| |
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 | | | |
| | | | | 50 | | | |
| | | | | 53 | | | |
| | | | | 54 | | | |
| | | | | 56 | | | |
| | | | | 58 | | | |
| | | | | 60 | | | |
| | | | | 86 | | | |
| | | | | 102 | | | |
| | | | | 115 | | | |
| | | | | 123 | | | |
| | | | | 131 | | | |
| | | | | 134 | | | |
| | | | | 137 | | | |
| | | | | 157 | | | |
| | | | | 159 | | | |
| | | | | 163 | | | |
| | | | | 169 | | | |
| | | | | 169 | | | |
| | | | | 169 | | | |
| | | | | 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)
|
| | | | 8,706 | | | | | | 21,043 | | | | | | 15,146 | | | | | | 83,880 | | | | | | 52,354 | | | | | | 74,060 | | | | | | 28,947 | | |
|
Gain-on-Sale
|
| | | | 46,922 | | | | | | 64,095 | | | | | | 73,135 | | | | | | 69,921 | | | | | | 246,632 | | | | | | 272,464 | | | | | | 102,104 | | |
|
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 | | | | | $ | | | | | $ | | | ||
| Liabilities | | | | | | | | | | | | | | | | | | | |
| Deposits: | | | | | | | | | | | | | | | | | | | |
|
Non-interest bearing
|
| | | $ | 221,928 | | | | | $ | | | | | $ | | | ||
|
Interest-bearing
|
| | | | 3,309,950 | | | | | | | | | | | | | | |
|
Total deposits
|
| | | | 3,531,878 | | | | | | | | | | | | | | |
|
Borrowings
|
| | | | 1,308,750 | | | | | | | | | | | | | | |
|
Subordinated debentures
|
| | | | 38,897 | | | | | | | | | | | | | | |
|
Subordinated debentures issues through trusts
|
| | | | 5,000 | | | | | | | | | | | | | | |
|
Deferred tax liability
|
| | | | 4,539 | | | | | | | | | | | | | | |
|
Accrued and other liabilities
|
| | | | 42,153 | | | | | | | | | | | | | | |
|
Total liabilities
|
| | | | 4,931,217 | | | | | | | | | | | | | | |
| 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
|
| | | | — | | | | | | | | | | | | | | |
|
Additional paid-in capital
|
| | | | 167,462 | | | | | | | | | | | | | | |
|
Retained earnings
|
| | | | 287,765 | | | | | | | | | | | | | | |
|
Accumulated other comprehensive loss
|
| | | | (445) | | | | | | | | | | | | | | |
|
Total stockholders’ equity
|
| | | | 454,782 | | | | | | | | | | | | | | |
|
Total capitalization
|
| | | $ | 5,385,999 | | | | | $ | | | | | $ | | | | |
| |
Assumed initial public offering price per share
|
| | | | | | | | | $ | | | |
| |
Net tangible book value per share as of September 30, 2024
|
| | | $ | 13.56 | | | | | | | | |
| |
Pro forma increase in net tangible book value per share
|
| | | | | | | | | | | | |
| |
Pro forma net tangible book value per share as of September 30, 2024
|
| | | | | | | | | | | | |
| |
Increase in pro forma net tangible book value per share attributable to new investors participating in this offering
|
| | | | | | | | | | | | |
| |
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | $ | | | |
| |
Dilution in pro forma net tangible book value per share to new investors in this
offering |
| | | | | | | | | $ | | | |
| | | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
Per Share |
| ||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |||||||||||||||
|
Existing stockholders
|
| |
|
| | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
|
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total
|
| | | | | | | 100% | | | | | $ | | | | | | 100% | | | | | | | | | |
| | | |
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
|
| | | | 8,706 | | | | | | 21,043 | | | | | | (12,337) | | |
|
Mortgage purchase program loan fees
|
| | | | 3,823 | | | | | | 2,609 | | | | | | 1,214 | | |
|
Net gain on sale of loans held for sale
|
| | | | 46,922 | | | | | | 64,095 | | | | | | (17,173) | | |
|
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)
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
|
| | | | 15,146 | | | | | | 83,880 | | | | | | (68,734) | | |
|
Mortgage purchase program loan fees
|
| | | | 3,584 | | | | | | 3,659 | | | | | | (75) | | |
|
Net gain on sale of loans held for sale
|
| | | | 73,135 | | | | | | 69,921 | | | | | | 3,214 | | |
|
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)
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% | | | | | | | | | % | | | | | | | | | % | | |
|
Charles A Williams TR Charles A Williams Trust(3)
|
| | | | 2,680,370 | | | | | | 10.5% | | | | | | | | | % | | | | | | | | | % | | |
|
Second Rewritten Trust Indenture of the John S Simoni Living Trust(4)
|
| | | | 2,642,620 | | | | | | 10.3% | | | | | | | | | % | | | | | | | | | % | | |
|
Castle Creek Capital Partners VI, LP(5)
|
| | | | 2,600,000 | | | | | | 10.2% | | | | | | | | | % | | | | | | | | | % | | |
|
Annie Gainey(6)
|
| | | | 2,350,000 | | | | | | 9.2% | | | | | | | ||||||||||||||
| Directors and Named Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Directors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Charles A. Williams
|
| | | | — | | | | | | * | | | | | | | | | % | | | | | | | | | % | | |
|
Carrie L. Boer
|
| | | | — | | | | | | * | | | | | | | | | % | | | | | | | | | % | | |
|
Robert W. De Vlieger II(7)
|
| | | | 909,630 | | | | | | 3.6% | | | | | | | | | % | | | | | | | | | % | | |
|
R. Jeffery Dean(8)
|
| | | | 614,790 | | | | | | 2.4% | | | | | | | | | % | | | | | | | | | % | | |
|
Bruce L. Edger(9)
|
| | | | 223,830 | | | | | | * | | | | | | | | | % | | | | | | | | | % | | |
|
John M. Eggemeyer III
|
| | | | — | | | | | | * | | | | | | | | | % | | | | | | | | | % | | |
|
David S. Hooker(10)
|
| | | | 912,040 | | | | | | 3.6% | | | | | | | | | % | | | | | | | | | % | | |
| | | | | | | | | | | | | | | |
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
|
| ||||||||||||
|
Non-Director NEOs
|
| | | | | | | | | | | | | | | | | | | % | | | | | | | | | % | | |
|
David J. Christel
|
| | | | 100,000 | | | | | | * | | | | | | | | | % | | | | | | | | | % | | |
|
Kevin J. Comps
|
| | | | 1,000 | | | | | | * | | | | | | | | | % | | | | | | | | | % | | |
|
Brian Kuelbs(11)
|
| | | | 50,000 | | | | | | * | | | | | | | | | % | | | | | | | | | % | | |
|
All executive officers and directors as a group (11 persons)
|
| | | | 5,491,660 | | | | | | 21.4% | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Shares Beneficially Owned After this Offering
|
| |||||||||||||||
|
Name of Beneficial Owner
|
| |
Shares Beneficially
Owned Prior to this Offering |
| |
Assuming No Exercise
of the Underwriters Options |
| |
Assuming Full Exercise
of the Underwriters Option |
| |||||||||||||||||||||
| | | |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| ||||||||||||
|
Castle Creek Capital Partners VII, LP
|
| | | | 5,813,960 | | | | | | % | | | | | | | | | % | | | | | | | | | % | | |
|
Second Rewritten Trust Indenture of the John S
Simoni Living Trust |
| | | | 2,642,620 | | | | | | % | | | | | | | | | % | | | | | | | | | % | | |
|
Robert De Vlieger II UA 12/12/2007 Robert W.
De Vlieger II Descendants Trust |
| | | | 909,630 | | | | | | % | | | | | | | | | % | | | | | | | | | % | | |
|
David S. Hooker Trust
|
| | | | 900,040 | | | | | | % | | | | | | | | | % | | | | | | | | | % | | |
|
Jill M Dean Trust U/A/D November 16 2007 Trust
|
| | | | 614,790 | | | | | | % | | | | | | | | | % | | | | | | | | | % | | |
|
Harvey N. Gainey
|
| | | | 809,920 | | | | | | % | | | | | | | | | % | | | | | | | | | % | | |
|
Gainey Foundation
|
| | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | |
| | | |
Number of
Shares |
| |||
|
Keefe, Bruyette & Woods
|
| | | | | | |
| | | | | | | | |
|
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
|
| | | | 15,146 | | | | | | 83,880 | | |
|
Mortgage purchase program loan fees
|
| | | | 3,584 | | | | | | 3,659 | | |
|
Net gain on sale of loans held for sale
|
| | | | 73,135 | | | | | | 69,921 | | |
|
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
|
| | | | (73,135) | | | | | | (69,921) | | |
|
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 | | |
|
Capitalized mortgage servicing rights and change in fair value
|
| | | | 9,176 | | | | | | (58,108) | | |
|
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 | | | | | | 41,734 | | |
|
Paid in full loans
|
| | | | (4,355) | | | | | | (6,572) | | |
|
Change in fair value
|
| | | | (6,939) | | | | | | 24,650 | | |
|
Proceeds from sale
|
| | | | — | | | | | | (26,000) | | |
|
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 | | |
| | |||||||||||||
| | | |
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
|
| | | | 8,706 | | | | | | 21,043 | | |
|
Mortgage purchase program loan fees
|
| | | | 3,823 | | | | | | 2,609 | | |
|
Net gain on sale of loans held for sale
|
| | | | 46,922 | | | | | | 64,095 | | |
|
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
|
| | | | (46,922) | | | | | | (64,095) | | |
|
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) | | | | | | — | | |
|
Capitalized mortgage servicing rights and change in fair value
|
| | | | 1,765 | | | | | | (2,332) | | |
|
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 | | | | | | 7,417 | | |
|
Paid in full loans
|
| | | | (1,501) | | | | | | (3,301) | | |
|
Change in fair value
|
| | | | (3,000) | | | | | | 939 | | |
|
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 | | |
| |
SEC registration fee
|
| | | $ | * | | |
| |
NYSE initial listing fee
|
| | | | * | | |
| |
FINRA filing fee
|
| | | | * | | |
| |
Legal fees and expenses
|
| | | | * | | |
| |
Blue Sky fees and expenses
|
| | | | * | | |
| |
Accountant’s fees and expenses
|
| | | | * | | |
| |
Transfer Agent’s fees and expenses
|
| | | | * | | |
| |
Miscellaneous expenses
|
| | | | * | | |
| |
Total expenses
|
| | | $ | * | | |
| |
Number
|
| |
Description
|
|
| | 1.1** | | | Form of Underwriting Agreement | |
| | 3.1* | | | | |
| | 3.2* | | | | |
| | 4.1* | | | | |
| | 4.2* | | | | |
| | 4.3* | | | | |
| | 4.4* | | | | |
| | 4.5* | | | |
| |
Number
|
| |
Description
|
|
| | 4.6* | | | | |
| | 4.7* | | | | |
| | 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** | | | Opinion of Alston & Bird LLP | |
| | 10.1* | | | | |
| | 10.2* | | | | |
| | 10.3* | | | | |
| |
10.4**
|
| | Employee Agreement between Northpointe Bancshares, Inc. and Charles A. Williams, dated as of November 1, 2016 | |
| |
10.5**
|
| | Employee Agreement between Northpointe Bancshares, Inc. and David J. Christel, dated as of March 22, 2017 | |
| |
10.6**
|
| | Employee Agreement between Northpointe Bancshares, Inc. and Kevin Comps, dated as of October 1, 2020 | |
| | 10.7* | | | | |
| | 10.8* | | | | |
| | 23.1 | | | | |
| |
23.2**
|
| | Consent of Alston & Bird LLP (included in Exhibit 5.1) | |
| | 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 3, 2025
|
|
| |
/s/ Bradley T. Howes
Bradley T. Howes
|
| |
Executive Vice President and Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
February 3, 2025
|
|
| |
/s/ Carrie L. Boer
Carrie L. Boer
|
| | Director | | |
February 3, 2025
|
|
| |
/s/ Robert W. De Vlieger II
Robert W. De Vlieger II
|
| | Director | | |
February 3, 2025
|
|
| |
/s/ R. Jeffery Dean
R. Jeffery Dean
|
| | Director | | |
February 3, 2025
|
|
| |
/s/ Bruce L. Edger
Bruce L. Edger
|
| | Director | | |
February 3, 2025
|
|
| |
/s/ John M. Eggemeyer III
John M. Eggemeyer III
|
| | Director | | |
February 3, 2025
|
|
| |
/s/ David S. Hooker
David S. Hooker
|
| | Director | | |
February 3, 2025
|
|
Exhibit 23.1
Consent of Independent Registered Public Accounting Firm
We consent to the use in this Amendment No. 1 to the Registration Statement (No. 333-284419) on Form S-1 of Northpointe Bancshares, Inc. of our report dated December 20, 2024, relating to the consolidated financial statements of Northpointe Bancshares, Inc., appearing in the Prospectus, which is part of this Registration Statement.
We also consent to the reference to our firm under the heading "Experts" in such Prospectus.
/s/RSM US LLP
Philadelphia, Pennsylvania
February 3, 2025