|
Michigan
(State or other jurisdiction of
incorporation or organization) |
| |
6022
(Primary Standard Industrial
Classification Code Number) |
| |
38-3413392
(I.R.S. Employer
Identification Number) |
|
|
Mark C. Kanaly
David S. Park Alston & Bird LLP 1201 West Peachtree Street, Suite 4900 Atlanta, Georgia 30309 (404) 881-7000 |
| |
James J. Barresi
Aaron A. Seamon Squire Patton Boggs (US) LLP 201 E. Fourth Street, Suite 1900 Cincinnati, OH 45202 (513) 361-1200 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☐
|
|
| | | |
Emerging growth company
☒
|
|
| | |
Page
|
| |||
| | | | ii | | | |
| | | | iii | | | |
| | | | 1 | | | |
| | | | 20 | | | |
| | | | 25 | | | |
| | | | 51 | | | |
| | | | 54 | | | |
| | | | 55 | | | |
| | | | 57 | | | |
| | | | 59 | | | |
| | | | 61 | | | |
| | | | 88 | | | |
| | | | 104 | | | |
| | | | 117 | | | |
| | | | 125 | | | |
| | | | 133 | | | |
| | | | 136 | | | |
| | | | 139 | | | |
| | | | 159 | | | |
| | | | 161 | | | |
| | | | 165 | | | |
| | | | 171 | | | |
| | | | 171 | | | |
| | | | 171 | | | |
| | | | F-1 | | |
| | |
TBV /shr + Dividend
IRR(%) |
| |
EPS Growth
(%) |
| |
Avg ROA
(%) |
| |
Avg ROATCE
(%) |
| ||||||||||||
3yr
|
| | | | 9% | | | | | | 18% | | | | | | 0.81 | | | | | | 9.5 | | |
5yr
|
| | | | 30% | | | | | | 51% | | | | | | 1.77 | | | | | | 26.6 | | |
| Funded Production by Purpose | | | Funded Production by Mortgage Type | |
|
![]() |
| |
![]() |
|
| | |
(Unaudited) As of or for the
Nine Months Ended September 30, |
| |
As of or for the
Years Ended December 31, |
| ||||||||||||||||||||||||||||||||||||
(Dollars in thousands, except per share
data) |
| |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||
BALANCE SHEET DATA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Assets
|
| | | $ | 5,385,999 | | | | | $ | 4,888,913 | | | | | $ | 4,758,479 | | | | | $ | 4,400,346 | | | | | $ | 4,726,880 | | | | | $ | 3,302,490 | | | | | $ | 2,173,532 | | |
Total Gross Loans & Leases (HFI
and HFS) |
| | | $ | 4,757,085 | | | | | $ | 4,132,826 | | | | | $ | 4,133,642 | | | | | $ | 3,821,097 | | | | | $ | 3,985,271 | | | | | $ | 2,716,118 | | | | | $ | 1,694,848 | | |
Mortgage Warehouse (MPP) / Loans %
|
| | | | 35.1% | | | | | | 26.5% | | | | | | 27.7% | | | | | | 20.7% | | | | | | 26.1% | | | | | | 22.3% | | | | | | 17.1% | | |
First Lien Residential Mortgage
/ Loans % |
| | | | 44.4% | | | | | | 49.2% | | | | | | 47.8% | | | | | | 57.9% | | | | | | 63.7% | | | | | | 67.8% | | | | | | 72.2% | | |
All-in-One (AIO) / Loans %
|
| | | | 12.2% | | | | | | 11.3% | | | | | | 12.2% | | | | | | 8.5% | | | | | | 2.3% | | | | | | 3.0% | | | | | | 1.7% | | |
Total Deposits
|
| | | | 3,531,878 | | | | | | 3,041,028 | | | | | | 2,925,558 | | | | | | 2,921,300 | | | | | | 2,935,393 | | | | | | 1,656,719 | | | | | | 1,315,553 | | |
Cash & Cash Equivalents
|
| | | | 440,751 | | | | | | 469,357 | | | | | | 351,890 | | | | | | 274,233 | | | | | | 452,603 | | | | | | 354,196 | | | | | | 314,487 | | |
Investment Securities
|
| | | | 79,331 | | | | | | 81,261 | | | | | | 83,532 | | | | | | 89,732 | | | | | | 90,663 | | | | | | 51,688 | | | | | | 41,306 | | |
Mortgage Servicing Rights (MSRs)
|
| | | | 11,671 | | | | | | 106,847 | | | | | | 95,339 | | | | | | 101,792 | | | | | | 73,385 | | | | | | 68,615 | | | | | | 31,491 | | |
Intangible Asset (net of DTL)
|
| | | | 2,879 | | | | | | 3,727 | | | | | | 3,431 | | | | | | 4,331 | | | | | | 6,720 | | | | | | 7,740 | | | | | | 9,811 | | |
FHLB and Other Borrowings
|
| | | | 1,308,750 | | | | | | 1,275,000 | | | | | | 1,275,000 | | | | | | 925,000 | | | | | | 1,247,000 | | | | | | 924,488 | | | | | | 634,501 | | |
Subordinated Debt
|
| | | | 43,897 | | | | | | 47,733 | | | | | | 39,368 | | | | | | 56,255 | | | | | | 56,079 | | | | | | 60,902 | | | | | | 62,250 | | |
Preferred Stock
|
| | | | 103,573 | | | | | | 116,157 | | | | | | 116,157 | | | | | | 116,157 | | | | | | 116,157 | | | | | | 91,178 | | | | | | 0 | | |
Stockholders’ Equity
|
| | | | 454,782 | | | | | | 432,286 | | | | | | 430,620 | | | | | | 417,307 | | | | | | 413,623 | | | | | | 311,634 | | | | | | 127,631 | | |
Tangible Common Equity(1)
|
| | | | 348,329 | | | | | | 312,402 | | | | | | 311,032 | | | | | | 296,819 | | | | | | 290,746 | | | | | | 212,715 | | | | | | 117,820 | | |
Allowance for Credit Losses
|
| | | $ | 12,220 | | | | | $ | 14,273 | | | | | $ | 12,295 | | | | | $ | 6,365 | | | | | $ | 3,886 | | | | | $ | 10,539 | | | | | $ | 4,532 | | |
ORIGINATION & OFF-BALANCE SHEET DATA
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Loan Originations
|
| | | $ | 1,557,955 | | | | | $ | 2,991,086 | | | | | $ | 3,566,255 | | | | | $ | 8,795,062 | | | | | $ | 12,465,865 | | | | | $ | 14,805,345 | | | | | $ | 9,567,450 | | |
Total Retail Originations
|
| | | | 1,557,955 | | | | | | 2,696,346 | | | | | | 3,271,032 | | | | | | 5,538,613 | | | | | | 7,351,327 | | | | | | 7,338,437 | | | | | | 3,692,278 | | |
Total Correspondent
Originations |
| | | | 0 | | | | | | 294,740 | | | | | | 295,223 | | | | | | 3,256,449 | | | | | | 5,114,538 | | | | | | 7,466,908 | | | | | | 5,875,172 | | |
Total Unused Commitments
|
| | | | 2,777,287 | | | | | | 3,595,887 | | | | | | 3,666,446 | | | | | | 3,088,866 | | | | | | 247,367 | | | | | | 130,795 | | | | | | 105,218 | | |
Mortgage Warehouse (MPP) Total
Loans Funded |
| | | | 17,380,555 | | | | | | 11,348,442 | | | | | | 15,598,945 | | | | | | 14,270,481 | | | | | | 21,326,530 | | | | | | 18,640,142 | | | | | | 11,931,771 | | |
| | |
(Unaudited) As of or for the
Nine Months Ended September 30, |
| |
As of or for the
Years Ended December 31, |
| ||||||||||||||||||||||||||||||||||||
(Dollars in thousands, except per share
data) |
| |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||
Mortgage Servicing Rights (Unpaid Principal Balance)
|
| | | | 7,124,844 | | | | | | 13,519,884 | | | | | | 13,419,083 | | | | | | 13,205,460 | | | | | | 21,428,144 | | | | | | 17,778,215 | | | | | | 11,181,252 | | |
PERFORMANCE MEASURES
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Return on Average Assets(2)(3)
|
| | | | 1.17% | | | | | | 0.92% | | | | | | 0.72% | | | | | | 0.54% | | | | | | 2.52% | | | | | | 3.88% | | | | | | 1.51% | | |
Return on Average Equity(2)
|
| | | | 13.20% | | | | | | 10.13% | | | | | | 7.89% | | | | | | 5.53% | | | | | | 26.93% | | | | | | 65.16% | | | | | | 29.74% | | |
Return on Average Tangible Common Equity(2)(4)
|
| | | | 15.8% | | | | | | 11.2% | | | | | | 8.0% | | | | | | 4.7% | | | | | | 35.3% | | | | | | 69.1% | | | | | | 33.5% | | |
Net Interest Margin(2)
|
| | | | 2.29% | | | | | | 2.23% | | | | | | 2.25% | | | | | | 2.46% | | | | | | 2.47% | | | | | | 1.93% | | | | | | 2.23% | | |
Efficiency Ratio(5)
|
| | | | 59.39% | | | | | | 74.41% | | | | | | 77.40% | | | | | | 86.80% | | | | | | 69.67% | | | | | | 64.54% | | | | | | 80.90% | | |
CAPITAL RATIOS(6) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity / Assets
|
| | | | 8.44% | | | | | | 8.84% | | | | | | 9.05% | | | | | | 9.48% | | | | | | 8.75% | | | | | | 9.44% | | | | | | 5.87% | | |
Tangible Equity / Tangible
Assets(7) |
| | | | 6.47% | | | | | | 6.39% | | | | | | 6.54% | | | | | | 6.75% | | | | | | 6.16% | | | | | | 6.46% | | | | | | 5.45% | | |
Tier 1 Leverage Ratio
|
| | | | 8.77% | | | | | | 8.95% | | | | | | 9.19% | | | | | | 9.73% | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Common Equity Tier 1 Capital
Ratio |
| | | | 7.93% | | | | | | 7.62% | | | | | | 7.61% | | | | | | 7.81% | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Tier 1 Risk Based Capital Ratio
|
| | | | 10.37% | | | | | | 10.53% | | | | | | 10.52% | | | | | | 11.03% | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Total Risk Based Capital Ratio (TRBC)
|
| | | | 11.36% | | | | | | 11.61% | | | | | | 11.43% | | | | | | 12.46% | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Tier 1 Leverage Ratio (Bank)
|
| | | | 9.11% | | | | | | 9.43% | | | | | | 9.45% | | | | | | 10.54% | | | | | | 10.28% | | | | | | 10.64% | | | | | | 8.28% | | |
Total Risk Based Capital Ratio (Bank)
|
| | | | 11.22% | | | | | | 11.57% | | | | | | 11.26% | | | | | | 11.91% | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
LIQUIDITY & FUNDING | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans / Deposits
|
| | | | 134.69% | | | | | | 135.90% | | | | | | 141.29% | | | | | | 130.80% | | | | | | 135.77% | | | | | | 163.95% | | | | | | 128.83% | | |
Liquidity Ratio(8)
|
| | | | 8.18% | | | | | | 9.60% | | | | | | 7.40% | | | | | | 6.23% | | | | | | 9.58% | | | | | | 10.73% | | | | | | 14.47% | | |
Wholesale Funding Ratio(9)
|
| | | | 74.53% | | | | | | 75.28% | | | | | | 74.76% | | | | | | 60.65% | | | | | | 65.42% | | | | | | 45.58% | | | | | | 38.60% | | |
Total Time Deposits / Total
Deposits |
| | | | 78.57% | | | | | | 76.71% | | | | | | 65.25% | | | | | | 76.21% | | | | | | 83.06% | | | | | | 62.15% | | | | | | 63.00% | | |
Deposits >$250k / Total
Deposits |
| | | | 3.21% | | | | | | 2.36% | | | | | | 2.49% | | | | | | 2.99% | | | | | | 3.23% | | | | | | 5.40% | | | | | | 3.48% | | |
Brokered Deposits / Total Deposits
|
| | | | 64.37% | | | | | | 62.90% | | | | | | 58.79% | | | | | | 61.05% | | | | | | 62.82% | | | | | | 15.56% | | | | | | 9.44% | | |
ASSET QUALITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Nonperforming Loans to Total
Loans |
| | | | 1.68% | | | | | | 1.08% | | | | | | 1.50% | | | | | | 0.55% | | | | | | 0.50% | | | | | | 1.42% | | | | | | 1.03% | | |
Nonperforming Assets to Total Assets
|
| | | | 1.52% | | | | | | 0.92% | | | | | | 1.31% | | | | | | 0.49% | | | | | | 0.43% | | | | | | 1.18% | | | | | | 0.81% | | |
Ratios Excluding Loans Wholly
or Partially |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Guaranteed by the U.S Government
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Nonperforming Loans to Total
Loans |
| | | | 0.90% | | | | | | 0.61% | | | | | | 0.60% | | | | | | 0.33% | | | | | | 0.28% | | | | | | 0.53% | | | | | | 0.31% | | |
Nonperforming Assets to Total Assets
|
| | | | 0.84% | | | | | | 0.52% | | | | | | 0.52% | | | | | | 0.30% | | | | | | 0.24% | | | | | | 0.44% | | | | | | 0.25% | | |
Allowance for credit losses to loans HFI
|
| | | | 0.28% | | | | | | 0.39% | | | | | | 0.33% | | | | | | 0.21% | | | | | | 0.22% | | | | | | 0.76% | | | | | | 0.43% | | |
| | |
(Unaudited) As of or for the
Nine Months Ended September 30, |
| |
As of or for the
Years Ended December 31, |
| ||||||||||||||||||||||||||||||||||||
(Dollars in thousands, except per share
data) |
| |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||
Net charge-offs (recoveries) to Average Loans
|
| | | | 0.04% | | | | | | 0.00% | | | | | | 0.02% | | | | | | -0.01% | | | | | | -0.02% | | | | | | 0.00% | | | | | | -0.01% | | |
INCOME STATEMENT DATA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Interest Income
|
| | | $ | 84,193 | | | | | $ | 74,890 | | | | | $ | 101,219 | | | | | $ | 99,437 | | | | | $ | 88,817 | | | | | $ | 51,538 | | | | | $ | 38,396 | | |
Provision (Credit) for Credit Losses
|
| | | | 118 | | | | | | (340) | | | | | | (1,485) | | | | | | 2,216 | | | | | | (7,184) | | | | | | 6,000 | | | | | | 0 | | |
Noninterest Income: Total
|
| | | | 59,310 | | | | | | 90,374 | | | | | | 95,067 | | | | | | 158,119 | | | | | | 311,836 | | | | | | 367,778 | | | | | | 147,315 | | |
Servicing Income (MSR and Other)
|
| | | | 5,970 | | | | | | 16,349 | | | | | | 10,304 | | | | | | 43,850 | | | | | | 12,772 | | | | | | 10,177 | | | | | | 5,195 | | |
Gain-on-Sale
|
| | | | 49,658 | | | | | | 68,789 | | | | | | 77,977 | | | | | | 109,951 | | | | | | 286,214 | | | | | | 336,549 | | | | | | 125,856 | | |
Other
|
| | | | 3,682 | | | | | | 5,236 | | | | | | 6,786 | | | | | | 4,318 | | | | | | 12,850 | | | | | | 21,254 | | | | | | 17,429 | | |
Noninterest Expense – TOTAL
|
| | | | 85,155 | | | | | | 123,223 | | | | | | 153,084 | | | | | | 221,646 | | | | | | 284,148 | | | | | | 266,752 | | | | | | 151,921 | | |
Net Income before Tax
|
| | | | 58,230 | | | | | | 42,381 | | | | | | 44,687 | | | | | | 33,694 | | | | | | 123,689 | | | | | | 146,564 | | | | | | 34,955 | | |
Income Tax
|
| | | | 14,061 | | | | | | 10,276 | | | | | | 10,925 | | | | | | 10,455 | | | | | | 28,035 | | | | | | 36,586 | | | | | | 7,334 | | |
Net Income
|
| | | | 44,169 | | | | | | 32,105 | | | | | | 33,762 | | | | | | 23,239 | | | | | | 95,654 | | | | | | 109,978 | | | | | | 27,621 | | |
Preferred Stock Dividends
|
| | | | 5,853 | | | | | | 7,240 | | | | | | 9,650 | | | | | | 9,658 | | | | | | 7,865 | | | | | | — | | | | | | — | | |
Net Income available to common stockholders
|
| | | $ | 38,316 | | | | | $ | 24,865 | | | | | $ | 24,112 | | | | | $ | 13,581 | | | | | $ | 87,789 | | | | | $ | 109,978 | | | | | $ | 27,621 | | |
Preferred Dividend
|
| | | | 5,853 | | | | | | 7,240 | | | | | | 9,650 | | | | | | 9,658 | | | | | | 7,865 | | | | | | 0 | | | | | | 0 | | |
Common Dividend
|
| | | | 1,926 | | | | | | 1,930 | | | | | | 2,573 | | | | | | 7,753 | | | | | | 11,705 | | | | | | 7,422 | | | | | | 6,626 | | |
PER SHARE DATA ($) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tangible Book Value(10)
|
| | | $ | 13.56 | | | | | $ | 12.14 | | | | | $ | 12.11 | | | | | $ | 11.53 | | | | | $ | 11.26 | | | | | $ | 8.26 | | | | | $ | 4.62 | | |
Common Dividend
|
| | | | 0.075 | | | | | | 0.075 | | | | | | 0.100 | | | | | | 0.300 | | | | | | 0.454 | | | | | | 0.316 | | | | | | 0.313 | | |
Earnings
|
| | | $ | 1.49 | | | | | $ | 0.97 | | | | | $ | 0.94 | | | | | $ | 0.53 | | | | | $ | 3.40 | | | | | $ | 4.30 | | | | | $ | 1.34 | | |
Shares Outstanding
(Period End) |
| | | | 25,689,560 | | | | | | 25,725,560 | | | | | | 25,689,560 | | | | | | 25,745,560 | | | | | | 25,824,610 | | | | | | 25,761,610 | | | | | | 25,519,930 | | |
Shares Outstanding (Average)
|
| | | | 25,689,560 | | | | | | 25,734,449 | | | | | | 25,723,227 | | | | | | 25,842,564 | | | | | | 25,785,610 | | | | | | 25,565,070 | | | | | | 20,607,710 | | |
| | |
As of or for the
Nine Months Ended September 30, |
| |
As of or for the
Years Ended December 31, |
| ||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||
Stockholders’ Equity (GAAP)
|
| | | | 454,782 | | | | | | 432,286 | | | | | | 430,620 | | | | | | 417,307 | | | | | | 413,623 | | | | | | 311,634 | | | | | | 127,631 | | |
Less: Preferred Stock
|
| | | | 103,573 | | | | | | 116,157 | | | | | | 116,157 | | | | | | 116,157 | | | | | | 116,157 | | | | | | 91,178 | | | | | | — | | |
Less: Intangible Assets, net of DTL
|
| | | | 2,879 | | | | | | 3,727 | | | | | | 3,431 | | | | | | 4,331 | | | | | | 6,720 | | | | | | 7,740 | | | | | | 9,811 | | |
Tangible Common
Equity |
| | | | 348,329 | | | | | | 312,402 | | | | | | 311,032 | | | | | | 296,819 | | | | | | 290,746 | | | | | | 212,715 | | | | | | 117,820 | | |
Common Shares at End of Period
|
| | | | 25,689,560 | | | | | | 25,725,560 | | | | | | 25,689,560 | | | | | | 25,745,560 | | | | | | 25,824,610 | | | | | | 25,761,610 | | | | | | 25,519,930 | | |
Tangible Book Value per Share
|
| | | | 13.56 | | | | | | 12.14 | | | | | | 12.11 | | | | | | 11.53 | | | | | | 11.26 | | | | | | 8.26 | | | | | | 4.62 | | |
Book Value per Share (GAAP)
|
| | | | 17.70 | | | | | | 16.80 | | | | | | 16.76 | | | | | | 16.21 | | | | | | 16.02 | | | | | | 12.10 | | | | | | 5.00 | | |
Total Assets (GAAP)
|
| | | | 5,385,999 | | | | | | 4,888,913 | | | | | | 4,758,479 | | | | | | 4,400,346 | | | | | | 4,726,879 | | | | | | 3,302,489 | | | | | | 2,173,532 | | |
Less: Intangible Assets, net of DTL
|
| | | | 2,879 | | | | | | 3,727 | | | | | | 3,431 | | | | | | 4,331 | | | | | | 6,720 | | | | | | 7,740 | | | | | | 9,811 | | |
Tangible Assets
|
| | | | 5,383,120 | | | | | | 4,885,186 | | | | | | 4,755,048 | | | | | | 4,396,015 | | | | | | 4,720,160 | | | | | | 3,294,749 | | | | | | 2,163,721 | | |
| | |
As of or for the
Nine Months Ended September 30, |
| |
As of or for the
Years Ended December 31, |
| ||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||
Tangible Common Equity / Tangible Assets
|
| | | | 6.47% | | | | | | 6.39% | | | | | | 6.54% | | | | | | 6.75% | | | | | | 6.16% | | | | | | 6.46% | | | | | | 5.45% | | |
Equity to Assets
(GAAP) |
| | | | 8.44% | | | | | | 8.84% | | | | | | 9.05% | | | | | | 9.48% | | | | | | 8.75% | | | | | | 9.44% | | | | | | 5.87% | | |
Net Income Available to Common
Stockholders |
| | | | 38,316 | | | | | | 24,865 | | | | | | 24,112 | | | | | | 13,581 | | | | | | 87,789 | | | | | | 109,977 | | | | | | 27,621 | | |
Add: Preferred Stock Dividends
|
| | | | 5,853 | | | | | | 7,240 | | | | | | 9,650 | | | | | | 9,658 | | | | | | 7,865 | | | | | | — | | | | | | — | | |
Net Income Before Preferred Dividends
|
| | | | 44,169 | | | | | | 32,105 | | | | | | 33,762 | | | | | | 23,239 | | | | | | 95,654 | | | | | | 109,977 | | | | | | 27,621 | | |
Annualized Net Income Before Preferred Dividends
|
| | | | 58,999 | | | | | | 42,883 | | | | | | 33,762 | | | | | | 23,239 | | | | | | 95,654 | | | | | | 109,977 | | | | | | 27,621 | | |
Annualized Net Income Available to Common Stockholders
|
| | | | 51,181 | | | | | | 33,212 | | | | | | 24,112 | | | | | | 13,581 | | | | | | 87,789 | | | | | | 109,977 | | | | | | 27,621 | | |
Average Tangible
Equity |
| | | | 324,134 | | | | | | 295,850 | | | | | | 299,859 | | | | | | 291,843 | | | | | | 249,025 | | | | | | 159,200 | | | | | | 82,332 | | |
Average Equity
|
| | | | 447,058 | | | | | | 423,738 | | | | | | 427,650 | | | | | | 420,469 | | | | | | 355,248 | | | | | | 168,768 | | | | | | 92,880 | | |
Return on Average Tangible Common Equity
|
| | | | 15.8% | | | | | | 11.2% | | | | | | 8.0% | | | | | | 4.7% | | | | | | 35.2% | | | | | | 69.1% | | | | | | 33.5% | | |
Return on Average Equity (GAAP)
|
| | | | 13.20% | | | | | | 10.12% | | | | | | 7.89% | | | | | | 5.53% | | | | | | 26.93% | | | | | | 65.16% | | | | | | 29.74% | | |
| | |
As of September 30, 2024
|
| |||||||||||||||
(Dollars in thousands)
|
| |
Actual
|
| |
Pro Forma
|
| |
Pro Forma as
Adjusted(1) |
| |||||||||
Cash and cash equivalents
|
| | | $ | 440,751 | | | | | $ | 440,751 | | | | | $ | 556,876 | | |
Debt
|
| | | | | | | | | | | | | | | | | | |
Borrowings
|
| | | | 1,308,750 | | | | | | 1,308,750 | | | | | | 1,308,750 | | |
Subordinated debentures
|
| | | | 38,897 | | | | | | 38,897 | | | | | | 38,897 | | |
Subordinated debentures issues through trusts
|
| | | | 5,000 | | | | | | 5,000 | | | | | | 5,000 | | |
Total Debt
|
| | | | 1,352,647 | | | | | | 1,352,647 | | | | | | 1,352,647 | | |
Stockholders’ equity | | | | | | | | | | | | | | | | | | | |
Preferred Stock Non-Cumulative, no par value; 5,000,000 shares authorized
|
| | | | | | | | | | | | | | | | | | |
Series A – 82,000 shares issued and outstanding at September 30, 2024 with a liquidation preference of $82,000
|
| | | | — | | | | | | | | | | | | | | |
Series B – 25,000 shares issued and outstanding at September 30, 2024 with a liquidation preference of $25,000
|
| | | | — | | | | | | | | | | | | | | |
Common stock, no par value; 101,500,000 shares authorized and
25,689,560 shares issued and outstanding at September 30, 2024, 26,539,090 shares issued and outstanding (pro forma), 33,892,032 shares issued and outstanding (pro forma as adjusted) |
| | | | — | | | | | | | | | | | | | | |
Additional paid-in capital
|
| | | | 167,462 | | | | | | 167,462 | | | | | | 283,587 | | |
Retained earnings
|
| | | | 287,765 | | | | | | 287,765 | | | | | | 287,765 | | |
Accumulated other comprehensive loss
|
| | | | (445) | | | | | | (445) | | | | | | (445) | | |
Total stockholders’ equity
|
| | | | 454,782 | | | | | | 454,782 | | | | | | 570,907 | | |
Total capitalization
|
| | | $ | 1,807,429 | | | | | $ | 1,807,429 | | | | | $ | 1,923,554 | | |
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | 17.00 | | |
|
Tangible book value per share as of September 30, 2024
|
| | | $ | 13.56 | | | | | | | | |
|
Increase in tangible book value per share attributable to this offering
|
| | | $ | 0.50 | | | | | | | | |
|
Pro forma as adjusted tangible book value per share after this offering
|
| | | | | | | | | $ | 14.06 | | |
|
Dilution in tangible book value per share to new investors in this offering
|
| | | | | | | | | $ | 2.94 | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
Per Share |
| |||||||||||||||||||||
(Dollars in thousands, except per share data)
|
| |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing stockholders as of September 30, 2024
|
| | | | 25,689,560 | | | | | | 77.7% | | | | | $ | 167,462 | | | | | | 57.3% | | | | | $ | 6.52 | | |
New investors in this offering
|
| | | | 7,352,942 | | | | | | 22.3% | | | | | $ | 125,000 | | | | | | 42.7% | | | | | $ | 17.00 | | |
Total
|
| | | | 33,042,502 | | | | | | 100% | | | | | $ | 292,462 | | | | | | 100% | | | | | $ | 8.85 | | |
| | |
For the Nine Months Ended September 30,
|
| |||||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Average
Balance |
| |
Interest
Inc/Exp |
| |
Average
Yield/Rate |
| |
Average
Balance |
| |
Interest
Inc/Exp |
| |
Average
Yield/Rate |
| ||||||||||||||||||
Interest-Earning Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans(1) | | | | $ | 4,347,308 | | | | | $ | 210,660 | | | | | | 6.46% | | | | | $ | 3,912,894 | | | | | $ | 173,901 | | | | | | 5.92% | | |
Securities, AFS(2)
|
| | | | 9,884 | | | | | | 477 | | | | | | 6.43% | | | | | | 16,183 | | | | | | 687 | | | | | | 5.66% | | |
Securities, FHLB Stock
|
| | | | 69,132 | | | | | | 4,751 | | | | | | 9.16% | | | | | | 73,413 | | | | | | 2,865 | | | | | | 5.20% | | |
Interest Bearing Deposits
|
| | | | 466,277 | | | | | | 18,943 | | | | | | 5.42% | | | | | | 477,074 | | | | | | 18,009 | | | | | | 5.03% | | |
Total Earning Assets
|
| | | | 4,892,601 | | | | | | 234,831 | | | | | | 6.40% | | | | | | 4,479,564 | | | | | | 195,462 | | | | | | 5.82% | | |
Noninterest Earning Assets(3)
|
| | | | 149,263 | | | | | | | | | | | | | | | | | | 200,189 | | | | | | | | | | | | | | |
Total Assets
|
| | | $ | 5,041,864 | | | | | | | | | | | | | | | | | $ | 4,679,753 | | | | | | | | | | | | | | |
Interest-Bearing Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transaction Accounts
|
| | | $ | 395,765 | | | | | $ | 14,639 | | | | | | 4.93% | | | | | $ | 175,444 | | | | | $ | 6,602 | | | | | | 5.02% | | |
Money Market & Savings
|
| | | | 395,580 | | | | | | 13,152 | | | | | | 4.43% | | | | | | 452,769 | | | | | | 11,755 | | | | | | 3.46% | | |
Time
|
| | | | 2,131,676 | | | | | | 84,177 | | | | | | 5.26% | | | | | | 2,107,696 | | | | | | 71,960 | | | | | | 4.55% | | |
Total Interest-bearing deposits
|
| | | | 2,923,021 | | | | | | 111,968 | | | | | | 5.11% | | | | | | 2,735,909 | | | | | | 90,317 | | | | | | 4.40% | | |
Sub Debt
|
| | | | 40,767 | | | | | | 2,855 | | | | | | 9.33% | | | | | | 56,284 | | | | | | 3,510 | | | | | | 8.31% | | |
Borrowings
|
| | | | 1,321,471 | | | | | | 35,815 | | | | | | 3.61% | | | | | | 1,113,202 | | | | | | 26,745 | | | | | | 3.20% | | |
Total Interest-bearing liabilities
|
| | | | 4,285,259 | | | | | | 150,638 | | | | | | 4.69% | | | | | | 3,905,395 | | | | | | 120,572 | | | | | | 4.12% | | |
Noninterest-bearing liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing deposits
|
| | | | 251,850 | | | | | | | | | | | | | | | | | | 285,732 | | | | | | | | | | | | | | |
Other noninterest-bearing liabilities
|
| | | | 57,697 | | | | | | | | | | | | | | | | | | 64,887 | | | | | | | | | | | | | | |
Total Noninterest-bearing liabilities
|
| | | | 309,547 | | | | | | | | | | | | | | | | | | 350,619 | | | | | | | | | | | | | | |
Equity
|
| | | | 447,058 | | | | | | | | | | | | | | | | | | 423,738 | | | | | | | | | | | | | | |
| | | | $ | 5,041,864 | | | | | | | | | | | | | | | | | $ | 4,679,752 | | | | | | | | | | | | | | |
Net Interest Spread(4)
|
| | | | | | | | | | | | | | | | 1.71% | | | | | | | | | | | | | | | | | | 1.70% | | |
Net Interest Margin(5)
|
| | | | | | | | | $ | 84,193 | | | | | | 2.29% | | | | | | | | | | | $ | 74,890 | | | | | | 2.23% | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Average
Balance |
| |
Interest
Inc/Exp |
| |
Average
Yield/Rate |
| |
Average
Balance |
| |
Interest
Inc/Exp |
| |
Average
Yield/Rate |
| ||||||||||||||||||
Interest-Earning Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans(1) | | | | $ | 3,932,840 | | | | | $ | 237,396 | | | | | | 6.04% | | | | | $ | 3,544,383 | | | | | $ | 156,705 | | | | | | 4.42% | | |
Securities, AFS(2)
|
| | | | 16,117 | | | | | | 923 | | | | | | 5.73% | | | | | | 15,070 | | | | | | 805 | | | | | | 5.34% | | |
Securities, FHLB Stock
|
| | | | 71,627 | | | | | | 4,191 | | | | | | 5.85% | | | | | | 74,330 | | | | | | 2,328 | | | | | | 3.13% | | |
Interest Bearing Deposits
|
| | | | 482,246 | | | | | | 24,872 | | | | | | 5.16% | | | | | | 410,154 | | | | | | 6,287 | | | | | | 1.53% | | |
Total Earning Assets
|
| | | | 4,502,830 | | | | | | 267,382 | | | | | | 5.94% | | | | | | 4,043,937 | | | | | | 166,125 | | | | | | 4.11% | | |
Noninterest Earning Assets(3)
|
| | | | 200,113 | | | | | | | | | | | | | | | | | | 241,822 | | | | | | | | | | | | | | |
Total Assets
|
| | | $ | 4,702,943 | | | | | | | | | | | | | | | | | $ | 4,285,760 | | | | | | | | | | | | | | |
Interest-Bearing Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transaction Accounts
|
| | | $ | 233,199 | | | | | $ | 11,974 | | | | | | 5.13% | | | | | $ | 400,482 | | | | | $ | 5,200 | | | | | | 1.30% | | |
Money Market & Savings
|
| | | | 434,395 | | | | | | 15,705 | | | | | | 3.62% | | | | | | 548,484 | | | | | | 8,641 | | | | | | 1.58% | | |
Time
|
| | | | 2,044,351 | | | | | | 96,226 | | | | | | 4.71% | | | | | | 1,344,343 | | | | | | 26,214 | | | | | | 1.95% | | |
Total Interest-bearing deposits
|
| | | | 2,711,945 | | | | | | 123,905 | | | | | | 4.57% | | | | | | 2,293,309 | | | | | | 40,055 | | | | | | 1.75% | | |
Sub Debt
|
| | | | 53,418 | | | | | | 4,562 | | | | | | 8.54% | | | | | | 56,161 | | | | | | 3,876 | | | | | | 6.90% | | |
Borrowings
|
| | | | 1,157,969 | | | | | | 37,696 | | | | | | 3.26% | | | | | | 1,032,590 | | | | | | 22,756 | | | | | | 2.20% | | |
Total Interest-bearing liabilities
|
| | | | 3,923,332 | | | | | | 166,163 | | | | | | 4.24% | | | | | | 3,382,060 | | | | | | 66,687 | | | | | | 1.97% | | |
Noninterest-bearing liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing deposits
|
| | | | 286,569 | | | | | | | | | | | | | | | | | | 385,919 | | | | | | | | | | | | | | |
Other noninterest-bearing liabilities
|
| | | | 65,392 | | | | | | | | | | | | | | | | | | 97,312 | | | | | | | | | | | | | | |
Total noninterest-bearing liabilities
|
| | | | 351,961 | | | | | | | | | | | | | | | | | | 483,231 | | | | | | | | | | | | | | |
Equity
|
| | | | 427,650 | | | | | | | | | | | | | | | | | | 420,469 | | | | | | | | | | | | | | |
| | | | $ | 4,702,943 | | | | | | | | | | | | | | | | | $ | 4,285,760 | | | | | | | | | | | | | | |
Net Interest Spread(4)
|
| | | | | | | | | | | | | | | | 1.70% | | | | | | | | | | | | | | | | | | 2.14% | | |
Net Interest Margin(5)
|
| | | | | | | | | $ | 101,219 | | | | | | 2.25% | | | | | | | | | | | $ | 99,438 | | | | | | 2.46% | | |
| | |
For the Nine Months Ended Sept 30,
|
| |
For the Years Ended December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2024 vs 2023
|
| |
2023 vs 2022
|
| ||||||||||||||||||||||||||||||
| | |
Variance Due To
|
| |
Variance Due To
|
| ||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Volume
|
| |
Yield/Rate
|
| |
Total
|
| |
Volume
|
| |
Yield/Rate
|
| |
Total
|
| ||||||||||||||||||
Interest-Earning Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans
|
| | | $ | 25,735 | | | | | $ | 11,024 | | | | | $ | 36,759 | | | | | $ | 23,448 | | | | | $ | 57,243 | | | | | $ | 80,691 | | |
Securities, AFS
|
| | | | (356) | | | | | | 146 | | | | | | (210) | | | | | | 60 | | | | | | 58 | | | | | | 118 | | |
Securities, FHLB Stock
|
| | | | (223) | | | | | | 2,108 | | | | | | 1,885 | | | | | | (158) | | | | | | 2,021 | | | | | | 1,863 | | |
Interest-Bearing Deposits
|
| | | | (543) | | | | | | 1,478 | | | | | | 935 | | | | | | 3,718 | | | | | | 14,866 | | | | | | 18,584 | | |
Total Interest-Earning Assets
|
| | | | 24,613 | | | | | | 14,756 | | | | | | 39,369 | | | | | | 27,068 | | | | | | 74,188 | | | | | | 101,256 | | |
Interest-Bearing Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transaction Accounts
|
| | | | 11,052 | | | | | | (3,014) | | | | | | 8,038 | | | | | | (8,590) | | | | | | 15,365 | | | | | | 6,775 | | |
Money Market & Savings
|
| | | | (1,979) | | | | | | 3,375 | | | | | | 1,396 | | | | | | (4,125) | | | | | | 11,189 | | | | | | 7,064 | | |
Time
|
| | | | 1,091 | | | | | | 11,126 | | | | | | 12,217 | | | | | | 32,949 | | | | | | 37,063 | | | | | | 70,012 | | |
Total Interest-Bearing Deposits
|
| | | | 10,164 | | | | | | 11,487 | | | | | | 21,651 | | | | | | 20,234 | | | | | | 63,617 | | | | | | 83,851 | | |
Sub Debt
|
| | | | (1,292) | | | | | | 635 | | | | | | (657) | | | | | | (234) | | | | | | 920 | | | | | | 686 | | |
Borrowings
|
| | | | 6,670 | | | | | | 2,400 | | | | | | 9,070 | | | | | | 4,082 | | | | | | 10,857 | | | | | | 14,939 | | |
Total Interest-Bearing liabilities
|
| | | | 15,542 | | | | | | 14,522 | | | | | | 30,064 | | | | | | 24,082 | | | | | | 75,394 | | | | | | 99,476 | | |
Net Interest Income / Margin
|
| | | $ | 9,071 | | | | | $ | 234 | | | | | $ | 9,305 | | | | | $ | 2,986 | | | | | $ | (1,206) | | | | | $ | 1,780 | | |
(Dollars in thousands)
Noninterest Income |
| |
For the nine months ended
|
| |
$ Increase
(Decrease) |
| ||||||||||||
|
2024
|
| |
2023
|
| ||||||||||||||
Service charges on deposits and other fees
|
| | | $ | 1,387 | | | | | $ | 2,017 | | | | | $ | (630) | | |
Loan Servicing fees
|
| | | | 5,970 | | | | | | 16,349 | | | | | | (10,378) | | |
Mortgage purchase program loan fees
|
| | | | 3,823 | | | | | | 2,609 | | | | | | 1,214 | | |
Net gain on sale of loans held for sale
|
| | | | 49,658 | | | | | | 68,789 | | | | | | (19,133) | | |
Sold loan fees
|
| | | | — | | | | | | 222 | | | | | | (222) | | |
Unrealized gain (loss) on equity securities
|
| | | | 28 | | | | | | (40) | | | | | | 68 | | |
Net (loss) gain on sale of assets
|
| | | | (1,556) | | | | | | 428 | | | | | | (1,984) | | |
| | | | $ | 59,310 | | | | | $ | 90,374 | | | | | $ | (31,064) | | |
(Dollars in thousands)
Loan Servicing Fees |
| |
For the nine months ended
|
| |
$ Increase
(Decrease) |
| ||||||||||||
|
2024
|
| |
2023
|
| ||||||||||||||
Fees on servicing
|
| | | $ | 10,565 | | | | | $ | 18,711 | | | | | $ | (8,146) | | |
Change in fair value of MSRs(1)
|
| | | | (4,595) | | | | | | (2,362) | | | | | | (2,233) | | |
| | | | $ | 5,970 | | | | | $ | 16,349 | | | | | $ | (10,379) | | |
(Dollars in thousands)
Net Gain on Sale of Loans Held for Sale |
| |
For the nine months ended
|
| |
$ Increase
(Decrease) |
| ||||||||||||
|
2024
|
| |
2023
|
| ||||||||||||||
Capitalized MSRs
|
| | | $ | 2,736 | | | | | $ | 4,694 | | | | | $ | (1,958) | | |
Change in fair value of loans(1)
|
| | | | 19,244 | | | | | | (3,272) | | | | | | 22,516 | | |
Gain on sale of loans, net(2)
|
| | | | 27,678 | | | | | | 67,368 | | | | | | (39,690) | | |
| | | | $ | 49,658 | | | | | $ | 68,789 | | | | | $ | (19,131) | | |
(Dollars in thousands)
Noninterest Income |
| |
For the years ended
|
| |
$ Increase
(Decrease) |
| ||||||||||||
|
2023
|
| |
2022
|
| ||||||||||||||
Service charges on deposits and other fees
|
| | | $ | 2,669 | | | | | $ | 3,759 | | | | | $ | (1,090) | | |
Loan servicing fees
|
| | | | 10,304 | | | | | | 43,850 | | | | | | (33,546) | | |
Mortgage purchase program loan fees
|
| | | | 3,584 | | | | | | 3,659 | | | | | | (75) | | |
Net gain on sale of loans held for sale
|
| | | | 77,977 | | | | | | 109,951 | | | | | | (31,974) | | |
Sold loan fees
|
| | | | 223 | | | | | | 2,635 | | | | | | (2,412) | | |
Unrealized gain (loss) on equity securities
|
| | | | 18 | | | | | | (170) | | | | | | 188 | | |
Net gain (loss) on sale of assets
|
| | | | 292 | | | | | | (5,565) | | | | | | 5,857 | | |
| | | | $ | 95,067 | | | | | $ | 158,119 | | | | | $ | (63,052) | | |
(Dollars in thousands)
Loan Servicing Fees |
| |
For the years ended
|
| |
$ Increase
(Decrease) |
| ||||||||||||
|
2023
|
| |
2022
|
| ||||||||||||||
Fees on servicing
|
| | | $ | 24,322 | | | | | $ | 25,773 | | | | | $ | (1,451) | | |
Change in fair value of MSRs(1)
|
| | | | (14,017) | | | | | | 18,077 | | | | | | (32,095) | | |
| | | | $ | 10,304 | | | | | $ | 43,850 | | | | | $ | (33,546) | | |
(Dollars in thousands)
Net Gain on Sale of Loans Held for Sale |
| |
For the years ended
|
| |
$ Increase
(Decrease) |
| ||||||||||||
|
2023
|
| |
2022
|
| ||||||||||||||
Capitalized MSRs
|
| | | $ | 4,842 | | | | | $ | 40,030 | | | | | $ | (35,188) | | |
Change in fair value of loans(1)
|
| | | | (3,678) | | | | | | (85,273) | | | | | | 78,379 | | |
Gain on sale of loans, net(2)
|
| | | | 76,814 | | | | | | 155,193 | | | | | | (78,380) | | |
| | | | $ | 77,977 | | | | | $ | 109,950 | | | | | $ | (31,973) | | |
(Dollars in thousands)
Noninterest Expense |
| |
For the nine months ended
|
| |
$ Increase
(Decrease) |
| ||||||||||||
|
2024
|
| |
2023
|
| ||||||||||||||
Salaries and employee benefits
|
| | | $ | 58,817 | | | | | $ | 85,811 | | | | | $ | (26,994) | | |
Occupancy and equipment
|
| | | | 3,456 | | | | | | 5,466 | | | | | | (2,010) | | |
Data processing expense
|
| | | | 7,047 | | | | | | 8,585 | | | | | | (1,538) | | |
Professional fees
|
| | | | 3,341 | | | | | | 3,858 | | | | | | (517) | | |
Other taxes and insurance
|
| | | | 4,894 | | | | | | 4,948 | | | | | | (54) | | |
Other
|
| | | | 7,600 | | | | | | 14,555 | | | | | | (6,955) | | |
| | | | $ | 85,155 | | | | | $ | 123,223 | | | | | $ | (38,068) | | |
(Dollars in thousands)
Noninterest Expense |
| |
For the years ended
|
| |
$ Increase
(Decrease) |
| ||||||||||||
|
2023
|
| |
2022
|
| ||||||||||||||
Salaries and employee benefits
|
| | | $ | 104,286 | | | | | $ | 159,876 | | | | | $ | (55,590) | | |
Occupancy and equipment
|
| | | | 6,924 | | | | | | 7,242 | | | | | | (318) | | |
Data processing expense
|
| | | | 11,107 | | | | | | 12,658 | | | | | | (1,551) | | |
Professional fees
|
| | | | 4,879 | | | | | | 9,689 | | | | | | (4,810) | | |
Other taxes and insurance
|
| | | | 6,976 | | | | | | 4,408 | | | | | | 2,568 | | |
Other
|
| | | | 18,912 | | | | | | 27,773 | | | | | | (8,861) | | |
| | | | $ | 153,084 | | | | | $ | 221,646 | | | | | $ | (68,562) | | |
| | |
As of or for the Nine Months Ended September 30,
|
| |||||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Retail
Banking |
| |
Mortgage
Warehouse (MPP) |
| |
Total
|
| |
Retail
Banking |
| |
Mortgage
Warehouse (MPP) |
| |
Total
|
| ||||||||||||||||||
Interest Income
|
| | | $ | 153,567 | | | | | $ | 81,264 | | | | | $ | 234,831 | | | | | $ | 140,344 | | | | | $ | 55,118 | | | | | $ | 195,462 | | |
Interest Expense
|
| | | | (150,638) | | | | | | — | | | | | | (150,638) | | | | | | (120,574) | | | | | | — | | | | | | (120,574) | | |
Funds Transfer Pricing
|
| | | | 52,584 | | | | | | (52,584) | | | | | | — | | | | | | 35,768 | | | | | | (35,768) | | | | | | — | | |
Net Interest Income
|
| | | $ | 55,513 | | | | | $ | 28,680 | | | | | $ | 84,193 | | | | | $ | 55,539 | | | | | $ | 19,350 | | | | | $ | 74,890 | | |
(Credit) Provision for Credit Losses
|
| | | $ | (92) | | | | | $ | 210 | | | | | $ | 118 | | | | | $ | (462) | | | | | $ | 122 | | | | | $ | (340) | | |
Net Income after provision
|
| | | $ | 56,605 | | | | | $ | 28,470 | | | | | $ | 84,075 | | | | | $ | 56,000 | | | | | $ | 19,228 | | | | | $ | 75,230 | | |
Noninterest Income
|
| | | $ | 55,487 | | | | | $ | 3,823 | | | | | $ | 59,310 | | | | | $ | 87,765 | | | | | $ | 2,609 | | | | | $ | 90,374 | | |
Noninterest Expense
|
| | | | (80,775) | | | | | | (4,380) | | | | | | (85,155) | | | | | | (118,277) | | | | | | (4,946) | | | | | | (123,223) | | |
Expense Allocation
|
| | | | 2,266 | | | | | | (2,266) | | | | | | — | | | | | | 1,802 | | | | | | (1,802) | | | | | | — | | |
Net Income before Taxes
|
| | | $ | 32,583 | | | | | $ | 25,647 | | | | | $ | 58,230 | | | | | $ | 27,290 | | | | | $ | 15,089 | | | | | $ | 42,381 | | |
Income Tax Expense
|
| | | $ | (7,868) | | | | | $ | (6,193) | | | | | $ | (14,061) | | | | | $ | (6,618) | | | | | $ | (3,658) | | | | | $ | (10,276) | | |
Net Income
|
| | | $ | 24,715 | | | | | $ | 19,454 | | | | | $ | 44,169 | | | | | $ | 20,674 | | | | | $ | 11,431 | | | | | $ | 32,105 | | |
Average Balance Sheet
Assets |
| | | | 3,708,073 | | | | | | 1,333,791 | | | | | | 5,041,864 | | | | | | 3,725,065 | | | | | | 954,687 | | | | | | 4,679,752 | | |
Period Ending Assets
|
| | | | 3,714,171 | | | | | | 1,671,829 | | | | | | 5,385,999 | | | | | | 3,791,991 | | | | | | 1,096,922 | | | | | | 4,888,913 | | |
| | |
As of or for the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Retail
Banking |
| |
Mortgage
Warehouse (MPP) |
| |
Total
|
| |
Retail
Banking |
| |
Mortgage
Warehouse (MPP) |
| |
Total
|
| ||||||||||||||||||
Interest Income
|
| | | $ | 190,645 | | | | | $ | 76,737 | | | | | $ | 267,382 | | | | | $ | 131,907 | | | | | $ | 34,217 | | | | | $ | 166,124 | | |
Interest Expense
|
| | | | (166,163) | | | | | | — | | | | | | (166,163) | | | | | | (66,687) | | | | | | — | | | | | | (66,687) | | |
Funds Transfer Pricing
|
| | | | 49,497 | | | | | | (49,497) | | | | | | — | | | | | | 13,896 | | | | | | (13,896) | | | | | | — | | |
Net Interest Income
|
| | | $ | 73,979 | | | | | $ | 27,240 | | | | | $ | 101,219 | | | | | $ | 79,117 | | | | | $ | 20,321 | | | | | $ | 99,437 | | |
(Credit) Provision for Credit Losses
|
| | | $ | (1,627) | | | | | $ | 142 | | | | | $ | (1,485) | | | | | $ | 2,316 | | | | | $ | (100) | | | | | $ | 2,216 | | |
Net Income after provision
|
| | | $ | 75,606 | | | | | $ | 27,098 | | | | | $ | 102,704 | | | | | $ | 76,800 | | | | | $ | 20,421 | | | | | $ | 97,221 | | |
Noninterest Income
|
| | | $ | 91,483 | | | | | $ | 3,584 | | | | | $ | 95,067 | | | | | $ | 154,460 | | | | | $ | 3,659 | | | | | $ | 158,119 | | |
Noninterest Expense
|
| | | | (148,138) | | | | | | (4,946) | | | | | | (153,084) | | | | | | (216,873) | | | | | | (4,773) | | | | | | (221,646) | | |
Expense Allocation
|
| | | | 2,648 | | | | | | (2,648) | | | | | | — | | | | | | 2,117 | | | | | | (2,117) | | | | | | — | | |
Net Income before Taxes
|
| | | $ | 21,599 | | | | | $ | 23,088 | | | | | $ | 44,687 | | | | | $ | 16,504 | | | | | $ | 17,190 | | | | | $ | 33,694 | | |
Income Tax Expense
|
| | | $ | (5,281) | | | | | $ | (5,644) | | | | | $ | (10,925) | | | | | $ | (5,121) | | | | | $ | (5,334) | | | | | $ | (10,455) | | |
Net Income
|
| | | $ | 16,318 | | | | | $ | 17,444 | | | | | $ | 33,762 | | | | | $ | 11,383 | | | | | $ | 11,856 | | | | | $ | 23,239 | | |
Average Balance Sheet Assets
|
| | | $ | 3,725,065 | | | | | $ | 977,873 | | | | | $ | 4,702,943 | | | | | $ | 3,509,394 | | | | | $ | 776,365 | | | | | $ | 4,285,759 | | |
Period Ending Assets
|
| | | | 3,611,652 | | | | | | 1,146,826 | | | | | | 4,758,479 | | | | | | 3,608,427 | | | | | | 791,919 | | | | | | 4,400,346 | | |
| | |
September 30
|
| |
December 31
|
| ||||||||||||
(Dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
BALANCE SHEET DATA | | | | | | | | | | | | | | | | | | | |
Total Assets
|
| | | $ | 5,385,999 | | | | | $ | 4,758,479 | | | | | $ | 4,400,346 | | |
Cash and cash equivalents
|
| | | | 440,751 | | | | | | 351,890 | | | | | | 274,233 | | |
Equity and debt securities
|
| | | | 9,757 | | | | | | 16,045 | | | | | | 16,201 | | |
Other securities
|
| | | | 69,574 | | | | | | 67,487 | | | | | | 73,531 | | |
Loans and loans held for sale, net
|
| | | | 4,744,865 | | | | | | 4,121,347 | | | | | | 3,814,732 | | |
Mortgage servicing rights
|
| | | | 11,671 | | | | | | 95,339 | | | | | | 101,792 | | |
Deposits
|
| | | | 3,531,878 | | | | | | 2,925,558 | | | | | | 2,921,300 | | |
Borrowings
|
| | | | 1,308,750 | | | | | | 1,275,000 | | | | | | 925,000 | | |
Subordinated debentures
|
| | | | 43,897 | | | | | | 39,368 | | | | | | 56,255 | | |
Total Equity Capital
|
| | | | 454,782 | | | | | | 430,620 | | | | | | 417,307 | | |
| | |
September 30, 2024
|
| |
December 31, 2023
|
| |
December 31, 2022
|
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Amount
|
| |
% of Total
Gross Loans |
| |
Amount
|
| |
% of Total
Gross Loans |
| |
Amount
|
| |
% of Total
Gross Loans |
| ||||||||||||||||||
Residential: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction
|
| | | $ | 86,300 | | | | | | 1.8% | | | | | $ | 141,326 | | | | | | 3.4% | | | | | $ | 148,757 | | | | | | 3.9% | | |
All-in-One (AIO)(1)
|
| | | | 581,728 | | | | | | 12.2% | | | | | | 506,035 | | | | | | 12.2% | | | | | | 323,321 | | | | | | 8.5% | | |
Other Consumer / Home Equity(1)
|
| | | | 99,648 | | | | | | 2.1% | | | | | | 106,650 | | | | | | 2.6% | | | | | | 103,350 | | | | | | 2.7% | | |
Residential Mortgage(2)
|
| | | | 1,972,468 | | | | | | 41.5% | | | | | | 1,862,325 | | | | | | 45.1% | | | | | | 1,648,012 | | | | | | 43.1% | | |
Commercial
|
| | | | 1,088 | | | | | | 0.0% | | | | | | 18,037 | | | | | | 0.4% | | | | | | 14,774 | | | | | | 0.4% | | |
Mortgage Warehouse (MPP)
|
| | | | 1,671,829 | | | | | | 35.1% | | | | | | 1,146,826 | | | | | | 27.7% | | | | | | 791,919 | | | | | | 20.7% | | |
Total Loans Held for Investment:
|
| | | | 4,412,061 | | | | | | 92.7% | | | | | | 3,781,199 | | | | | | 91.5% | | | | | | 3,030,133 | | | | | | 79.3% | | |
Retail
|
| | | | 345,024 | | | | | | 7.3% | | | | | | 352,443 | | | | | | 8.5% | | | | | | 520,649 | | | | | | 13.6% | | |
Correspondent
|
| | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | | | | | 270,315 | | | | | | 7.1% | | |
Loans Held for Sale:
|
| | | | 345,024 | | | | | | 7.3% | | | | | | 352,443 | | | | | | 8.5% | | | | | | 790,964 | | | | | | 20.7% | | |
Total Gross Loans (HFI and HFS)
|
| | | $ | 4,757,085 | | | | | | 100.0% | | | | | $ | 4,133,642 | | | | | | 100.0% | | | | | $ | 3,821,097 | | | | | | 100.0% | | |
| | |
Due in 1 Year or less
|
| |
Due after 1 Year
through 5 years |
| |
Due after 5 Years
through 15 years |
| |
Due after 15 years
|
| | | | | | | ||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Fixed
Rate |
| |
Adjustable
Rate |
| |
Fixed
Rate |
| |
Adjustable
Rate |
| |
Fixed
Rate |
| |
Adjustable
Rate |
| |
Fixed
Rate |
| |
Adjustable
Rate |
| |
Total
|
| |||||||||||||||||||||||||||
Residential | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction
|
| | | $ | 21,089 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 64,387 | | | | | $ | 824 | | | | | $ | 86,300 | | |
All-in-One (AIO)(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 581,728 | | | | | | 581,728 | | |
Other Consumer / Home
Equity(1) |
| | | | — | | | | | | 100 | | | | | | — | | | | | | 0 | | | | | | — | | | | | | 203 | | | | | | — | | | | | | 98,345 | | | | | | 99,648 | | |
Residential Mortgage(2)
|
| | | | 161 | | | | | | 35 | | | | | | 338 | | | | | | 620 | | | | | | 16,188 | | | | | | 13,896 | | | | | | 417,472 | | | | | | 1,523,758 | | | | | | 1,972,468 | | |
Commercial
|
| | | | 177 | | | | | | 172 | | | | | | 138 | | | | | | 237 | | | | | | 119 | | | | | | 84 | | | | | | 161 | | | | | | — | | | | | | 1,088 | | |
Mortgage Warehouse (MPP)
|
| | | | — | | | | | | 1,671,829 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,671,829 | | |
Total Loans Held for Investment:
|
| | | | 21,427 | | | | | | 1,672,136 | | | | | | 476 | | | | | | 857 | | | | | | 16,307 | | | | | | 14,183 | | | | | | 482,020 | | | | | | 2,204,655 | | | | | | 4,412,061 | | |
Retail Loans Held for Sale:
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 105 | | | | | | — | | | | | | 337,513 | | | | | | 7,406 | | | | | | 345,024 | | |
Total Gross Loans (HFI and HFS)
|
| | | $ | 21,427 | | | | | $ | 1,672,136 | | | | | $ | 476 | | | | | $ | 857 | | | | | $ | 16,412 | | | | | $ | 14,183 | | | | | $ | 819,533 | | | | | $ | 2,212,061 | | | | | $ | 4,757,086 | | |
| | |
Due in 1 Year or less
|
| |
Due after 1 Year
through 5 years |
| |
Due after 5 Years
through 15 years |
| |
Due after 15 years
|
| | | | | | | ||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Fixed
Rate |
| |
Adjustable
Rate |
| |
Fixed
Rate |
| |
Adjustable
Rate |
| |
Fixed
Rate |
| |
Adjustable
Rate |
| |
Fixed
Rate |
| |
Adjustable
Rate |
| |
Total
|
| |||||||||||||||||||||||||||
Residential | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction
|
| | | $ | 25,986 | | | | | $ | — | | | | | | 4,148 | | | | | | — | | | | | | — | | | | | | — | | | | | | 110,113 | | | | | | 1,079 | | | | | | 141,326 | | |
All-in-One (AIO)(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 506,035 | | | | | $ | 506,035 | | |
Other Consumer / Home Equity(1)
|
| | | | — | | | | | | 186 | | | | | | — | | | | | | — | | | | | | — | | | | | | 204 | | | | | | — | | | | | | 106,260 | | | | | | 106,650 | | |
Residential Mortgage(2)
|
| | | | 515 | | | | | | 53 | | | | | | 337 | | | | | | 843 | | | | | | 12,447 | | | | | | 13,879 | | | | | | 276,889 | | | | | | 1,557,362 | | | | | | 1,862,325 | | |
Commercial
|
| | | | 89 | | | | | | 16,738 | | | | | | 331 | | | | | | 262 | | | | | | 175 | | | | | | 278 | | | | | | 164 | | | | | | — | | | | | | 18,037 | | |
Mortgage Warehouse (MPP)
|
| | | | — | | | | | | 1,146,826 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,146,826 | | |
Total
|
| | | | 26,590 | | | | | | 1,163,803 | | | | | | 4,816 | | | | | | 1,105 | | | | | | 12,622 | | | | | | 14,361 | | | | | | 387,166 | | | | | | 2,170,736 | | | | | | 3,781,199 | | |
Retail Loans Held for Sale:
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,694 | | | | | | — | | | | | | 332,135 | | | | | | 17,614 | | | | | | 352,443 | | |
Total Gross Loans (HFI and
HFS) |
| | | $ | 9,107 | | | | | $ | 1,163,803 | | | | | $ | 4,816 | | | | | $ | 1,105 | | | | | $ | 15,316 | | | | | $ | 14,361 | | | | | $ | 719,301 | | | | | $ | 2,188,350 | | | | | $ | 4,133,642 | | |
(Dollars in thousands)
|
| |
September 30,
2024 |
| |
December 31,
2023 |
| |
December 31,
2022 |
| |||||||||
Nonaccrual Loans(1): | | | | | | | | | | | | | | | | | | | |
Commercial
|
| | | | — | | | | | | — | | | | | | 20 | | |
Construction
|
| | | | 1,674 | | | | | | 2,201 | | | | | | 223 | | |
Land Development
|
| | | | 2,488 | | | | | | 2,201 | | | | | | 588 | | |
Home Equity Lines of Credit
|
| | | | 6,231 | | | | | | 3,597 | | | | | | 619 | | |
First Lien Mortgage
|
| | | | 21,953 | | | | | | 12,501 | | | | | | 9,379 | | |
First Lien Mortgage Wholly or Partially Guaranteed by the U.S Government
|
| | | | 37,064 | | | | | | 12,525 | | | | | | 5,095 | | |
Junior Lien Mortgage
|
| | | | 1,295 | | | | | | 726 | | | | | | 422 | | |
Mortgage Warehouse (MPP)
|
| | | | — | | | | | | — | | | | | | — | | |
| | | | | 70,705 | | | | | | 33,751 | | | | | | 16,346 | | |
Loans Past Due 90 Days or More and Still Accruing(1): | | | | | | | | | | | | | | | | | | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | |
Land Development
|
| | | | — | | | | | | — | | | | | | — | | |
Home Equity Lines of Credit
|
| | | | 235 | | | | | | 497 | | | | | | — | | |
First Lien Mortgage
|
| | | | 8,264 | | | | | | 2,785 | | | | | | 1,432 | | |
First Lien Mortgage Wholly or Partially Guaranteed by the U.S Government
|
| | | | 171 | | | | | | 25,171 | | | | | | 3,214 | | |
Junior Lien Mortgage
|
| | | | 542 | | | | | | — | | | | | | 80 | | |
Mortgage Warehouse (MPP)
|
| | | | — | | | | | | — | | | | | | — | | |
| | | | | 9,212 | | | | | | 28,453 | | | | | | 4,726 | | |
Total Nonperforming Loans
|
| | | | 79,917 | | | | | | 62,204 | | | | | | 21,072 | | |
Other Real Estate Owned
|
| | | | 1,990 | | | | | | 24 | | | | | | 551 | | |
Total Nonperforming Assets
|
| | | | 81,907 | | | | | | 62,228 | | | | | | 21,623 | | |
Nonaccrual Loans to Total Loans
|
| | | | 1.49% | | | | | | 0.82% | | | | | | 0.43% | | |
Nonperforming Loans to Total Loans
|
| | | | 1.68% | | | | | | 1.50% | | | | | | 0.55% | | |
(Dollars in thousands)
|
| |
September 30,
2024 |
| |
December 31,
2023 |
| |
December 31,
2022 |
| |||||||||
Nonperforming Assets to Total Assets
|
| | | | 1.52% | | | | | | 1.31% | | | | | | 0.49% | | |
Allowance for Credit Losses to Nonaccrual Loans
|
| | | | 17.28% | | | | | | 36.43% | | | | | | 38.94% | | |
Ratios Excluding Loans Wholly or Partially Guaranteed by the U.S Government
|
| | | | | | | | | | | | | | | | | | |
Nonaccrual Loans to Total Loans
|
| | | | 0.71% | | | | | | 0.51% | | | | | | 0.29% | | |
Nonperforming Loans to Total Loans
|
| | | | 0.90% | | | | | | 0.60% | | | | | | 0.33% | | |
Nonperforming Assets to Total Assets
|
| | | | 0.84% | | | | | | 0.52% | | | | | | 0.30% | | |
Allowance for Credit Losses to Nonaccrual Loans
|
| | | | 36.32% | | | | | | 57.92% | | | | | | 56.57% | | |
| | |
September 30, 2024
|
| |
December 31, 2023
|
| |
December 31, 2022
|
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Dollars
|
| |
% of
Total |
| |
Dollars
|
| |
% of
Total |
| |
Dollars
|
| |
% of
Total |
| ||||||||||||||||||
Collectively Allocated for Impairment: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial & Other
|
| | | $ | 20 | | | | | | 0.2% | | | | | $ | 52 | | | | | | 0.4% | | | | | $ | 53 | | | | | | 0.8% | | |
Construction
|
| | | | 553 | | | | | | 4.5% | | | | | | 488 | | | | | | 4.0% | | | | | | 98 | | | | | | 1.5% | | |
Land Development
|
| | | | 1,128 | | | | | | 9.2% | | | | | | 1,607 | | | | | | 13.1% | | | | | | 581 | | | | | | 9.1% | | |
Home Equity Lines of Credit
|
| | | | 2,113 | | | | | | 17.3% | | | | | | 2,039 | | | | | | 16.6% | | | | | | 1,119 | | | | | | 17.6% | | |
First Lien Mortgage
|
| | | | 5,013 | | | | | | 41.0% | | | | | | 5,246 | | | | | | 42.7% | | | | | | 2,065 | | | | | | 32.4% | | |
Junior Lien Mortgage
|
| | | | 1,859 | | | | | | 15.2% | | | | | | 2,211 | | | | | | 18.0% | | | | | | 1,226 | | | | | | 19.3% | | |
Mortgage Warehouse (MPP)
|
| | | | 669 | | | | | | 5.5% | | | | | | 458 | | | | | | 3.7% | | | | | | 317 | | | | | | 5.0% | | |
| | | | | 11,355 | | | | | | 92.9% | | | | | | 12,101 | | | | | | 98.4% | | | | | | 5,459 | | | | | | 85.8% | | |
Individually Allocated for Impairment
|
| | | | 863 | | | | | | 7.1% | | | | | | 150 | | | | | | 1.2% | | | | | | 844 | | | | | | 13.3% | | |
Unallocated
|
| | | | 2 | | | | | | 0.0% | | | | | | 44 | | | | | | 0.4% | | | | | | 62 | | | | | | 1.0% | | |
| | | | | 865 | | | | | | 7.1% | | | | | | 194 | | | | | | 1.6% | | | | | | 906 | | | | | | 14.2% | | |
Total Allowance for Credit Losses
|
| | | $ | 12,220 | | | | | | 100.0% | | | | | $ | 12,295 | | | | | | 100.0% | | | | | $ | 6,365 | | | | | | 100.0% | | |
| | |
For the nine months ended
September 30, 2024 |
| |
For the Years Ended
|
| ||||||||||||||||||||||||||||||
| | |
December 31, 2023
|
| |
December 31, 2022
|
| ||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Activity
|
| |
% of Loans
Held for Investment(1) |
| |
Activity
|
| |
% of Loans
Held for Investment |
| |
Activity
|
| |
% of Loans
Held for Investment |
| ||||||||||||||||||
Loans held for investment
|
| | | $ | 4,412,061 | | | | | | | | | | | $ | 3,781,199 | | | | | | | | | | | $ | 3,030,133 | | | | | | | | |
Beginning allowance for credit losses
|
| | | | 12,295 | | | | | | | | | | | | 6,365 | | | | | | | | | | | | 3,886 | | | | | | | | |
Net (charge-offs) recoveries: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial & Other
|
| | | | 116 | | | | | | 4.75% | | | | | | 55 | | | | | | 1.07% | | | | | | 101 | | | | | | 2.12% | | |
Construction
|
| | | | (178) | | | | | | -0.16% | | | | | | (482) | | | | | | -0.23% | | | | | | 12 | | | | | | 0.01% | | |
Land Development
|
| | | | — | | | | | | 0.00% | | | | | | — | | | | | | 0.00% | | | | | | — | | | | | | 0.00% | | |
Home Equity Lines of Credit
|
| | | | (1,045) | | | | | | -0.24% | | | | | | (183) | | | | | | -0.04% | | | | | | — | | | | | | 0.00% | | |
First Lien Mortgage
|
| | | | (27) | | | | | | 0.00% | | | | | | (156) | | | | | | -0.01% | | | | | | 150 | | | | | | 0.01% | | |
Junior Lien Mortgage
|
| | | | (152) | | | | | | -0.23% | | | | | | (42) | | | | | | -0.05% | | | | | | — | | | | | | 0.00% | | |
| | |
For the nine months ended
September 30, 2024 |
| |
For the Years Ended
|
| ||||||||||||||||||||||||||||||
| | |
December 31, 2023
|
| |
December 31, 2022
|
| ||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Activity
|
| |
% of Loans
Held for Investment(1) |
| |
Activity
|
| |
% of Loans
Held for Investment |
| |
Activity
|
| |
% of Loans
Held for Investment |
| ||||||||||||||||||
Mortgage Warehouse (MPP)
|
| | | | — | | | | | | 0.00% | | | | | | — | | | | | | 0.00% | | | | | | — | | | | | | 0.00% | | |
Total net (charge-offs)
recoveries |
| | | | (1,286) | | | | | | | | | | | | (808) | | | | | | | | | | | | 263 | | | | | | | | |
Provision for credit losses
|
| | | | 1,211 | | | | | | | | | | | | (2,569) | | | | | | | | | | | | 2,216 | | | | | | | | |
Impact of Adopting ASC 326
|
| | | | — | | | | | | | | | | | | 9,307 | | | | | | | | | | | | — | | | | | | | | |
Ending allowance for credit losses
|
| | | $ | 12,220 | | | | | | | | | | | $ | 12,295 | | | | | | | | | | | $ | 6,365 | | | | | | | | |
Allowance for credit losses to loans held for investment
|
| | | | 0.28% | | | | | | | | | | | | 0.33% | | | | | | | | | | | | 0.21% | | | | | | | | |
Net charge-offs (recoveries) to Average Loans(1)
|
| | | | -0.04% | | | | | | | | | | | | -0.02% | | | | | | | | | | | | 0.01% | | | | | | | | |
| | |
September 30, 2024
|
| |
December 31, 2023
|
| |
December 31, 2022
|
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Carrying
Value |
| |
% of
Total |
| |
Carrying
Value |
| |
% of
Total |
| |
Carrying
Value |
| |
% of
Total |
| ||||||||||||||||||
Available for sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate Debt
|
| | | | 8,411 | | | | | | 100.0% | | | | | | 14,727 | | | | | | 100.0% | | | | | | 9,087 | | | | | | 61.0% | | |
Total available for sale securities
|
| | | | 8,411 | | | | | | 100.0% | | | | | | 14,727 | | | | | | 100.0% | | | | | | 9,087 | | | | | | 61.0% | | |
Held to maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate Debt
|
| | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | | | | | 5,814 | | | | | | 39.0% | | |
Total held to maturity securities
|
| | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | | | | | 5,814 | | | | | | 39.0% | | |
Total investment securities
|
| | | | 8,411 | | | | | | 100.0% | | | | | | 14,727 | | | | | | 100.0% | | | | | | 14,901 | | | | | | 100.0% | | |
| | |
Due in 1 Year or Less
|
| |
Due after 1 Year
through 5 Years |
| |
Due after 5 Years
through 10 Years |
| |
Due after 10 Years
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Par
Value |
| |
Weighted
Avg Yield(1) |
| |
Par
Value |
| |
Weighted
Avg Yield(1) |
| |
Par
Value |
| |
Weighted
Avg Yield(1) |
| |
Par
Value |
| |
Weighted
Avg Yield(1) |
| |
Par
Value |
| |
Weighted
Avg Yield(1) |
| ||||||||||||||||||||||||||||||
September 30, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Available for sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate Debt
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 9,000 | | | | | | 6.63% | | | | | | — | | | | | | — | | | | | $ | 9,000 | | | | | | 6.63% | | |
Total available for sale securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,000 | | | | | | 6.63% | | | | | | — | | | | | | — | | | | | | 9,000 | | | | | | 6.63% | | |
Held to maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate Debt
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total held to maturity securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Total investment securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 9,000 | | | | | | 6.63% | | | | | | — | | | | | | — | | | | | $ | 9,000 | | | | | | 6.63% | | |
| | |
Due in 1 Year or Less
|
| |
Due after 1 Year
through 5 Years |
| |
Due after 5 Years
through 10 Years |
| |
Due after 10 Years
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||
December 31, 2023
|
| |
Par
Value |
| |
Weighted
Avg Yield(1) |
| |
Par
Value |
| |
Weighted
Avg Yield(1) |
| |
Par
Value |
| |
Weighted
Avg Yield(1) |
| |
Par
Value |
| |
Weighted
Avg Yield(1) |
| |
Par
Value |
| |
Weighted
Avg Yield(1) |
| ||||||||||||||||||||||||||||||
Available for sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate Debt
|
| | | | — | | | | | | — | | | | | $ | 5,000 | | | | | | 6.00% | | | | | $ | 5,000 | | | | | | 6.00% | | | | | $ | 5,500 | | | | | | 5.40% | | | | | $ | 15,500 | | | | | | 5.79% | | |
Total available for sale
securities |
| | | | — | | | | | | — | | | | | | 5,000 | | | | | | 6.00% | | | | | | 5,000 | | | | | | 6.00% | | | | | | 5,500 | | | | | | 5.40% | | | | | | 15,500 | | | | | | 5.79% | | |
Held to maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate Debt
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total held to maturity
securities |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Total investment securities
|
| | | | — | | | | | | — | | | | | $ | 5,000 | | | | | | 6.00% | | | | | $ | 5,000 | | | | | | 6.00% | | | | | $ | 5,500 | | | | | | 5.40% | | | | | $ | 15,500 | | | | | | 5.79% | | |
| | |
Due in 1 Year or Less
|
| |
Due after 1 Year
through 5 Years |
| |
Due after 5 Years
through 10 Years |
| |
Due after 10 Years
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||
December 31, 2022
|
| |
Par
Value |
| |
Weighted
Avg Yield(1) |
| |
Par
Value |
| |
Weighted
Avg Yield(1) |
| |
Par
Value |
| |
Weighted
Avg Yield(1) |
| |
Par
Value |
| |
Weighted
Avg Yield(1) |
| |
Par
Value |
| |
Weighted
Avg Yield(1) |
| ||||||||||||||||||||||||||||||
Available for sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate Debt
|
| | | | — | | | | | | — | | | | | $ | 5,000 | | | | | | 6.00% | | | | | $ | 5,000 | | | | | | 6.00% | | | | | $ | 5,500 | | | | | | 5.40% | | | | | $ | 15,500 | | | | | | 5.79% | | |
Total available for sale
securities |
| | | | — | | | | | | — | | | | | | 5,000 | | | | | | 6.00% | | | | | | 5,000 | | | | | | 6.00% | | | | | | 5,500 | | | | | | 5.40% | | | | | | 15,500 | | | | | | 5.79% | | |
Held to maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate Debt
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total held to maturity
securities |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Total investment securities
|
| | | | — | | | | | | — | | | | | $ | 5,000 | | | | | | 6.00% | | | | | $ | 5,000 | | | | | | 6.00% | | | | | $ | 5,500 | | | | | | 5.40% | | | | | $ | 15,500 | | | | | | 5.79% | | |
| | |
September 30, 2024
|
| |
December 31, 2023
|
| |
December 31, 2022
|
| |||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Average
Amount |
| |
Weighted
Avg Rate Paid |
| |
Percent
of Total Deposits |
| |
Average
Amount |
| |
Weighted
Avg Rate Paid |
| |
Percent
of Total Deposits |
| |
Average
Amount |
| |
Weighted
Avg Rate Paid |
| |
Percent
of Total Deposits |
| |||||||||||||||||||||||||||
Noninterest bearing
demand |
| | | $ | 251,850 | | | | | | 0.00% | | | | | | 8% | | | | | $ | 286,569 | | | | | | 0.00% | | | | | | 10% | | | | | $ | 385,919 | | | | | | 0.00% | | | | | | 14% | | |
Interest bearing demand
|
| | | | 395,765 | | | | | | 4.93% | | | | | | 12% | | | | | | 233,199 | | | | | | 5.13% | | | | | | 8% | | | | | | 400,482 | | | | | | 1.30% | | | | | | 15% | | |
Savings & money market
|
| | | | 395,580 | | | | | | 4.43% | | | | | | 12% | | | | | | 434,395 | | | | | | 3.62% | | | | | | 14% | | | | | | 548,484 | | | | | | 1.58% | | | | | | 20% | | |
Time
|
| | | | 2,131,676 | | | | | | 5.26% | | | | | | 67% | | | | | | 2,044,351 | | | | | | 4.71% | | | | | | 68% | | | | | | 1,344,343 | | | | | | 1.95% | | | | | | 50% | | |
Total deposits
|
| | | $ | 3,174,871 | | | | | | 4.70% | | | | | | 100% | | | | | $ | 2,998,514 | | | | | | 4.13% | | | | | | 100% | | | | | $ | 2,679,228 | | | | | | 1.50% | | | | | | 100% | | |
(Dollars in thousands)
September 30, 2024 |
| |
Three Months
or Less |
| |
Three to
Six Months |
| |
Six to
Twelve Months |
| |
After Twelve
Months |
| |
Total
|
| |||||||||||||||
Brokered CDs
|
| | | $ | 2,186,208 | | | | | $ | — | | | | | $ | — | | | | | $ | 87,330 | | | | | $ | 2,273,538 | | |
All other CDs
|
| | | | 68,431 | | | | | | 40,479 | | | | | | 90,522 | | | | | | 123,387 | | | | | | 322,819 | | |
Total Time deposits
|
| | | $ | 2,254,639 | | | | | $ | 40,479 | | | | | $ | 90,522 | | | | | $ | 210,717 | | | | | $ | 2,596,357 | | |
December 31, 2023
|
| |
Three Months
or Less |
| |
Three to
Six Months |
| |
Six to
Twelve Months |
| |
After Twelve
Months |
| |
Total
|
| |||||||||||||||
Brokered CDs
|
| | | $ | 1,381,776 | | | | | $ | — | | | | | $ | — | | | | | $ | 87,330 | | | | | $ | 1,469,106 | | |
All other CDs
|
| | | | 84,987 | | | | | | 17,964 | | | | | | 71,341 | | | | | | 60,477 | | | | | | 234,769 | | |
Total Time deposits
|
| | | $ | 1,466,763 | | | | | $ | 17,964 | | | | | $ | 71,341 | | | | | $ | 147,807 | | | | | $ | 1,703,875 | | |
December 31, 2022
|
| |
Three Months
or Less |
| |
Three to
Six Months |
| |
Six to
Twelve Months |
| |
After Twelve
Months |
| |
Total
|
| |||||||||||||||
Brokered CDs
|
| | | $ | 1,053,919 | | | | | $ | 352,902 | | | | | $ | 277,301 | | | | | $ | — | | | | | $ | 1,684,122 | | |
All other CDs
|
| | | | 21,038 | | | | | | 24,346 | | | | | | 118,746 | | | | | | 142,413 | | | | | | 306,543 | | |
Total Time deposits
|
| | | $ | 1,074,957 | | | | | $ | 377,248 | | | | | $ | 396,047 | | | | | $ | 142,413 | | | | | $ | 1,990,665 | | |
(Dollars in thousands)
|
| |
As of
September 30, 2024 |
| |||
3 months or less
|
| | | $ | 3,324 | | |
Over 3 through 6 months
|
| | | | 3,389 | | |
Over 6 through 12 months
|
| | | | 10,666 | | |
Over 12 months
|
| | | | 6,185 | | |
Total:
|
| | | $ | 23,565 | | |
(Dollars in thousands)
|
| |
September 30,
2024 |
| |
December 31,
2023 |
| |
December 31,
2022 |
| |||||||||
Period ending balance
|
| | | $ | 1,308,750 | | | | | $ | 1,275,000 | | | | | $ | 925,000 | | |
Average balance during period
|
| | | | 1,308,988 | | | | | | 1,150,342 | | | | | | 1,024,309 | | |
Maximum outstanding at any month end
|
| | | | 1,371,422 | | | | | | 1,275,000 | | | | | | 1,197,325 | | |
Weighted Avg Rate Paid
|
| | | | 3.81% | | | | | | 3.36% | | | | | | 2.94% | | |
(Dollars in thousands)
|
| |
Issuance Date
|
| |
Amount of
Notes |
| |
Current Coupon
|
| |
Next Call Date
|
| |
Maturity Date
|
| |||
Subordinated Notes: | | | | | | | | | | | | | | | | | | | |
Fixed to Floating due 2028 (NPB)
|
| |
September 28, 2018
|
| | | $ | 15,000 | | | |
9.38%
(3 mo SOFR + 4.03)% |
| |
October 1, 2024
|
| |
October 1, 2028
|
|
Fixed to Floating due 2034 (NPBI)
|
| |
August 22, 2024
|
| | | | 25,000 | | | |
9.00% (fixed)
|
| |
September 1, 2029
|
| |
September 1, 2034
|
|
Subordinated Debentures Issued
Through Trusts: |
| | | | | | | | | | | | | | | | | | |
Trust Preferred due 2034 (NPBI)
|
| |
March 17, 2004
|
| | | | 5,000 | | | |
8.39%
(3 mo SOFR + 2.79)% |
| |
December 17, 2024
|
| |
March 17, 2034
|
|
| | | | | | | | 45,000 | | | | | | | | | | | |
Unamortized Issuance Costs
|
| | | | | | | (1,103) | | | | | | | | | | | |
| | | | | | | $ | 43,897 | | | | | | | | | | | |
(Dollars in thousands)
|
| |
Issuance Date
|
| |
Amount of
Notes |
| |
Current Coupon
|
| |
Next Call Date
|
| |
Maturity Date
|
| |||
Subordinated Notes: | | | | | | | | | | | | | | | | | | | |
Fixed to Floating due 2028 (NPB)
|
| |
September 28, 2018
|
| | | $ | 15,000 | | | |
9.29%
(3 mo SOFR + 4.03)% |
| |
January 1, 2024
|
| |
October 1, 2028
|
|
Fixed to Floating due 2029 (NPBI)
|
| |
September 19, 2019
|
| | | | 20,000 | | | |
6.00% (fixed)
|
| |
September 30, 2024
|
| |
September 30, 2029
|
|
Subordinated Debentures Issued Through Trusts:
|
| | | | | | | | | | | | | | | | | | |
Trust Preferred due 2034 (NPBI)
|
| |
March 17, 2004
|
| | | | 5,000 | | | |
8.42%
(3 mo SOFR + 2.79)% |
| |
March 15, 2024
|
| |
March 17, 2034
|
|
| | | | | | | | 40,000 | | | | | | | | | | | |
Unamortized Issuance Costs
|
| | | | | | | (632) | | | | | | | | | | | |
| | | | | | | $ | 39,368 | | | | | | | | | | | |
(Dollars in thousands)
|
| |
September 30,
2024 |
| |
December 31,
2023 |
| |
December 31,
2022 |
| |||||||||
Commitments to fund loans held for investment
|
| | | $ | 2,451,906 | | | | | $ | 3,373,318 | | | | | $ | 2,870,488 | | |
Unused Commitments
|
| | | | 325,381 | | | | | | 293,128 | | | | | | 218,378 | | |
| | |
Net Interest Income
Sensitivity |
| |||||||||||||||||||||
| | |
12 Month Projection
|
| |||||||||||||||||||||
(Shock in basis points)
|
| |
-200
|
| |
-100
|
| |
+100
|
| |
+200
|
| ||||||||||||
September 30, 2024
|
| | | | -9.65% | | | | | | -4.90% | | | | | | 4.56% | | | | | | 9.03% | | |
December 31, 2023
|
| | | | -2.49% | | | | | | -1.89% | | | | | | 1.87% | | | | | | 3.23% | | |
December 31, 2022
|
| | | | -10.00% | | | | | | -5.13% | | | | | | 5.32% | | | | | | 10.42% | | |
| | |
Economic Value of Equity Sensitivity
|
| |||||||||||||||||||||
(Shock in basis points)
|
| |
-200
|
| |
-100
|
| |
+100
|
| |
+200
|
| ||||||||||||
September 30, 2024
|
| | | | -1.30% | | | | | | 0.50% | | | | | | -1.80% | | | | | | -4.80% | | |
December 31, 2023
|
| | | | 5.90% | | | | | | 4.70% | | | | | | -5.60% | | | | | | -11.90% | | |
December 31, 2022
|
| | | | 8.20% | | | | | | 4.90% | | | | | | -4.80% | | | | | | -9.70% | | |
| | |
Actual
|
| |
Required for Capital
Adequacy Purposes |
| |
Required to be Well
Capitalized Under PCA |
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
Northpointe Bancshares Inc. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of September 30, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital to RWA
|
| | | $ | 504,818 | | | | | | 11.36% | | | | | $ | 355,637 | | | | | | 8.00% | | | | | | N/A | | | | | | N/A | | |
Tier 1 capital to RWA
|
| | | $ | 461,095 | | | | | | 10.37% | | | | | $ | 266,728 | | | | | | 6.00% | | | | | | N/A | | | | | | N/A | | |
Common Equity Tier 1 to RWA
|
| | | $ | 352,522 | | | | | | 7.93% | | | | | $ | 200,046 | | | | | | 4.50% | | | | | | N/A | | | | | | N/A | | |
Tier 1 capital to average assets (leverage)
|
| | | $ | 461,095 | | | | | | 8.77% | | | | | $ | 210,342 | | | | | | 4.00% | | | | | | N/A | | | | | | N/A | | |
As of December 31, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital to RWA
|
| | | $ | 476,512 | | | | | | 11.43% | | | | | $ | 333,530 | | | | | | 8.00% | | | | | | N/A | | | | | | N/A | | |
Tier 1 capital to RWA
|
| | | $ | 438,611 | | | | | | 10.52% | | | | | $ | 250,147 | | | | | | 6.00% | | | | | | N/A | | | | | | N/A | | |
Common Equity Tier 1 to RWA
|
| | | $ | 317,454 | | | | | | 7.61% | | | | | $ | 187,611 | | | | | | 4.50% | | | | | | N/A | | | | | | N/A | | |
Tier 1 capital to average assets (leverage)
|
| | | $ | 438,611 | | | | | | 9.19% | | | | | $ | 190,958 | | | | | | 4.00% | | | | | | N/A | | | | | | N/A | | |
Northpointe Bank | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of September 30, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital to RWA
|
| | | $ | 498,802 | | | | | | 11.22% | | | | | $ | 355,622 | | | | | | 8.00% | | | | | $ | 444,527 | | | | | | 10.00% | | |
Tier 1 capital to RWA
|
| | | $ | 479,193 | | | | | | 10.78% | | | | | $ | 266,716 | | | | | | 6.00% | | | | | $ | 355,622 | | | | | | 8.00% | | |
Common Equity Tier 1 to RWA
|
| | | $ | 479,193 | | | | | | 10.78% | | | | | $ | 200,037 | | | | | | 4.50% | | | | | $ | 288,942 | | | | | | 6.50% | | |
Tier 1 capital to average assets (leverage)
|
| | | $ | 479,193 | | | | | | 9.11% | | | | | $ | 210,341 | | | | | | 4.00% | | | | | $ | 262,926 | | | | | | 5.00% | | |
As of December 31, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital to RWA
|
| | | $ | 469,422 | | | | | | 11.26% | | | | | $ | 333,528 | | | | | | 8.00% | | | | | $ | 416,909 | | | | | | 10.00% | | |
Tier 1 capital to RWA
|
| | | $ | 451,147 | | | | | | 10.82% | | | | | $ | 250,145 | | | | | | 6.00% | | | | | $ | 333,528 | | | | | | 8.00% | | |
Common Equity Tier 1 to RWA
|
| | | $ | 451,147 | | | | | | 10.82% | | | | | $ | 187,609 | | | | | | 4.50% | | | | | $ | 270,991 | | | | | | 6.50% | | |
Tier 1 capital to average assets (leverage)
|
| | | $ | 451,147 | | | | | | 9.45% | | | | | $ | 190,969 | | | | | | 4.00% | | | | | $ | 238,712 | | | | | | 5.00% | | |
| | |
TBV /shr + Dividend
IRR(%) |
| |
EPS Growth
(%) |
| |
Avg ROA
(%) |
| |
Avg ROATCE
(%) |
| |||||||||
3yr
|
| |
9%
|
| | | | 18% | | | | | | 0.81 | | | | | | 9.5 | | |
5yr
|
| |
30%
|
| | | | 51% | | | | | | 1.77 | | | | | | 26.6 | | |
10yr
|
| |
%
|
| | | | % | | | | | | | | | | | | | | |
Trough to Peak: 2011 – 2020
|
| |
%
|
| | |
|
%
|
| | | | | | | | | | | | | |
| Funded Production by Purpose | | | Funded Production by Mortgage Type | |
|
![]() |
| |
![]() |
|
Name
|
| |
Age
|
| |
Position
|
| |
Director
Since |
|
Charles A. Williams | | |
62
|
| | Founder, Chairman and Chief Executive Officer | | |
1998
|
|
Carrie L. Boer | | |
63
|
| | Director | | |
2020
|
|
Robert W. De Vlieger II | | |
68
|
| | Director | | |
1999
|
|
R. Jeffery Dean | | |
66
|
| | Director | | |
1999
|
|
Bruce L. Edger | | |
73
|
| | Director | | |
2005
|
|
John M. Eggemeyer III | | |
78
|
| | Director | | |
2019
|
|
David S. Hooker | | |
65
|
| | Director | | |
1999
|
|
Name
|
| |
Age
|
| |
Position
|
|
Charles A. Williams | | |
62
|
| | Founder and Chief Executive Officer | |
Kevin J. Comps | | |
43
|
| | President and Secretary | |
Brad T. Howes | | |
45
|
| |
Executive Vice President, Chief Financial Officer
|
|
David J. Christel | | |
59
|
| | President of MPP | |
Amy M. Butler | | |
48
|
| | Executive Vice President, National Sales | |
Name and Principal Position
|
| |
Year
|
| |
Salary ($)
|
| |
Bonus ($)(1)
|
| |
Non-Equity
Incentive Plan Compensation ($)(2) |
| |
All Other
Compensation ($)(3) |
| |
Total ($)
|
| ||||||||||||||||||
Charles A. Williams
Founder, Chief Executive Officer and Chairman |
| | | | 2023 | | | | | | 437,749.92 | | | | | | — | | | | | | 2,287,957.61 | | | | | | 411,700.00 | | | | | | 3,137,407.53 | | |
David J. Christel
President of Warehouse Lending |
| | | | 2023 | | | | | | 175,000.08 | | | | | | — | | | | | | 841,280.22 | | | | | | 411,700.00 | | | | | | 1,427,980.30 | | |
Kevin J. Comps
President |
| | | | 2023 | | | | | | 292,239.17 | | | | | | 200,000.00 | | | | | | — | | | | | | 248,220.00 | | | | | | 740,459.17 | | |
Brian Kuelbs(4)
Former Chief Financial Officer |
| | | | 2023 | | | | | | 501,923.07 | | | | | | — | | | | | | — | | | | | | 1,975,550.01 | | | | | | 2,477,473.08 | | |
| | |
Option Awards(1)
|
| |||||||||||||||||||||||||||
Name
|
| |
Grant
Date(2) |
| |
Number of
Securities Underlying Unexercised Options Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#) |
| |
Exercise
Price ($) |
| |
Expiration
Date(2) |
| |||||||||||||||
Charles A. Williams
|
| | | | 2019 | | | | | | — | | | | | | 50,000 | | | | | | 5.12 | | | | | | 4/1/2024 | | |
| | | | | 2020 | | | | | | — | | | | | | 50,000 | | | | | | 5.60 | | | | | | 4/1/2025 | | |
| | | | | 2021 | | | | | | — | | | | | | 50,000 | | | | | | 12.40 | | | | | | 4/1/2026 | | |
| | | | | 2022 | | | | | | — | | | | | | 50,000 | | | | | | 13.60 | | | | | | 4/1/2027 | | |
| | | | | 2023 | | | | | | — | | | | | | 50,000 | | | | | | 10.839 | | | | | | 4/1/2028 | | |
David J. Christel
|
| | | | 2016 | | | | | | 50,000 | | | | | | — | | | | | | 2.45 | | | | | | 1/1/2026 | | |
| | | | | 2019 | | | | | | — | | | | | | 50,000 | | | | | | 5.12 | | | | | | 4/1/2024 | | |
| | | | | 2020 | | | | | | — | | | | | | 50,000 | | | | | | 5.60 | | | | | | 4/1/2025 | | |
| | | | | 2021 | | | | | | — | | | | | | 50,000 | | | | | | 12.40 | | | | | | 4/1/2026 | | |
| | | | | 2022 | | | | | | — | | | | | | 50,000 | | | | | | 13.60 | | | | | | 4/1/2027 | | |
| | | | | 2023 | | | | | | — | | | | | | 50,000 | | | | | | 10.839 | | | | | | 4/1/2028 | | |
Kevin J. Comps
|
| | | | 2019 | | | | | | — | | | | | | 42,500 | | | | | | 5.12 | | | | | | 4/1/2024 | | |
| | | | | 2020 | | | | | | — | | | | | | 42,500 | | | | | | 5.60 | | | | | | 4/1/2025 | | |
| | | | | 2021 | | | | | | — | | | | | | 42,500 | | | | | | 12.40 | | | | | | 4/1/2026 | | |
| | | | | 2022 | | | | | | — | | | | | | 42,500 | | | | | | 13.60 | | | | | | 4/1/2027 | | |
| | | | | 2023 | | | | | | — | | | | | | 50,000 | | | | | | 10.839 | | | | | | 4/1/2028 | | |
Name
|
| |
Fees Earned or
Paid in Cash ($)(1) |
| |
Total ($)
|
| ||||||
Carrie L. Boer
|
| | | | 76,600.00 | | | | | | 76,600.00 | | |
Robert W. De Vlieger II
|
| | | | 76,600.00 | | | | | | 76,600.00 | | |
R. Jeffery Dean
|
| | | | 81,800.00 | | | | | | 81,800.00 | | |
Bruce L. Edger
|
| | | | 77,200.00 | | | | | | 77,200.00 | | |
John M. Eggemeyer III
|
| | | | 76,600.00 | | | | | | 76,600.00 | | |
David S. Hooker
|
| | | | 77,200.00 | | | | | | 77,200.00 | | |
| | | | | | | | | | | | | | |
Shares Beneficially Owned After this Offering
|
| |||||||||||||||||||||
| | |
Shares Beneficially
Owned Prior to this Offering |
| |
Assuming No Exercise
of the Underwriters’ Option(1) |
| |
Assuming Full Exercise
of the Underwriters’ Option |
| |||||||||||||||||||||||||||
Name of Beneficial Owner
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| ||||||||||||||||||
5% or greater stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Castle Creek Capital Partners VII, LP(2)
|
| | | | 5,813,960 | | | | | | 22.7% | | | | | | 5,813,960 | | | | | | 17.6% | | | | | | 5,813,960 | | | | | | 17.6% | | |
Charles A Williams TR Charles A Williams Trust(3)
|
| | | | 2,680,370 | | | | | | 10.5% | | | | | | 2,680,370 | | | | | | 8.1% | | | | | | 2,680,370 | | | | | | 8.1% | | |
Second Rewritten Trust Indenture of the John S Simoni Living Trust(4)
|
| | | | 2,642,620 | | | | | | 10.3% | | | | | | 2,523,087 | | | | | | 7.7% | | | | | | 2,415,507 | | | | | | 7.3% | | |
Castle Creek Capital Partners VI,
LP(5) |
| | | | 2,600,000 | | | | | | 10.1% | | | | | | 1,614,602 | | | | | | 4.9% | | | | | | 727,745 | | | | | | 2.2% | | |
Gainey Foundation(6)
|
| | | | 2,350,000 | | | | | | 9.2% | | | | | | 2,179,246 | | | | | | 6.6% | | | | | | 2,025,568 | | | | | | 6.1% | | |
Directors and Named Executive Officers
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Directors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Charles A. Williams
|
| | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | |
Carrie L. Boer
|
| | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | |
Robert W. De Vlieger II(7)
|
| | | | 909,630 | | | | | | 3.6% | | | | | | 909,630 | | | | | | 2.8% | | | | | | 909,630 | | | | | | 2.8% | | |
R. Jeffery Dean(8)
|
| | | | 614,790 | | | | | | 2.4% | | | | | | 614,790 | | | | | | 1.9% | | | | | | 614,790 | | | | | | 1.9% | | |
Bruce L. Edger(9)
|
| | | | 223,830 | | | | | | * | | | | | | 223,830 | | | | | | * | | | | | | 223,830 | | | | | | * | | |
John M. Eggemeyer III
|
| | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | |
| | | | | | | | | | | | | | |
Shares Beneficially Owned After this Offering
|
| |||||||||||||||||||||
| | |
Shares Beneficially
Owned Prior to this Offering |
| |
Assuming No Exercise
of the Underwriters’ Option(1) |
| |
Assuming Full Exercise
of the Underwriters’ Option |
| |||||||||||||||||||||||||||
Name of Beneficial Owner
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| ||||||||||||||||||
David S. Hooker(10)
|
| | | | 912,040 | | | | | | 3.6% | | | | | | 912,040 | | | | | | 2.8% | | | | | | 912,040 | | | | | | 2.8% | | |
Non-Director NEOs
|
| | | | | | | | | | | | | | | | | | | | | | % | | | | | | | | | | | | % | | |
David J. Christel
|
| | | | 100,000 | | | | | | * | | | | | | 100,000 | | | | | | * | | | | | | 100,000 | | | | | | * | | |
Kevin J. Comps
|
| | | | 1,000 | | | | | | * | | | | | | 1,000 | | | | | | * | | | | | | 1,000 | | | | | | * | | |
Brian Kuelbs(11)
|
| | | | 50,000 | | | | | | * | | | | | | 50,000 | | | | | | * | | | | | | 50,000 | | | | | | * | | |
All executive officers and directors as a
group (11 persons) |
| | | | 5,491,660 | | | | | | 21.4% | | | | | | 5,491,660 | | | | | | 30.1% | | | | | | 5,491,600 | | | | | | 32.0% | | |
| | | | | | | | | | | | | | |
Shares Beneficially Owned After this Offering
|
| |||||||||||||||||||||
| | |
Shares Beneficially
Owned Prior to this Offering |
| |
Assuming No Exercise
of the Underwriters Options |
| |
Assuming Full Exercise
of the Underwriters Option |
| |||||||||||||||||||||||||||
Name of Beneficial Owner
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| ||||||||||||||||||
Castle Creek Capital Partners VI, LP
|
| | | | 2,600,000 | | | | | | 10.2% | | | | | | 1,614,602 | | | | | | 4.9% | | | | | | 727,745 | | | | | | 2.2% | | |
Second Rewritten Trust Indenture of the
John S Simoni Living Trust |
| | | | 2,642,620 | | | | | | 10.3% | | | | | | 2,523,087 | | | | | | 7.7% | | | | | | 2,415,507 | | | | | | 7.3% | | |
Robert De Vlieger II UA 12/12/2007 Robert W. De Vlieger II Descendants Trust
|
| | | | 909,630 | | | | | | 3.6% | | | | | | 826,887 | | | | | | 2.5% | | | | | | 752,419 | | | | | | 2.3% | | |
David S. Hooker Trust
|
| | | | 900,040 | | | | | | 3.5% | | | | | | 859,329 | | | | | | 2.6% | | | | | | 822,688 | | | | | | 2.5% | | |
Jill M Dean Trust U/A/D November 16 2007 Trust
|
| | | | 614,790 | | | | | | 2.4% | | | | | | 586,981 | | | | | | 1.8% | | | | | | 561,953 | | | | | | 1.7% | | |
Harvey N. Gainey
|
| | | | 809,920 | | | | | | 3.2% | | | | | | 639,166 | | | | | | 1.9% | | | | | | 485,488 | | | | | | 1.5% | | |
Bruce L Edger TR Bruce L Edger Revocable Trust Agreement Dated 4/2/96
|
| | | | 223,830 | | | | | | * | | | | | | 214,113 | | | | | | * | | | | | | 205,367 | | | | | | * | | |
Gainey Foundation
|
| | | | 500,000 | | | | | | 2.0% | | | | | | 466,075 | | | | | | 1.4% | | | | | | 435,543 | | | | | | 1.3% | | |
| | |
Number of
Shares |
| |||
Keefe, Bruyette & Woods
|
| | | | | | |
Piper Sandler & Co.
|
| | | | | | |
Janney Montgomery Scott LLC
|
| | | | | | |
Total
|
| | | | | |
| | |
Per Share
|
| |
No Exercise
|
| |
Full Exercise
|
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discounts
|
| | | | | | | | | | | | | | | | | | |
Proceeds to us, before Expenses
|
| | | | | | | | | | | | | | | | | | |
Proceeds to selling stockholders, before expense
|
| | | | | | | | | | | | | | | | | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-49 | | | |
| | | | F-50 | | | |
| | | | F-51 | | | |
| | | | F-52 | | | |
| | | | F-53 | | | |
| | | | F-54 | | |
| | |
2023
|
| |
2022
|
| ||||||
Assets
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 351,890 | | | | | $ | 274,233 | | |
Equity securities
|
| | | | 1,318 | | | | | | 1,300 | | |
Debt securities available for sale (Note 19)
|
| | | | 14,727 | | | | | | 9,087 | | |
Debt securities held to maturity, fair value of $6,276 as of December 31, 2022
|
| | | | — | | | | | | 5,814 | | |
Other securities
|
| | | | 67,487 | | | | | | 73,531 | | |
Loans held for sale, at fair value
|
| | | | 352,443 | | | | | | 790,964 | | |
Loans, net of allowance for credit losses of $12,295 and $6,365 as of December 31, 2023 and 2022, respectively Note 3)
|
| | | | 3,768,904 | | | | | | 3,023,768 | | |
Mortgage servicing rights (Note 5)
|
| | | | 95,339 | | | | | | 101,792 | | |
Intangible assets, net
|
| | | | 4,541 | | | | | | 5,699 | | |
Premises and equipment (Note 4)
|
| | | | 29,296 | | | | | | 29,573 | | |
Other assets (Note 6)
|
| | | | 72,534 | | | | | | 84,585 | | |
Total Assets
|
| | |
$
|
4,758,479
|
| | | |
$
|
4,400,346
|
| |
Liabilities and Stockholders’ Equity
|
| | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | |
Deposits: (Note 7)
|
| | | | | | | | | | | | |
Noninterest-bearing
|
| | | $ | 253,143 | | | | | $ | 342,585 | | |
Interest-bearing
|
| | | | 2,672,415 | | | | | | 2,578,715 | | |
Total Deposits
|
| | | | 2,925,558 | | | | | | 2,921,300 | | |
Borrowings (Note 8)
|
| | | | 1,275,000 | | | | | | 925,000 | | |
Subordinated debentures (Note 11)
|
| | | | 34,368 | | | | | | 51,255 | | |
Subordinated debentures issues through trusts (Note 12)
|
| | | | 5,000 | | | | | | 5,000 | | |
Deferred tax liability
|
| | | | 24,132 | | | | | | 28,419 | | |
Other liabilities
|
| | | | 63,801 | | | | | | 52,065 | | |
Total Liabilities
|
| | | | 4,327,859 | | | | | | 3,983,039 | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Preferred Stock Non-Cumulative – No Par Value; 5,000,000 shares authorized
|
| | | | | | | | | | | | |
Series A – 95,000 shares issued and outstanding at 2023 and 2022 with a liquidation preference of $95,000
|
| | | | | | | | | | | | |
Series B – 25,000 shares issued and outstanding at 2023 and 2022 with a liquidation preference of $25,000
|
| | | | | | | | | | | | |
Common Stock – No Par Value
|
| | | | | | | | | | | | |
Authorized – 101,500,000; shares issued and outstanding – 25,689,560 and 25,745,560 shares at 2023 and 2022, respectively
|
| | | | | | | | | | | | |
Additional paid in capital
|
| | | | 180,046 | | | | | | 180,662 | | |
Retained earnings
|
| | | | 251,375 | | | | | | 237,331 | | |
Accumulated other comprehensive loss
|
| | | | (801) | | | | | | (686) | | |
Total Stockholders’ Equity
|
| | | | 430,620 | | | | | | 417,307 | | |
Total Liabilities and Stockholders’ Equity
|
| | | $ | 4,758,479 | | | | | $ | 4,400,346 | | |
| | |
2023
|
| |
2022
|
| ||||||
Interest Income | | | | | | | | | | | | | |
Loans – Including fees
|
| | | $ | 237,396 | | | | | $ | 156,704 | | |
Investment securities – Taxable
|
| | | | 923 | | | | | | 805 | | |
Other
|
| | | | 29,063 | | | | | | 8,615 | | |
Total interest income
|
| | | | 267,382 | | | | | | 166,124 | | |
Interest Expense | | | | | | | | | | | | | |
Deposits
|
| | | | 123,905 | | | | | | 40,055 | | |
Subordinated debentures
|
| | | | 4,562 | | | | | | 3,876 | | |
Borrowings
|
| | | | 37,696 | | | | | | 22,756 | | |
Total interest expense
|
| | | | 166,163 | | | | | | 66,687 | | |
Net Interest Income
|
| | | | 101,219 | | | | | | 99,437 | | |
(Credit) Provision for Credit Losses
|
| | | | (1,485) | | | | | | 2,216 | | |
Net Interest Income after (Credit) Provision for Credit Losses
|
| | | | 102,704 | | | | | | 97,221 | | |
Noninterest Income | | | | | | | | | | | | | |
Service charges on deposits and other fees
|
| | | | 2,669 | | | | | | 3,759 | | |
Loan servicing fees
|
| | | | 10,304 | | | | | | 43,850 | | |
Mortgage purchase program loan fees
|
| | | | 3,584 | | | | | | 3,659 | | |
Net gain on sale of loans held for sale
|
| | | | 77,977 | | | | | | 109,951 | | |
Sold loan fees
|
| | | | 223 | | | | | | 2,635 | | |
Unrealized gain (loss) on equity securities
|
| | | | 18 | | | | | | (170) | | |
Net gain (loss) on sale of assets
|
| | | | 292 | | | | | | (5,565) | | |
Total noninterest income
|
| | | | 95,067 | | | | | | 158,119 | | |
Noninterest Expense | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 104,286 | | | | | | 159,876 | | |
Occupancy and equipment
|
| | | | 6,924 | | | | | | 7,242 | | |
Data processing expense
|
| | | | 11,107 | | | | | | 12,658 | | |
Professional fees
|
| | | | 4,879 | | | | | | 9,689 | | |
Other taxes and insurance
|
| | | | 6,976 | | | | | | 4,408 | | |
Other
|
| | | | 18,912 | | | | | | 27,773 | | |
Total noninterest expense
|
| | | | 153,084 | | | | | | 221,646 | | |
Income – Before Income Taxes
|
| | | | 44,687 | | | | | | 33,694 | | |
Income Tax Expense
|
| | | | 10,925 | | | | | | 10,455 | | |
Net Income
|
| | | | 33,762 | | | | | | 23,239 | | |
Preferred Stock Dividends
|
| | | | 9,650 | | | | | | 9,658 | | |
Net Income available to common stockholders
|
| | | $ | 24,112 | | | | | $ | 13,581 | | |
Basic Earnings Per Common Share
|
| | | $ | 0.94 | | | | | $ | 0.53 | | |
Diluted Earnings Per Share
|
| | | $ | 0.93 | | | | | $ | 0.52 | | |
| | |
2023
|
| |
2022
|
| ||||||
Net Income
|
| | | $ | 33,762 | | | | | $ | 23,239 | | |
Other Comprehensive Loss | | | | | | | | | | | | | |
Change in unrealized loss on securities, net of tax of $49 and $284 at 2023 and 2022,
respectively |
| | | | (115) | | | | | | (891) | | |
Total other comprehensive loss
|
| | | | (115) | | | | | | (891) | | |
Comprehensive Income
|
| | | $ | 33,647 | | | | | $ | 22,348 | | |
| | |
Preferred
Stock, Series A Shares |
| |
Preferred
Stock, Series B Shares |
| |
Common
Stock, Number of Shares |
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive (Loss) Income |
| |
Total
|
| |||||||||||||||||||||
Balance – January 1, 2022
|
| | | | 95,000 | | | | | | 25,000 | | | | | | 25,824,610 | | | | | $ | 181,915 | | | | | $ | 231,503 | | | | | $ | 205 | | | | | $ | 413,623 | | |
Net Income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,239 | | | | | | — | | | | | | 23,239 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (891) | | | | | | (891) | | |
Dividends declared ($0.30 per share)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,753) | | | | | | — | | | | | | (7,753) | | |
Treasury stock – repurchase
|
| | | | — | | | | | | — | | | | | | (110,000) | | | | | | (1,496) | | | | | | — | | | | | | — | | | | | | (1,496) | | |
Stock options exercised
|
| | | | — | | | | | | — | | | | | | 15,950 | | | | | | 39 | | | | | | — | | | | | | — | | | | | | 39 | | |
Stock issued
|
| | | | — | | | | | | — | | | | | | 15,000 | | | | | | 204 | | | | | | — | | | | | | — | | | | | | 204 | | |
Preferred stock dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,658) | | | | | | — | | | | | | (9,658) | | |
Balance – December 31, 2022
|
| | | | 95,000 | | | | | | 25,000 | | | | | | 25,745,560 | | | | | $ | 180,662 | | | | | $ | 237,331 | | | | | $ | (686) | | | | | $ | 417,307 | | |
Net Income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 33,762 | | | | | | — | | | | | | 33,762 | | |
Adoption of ASC 326, Credit Losses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,495) | | | | | | — | | | | | | (7,495) | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (115) | | | | | | (115) | | |
Dividends declared ($0.10 per share)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,573) | | | | | | — | | | | | | (2,573) | | |
Treasury stock – repurchase
|
| | | | — | | | | | | — | | | | | | (56,000) | | | | | | (616) | | | | | | — | | | | | | — | | | | | | (616) | | |
Preferred stock dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,650) | | | | | | — | | | | | | (9,650) | | |
Balance – December 31, 2023
|
| | | | 95,000 | | | | | | 25,000 | | | | | | 25,689,560 | | | | | $ | 180,046 | | | | | $ | 251,375 | | | | | $ | (801) | | | | | $ | 430,620 | | |
| | |
2023
|
| |
2022
|
| ||||||
Cash Flows from Operating Activities | | | | | | | | | | | | | |
Net Income
|
| | | $ | 33,762 | | | | | $ | 23,239 | | |
Adjustments to reconcile consolidated net income to net cash and cash equivalents provided by (used
in) operating activities: |
| | | | | | | | | | | | |
Depreciation
|
| | | | 2,996 | | | | | | 2,998 | | |
(Credit) provision for credit losses
|
| | | | (1,485) | | | | | | 2,216 | | |
Intangible asset impairment
|
| | | | 137 | | | | | | — | | |
Amortization of intangible asset
|
| | | | 1,021 | | | | | | 1,021 | | |
Amortization of bond premium
|
| | | | 10 | | | | | | 7 | | |
Amortization of debt issuance costs
|
| | | | 363 | | | | | | 176 | | |
Net gain on sale of loans held for sale
|
| | | | (77,976) | | | | | | (109,951) | | |
Proceeds from sales of loans held for sale
|
| | | | 3,342,689 | | | | | | 8,084,915 | | |
Origination of mortgage loans held for sale
|
| | | | (2,814,414) | | | | | | (6,653,764) | | |
Net gain on sales of other real estate
|
| | | | (46) | | | | | | (42) | | |
Net loss on disposal of premises and equipment
|
| | | | 90 | | | | | | 184 | | |
Net loss on sale of mortgage servicing rights
|
| | | | — | | | | | | 5,405 | | |
MSR Change in fair value
|
| | | | 14,017 | | | | | | (18,078) | | |
Deferred tax expense
|
| | | | (1,884) | | | | | | 8,036 | | |
Change in fair value of equity securities
|
| | | | (18) | | | | | | 170 | | |
Change in mortgage banking derivatives
|
| | | | 2,614 | | | | | | 14,104 | | |
Net change in:
|
| | | | | | | | | | | | |
Other assets
|
| | | | 5,731 | | | | | | (6,526) | | |
Accrued and other liabilities
|
| | | | (3,439) | | | | | | (2,476) | | |
Net cash and cash equivalents provided by operating activities
|
| | | | 504,168 | | | | | | 1,351,634 | | |
Cash Flows from Investing Activities | | | | | | | | | | | | | |
Purchase of FHLB stock
|
| | | | (2,064) | | | | | | — | | |
Redemption of FHLB stock
|
| | | | 8,108 | | | | | | 5,399 | | |
Purchase of available for sale debt securities
|
| | | | — | | | | | | (5,821) | | |
Purchase of mortgage servicing rights
|
| | | | (2,723) | | | | | | (1,704) | | |
Proceeds from sales of other real estate
|
| | | | 790 | | | | | | 1,287 | | |
Purchases of premises and equipment
|
| | | | (2,809) | | | | | | (3,392) | | |
Net increase in portfolio loans
|
| | | | (752,092) | | | | | | (1,198,726) | | |
Contributions from Lender Risk Account
|
| | | | (1,572) | | | | | | (817) | | |
Proceeds from Lender Risk Account
|
| | | | 1,682 | | | | | | 2,527 | | |
Proceeds from sale of mortgage servicing rights
|
| | | | — | | | | | | 26,000 | | |
Net cash and cash equivalents used in investing activities
|
| | | | (750,680) | | | | | | (1,175,247) | | |
Cash Flows from Financing Activities | | | | | | | | | | | | | |
Net change in deposits
|
| | | | 4,258 | | | | | | (14,093) | | |
Cash dividends paid on common stock
|
| | | | (2,573) | | | | | | (7,753) | | |
Subordinated debt call and repayment
|
| | | | (17,250) | | | | | | — | | |
Advances of FHLB borrowings
|
| | | | 350,000 | | | | | | 1,265,000 | | |
Repayment of FHLB borrowings
|
| | | | — | | | | | | (1,587,000) | | |
Proceeds from issuance of common stock
|
| | | | — | | | | | | 204 | | |
Preferred stock dividend
|
| | | | (9,650) | | | | | | (9,658) | | |
Stock repurchased
|
| | | | (616) | | | | | | (1,496) | | |
Proceeds from exercised stock options
|
| | | | — | | | | | | 39 | | |
Net cash and cash equivalents provided by (used in) financing activities
|
| | | | 324,169 | | | | | | (354,757) | | |
Net Increase (Decrease) in Cash and Cash Equivalents
|
| | | | 77,657 | | | | | | (178,370) | | |
Cash and Cash Equivalents – Beginning of year
|
| | |
|
274,233
|
| | | |
|
452,603
|
| |
Cash and Cash Equivalents – End of year
|
| | | $ | 351,890 | | | | | $ | 274,233 | | |
Supplemental Cash Flow Information | | | | | | | | | | | | | |
Cash paid for:
|
| | | | | | | | | | | | |
Interest
|
| | | $ | 164,197 | | | | | $ | 63,511 | | |
Income taxes
|
| | | | 3,275 | | | | | | 2,270 | | |
Non-cash supplemental information:
|
| | | | | | | | | | | | |
Rebooked GNMA loans over 90 days
|
| | | | 19,966 | | | | | | 5,475 | | |
Loans transferred to other real estate
|
| | | | 217 | | | | | | 1,590 | | |
Loans transferred from loans held for sale to portfolio loans
|
| | | | 241,556 | | | | | | 61,708 | | |
Loans transferred from portfolio to loans held for sale
|
| | | | 119,344 | | | | | | — | | |
Adoption of ASC 326
|
| | | | 7,495 | | | | | | — | | |
| | |
January 1, 2023
|
| |||||||||||||||
| | |
As Reported
Under ASC 326 |
| |
Pre-ASC
326 Adoption |
| |
Impact of
ASC 326 Adoption |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Allowance for credit losses on loans
|
| | | $ | 15,672 | | | | | $ | 6,365 | | | | | $ | 9,307 | | |
Allowance for credit losses on debt securities held to maturity
|
| | | | 3 | | | | | | — | | | | | | 3 | | |
Allowance for credit losses on accounts receivable
|
| | | | 30 | | | | | | — | | | | | | 30 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Allowance for credit losses on unfunded credit commitments
|
| | | | 508 | | | | | | — | | | | | | 508 | | |
Gross Total
|
| | | | 16,213 | | | | | | 6,365 | | | | | | 9,848 | | |
Deferred tax liability
|
| | | | (2,353) | | | | | | — | | | | | | (2,353) | | |
Retained Earnings
|
| | | $ | 13,860 | | | | | $ | 6,365 | | | | | $ | 7,495 | | |
| | |
2023
|
| |
2022
|
| ||||||
Residential
|
| | | $ | 2,605,413 | | | | | $ | 2,212,369 | | |
Commercial
|
| | | | 18,037 | | | | | | 14,774 | | |
Warehouse lending
|
| | | | 1,146,826 | | | | | | 791,919 | | |
Total loans
|
| | | | 3,770,276 | | | | | | 3,019,062 | | |
Less: | | | | | | | | | | | | | |
Allowance for credit losses
|
| | | | 12,295 | | | | | | 6,365 | | |
Net deferred loan (cost)/fees
|
| | | | (10,923) | | | | | | (11,071) | | |
Net loans
|
| | | $ | 3,768,904 | | | | | $ | 3,023,768 | | |
| | |
Year Ended December 31, 2023
|
| |||||||||||||||||||||||||||
| | |
Residential
|
| |
Commercial
|
| |
Warehouse
lending |
| |
Unallocated
|
| |
Total
|
| |||||||||||||||
Beginning balance, prior to adoption of ASC 326
|
| | | $ | 5,908 | | | | | $ | 78 | | | | | $ | 317 | | | | | $ | 62 | | | | | $ | 6,365 | | |
Impact of adopting ASC 326
|
| | | | 9,403 | | | | | | (38) | | | | | | — | | | | | | (58) | | | | | | 9,307 | | |
Charge-offs
|
| | | | (932) | | | | | | — | | | | | | — | | | | | | — | | | | | | (932) | | |
Recoveries
|
| | | | 66 | | | | | | 58 | | | | | | — | | | | | | — | | | | | | 124 | | |
Provision
|
| | | | (2,703) | | | | | | (47) | | | | | | 141 | | | | | | 40 | | | | | | (2,569) | | |
Ending balance
|
| | | $ | 11,742 | | | | | $ | 51 | | | | | $ | 458 | | | | | $ | 44 | | | | | $ | 12,295 | | |
| | |
Year Ended December 31, 2022
|
| |||||||||||||||||||||||||||
| | |
Residential
|
| |
Commercial
|
| |
Warehouse
lending |
| |
Unallocated
|
| |
Total
|
| |||||||||||||||
Beginning balance
|
| | | $ | 3,732 | | | | | $ | 40 | | | | | $ | 114 | | | | | $ | — | | | | | $ | 3,886 | | |
Charge-offs
|
| | | | (7) | | | | | | — | | | | | | — | | | | | | — | | | | | | (7) | | |
Recoveries
|
| | | | 162 | | | | | | 108 | | | | | | — | | | | | | — | | | | | | 270 | | |
Provision
|
| | | | 2,021 | | | | | | (70) | | | | | | 203 | | | | | | 62 | | | | | | 2,216 | | |
Ending balance
|
| | | $ | 5,908 | | | | | $ | 78 | | | | | $ | 317 | | | | | $ | 62 | | | | | $ | 6,365 | | |
Ending allowance balance attributable to loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 816 | | | | | $ | 28 | | | | | $ | — | | | | | $ | — | | | | | $ | 844 | | |
Collectively evaluated for impairment
|
| | | | 5,092 | | | | | | 50 | | | | | | 317 | | | | | | 62 | | | | | | 5,521 | | |
| | |
Year Ended December 31, 2022
|
| |||||||||||||||||||||||||||
| | |
Residential
|
| |
Commercial
|
| |
Warehouse
lending |
| |
Unallocated
|
| |
Total
|
| |||||||||||||||
Ending allowance balance
|
| | | $ | 5,908 | | | | | $ | 78 | | | | | $ | 317 | | | | | $ | 62 | | | | | $ | 6,365 | | |
Loans and leases (net of deferred loan fees): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 13,897 | | | | | $ | 382 | | | | | $ | — | | | | | $ | — | | | | | $ | 14,279 | | |
Collectively evaluated for impairment
|
| | | | 2,158,631 | | | | | | 14,392 | | | | | | 791,919 | | | | | | — | | | | | | 2,964,942 | | |
Total loans and leases (net of deferred loan fees)
|
| | | $ | 2,172,528 | | | | | $ | 14,774 | | | | | $ | 791,919 | | | | | $ | — | | | | | $ | 2,979,221 | | |
|
| | |
As of and for the Year Ended December 31, 2022
|
| |||||||||||||||||||||||||||
| | |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Average
Recorded Investment for the Year |
| |
Interest
Income Recognized for the Year |
| |||||||||||||||
With no related allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 983 | | | | | $ | 1,449 | | | | | $ | — | | | | | $ | 1,086 | | | | | $ | 72 | | |
Home equity lines of credit
|
| | | | 869 | | | | | | 872 | | | | | | — | | | | | | 727 | | | | | | 15 | | |
Closed end, first liens
|
| | | | 7,120 | | | | | | 7,830 | | | | | | — | | | | | | 6,938 | | | | | | 135 | | |
Closed end, second liens
|
| | | | 501 | | | | | | 527 | | | | | | — | | | | | | 519 | | | | | | 8 | | |
Commercial
|
| | | | (13) | | | | | | 63 | | | | | | — | | | | | | 9 | | | | | | — | | |
Total
|
| | | $ | 9,460 | | | | | $ | 10,741 | | | | | $ | — | | | | | $ | 9,279 | | | | | $ | 230 | | |
With an allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 471 | | | | | $ | 481 | | | | | $ | 110 | | | | | $ | 470 | | | | | $ | 29 | | |
Closed end, first liens
|
| | | | 3,953 | | | | | | 3,985 | | | | | | 706 | | | | | | 4,026 | | | | | | 250 | | |
Commercial
|
| | | | 395 | | | | | | 395 | | | | | | 28 | | | | | | 421 | | | | | | 24 | | |
Total
|
| | | $ | 4,819 | | | | | $ | 4,861 | | | | | $ | 844 | | | | | $ | 4,917 | | | | | $ | 303 | | |
| | |
As of and for the Year Ended December 31, 2023
|
| |||||||||||||||||||||||||||
| | |
Nonaccrual
with No Allowance |
| |
Nonaccrual
with Allowance |
| |
Total
Nonaccrual |
| |
Over
90 days Accruing |
| |
Total
|
| |||||||||||||||
Residential: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 4,200 | | | | | $ | 202 | | | | | $ | 4,402 | | | | | $ | — | | | | | $ | 4,402 | | |
Home equity lines of credit
|
| | | | 2,977 | | | | | | 620 | | | | | | 3,597 | | | | | | 497 | | | | | | 4,094 | | |
Closed end, first liens
|
| | | | 12,459 | | | | | | 1,468 | | | | | | 13,927 | | | | | | 3,298 | | | | | | 17,225 | | |
Closed end, second liens
|
| | | | 726 | | | | | | — | | | | | | 726 | | | | | | — | | | | | | 726 | | |
Total
|
| | | $ | 20,362 | | | | | $ | 2,290 | | | | | $ | 22,652 | | | | | $ | 3,795 | | | | | $ | 26,447 | | |
| | |
2022
|
| |||
Residential: | | | | | | | |
Construction and land development
|
| | | $ | 588 | | |
Home equity lines of credit
|
| | | | 619 | | |
Closed end, first liens
|
| | | | 6,928 | | |
Closed end, second liens
|
| | | | 422 | | |
Commercial
|
| | | | 20 | | |
Total
|
| | | $ | 8,577 | | |
| | |
2023
|
| |||||||||||||||
| | |
Collateral Type
|
| |||||||||||||||
| | |
Real Estate
|
| |
Other
|
| |
Allowance
Allocated |
| |||||||||
Residential: | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 3,976 | | | | | $ | — | | | | | $ | 6 | | |
Home equity lines of credit
|
| | | | 3,414 | | | | | | — | | | | | | 14 | | |
Closed end, first liens
|
| | | | 8,119 | | | | | | — | | | | | | — | | |
Closed end, second liens
|
| | | | 662 | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 16,171 | | | | | $ | — | | | | | $ | 20 | | |
| | |
December 31, 2023
|
| |||||||||||||||||||||||||||||||||
| | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Greater than
90 Days |
| |
Total Past
Due |
| |
Current
|
| |
Total
Loans |
| ||||||||||||||||||
Residential: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 3,874 | | | | | $ | 1,883 | | | | | $ | 3,670 | | | | | $ | 9,427 | | | | | $ | 337,713 | | | | | $ | 347,140 | | |
Home equity lines of credit
|
| | | | 4,164 | | | | | | 884 | | | | | | 3,861 | | | | | | 8,909 | | | | | | 603,776 | | | | | | 612,685 | | |
Closed end, first liens
|
| | | | 10,886 | | | | | | 4,721 | | | | | | 11,416 | | | | | | 27,023 | | | | | | 1,439,879 | | | | | | 1,466,902 | | |
Closed end, second liens
|
| | | | 1,934 | | | | | | 211 | | | | | | 662 | | | | | | 2,807 | | | | | | 86,644 | | | | | | 89,451 | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18,037 | | | | | | 18,037 | | |
Warehouse lending
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,146,826 | | | | | | 1,146,826 | | |
Total
|
| | | $ | 20,858 | | | | | $ | 7,699 | | | | | $ | 19,609 | | | | | $ | 48,166 | | | | | $ | 3,632,875 | | | | | $ | 3,681,041 | | |
| | |
December 31, 2022
|
| |||||||||||||||||||||||||||||||||
| | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Greater than
90 Days |
| |
Total Past
Due |
| |
Current
|
| |
Total
Loans |
| ||||||||||||||||||
Residential: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 2,296 | | | | | $ | 161 | | | | | $ | 101 | | | | | $ | 2,558 | | | | | $ | 325,589 | | | | | $ | 328,147 | | |
Home equity lines of credit
|
| | | | 1,371 | | | | | | 203 | | | | | | 799 | | | | | | 2,373 | | | | | | 424,298 | | | | | | 426,671 | | |
Closed end, first liens
|
| | | | 8,773 | | | | | | 2,601 | | | | | | 7,139 | | | | | | 18,513 | | | | | | 1,322,494 | | | | | | 1,341,007 | | |
Closed end, second liens
|
| | | | 392 | | | | | | 387 | | | | | | 80 | | | | | | 859 | | | | | | 75,844 | | | | | | 76,703 | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,774 | | | | | | 14,774 | | |
Warehouse lending
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 791,919 | | | | | | 791,919 | | |
Total
|
| | | $ | 12,832 | | | | | $ | 3,352 | | | | | $ | 8,119 | | | | | $ | 24,303 | | | | | $ | 2,954,918 | | | | | $ | 2,979,221 | | |
| | |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
Construction and Land Development:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Performing
|
| | | $ | 105,297 | | | | | $ | 153,972 | | | | | $ | 53,048 | | | | | $ | 17,445 | | | | | $ | 2,749 | | | | | $ | 10,227 | | | | | $ | — | | | | | $ | 342,738 | | |
Nonperforming
|
| | | | 1,026 | | | | | | 2,010 | | | | | | 664 | | | | | | 227 | | | | | | — | | | | | | 475 | | | | | | — | | | | | | 4,402 | | |
Total
|
| | | | 106,323 | | | | | | 155,982 | | | | | | 53,712 | | | | | | 17,672 | | | | | | 2,749 | | | | | | 10,702 | | | | | | — | | | | | | 347,140 | | |
Gross charge-offs
|
| | | | — | | | | | | 459 | | | | | | — | | | | | | — | | | | | | — | | | | | | 29 | | | | | | — | | | | | | 488 | | |
Home Equity Lines of credit: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Performing
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 609,088 | | | | | | 609,088 | | |
Nonperforming
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,597 | | | | | | 3,597 | | |
Total
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 612,685 | | | | | | 612,685 | | |
Gross charge-offs
|
| | | | — | | | | | | 103 | | | | | | 80 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 183 | | |
First liens, closed end loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Performing
|
| | | | 83,332 | | | | | | 1,071,789 | | | | | | 163,674 | | | | | | 49,965 | | | | | | 39,056 | | | | | | 45,159 | | | | | | — | | | | | | 1,452,975 | | |
Nonperforming
|
| | | | — | | | | | | 4,849 | | | | | | 1,670 | | | | | | 1,860 | | | | | | 1,877 | | | | | | 3,671 | | | | | | — | | | | | | 13,927 | | |
Total
|
| | | | 83,332 | | | | | | 1,076,638 | | | | | | 165,344 | | | | | | 51,825 | | | | | | 40,933 | | | | | | 48,830 | | | | | | — | | | | | | 1,466,902 | | |
Gross charge-offs
|
| | | | — | | | | | | 192 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25 | | | | | | — | | | | | | 217 | | |
Second liens, closed end loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Performing
|
| | | | 19,864 | | | | | | 36,846 | | | | | | 10,472 | | | | | | 10,317 | | | | | | 5,034 | | | | | | 6,192 | | | | | | — | | | | | | 88,725 | | |
Nonperforming
|
| | | | — | | | | | | 198 | | | | | | 63 | | | | | | — | | | | | | 235 | | | | | | 230 | | | | | | — | | | | | | 726 | | |
Total
|
| | | | 19,864 | | | | | | 37,044 | | | | | | 10,535 | | | | | | 10,317 | | | | | | 5,269 | | | | | | 6,422 | | | | | | — | | | | | | 89,451 | | |
Gross charge-offs
|
| | | | — | | | | | | 44 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 44 | | |
Commercial: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | — | | | | | | 413 | | | | | | — | | | | | | — | | | | | | — | | | | | | 378 | | | | | | 17,021 | | | | | | 17,812 | | |
Special mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 198 | | | | | | 27 | | | | | | — | | | | | | 225 | | |
Total
|
| | | | — | | | | | | 413 | | | | | | — | | | | | | — | | | | | | 198 | | | | | | 405 | | | | | | 17,021 | | | | | | 18,037 | | |
Gross charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Warehouse lending: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,129,764 | | | | | | 1,129,764 | | |
Special mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,062 | | | | | | 17,062 | | |
Total
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,146,826 | | | | | | 1,146,826 | | |
Gross charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Grand Total
|
| | | $ | 209,519 | | | | | $ | 1,270,077 | | | | | $ | 229,591 | | | | | $ | 79,814 | | | | | $ | 49,149 | | | | | $ | 66,359 | | | | | $ | 1,776,532 | | | | | $ | 3,681,041 | | |
Grand Total Gross charge-offs
|
| | | $ | — | | | | | $ | 798 | | | | | $ | 80 | | | | | $ | — | | | | | $ | — | | | | | $ | 54 | | | | | $ | — | | | | | $ | 932 | | |
| | |
December 31, 2022
|
| |||||||||||||||||||||||||||||||||
| | |
Performing
|
| |
Non-
performing |
| |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Total
|
| ||||||||||||||||||
Residential: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 327,559 | | | | | $ | 588 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 328,147 | | |
Home equity lines of credit
|
| | | | 426,052 | | | | | | 619 | | | | | | — | | | | | | — | | | | | | — | | | | | | 426,671 | | |
Closed end, first liens
|
| | | | 1,334,079 | | | | | | 6,928 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,341,007 | | |
Closed end, second liens
|
| | | | 76,282 | | | | | | 421 | | | | | | — | | | | | | — | | | | | | — | | | | | | 76,703 | | |
Commercial
|
| | | | — | | | | | | — | | | | | | 14,531 | | | | | | 223 | | | | | | 20 | | | | | | 14,774 | | |
Warehouse lending
|
| | | | — | | | | | | — | | | | | | 791,919 | | | | | | — | | | | | | — | | | | | | 791,919 | | |
Total
|
| | | $ | 2,163,972 | | | | | $ | 8,556 | | | | | $ | 806,450 | | | | | $ | 223 | | | | | $ | 20 | | | | | $ | 2,979,221 | | |
| | |
2023
|
| |
2022
|
| ||||||
Land
|
| | | $ | 5,826 | | | | | $ | 5,831 | | |
Leasehold improvements
|
| | | | 604 | | | | | | 634 | | |
Buildings and building improvements
|
| | | | 24,074 | | | | | | 23,328 | | |
Furniture, fixtures, and equipment
|
| | | | 10,241 | | | | | | 20,791 | | |
Construction in progress
|
| | | | 427 | | | | | | 1,950 | | |
Total cost
|
| | | | 41,172 | | | | | | 52,534 | | |
Accumulated depreciation
|
| | | | (11,876) | | | | | | (22,961) | | |
Net
|
| | | $ | 29,296 | | | | | $ | 29,573 | | |
|
2024
|
| | | $ | 1,627 | | |
|
2025
|
| | | | 594 | | |
|
2026
|
| | | | 334 | | |
|
2027
|
| | | | 139 | | |
|
Total undiscounted lease payments
|
| | | | 2,694 | | |
|
Less discount to net present value
|
| | | | (172) | | |
|
Total operating lease liabilities
|
| | | $ | 2,522 | | |
|
2024
|
| | | $ | 1,149 | | |
|
2025
|
| | | | 1,094 | | |
|
2026
|
| | | | 1,067 | | |
|
2027
|
| | | | 995 | | |
|
2028
|
| | | | 697 | | |
|
Thereafter
|
| | | | 708 | | |
|
Total
|
| | | $ | 5,710 | | |
| | |
2023
|
| |
2022
|
| ||||||
Contractual servicing fees
|
| | | $ | 23,601 | | | | | $ | 24,015 | | |
Late fees
|
| | | | 627 | | | | | | 1,474 | | |
Other fees
|
| | | | 94 | | | | | | 284 | | |
Total
|
| | | $ | 24,322 | | | | | $ | 25,773 | | |
| | |
2023
|
| |
2022
|
| ||||||
Balance – Beginning of year
|
| | | $ | 101,792 | | | | | $ | 73,385 | | |
Additions
|
| | | | 4,841 | | | | | | 40,031 | | |
Paid in full loans
|
| | | | (4,355) | | | | | | (6,572) | | |
Change in fair value
|
| | | | (9,681) | | | | | | 24,650 | | |
Proceeds from sale
|
| | | | — | | | | | | (26,000) | | |
Bulk purchases
|
| | | | 2,742 | | | | | | 1,703 | | |
Loss on sale
|
| | | | — | | | | | | (5,405) | | |
Balance – End of year
|
| | | $ | 95,339 | | | | | $ | 101,792 | | |
| | |
2023
|
| |
2022
|
| ||||||||||||||||||||||||||||||
| | |
Actual
|
| |
10%
Adverse Change |
| |
20%
Adverse Change |
| |
Actual
|
| |
10%
Adverse Change |
| |
20%
Adverse Change |
| ||||||||||||||||||
Discount rate change
|
| | | | 10.2% | | | | | $ | 91,100 | | | | | $ | 87,205 | | | | | | 9.7% | | | | | $ | 97,233 | | | | | $ | 93,044 | | |
Constant prepayment rate
|
| | | | 7.2% | | | | | | 92,496 | | | | | | 89,813 | | | | | | 6.4% | | | | | | 98,813 | | | | | | 96,006 | | |
Cost to service
|
| | | $ | 72 | | | | | | 93,991 | | | | | | 92,643 | | | | | $ | 71 | | | | | | 100,400 | | | | | | 99,008 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Interest rate-lock commitments
|
| | | $ | 2,948 | | | | | $ | 711 | | |
Forward commitments
|
| | | | (2,719) | | | | | | 2,132 | | |
| | |
2023
|
| |||||||||||||||
| | |
Notional Amount
|
| |
Asset
|
| |
Liability
|
| |||||||||
Interest rate-lock commitments
|
| | | $ | 106,604 | | | | | | 2,959 | | | | | | 11 | | |
Forward commitments
|
| | | | 260,000 | | | | | | 93 | | | | | | 2,812 | | |
Total
|
| | | $ | 366,604 | | | | | | 3,052 | | | | | | 2,823 | | |
| | |
2022
|
| |||||||||||||||
| | |
Notional Amount
|
| |
Asset
|
| |
Liability
|
| |||||||||
Interest rate-lock commitments
|
| | | $ | 389,590 | | | | | $ | 4,763 | | | | | $ | 4,052 | | |
Forward commitments
|
| | | | 1,142,547 | | | | | | 7,289 | | | | | | 5,157 | | |
Total
|
| | | $ | 1,532,137 | | | | | $ | 12,052 | | | | | $ | 9,209 | | |
| | |
2023
|
| |
2022
|
| ||||||
Noninterest-bearing deposits
|
| | | $ | 253,143 | | | | | $ | 342,585 | | |
Interest-bearing demand deposits
|
| | | | 600,146 | | | | | | 19,542 | | |
Savings and money market accounts
|
| | | | 368,394 | | | | | | 568,508 | | |
Time: | | | | | | | | | | | | | |
Under $250,000
|
| | | | 1,630,903 | | | | | | 1,903,420 | | |
$250,000 and over
|
| | | | 72,972 | | | | | | 87,245 | | |
Total
|
| | | $ | 2,925,558 | | | | | $ | 2,921,300 | | |
|
2024
|
| | | $ | 1,567,067 | | |
|
2025
|
| | | | 35,827 | | |
|
2026
|
| | | | 55,972 | | |
|
2027
|
| | | | 787 | | |
|
2028
|
| | | | 44,135 | | |
|
Thereafter
|
| | | | 87 | | |
|
Total
|
| | | $ | 1,703,875 | | |
|
2024
|
| | | $ | 96,250 | | |
|
2025
|
| | | | 143,750 | | |
|
2026
|
| | | | 10,000 | | |
|
2027
|
| | | | 225,000 | | |
|
2028
|
| | | | 50,000 | | |
|
Thereafter
|
| | | | 750,000 | | |
|
Total
|
| | | $ | 1,275,000 | | |
Options
|
| |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term (in years) |
| |||||||||
Outstanding at January 1, 2023
|
| | | | 84,000 | | | | | | 2.29 | | | | | | 2.9 | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | |
Forfeited or expired
|
| | | | — | | | | | | — | | | | | | | | |
Outstanding at December 31, 2023
|
| | | | 84,000 | | | | | | 2.293 | | | | | | 1.9 | | |
Vested at December 31, 2023
|
| | | | 84,000 | | | | | | 2.293 | | | | | | 1.9 | | |
Stock Awards
|
| |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| ||||||
Non-vested at January 1, 2023
|
| | | | 1,702,500 | | | | | $ | 8.25 | | |
Granted
|
| | | | 395,000 | | | | | | 10.84 | | |
Exercised
|
| | | | (522,500) | | | | | | 5.31 | | |
Forfeited or expired
|
| | | | (97,500) | | | | | | 10.07 | | |
Outstanding at December 31, 2023
|
| | | | 1,477,500 | | | | | $ | 7.33 | | |
|
2028
|
| | | $ | 15,000 | | |
|
2029
|
| | | | 20,000 | | |
|
2034
|
| | | | 5,000 | | |
|
Total
|
| | | | 40,000 | | |
|
Less unamortized deferred costs
|
| | | | 632 | | |
|
Total maturities, net unamortized deferred costs
|
| | | $ | 39,368 | | |
| | |
Contract Amount
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Commitments to grant loans
|
| | | $ | 3,373,318 | | | | | $ | 2,870,488 | | |
Unfunded commitments under lines of credit
|
| | | | 293,128 | | | | | | 218,378 | | |
| | |
2023
|
| |
2022
|
| ||||||
Current income tax expense
|
| | | $ | 12,809 | | | | | $ | 2,419 | | |
Deferred tax expense
|
| | | | (1,884) | | | | | | 8,036 | | |
Total income tax expense
|
| | | $ | 10,925 | | | | | $ | 10,455 | | |
| | |
2023
|
| |
2022
|
| ||||||
Income tax expense, computed at statutory rate of pretax income
|
| | | $ | 10,748 | | | | | $ | 8,299 | | |
Effect of nontaxable income and nondeductible expenses
|
| | | | 145 | | | | | | 186 | | |
Rate revaluation on deferred taxes
|
| | | | 131 | | | | | | 376 | | |
Other
|
| | | | (99) | | | | | | 1,594 | | |
Total income tax expense
|
| | | $ | 10,925 | | | | | $ | 10,455 | | |
| | |
2023
|
| |
2022
|
| ||||||
Total deferred tax assets
|
| | | $ | 5,884 | | | | | $ | 5,144 | | |
Total deferred tax liabilities
|
| | | | (30,016) | | | | | | (33,563) | | |
Net deferred tax liability
|
| | | $ | (24,132) | | | | | $ | (28,419) | | |
| | |
2023
|
| |
2022
|
| ||||||
Allowance for credit losses
|
| | | $ | 2,951 | | | | | $ | 1,521 | | |
Accrued expenses and other reserve accounts
|
| | | | 1,983 | | | | | | 1,948 | | |
Stock compensation
|
| | | | 629 | | | | | | 1,460 | | |
Other deferred tax assets
|
| | | | 321 | | | | | | 215 | | |
Total deferred tax assets
|
| | | | 5,884 | | | | | | 5,144 | | |
Mortgage servicing rights
|
| | | | 21,461 | | | | | | 23,352 | | |
Fixed assets
|
| | | | 3,622 | | | | | | 4,015 | | |
Section 481(a) adjustment
|
| | | | 1,022 | | | | | | 2,034 | | |
Goodwill and intangibles
|
| | | | 1,154 | | | | | | 1,404 | | |
Deferred Loan Costs/Fee
|
| | | | 2,622 | | | | | | 2,645 | | |
Other deferred tax liabilities
|
| | | | 135 | | | | | | 113 | | |
Total deferred tax liabilities
|
| | | | 30,016 | | | | | | 33,563 | | |
Net deferred tax liability
|
| | | $ | (24,132) | | | | | $ | (28,419) | | |
As of December 31, 2023
(000s omitted) |
| |
Actual
|
| |
For Capital Adequacy
Purposes |
| |
To be Well Capitalized Under
Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
|
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||||
CET1 (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | $ | 317,454 | | | | | | 7.61% | | | | | $ | 187,611 | | | | | | 4.50% | | | | | $ | N/A | | | | | | N/A% | | |
Northpointe Bank
|
| | | | 451,147 | | | | | | 10.82% | | | | | | 187,609 | | | | | | 4.50% | | | | | | 270,991 | | | | | | 6.50% | | |
Tier 1 Capital (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | | 438,611 | | | | | | 10.52% | | | | | | 250,147 | | | | | | 6.00% | | | | | | N/A | | | | | | N/A% | | |
Northpointe Bank
|
| | | | 451,147 | | | | | | 10.82% | | | | | | 250,145 | | | | | | 6.00% | | | | | | 333,528 | | | | | | 8.00% | | |
Total Capital (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | | 476,512 | | | | | | 11.43% | | | | | | 333,530 | | | | | | 8.00% | | | | | | N/A | | | | | | N/A% | | |
Northpointe Bank
|
| | | | 469,422 | | | | | | 11.26% | | | | | | 333,528 | | | | | | 8.00% | | | | | | 416,909 | | | | | | 10.00% | | |
Tier 1 capital (to average assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | | 438,611 | | | | | | 9.19% | | | | | | 190,958 | | | | | | 4.00% | | | | | | N/A | | | | | | N/A% | | |
Northpointe Bank
|
| | | | 451,147 | | | | | | 9.45% | | | | | | 190,969 | | | | | | 4.00% | | | | | | 238,712 | | | | | | 5.00% | | |
As of December 31, 2022
(000s omitted) |
| |
Actual
|
| |
For Capital Adequacy
Purposes |
| |
To be Well Capitalized Under
Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
|
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||||
CET1 (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | $ | 294,400 | | | | | | 7.81% | | | | | $ | 169,596 | | | | | | 4.50% | | | | | $ | N/A | | | | | | N/A% | | |
Northpointe Bank
|
| | | | 449,919 | | | | | | 11.91% | | | | | | 170,007 | | | | | | 4.50% | | | | | | 245,566 | | | | | | 6.50% | | |
Tier 1 Capital (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | | 415,557 | | | | | | 11.03% | | | | | | 226,128 | | | | | | 6.00% | | | | | | N/A | | | | | | N/A% | | |
Northpointe Bank
|
| | | | 449,919 | | | | | | 11.91% | | | | | | 226,676 | | | | | | 6.00% | | | | | | 302,235 | | | | | | 8.00% | | |
Total Capital (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | | 469,727 | | | | | | 12.46% | | | | | | 301,504 | | | | | | 8.00% | | | | | | N/A | | | | | | N/A% | | |
Northpointe Bank
|
| | | | 470,971 | | | | | | 12.47% | | | | | | 302,235 | | | | | | 8.00% | | | | | | 377,794 | | | | | | 10.00% | | |
Tier 1 capital (to average assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | | 415,557 | | | | | | 9.73% | | | | | | 170,751 | | | | | | 4.00% | | | | | | N/A | | | | | | N/A% | | |
Northpointe Bank
|
| | | | 449,919 | | | | | | 10.54% | | | | | | 170,699 | | | | | | 4.00% | | | | | | 213,374 | | | | | | 5.00% | | |
| | |
Fair Value on a Recurring Basis at
December 31, 2023 |
| |||||||||||||||||||||
| | |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Balance at
December 31 |
| ||||||||||||
Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity securities:
|
| | | $ | 1,318 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,318 | | |
Available for sale debt securities:
|
| | | | — | | | | | | 5,804 | | | | | | 8,923 | | | | | | 14,727 | | |
Mortgage banking assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Loans held for sale
|
| | | | — | | | | | | 352,443 | | | | | | — | | | | | | 352,443 | | |
Loans held for Investment
|
| | | | — | | | | | | 100,158 | | | | | | — | | | | | | 100,158 | | |
Interest rate lock commitments
|
| | | | — | | | | | | — | | | | | | 2,959 | | | | | | 2,959 | | |
Forward sales commitments
|
| | | | — | | | | | | 93 | | | | | | — | | | | | | 93 | | |
Mortgage servicing rights
|
| | | | — | | | | | | — | | | | | | 95,339 | | | | | | 95,339 | | |
Lender risk account
|
| | | | — | | | | | | — | | | | | | 31,694 | | | | | | 31,694 | | |
Financial Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate lock commitments
|
| | | | — | | | | | | — | | | | | | 11 | | | | | | 11 | | |
Forward sales commitments
|
| | | | — | | | | | | 2,812 | | | | | | — | | | | | | 2,812 | | |
| | |
Fair Value on a Recurring Basis at
December 31, 2022 |
| |||||||||||||||||||||
| | |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Balance at
December 31 |
| ||||||||||||
Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity securities:
|
| | | $ | 1,300 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,300 | | |
Available for sale debt securities:
|
| | | | — | | | | | | — | | | | | | 9,087 | | | | | | 9,087 | | |
Mortgage banking assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Loans held for sale
|
| | | | — | | | | | | 790,964 | | | | | | — | | | | | | 790,964 | | |
Loans held for investment
|
| | | | — | | | | | | 50,912 | | | | | | — | | | | | | 50,912 | | |
Interest rate lock commitments
|
| | | | — | | | | | | — | | | | | | 4,763 | | | | | | 4,763 | | |
Forward sales commitments
|
| | | | — | | | | | | 7,289 | | | | | | — | | | | | | 7,289 | | |
Mortgage servicing rights
|
| | | | — | | | | | | — | | | | | | 101,792 | | | | | | 101,792 | | |
Lender risk account
|
| | | | — | | | | | | — | | | | | | 28,457 | | | | | | 28,457 | | |
Financial Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate lock commitments
|
| | | | — | | | | | | — | | | | | | 4,052 | | | | | | 4,052 | | |
Forward sales commitments
|
| | | | — | | | | | | 5,157 | | | | | | — | | | | | | 5,157 | | |
| | |
For the year ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Balance at beginning of period
|
| | | $ | 9,087 | | | | | $ | 10,262 | | |
Purchases
|
| | | | — | | | | | | — | | |
Sales
|
| | | | — | | | | | | — | | |
Realized
|
| | | | — | | | | | | — | | |
Unrealized
|
| | | | (164) | | | | | | (1,175) | | |
Balance at end of period
|
| | | $ | 8,923 | | | | | $ | 9,087 | | |
| | |
For the year ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Balance at beginning of period
|
| | | $ | 711 | | | | | $ | 17,218 | | |
Change in fair value
|
| | | | 2,237 | | | | | | (16,507) | | |
Balance at end of period
|
| | | $ | 2,948 | | | | | $ | 711 | | |
| | |
For the year ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Pull-through rate
|
| | | | 84.8% | | | | | | 88.0% | | |
| | |
For the year ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Beginning of period
|
| | | $ | 28,457 | | | | | $ | 36,345 | | |
Due to loan sales
|
| | | | 1,572 | | | | | | 817 | | |
Releases and claims paid to the Company
|
| | | | (1,682) | | | | | | (2,527) | | |
Change in fair value recognized in gain on sale of loans
|
| | | | 3,347 | | | | | | (6,178) | | |
End of period
|
| | | $ | 31,694 | | | | | $ | 28,457 | | |
| | |
Fair Value at
December 31 |
| |
Valuation
Technique |
| |
Unobservable Inputs
|
| |
Range of Inputs
|
| |
Weighted
Average |
| ||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | |
Lender Risk Account – 2023
|
| | | $ | 31,694 | | | |
Present value of
cash flows |
| |
Credit losses
|
| |
0.00% – 0.10%
|
| | | | 0.05% | | |
| | | | | | | | |
Prepayment rates
|
| |
5.84% – 13.27%
|
| | | | 7.3% | | | |||
| | | | | | | | | Discount rates | | |
5.70% – 6.65%
|
| | | | 6.06% | | | |||
Lender Risk Account – 2022
|
| | | $ | 28,457 | | | |
Present value of
cash flows |
| |
Credit losses
|
| |
0.04% – 0.36%
|
| | | | 0.19% | | |
| | | | | | | | |
Prepayment rates
|
| |
6.13% – 9.41%
|
| | | | 8.5% | | | |||
| | | | | | | | | Discount rates | | |
5.73% – 6.80%
|
| | | | 6.27% | | |
| | |
Assets Measured at Fair Value on a Nonrecurring Basis at
December 31, 2023 |
| |||||||||||||||||||||
| | |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Balance at
December 31 |
| ||||||||||||
Individually analyzed loans
|
| | | | — | | | | | | — | | | | | | 572 | | | | | | 572 | | |
Other real estate owned
|
| | | | — | | | | | | — | | | | | | 24 | | | | | | 24 | | |
| | |
Assets Measured at Fair Value on a Nonrecurring Basis at
December 31, 2022 |
| |||||||||||||||||||||
| | |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Balance at
December 31 |
| ||||||||||||
Individually analyzed loans
|
| | | $ | — | | | | | $ | — | | | | | $ | 4,819 | | | | | $ | 4,819 | | |
Other real estate owned
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
December 31, 2023
|
| ||||||||||||
| | |
Fair Value Hierarchy
|
| |
Carrying Value
|
| |
Fair Value
|
| ||||||
Financial Assets: | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| |
Level 1
|
| | | $ | 351,890 | | | | | $ | 351,890 | | |
Equity securities
|
| |
Level 1
|
| | | | 1,318 | | | | | | 1,318 | | |
Debt securities available for sale
|
| |
Level 3
|
| | | | 14,727 | | | | | | 14,727 | | |
FHLB stock
|
| |
Level 2
|
| | | | 67,487 | | | | | | 67,487 | | |
Loans held for sale
|
| |
Level 2
|
| | | | 352,443 | | | | | | 352,443 | | |
Loans, net
|
| |
Level 3
|
| | | | 3,768,904 | | | | | | 3,681,552 | | |
Interest receivable
|
| |
Level 2
|
| | | | 21,057 | | | | | | 21,057 | | |
Financial Liabilities: | | | | | | | | | | | | | | | | |
Deposits
|
| |
Level 2
|
| | | | 2,925,558 | | | | | | 2,928,391 | | |
Subordinated debentures
|
| |
Level 2
|
| | | | 34,368 | | | | | | 34,368 | | |
Subordinated debentures issues through trusts
|
| |
Level 2
|
| | | | 5,000 | | | | | | 5,000 | | |
FHLB advances
|
| |
Level 2
|
| | | | 1,275,000 | | | | | | 1,252,000 | | |
Interest payable
|
| |
Level 2
|
| | | | 7,159 | | | | | | 7,159 | | |
| | |
December 31, 2022
|
| ||||||||||||
| | |
Fair Value Hierarchy
|
| |
Carrying Value
|
| |
Fair Value
|
| ||||||
Financial Assets: | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| |
Level 1
|
| | | $ | 274,233 | | | | | $ | 274,233 | | |
Equity securities
|
| |
Level 1
|
| | | | 1,300 | | | | | | 1,300 | | |
Debt securities available for sale
|
| |
Level 3
|
| | | | 9,087 | | | | | | 9,087 | | |
Debt securities held to maturity
|
| |
Level 3
|
| | | | 5,814 | | | | | | 5,814 | | |
FHLB stock
|
| |
Level 2
|
| | | | 73,531 | | | | | | 73,531 | | |
Loans held for sale
|
| |
Level 2
|
| | | | 790,964 | | | | | | 790,964 | | |
Loans, net
|
| |
Level 3
|
| | | | 3,023,768 | | | | | | 2,920,019 | | |
Interest receivable
|
| |
Level 2
|
| | | | 14,883 | | | | | | 14,883 | | |
Financial Liabilities: | | | | | | | | | | | | | | | | |
Deposits
|
| |
Level 2
|
| | | | 2,921,300 | | | | | | 2,918,948 | | |
Subordinated debentures
|
| |
Level 2
|
| | | | 51,255 | | | | | | 51,255 | | |
Subordinated debentures issues through trusts
|
| |
Level 2
|
| | | | 5,000 | | | | | | 5,000 | | |
FHLB advances
|
| |
Level 2
|
| | | | 925,000 | | | | | | 878,271 | | |
Interest payable
|
| |
Level 2
|
| | | | 5,193 | | | | | | 5,193 | | |
| | | | | | | | |
Gross Unrealized
|
| | | | | | | |||||||||
December 31, 2023
|
| |
Amortized Costs
|
| |
Gains
|
| |
Losses
|
| |
Fair Value
|
| ||||||||||||
Available-for-sale Securities(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
Subordinated corporate bonds
|
| | | $ | 10,000 | | | | | $ | — | | | | | $ | (1,077) | | | | | $ | 8,923 | | |
Subordinated municipal bond
|
| | | | 5,804 | | | | | | — | | | | | | — | | | | | | 5,804 | | |
Total
|
| | | $ | 15,804 | | | | | $ | — | | | | | $ | (1,077) | | | | | $ | 14,727 | | |
| | | | | | | | |
Gross Unrealized
|
| | | | | | | |||||||||
December 31, 2022
|
| |
Amortized Costs
|
| |
Gains
|
| |
Losses
|
| |
Fair Value
|
| ||||||||||||
Available-for-sale Securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Subordinated corporate bond
|
| | | $ | 10,000 | | | | | $ | — | | | | | $ | (913) | | | | | $ | 9,087 | | |
Held-to-maturity Securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Subordinated municipal bond
|
| | | $ | 5,814 | | | | | $ | 462 | | | | | $ | — | | | | | $ | 6,276 | | |
| | |
Less Than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
December 31, 2023
|
| |
Fair Value
|
| |
Unrealized
Loss |
| |
Fair Value
|
| |
Unrealized
Loss |
| |
Fair Value
|
| |
Unrealized
Loss |
| ||||||||||||||||||
Available-for-sale Securities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subordinated corporate bond
|
| | | $ | — | | | | | $ | — | | | | | $ | 8,923 | | | | | $ | (1,077) | | | | | $ | 8,923 | | | | | $ | (1,077) | | |
Subordinated municipal bond
|
| | | | 5,804 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,804 | | | | | | — | | |
Total
|
| | | $ | 5,804 | | | | | $ | — | | | | | $ | 8,923 | | | | | $ | (1,077) | | | | | $ | 14,727 | | | | | $ | (1,077) | | |
| | |
Less Than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
December 31, 2022
|
| |
Fair Value
|
| |
Unrealized
Loss |
| |
Fair Value
|
| |
Unrealized
Loss |
| |
Fair Value
|
| |
Unrealized
Loss |
| ||||||||||||||||||
Available-for-sale Securities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subordinated corporate bond
|
| | | $ | 9,087 | | | | | $ | (913) | | | | | $ | — | | | | | $ | — | | | | | $ | 9,087 | | | | | $ | (913) | | |
Held-to-maturity Securities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subordinated municipal bond
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
Year Ended December 31, 2023
|
| |||||||||||||||||||||||||||
December 31, 2023
|
| |
Within
1 Year |
| |
1 – 5 Years
|
| |
5 – 10 Years
|
| |
Greater
than 10 years |
| |
Total
|
| |||||||||||||||
Available-for-sale Securities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subordinated corporate bond
|
| | | $ | — | | | | | $ | 5,000 | | | | | $ | 5,000 | | | | | $ | — | | | | | $ | 10,000 | | |
Subordinated municipal bond
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,500 | | | | | | 5,500 | | |
Total
|
| | | $ | — | | | | | $ | 5,000 | | | | | $ | 5,000 | | | | | $ | 5,500 | | | | | $ | 15,500 | | |
|
Beginning Balance
|
| | | $ | 1,788 | | |
|
New loans and advances
|
| | | | 1,266 | | |
|
Repayments and changes in officers or directors
|
| | | | (1,598) | | |
|
Ending Balance
|
| | | $ | 1,456 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Earnings per Common Share: | | | | | | | | | | | | | |
Net income
|
| | | $ | 33,762 | | | | | $ | 23,239 | | |
Preferred stock dividends
|
| | | | 9,650 | | | | | | 9,658 | | |
Net income available to common stockholders
|
| | | $ | 24,112 | | | | | $ | 13,581 | | |
Weighted average common shares
|
| | | | 25,723,227 | | | | | | 25,842,564 | | |
Earnings per common share
|
| | | $ | 0.94 | | | | | $ | 0.53 | | |
Dilutive Earnings Per Common Share: | | | | | | | | | | | | | |
Net income available to common stockholders
|
| | | $ | 24,112 | | | | | $ | 13,581 | | |
Weighted average common shares
|
| | | | 25,723,227 | | | | | | 25,842,564 | | |
Effect of dilutive shares
|
| | | | 84,000 | | | | | | 84,000 | | |
Weighted average dilutive common shares
|
| | | | 25,807,227 | | | | | | 25,926,564 | | |
Dilutive earnings per common share
|
| | | $ | 0.93 | | | | | $ | 0.52 | | |
| | |
For the year ended December 31, 2023
|
| |||||||||||||||
| | |
Retail
Banking |
| |
Mortgage
Warehouse (MPP) |
| |
Total
|
| |||||||||
Interest Income
|
| | | $ | 190,645 | | | | | $ | 76,737 | | | | | $ | 267,382 | | |
Interest Expense
|
| | | | (166,163) | | | | | | — | | | | | | (166,163) | | |
Funds Transfer Pricing
|
| | | | 49,497 | | | | | | (49,497) | | | | | | — | | |
Net Interest Income
|
| | | | 73,979 | | | | | | 27,240 | | | | | | 101,219 | | |
(Credit) Provision for credit losses
|
| | | | (1,627) | | | | | | 142 | | | | | | (1,485) | | |
Net interest income after Provision for Credit Losses
|
| | | | 75,606 | | | | | | 27,098 | | | | | | 102,704 | | |
Noninterest income
|
| | | | 91,483 | | | | | | 3,584 | | | | | | 95,067 | | |
Noninterest expense
|
| | | | (148,138) | | | | | | (4,946) | | | | | | (153,084) | | |
Expense allocation
|
| | | | 2,648 | | | | | | (2,648) | | | | | | — | | |
Net Income before taxes
|
| | | | 21,599 | | | | | | 23,088 | | | | | | 44,687 | | |
Income tax expense
|
| | | | (5,281) | | | | | | (5,644) | | | | | | (10,925) | | |
Net Income before preferred dividends
|
| | | $ | 16,318 | | | | | $ | 17,444 | | | | | $ | 33,762 | | |
Average Balance Sheet Assets
|
| | | $ | 3,725,065 | | | | | $ | 977,873 | | | | | $ | 4,702,943 | | |
Period Ending Assets
|
| | | $ | 3,611,652 | | | | | $ | 1,146,826 | | | | | $ | 4,758,479 | | |
| | |
For the year ended December 31, 2022
|
| |||||||||||||||
| | |
Retail
Banking |
| |
Mortgage
Warehouse (MPP) |
| |
Total
|
| |||||||||
Interest Income
|
| | | $ | 131,907 | | | | | $ | 34,217 | | | | | $ | 166,124 | | |
Interest Expense
|
| | | | (66,687) | | | | | | — | | | | | | (66,687) | | |
Funds Transfer Pricing
|
| | | | 13,896 | | | | | | (13,896) | | | | | | — | | |
Net Interest Income
|
| | | | 79,116 | | | | | | 20,321 | | | | | | 99,437 | | |
(Credit) Provision for credit losses
|
| | | | 2,316 | | | | | | (100) | | | | | | 2,216 | | |
Net interest income after Provision for Credit Losses
|
| | | | 76,800 | | | | | | 20,421 | | | | | | 97,221 | | |
Noninterest income
|
| | | | 154,460 | | | | | | 3,659 | | | | | | 158,119 | | |
Noninterest expense
|
| | | | (216,873) | | | | | | (4,773) | | | | | | (221,646) | | |
Expense allocation
|
| | | | 2,117 | | | | | | (2,117) | | | | | | — | | |
Net Income before taxes
|
| | | | 16,504 | | | | | | 17,190 | | | | | | 33,694 | | |
Income tax expense
|
| | | | (5,121) | | | | | | (5,334) | | | | | | (10,455) | | |
Net Income before preferred dividends
|
| | | $ | 11,383 | | | | | $ | 11,856 | | | | | $ | 23,239 | | |
Average Balance Sheet Assets
|
| | | $ | 3,509,394 | | | | | $ | 776,365 | | | | | $ | 4,285,759 | | |
Period Ending Assets
|
| | | $ | 3,608,427 | | | | | $ | 791,919 | | | | | $ | 4,400,346 | | |
| | |
December 31, 2023
|
| |
December 31, 2022
|
| ||||||
Assets
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 6,031 | | | | | $ | 7,069 | | |
Investment in subsidiary
|
| | | | 448,156 | | | | | | 453,570 | | |
Other assets
|
| | | | 1,374 | | | | | | 36 | | |
Total Assets
|
| | |
$
|
455,561
|
| | | |
$
|
460,675
|
| |
Liabilities and Stockholders’ Equity
|
| | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | |
Subordinated debentures (Note 11)
|
| | | $ | 19,626 | | | | | $ | 36,567 | | |
Subordinated debentures issues through trusts (Note 12)
|
| | | | 5,000 | | | | | | 5,000 | | |
Accrued and other liabilities
|
| | | | 315 | | | | | | 1,801 | | |
Total Liabilities
|
| | | | 24,941 | | | | | | 43,368 | | |
Stockholders’ Equity
|
| | | | 430,620 | | | | | | 417,307 | | |
Total Liabilities and Stockholders’ Equity
|
| | | $ | 455,561 | | | | | $ | 460,675 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Income | | | | | | | | | | | | | |
Dividends and return of capital from subsidiary
|
| | | $ | 35,246 | | | | | $ | 27,212 | | |
Other
|
| | | | — | | | | | | — | | |
Total income
|
| | | | 35,246 | | | | | | 27,212 | | |
Expense | | | | | | | | | | | | | |
Interest expense
|
| | | | 2,966 | | | | | | 2,555 | | |
Other
|
| | | | 521 | | | | | | 431 | | |
Total expense
|
| | | | 3,487 | | | | | | 2,986 | | |
Income – Before Income Taxes
|
| | | | 31,759 | | | | | | 24,226 | | |
Income Tax (Benefit) Expense
|
| | | | (2,003) | | | | | | 987 | | |
Net Income
|
| | | | 33,762 | | | | | | 23,239 | | |
Preferred Stock Dividends
|
| | | | 9,650 | | | | | | 9,658 | | |
Net Income available to common stockholders
|
| | | $ | 24,112 | | | | | $ | 13,581 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Net Income
|
| | | $ | 33,762 | | | | | $ | 23,239 | | |
Other Comprehensive Income (Loss) | | | | | | | | | | | | | |
Change in unrealized loss on securities, net of tax of $49 and $284 at 2023 and 2022, respectively
|
| | | | (115) | | | | | | (891) | | |
Total other comprehensive income (loss)
|
| | | | (115) | | | | | | (891) | | |
Comprehensive Income
|
| | | $ | 33,647 | | | | | $ | 22,348 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Operating Activities | | | | | | | | | | | | | |
Net Income
|
| | | $ | 33,762 | | | | | $ | 23,239 | | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
| | | | (4,711) | | | | | | (11,100) | | |
Net cash provided by operating activities
|
| | | | 29,051 | | | | | | 12,139 | | |
Investing Activities | | | | | | | | | | | | | |
Net cash used in investing activities
|
| | | | — | | | | | | — | | |
Financing Activities | | | | | | | | | | | | | |
Cash dividends paid on common stock
|
| | | | (2,573) | | | | | | (7,753) | | |
Subordinated debt call and repayment
|
| | | | (17,250) | | | | | | — | | |
Preferred stock dividend
|
| | | | (9,650) | | | | | | (9,658) | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Proceeds from issuance of common stock
|
| | | | — | | | | | | 204 | | |
Stock repurchased
|
| | | | (616) | | | | | | (1,496) | | |
Proceeds from exercised stock options
|
| | | | — | | | | | | 39 | | |
Net cash (used in) provided by financing activities
|
| | | | (30,089) | | | | | | (18,664) | | |
Net (Decrease) Increase in Cash and Cash Equivalents
|
| | | | (1,038) | | | | | | (6,525) | | |
Cash and Cash Equivalents – Beginning of year
|
| | | | 7,069 | | | | | | 13,594 | | |
Cash and Cash Equivalents – End of year
|
| | | $ | 6,031 | | | | | $ | 7,069 | | |
|
| | |
December 31, 2023
|
| |||||||||||||||
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Consolidated Statements of Income Items: | | | | | | | | | | | | | | | | | | | |
Loan servicing fees
|
| | | | 15,146 | | | | | | (4,842) | | | | | | 10,304 | | |
Net gain on sale of loans held for sale
|
| | | | 73,135 | | | | | | 4,842 | | | | | | 77,976 | | |
| | |
December 31, 2022
|
| |||||||||||||||
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Consolidated Statements of Income Items: | | | | | | | | | | | | | | | | | | | |
Loan servicing fees
|
| | | | 83,880 | | | | | | (40,030) | | | | | | 43,850 | | |
Net gain on sale of loans held for sale
|
| | | | 69,920 | | | | | | 40,030 | | | | | | 109,950 | | |
| | |
December 31, 2023
|
| |||||||||||||||
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Consolidated Statements of Cash Flows: | | | | | | | | | | | | | | | | | | | |
Change in fair value of MSRs
|
| | | | 9,176 | | | | | | 4,842 | | | | | | 14,018 | | |
Net gain on sale of loans held for sale
|
| | | | (73,135) | | | | | | (4,842) | | | | | | (77,977) | | |
| | |
December 31, 2022
|
| |||||||||||||||
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Consolidated Statements of Cash Flows: | | | | | | | | | | | | | | | | | | | |
Change in fair value of MSRs
|
| | | | (58,108) | | | | | | 40,030 | | | | | | (18,078) | | |
Net gain on sale of loans held for sale
|
| | | | (69,920) | | | | | | (40,030) | | | | | | (109,950) | | |
| | |
September 30, 2024
|
| |
December 31, 2023
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 440,751 | | | | | $ | 351,890 | | |
Equity securities
|
| | | | 1,346 | | | | | | 1,318 | | |
Debt securities available for sale (Note 19)
|
| | | | 8,411 | | | | | | 14,727 | | |
Other securities
|
| | | | 69,574 | | | | | | 67,487 | | |
Loans held for sale, at fair value
|
| | | | 345,024 | | | | | | 352,443 | | |
Loans, net of allowance for credit losses of $12,220 and $12,295 as of September 30, 2024 and December 31, 2023 (Note 3)
|
| | | | 4,399,841 | | | | | | 3,768,904 | | |
Mortgage servicing rights (Note 5)
|
| | | | 11,671 | | | | | | 95,339 | | |
Intangible assets, net
|
| | | | 3,811 | | | | | | 4,541 | | |
Premises and equipment (Note 4)
|
| | | | 27,877 | | | | | | 29,296 | | |
Other assets (Note 6)
|
| | | | 77,693 | | | | | | 72,534 | | |
Total Assets
|
| | |
$
|
5,385,999
|
| | | |
$
|
4,758,479
|
| |
Liabilities and Stockholders’ Equity
|
| | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | |
Deposits: (Note 7)
|
| | | | | | | | | | | | |
Noninterest-bearing
|
| | | $ | 221,928 | | | | | $ | 253,143 | | |
Interest-bearing
|
| | | | 3,309,950 | | | | | | 2,672,415 | | |
Total Deposits
|
| | | | 3,531,878 | | | | | | 2,925,558 | | |
Borrowings (Note 8)
|
| | | | 1,308,750 | | | | | | 1,275,000 | | |
Subordinated debentures (Note 11)
|
| | | | 38,897 | | | | | | 34,368 | | |
Subordinated debentures issues through trusts (Note 12)
|
| | | | 5,000 | | | | | | 5,000 | | |
Deferred tax liability
|
| | | | 4,539 | | | | | | 24,132 | | |
Other liabilities
|
| | | | 42,153 | | | | | | 63,801 | | |
Total Liabilities
|
| | | | 4,931,217 | | | | | | 4,327,859 | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Preferred Stock Non-Cumulative – No Par Value; 5,000,000 shares
authorized |
| | | | | | | | | | | | |
Series A – 82,000 and 95,000 shares issued and outstanding
September 30, 2024 and December 31, 2023, respectively, with a liquidation preference of $82,000 |
| | | | | | | | | | | | |
Series B – 25,000 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively, with a liquidation preference of $25,000
|
| | | | | | | | | | | | |
Common Stock – No Par Value
|
| | | | | | | | | | | | |
Authorized – 101,500,000; shares issued and outstanding – 25,689,560 at September 30, 2024 and December 31, 2023, respectively
|
| | | | | | | | | | | | |
Additional paid in capital
|
| | | | 167,462 | | | | | | 180,046 | | |
Retained earnings
|
| | | | 287,765 | | | | | | 251,375 | | |
Accumulated other comprehensive loss
|
| | | | (445) | | | | | | (801) | | |
Total Stockholders’ Equity
|
| | | | 454,782 | | | | | | 430,620 | | |
Total Liabilities and Stockholders’ Equity
|
| | | $ | 5,385,999 | | | | | $ | 4,758,479 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Interest Income | | | | | | | | | | | | | |
Loans – Including fees
|
| | | $ | 210,660 | | | | | $ | 173,901 | | |
Investment securities – Taxable
|
| | | | 477 | | | | | | 687 | | |
Other
|
| | | | 23,694 | | | | | | 20,874 | | |
Total interest income
|
| | | | 234,831 | | | | | | 195,462 | | |
Interest Expense | | | | | | | | | | | | | |
Deposits
|
| | | | 111,968 | | | | | | 90,317 | | |
Subordinated debentures
|
| | | | 2,855 | | | | | | 3,510 | | |
Borrowings
|
| | | | 35,815 | | | | | | 26,745 | | |
Total interest expense
|
| | | | 150,638 | | | | | | 120,572 | | |
Net Interest Income
|
| | | | 84,193 | | | | | | 74,890 | | |
Provision (Credit) for Credit Losses
|
| | | | 118 | | | | | | (340) | | |
Net Interest Income after Provision (Credit) for Credit Losses
|
| | | | 84,075 | | | | | | 75,230 | | |
Noninterest Income | | | | | | | | | | | | | |
Service charges on deposits and other fees
|
| | | | 1,387 | | | | | | 2,017 | | |
Loan servicing fees
|
| | | | 5,970 | | | | | | 16,349 | | |
Mortgage purchase program loan fees
|
| | | | 3,823 | | | | | | 2,609 | | |
Net gain on sale of loans held for sale
|
| | | | 49,658 | | | | | | 68,789 | | |
Sold loan fees
|
| | | | — | | | | | | 222 | | |
Unrealized gain (loss) on equity securities
|
| | | | 28 | | | | | | (40) | | |
Net (loss) gain on sale of assets
|
| | | | (1,556) | | | | | | 428 | | |
Total noninterest income
|
| | | | 59,310 | | | | | | 90,374 | | |
Noninterest Expense | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 58,817 | | | | | | 85,811 | | |
Occupancy and equipment
|
| | | | 3,456 | | | | | | 5,466 | | |
Data processing expense
|
| | | | 7,047 | | | | | | 8,585 | | |
Professional fees
|
| | | | 3,341 | | | | | | 3,858 | | |
Other taxes and insurance
|
| | | | 4,894 | | | | | | 4,948 | | |
Other
|
| | | | 7,600 | | | | | | 14,555 | | |
Total noninterest expense
|
| | | | 85,155 | | | | | | 123,223 | | |
Income – Before Income Taxes
|
| | | | 58,230 | | | | | | 42,381 | | |
Income Tax Expense
|
| | | | 14,061 | | | | | | 10,276 | | |
Net Income
|
| | | | 44,169 | | | | | | 32,105 | | |
Preferred Stock Dividends
|
| | | | 5,853 | | | | | | 7,240 | | |
Net Income available to common stockholders
|
| | | $ | 38,316 | | | | | $ | 24,865 | | |
Basic Earnings Per Common Share
|
| | | $ | 1.49 | | | | | $ | 0.97 | | |
Diluted Earnings Per Share
|
| | | $ | 1.49 | | | | | $ | 0.96 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Net Income
|
| | | $ | 44,169 | | | | | $ | 32,105 | | |
Other Comprehensive Income (Loss) | | | | | | | | | | | | | |
Change in unrealized gain (loss) on securities, net of tax of $133 and $74 at September 30, 2024 and September 30, 2023, respectively
|
| | | | 356 | | | | | | (241) | | |
Total other comprehensive income (loss)
|
| | | | 356 | | | | | | (241) | | |
Comprehensive Income
|
| | | $ | 44,525 | | | | | $ | 31,862 | | |
| | |
Preferred
Stock, Series A Shares |
| |
Preferred
Stock, Series B Shares |
| |
Common
Stock, Number of Shares |
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive (Loss) Income |
| |
Total
|
| |||||||||||||||||||||
Balance – December 31, 2023
|
| | | | 95,000 | | | | | | 25,000 | | | | | | 25,689,560 | | | | | $ | 180,046 | | | | | $ | 251,375 | | | | | $ | (801) | | | | | $ | 430,620 | | |
Net Income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 44,169 | | | | | | — | | | | | | 44,169 | | |
Other comprehensive gain
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 356 | | | | | | 356 | | |
Dividends declared ($0.075 per share)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,926) | | | | | | — | | | | | | (1,926) | | |
Preferred stock – repurchase
|
| | | | (13,000) | | | | | | — | | | | | | — | | | | | | (12,584) | | | | | | 1,013 | | | | | | — | | | | | | (11,571) | | |
Preferred stock dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,866) | | | | | | — | | | | | | (6,866) | | |
Balance – September 30, 2024
|
| | | | 82,000 | | | | | | 25,000 | | | | | | 25,689,560 | | | | | $ | 167,462 | | | | | $ | 287,765 | | | | | $ | (445) | | | | | $ | 454,782 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Cash Flows from Operating Activities | | | | | | | | | | | | | |
Net Income
|
| | | $ | 44,169 | | | | | $ | 32,105 | | |
Adjustments to reconcile consolidated net income to net cash and cash equivalents provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 2,149 | | | | | | 2,272 | | |
(Credit) provision for credit losses
|
| | | | 118 | | | | | | (340) | | |
Amortization of intangible asset
|
| | | | 730 | | | | | | 766 | | |
Amortization of bond premium
|
| | | | — | | | | | | 8 | | |
Amortization of debt issuance costs
|
| | | | 422 | | | | | | 228 | | |
Net gain on sale of loans held for sale
|
| | | | (49,658) | | | | | | (68,789) | | |
Proceeds from sales of loans held for sale
|
| | | | 1,259,887 | | | | | | 2,767,783 | | |
Origination of mortgage loans held for sale
|
| | | | (1,230,364) | | | | | | (2,358,225) | | |
Net loss (gain) on sales of other real estate
|
| | | | 217 | | | | | | (46) | | |
Net loss on disposal of premises and equipment
|
| | | | 231 | | | | | | 36 | | |
Net gain on sale of available for sale debt securities
|
| | | | (83) | | | | | | — | | |
MSR change in fair value
|
| | | | 4,501 | | | | | | 2,362 | | |
Deferred tax liability
|
| | | | (19,710) | | | | | | 159 | | |
Change in fair value of equity securities
|
| | | | (28) | | | | | | 40 | | |
Change in mortgage banking derivatives
|
| | | | (2,811) | | | | | | (6,898) | | |
Net change in:
|
| | | | | | | | | | | | |
Other assets
|
| | | | (4,021) | | | | | | 5,738 | | |
Accrued and other liabilities
|
| | | | 3,443 | | | | | | 9,734 | | |
Net cash and cash equivalents provided by operating activities
|
| | | | 9,192 | | | | | | 386,931 | | |
Cash Flows from Investing Activities | | | | | | | | | | | | | |
Purchase of FHLB stock
|
| | | | (2,087) | | | | | | — | | |
Redemption of FHLB stock
|
| | | | — | | | | | | 8,108 | | |
Proceeds of available for sale debt securities
|
| | | | 10,887 | | | | | | — | | |
Purchase of available for sale debt securities
|
| | | | (4,000) | | | | | | — | | |
Purchase of mortgage servicing rights
|
| | | | — | | | | | | (2,723) | | |
Proceeds from sales of other real estate
|
| | | | 214 | | | | | | 755 | | |
Purchases of premises and equipment
|
| | | | (962) | | | | | | (2,441) | | |
Net increase in portfolio loans
|
| | | | (634,544) | | | | | | (647,223) | | |
Contributions from Lender Risk Account
|
| | | | (1,065) | | | | | | (981) | | |
Proceeds from Lender Risk Account
|
| | | | 5,509 | | | | | | 1,108 | | |
Proceeds from sales of mortgage servicing rights
|
| | | | 81,903 | | | | | | — | | |
Net cash and cash equivalents used in investing activities
|
| | | | (544,145) | | | | | | (643,397) | | |
Cash Flows from Financing Activities | | | | | | | | | | | | | |
Net change in deposits
|
| | | | 606,320 | | | | | | 119,728 | | |
Cash dividends paid on common stock
|
| | | | (1,926) | | | | | | (1,930) | | |
Subordinated debt call and repayment
|
| | | | (20,000) | | | | | | (8,750) | | |
Subordinated debt issuance, net of issuance costs
|
| | | | 24,107 | | | | | | — | | |
Advances of FHLB borrowings
|
| | | | 280,000 | | | | | | 350,000 | | |
Repayment of FHLB borrowings
|
| | | | (246,250) | | | | | | — | | |
Preferred stock dividend
|
| | | | (6,866) | | | | | | (7,240) | | |
Preferred stock repurchased
|
| | | | (11,571) | | | | | | — | | |
Treasury stock repurchased
|
| | | | — | | | | | | (220) | | |
Net cash and cash equivalents provided by financing activities
|
| | | | 623,814 | | | | | | 451,590 | | |
Net Increase (Decrease) in Cash and Cash Equivalents
|
| | | | 88,861 | | | | | | 195,124 | | |
Cash and Cash Equivalents – Beginning of year
|
| | | | 351,890 | | | | | | 274,233 | | |
Cash and Cash Equivalents – End of year
|
| | | $ | 440,751 | | | | | $ | 469,357 | | |
Supplemental Cash Flow Information | | | | | | | | | | | | | |
Cash paid for:
|
| | | | | | | | | | | | |
Interest
|
| | | $ | 149,477 | | | | | $ | 118,902 | | |
Income taxes
|
| | | | 30,550 | | | | | | 3,200 | | |
Non-cash supplemental information:
|
| | | | | | | | | | | | |
Rebooked GNMA loans over 90 days
|
| | | | (22,656) | | | | | | 12,246 | | |
Loans transferred to other real estate
|
| | | | 2,396 | | | | | | 217 | | |
Loans transferred from loans held for sale to portfolio loans
|
| | | | 172,184 | | | | | | 124,195 | | |
Loans transferred from portfolio to loans held for sale
|
| | | | 74,921 | | | | | | — | | |
Adoption of ASC 326
|
| | | | — | | | | | | 7,495 | | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
Residential
|
| | | $ | 2,729,840 | | | | | $ | 2,605,413 | | |
Commercial
|
| | | | 1,088 | | | | | | 18,037 | | |
Warehouse lending
|
| | | | 1,671,829 | | | | | | 1,146,826 | | |
Total loans
|
| | | | 4,402,757 | | | | | | 3,770,276 | | |
Less: | | | | | | | | | | | | | |
Allowance for credit losses
|
| | | | 12,220 | | | | | | 12,295 | | |
Net deferred loan (cost)/fees
|
| | | | (9,304) | | | | | | (10,923) | | |
Net loans
|
| | | $ | 4,399,841 | | | | | $ | 3,768,904 | | |
| | |
Nine months ended September 30, 2024
|
| |||||||||||||||||||||||||||
| | |
Residential
|
| |
Commercial
|
| |
Warehouse
lending |
| |
Unallocated
|
| |
Total
|
| |||||||||||||||
Beginning balance
|
| | | $ | 11,742 | | | | | $ | 51 | | | | | $ | 458 | | | | | $ | 44 | | | | | $ | 12,295 | | |
Charge-offs
|
| | | | (1,856) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,856) | | |
Recoveries
|
| | | | 445 | | | | | | 125 | | | | | | — | | | | | | — | | | | | | 570 | | |
Provision
|
| | | | 1,214 | | | | | | (172) | | | | | | 211 | | | | | | (42) | | | | | | 1,211 | | |
Ending balance
|
| | | $ | 11,545 | | | | | $ | 4 | | | | | $ | 669 | | | | | $ | 2 | | | | | $ | 12,220 | | |
| | |
Nine months ended September 30, 2023
|
| |||||||||||||||||||||||||||
| | |
Residential
|
| |
Commercial
|
| |
Warehouse
lending |
| |
Unallocated
|
| |
Total
|
| |||||||||||||||
Beginning balance, prior to adoption of ASC 326
|
| | | $ | 5,908 | | | | | $ | 78 | | | | | $ | 317 | | | | | $ | 62 | | | | | $ | 6,365 | | |
Impact of adopting ASC 326
|
| | | | 9,403 | | | | | | (38) | | | | | | — | | | | | | (58) | | | | | | 9,307 | | |
Charge-offs
|
| | | | (47) | | | | | | — | | | | | | — | | | | | | — | | | | | | (47) | | |
Recoveries
|
| | | | 33 | | | | | | 46 | | | | | | — | | | | | | — | | | | | | 79 | | |
Provision
|
| | | | (1,605) | | | | | | (77) | | | | | | 122 | | | | | | 129 | | | | | | (1,431) | | |
Ending balance
|
| | | $ | 13,692 | | | | | | 9 | | | | | | 439 | | | | | | 133 | | | | | | 14,273 | | |
| | |
September 30, 2024
|
| |||||||||||||||||||||||||||
| | |
Nonaccrual
with No Allowance |
| |
Nonaccrual
with Allowance |
| |
Total
Nonaccrual |
| |
Over
90 days Accruing |
| |
Total
|
| |||||||||||||||
Residential: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 2,466 | | | | | $ | 1,697 | | | | | $ | 4,163 | | | | | $ | — | | | | | $ | 4,163 | | |
Home equity lines of credit
|
| | | | 4,891 | | | | | | 1,340 | | | | | | 6,231 | | | | | | 235 | | | | | | 6,466 | | |
Closed end, first liens(1)
|
| | | | 38,611 | | | | | | 8,530 | | | | | | 47,141 | | | | | | 7,845 | | | | | | 54,986 | | |
Closed end, second liens
|
| | | | 557 | | | | | | 738 | | | | | | 1,295 | | | | | | 542 | | | | | | 1,837 | | |
Total
|
| | | $ | 46,525 | | | | | $ | 12,305 | | | | | $ | 58,830 | | | | | $ | 8,622 | | | | | $ | 67,452 | | |
| | |
December 31, 2023
|
| |||||||||||||||||||||||||||
| | |
Nonaccrual
with No Allowance |
| |
Nonaccrual
with Allowance |
| |
Total
Nonaccrual |
| |
Over
90 days Accruing |
| |
Total
|
| |||||||||||||||
Residential: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 4,200 | | | | | $ | 202 | | | | | $ | 4,402 | | | | | $ | — | | | | | $ | 4,402 | | |
Home equity lines of credit
|
| | | | 2,977 | | | | | | 620 | | | | | | 3,597 | | | | | | 497 | | | | | | 4,094 | | |
Closed end, first liens
|
| | | | 12,459 | | | | | | 1,468 | | | | | | 13,927 | | | | | | 3,298 | | | | | | 17,225 | | |
Closed end, second liens
|
| | | | 726 | | | | | | — | | | | | | 726 | | | | | | — | | | | | | 726 | | |
Total
|
| | | $ | 20,362 | | | | | $ | 2,290 | | | | | $ | 22,652 | | | | | $ | 3,795 | | | | | $ | 26,447 | | |
| | |
September 30, 2024
|
| |||||||||||||||
| | |
Collateral Type
|
| |
Allowance
Allocated |
| ||||||||||||
| | |
Real Estate
|
| |
Other
|
| ||||||||||||
Residential: | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 2,737 | | | | | $ | — | | | | | $ | 99 | | |
Home equity lines of credit
|
| | | | 5,489 | | | | | | — | | | | | | 40 | | |
Closed end, first liens
|
| | | | 41,838 | | | | | | — | | | | | | 61 | | |
Closed end, second liens
|
| | | | 840 | | | | | | — | | | | | | 323 | | |
Total
|
| | | $ | 50,904 | | | | | $ | — | | | | | $ | 523 | | |
| | |
December 31, 2023
|
| |||||||||||||||
| | |
Collateral Type
|
| |
Allowance
Allocated |
| ||||||||||||
| | |
Real Estate
|
| |
Other
|
| ||||||||||||
Residential: | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 3,976 | | | | | $ | — | | | | | $ | 6 | | |
Home equity lines of credit
|
| | | | 3,414 | | | | | | — | | | | | | 14 | | |
Closed end, first liens
|
| | | | 8,119 | | | | | | — | | | | | | — | | |
Closed end, second liens
|
| | | | 662 | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 16,171 | | | | | $ | — | | | | | $ | 20 | | |
| | |
September 30, 2024
|
| |||||||||||||||||||||||||||||||||
| | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Greater than
90 Days |
| |
Total
Past Due |
| |
Current
|
| |
Total
Loans |
| ||||||||||||||||||
Residential: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 5,635 | | | | | $ | 516 | | | | | $ | 2,367 | | | | | $ | 8,518 | | | | | $ | 254,913 | | | | | $ | 263,431 | | |
Home equity lines of credit
|
| | | | 6,763 | | | | | | 776 | | | | | | 4,940 | | | | | | 12,479 | | | | | | 669,697 | | | | | | 682,176 | | |
Closed end, first liens
|
| | | | 18,496 | | | | | | 2,819 | | | | | | 36,743 | | | | | | 58,058 | | | | | | 1,476,735 | | | | | | 1,534,793 | | |
Closed end, second liens
|
| | | | 2,115 | | | | | | 460 | | | | | | 1,322 | | | | | | 3,897 | | | | | | 79,345 | | | | | | 83,242 | | |
Commercial
|
| | | | 203 | | | | | | — | | | | | | — | | | | | | 203 | | | | | | 885 | | | | | | 1,088 | | |
Warehouse lending
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,671,829 | | | | | | 1,671,829 | | |
Total
|
| | | $ | 33,212 | | | | | $ | 4,571 | | | | | $ | 45,372 | | | | | $ | 83,155 | | | | | $ | 4,153,404 | | | | | $ | 4,236,559 | | |
| | |
December 31, 2023
|
| |||||||||||||||||||||||||||||||||
| | |
30-59 Days
Past Due |
| |
60-89 Days
Past Due |
| |
Greater than
90 Days |
| |
Total
Past Due |
| |
Current
|
| |
Total
Loans |
| ||||||||||||||||||
Residential: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 3,874 | | | | | $ | 1,883 | | | | | $ | 3,670 | | | | | $ | 9,427 | | | | | $ | 337,713 | | | | | $ | 347,140 | | |
Home equity lines of credit
|
| | | | 4,164 | | | | | | 884 | | | | | | 3,861 | | | | | | 8,909 | | | | | | 603,776 | | | | | | 612,685 | | |
Closed end, first liens
|
| | | | 10,886 | | | | | | 4,721 | | | | | | 11,416 | | | | | | 27,023 | | | | | | 1,439,879 | | | | | | 1,466,902 | | |
Closed end, second liens
|
| | | | 1,934 | | | | | | 211 | | | | | | 662 | | | | | | 2,807 | | | | | | 86,644 | | | | | | 89,451 | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18,037 | | | | | | 18,037 | | |
Warehouse lending
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,146,826 | | | | | | 1,146,826 | | |
Total
|
| | | $ | 20,858 | | | | | $ | 7,699 | | | | | $ | 19,609 | | | | | $ | 48,166 | | | | | $ | 3,632,875 | | | | | $ | 3,681,041 | | |
| | |
For the nine months ended September 30, 2024
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
Construction and Land Development:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Performing
|
| | | $ | 12,764 | | | | | $ | 90,655 | | | | | $ | 89,487 | | | | | $ | 41,008 | | | | | $ | 14,188 | | | | | $ | 11,166 | | | | | $ | — | | | | | $ | 259,268 | | |
Nonperforming
|
| | | | — | | | | | | 1,673 | | | | | | 2,154 | | | | | | — | | | | | | — | | | | | | 336 | | | | | | — | | | | | | 4,163 | | |
Total
|
| | | | 12,764 | | | | | | 92,328 | | | | | | 91,641 | | | | | | 41,008 | | | | | | 14,188 | | | | | | 11,502 | | | | | | — | | | | | | 263,431 | | |
Gross charge-offs
|
| | | | — | | | | | | 545 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 545 | | |
Home Equity Lines of credit: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Performing
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 675,945 | | | | | | 675,945 | | |
Nonperforming
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,231 | | | | | | 6,231 | | |
Total
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 682,176 | | | | | | 682,176 | | |
Gross charge-offs
|
| | | | — | | | | | | 126 | | | | | | 480 | | | | | | 433 | | | | | | — | | | | | | 8 | | | | | | — | | | | | | 1,047 | | |
First liens, closed end loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Performing
|
| | | | 47,865 | | | | | | 91,685 | | | | | | 1,066,068 | | | | | | 162,728 | | | | | | 44,561 | | | | | | 74,745 | | | | | | — | | | | | | 1,487,652 | | |
Nonperforming
|
| | | | — | | | | | | 3,817 | | | | | | 33,791 | | | | | | 3,130 | | | | | | 2,249 | | | | | | 4,154 | | | | | | — | | | | | | 47,141 | | |
Total
|
| | | | 47,865 | | | | | | 95,502 | | | | | | 1,099,859 | | | | | | 165,858 | | | | | | 46,810 | | | | | | 78,899 | | | | | | — | | | | | | 1,534,793 | | |
Gross charge-offs
|
| | | | — | | | | | | 3 | | | | | | 52 | | | | | | — | | | | | | — | | | | | | 49 | | | | | | — | | | | | | 104 | | |
Second liens, closed end loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Performing
|
| | | | 3,892 | | | | | | 16,800 | | | | | | 33,850 | | | | | | 8,897 | | | | | | 8,870 | | | | | | 9,638 | | | | | | — | | | | | | 81,947 | | |
Nonperforming
|
| | | | — | | | | | | 93 | | | | | | 614 | | | | | | 60 | | | | | | — | | | | | | 528 | | | | | | — | | | | | | 1,295 | | |
Total
|
| | | | 3,892 | | | | | | 16,893 | | | | | | 34,464 | | | | | | 8,957 | | | | | | 8,870 | | | | | | 10,166 | | | | | | — | | | | | | 83,242 | | |
Gross charge-offs
|
| | | | — | | | | | | 152 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 152 | | |
Commercial: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,004 | | | | | | — | | | | | | 1,004 | | |
Special mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 84 | | | | | | — | | | | | | 84 | | |
Total
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,088 | | | | | | — | | | | | | 1,088 | | |
Gross charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Warehouse lending: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,671,829 | | | | | | 1,671,829 | | |
Special mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,671,829 | | | | | | 1,671,829 | | |
Gross charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Grand Total
|
| | | $ | 64,521 | | | | | $ | 204,723 | | | | | $ | 1,225,964 | | | | | $ | 215,823 | | | | | $ | 69,868 | | | | | $ | 101,655 | | | | | $ | 2,354,005 | | | | | $ | 4,236,559 | | |
Grand Total Gross charge-offs
|
| | | $ | — | | | | | $ | 826 | | | | | $ | 532 | | | | | $ | 433 | | | | | $ | — | | | | | $ | 57 | | | | | $ | — | | | | | $ | 1,848 | | |
| | |
For the year ended December 31, 2023
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
Construction and Land Development:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Performing
|
| | | $ | 105,297 | | | | | $ | 153,972 | | | | | $ | 53,048 | | | | | $ | 17,445 | | | | | $ | 2,749 | | | | | $ | 10,227 | | | | | $ | — | | | | | $ | 342,738 | | |
Nonperforming
|
| | | | 1,026 | | | | | | 2,010 | | | | | | 664 | | | | | | 227 | | | | | | — | | | | | | 475 | | | | | | — | | | | | | 4,402 | | |
Total
|
| | | | 106,323 | | | | | | 155,982 | | | | | | 53,712 | | | | | | 17,672 | | | | | | 2,749 | | | | | | 10,702 | | | | | | — | | | | | | 347,140 | | |
Gross charge-offs
|
| | | | — | | | | | | 459 | | | | | | — | | | | | | — | | | | | | — | | | | | | 29 | | | | | | — | | | | | | 488 | | |
Home Equity Lines of credit: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Performing
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 609,088 | | | | | | 609,088 | | |
Nonperforming
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,597 | | | | | | 3,597 | | |
Total
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 612,685 | | | | | | 612,685 | | |
Gross charge-offs
|
| | | | — | | | | | | 103 | | | | | | 80 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 183 | | |
First liens, closed end loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Performing
|
| | | | 83,332 | | | | | | 1,071,789 | | | | | | 163,674 | | | | | | 49,965 | | | | | | 39,056 | | | | | | 45,159 | | | | | | — | | | | | | 1,452,975 | | |
Nonperforming
|
| | | | — | | | | | | 4,849 | | | | | | 1,670 | | | | | | 1,860 | | | | | | 1,877 | | | | | | 3,671 | | | | | | — | | | | | | 13,927 | | |
Total
|
| | | | 83,332 | | | | | | 1,076,638 | | | | | | 165,344 | | | | | | 51,825 | | | | | | 40,933 | | | | | | 48,830 | | | | | | — | | | | | | 1,466,902 | | |
Gross charge-offs
|
| | | | — | | | | | | 192 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25 | | | | | | — | | | | | | 217 | | |
Second liens, closed end loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Performing
|
| | | | 19,864 | | | | | | 36,846 | | | | | | 10,472 | | | | | | 10,317 | | | | | | 5,034 | | | | | | 6,192 | | | | | | — | | | | | | 88,725 | | |
Nonperforming
|
| | | | — | | | | | | 198 | | | | | | 63 | | | | | | — | | | | | | 235 | | | | | | 230 | | | | | | — | | | | | | 726 | | |
Total
|
| | | | 19,864 | | | | | | 37,044 | | | | | | 10,535 | | | | | | 10,317 | | | | | | 5,269 | | | | | | 6,422 | | | | | | — | | | | | | 89,451 | | |
Gross charge-offs
|
| | | | — | | | | | | 44 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 44 | | |
Commercial: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | — | | | | | | 413 | | | | | | — | | | | | | — | | | | | | — | | | | | | 378 | | | | | | 17,021 | | | | | | 17,812 | | |
Special mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 198 | | | | | | 27 | | | | | | — | | | | | | 225 | | |
Total
|
| | | | — | | | | | | 413 | | | | | | — | | | | | | — | | | | | | 198 | | | | | | 405 | | | | | | 17,021 | | | | | | 18,037 | | |
Gross charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Warehouse lending: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Rating
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,129,764 | | | | | | 1,129,764 | | |
Special mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,062 | | | | | | 17,062 | | |
Total
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,146,826 | | | | | | 1,146,826 | | |
Gross charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Grand Total
|
| | | $ | 209,519 | | | | | $ | 1,270,077 | | | | | $ | 229,591 | | | | | $ | 79,814 | | | | | $ | 49,149 | | | | | $ | 66,359 | | | | | $ | 1,776,532 | | | | | $ | 3,681,041 | | |
Grand Total Gross charge-offs
|
| | | $ | — | | | | | $ | 798 | | | | | $ | 80 | | | | | $ | — | | | | | $ | — | | | | | $ | 54 | | | | | $ | — | | | | | $ | 932 | | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
Land
|
| | | $ | 5.979 | | | | | $ | 5,826 | | |
Leasehold improvements
|
| | | | 163 | | | | | | 604 | | |
Buildings and building improvements
|
| | | | 24,673 | | | | | | 24,074 | | |
Furniture, fixtures, and equipment
|
| | | | 10,403 | | | | | | 10,241 | | |
Construction in progress
|
| | | | 263 | | | | | | 427 | | |
Total cost
|
| | | | 41,481 | | | | | | 41,172 | | |
Accumulated depreciation
|
| | | | (13,604) | | | | | | (11,876) | | |
Net
|
| | | $ | 27,877 | | | | | $ | 29,296 | | |
|
2024
|
| | | $ | 206 | | |
|
2025
|
| | | | 614 | | |
|
2026
|
| | | | 443 | | |
|
2027
|
| | | | 194 | | |
|
2028
|
| | | | 55 | | |
|
Thereafter
|
| | | | 32 | | |
|
Total undiscounted lease payments
|
| | | | 1,544 | | |
|
Less discount to net present value
|
| | | | (46) | | |
|
Total operating lease liabilities
|
| | | $ | 1,498 | | |
|
2024
|
| | | $ | 287 | | |
|
2025
|
| | | | 1,138 | | |
|
2026
|
| | | | 1,070 | | |
|
2027
|
| | | | 965 | | |
|
2028
|
| | | | 685 | | |
|
Thereafter
|
| | | | 698 | | |
|
Total
|
| | | $ | 4,843 | | |
| | |
For the nine months ended
|
| |||||||||
| | |
September 30,
2024 |
| |
September 30,
2023 |
| ||||||
Contractual servicing fees
|
| | | $ | 10,117 | | | | | $ | 18,178 | | |
Late fees
|
| | | | 371 | | | | | | 456 | | |
Other fees
|
| | | | 77 | | | | | | 76 | | |
Total
|
| | | $ | 10,565 | | | | | $ | 18,710 | | |
| | |
For the nine months ended
|
| |||||||||
| | |
September 30,
2024 |
| |
September 30,
2023 |
| ||||||
Balance – Beginning of year
|
| | | $ | 95,339 | | | | | $ | 101,792 | | |
Additions
|
| | | | 2,736 | | | | | | 4,675 | | |
Paid in full loans
|
| | | | (1,501) | | | | | | (3,301) | | |
Change in fair value
|
| | | | (3,000) | | | | | | 939 | | |
Bulk purchases
|
| | | | — | | | | | | 2,742 | | |
Proceeds from sale
|
| | | | (81,903) | | | | | | — | | |
Balance – End of year
|
| | | $ | 11,671 | | | | | $ | 106,847 | | |
| | |
September 30, 2024
|
| |
December 31, 2023
|
| ||||||||||||||||||||||||||||||
| | |
Actual
|
| |
10%
Adverse Change |
| |
20%
Adverse Change |
| |
Actual
|
| |
10%
Adverse Change |
| |
20%
Adverse Change |
| ||||||||||||||||||
Discount rate change
|
| | | | 10.6% | | | | | $ | 11,193 | | | | | $ | 10,750 | | | | | | 10.2% | | | | | $ | 91,100 | | | | | $ | 87,205 | | |
Constant prepayment rate
|
| | | | 11.3% | | | | | | 11,239 | | | | | | 10,840 | | | | | | 7.2% | | | | | | 92,496 | | | | | | 89,813 | | |
Cost to service
|
| | | $ | 75 | | | | | | 11,509 | | | | | | 11,347 | | | | | $ | 72 | | | | | | 93,991 | | | | | | 92,643 | | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
Interest rate-lock commitments
|
| | | $ | 4,124 | | | | | $ | 2,948 | | |
Forward commitments
|
| | | | (1,084) | | | | | | (2,719) | | |
| | |
September 30, 2024
|
| |||||||||||||||
| | |
Notional
Amount |
| |
Asset
|
| |
Liability
|
| |||||||||
Interest rate-lock commitments
|
| | | $ | 227,367 | | | | | $ | 4,146 | | | | | $ | 22 | | |
Forward commitments
|
| | | | 492,306 | | | | | | 361 | | | | | | 1,445 | | |
Total
|
| | | $ | 719,673 | | | | | $ | 4,507 | | | | | $ | 1,467 | | |
| | |
December 31, 2023
|
| |||||||||||||||
| | |
Notional
Amount |
| |
Asset
|
| |
Liability
|
| |||||||||
Interest rate-lock commitments
|
| | | $ | 106,604 | | | | | $ | 2,959 | | | | | $ | 11 | | |
Forward commitments
|
| | | | 260,000 | | | | | | 93 | | | | | | 2,812 | | |
Total
|
| | | $ | 366,604 | | | | | $ | 3,052 | | | | | $ | 2,823 | | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
Noninterest-bearing deposits
|
| | | $ | 221,928 | | | | | $ | 253,143 | | |
Interest-bearing demand deposits
|
| | | | 383,517 | | | | | | 600,146 | | |
Savings and money market accounts
|
| | | | 330,076 | | | | | | 368,394 | | |
Time: | | | | | | | | | | | | | |
Under $250,000
|
| | | | 2,482,814 | | | | | | 1,630,903 | | |
$250,000 and over
|
| | | | 113,543 | | | | | | 72,972 | | |
Total
|
| | | $ | 3,531,878 | | | | | $ | 2,925,558 | | |
|
2024
|
| | | $ | 2,254,081 | | |
|
2025
|
| | | | 162,980 | | |
|
2026
|
| | | | 90,420 | | |
|
2027
|
| | | | 16,703 | | |
|
2028
|
| | | | 46,908 | | |
|
Thereafter
|
| | | | 25,265 | | |
|
Total
|
| | | $ | 2,596,357 | | |
|
2024
|
| | | $ | — | | |
|
2025
|
| | | | 143,750 | | |
|
2026
|
| | | | 60,000 | | |
|
2027
|
| | | | 275,000 | | |
|
2028
|
| | | | 50,000 | | |
|
Thereafter
|
| | | | 780,000 | | |
|
Total
|
| | | $ | 1,308,750 | | |
Options
|
| |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Weighted Average
Remaining Contractual Term (in years) |
| |||||||||
Outstanding at December 31, 2023
|
| | | | 84,000 | | | | | $ | 2.29 | | | | | | 1.9 | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | |
Forfeited or expired
|
| | | | — | | | | | | — | | | | | | | | |
Outstanding at September 30, 2024
|
| | | | 84,000 | | | | | $ | 2.293 | | | | | | 1.1 | | |
Vested at September 30, 2024
|
| | | | 84,000 | | | | | $ | 2.293 | | | | | | 1.1 | | |
Stock Awards
|
| |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| ||||||
Non-vested at December 31, 2023
|
| | | | 1,477,500 | | | | | $ | 7.33 | | |
Granted
|
| | | | 400,000 | | | | | | 11.23 | | |
Exercised
|
| | | | (185,000) | | | | | | 5.12 | | |
Forfeited or expired
|
| | | | (310,000) | | | | | | 10.98 | | |
Outstanding at September 30, 2024
|
| | | | 1,382,500 | | | | | $ | 10.89 | | |
|
2028
|
| | | $ | 15,000 | | |
|
2034
|
| | | | 30,000 | | |
|
Total
|
| | | | 45,000 | | |
|
Less unamortized deferred costs
|
| | | | 1,103 | | |
|
Total maturities, net unamortized deferred costs
|
| | | $ | 43,897 | | |
| | |
Contract Amount
|
| |||||||||
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
Commitments to grant loans
|
| | | $ | 2,451,906 | | | | | $ | 3,373,318 | | |
Unfunded commitments under lines of credit
|
| | | | 325,381 | | | | | | 293,128 | | |
| | |
For the nine months ended
|
| |||||||||
| | |
September 30,
2024 |
| |
September 30,
2023 |
| ||||||
Current income tax expense
|
| | | $ | 33,771 | | | | | $ | 10,117 | | |
Deferred tax expense
|
| | | | (19,710) | | | | | | 159 | | |
Total income tax expense
|
| | | $ | 14,061 | | | | | $ | 10,276 | | |
| | |
For the nine months ended
|
| |||||||||
| | |
September 30,
2024 |
| |
September 30,
2023 |
| ||||||
Income tax expense, computed at statutory rate of pretax income
|
| | | $ | 13,977 | | | | | $ | 10,206 | | |
Effect of nontaxable income and nondeductible expenses
|
| | | | 84 | | | | | | 70 | | |
Rate revaluation on deferred taxes
|
| | | | — | | | | | | — | | |
Other
|
| | | | — | | | | | | — | | |
Total income tax expense
|
| | | $ | 14,061 | | | | | $ | 10,276 | | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
Total deferred tax assets
|
| | | $ | 5,307 | | | | | $ | 5,884 | | |
Total deferred tax liabilities
|
| | | | (9,846) | | | | | | (30,016) | | |
Net deferred tax liability
|
| | | $ | (4,539) | | | | | $ | (24,132) | | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
Allowance for credit losses
|
| | | $ | 2,933 | | | | | $ | 2,951 | | |
Accrued expenses and other reserve accounts
|
| | | | 1,655 | | | | | | 1,983 | | |
Stock compensation
|
| | | | 364 | | | | | | 629 | | |
Other deferred tax assets
|
| | | | 355 | | | | | | 321 | | |
Total deferred tax assets
|
| | | | 5,307 | | | | | | 5,884 | | |
Mortgage servicing rights
|
| | | | 2,601 | | | | | | 21,461 | | |
Fixed assets
|
| | | | 3,622 | | | | | | 3,622 | | |
Section 481(a) adjustment
|
| | | | 255 | | | | | | 1,022 | | |
Goodwill and intangibles
|
| | | | 995 | | | | | | 1,154 | | |
Deferred Loan Costs/Fee
|
| | | | 2,233 | | | | | | 2,622 | | |
Other deferred tax liabilities
|
| | | | 140 | | | | | | 135 | | |
Total deferred tax liabilities
|
| | | | 9,846 | | | | | | 30,016 | | |
Net deferred tax liability
|
| | | $ | (4,539) | | | | | $ | (24,132) | | |
As of September 30, 2024
|
| |
Actual
|
| |
For Capital
Adequacy Purposes |
| |
To be Well Capitalized
Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
(000s omitted)
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
CET1 (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | $ | 352,522 | | | | | | 7.93% | | | | | $ | 200,046 | | | | | | 4.50% | | | | | $ | N/A | | | | | | N/A% | | |
Northpointe Bank
|
| | | | 479,193 | | | | | | 10.78% | | | | | | 200,037 | | | | | | 4.50% | | | | | | 288,942 | | | | | | 6.50% | | |
Tier 1 Capital (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | | 461,095 | | | | | | 10.37% | | | | | | 266,728 | | | | | | 6.00% | | | | | | N/A | | | | | | N/A% | | |
Northpointe Bank
|
| | | | 479,193 | | | | | | 10.78% | | | | | | 266,716 | | | | | | 6.00% | | | | | | 355,622 | | | | | | 8.0% | | |
Total Capital (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | | 504,818 | | | | | | 11.36% | | | | | | 355,637 | | | | | | 8.00% | | | | | | N/A | | | | | | N/A% | | |
Northpointe Bank
|
| | | | 498,802 | | | | | | 11.22% | | | | | | 355,622 | | | | | | 8.00% | | | | | | 444,527 | | | | | | 10.00% | | |
Tier 1 capital (to average assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | | 461,095 | | | | | | 8.77% | | | | | | 210,342 | | | | | | 4.00% | | | | | | N/A | | | | | | N/A% | | |
Northpointe Bank
|
| | | | 479,193 | | | | | | 9.11% | | | | | | 210,341 | | | | | | 4.00% | | | | | | 262,926 | | | | | | 5.00% | | |
As of December 31, 2023
(000s omitted) |
| |
Actual
|
| |
For Capital
Adequacy Purposes |
| |
To be Well Capitalized
Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
|
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||||
CET1 (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | $ | 317,454 | | | | | | 7.61% | | | | | $ | 187,611 | | | | | | 4.50% | | | | | $ | N/A | | | | | | N/A% | | |
Northpointe Bank
|
| | | | 451,147 | | | | | | 10.82% | | | | | | 187,609 | | | | | | 4.50% | | | | | | 270,991 | | | | | | 6.50% | | |
Tier 1 Capital (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | | 438,611 | | | | | | 10.52% | | | | | | 250,147 | | | | | | 6.00% | | | | | | N/A | | | | | | N/A% | | |
Northpointe Bank
|
| | | | 451,147 | | | | | | 10.82% | | | | | | 250,145 | | | | | | 6.00% | | | | | | 333,528 | | | | | | 8.00% | | |
Total Capital (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | | 476,512 | | | | | | 11.43% | | | | | | 333,530 | | | | | | 8.00% | | | | | | N/A | | | | | | N/A% | | |
Northpointe Bank
|
| | | | 469,422 | | | | | | 11.26% | | | | | | 333,528 | | | | | | 8.00% | | | | | | 416,909 | | | | | | 10.00% | | |
Tier 1 capital (to average assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | | 438,611 | | | | | | 9.19% | | | | | | 190,958 | | | | | | 4.00% | | | | | | N/A | | | | | | N/A% | | |
Northpointe Bank
|
| | | | 451,147 | | | | | | 9.45% | | | | | | 190,969 | | | | | | 4.00% | | | | | | 238,712 | | | | | | 5.00% | | |
| | |
Fair Value on a Recurring Basis at September 30, 2024
|
| |||||||||||||||||||||
| | |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Balance at
December 31 |
| ||||||||||||
Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity securities:
|
| | | $ | 1,346 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,346 | | |
Available for sale debt securities:
|
| | | | — | | | | | | — | | | | | | 8,411 | | | | | | 8,411 | | |
Mortgage banking assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Loans held for sale
|
| | | | — | | | | | | 345,024 | | | | | | — | | | | | | 345,024 | | |
Loans held for Investment
|
| | | | — | | | | | | 175,501 | | | | | | — | | | | | | 175,501 | | |
Interest rate lock commitments
|
| | | | — | | | | | | — | | | | | | 4,416 | | | | | | 4,416 | | |
Forward sales commitments
|
| | | | — | | | | | | 361 | | | | | | — | | | | | | 361 | | |
Mortgage servicing rights
|
| | | | — | | | | | | — | | | | | | 11,671 | | | | | | 11,671 | | |
Lender risk account
|
| | | | — | | | | | | — | | | | | | 29,411 | | | | | | 29,411 | | |
Financial Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate lock commitments
|
| | | | — | | | | | | — | | | | | | 23 | | | | | | 23 | | |
Forward sales commitments
|
| | | | — | | | | | | 1,445 | | | | | | — | | | | | | 1,445 | | |
| | |
Fair Value on a Recurring Basis at December 31, 2023
|
| |||||||||||||||||||||
| | |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Balance at
December 31 |
| ||||||||||||
Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity securities:
|
| | | $ | 1,318 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,318 | | |
Available for sale debt securities:
|
| | | | — | | | | | | 5,804 | | | | | | 8,923 | | | | | | 14,727 | | |
Mortgage banking assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Loans held for sale
|
| | | | — | | | | | | 352,443 | | | | | | — | | | | | | 352,443 | | |
Loans held for Investment
|
| | | | — | | | | | | 100,158 | | | | | | — | | | | | | 100,158 | | |
Interest rate lock commitments
|
| | | | — | | | | | | — | | | | | | 2,959 | | | | | | 2,959 | | |
Forward sales commitments
|
| | | | — | | | | | | 93 | | | | | | — | | | | | | 93 | | |
Mortgage servicing rights
|
| | | | — | | | | | | — | | | | | | 95,339 | | | | | | 95,339 | | |
Lender risk account
|
| | | | — | | | | | | — | | | | | | 31,694 | | | | | | 31,694 | | |
Financial Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate lock commitments
|
| | | | — | | | | | | — | | | | | | 11 | | | | | | 11 | | |
Forward sales commitments
|
| | | | — | | | | | | 2,812 | | | | | | — | | | | | | 2,812 | | |
| | |
For the nine months ended
September 30, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Balance at beginning of period
|
| | | $ | 14,727 | | | | | $ | 9,087 | | |
Purchases
|
| | | | 4,000 | | | | | | — | | |
Sales
|
| | | | (10,804) | | | | | | — | | |
Realized
|
| | | | (83) | | | | | | — | | |
Unrealized
|
| | | | 571 | | | | | | (313) | | |
Balance at end of period
|
| | | $ | 8,411 | | | | | $ | 8,774 | | |
| | |
For the nine months ended
September 30, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Balance at beginning of period
|
| | | $ | 2,948 | | | | | $ | 711 | | |
Change in fair value
|
| | | | 1,176 | | | | | | 5,024 | | |
Balance at end of period
|
| | | $ | 4,124 | | | | | $ | 5,735 | | |
| | |
For the nine months ended
September 30, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Pull-through rate
|
| | | | 83.2% | | | | | | 86.2% | | |
| | |
For the nine months ended
September 30, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Beginning of period
|
| | | $ | 31,694 | | | | | $ | 28,457 | | |
Due to loan sales
|
| | | | 1064 | | | | | | 980 | | |
Releases and claims paid to the Company
|
| | | | (5,509) | | | | | | (1,108) | | |
Change in fair value recognized in gain on sale of loans
|
| | | | 2,162 | | | | | | 2,092 | | |
End of period
|
| | | $ | 29,411 | | | | | $ | 30,421 | | |
| | |
Fair Value
|
| |
Valuation
Technique |
| |
Unobservable Inputs
|
| |
Range of Inputs
|
| |
Weighted
Average |
| ||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | |
Lender Risk Account – September 30, 2024
|
| | | $ | 29,411 | | | |
Present value of
cash flows |
| |
Credit losses
|
| |
0.00% – 0.12%
|
| | | | 0.08% | | |
| | | | | | | | |
Prepayment rates
|
| |
8.3%
|
| | | | 8.3% | | | |||
| | | | | | | | | Discount rates | | |
5.17% – 6.03%
|
| | | | 5.74% | | | |||
Lender Risk Account – December 31, 2023
|
| | | $ | 31,694 | | | |
Present value of
cash flows |
| |
Credit losses
|
| |
0.00% – 0.10%
|
| | | | 0.05% | | |
| | | | | | | | |
Prepayment rates
|
| |
5.84% – 13.27%
|
| | | | 7.3% | | | |||
| | | | | | | | | Discount rates | | |
5.70% – 6.65%
|
| | | | 6.06% | | |
| | |
Assets Measured at Fair Value on a Nonrecurring Basis at
September 30, 2024 |
| |||||||||||||||||||||
| | |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Balance
|
| ||||||||||||
Individually analyzed loans
|
| | | | — | | | | | | — | | | | | | 523 | | | | | | 523 | | |
Other real estate owned
|
| | | | — | | | | | | — | | | | | | 1,620 | | | | | | 1,620 | | |
| | |
Assets Measured at Fair Value on a Nonrecurring Basis at
December 31, 2023 |
| |||||||||||||||||||||
| | |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Balance
|
| ||||||||||||
Individually analyzed loans
|
| | | | — | | | | | | — | | | | | | 572 | | | | | | 572 | | |
Other real estate owned
|
| | | | — | | | | | | — | | | | | | 24 | | | | | | 24 | | |
| | |
September 30, 2024
|
| ||||||||||||
| | |
Fair Value
Hierarchy |
| |
Carrying
Value |
| |
Fair Value
|
| ||||||
Financial Assets: | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| |
Level 1
|
| | | $ | 440,751 | | | | | $ | 440,751 | | |
Equity securities
|
| |
Level 1
|
| | | | 1,346 | | | | | | 1,346 | | |
Debt securities available for sale
|
| |
Level 3
|
| | | | 8,411 | | | | | | 8,411 | | |
FHLB stock
|
| |
Level 2
|
| | | | 69,574 | | | | | | 69,574 | | |
Loans held for sale
|
| |
Level 2
|
| | | | 345,024 | | | | | | 345,024 | | |
Loans, net
|
| |
Level 3
|
| | | | 4,399,841 | | | | | | 4,360,062 | | |
Interest receivable
|
| |
Level 2
|
| | | | 22,883 | | | | | | 22,883 | | |
Financial Liabilities: | | | | | | | | | | | | | | | | |
Deposits
|
| |
Level 2
|
| | | | 3,531,878 | | | | | | 3,542,287 | | |
Subordinated debentures
|
| |
Level 2
|
| | | | 38,897 | | | | | | 38,897 | | |
Subordinated debentures issues through trusts
|
| |
Level 2
|
| | | | 5,000 | | | | | | 5,000 | | |
FHLB advances
|
| |
Level 2
|
| | | | 1,308,750 | | | | | | 1,314,808 | | |
Interest payable
|
| |
Level 2
|
| | | | 8,320 | | | | | | 8,320 | | |
| | |
December 31, 2023
|
| ||||||||||||
| | |
Fair Value
Hierarchy |
| |
Carrying
Value |
| |
Fair Value
|
| ||||||
Financial Assets: | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| |
Level 1
|
| | | $ | 351,890 | | | | | $ | 351,890 | | |
Equity securities
|
| |
Level 1
|
| | | | 1,318 | | | | | | 1,318 | | |
Debt securities available for sale
|
| |
Level 3
|
| | | | 14,727 | | | | | | 14,727 | | |
FHLB stock
|
| |
Level 2
|
| | | | 67,487 | | | | | | 67,487 | | |
Loans held for sale
|
| |
Level 2
|
| | | | 352,443 | | | | | | 352,443 | | |
Loans, net
|
| |
Level 3
|
| | | | 3,768,904 | | | | | | 3,681,552 | | |
Interest receivable
|
| |
Level 2
|
| | | | 21,057 | | | | | | 21,057 | | |
Financial Liabilities: | | | | | | | | | | | | | | | | |
Deposits
|
| |
Level 2
|
| | | | 2,925,558 | | | | | | 2,928,391 | | |
Subordinated debentures
|
| |
Level 2
|
| | | | 34,368 | | | | | | 34,368 | | |
Subordinated debentures issues through trusts
|
| |
Level 2
|
| | | | 5,000 | | | | | | 5,000 | | |
FHLB advances
|
| |
Level 2
|
| | | | 1,275,000 | | | | | | 1,252,000 | | |
Interest payable
|
| |
Level 2
|
| | | | 7,159 | | | | | | 7,159 | | |
| | | | | | | | |
Gross Unrealized
|
| | | | | | | |||||||||
September 30, 2024
|
| |
Amortized Costs
|
| |
Gains
|
| |
Losses
|
| |
Fair Value
|
| ||||||||||||
Available-for-sale Securities(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
Subordinated corporate bonds
|
| | | $ | 9,000 | | | | | $ | — | | | | | $ | (589) | | | | | $ | 8,411 | | |
Subordinated municipal bond
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 9,000 | | | | | $ | — | | | | | $ | (589) | | | | | $ | 8,411 | | |
| | | | | | | | |
Gross Unrealized
|
| | | | | | | |||||||||
December 31, 2023
|
| |
Amortized Costs
|
| |
Gains
|
| |
Losses
|
| |
Fair Value
|
| ||||||||||||
Available-for-sale Securities(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
Subordinated corporate bonds
|
| | | $ | 10,000 | | | | | $ | — | | | | | $ | (1,077) | | | | | $ | 8,923 | | |
Subordinated municipal bond
|
| | | | 5,804 | | | | | | — | | | | | | — | | | | | | 5,804 | | |
Total
|
| | | $ | 15,804 | | | | | $ | — | | | | | $ | (1,077) | | | | | $ | 14,727 | | |
| | |
Less Than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
September 30, 2024
|
| |
Fair
Value |
| |
Unrealized
Loss |
| |
Fair
Value |
| |
Unrealized
Loss |
| |
Fair
Value |
| |
Unrealized
Loss |
| ||||||||||||||||||
Available-for-sale Securities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subordinated corporate bond
|
| | | $ | — | | | | | $ | — | | | | | $ | 8,411 | | | | | $ | (589) | | | | | $ | 8,411 | | | | | $ | (589) | | |
Subordinated municipal bond
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | — | | | | | $ | — | | | | | $ | 8,411 | | | | | $ | (589) | | | | | $ | 8,411 | | | | | $ | (589) | | |
| | |
Less Than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
December 31, 2023
|
| |
Fair
Value |
| |
Unrealized
Loss |
| |
Fair
Value |
| |
Unrealized
Loss |
| |
Fair
Value |
| |
Unrealized
Loss |
| ||||||||||||||||||
Available-for-sale Securities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subordinated corporate bond
|
| | | $ | — | | | | | $ | — | | | | | $ | 8,923 | | | | | $ | (1,077) | | | | | $ | 8,923 | | | | | $ | (1,077) | | |
Subordinated municipal bond
|
| | | | 5,804 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,804 | | | | | | — | | |
Total
|
| | | $ | 5,804 | | | | | $ | — | | | | | $ | 8,923 | | | | | $ | (1,077) | | | | | $ | 14,727 | | | | | $ | (1,077) | | |
| | |
Year Ended September 30, 2024
|
| |||||||||||||||||||||||||||
September 30, 2024
|
| |
Within
1 Year |
| |
1 – 5 Years
|
| |
5 – 10 Years
|
| |
Greater than
10 years |
| |
Total
|
| |||||||||||||||
Available-for-sale Securities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subordinated corporate bond
|
| | | $ | — | | | | | $ | — | | | | | $ | 9,000 | | | | | $ | — | | | | | $ | 9,000 | | |
Subordinated municipal bond
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | — | | | | | $ | — | | | | | $ | 9,000 | | | | | $ | — | | | | | $ | 9,000 | | |
|
Beginning Balance
|
| | | $ | 1,456 | | |
|
New loans and advances
|
| | | | 491 | | |
|
Repayments and changes in officers or directors
|
| | | | (1,947) | | |
|
Ending Balance
|
| | | $ | — | | |
| | |
For the nine months ended
September 30, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Earnings per Common Share: | | | | | | | | | | | | | |
Net income
|
| | | $ | 44,169 | | | | | $ | 32,105 | | |
Preferred stock dividends
|
| | | | 5,853 | | | | | | 7,240 | | |
Net income available to common stockholders
|
| | | $ | 38,316 | | | | | $ | 24,865 | | |
Weighted average common shares
|
| | | | 25,689,560 | | | | | | 25,734,449 | | |
Earnings per common share
|
| | | $ | 1.49 | | | | | $ | 0.97 | | |
Dilutive Earnings Per Common Share: | | | | | | | | | | | | | |
Net income available to common stockholders
|
| | | $ | 38,316 | | | | | $ | 24,865 | | |
Weighted average common shares
|
| | | | 25,689,560 | | | | | | 25,734,449 | | |
Effect of dilutive shares
|
| | | | 84,000 | | | | | | 84,000 | | |
Weighted average dilutive common shares
|
| | | | 25,773,560 | | | | | | 25,818,449 | | |
Dilutive earnings per common share
|
| | | $ | 1.49 | | | | | $ | 0.96 | | |
| | |
For the nine months ended
September 30, 2024 |
| |||||||||||||||
| | |
Retail Banking
|
| |
Mortgage
Warehouse (MPP) |
| |
Total
|
| |||||||||
Interest Income
|
| | | $ | 153,567 | | | | | $ | 81,264 | | | | | $ | 234,831 | | |
Interest Expense
|
| | | | (150,638) | | | | | | — | | | | | | (150,638) | | |
Funds Transfer Pricing
|
| | | | 52,584 | | | | | | (52,584) | | | | | | — | | |
Net Interest Income
|
| | | | 55,513 | | | | | | 28,680 | | | | | | 84,193 | | |
(Credit) Provision for Credit Losses
|
| | | | (92) | | | | | | 210 | | | | | | 118 | | |
Net interest income after Provision for Credit Losses
|
| | | | 55,605 | | | | | | 28,470 | | | | | | 84,075 | | |
Noninterest income
|
| | | | 55,487 | | | | | | 3,823 | | | | | | 59,310 | | |
Noninterest expense
|
| | | | (80,775) | | | | | | (4,380) | | | | | | (85,155) | | |
Expense allocation
|
| | | | 2,266 | | | | | | (2,266) | | | | | | — | | |
Net Income before taxes
|
| | | | 32,583 | | | | | | 25,647 | | | | | | 58,230 | | |
Income tax expense
|
| | | | (7,868) | | | | | | (6,193) | | | | | | (14,061) | | |
Net Income before preferred dividends
|
| | | $ | 24,715 | | | | | $ | 19,454 | | | | | $ | 44,169 | | |
Average Balance Sheet Assets
|
| | | $ | 3,708,073 | | | | | $ | 1,333,791 | | | | | $ | 5,041,864 | | |
Period Ending Assets
|
| | | $ | 3,714,171 | | | | | $ | 1,671,829 | | | | | $ | 5,385,999 | | |
| | |
For the nine months ended
September 30, 2023 |
| |||||||||||||||
| | |
Retail Banking
|
| |
Mortgage
Warehouse (MPP) |
| |
Total
|
| |||||||||
Interest Income
|
| | | $ | 140,344 | | | | | $ | 55,118 | | | | | $ | 195,462 | | |
Interest Expense
|
| | | | (120,574) | | | | | | — | | | | | | (120,574) | | |
Funds Transfer Pricing
|
| | | | 35,768 | | | | | | (35,768) | | | | | | — | | |
Net Interest Income
|
| | | | 55,538 | | | | | | 19,350 | | | | | | 74,890 | | |
(Credit) Provision for Credit Losses
|
| | | | (462) | | | | | | 122 | | | | | | (340) | | |
Net interest income after Provision for Credit Losses
|
| | | | 56,000 | | | | | | 19,228 | | | | | | 75,230 | | |
Noninterest income
|
| | | | 87,765 | | | | | | 2,609 | | | | | | 90,374 | | |
Noninterest expense
|
| | | | (118,277) | | | | | | (4,946) | | | | | | (123,223) | | |
Expense allocation
|
| | | | 1,802 | | | | | | (1,802) | | | | | | — | | |
Net Income before taxes
|
| | | | 27,290 | | | | | | 15,089 | | | | | | 42,381 | | |
Income tax expense
|
| | | | (6,618) | | | | | | (3,658) | | | | | | (10,276) | | |
Net Income before preferred dividends
|
| | | $ | 20,672 | | | | | $ | 11,431 | | | | | $ | 32,105 | | |
Average Balance Sheet Assets
|
| | | $ | 3,725,065 | | | | | $ | 954,687 | | | | | $ | 4,679,752 | | |
Period Ending Assets
|
| | | $ | 3,791,991 | | | | | $ | 1,096,922 | | | | | $ | 4,888,913 | | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
Assets
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 4,960 | | | | | $ | 6,031 | | |
Investment in subsidiary
|
| | | | 477,880 | | | | | | 448,156 | | |
Other assets
|
| | | | 1,352 | | | | | | 1,374 | | |
Total Assets
|
| | |
$
|
484,192
|
| | | |
$
|
455,561
|
| |
Liabilities and Stockholders’ Equity
|
| | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | |
Subordinated debentures (Note 11)
|
| | |
$
|
24,114
|
| | | |
$
|
19,626
|
| |
Subordinated debentures issues through trusts (Note 12)
|
| | | | 5,000 | | | | | | 5,000 | | |
Accrued and other liabilities
|
| | | | 296 | | | | | | 315 | | |
Total Liabilities
|
| | | | 29,410 | | | | | | 24,941 | | |
Stockholders’ Equity
|
| | | | 454,782 | | | | | | 430,620 | | |
Total Liabilities and Stockholders’ Equity
|
| | | $ | 484,192 | | | | | $ | 455,561 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Income | | | | | | | | | | | | | |
Dividends and return of capital from subsidiary
|
| | | $ | 45,567 | | | | | $ | 34,213 | | |
Other
|
| | | | — | | | | | | — | | |
Total income
|
| | | | 45,567 | | | | | | 34,213 | | |
Expense | | | | | | | | | | | | | |
Interest expense
|
| | | | 1,432 | | | | | | 2,396 | | |
Other
|
| | | | 419 | | | | | | 376 | | |
Total expense
|
| | | | 1,851 | | | | | | 2,772 | | |
Income – Before Income Taxes
|
| | | | 43,716 | | | | | | 31,441 | | |
Income Tax Benefit
|
| | | | (453) | | | | | | (662) | | |
Net Income
|
| | | | 44,169 | | | | | | 32,105 | | |
Preferred Stock Dividends
|
| | | | 5,853 | | | | | | 7,240 | | |
Net Income available to common stockholders
|
| | | $ | 38,316 | | | | | $ | 24,865 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Net Income
|
| | | $ | 38,316 | | | | | $ | 24,865 | | |
Other Comprehensive Income (Loss) | | | | | | | | | | | | | |
Change in unrealized gain (loss) on securities, net of tax of $133 and $74 at September 30, 2024 and September 30, 2023, respectively
|
| | | | 356 | | | | | | (241) | | |
Total other comprehensive income (loss)
|
| | | | 356 | | | | | | (241) | | |
Comprehensive Income
|
| | | $ | 38,672 | | | | | $ | 24,624 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Operating Activities | | | | | | | | | | | | | |
Net Income
|
| | | $ | 44,169 | | | | | $ | 32,105 | | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
| | | | (28,984) | | | | | | (14,654) | | |
Net cash provided by operating activities
|
| | | | 15,185 | | | | | | 17,449 | | |
Investing Activities | | | | | | | | | | | | | |
Net cash used in investing activities
|
| | | | — | | | | | | — | | |
Financing Activities | | | | | | | | | | | | | |
Cash dividends paid on common stock
|
| | | | (1,926) | | | | | | (1,930) | | |
Subordinated debt call and repayment
|
| | | | (20,000) | | | | | | — | | |
Subordinated debt issuance, net of issuance costs
|
| | | | 24,107 | | | | | | — | | |
Preferred stock dividend
|
| | | | (6,866) | | | | | | (7,240) | | |
Preferred stock repurchased
|
| | | | (11,571) | | | | | | — | | |
Treasury stock repurchased
|
| | | | — | | | | | | (220) | | |
Net cash used in financing activities
|
| | | | (16,256) | | | | | | (9,388) | | |
Net (Decrease) Increase in Cash and Cash Equivalents
|
| | | | (1,071) | | | | | | 8,061 | | |
Cash and Cash Equivalents – Beginning of year
|
| | | | 6,031 | | | | | | 7,069 | | |
Cash and Cash Equivalents – End of year
|
| | | $ | 4,960 | | | | | $ | 15,130 | | |
| | |
For the nine months ended
September 30, 2024 |
| |||||||||||||||
Consolidated Statements of Income Items:
|
| |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Loan servicing fees
|
| | | | 8,706 | | | | | | (2,736) | | | | | | 5,970 | | |
Net gain on sale of loans held for sale
|
| | | | 46,920 | | | | | | 2,736 | | | | | | 49,656 | | |
| | |
For the nine months ended
September 30, 2023 |
| |||||||||||||||
Consolidated Statements of Income Items:
|
| |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Loan servicing fees
|
| | | | 21,043 | | | | | | (4,694) | | | | | | 16,348 | | |
Net gain on sale of loans held for sale
|
| | | | 64,095 | | | | | | 4,694 | | | | | | 68,789 | | |
| | |
For the nine months ended
September 30, 2024 |
| |||||||||||||||
Consolidated Statements of Cash Flows:
|
| |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Change in fair value of MSRs
|
| | | | 1,765 | | | | | | 2,736 | | | | | | 4,501 | | |
Net gain on sale of loans held for sale
|
| | | | (46,920) | | | | | | (2,736) | | | | | | (49,656) | | |
| | |
For the nine months ended
September 30, 2023 |
| |||||||||||||||
Consolidated Statements of Cash Flows:
|
| |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Change in fair value of MSRs
|
| | | | (2,332) | | | | | | 4,694 | | | | | | 2,362 | | |
Net gain on sale of loans held for sale
|
| | | | (64,095) | | | | | | (4,694) | | | | | | (68,789) | | |
|
SEC registration fee
|
| | | $ | 30,811.38 | | |
|
NYSE initial listing fee
|
| | | | 325,000.00 | | |
|
FINRA filing fee
|
| | | | 25,000.00 | | |
|
Legal fees and expenses
|
| | | | 1,500,000.00 | | |
|
Accountant’s fees and expenses
|
| | | | 480,000.00 | | |
|
Transfer Agent’s fees and expenses
|
| | | | 25,000.00 | | |
|
Miscellaneous expenses
|
| | | | 100,000.00 | | |
|
Total expenses
|
| | | $ | 2,485,812.00 | | |
|
Number
|
| |
Description
|
|
| 1.1 | | | | |
| 3.1* | | | | |
| 3.2* | | | | |
| 4.1* | | | Deposit Agreement, dated December 29, 2020, by and among the Company, Computershare Inc., Computershare Trust Company, N.A., and the holders from time to time of the depositary receipts described therein | |
| 4.2* | | | | |
| 4.3* | | | Deposit Agreement, dated December 30, 2021, by and among the Company, Computershare Inc., Computershare Trust Company, N.A., and the holders from time to time of the depositary receipts described therein | |
| 4.4* | | | | |
| 4.5* | | | | |
| 4.6* | | | | |
| 4.7* | | | |
|
Number
|
| |
Description
|
|
| 4.8* | | | | |
| | | | The other instruments defining the rights of the long-term debt securities of the Registrant and its subsidiaries are omitted pursuant to section (b)(4)(iii)(A) of Item 601 of Regulation S-K. The Registrant hereby agrees to furnish copies of these instruments to the SEC upon request. | |
| 5.1 | | | | |
| 10.1* | | | | |
| 10.2* | | | | |
| 10.3* | | | | |
| 10.4 | | | | |
| 10.5 | | | | |
| 10.6 | | | | |
| 10.7 | | | | |
| 10.8* | | | | |
| 10.9* | | | | |
| 23.1 | | | | |
| 23.2 | | | | |
| 24.1* | | | | |
| 107* | | | |
|
Name
|
| |
Position
|
| |
Date
|
|
|
/s/ Charles A. Williams
Charles A. Williams
|
| |
Founder, Chairman and Chief Executive Officer and Director
(Principal Executive Officer) |
| |
February 6, 2025
|
|
|
/s/ Bradley T. Howes
Bradley T. Howes
|
| |
Executive Vice President and Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
February 6, 2025
|
|
|
/s/ Carrie L. Boer
Carrie L. Boer
|
| | Director | | |
February 6, 2025
|
|
|
/s/ Robert W. De Vlieger II
Robert W. De Vlieger II
|
| | Director | | |
February 6, 2025
|
|
|
/s/ R. Jeffery Dean
R. Jeffery Dean
|
| | Director | | |
February 6, 2025
|
|
|
/s/ Bruce L. Edger
Bruce L. Edger
|
| | Director | | |
February 6, 2025
|
|
|
/s/ John M. Eggemeyer III
John M. Eggemeyer III
|
| | Director | | |
February 6, 2025
|
|
|
/s/ David S. Hooker
David S. Hooker
|
| | Director | | |
February 6, 2025
|
|