, net

 

 

 

 

 

80,389

 

 

 

80,278

 

 

 

89,561

 

 

(100

)%

 

(100

)%

Junior subordinated debentures at fair value

 

 

73,366

 

 

 

67,711

 

 

 

67,477

 

 

 

66,831

 

 

8

%

 

10

%

Operating lease liabilities

 

 

41,696

 

 

 

40,466

 

 

 

43,472

 

 

 

44,056

 

 

3

%

 

(5

)%

Accrued expenses and other liabilities

 

 

200,194

 

 

 

210,771

 

 

 

258,070

 

 

 

235,515

 

 

(5

)%

 

(15

)%

Deferred compensation

 

 

46,846

 

 

 

46,169

 

 

 

46,759

 

 

 

46,246

 

 

1

%

 

1

%

Total liabilities

 

 

14,571,505

 

 

 

14,337,359

 

 

 

14,425,711

 

 

 

14,125,428

 

 

2

%

 

3

%

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

1,309,004

 

 

 

1,308,967

 

 

 

1,307,509

 

 

 

1,302,236

 

 

%

 

1

%

Retained earnings

 

 

801,082

 

 

 

772,412

 

 

 

744,091

 

 

 

686,079

 

 

4

%

 

17

%

Accumulated other comprehensive loss

 

 

(244,422

)

 

 

(247,926

)

 

 

(277,274

)

 

 

(297,549

)

 

(1

)%

 

(18

)%

Total shareholders’ equity

 

 

1,865,664

 

 

 

1,833,453

 

 

 

1,774,326

 

 

 

1,690,766

 

 

2

%

 

10

%

Total liabilities and shareholders’ equity

 

$

16,437,169

 

 

$

16,170,812

 

 

$

16,200,037

 

 

$

15,816,194

 

 

2

%

 

4

%

Common Shares Issued:

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding at end of period

 

 

34,583,994

 

 

 

34,489,972

 

 

 

34,459,832

 

 

 

34,455,752

 

 

 

 

 

Common shareholders’ equity per share (1)

 

$

53.95

 

 

$

53.16

 

 

$

51.49

 

 

$

49.07

 

 

 

 

 

Common shareholders’ tangible equity per share (1) (2)

 

$

43.09

 

 

$

42.27

 

 

$

40.57

 

 

$

38.12

 

 

 

 

 

Common shareholders’ equity to total assets

 

 

11.35

%

 

 

11.34

%

 

 

10.95

%

 

 

10.69

%

 

 

 

 

Common shareholders’ tangible equity to tangible assets (2)

 

 

9.28

%

 

 

9.23

%

 

 

8.84

%

 

 

8.51

%

 

 

 

 

Consolidated Tier 1 leverage capital ratio

 

 

11.29

%

 

 

11.22

%

 

 

11.05

%

 

 

10.80

%

 

 

 

 

(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

 

 

Jun 30, 2025

 

Mar 31, 2025

 

Dec 31, 2024

 

Jun 30, 2024

 

Prior Qtr

 

Prior Yr Qtr

Commercial real estate (CRE):

 

 

 

 

 

 

 

 

 

 

 

 

Owner-occupied

 

$

1,125,249

 

 

$

1,020,829

 

 

$

1,027,426

 

 

$

950,922

 

 

10

%

 

18

%

Investment properties

 

 

1,625,001

 

 

 

1,598,387

 

 

 

1,623,672

 

 

 

1,536,142

 

 

2

%

 

6

%

Small balance CRE

 

 

1,223,477

 

 

 

1,217,458

 

 

 

1,213,792

 

 

 

1,234,302

 

 

%

 

(1

)%

Multifamily real estate

 

 

860,700

 

 

 

877,716

 

 

 

894,425

 

 

 

717,089

 

 

(2

)%

 

20

%

Construction, land and land development:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial construction

 

 

159,222

 

 

 

146,467

 

 

 

122,362

 

 

 

173,296

 

 

9

%

 

(8

)%

Multifamily construction

 

 

568,058

 

 

 

618,942

 

 

 

513,706

 

 

 

663,989

 

 

(8

)%

 

(14

)%

One- to four-family construction

 

 

551,806

 

 

 

504,265

 

 

 

514,220

 

 

 

490,237

 

 

9

%

 

13

%

Land and land development

 

 

417,474

 

 

 

396,009

 

 

 

369,663

 

 

 

352,184

 

 

5

%

 

19

%

Commercial business:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

 

1,318,483

 

 

 

1,283,754

 

 

 

1,318,333

 

 

 

1,298,134

 

 

3

%

 

2

%

Small business scored

 

 

1,152,531

 

 

 

1,122,550

 

 

 

1,104,117

 

 

 

1,074,465

 

 

3

%

 

7

%

Agricultural business, including secured by farmland:

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural business, including secured by farmland

 

 

345,742

 

 

 

334,899

 

 

 

340,280

 

 

 

334,583

 

 

3

%

 

3

%

One- to four-family residential

 

 

1,610,133

 

 

 

1,600,283

 

 

 

1,591,260

 

 

 

1,603,266

 

 

1

%

 

%

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

Consumer—home equity revolving lines of credit

 

 

639,757

 

 

 

620,483

 

 

 

625,680

 

 

 

611,739

 

 

3

%

 

5

%

Consumer—other

 

 

92,740

 

 

 

96,754

 

 

 

95,720

 

 

 

103,500

 

 

(4

)%

 

(10

)%

Total loans receivable

 

$

11,690,373

 

 

$

11,438,796

 

 

$

11,354,656

 

 

$

11,143,848

 

 

2

%

 

5

%

Loans 30 - 89 days past due and on accrual

 

$

10,786

 

 

$

37,339

 

 

$

26,824

 

 

$

11,850

 

 

 

 

 

Total delinquent loans (including loans on non-accrual), net

 

$

47,764

 

 

$

71,927

 

 

$

55,432

 

 

$

32,081

 

 

 

 

 

Total delinquent loans / Total loans receivable

 

 

0.41

%

 

 

0.63

%

 

 

0.49

%

 

 

0.29

%

 

 

 

 

LOANS BY GEOGRAPHIC LOCATION

 

 

 

 

 

 

 

 

 

 

 

Percentage Change

 

 

Jun 30, 2025

 

Mar 31, 2025

 

Dec 31, 2024

 

Jun 30, 2024

 

Prior Qtr

 

Prior Yr Qtr

 

 

Amount

 

Percentage

 

Amount

 

Amount

 

Amount

 

 

 

 

Washington

 

$

5,438,285

 

47

%

 

$

5,260,906

 

$

5,245,886

 

$

5,182,378

 

3

%

 

5

%

California

 

 

3,010,678

 

26

%

 

 

2,927,835

 

 

2,861,435

 

 

2,787,190

 

3

%

 

8

%

Oregon

 

 

2,141,185

 

17

%

 

 

2,122,953

 

 

2,113,229

 

 

2,072,153

 

1

%

 

3

%

Idaho

 

 

671,217

 

6

%

 

 

665,625

 

 

665,158

 

 

641,209

 

1

%

 

5

%

Utah

 

 

70,474

 

1

%

 

 

88,858

 

 

82,459

 

 

80,295

 

(21

)%

 

(12

)%

Other

 

 

358,534

 

3

%

 

 

372,619

 

 

386,489

 

 

380,623

 

(4

)%

 

(6

)%

Total loans receivable

 

$

11,690,373

 

100

%

 

$

11,438,796

 

$

11,354,656

 

$

11,143,848

 

2

%

 

5

%

ADDITIONAL FINANCIAL INFORMATION

(dollars in thousands)

 

LOAN ORIGINATIONS

Quarters Ended

 

Jun 30, 2025

 

Mar 31, 2025

 

Jun 30, 2024

Commercial real estate

$

216,189

 

$

37,041

 

$

102,258

Multifamily real estate

 

13,065

 

 

9,555

 

 

2,774

Construction and land

 

411,210

 

 

287,565

 

 

546,675

Commercial business

 

203,656

 

 

103,739

 

 

167,168

Agricultural business

 

14,414

 

 

12,765

 

 

22,255

One-to four-family residential

 

5,491

 

 

5,139

 

 

34,498

Consumer

 

102,600

 

 

80,030

 

 

120,470

Total loan originations (excluding loans held for sale)

$

966,625

 

$

535,834

 

$

996,098

ADDITIONAL FINANCIAL INFORMATION

 

 

 

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

CHANGE IN THE ALLOWANCE FOR CREDIT LOSSES – LOANS

 

Quarters Ended

 

 

Jun 30, 2025

 

Mar 31, 2025

 

Jun 30, 2024

Balance, beginning of period

 

$

157,323

 

 

$

155,521

 

 

$

151,140

 

Provision for credit losses – loans

 

 

4,201

 

 

 

4,549

 

 

 

1,953

 

Recoveries of loans previously charged off:

 

 

 

 

 

 

Commercial real estate

 

 

53

 

 

 

57

 

 

 

98

 

One- to four-family real estate

 

 

58

 

 

 

188

 

 

 

17

 

Commercial business

 

 

361

 

 

 

557

 

 

 

324

 

Agricultural business, including secured by farmland

 

 

1

 

 

 

10

 

 

 

195

 

Consumer

 

 

168

 

 

 

119

 

 

 

112

 

 

 

 

641

 

 

 

931

 

 

 

746

 

Loans charged off:

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

(347

)

Construction and land

 

 

 

 

 

 

 

 

 

One- to four-family real estate

 

 

 

 

 

(13

)

 

 

 

Commercial business

 

 

(892

)

 

 

(3,301

)

 

 

(137

)

Agricultural business, including secured by farmland

 

 

(362

)

 

 

 

 

 

 

Consumer

 

 

(410

)

 

 

(364

)

 

 

(507

)

 

 

 

(1,664

)

 

 

(3,678

)

 

 

(991

)

Net charge-offs

 

 

(1,023

)

 

 

(2,747

)

 

 

(245

)

Balance, end of period

 

$

160,501

 

 

$

157,323

 

 

$

152,848

 

Net (charge-offs) recoveries / Average loans receivable

 

 

(0.009

)%

 

 

(0.024

)%

 

 

(0.002

)%

ALLOCATION OF ALLOWANCE FOR CREDIT LOSSES – LOANS

 

Jun 30, 2025

 

Mar 31, 2025

 

Dec 31, 2024

 

Jun 30, 2024

Commercial real estate

 

$

41,036

 

 

$

40,076

 

 

$

40,830

 

 

$

39,064

 

Multifamily real estate

 

 

9,918

 

 

 

10,109

 

 

 

10,308

 

 

 

8,253

 

Construction and land

 

 

34,124

 

 

 

32,042

 

 

 

29,038

 

 

 

31,597

 

One- to four-family real estate

 

 

20,917

 

 

 

20,752

 

 

 

20,807

 

 

 

20,906

 

Commercial business

 

 

38,591

 

 

 

38,665

 

 

 

38,611

 

 

 

38,835

 

Agricultural business, including secured by farmland

 

 

6,216

 

 

 

5,641

 

 

 

5,727

 

 

 

4,045

 

Consumer

 

 

9,699

 

 

 

10,038

 

 

 

10,200

 

 

 

10,148

 

Total allowance for credit losses – loans

 

$

160,501

 

 

$

157,323

 

 

$

155,521

 

 

$

152,848

 

Allowance for credit losses - loans / Total loans receivable

 

 

1.37

%

 

 

1.38

%

 

 

1.37

%

 

 

1.37

%

Allowance for credit losses - loans / Non-performing loans

 

 

373

%

 

 

404

%

 

 

421

%

 

 

498

%

CHANGE IN THE ALLOWANCE FOR CREDIT LOSSES - UNFUNDED LOAN COMMITMENTS

 

Quarters Ended

 

 

Jun 30, 2025

 

Mar 31, 2025

 

Jun 30, 2024

Balance, beginning of period

 

$

12,162

 

$

13,562

 

 

$

13,597

Provision (recapture) for credit losses - unfunded loan commitments

 

 

588

 

 

(1,400

)

 

 

430

Balance, end of period

 

$

12,750

 

$

12,162

 

 

$

14,027

ADDITIONAL FINANCIAL INFORMATION

 

 

 

 

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-PERFORMING ASSETS

Jun 30, 2025

 

Mar 31, 2025

 

Dec 31, 2024

 

Jun 30, 2024

Loans on non-accrual status:

 

 

 

 

 

 

 

Secured by real estate:

 

 

 

 

 

 

 

Commercial

$

10

 

 

$

2,182

 

 

$

2,186

 

 

$

2,326

 

Construction and land

 

4,369

 

 

 

4,359

 

 

 

3,963

 

 

 

3,999

 

One- to four-family

 

15,480

 

 

 

10,448

 

 

 

10,016

 

 

 

8,184

 

Commercial business

 

6,647

 

 

 

6,425

 

 

 

7,067

 

 

 

8,694

 

Agricultural business, including secured by farmland

 

8,690

 

 

 

10,301

 

 

 

8,485

 

 

 

1,586

 

Consumer

 

4,802

 

 

 

4,874

 

 

 

4,835

 

 

 

3,380

 

 

 

39,998

 

 

 

38,589

 

 

 

36,552

 

 

 

28,169

 

Loans more than 90 days delinquent, still on accrual:

 

 

 

 

 

 

 

Secured by real estate:

 

 

 

 

 

 

 

One- to four-family

 

2,896

 

 

 

9

 

 

 

369

 

 

 

1,861

 

Commercial business

 

 

 

 

206

 

 

 

 

 

 

 

Consumer

 

80

 

 

 

155

 

 

 

35

 

 

 

692

 

 

 

2,976

 

 

 

370

 

 

 

404

 

 

 

2,553

 

Total non-performing loans

 

42,974

 

 

 

38,959

 

 

 

36,956

 

 

 

30,722

 

REO

 

6,801

 

 

 

3,468

 

 

 

2,367

 

 

 

2,564

 

Other repossessed assets

 

 

 

 

300

 

 

 

300

 

 

 

 

Total non-performing assets

$

49,775

 

 

$

42,727

 

 

$

39,623

 

 

$

33,286

 

Total non-performing assets to total assets

 

0.30

%

 

 

0.26

%

 

 

0.24

%

 

 

0.21

%

LOANS BY CREDIT RISK RATING

Jun 30, 2025

 

Mar 31, 2025

 

Dec 31, 2024

 

Jun 30, 2024

Pass

$

11,432,456

 

$

11,207,852

 

$

11,118,744

 

$

10,971,850

Special Mention

 

68,372

 

 

33,133

 

 

43,451

 

 

50,027

Substandard

 

189,545

 

 

197,811

 

 

192,461

 

 

121,971

Total

$

11,690,373

 

$

11,438,796

 

$

11,354,656

 

$

11,143,848

ADDITIONAL FINANCIAL INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DEPOSIT COMPOSITION

 

 

 

 

 

 

 

 

 

Percentage Change

 

 

Jun 30, 2025

 

Mar 31, 2025

 

Dec 31, 2024

 

Jun 30, 2024

 

Prior Qtr

 

Prior Yr Qtr

Non-interest-bearing

 

$

4,504,491

 

$

4,571,598

 

$

4,591,543

 

$

4,537,803

 

(1

)%

 

(1

)%

Interest-bearing checking

 

 

2,534,900

 

 

2,431,279

 

 

2,393,864

 

 

2,208,742

 

4

%

 

15

%

Regular savings accounts

 

 

3,538,372

 

 

3,542,005

 

 

3,478,423

 

 

3,192,036

 

%

 

11

%

Money market accounts

 

 

1,471,756

 

 

1,544,333

 

 

1,550,896

 

 

1,615,549

 

(5

)%

 

(9

)%

Total interest-bearing transaction and savings accounts

 

 

7,545,028

 

 

7,517,617

 

 

7,423,183

 

 

7,016,327

 

%

 

8

%

Total core deposits

 

 

12,049,519

 

 

12,089,215

 

 

12,014,726

 

 

11,554,130

 

%

 

4

%

Interest-bearing certificates

 

 

1,477,772

 

 

1,504,050

 

 

1,499,672

 

 

1,525,133

 

(2

)%

 

(3

)%

Total deposits

 

$

13,527,291

 

$

13,593,265

 

$

13,514,398

 

$

13,079,263

 

%

 

3

%

GEOGRAPHIC CONCENTRATION OF DEPOSITS

 

Jun 30, 2025

 

Mar 31, 2025

 

Dec 31, 2024

 

Jun 30, 2024

 

Percentage Change

 

 

Amount

 

Percentage

 

Amount

 

Amount

 

Amount

 

Prior Qtr

 

Prior Yr Qtr

Washington

 

$

7,334,391

 

55

%

 

$

7,394,201

 

$

7,441,413

 

$

7,171,699

 

(1

)%

 

2

%

Oregon

 

 

3,029,712

 

22

%

 

 

3,045,078

 

 

2,981,327

 

 

2,909,838

 

(1

)%

 

4

%

California

 

 

2,486,514

 

18

%

 

 

2,463,012

 

 

2,392,573

 

 

2,331,793

 

1

%

 

7

%

Idaho

 

 

676,674

 

5

%

 

 

690,974

 

 

699,085

 

 

665,933

 

(2

)%

 

2

%

Total deposits

 

$

13,527,291

 

100

%

 

$

13,593,265

 

$

13,514,398

 

$

13,079,263

 

%

 

3

%

INCLUDED IN TOTAL DEPOSITS

 

Jun 30, 2025

 

Mar 31, 2025

 

Dec 31, 2024

 

Jun 30, 2024

Public non-interest-bearing accounts

 

$

151,484

 

$

146,390

 

$

165,667

 

$

149,012

Public interest-bearing transaction & savings accounts

 

 

250,350

 

 

239,707

 

 

248,746

 

 

250,136

Public interest-bearing certificates

 

 

21,272

 

 

24,226

 

 

25,423

 

 

29,101

Total public deposits

 

$

423,106

 

$

410,323

 

$

439,836

 

$

428,249

Collateralized public deposits

 

$

329,416

 

$

313,445

 

$

336,376

 

$

326,524

Total brokered deposits

 

$

49,977

 

$

75,321

 

$

50,346

 

$

105,309

 

 

 

 

 

 

 

 

 

AVERAGE ACCOUNT BALANCE PER DEPOSIT ACCOUNT

 

Jun 30, 2025

 

Mar 31, 2025

 

Dec 31, 2024

 

Jun 30, 2024

Number of deposit accounts

 

 

451,185

 

 

453,808

 

 

460,004

 

 

460,107

Average account balance per account

 

$

30

 

$

30

 

$

30

 

$

29

ADDITIONAL FINANCIAL INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

ESTIMATED REGULATORY CAPITAL RATIOS AS OF JUNE 30, 2025

 

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

 

$

1,984,862

 

14.51

%

 

$

1,094,505

 

8.00

%

 

$

1,368,131

 

10.00

%

Tier 1 capital to risk-weighted assets

 

 

1,813,814

 

13.26

%

 

 

820,879

 

6.00

%

 

 

820,879

 

6.00

%

Tier 1 leverage capital to average assets

 

 

1,813,814

 

11.29

%

 

 

642,519

 

4.00

%

 

 

n/a

 

n/a

 

Common equity tier 1 capital to risk-weighted assets

 

 

1,727,314

 

12.63

%

 

 

615,659

 

4.50

%

 

 

n/a

 

n/a

 

Banner Bank:

 

 

 

 

 

 

 

 

 

 

 

 

Total capital to risk-weighted assets

 

 

1,909,529

 

13.96

%

 

 

1,094,267

 

8.00

%

 

 

1,367,834

 

10.00

%

Tier 1 capital to risk-weighted assets

 

 

1,738,518

 

12.71

%

 

 

820,700

 

6.00

%

 

 

1,094,267

 

8.00

%

Tier 1 leverage capital to average assets

 

 

1,738,518

 

10.81

%

 

 

643,174

 

4.00

%

 

 

803,968

 

5.00

%

Common equity tier 1 capital to risk-weighted assets

 

 

1,738,518

 

12.71

%

 

 

615,525

 

4.50

%

 

 

889,092

 

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

 

Jun 30, 2025

 

Mar 31, 2025

 

Jun 30, 2024

 

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

$

29,936

 

$

503

 

 

6.74

%

 

$

22,457

 

$

357

 

 

6.45

%

 

$

11,665

 

$

206

 

 

7.10

%

Mortgage loans

 

9,565,357

 

 

143,909

 

 

6.03

%

 

 

9,366,213

 

 

137,724

 

 

5.96

%

 

 

9,006,857

 

 

129,230

 

 

5.77

%

Commercial/agricultural loans

 

1,924,092

 

 

31,196

 

 

6.50

%

 

 

1,907,212

 

 

30,752

 

 

6.54

%

 

 

1,874,039

 

 

31,761

 

 

6.82

%

Consumer and other loans

 

121,142

 

 

2,087

 

 

6.91

%

 

 

121,492

 

 

2,092

 

 

6.98

%

 

 

132,661

 

 

2,156

 

 

6.54

%

Total loans (1)

 

11,640,527

 

 

177,695

 

 

6.12

%

 

 

11,417,374

 

 

170,925

 

 

6.07

%

 

 

11,025,222

 

 

163,353

 

 

5.96

%

Mortgage-backed securities

 

2,496,972

 

 

15,576

 

 

2.50

%

 

 

2,542,983

 

 

15,895

 

 

2.53

%

 

 

2,672,187

 

 

16,850

 

 

2.54

%

Other securities

 

893,062

 

 

9,561

 

 

4.29

%

 

 

902,732

 

 

9,687

 

 

4.35

%

 

 

958,809

 

 

11,181

 

 

4.69

%

Interest-bearing deposits with banks

 

75,539

 

 

577

 

 

3.06

%

 

 

65,758

 

 

484

 

 

2.99

%

 

 

58,022

 

 

578

 

 

4.01

%

FHLB stock

 

23,077

 

 

222

 

 

3.86

%

 

 

12,804

 

 

149

 

 

4.72

%

 

 

21,080

 

 

365

 

 

6.96

%

Total investment securities

 

3,488,650

 

 

25,936

 

 

2.98

%

 

 

3,524,277

 

 

26,215

 

 

3.02

%

 

 

3,710,098

 

 

28,974

 

 

3.14

%

Total interest-earning assets

 

15,129,177

 

 

203,631

 

 

5.40

%

 

 

14,941,651

 

 

197,140

 

 

5.35

%

 

 

14,735,320

 

 

192,327

 

 

5.25

%

Non-interest-earning assets

 

994,003

 

 

 

 

 

 

1,006,497

 

 

 

 

 

 

926,411

 

 

 

 

Total assets

$

16,123,180

 

 

 

 

 

$

15,948,148

 

 

 

 

 

$

15,661,731

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing checking accounts

$

2,465,015

 

 

9,462

 

 

1.54

%

 

$

2,381,106

 

 

8,537

 

 

1.45

%

 

$

2,156,214

 

 

7,621

 

 

1.42

%

Savings accounts

 

3,493,965

 

 

18,837

 

 

2.16

%

 

 

3,450,908

 

 

18,103

 

 

2.13

%

 

 

3,147,522

 

 

17,200

 

 

2.20

%

Money market accounts

 

1,492,229

 

 

7,729

 

 

2.08

%

 

 

1,555,262

 

 

7,860

 

 

2.05

%

 

 

1,659,327

 

 

9,124

 

 

2.21

%

Certificates of deposit

 

1,489,611

 

 

13,288

 

 

3.58

%

 

 

1,531,428

 

 

14,237

 

 

3.77

%

 

 

1,503,597

 

 

14,905

 

 

3.99

%

Total interest-bearing deposits

 

8,940,820

 

 

49,316

 

 

2.21

%

 

 

8,918,704

 

 

48,737

 

 

2.22

%

 

 

8,466,660

 

 

48,850

 

 

2.32

%

Non-interest-bearing deposits

 

4,480,579

 

 

 

 

%

 

 

4,526,596

 

 

 

 

%

 

 

4,634,738

 

 

 

 

%

Total deposits

 

13,421,399

 

 

49,316

 

 

1.47

%

 

 

13,445,300

 

 

48,737

 

 

1.47

%

 

 

13,101,398

 

 

48,850

 

 

1.50

%

Other interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB advances

 

296,671

 

 

3,370

 

 

4.56

%

 

 

75,300

 

 

860

 

 

4.63

%

 

 

259,549

 

 

3,621

 

 

5.61

%

Other borrowings

 

122,227

 

 

675

 

 

2.22

%

 

 

134,761

 

 

694

 

 

2.09

%

 

 

175,518

 

 

1,160

 

 

2.66

%

Junior subordinated debentures and subordinated notes

 

168,793

 

 

2,499

 

 

5.94

%

 

 

169,678

 

 

2,494

 

 

5.96

%

 

 

179,178

 

 

2,961

 

 

6.65

%

Total borrowings

 

587,691

 

 

6,544

 

 

4.47

%

 

 

379,739

 

 

4,048

 

 

4.32

%

 

 

614,245

 

 

7,742

 

 

5.07

%

Total funding liabilities

 

14,009,090

 

 

55,860

 

 

1.60

%

 

 

13,825,039

 

 

52,785

 

 

1.55

%

 

 

13,715,643

 

 

56,592

 

 

1.66

%

Other non-interest-bearing liabilities (2)

 

274,407

 

 

 

 

 

 

324,031

 

 

 

 

 

 

294,794

 

 

 

 

Total liabilities

 

14,283,497

 

 

 

 

 

 

14,149,070

 

 

 

 

 

 

14,010,437

 

 

 

 

Shareholders’ equity

 

1,839,683

 

 

 

 

 

 

1,799,078

 

 

 

 

 

 

1,651,294

 

 

 

 

Total liabilities and shareholders’ equity

$

16,123,180

 

 

 

 

 

$

15,948,148

 

 

 

 

 

$

15,661,731

 

 

 

 

Net interest income/rate spread (tax equivalent)

 

 

$

147,771

 

 

3.80

%

 

 

 

$

144,355

 

 

3.80

%

 

 

 

$

135,735

 

 

3.59

%

Net interest margin (tax equivalent)

 

 

 

 

3.92

%

 

 

 

 

 

3.92

%

 

 

 

 

 

3.70

%

Reconciliation to reported net interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments for taxable equivalent basis

 

 

 

(3,372

)

 

 

 

 

 

 

(3,272

)

 

 

 

 

 

 

(3,189

)

 

 

Net interest income and margin, as reported

 

 

$

144,399

 

 

3.83

%

 

 

 

$

141,083

 

 

3.83

%

 

 

 

$

132,546

 

 

3.62

%

Additional Key Financial Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

 

 

1.13

%

 

 

 

 

 

1.15

%

 

 

 

 

 

1.02

%

Adjusted return on average assets (4)

 

 

 

 

1.16

%

 

 

 

 

 

1.14

%

 

 

 

 

 

1.04

%

Return on average equity

 

 

 

 

9.92

%

 

 

 

 

 

10.17

%

 

 

 

 

 

9.69

%

Adjusted return on average equity (4)

 

 

 

 

10.20

%

 

 

 

 

 

10.12

%

 

 

 

 

 

9.83

%

Average equity/average assets

 

 

 

 

11.41

%

 

 

 

 

 

11.28

%

 

 

 

 

 

10.54

%

Average interest-earning assets/average interest-bearing liabilities

 

 

 

 

158.78

%

 

 

 

 

 

160.69

%

 

 

 

 

 

162.27

%

Average interest-earning assets/average funding liabilities

 

 

 

 

108.00

%

 

 

 

 

 

108.08

%

 

 

 

 

 

107.43

%

Non-interest income/average assets

 

 

 

 

0.44

%

 

 

 

 

 

0.49

%

 

 

 

 

 

0.44

%

Non-interest expense/average assets

 

 

 

 

2.52

%

 

 

 

 

 

2.57

%

 

 

 

 

 

2.52

%

Efficiency ratio

 

 

 

 

62.50

%

 

 

 

 

 

63.21

%

 

 

 

 

 

65.53

%

Adjusted efficiency ratio (4)

 

 

 

 

60.28

%

 

 

 

 

 

62.18

%

 

 

 

 

 

63.60

%

(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. The tax equivalent yield adjustment to interest earned on loans was $2.3 million for the quarter ended June 30, 2025 and $2.2 million for both the quarters ended March 31, 2025 and June 30, 2024. The tax equivalent yield adjustment to interest earned on tax exempt securities was $1.1 million for the quarter ended June 30, 2025 and $1.0 million for both the quarters ended March 31, 2025 and June 30, 2024.

(4)

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)

 

 

 

 

 

 

 

 

 

 

 

(rates / ratios annualized)

 

 

 

 

 

 

 

 

 

 

 

ANALYSIS OF NET INTEREST SPREAD

Six Months Ended

 

Jun 30, 2025

 

Jun 30, 2024

 

Average

Balance

 

Interest and

Dividends

 

Yield/Cost (3)

 

Average

Balance

 

Interest and

Dividends

 

Yield/Cost (3)

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

Held for sale loans

$

26,217

 

$

860

 

 

6.61

%

 

$

10,802

 

$

373

 

 

6.94

%

Mortgage loans

 

9,466,335

 

 

281,633

 

 

6.00

%

 

 

8,949,709

 

 

254,514

 

 

5.72

%

Commercial/agricultural loans

 

1,915,699

 

 

61,948

 

 

6.52

%

 

 

1,852,067

 

 

62,608

 

 

6.80

%

Consumer and other loans

 

121,316

 

 

4,179

 

 

6.95

%

 

 

133,258

 

 

4,352

 

 

6.57

%

Total loans (1)

 

11,529,567

 

 

348,620

 

 

6.10

%

 

 

10,945,836

 

 

321,847

 

 

5.91

%

Mortgage-backed securities

 

2,519,851

 

 

31,471

 

 

2.52

%

 

 

2,700,413

 

 

33,926

 

 

2.53

%

Other securities

 

897,870

 

 

19,248

 

 

4.32

%

 

 

971,724

 

 

22,682

 

 

4.69

%

Interest-bearing deposits with banks

 

70,675

 

 

1,061

 

 

3.03

%

 

 

51,643

 

 

1,037

 

 

4.04

%

FHLB stock

 

17,969

 

 

371

 

 

4.16

%

 

 

20,077

 

 

574

 

 

5.75

%

Total investment securities

 

3,506,365

 

 

52,151

 

 

3.00

%

 

 

3,743,857

 

 

58,219

 

 

3.13

%

Total interest-earning assets

 

15,035,932

 

 

400,771

 

 

5.38

%

 

 

14,689,693

 

 

380,066

 

 

5.20

%

Non-interest-earning assets

 

1,000,216

 

 

 

 

 

 

935,068

 

 

 

 

Total assets

$

16,036,148

 

 

 

 

 

$

15,624,761

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing checking accounts

$

2,423,292

 

 

17,999

 

 

1.50

%

 

$

2,130,228

 

 

14,337

 

 

1.35

%

Savings accounts

 

3,472,556

 

 

36,940

 

 

2.15

%

 

 

3,106,985

 

 

32,479

 

 

2.10

%

Money market accounts

 

1,523,571

 

 

15,589

 

 

2.06

%

 

 

1,666,743

 

 

17,512

 

 

2.11

%

Certificates of deposit

 

1,510,404

 

 

27,525

 

 

3.67

%

 

 

1,502,013

 

 

29,135

 

 

3.90

%

Total interest-bearing deposits

 

8,929,823

 

 

98,053

 

 

2.21

%

 

 

8,405,969

 

 

93,463

 

 

2.24

%

Non-interest-bearing deposits

 

4,503,461

 

 

 

 

%

 

 

4,673,330

 

 

 

 

%

Total deposits

 

13,433,284

 

 

98,053

 

 

1.47

%

 

 

13,079,299

 

 

93,463

 

 

1.44

%

Other interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

FHLB advances

 

186,597

 

 

4,230

 

 

4.57

%

 

 

236,269

 

 

6,593

 

 

5.61

%

Other borrowings

 

128,459

 

 

1,369

 

 

2.15

%

 

 

178,105

 

 

2,335

 

 

2.64

%

Junior subordinated debentures and subordinated notes

 

169,233

 

 

4,993

 

 

5.95

%

 

 

180,379

 

 

5,930

 

 

6.61

%

Total borrowings

 

484,289

 

 

10,592

 

 

4.41

%

 

 

594,753

 

 

14,858

 

 

5.02

%

Total funding liabilities

 

13,917,573

 

 

108,645

 

 

1.57

%

 

 

13,674,052

 

 

108,321

 

 

1.59

%

Other non-interest-bearing liabilities (2)

 

299,082

 

 

 

 

 

 

299,103

 

 

 

 

Total liabilities

 

14,216,655

 

 

 

 

 

 

13,973,155

 

 

 

 

Shareholders’ equity

 

1,819,493

 

 

 

 

 

 

1,651,606

 

 

 

 

Total liabilities and shareholders’ equity

$

16,036,148

 

 

 

 

 

$

15,624,761

 

 

 

 

Net interest income/rate spread (tax equivalent)

 

 

$

292,126

 

 

3.81

%

 

 

 

$

271,745

 

 

3.61

%

Net interest margin (tax equivalent)

 

 

 

 

3.92

%

 

 

 

 

 

3.72

%

Reconciliation to reported net interest income:

 

 

 

 

 

 

 

 

 

 

 

Adjustments for taxable equivalent basis

 

 

 

(6,644

)

 

 

 

 

 

 

(6,240

)

 

 

Net interest income and margin, as reported

 

 

$

285,482

 

 

3.83

%

 

 

 

$

265,505

 

 

3.63

%

Additional Key Financial Ratios:

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

 

 

1.14

%

 

 

 

 

 

1.00

%

Adjusted return on average assets (4)

 

 

 

 

1.15

%

 

 

 

 

 

1.06

%

Return on average equity

 

 

 

 

10.04

%

 

 

 

 

 

9.42

%

Adjusted return on average equity (4)

 

 

 

 

10.16

%

 

 

 

 

 

10.03

%

Average equity/average assets

 

 

 

 

11.35

%

 

 

 

 

 

10.57

%

Average interest-earning assets/average interest-bearing liabilities

 

 

 

 

159.72

%

 

 

 

 

 

163.21

%

Average interest-earning assets/average funding liabilities

 

 

 

 

108.04

%

 

 

 

 

 

107.43

%

Non-interest income/average assets

 

 

 

 

0.46

%

 

 

 

 

 

0.37

%

Non-interest expense/average assets

 

 

 

 

2.55

%

 

 

 

 

 

2.52

%

Efficiency ratio

 

 

 

 

62.85

%

 

 

 

 

 

66.52

%

Adjusted efficiency ratio (4)

 

 

 

 

61.22

%

 

 

 

 

 

63.65

%

(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 $4.6 million and $4.2 million for the six months ended June 30, 2025 and 2024, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $2.1 million for both the six months ended June 30, 2025 and 2024.

(4)

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)

 

 

 

 

 

 

 

 

 

 

* Non-GAAP Financial Measures

In addition to results presented in accordance with generally accepted accounting principles in the United States of America (GAAP), this earnings release contains certain non-GAAP financial measures. Tangible common shareholders’ equity per share and the ratio of tangible common equity to tangible assets, and references to adjusted revenue, adjusted earnings, the adjusted return on average assets, the adjusted return on average equity and the adjusted efficiency ratio represent non-GAAP financial measures. Management has presented these non-GAAP financial measures in this earnings release because it believes that they provide useful and comparative information to assess trends in Banner’s core operations reflected in the current quarter’s results and facilitate the comparison of our performance with the performance of our peers. However, these non-GAAP financial measures are supplemental and are not a substitute for any analysis based on GAAP. Where applicable, comparable earnings information using GAAP financial measures is also presented. Because not all companies use the same calculations, our presentation may not be comparable to other similarly titled measures as calculated by other companies. For a reconciliation of these non-GAAP financial measures, see the tables below:

 

 

 

 

 

 

 

 

 

 

ADJUSTED REVENUE

Quarters Ended

 

Six Months Ended

 

Jun 30, 2025

 

Mar 31, 2025

 

Jun 30, 2024

 

Jun 30, 2025

 

Jun 30, 2024

Net interest income (GAAP)

$

144,399

 

 

$

141,083

 

 

$

132,546

 

$

285,482

 

 

$

265,505

Non-interest income (GAAP)

 

17,751

 

 

 

19,108

 

 

 

17,199

 

 

36,859

 

 

 

28,790

Total revenue (GAAP)

 

162,150

 

 

 

160,191

 

 

 

149,745

 

 

322,341

 

 

 

294,295

Exclude: Net loss on sale of securities

 

3

 

 

 

 

 

 

562

 

 

3

 

 

 

5,465

Net change in valuation of financial instruments carried at fair value

 

(88

)

 

 

(315

)

 

 

190

 

 

(403

)

 

 

1,182

Losses incurred on building and lease exits

 

919

 

 

 

 

 

 

 

 

919

 

 

 

Adjusted revenue (non-GAAP)

$

162,984

 

 

$

159,876

 

 

$

150,497

 

$

322,860

 

 

$

300,942

ADJUSTED EARNINGS

Quarters Ended

 

Six Months Ended

 

Jun 30, 2025

 

Mar 31, 2025

 

Jun 30, 2024

 

Jun 30, 2025

 

Jun 30, 2024

Net income (GAAP)

$

45,496

 

 

$

45,135

 

 

$

39,795

 

 

$

90,631

 

 

$

77,354

 

Exclude: Net loss on sale of securities

 

3

 

 

 

 

 

 

562

 

 

 

3

 

 

 

5,465

 

Net change in valuation of financial instruments carried at fair value

 

(88

)

 

 

(315

)

 

 

190

 

 

 

(403

)

 

 

1,182

 

Building and lease exit costs

 

1,753

 

 

 

 

 

 

 

 

 

1,753

 

 

 

 

Related net tax (benefit) expense

 

(401

)

 

 

76

 

 

 

(180

)

 

 

(325

)

 

 

(1,595

)

Total adjusted earnings (non-GAAP)

$

46,763

 

 

$

44,896

 

 

$

40,367

 

 

$

91,659

 

 

$

82,406

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (GAAP)

$

1.31

 

 

$

1.30

 

 

$

1.15

 

 

$

2.61

 

 

$

2.24

 

Diluted adjusted earnings per share (non-GAAP)

$

1.35

 

 

$

1.29

 

 

$

1.17

 

 

$

2.64

 

 

$

2.39

 

Return on average assets

 

1.13

%

 

 

1.15

%

 

 

1.02

%

 

 

1.14

%

 

 

1.00

%

Adjusted return on average assets (1)

 

1.16

%

 

 

1.14

%

 

 

1.04

%

 

 

1.15

%

 

 

1.06

%

Return on average equity

 

9.92

%

 

 

10.17

%

 

 

9.69

%

 

 

10.04

%

 

 

9.42

%

Adjusted return on average equity (2)

 

10.20

%

 

 

10.12

%

 

 

9.83

%

 

 

10.16

%

 

 

10.03

%

(1)

Adjusted earnings (non-GAAP) divided by average assets.

(2)

Adjusted earnings (non-GAAP) divided by average equity.

ADDITIONAL FINANCIAL INFORMATION

(dollars in thousands)

ADJUSTED EFFICIENCY RATIO

 

Quarters Ended

 

Six Months Ended

 

 

Jun 30, 2025

 

Mar 31, 2025

 

Jun 30, 2024

 

Jun 30, 2025

 

Jun 30, 2024

Non-interest expense (GAAP)

 

$

101,348

 

 

$

101,259

 

 

$

98,128

 

 

$

202,607

 

 

$

195,769

 

Exclude: CDI amortization

 

 

(455

)

 

 

(456

)

 

 

(724

)

 

 

(911

)

 

 

(1,447

)

State/municipal tax expense

 

 

(1,416

)

 

 

(1,454

)

 

 

(1,394

)

 

 

(2,870

)

 

 

(2,698

)

REO operations

 

 

(392

)

 

 

61

 

 

 

(297

)

 

 

(331

)

 

 

(77

)

Building and lease exit costs

 

 

(834

)

 

 

 

 

 

 

 

 

(834

)

 

 

 

Adjusted non-interest expense (non-GAAP)

 

$

98,251

 

 

$

99,410

 

 

$

95,713

 

 

$

197,661

 

 

$

191,547

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (GAAP)

 

$

144,399

 

 

$

141,083

 

 

$

132,546

 

 

$

285,482

 

 

$

265,505

 

Non-interest income (GAAP)

 

 

17,751

 

 

 

19,108

 

 

 

17,199

 

 

 

36,859

 

 

 

28,790

 

Total revenue (GAAP)

 

 

162,150

 

 

 

160,191

 

 

 

149,745

 

 

 

322,341

 

 

 

294,295

 

Exclude: Net loss on sale of securities

 

 

3

 

 

 

 

 

 

562

 

 

 

3

 

 

 

5,465

 

Net change in valuation of financial instruments carried at fair value

 

 

(88

)

 

 

(315

)

 

 

190

 

 

 

(403

)

 

 

1,182

 

Losses incurred on building and lease exits

 

 

919

 

 

 

 

 

 

 

 

 

919

 

 

 

 

Adjusted revenue (non-GAAP)

 

$

162,984

 

 

$

159,876

 

 

$

150,497

 

 

$

322,860

 

 

$

300,942

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (GAAP)

 

 

62.50

%

 

 

63.21

%

 

 

65.53

%

 

 

62.85

%

 

 

66.52

%

Adjusted efficiency ratio (non-GAAP) (1)

 

 

60.28

%

 

 

62.18

%

 

 

63.60

%

 

 

61.22

%

 

 

63.65

%

(1)

Adjusted non-interest expense (non-GAAP) divided by adjusted revenue.

TANGIBLE COMMON SHAREHOLDERS’ EQUITY TO TANGIBLE ASSETS

 

 

 

 

 

 

 

 

 

 

Jun 30, 2025

 

Mar 31, 2025

 

Dec 31, 2024

 

Jun 30, 2024

Shareholders’ equity (GAAP)

 

$

1,865,664

 

 

$

1,833,453

 

 

$

1,774,326

 

 

$

1,690,766

 

Exclude goodwill and other intangible assets, net

 

 

375,268

 

 

 

375,723

 

 

 

376,179

 

 

 

377,358

 

Tangible common shareholders’ equity (non-GAAP)

 

$

1,490,396

 

 

$

1,457,730

 

 

$

1,398,147

 

 

$

1,313,408

 

 

 

 

 

 

 

 

 

 

Total assets (GAAP)

 

$

16,437,169

 

 

$

16,170,812

 

 

$

16,200,037

 

 

$

15,816,194

 

Exclude goodwill and other intangible assets, net

 

 

375,268

 

 

 

375,723

 

 

 

376,179

 

 

 

377,358

 

Total tangible assets (non-GAAP)

 

$

16,061,901

 

 

$

15,795,089

 

 

$

15,823,858

 

 

$

15,438,836

 

Common shareholders’ equity to total assets (GAAP)

 

 

11.35

%

 

 

11.34

%

 

 

10.95

%

 

 

10.69

%

Tangible common shareholders’ equity to tangible assets (non-GAAP)

 

 

9.28

%

 

 

9.23

%

 

 

8.84

%

 

 

8.51

%

 

 

 

 

 

 

 

 

 

TANGIBLE COMMON SHAREHOLDERS’ EQUITY PER SHARE

 

 

 

 

 

 

 

 

Shareholders’ equity (GAAP)

 

$

1,865,664

 

 

$

1,833,453

 

 

$

1,774,326

 

 

$

1,690,766

 

Tangible common shareholders’ equity (non-GAAP)

 

$

1,490,396

 

 

$

1,457,730

 

 

$

1,398,147

 

 

$

1,313,408

 

Common shares outstanding at end of period

 

 

34,583,994

 

 

 

34,489,972

 

 

 

34,459,832

 

 

 

34,455,752

 

Common shareholders’ equity (book value) per share (GAAP)

 

$

53.95

 

 

$

53.16

 

 

$

51.49

 

 

$

49.07

 

Tangible common shareholders’ equity (tangible book value) per share (non-GAAP)

 

$

43.09

 

 

$

42.27

 

 

$

40.57

 

 

$

38.12

 

 

Contacts

MARK J. GRESCOVICH,

PRESIDENT & CEO

ROBERT G. BUTTERFIELD, CFO

(509) 527-3636