株探米国株
日本語 英語
エドガーで原本を確認する
false 0001629019 0001629019 2025-10-28 2025-10-28 0001629019 us-gaap:CommonStockMember 2025-10-28 2025-10-28 0001629019 us-gaap:SeriesCPreferredStockMember 2025-10-28 2025-10-28 0001629019 us-gaap:SeriesDPreferredStockMember 2025-10-28 2025-10-28 0001629019 us-gaap:SeriesEPreferredStockMember 2025-10-28 2025-10-28 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549  

 

 

 

FORM 8-K

 

 

CURRENT REPORT

 

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): October 28, 2025

 

 

 

Merchants Bancorp

(Exact Name of Registrant as Specified in its Charter)

 

 

 

Indiana   001-38258   20-5747400

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

410 Monon Boulevard
Carmel, Indiana 46032
(Address of Principal Executive Offices) (Zip Code)

 

(317) 569-7420

(Registrant’s Telephone Number, Including Area Code)

 

Not Applicable
(Former name or former address, if changed since last report)

 

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
   
¨  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
   
¨  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
   
¨  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class Trading
Symbol(s)
Name of each exchange on which registered
Common Stock, without par value MBIN NASDAQ
Depositary Shares, each representing a 1/40th interest in a share of Series C Preferred Stock, without par value MBINN NASDAQ
Depositary Shares, each representing a 1/40th interest in a share of Series D Preferred Stock, without par value MBINM NASDAQ
Depositary Shares, each representing a 1/40th interest in a share of Series E Preferred Stock, without par value MBINL NASDAQ

  

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

  Emerging growth company ¨

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.      ¨

 

 

 

 


 

Item 2.02. Results of Operations and Financial Condition.

 

On October 28, 2025, Merchants Bancorp issued a press release reporting its financial results for the third quarter of 2025. The press release is furnished as Exhibit 99.1 hereto and is incorporated herein by reference.

 

Item 9.01. Financial Statements and Exhibits.

 

(d) Exhibits.

 

Exhibit
No.

 

Description

   
99.1   Press Release dated October 28, 2025 issued by Merchants Bancorp.
104   Cover Page Interactive Data File. The cover page XBRL tags are embedded within the inline XBRL document.

 

 


 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  MERCHANTS BANCORP
     
Date: October 28, 2025 By:    /s/ Terry Oznick
    Name: Terry Oznick
    Title: General Counsel

 

 

 

EX-99.1 2 tm2529591d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

 

 

PRESS RELEASE

 

Merchants Bancorp Reports Third Quarter 2025 Results

 

For Release October 28, 2025

 

· Third quarter 2025 net income of $54.7 million, decreased $6.6 million compared to third quarter of 2024 and increased $16.7 million compared to the second quarter 2025.

 

· Third quarter 2025 diluted earnings per common share of $0.97 decreased 17% compared to the third quarter of 2024 and increased 62% compared to the second quarter of 2025.

 

· The total provision for credit losses decreased 45%, or $23.8 million, and loans receivable classified as special mention decreased by 9%, to $155.7 million, compared to June 30, 2025.

 

· Gain on sale of loans increased $7.9 million, or 47%, compared to the third quarter of 2024 and $1.3 million, or 6%, compared to the second quarter of 2025, highlighting the strength of underlying earnings and resilience in core businesses.

 

· Tangible book value per common share reached a record-high of $36.31 and increased 12% compared to $32.38 in the third quarter of 2024 and increased 3% compared to $35.42 in the second quarter of 2025.

 

· As of September 30, 2025, the Company had $5.9 billion in unused borrowing capacity with the Federal Home Loan Bank and the Federal Reserve Discount window, representing 30% of total assets.

 

· Total assets of $19.4 billion reached the highest level ever reported by the Company and increased $213.4 million, or 1%, compared to June 30, 2025 and increased $548.9 million, or 3%, compared to December 31, 2024.

 

· Loans receivable of $10.5 billion, net of allowance for credit losses on loans, increased $83.1 million, or 1%, compared to June 30, 2025, and increased $161.2 million, or 2%, compared to December 31, 2024.

 

· Core deposits of $12.8 billion increased $1.4 billion, or 12%, compared to June 30, 2025 and increased $3.4 billion, or 36%, compared to December 31, 2024. Core deposits now represent 92% of total deposits, reaching the highest level the Company has reported since March 2022.

 

· Brokered deposits of $1.1 billion decreased $110.4 million, or 9%, compared to June 30, 2025, and decreased $1.4 billion, or 55%, compared to December 31, 2024.

 

· On September 17, 2025, the Company executed a credit default swap on a $557.1 million pool of healthcare mortgage loans, to provide credit protection for the loan pool and reduce risk-based capital requirements.

 

 


 

CARMEL, Indiana – (PR Newswire) - Merchants Bancorp (the “Company” or “Merchants”) (Nasdaq: MBIN), parent company of Merchants Bank, today reported third quarter 2025 net income of $54.7 million, or diluted earnings per common share of $0.97. This compared to $61.3 million, or diluted earnings per common share of $1.17 in the third quarter of 2024, and compared to $38.0 million, or diluted earnings per common share of $0.60 in the second quarter of 2025.

 

“We are pleased with the strong rebound in earnings this quarter, driven by improved credit quality and disciplined execution. We also continued our successful track record of implementing credit risk transfers, including a $557 million healthcare loan pool, which enhances capital efficiency and reduces risk exposure. In addition, the strong activity in gain on sale of loans this quarter underscores the resilience and strength of our core businesses,” said Michael F. Petrie, Chairman and CEO of Merchants.

 

Michael J. Dunlap, President and Chief Operating Officer of Merchants, added, “Asset quality trends improved, with lower provision expenses and reduced criticized assets during the quarter. Combined with strong liquidity, core deposit growth, and effective capital management, we are confident in our ability to deliver sustainable performance and capitalize on additional market opportunities. These actions reinforce our commitment to long-term stability and shareholder value.”

 

Net income of $54.7 million for the third quarter of 2025 increased by $16.7 million, or 44%, compared to the second quarter of 2025. The improvement was primarily driven by a $23.1 million, or 31%, increase in net interest income after provision for credit losses, reflecting lower provision expenses. The increase was partially offset by a $7.5 million, or 15%, decrease in noninterest income driven by lower other income as well as syndication and asset management fees.

 

Net income of $54.7 million for the third quarter of 2025 decreased by $6.6 million, or 11%, compared to the third quarter of 2024. The decline was primarily driven by a $27.1 million, or 22%, decrease in net interest income after provision for credit losses, reflecting higher provision expenses. This decline was nearly offset by a $26.3 million, or 157%, increase in noninterest income, driven by growth in gains on loan sales and loan servicing fees. Results also reflected a $15.9 million, or 26%, increase in noninterest expense, largely attributable to higher salaries and employee benefits, and a $10.2 million, or 51%, decrease in the provision for income taxes, which benefited from the utilization of tax credits.

 

Page | 2


 

Total Assets

 

Total assets of $19.4 billion at September 30, 2025 increased by $213.4 million, or 1%, compared to June 30, 2025, and $548.9 million, or 3%, compared to December 31, 2024. The increase compared to December 31, 2024 was primarily due to higher balances in the warehouse portfolios, which were partially offset by lower balances in the residential loan portfolio. The warehouse portfolio is exclusively made up of loans to residential and multi-family mortgage bankers that are funding agency-eligible mortgages and commercial loans, which represent all of the Company’s loans to non-depository financial institutions.

 

Return on average assets was 1.16% for the third quarter of 2025 compared to 1.34% for the third quarter of 2024 and 0.80% for the second quarter of 2025.

 

Asset Quality

 

The allowance for credit losses on loans of $93.3 million, as of September 30, 2025, increased by $1.5 million, or 2%, compared to June 30, 2025, and increased by $8.9 million, or 11%, compared to December 31, 2024. The $1.5 million increase compared to June 30, 2025 was driven by $31.0 million in provision for credit losses on loans, which was partially offset by $29.5 million in loan charge-offs. The $31.0 million provision for credit losses on loans for the third quarter of 2025 declined 43% compared to $54.5 million during the second quarter of 2025.

 

The provision expense and charge-offs for both periods were primarily associated with declines on multi-family property values after receiving new appraisals and the ongoing investigation of borrowers involved in mortgage fraud or suspected fraud. The increases were also attributable to certain types of subordinated loans that the Company no longer offers to borrowers. These underperforming loans have been largely identified and evaluated for potential losses that have either been included in the provision for credit losses as specific reserves or charged off.

 

The Company recorded charge-offs for nine relationships, primarily in the multi-family loan portfolio, totaling $29.5 million, and $23,000 in recoveries during the third quarter of 2025. This compares to $2.1 million in charge-offs and $7,000 in recoveries during the third quarter of 2024 and $46.1 million in charge-offs and no recoveries in the second quarter of 2025.

 

Loans receivable classified as special mention declined by 9% compared to June 30, 2025, falling to $155.7 million. This decline reinforces the view that the frequency of migration to criticized status would subside, driven by favorable market conditions and the Company’s efforts with proactive portfolio management. Overall, criticized loans receivable of $582.2 million declined by 1% compared to June 30, 2025.

 

Page | 3


 

As of September 30, 2025, all substandard loans have been evaluated for impairment and these loans have specific reserves of $31.1 million, of which $0.3 million was added during the third quarter of 2025, net of charge-offs. The Company believes that the remaining loan portfolio remains well collateralized.

 

Non-performing loans increased during the quarter, primarily attributable to one multi-family relationship that was partially offset by charge-offs. As of September 30, 2025, non-performing loans were $298.3 million, or 2.81% of loans receivable, compared to $251.5 million, or 2.39%, as of June 30, 2025, and $279.7 million, or 2.68%, as of December 31, 2024. This same relationship drove the $57.2 million increase in total delinquent loans from $279.0 million as of June 30, 2025, to $336.2 as of September 30, 2025. Of the $336.2 million in delinquent loans, $45.7 million are partially protected under credit risk transfer transactions.

 

The Company has been making additional efforts to reduce its credit risk through loan sale and securitization activities since 2019. Since 2023, the Company has strategically executed credit protection arrangements through a credit linked note and credit default swaps. At their inception, these credit protection arrangements addressed $4.2 billion in loans to reduce risk of losses, with coverage ranging from 13-15% of the unpaid principal balances for each arrangement. Despite having credit protection on these loans, the Company also continues to carry an allowance for credit losses on loans held for investment. As of September 30, 2025, the balance of loans subject to credit protection arrangements was $2.4 billion.

 

Total Deposits

 

Total deposits of $13.9 billion at September 30, 2025 increased by $1.2 billion, or 10%, compared to June 30, 2025, and increased by $2.0 billion, or 17%, compared to December 31, 2024. The increase compared to both periods was primarily due to growth in core demand deposits.

 

Core deposits of $12.8 billion at September 30, 2025 increased by $1.4 billion, or 12%, from June 30, 2025 and increased by $3.4 billion, or 36%, from December 31, 2024. The increases were attributable primarily to growth in custodial deposits from warehouse customers as well as strategic initiatives focused on delivering innovative liquidity solutions in expanded markets. Core deposits represented 92% of total deposits at September 30, 2025, 90% of total deposits at June 30, 2025, and 79% of total deposits at December 31, 2024.

 

Total brokered deposits of $1.1 billion at September 30, 2025 decreased $110.4 million, or 9%, from June 30, 2025 and decreased $1.4 billion, or 55%, from December 31, 2024. As of September 30, 2025, brokered certificates of deposit had a weighted average remaining duration of 49 days.

 

Page | 4


 

Liquidity

 

Cash balances of $598.0 million as of September 30, 2025 decreased by $49.1 million, or 8%, compared to June 30, 2025 and increased by $121.4 million, or 25%, compared to December 31, 2024. The Company continues to have significant borrowing capacity available, with unused lines of credit totaling $5.9 billion as of September 30, 2025 compared to $5.0 billion at June 30, 2025 and $4.3 billion at December 31, 2024.

 

The Company’s most liquid assets are in cash, short-term investments, including interest-earning demand deposits, mortgage loans in process of securitization, loans held for sale, and warehouse lines of credit included in loans receivable. Taken together with its unused borrowing capacity of $5.9 billion described above, these totaled $12.6 billion, or 65%, of its $19.4 billion total assets at September 30, 2025.

 

This liquidity enhances the Company’s ability to effectively manage interest expense and asset levels in the future. Additionally, the Company’s business model is designed to continuously sell or securitize a significant portion of its loans, which provides flexibility in managing its liquidity.

 

Comparison of Operating Results for the Three Months Ended

 

September 30, 2025 and 2024

 

Net Interest Income of $128.1 million decreased 4% compared to $132.8 million, reflecting lower interest income partially offset by lower interest expense on deposits and borrowings.

 

· Net interest margin of 2.82% decreased 17 basis points compared to 2.99%. The margin was negatively impacted by a significant shift in business mix, as highly profitable but lower-margin loans held for sale balances, consisting of primarily warehouse loans, grew by $321.1 million, or 8%, and warehouse repurchase agreements grew by $432.5 million, or 36%, while other higher-margin loans receivable balances contracted by a net of $170.3 million.

 

· Interest rate spread of 2.33% decreased 10 basis points compared to 2.43%.

 

Interest Income of $301.8 million decreased $37.1 million, or 11%, compared to $338.9 million. The decrease primarily reflected lower average yields on loans and loans held for sale, primarily in the warehouse portfolios.

 

· Average yields on loans and loans held for sale of 6.88% decreased 103 basis points compared to 7.91%.

 

Page | 5


 

Interest Expense of $173.7 million decreased $32.4 million, or 16%, compared to $206.1 million. The decrease reflected lower average balances at lower average rates on certificates of deposit, which were partially offset by higher average balances at lower average rates on interest-bearing checking accounts.

 

· Average balances of $2.2 billion for certificates of deposit decreased by $2.8 billion, or 56%, compared to $5.0 billion.

 

· Average interest rates of 4.57% for certificates of deposit decreased by 90 basis points compared to 5.47%.

 

· Average balances on interest-bearing checking accounts of $7.5 billion increased by $2.2 billion, or 41%, compared to $5.3 billion.

 

· Average interest rates on interest-bearing checking accounts of 4.02% decreased by 68 basis points compared to 4.70%.

 

Noninterest Income of $43.0 million increased $26.3 million, or 157%, compared to $16.7 million. The $26.3 million increase reflected a $9.5 million, or 629%, increase in loan servicing fees, a $7.9 million, or 47%, increase in gain on sale of loans, a $5.7 million, or 294%, increase in other income, and a $3.0 million, or 165%, increase in syndication and asset management fees.

 

· Loan servicing fees included a $2.1 million positive fair market value adjustment to servicing rights, with a $394,000 negative adjustment in the Banking segment and a $2.5 million positive adjustment in the Multi-family Mortgage Banking segment. This compared to a $6.7 million negative fair market value adjustment to servicing rights in the prior period with a $1.6 million negative adjustment in the Banking segment and a $5.1 million negative adjustment in the Multi-family Mortgage Banking segment. The value of servicing rights generally increases in rising 10-year interest rate environments and declines in falling interest rate environments due to expected prepayments and earning rates that are influenced by projected future interest rates on escrow deposits.

 

· Gain on sale of loans increased $7.9 million, or 47%, reflecting higher secondary market sales in the multi-family loan portfolio, including a securitization through a Freddie Mac-sponsored Q-Series transaction.

 

· Other income included a $770,000 negative fair market value adjustment to the floor derivatives compared to a $7.7 million negative fair market value adjustment in the prior period.

 

Noninterest Expense of $77.3 million increased 26% compared to $61.3 million, primarily due to a $8.9 million, or 25%, increase in salaries and employee benefits that primarily reflected higher commissions on higher production volume and noninterest income, as well as $2.0 million for expenses associated with the addition of production staff, which is expected to continue to elevate production, gain on sale, and expenses in future quarters. Also contributing to the higher expenses during the quarter was a $3.6 million increase in other expenses primarily associated with taxes, insurance, property expenses, and legal fees for collateral preservation of nonperforming loans and a $2.1 million increase in credit risk transfer premium expense associated with credit default swaps.

 

Page | 6


 

Comparison of Operating Results for the Three Months Ended

 

September 30, 2025 and June 30, 2025

 

Net Interest Income of $128.1 million remained essentially unchanged.

 

· Net interest margin of 2.82% decreased 1 basis points compared to 2.83%.

 

· Interest rate spread of 2.33% was unchanged.

 

Interest Income of $301.8 million decreased $2.6 million, or 1%, compared to $304.4 million, primarily reflecting a decrease in average balances on loans and loans held for sale, as well as lower average balances on securities held to maturity.

 

· Average balances of $14.7 billion for loans and loans held for sale decreased $171.6 million, or 1% compared to $14.8 billion.

 

· Average balances of $1.5 billion for securities held to maturity decreased $61.3 million, or 4%, compared to $1.6 billion.

 

Interest Expense of $173.7 million decreased $2.0 million, or 1% compared to $175.7 million. The decrease was primarily driven by lower average balances on borrowings and certificates of deposit, partially offset by higher average balances on interest-bearing checking accounts.

 

· Average balances of $2.5 billion for borrowings decreased $977.6 million, or 28%, compared to $3.5 billion.

 

· Average balances of $2.2 billion for certificates of deposit decreased $851.8 million, or 28%, compared to $3.1 billion.

 

· Average balances of $7.5 billion for interest-bearing checking accounts increased $1.3 billion, or 21%, compared to $6.2 billion.

 

Noninterest Income of $43.0 million decreased $7.5 million, or 15%, compared to $50.5 million. The decrease was primarily due to a $5.5 million, or 59%, decrease other income and a $4.8 million, or 50%, decrease in syndication and asset management fees, partially offset by a $1.8 million, or 30%, increase in loan servicing fees and a $1.3 million, or 6%, increase in gain on sale of loans.

 

· Other income included a $770,000 negative fair market value adjustment to floor derivatives compared to a $4.3 million positive fair market value adjustment to derivatives in the prior period.

 

· Loan servicing fees included a $2.1 million positive fair market value adjustment to servicing rights, with a $394,000 negative adjustment in the Banking segment and a $2.5 million positive adjustment in the Multi-family Mortgage Banking segment. This compared to a $258,000 positive fair market value adjustment to servicing rights in the prior period, with a $487,000 negative adjustment in the Banking segment and a $745,000 positive adjustment in the Multi-family Mortgage Banking segment. The value of servicing rights generally increases in rising 10-year interest rate environments and declines in falling interest rate environments due to expected prepayments and earning rates that are influenced by projected future interest rates on escrow deposits.

 

· Gain on sale of loans increased $1.3 million, or 6%, reflecting higher secondary market sales in the multi-family loan portfolio, including a securitization through a Freddie Mac-sponsored Q-Series transaction.

 

Noninterest Expense of $77.3 million remained essentially unchanged, primarily reflecting a $2.8 million decrease in other expenses primarily associated with taxes, insurance, receiver expenses, and legal fees for the collateral preservation of nonperforming loans, partially offset by a $2.2 million increase in deposit insurance expenses due to elevated levels of criticized and underperforming assets.

 

Page | 7


 

About Merchants Bancorp

 

Ranked as a top performing U.S. public bank by S&P Global Market Intelligence, Merchants Bancorp is a diversified bank holding company headquartered in Carmel, Indiana operating multiple segments, including Multi-family Mortgage Banking that primarily offers multi-family housing and healthcare facility financing and servicing (through this segment it also serves as a syndicator of low-income housing tax credit and debt funds); Mortgage Warehousing that offers mortgage warehouse financing, commercial loans, and deposit services; and Banking that offers retail and correspondent residential mortgage banking, agricultural lending, and traditional community banking. Merchants Bancorp, with $19.4 billion in assets and $13.9 billion in deposits as of September 30, 2025, conducts its business primarily through its direct and indirect subsidiaries, Merchants Bank of Indiana, Merchants Capital Corp., Merchants Capital Investments, LLC, Merchants Capital Servicing, LLC, Merchants Asset Management, LLC, and Merchants Mortgage, a division of Merchants Bank of Indiana. For more information and financial data, please visit Merchants’ Investor Relations page at investors.merchantsbancorp.com.

 

Forward-Looking Statements

 

This press release contains forward-looking statements which reflect management’s current views with respect to, among other things, future events and financial performance. These statements are often, but not always, made through the use of words or phrases such as "may," "might," "should," "could," "predict," "potential," "believe," "expect," "continue," "will," "anticipate," "seek," "estimate," "intend," "plan," "projection," "goal," "target," "outlook," "aim," "would," "annualized" and "outlook," or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about the industry, management's beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, management cautions that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, estimates and uncertainties that are difficult to predict. Although the Company believes that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. A number of important factors could cause actual results to differ materially from those indicated in these forward-looking statements, including the impacts of factors identified in "Risk Factors" or "Management's Discussion and Analysis of Financial Condition and Results of Operations" in the Company’s Annual Report on Form 10-K and other periodic filings with the Securities and Exchange Commission. Any forward-looking statements presented herein are made only as of the date of this press release, and the Company does not undertake any obligation to update or revise any forward-looking statements to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.

 

MEDIA CONTACT: REBECCA MARSH 

Merchants Bancorp

Phone: (317) 805-4356

Email: rmarsh@bankmerchants.com

 

INVESTOR CONTACT: SEAN SIEVERS 

Merchants Bancorp

Phone: (317) 663-5197

Email: ssievers@bankmerchants.com

 

Page | 8


 

Consolidated Balance Sheets

(Unaudited)

(In thousands, except share data)

 

    September 30,     June 30,     March 31,     December 31,     September 30,  
    2025     2025     2025     2024     2024  
Assets                                        
Cash and due from banks   $ 11,566     $ 15,419     $ 15,609     $ 10,989     $ 12,214  
Interest-earning demand accounts     586,470       631,746       505,687       465,621       589,692  
Cash and cash equivalents     598,036       647,165       521,296       476,610       601,906  
Securities purchased under agreements to resell     1,529       1,539       1,550       1,559       3,279  
Mortgage loans in process of securitization     414,786       402,427       389,797       428,206       430,966  
Securities available for sale ($591,379, $602,962, $626,271, $635,946 and $682,975 utilizing fair value option, respectively)     885,070       936,343       961,183       980,050       953,063  
Securities held to maturity (fair value of $1,670,306, $1,547,525, $1,605,151, $1,664,674 and $1,756,203, respectively)     1,670,555       1,548,211       1,606,286       1,664,686       1,755,047  
Federal Home Loan Bank (FHLB) stock and other equity securities     217,850       217,850       217,850       217,804       184,050  
Loans held for sale (includes $112,832, $91,930, $75,920, $78,170 and $91,084 at fair value, respectively)     4,129,329       4,105,765       3,983,452       3,771,510       3,808,234  
Loans receivable, net of allowance for credit losses on loans of $93,330, $91,811,  $83,413, $84,386 and $84,549, respectively     10,515,221       10,432,117       10,343,724       10,354,002       10,261,890  
Premises and equipment, net     75,148       71,050       67,787       58,617       53,161  
Servicing rights     213,156       193,037       189,711       189,935       177,327  
Interest receivable     82,445       82,391       82,811       83,409       86,612  
Goodwill     8,014       8,014       8,014       8,014       8,014  
Other assets and receivables     543,508       495,295       424,339       571,330       329,427  
Total assets   $ 19,354,647     $ 19,141,204     $ 18,797,800     $ 18,805,732     $ 18,652,976  
Liabilities and Shareholders' Equity                                        
  Liabilities                                        
Deposits                                        
Noninterest-bearing   $ 399,814     $ 315,523     $ 313,296     $ 239,005     $ 311,386  
Interest-bearing     13,534,891       12,371,312       12,092,869       11,680,971       12,580,501  
Total deposits     13,934,705       12,686,835       12,406,165       11,919,976       12,891,887  
Borrowings     2,902,631       4,009,474       4,001,744       4,386,122       3,568,721  
Deferred tax liabilities     28,973       29,228       35,740       25,289       19,530  
Other liabilities     262,904       231,035       193,416       231,035       233,731  
Total liabilities     17,129,213       16,956,572       16,637,065       16,562,422       16,713,869  
Commitments and  Contingencies                                        
Shareholders' Equity                                        
Common stock, without par value                                        
Authorized - 75,000,000 shares                                        
Issued and outstanding  - 45,889,238 shares, 45,885,458 shares, 45,881,706 shares, 45,767,166 shares and 45,764,023 shares     242,371       241,452       240,512       240,313       239,448  
Preferred stock, without par value - 5,000,000 total shares authorized                                        
6% Series B Preferred stock - $1,000 per share liquidation preference                                        
Authorized - no shares at September 30, 2025, June 30, 2025 and March 31, 2025, and 125,000 shares for all prior periods                                        
Issued and outstanding - no shares at September 30, 2025, June 30, 2025 and March 31, 2025, and 125,000 shares for all prior periods presented (equivalent to 5,000,000 depositary shares)                       120,844       120,844  
6% Series C Preferred stock - $1,000 per share liquidation preference                                        
Authorized - 200,000 shares                                        
Issued and outstanding - 196,181 shares (equivalent to 7,847,233 depositary shares)     191,084       191,084       191,084       191,084       191,084  
8.25% Series D Preferred stock - $1,000 per share liquidation preference                                        
Authorized - 300,000 shares                                        
Issued and outstanding - 142,500 shares (equivalent to 5,700,000 depositary shares)     137,459       137,459       137,459       137,459       137,459  
7.625% Series E Preferred stock - $1,000 per share liquidation preference                                        
Authorized - 230,000 shares                                        
Issued and outstanding - 230,000 shares (equivalent to 9,200,000 depositary shares) at September 30, 2025, June 30, 2025, March 31, 2025 and December 31, 2024, and no shares for September 30, 2024.     222,748       222,748       222,748       222,748        
Retained earnings     1,431,983       1,392,136       1,369,009       1,330,995       1,250,176  
Accumulated other comprehensive (loss) income     (211 )     (247 )     (77 )     (133 )     96  
Total shareholders' equity     2,225,434       2,184,632       2,160,735       2,243,310       1,939,107  
Total liabilities and shareholders' equity   $ 19,354,647     $ 19,141,204     $ 18,797,800     $ 18,805,732     $ 18,652,976  

 

 


 

Consolidated Statement of Income  

(Unaudited)  

(In thousands, except share data)  

 

  Three Months Ended     Change  
    September 30,     June 30,     September 30,     3Q25     3Q25  
    2025     2025     2024     vs. 2Q25     vs. 3Q24  
Interest Income                                        
Loans   $ 254,101     $ 255,641     $ 290,259       -1 %     -12 %
Mortgage loans in process of securitization     5,308       5,304       4,062             31 %
Investment securities:                                        
Available for sale     11,880       12,095       14,855       -2 %     -20 %
Held to maturity     22,427       23,166       22,081       -3 %     2 %
FHLB stock and other equity securities (dividends)     4,265       4,641       3,128       -8 %     36 %
Other     3,798       3,552       4,543       7 %     -16 %
Total interest income     301,779       304,399       338,928       -1 %     -11 %
Interest Expense                                        
Deposits     139,744       131,375       165,675       6 %     -16 %
Short-term borrowings     25,926       36,981       31,601       -30 %     -18 %
Long-term borrowings     8,051       7,324       8,831       10 %     -9 %
Total interest expense     173,721       175,680       206,107       -1 %     -16 %
Net Interest Income     128,058       128,719       132,821       -1 %     -4 %
Provision for credit losses     29,239       53,027       6,898       -45 %     324 %
Net Interest Income After Provision for Credit Losses     98,819       75,692       125,923       31 %     -22 %
Noninterest Income                                        
Gain on sale of loans     24,671       23,342       16,731       6 %     47 %
Loan servicing fees, net     7,986       6,138       (1,509 )     30 %     629 %
Mortgage warehouse fees     1,736       2,039       1,620       -15 %     7 %
Syndication and asset management fees     4,864       9,707       1,834       -50 %     165 %
Other income     3,757       9,254       (1,934 )     -59 %     294 %
Total noninterest income     43,014       50,480       16,742       -15 %     157 %
Noninterest Expense                                        
Salaries and employee benefits     44,152       43,566       35,218       1 %     25 %
Loan expense     1,263       1,142       1,114       11 %     13 %
Occupancy and equipment     2,453       2,494       2,231       -2 %     10 %
Professional fees     3,371       3,159       3,439       7 %     -2 %
Deposit insurance expense     9,376       7,152       8,981       31 %     4 %
Technology expense     2,608       2,446       2,068       7 %     26 %
Credit risk transfer premium expense     4,194       4,767       2,079       -12 %     102 %
Other expense     9,833       12,611       6,188       -22 %     59 %
Total noninterest expense     77,250       77,337       61,318             26 %
Income Before Income Taxes     64,583       48,835       81,347       32 %     -21 %
Provision for income taxes     9,882       10,854       20,074       -9 %     -51 %
Net Income   $ 54,701     $ 37,981     $ 61,273       44 %     -11 %
   Dividends on preferred stock     (10,265 )     (10,266 )     (7,757 )           32 %
Net Income Available to Common Shareholders   $ 44,436     $ 27,715     $ 53,516       60 %     -17 %
Basic Earnings Per Share   $ 0.97     $ 0.60     $ 1.17       62 %     -17 %
Diluted Earnings Per Share   $ 0.97     $ 0.60     $ 1.17       62 %     -17 %
Weighted-Average Shares Outstanding                                        
Basic     45,887,143       45,883,644       45,759,667                  
Diluted     45,950,216       45,929,563       45,910,052                  

 

 


 

Consolidated Statement of Income  

(Unaudited)  

(In thousands, except share data)  

 

    Nine Months Ended        
    September 30,     September 30,        
    2025     2024     Change  
Interest Income                        
Loans   $ 749,022     $ 846,678       -12 %
Mortgage loans in process of securitization     14,355       8,826       63 %
Investment securities:                        
Available for sale     36,333       44,027       -17 %
Held to maturity     69,951       62,402       12 %
FHLB stock and other equity securities (dividends)     13,278       5,249       153 %
Other     10,443       14,192       -26 %
Total interest income     893,382       981,374       -9 %
Interest Expense                        
Deposits     395,060       516,348       -23 %
Short-term borrowings     96,271       50,435       91 %
Long-term borrowings     23,078       26,595       -13 %
Total interest expense     514,409       593,378       -13 %
Net Interest Income     378,973       387,996       -2 %
Provision for credit losses     89,993       21,589       317 %
Net Interest Income After Provision for Credit Losses     288,980       366,407       -21 %
Noninterest Income                        
Gain on sale of loans     59,632       37,255       60 %
Loan servicing fees, net     18,134       28,720       -37 %
Mortgage warehouse fees     5,288       4,126       28 %
Loss on sale of investments available for sale (1)           (108 )     100 %
Syndication and asset management fees     17,960       10,370       73 %
Other income     16,173       8,604       88 %
Total noninterest income     117,187       88,967       32 %
Noninterest Expense                        
Salaries and employee benefits     124,137       93,187       33 %
Loan expense     3,203       3,063       5 %
Occupancy and equipment     7,298       6,707       9 %
Professional fees     9,424       11,094       -15 %
Deposit insurance expense     23,756       19,685       21 %
Technology expense     7,428       5,781       28 %
Credit risk transfer premium expense     12,823       4,373       193 %
Other expense     28,182       16,720       69 %
Total noninterest expense     216,251       160,610       35 %
Income Before Income Taxes     189,916       294,764       -36 %
Provision for income taxes (2)     38,995       70,044       -44 %
Net Income   $ 150,921     $ 224,720       -33 %
   Dividends on preferred stock     (30,796 )     (24,181 )     27 %
   Impact of preferred stock redemption     (5,371 )     (1,823 )     195 %
Net Income Available to Common Shareholders   $ 114,754     $ 198,716       -42 %
Basic Earnings Per Share   $ 2.50     $ 4.46       -44 %
Diluted Earnings Per Share   $ 2.50     $ 4.45       -44 %
Weighted-Average Shares Outstanding                        
Basic     45,865,167       44,549,432          
Diluted     45,931,518       44,696,107          

 

(1) Includes $0 and $(108) respectively, related to accumulated other comprehensive earnings reclassifications.
(2) Includes $0 and $26 respectively, related to income tax benefit for reclassification items.    

 

 


 

Key Operating Results

(Unaudited)

($ in thousands, except share data)

 

    Three Months Ended     Change    
    September 30,     June 30,     September 30,     3Q25     3Q25    
    2025     2025     2024     vs. 2Q25     vs. 3Q24    
Noninterest expense   $ 77,250     $ 77,337     $ 61,318             26 %  
                                           
Net interest income (before provision for credit losses)     128,058       128,719       132,821       -1 %     -4 %  
Noninterest income     43,014       50,480       16,742       -15 %     157 %  
Total income   $ 171,072     $ 179,199     $ 149,563       -5 %     14 %  
                                           
Efficiency ratio     45.16 %     43.16 %     41.00 %     200 bps     416 bps  
                                           
Average assets   $ 18,813,165     $ 18,984,925     $ 18,311,393       -1 %     3 %  
Net income     54,701       37,981       61,273       44 %     -11 %  
Return on average assets before annualizing     0.29 %     0.20 %     0.33 %                  
Annualization factor     4.00       4.00       4.00                    
Return on average assets     1.16 %     0.80 %     1.34 %     36 bps     (18 )bps  
                                           
Return on average tangible common shareholders' equity (1)     10.69 %     6.75 %     14.43 %     394 bps     (374 )bps  
                                           
Tangible book value per common share (1)   $ 36.31     $ 35.42     $ 32.38       3 %     12 %  
                                           
Tangible common shareholders' equity/tangible assets (1)     8.61 %     8.49 %     7.95 %     12 bps     66 bps  
                                           
Consolidated ratios                                          
Total capital/risk-weighted assets(2)     13.6 %     13.4 %     12.2 %                  
Tier I capital/risk-weighted assets(2)     13.0 %     12.8 %     11.6 %                  
Common Equity Tier I capital/risk-weighted assets(2)     9.8 %     9.5 %     8.9 %                  
Tier I capital/average assets(2)     11.8 %     11.5 %     10.5 %                  

 

(1) Non-GAAP financial measure - see "Reconciliation of Non-GAAP Measures" below:
(2) As defined by regulatory agencies; September 30, 2025 shown as estimates and prior periods shown as reported.  

 

Certain non-GAAP financial measures provide useful information to management and investors that is supplementary to the Company's financial condition, results of operations and cash flows computed in accordance with GAAP; however, they do have a number of limitations.  As such, the reader should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable  to non-GAAP financial measures that other companies use.  A reconciliation of GAAP to non-GAAP financial measures is below.  Net Income Available to Common Shareholders excludes preferred stock dividends.  Tangible common shareholders' equity is calculated by excluding the balance of goodwill and other intangible assets and preferred stock from the calculation of total equity.  Tangible Assets is calculated by excluding the balance of goodwill and intangible assets.  Tangible book value per share is calculated by dividing tangible common shareholders' equity by the number of shares outstanding.     

 

    Three Months Ended     Change    
    September 30,     June 30,     September 30,     3Q25     3Q25    
    2025     2025     2024     vs. 2Q25     vs. 3Q24    
Average shareholders' equity   $ 2,221,677     $ 2,201,836     $ 1,941,026       1 %     14 %  
Less: average goodwill & intangibles     (8,059 )     (8,065 )     (8,092 )              
Less: average preferred stock     (551,291 )     (551,290 )     (449,387 )     0 %     23 %  
Average tangible common shareholders' equity   $ 1,662,327     $ 1,642,481     $ 1,483,547       1 %     12 %  
                                           
Annualization factor     4.00       4.00       4.00                    
Return on average tangible common shareholders' equity     10.69 %     6.75 %     14.43 %     394 bps     (374 )bps  
                                           
Total equity   $ 2,225,434     $ 2,184,632     $ 1,939,107       2 %     15 %  
Less: goodwill and intangibles     (8,056 )     (8,062 )     (8,079 )              
Less: preferred stock     (551,291 )     (551,291 )     (449,387 )           23 %  
Tangible common shareholders' equity   $ 1,666,087     $ 1,625,279     $ 1,481,641       3 %     12 %  
                                           
Assets   $ 19,354,647     $ 19,141,204     $ 18,652,976       1 %     4 %  
Less: goodwill and intangibles     (8,056 )     (8,062 )     (8,079 )              
Tangible assets   $ 19,346,591     $ 19,133,142     $ 18,644,897       1 %     4 %  
                                           
Ending common shares     45,889,238       45,885,458       45,764,023                    
                                           
Tangible book value per common share   $ 36.31     $ 35.42     $ 32.38       3 %     12 %  
Tangible common shareholders' equity/tangible assets     8.61 %     8.49 %     7.95 %     12 bps     66 bps  

 

 


 

Key Operating Results

(Unaudited)

($ in thousands, except share data)

 

    Nine Months Ended          
    September 30,     September 30,          
    2025     2024     Change    
Noninterest expense   $ 216,251     $ 160,610       35 %  
                           
Net interest income (before provision for credit losses)     378,973       387,996       -2 %  
Noninterest income     117,187       88,967       32 %  
Total income   $ 496,160     $ 476,963       4 %  
                           
Efficiency ratio     43.58 %     33.67 %     991 bps  
                           
Average assets   $ 18,546,941     $ 17,642,004       5 %  
Net income     150,921       224,720       -33 %  
Return on average assets before annualizing     0.81 %     1.27 %          
Annualization factor     1.33       1.33            
Return on average assets     1.08 %     1.69 %     (61 )bps  
                           
Return on average tangible common shareholders' equity (1)     9.33 %     19.39 %     (1,006 )bps  
                           
Tangible book value per common share (1)   $ 36.31     $ 32.38       12 %  
                           
Tangible common shareholders' equity/tangible assets (1)     8.61 %     7.95 %     66 bps  

 

(1) Non-GAAP financial measure - see "Reconciliation of Non-GAAP Measures" below:

 

Certain non-GAAP financial measures provide useful information to management and investors that is supplementary to the Company's financial condition, results of operations and cash flows computed in accordance with GAAP; however, they do have a number of limitations.  As such, the reader should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable  to non-GAAP financial measures that other companies use.  A reconciliation of GAAP to non-GAAP financial measures is below.  Net Income Available to Common Shareholders excludes preferred stock dividends.  Tangible common equity is calculated by excluding the balance of goodwill and other intangible assets and preferred stock from the calculation of total assets.  Tangible Assets is calculated by excluding the balance of goodwill and intangible assets.  Tangible book value per share is calculated by dividing tangible common equity by the number of shares outstanding.     

 

    Nine Months Ended          
    September 30,     September 30,          
    2025     2024     Change    
Average shareholders' equity   $ 2,194,786     $ 1,838,182       19 %  
Less: average goodwill & intangibles     (8,065 )     (8,906 )     -9 %  
Less: average preferred stock     (551,733 )     (466,066 )     18 %  
Average tangible common shareholders' equity   $ 1,634,988     $ 1,363,210       20 %  
                           
Annualization factor     1.33       1.33            
Return on average tangible common shareholders' equity     9.33 %     19.39 %     (1,006 )bps  
                           
Total equity   $ 2,225,434     $ 1,939,107       15 %  
Less: goodwill and intangibles     (8,056 )     (8,079 )        
Less: preferred stock     (551,291 )     (449,387 )     23 %  
Tangible common shareholders' equity   $ 1,666,087     $ 1,481,641       12 %  
                           
Assets   $ 19,354,647     $ 18,652,976       4 %  
Less: goodwill and intangibles     (8,056 )     (8,079 )        
Tangible assets   $ 19,346,591     $ 18,644,897       4 %  
                           
Ending common shares     45,889,238       45,764,023            
                           
Tangible book value per common share   $ 36.31     $ 32.38       12 %  
Tangible common shareholders' equity/tangible assets     8.61 %     7.95 %     66 bps  

 

 


 

Merchants Bancorp
Average Balance Analysis
($ in thousands)
(Unaudited)

 

    Three Months Ended  
    September 30, 2025     June 30, 2025     September 30, 2024  
    Average           Yield/     Average           Yield/     Average           Yield/  
    Balance     Interest     Rate     Balance     Interest     Rate     Balance     Interest     Rate  
Assets:                                                                    
                                                                     
Interest-earning deposits, and other interest or dividends   $ 556,894     $ 8,063     5.74 %   $ 539,357     $ 8,193       6.09 %   $ 484,712     $ 7,671     6.30 %
Securities available for sale     923,603       11,880     5.10 %     955,186       12,095       5.08 %     1,011,146       14,855     5.84 %
Securities held to maturity     1,510,857       22,427     5.89 %     1,572,186       23,166       5.91 %     1,288,466       22,081     6.82 %
Mortgage loans in process of securitization     395,388       5,308     5.33 %     376,904       5,304       5.64 %     308,362       4,062     5.24 %
Loans and loans held for sale     14,654,535       254,101     6.88 %     14,826,151       255,641       6.92 %     14,603,750       290,259     7.91 %
     Total interest-earning assets     18,041,277       301,779     6.64 %     18,269,784       304,399       6.68 %     17,696,436       338,928     7.62 %
Allowance for credit losses on loans     (105,347 )                   (90,860 )                     (81,178 )              
Noninterest-earning assets     877,235                     806,001                       696,135                
                                                                     
Total assets   $ 18,813,165                   $ 18,984,925                     $ 18,311,393                
                                                                     
Liabilities & Shareholders' Equity:                                                                    
                                                                     
Interest-bearing checking   $ 7,451,868       75,415     4.02 %   $ 6,161,736       60,845       3.96 %   $ 5,297,908       62,603     4.70 %
Savings deposits     145,086       5     0.01 %     145,162       8       0.02 %     145,305       17     0.05 %
Money market     3,661,645       38,542     4.18 %     3,354,820       35,137       4.20 %     2,816,906       33,858     4.78 %
Certificates of deposit     2,238,401       25,782     4.57 %     3,090,250       35,385       4.59 %     5,032,159       69,197     5.47 %
    Total interest-bearing deposits     13,497,000       139,744     4.11 %     12,751,968       131,375       4.13 %     13,292,278       165,675     4.96 %
                                                                     
Borrowings     2,476,365       33,977     5.44 %     3,453,960       44,305       5.15 %     2,518,405       40,432     6.39 %
    Total interest-bearing liabilities     15,973,365       173,721     4.31 %     16,205,928       175,680       4.35 %     15,810,683       206,107     5.19 %
                                                                     
Noninterest-bearing deposits     392,569                     376,217                       327,930                
Noninterest-bearing liabilities     225,554                     200,944                       231,754                
    Total liabilities     16,591,488                     16,783,089                       16,370,367                
                                                                     
    Shareholders' equity     2,221,677                     2,201,836                       1,941,026                
                                                                     
Total liabilities and shareholders' equity   $ 18,813,165                   $ 18,984,925                     $ 18,311,393                
                                                                     
Net interest income           $ 128,058                   $ 128,719                     $ 132,821        
                                                                     
Net interest spread                   2.33 %                     2.33 %                   2.43 %
                                                                     
Net interest-earning assets   $ 2,067,912                   $ 2,063,856                     $ 1,885,753                
                                                                     
Net interest margin                   2.82 %                     2.83 %                   2.99 %
                                                                     
Average interest-earning assets to average interest-bearing liabilities                   112.95 %                     112.74 %                   111.93 %

 

 


 

Supplemental Results
(Unaudited)
($ in thousands)

 

    Net Income     Net Income  
    Three Months Ended     Nine Months Ended  
    September 30,     June 30,     September 30,     September 30,  
    2025     2025     2024     2025     2024  
Segment                                        
Multi-family Mortgage Banking   $ 12,076     $ 9,269     $ 8,068     $ 24,758     $ 33,714  
Mortgage Warehousing     23,564       22,986       15,940       61,948       58,400  
Banking     29,551       14,574       44,983       91,232       153,786  
Other     (10,490 )     (8,848 )     (7,718 )     (27,017 )     (21,180 )
Total   $ 54,701     $ 37,981     $ 61,273     $ 150,921     $ 224,720  

 

    Total Assets  
    September 30, 2025     June 30, 2025     December 31, 2024  
    Amount     %     Amount     %     Amount     %  
Segment                                    
Multi-family Mortgage Banking   $ 513,039       2 %   $ 487,853       2 %   $ 479,099       2 %
Mortgage Warehousing     6,993,817       36 %     6,999,701       37 %     6,000,624       32 %
Banking     11,522,375       60 %     11,404,488       60 %     11,761,202       63 %
Other     325,416       2 %     249,162       1 %     564,807       3 %
Total   $ 19,354,647       100 %   $ 19,141,204       100 %   $ 18,805,732       100 %

 

    Gain on Sale of Loans     Gain on Sale of Loans  
    Three Months Ended     Nine Months Ended  
    September 30,     June 30,     September 30,     September 30,  
    2025     2025     2024     2025     2024  
Loan Type                                        
Multi-family   $ 22,458     $ 19,815     $ 15,302     $ 52,398     $ 32,808  
Single-family     775       2,428       690       3,409       1,494  
Small Business Association (SBA)     1,438       1,099       739       3,825       2,953  
Total   $ 24,671     $ 23,342     $ 16,731     $ 59,632     $ 37,255  

 

    Servicing Rights     Servicing Rights  
    Three Months Ended     Nine Months Ended  
    September 30,     June 30,     September 30,     September 30,  
    2025     2025     2024     2025     2024  
Balance, beginning of period   $ 193,037     $ 189,711     $ 178,776     $ 189,935     $ 158,457  
Additions                                        
Purchased servicing     12,858       70             12,928        
Originated servicing     7,588       5,244       7,370       16,170       13,297  
Subtractions                                        
Paydowns     (2,450 )     (2,246 )     (2,090 )     (7,504 )     (6,729 )
Changes in fair value     2,123       258       (6,729 )     1,627       12,302  
Balance, end of period   $ 213,156     $ 193,037     $ 177,327     $ 213,156     $ 177,327  

 

 


 

Supplemental Results
(Unaudited)
($ in thousands)

 

    Loans Receivable and Loans Held for Sale  
    September 30,     June 30,     December 31,  
    2025     2025     2024  
Mortgage warehouse repurchase agreements (4)   $ 1,645,884     $ 1,843,742     $ 1,446,068  
Residential real estate (1)     1,008,979       988,783       1,322,853  
Multi-family financing     4,877,477       4,833,548       4,624,299  
Healthcare financing     1,476,046       1,442,095       1,484,483  
Commercial and commercial real estate (2)(3)(4)     1,514,445       1,328,765       1,476,211  
Agricultural production and real estate     84,824       82,425       77,631  
Consumer and margin loans     896       4,570       6,843  
Loans receivable     10,608,551       10,523,928       10,438,388  
    Less: Allowance for credit losses on loans     93,330       91,811       84,386  
Loans receivable, net   $ 10,515,221     $ 10,432,117     $ 10,354,002  
                         
Loans held for sale (4)     4,129,329       4,105,765       3,771,510  
Total loans, net of allowance   $ 14,644,550     $ 14,537,882     $ 14,125,512  

 

(1)     Includes $0.8 billion, $0.8 billion and $1.2 billion of All-In-One © first-lien home equity lines of credit as of September 30, 2025, June 30, 2025 and December 31, 2024, respectively.
(2)     Includes $0.9 billion, $0.8 billion and $0.9 billion of revolving  lines of credit collateralized primarily by mortgage servicing rights as of September 30, 2025, June 30, 2025 and December 31, 2024, respectively.
(3)     Includes only $19.6 million, $19.8 million and $18.7 million of non-owner occupied commercial real estate as of September 30, 2025, June 30, 2025 and December 31, 2024, respectively.  
(4)    The warehouse portfolio is exclusively made up of loans to residential and multi-family mortgage bankers that are funding agency-eligible mortgages and commercial loans, which represent all of the Company's loans to non-depository institutions.  

 

    Loan Credit Risk Profile  
    September 30, 2025     June 30, 2025     December 31, 2024  
    Amount     %     Amount     %     Amount     %  
Pass   $ 10,026,354       94.5 %   $ 9,934,759       94.4 %   $ 9,741,087       93.4 %
                                                 
Special mention     155,716       1.5 %     171,512       1.6 %     379,969       3.6 %
Substandard     426,481       4.0 %     417,657       4.0 %     317,332       3.0 %
Critcized loans     582,197       5.5 %     589,169       5.6 %     697,301       6.6 %
Total loans receivable   $ 10,608,551       100.0 %   $ 10,523,928       100.0 %   $ 10,438,388       100.0 %
Charge-offs (year-to-date)   $ 86,070             $ 56,570             $ 10,587          
Recoveries (year-to-date)   $ 51             $ 28             $ 136          

 

    Nonperforming Loans  
    September 30,     June 30,     December 31,  
    2025     2025     2024  
Nonaccrual loans   $ 282,168     $ 250,818     $ 279,716  
90 days past due and still accruing     16,100       714       6  
Total nonperforming loans   $ 298,268     $ 251,532     $ 279,722  
Other real estate owned     4,347       7,049       8,209  
Total nonperforming assets   $ 302,615     $ 258,581     $ 287,931  
Nonperforming loans to total loans receivable     2.81 %     2.39 %     2.68 %
Nonperforming assets to total assets     1.56 %     1.35 %     1.53 %

 

    Delinquent Loans  
    September 30,     June 30,     December 31,  
    2025     2025     2024  
Delinquent loans:                        
    Loans receivable   $ 324,580     $ 279,009     $ 292,263  
    Loans held for sale     11,665             32,343  
Total delinquent loans   $ 336,245     $ 279,009     $ 324,606  
Total loans receivable and loans held for sale   $ 14,737,880     $ 14,629,693     $ 14,209,898  
   Delinquent loans to total loans     2.28 %     1.91 %     2.28 %

 

 


 

Supplemental Results
(Unaudited)
($ in thousands)

 

    Deposits  
    September 30,     June 30,     December 31,  
    2025     2025     2024  
Noninterest-bearing deposits                        
   Core demand deposits   $ 399,814     $ 315,523     $ 239,005  
                         
Interest-bearing deposits                        
   Demand deposits:                        
      Core demand deposits   $ 7,681,422     $ 6,066,933     $ 4,319,512  
      Brokered demand deposits           250,000        
        Total interest-bearing demand deposits     7,681,422       6,316,933       4,319,512  
   Savings deposits:                        
      Core savings deposits     3,788,707       3,703,270       3,442,111  
      Brokered savings deposits     660       358       859  
        Total savings deposits     3,789,367       3,703,628       3,442,970  
   Certificates of deposit:                        
      Core certificates of deposits     920,689       1,346,630       1,385,270  
      Brokered certificates of deposits     1,143,413       1,004,121       2,533,219  
         Total certificates of deposits     2,064,102       2,350,751       3,918,489  
                         
   Total interest-bearing deposits     13,534,891       12,371,312       11,680,971  
                         
Total deposits   $ 13,934,705     $ 12,686,835     $ 11,919,976  
                         
Total core deposits   $ 12,790,632     $ 11,432,356     $ 9,385,898  
Total brokered deposits   $ 1,144,073     $ 1,254,479     $ 2,534,078  
Total deposits   $ 13,934,705     $ 12,686,835     $ 11,919,976