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 2026-01-28 2026-01-28 0001629019 us-gaap:CommonStockMember 2026-01-28 2026-01-28 0001629019 us-gaap:SeriesCPreferredStockMember 2026-01-28 2026-01-28 0001629019 us-gaap:SeriesDPreferredStockMember 2026-01-28 2026-01-28 0001629019 us-gaap:SeriesEPreferredStockMember 2026-01-28 2026-01-28 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): January 28, 2026

 

 

 

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 January 28, 2026, Merchants Bancorp issued a press release reporting its financial results for the fourth quarter and full fiscal year 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 January 28, 2026 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: January 28, 2026 By:  /s/ Terry Oznick
    Name: Terry Oznick
    Title: General Counsel

 

 

 

EX-99.1 2 tm264247d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

 

PRESS RELEASE

 

Merchants Bancorp Reports Fourth Quarter 2025 Results

For Release January 28, 2026

 

· The Company reported another sequential quarter of higher net income and improved asset quality, reinforcing a positive trajectory for 2026.

 

· Total assets ended the year at $19.4 billion, slightly higher than September 30, 2025, and up $643.2 million, or 3%, compared to December 31, 2024 - setting a new Company milestone.

 

· Tangible book value per common share reached a new record-high of $37.51 and increased 10% compared to $34.15 in the fourth quarter of 2024 and increased 3% compared to $36.31 in the third quarter of 2025.

 

· Asset quality improved meaningfully, as criticized loans receivable of $508.2 million decreased by 13% compared to September 30, 2025, and decreased by 27% compared to December 31, 2024.

 

· Total loan delinquencies of $206.8 million decreased by 38% compared to September 30, 2025, and decreased by 36% compared to December 31, 2024.

 

· Capital ratios have reached exceptionally high levels, underscoring the Company’s financial strength and stability.

 

· Liquidity remained strong, with $5.3 billion in unused borrowing capacity through the Federal Home Loan Bank and Federal Reserve Discount Window, representing 27% of total assets, and up from $4.3 billion as of December 31, 2024.

 

· Full year 2025 net income of $218.8 million, decreased $101.6 million, or 32% compared to 2024.

 

· Full year 2025 diluted earnings per common share of $3.78 decreased 40% compared to 2024.

 

· Fourth quarter 2025 net income of $67.8 million, decreased $27.8 million compared to fourth quarter of 2024 and increased $13.1 million compared to the third quarter 2025.

 

· Fourth quarter 2025 diluted earnings per common share of $1.28 decreased 31% compared to the fourth quarter of 2024 and increased 32% compared to the third quarter of 2025.

 

· Gain on sale of multi-family loans reached its highest level in Company history during the quarter, underscoring accelerating momentum throughout 2025.

 

· Loans receivable of $11.0 billion, net of allowance for credit losses on loans, increased $436.2 million, or 4%, compared to September 30, 2025, and increased $597.4 million, or 6%, compared to December 31, 2024.

 

· Deposits grew 9% in 2025, reaching $13.0 billion and outpacing the 6% growth in loans receivable. Core deposits of $11.3 billion increased $1.9 billion, up 20% during the year, while brokered deposits declined $776.8 million, or 31%, to $1.8 billion. Core deposits now represent 87% of total deposits.

 

 


 

CARMEL, Indiana – (PR Newswire) - Merchants Bancorp (the “Company” or “Merchants”) (Nasdaq: MBIN), parent company of Merchants Bank, today reported fourth quarter 2025 net income of $67.8 million, or diluted earnings per common share of $1.28. This compared to $95.7 million, or diluted earnings per common share of $1.85 in the fourth quarter of 2024, and compared to $54.7 million, or diluted earnings per common share of $0.97 in the third quarter of 2025.

 

"This quarter reflects a decisive shift for Merchants. Asset quality improved meaningfully, with criticized loans down 13% and nonperforming loans reduced by nearly one-third during the quarter. We also achieved a record tangible book value of $37.51 per share and the strongest quarterly gain on sale of multi-family loans in our history. While total assets increased to $19.4 billion—the highest level reported in company history—the real story is the progress we’ve made in strengthening credit quality and positioning the company for growth in 2026," said Michael F. Petrie, Chairman and CEO of Merchants.

  

Michael J. Dunlap, President and Chief Operating Officer of Merchants, added, "Our team’s disciplined execution and commitment to excellence have driven meaningful progress. The improvement in credit quality, combined with strong liquidity and operational performance, reinforces our confidence in the year ahead. We remain focused on harnessing this momentum to deliver strategic, sustainable growth and long-term value for our shareholders and communities."

 

Net income of $67.8 million for the fourth quarter of 2025 increased by $13.1 million, or 24%, compared to the third quarter of 2025. The improvement was primarily driven by an $11.5 million, or 12%, increase in net interest income after provision for credit losses, reflecting increased net interest income and lower provision expenses associated with asset quality improvements. Results also reflected a $4.2 million, or 10%, increase in noninterest income reflecting higher positive fair value adjustments for derivatives, and a $3.8 million decrease in provision for income taxes, which benefited primarily from the utilization of tax credits. These increases to net income were partially offset by a $6.4 million, or 8%, increase in noninterest expense.

 

Net income of $67.8 million for the fourth quarter of 2025 decreased by $27.8 million, or 29%, compared to the fourth quarter of 2024. The decline was primarily driven by a $21.6 million, or 16%, decrease in net interest income after provision for credit losses, reflecting higher provision expenses. Results also reflected a $20.4 million, or 32%, increase in noninterest expense, largely attributable to increased costs associated with credit risk transfer premiums, higher salaries and employee benefits, as well as collateral preservation expenses. Also contributing to the decline was an $11.9 million, or 20%, decrease in noninterest income, reflecting lower fair value adjustments for servicing rights included in loan servicing fees. These decreases to net income were partially offset by a $26.2 million, or 81%, decrease in the provision for income taxes, which reflected lower net income and the utilization of tax credits.

 

Page | 2


 

Total Assets

 

Total assets of $19.4 billion at December 31, 2025 increased by $94.3 million compared to September 30, 2025, and $643.2 million, or 3%, compared to December 31, 2024. The increase compared to December 31, 2024 was primarily due to higher balances in the multi-family and warehouse portfolios, including those held for sale, in process of securitization, or held for investment. These were partially offset by lower balances in the residential loan portfolio.

 

Asset Quality

 

The allowance for credit losses on loans of $83.3 million, as of December 31, 2025, decreased by $10.0 million, or 11%, compared to September 30, 2025, and decreased by $1.1 million, or 1%, compared to December 31, 2024. The decreases for both periods were driven by charge-offs on loans with specific reserves, partially offset by provision for credit losses.

 

The Company recorded charge-offs for 12 relationships, primarily in the multi-family loan portfolio, totaling $38.0 million, and $76,000 in recoveries during the fourth quarter of 2025. Approximately 75% of the charge-offs were associated with three relationships. This compares to $4.2 million in charge-offs and $113,000 in recoveries during the fourth quarter of 2024 and $29.5 million in charge-offs and $23,000 in recoveries in the third quarter of 2025.

 

The charge-offs and increases to provision for credit losses for the third and fourth quarters were largely associated with declines on certain multi-family property values after receiving new appraisals and the ongoing investigation of borrowers involved in mortgage fraud or suspected fraud, as well as loan growth. 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 allowance for credit losses on loans as specific reserves or charged-off.

 

Overall, criticized loans receivable of $508.2 million declined by $74.0 million, or 13%, compared to September 30, 2025, and declined by $189.1 million, or 27% compared to December 31, 2024. 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.

 

As of December 31, 2025, all substandard loans have been evaluated for impairment, and these loans have specific reserves of $16.0 million. The Company believes that the remaining loan portfolio remains well collateralized.

 

Page | 3


 

Non-performing loans decreased 34% during the quarter, primarily attributable to progress with one multi-family relationship that was moved to other real estate owned, and several charge-offs. As of December 31, 2025, non-performing loans were $197.8 million, or 1.79% of loans receivable, compared to $298.3 million, or 2.81%, as of September 30, 2025, and $279.7 million, or 2.68%, as of December 31, 2024.

 

Total delinquent loans also declined 38%, from $336.2 million as of September 30, 2025, to $206.8 million as of December 31, 2025.

 

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 credit default swaps and a credit-linked note 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 is required to carry an allowance for credit losses on loans held for investment. As of December 31, 2025, the credit- linked note was repaid in full and the remaining balance of loans protected by credit default swaps was $2.8 billion.

 

Total Deposits

 

Total deposits of $13.0 billion at December 31, 2025 decreased by $893.5 million, or 6%, compared to September 30, 2025, and increased by $1.1 billion, or 9%, compared to December 31, 2024. The decrease compared to September 30, 2025 primarily reflects the expected seasonal fluctuations in core deposits.

 

Core deposits of $11.3 billion at December 31, 2025 decreased by $1.5 billion, or 12%, from September 30, 2025 and increased by $1.9 billion, or 20%, from December 31, 2024. Core deposits represented 87% of total deposits at December 31, 2025, 92% of total deposits at September 30, 2025, and 79% of total deposits at December 31, 2024.

 

Total brokered deposits of $1.8 billion at December 31, 2025 increased $613.3 million, or 54%, from September 30, 2025 and decreased $776.8 million, or 31%, from December 31, 2024. As of December 31, 2025, brokered certificates of deposit had a weighted average remaining duration of 59 days.

 

Preferred Stock Redemption

 

When the Company redeemed its Series B preferred stock on January 2, 2025, it was anticipated that there would be $1.2 million in excise tax that would be due in 2026. However, the Internal Revenue Service finalized rules in November 2025, which exempted this transaction from excise tax. Accordingly, $1.2 million was reversed during the fourth quarter of 2025.

 

Page | 4


 

Liquidity

 

The Company maintains exceptional liquidity, supported by substantial borrowing capacity available, including unused lines of credit totaling $5.3 billion as of December 31, 2025, compared to $5.9 billion at September 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 $5.3 billion described above, these totaled $11.6 billion, or 60%, of its $19.4 billion total assets as of December 31, 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

 

December 31, 2025 and 2024

 

Net Interest Income of $138.1 million increased $3.5 million, or 3%, compared to $134.6 million, reflecting lower interest expense on certificates of deposit, partially offset by lower interest income on loans.

 

· Net interest margin of 2.89% decreased 10 basis points compared to 2.99%.

 

· Interest rate spread of 2.44% decreased two basis points compared to 2.46%.

 

· While the spread between asset yields and funding costs remained relatively stable, the overall margin declined due primarily to lower asset yields and changes in balance sheet mix, including loan growth supported by the Company’s strong capital and liquidity position rather than additional interest-bearing funding. The margin was also negatively impacted by the remaining unamortized debt discount associated with the credit-linked notes that were fully repaid during the current quarter.

 

Interest Income of $307.5 million decreased 4%, compared to $321.3 million. The decrease primarily reflected lower average yields on higher average balances on loans and loans held for sale, as well as lower average yields on securities held to maturity.

 

· Average yields on loans and loans held for sale of 6.66% decreased 77 basis points compared to 7.43%.

 

Page | 5


 

· Average balances of $15.4 billion for loans and loans held for sale increased by $1.1 billion, or 8%, compared to $14.3 billion.

 

· Average yields on securities held to maturity of 5.65% decreased 82 basis points compared to 6.47%.

 

Interest Expense of $169.4 million decreased $17.3 million, or 9%, compared to $186.7 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 as well as money market/savings deposits.

 

· Average balances of $1.8 billion for certificates of deposit decreased by $2.3 billion, or 56%, compared to $4.1 billion.

 

· Average interest rates of 4.13% for certificates of deposit decreased by 89 basis points compared to 5.02%.

 

· Average balances on interest-bearing checking accounts of $7.6 billion increased by $2.0 billion, or 37%, compared to $5.6 billion.

 

· Average balances on money market/savings accounts of $3.9 billion increased by $0.8 billion, or 25%, compared to $3.1 billion.

 

Noninterest Income of $47.2 million decreased $11.9 million, or 20%, compared to $59.1 million. The $11.9 million decrease reflected a $10.7 million, or 72%, decrease in loan servicing fees and a $3.6 million, or 39%, decrease in syndication and asset management fees, partially offset by an increase in other noninterest income of $1.3 million, or 16%.

 

· Loan servicing fees included a $179,000 negative fair market value adjustment to servicing rights, with a $275,000 negative adjustment in the Banking segment and a $96,000 positive adjustment in the Multi-family Mortgage Banking segment. This is compared to a $10.4 million positive fair market value adjustment to servicing rights in the prior period with a $2.5 million positive adjustment in the Banking segment and a $7.9 million 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.

 

· Other income included a $4.2 million positive fair market value adjustment to floor derivatives compared to a $2.6 million positive fair market value adjustment in the prior period. The current quarter also reflected an impairment of $4.1 million for an investment in a joint venture.

 

Noninterest Expense of $83.6 million increased $20.4 million, or 32%, compared to $63.2 million, primarily due to a $6.3 million increase in credit risk transfer premium expense associated with credit default swaps, a $4.8 million, or 13%, increase in salaries and employee benefits to support business growth, as well as $3.8 million in collateral preservation expenses associated with taxes, insurance, property expenses, and legal fees related to nonperforming assets.

 

Page | 6


 

Comparison of Operating Results for the Three Months Ended

 

December 31, 2025 and September 30, 2025

 

Net Interest Income of $138.1 million increased $10.0 million, or 8%, compared to $128.1 million, reflecting higher interest income and lower interest expense on deposits, partially offset by higher interest expense on borrowings.

 

· Net interest margin of 2.89% increased 7 basis points compared to 2.82%. The improvement primarily reflected a more rapid decline in funding costs relative to asset yields and fewer reversals of interest income on nonaccrual loans. This improvement was partially offset by the impact of the unamortized debt discount associated with the credit-linked notes that were fully repaid during the current quarter.

 

· Interest rate spread of 2.44% increased 11 basis points compared to 2.33%.

 

Interest Income of $307.5 million increased $5.7 million, or 2%, compared to $301.8 million, primarily reflecting higher average balances at lower average yields on loans and loans held for sale, as well as mortgage loans in process of securitization.

 

· Average balances of $15.4 billion for loans and loans held for sale increased $714.2 million, or 5% compared to $14.7 billion.

 

· Average yields on loans and loans held for sale of 6.66% decreased 22 basis points compared to 6.88%.

 

· Average balances of $506.7 million for mortgage loans in process of securitization increased $111.3 million, or 28%, compared to $395.4 million.

 

· Average yields on mortgage loans in process of securitization of 5.26% declined 7 basis points compared to 5.33%

 

Interest Expense of $169.4 million decreased $4.3 million, or 2% compared to $173.7 million. The decrease was primarily driven by lower average rates on deposit accounts and lower average balances on certificates of deposit, partially offset by higher average balances at lower rates on borrowings.

 

· Average interest rates on interest-bearing deposit accounts of 3.76% decreased by 35 basis points compared to 4.11%.

 

· Average balances of $1.8 billion for certificates of deposit decreased $420.3 million, or 19%, compared to $2.2 billion.

 

Page | 7


 

· Average balances of $3.5 billion for borrowings increased $1.0 billion, or 42%, compared to $2.5 billion.

 

· Average interest rates on borrowings of 4.88% decreased by 56 basis points compared to 5.44%.

 

Noninterest Income of $47.2 million increased $4.2 million, or 10%, compared to $43.0 million. The increase was primarily due to a $6.0 million, or 160%, increase in other income, and a $1.1 million, or 4%, increase in gain on sale of loans, partially offset by a $3.8 million, or 47%, decrease in loan servicing fees.

 

· Other income included a $4.2 million positive fair market value adjustment to floor derivatives compared to a $770,000 negative fair market value adjustment to derivatives in the prior period. The current quarter also reflected an impairment of $4.1 million for an investment in a joint venture.

 

· Gain on sale of loans increased $1.1 million, or 4%, reflecting continued strength of secondary market sales in the multi-family loan portfolio, including Freddie Mac-sponsored Q-Series securitization transactions.

 

· Loan servicing fees included a $179,000 negative fair market value adjustment to servicing rights, with a $275,000 negative adjustment in the Banking segment and a $96,000 positive adjustment in the Multi-family Mortgage Banking segment. This compared to a $2.1 million positive fair market value adjustment to servicing rights in the prior period, with a $394,000 negative adjustment in the Banking segment and a $2.5 million 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.

 

Noninterest Expense of $83.6 million increased $6.4 million, or 8%, primarily reflecting a $4.8 million, or 48%, increase in other expenses and a $4.0 million, or 95%, increase in credit risk transfer premium expense associated with credit default swaps.

 

Page | 8


 

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 $13.0 billion in deposits as of December 31, 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 Investment Partners, 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: TAMI DURLE

Merchants Bancorp

Phone: (317) 324-4556

Email: tdurle@bankmerchants.com

 

Page | 9


 

Consolidated Balance Sheets

(Unaudited)

(In thousands, except share data)

 

    December 31,     September 30,     June 30,     March 31,     December 31,  
    2025     2025     2025     2025     2024  
Assets                                        
Cash and due from banks   $ 15,844     $ 11,566     $ 15,419     $ 15,609     $ 10,989  
Interest-earning demand accounts     196,358       586,470       631,746       505,687       465,621  
Cash and cash equivalents     212,202       598,036       647,165       521,296       476,610  
Securities purchased under agreements to resell     1,520       1,529       1,539       1,550       1,559  
Mortgage loans in process of securitization     620,094       414,786       402,427       389,797       428,206  
Securities available for sale (includes $571,314, $591,379, $602,962, $626,271 and $635,946 at fair value)     865,058       885,070       936,343       961,183       980,050  
Securities held to maturity (fair value of $1,543,554, $1,670,306, $1,547,525, $1,605,151 and $1,664,674)     1,543,659       1,670,555       1,548,211       1,606,286       1,664,686  
Federal Home Loan Bank (FHLB) stock and other equity securities     227,589       217,850       217,850       217,850       217,804  
Loans held for sale (includes $76,980, $112,832, $91,930, $75,920 and $78,170 at fair value)     3,873,012       4,129,329       4,105,765       3,983,452       3,771,510  
Loans receivable (includes $47,318, $0, $0, $0 and $0 at fair value), net of allowance for credit losses on loans of $83,301, $93,330, $91,811,  $83,413 and $84,386     10,951,381       10,515,221       10,432,117       10,343,724       10,354,002  
Premises and equipment, net     73,929       75,148       71,050       67,787       58,617  
Servicing rights     217,296       213,156       193,037       189,711       189,935  
Interest receivable     81,807       82,445       82,391       82,811       83,409  
Goodwill     8,014       8,014       8,014       8,014       8,014  
Other real estate owned     60,145       4,347       7,049       7,049       8,209  
Other assets and receivables     713,237       539,161       488,246       417,290       563,121  
Total assets   $ 19,448,943     $ 19,354,647     $ 19,141,204     $ 18,797,800     $ 18,805,732  
Liabilities and Shareholders' Equity                                        
Liabilities                                        
Deposits                                        
Noninterest-bearing   $ 604,081     $ 399,814     $ 315,523     $ 313,296     $ 239,005  
Interest-bearing     12,437,111       13,534,891       12,371,312       12,092,869       11,680,971  
Total deposits     13,041,192       13,934,705       12,686,835       12,406,165       11,919,976  
Borrowings     3,842,592       2,902,631       4,009,474       4,001,744       4,386,122  
Deferred and current tax liabilities, net     33,900       28,973       29,228       35,740       25,289  
Other liabilities     250,500       262,904       231,035       193,416       231,035  
Total liabilities     17,168,184       17,129,213       16,956,572       16,637,065       16,562,422  
Commitments and  Contingencies                                        
Shareholders' Equity                                        
Common stock, without par value                                        
Authorized - 75,000,000 shares Issued and outstanding  - 45,893,172 shares, 45,889,238 shares, 45,885,458 shares, 45,881,706 shares and 45,767,166 shares     243,310       242,371       241,452       240,512       240,313  
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 December 31, 2025, September 30, 2025, June 30, 2025 and March 31, 2025, and 125,000 shares at December 31, 2024                                        
Issued and outstanding - no shares at December 31, 2025, September 30, 2025, June 30, 2025 and March 31, 2025, and 125,000 shares at December 31, 2024 (equivalent to 5,000,000 depositary shares)                             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)     222,748       222,748       222,748       222,748       222,748  
Retained earnings     1,486,191       1,431,983       1,392,136       1,369,009       1,330,995  
Accumulated other comprehensive loss     (33 )     (211 )     (247 )     (77 )     (133 )
Total shareholders' equity     2,280,759       2,225,434       2,184,632       2,160,735       2,243,310  
Total liabilities and shareholders' equity   $ 19,448,943     $ 19,354,647     $ 19,141,204     $ 18,797,800     $ 18,805,732  

 

 


 

Consolidated Statement of Income

(Unaudited)

(In thousands, except share data)

 

    Three Months Ended     Change  
    December 31,     September 30,     December 31,     4Q25     4Q25  
    2025     2025     2024     vs. 3Q25     vs. 4Q24  
Interest Income                                        
Loans   $ 258,090     $ 254,101     $ 266,719       2 %     -3 %
Mortgage loans in process of securitization     6,719       5,308       5,662       27 %     19 %
Investment securities:                                        
Available for sale     11,178       11,880       13,453       -6 %     -17 %
Held to maturity     23,182       22,427       27,673       3 %     -16 %
FHLB stock and other equity securities (dividends)     4,723       4,265       4,123       11 %     15 %
Other     3,577       3,798       3,716       -6 %     -4 %
Total interest income     307,469       301,779       321,346       2 %     -4 %
Interest Expense                                        
Deposits     126,288       139,744       144,009       -10 %     -12 %
Short-term borrowings     34,283       25,926       34,263       32 %      
Long-term borrowings     8,812       8,051       8,450       9 %     4 %
Total interest expense     169,383       173,721       186,722       -2 %     -9 %
Net Interest Income     138,086       128,058       134,624       8 %     3 %
Provision for credit losses     27,761       29,239       2,689       -5 %     932 %
Net Interest Income After Provision for Credit Losses     110,325       98,819       131,935       12 %     -16 %
Noninterest Income                                        
Gain on sale of loans     25,730       24,671       25,020       4 %     3 %
Loan servicing fees, net     4,235       7,986       14,953       -47 %     -72 %
Mortgage warehouse fees     1,801       1,736       1,413       4 %     27 %
Syndication and asset management fees     5,680       4,864       9,323       17 %     -39 %
Other income     9,755       3,757       8,436       160 %     16 %
Total noninterest income     47,201       43,014       59,145       10 %     -20 %
Noninterest Expense                                        
Salaries and employee benefits     42,375       44,152       37,536       -4 %     13 %
Loan expense     1,004       1,263       704       -21 %     43 %
Occupancy and equipment     3,382       2,453       2,284       38 %     48 %
Professional fees     3,436       3,371       5,135       2 %     -33 %
Deposit insurance expense     8,040       9,376       6,473       -14 %     24 %
Technology expense     2,611       2,608       2,038             28 %
Credit risk transfer premium expense     8,198       4,194       1,947       95 %     321 %
Other expense     14,596       9,833       7,085       48 %     106 %
Total noninterest expense     83,642       77,250       63,202       8 %     32 %
Income Before Income Taxes     73,884       64,583       127,878       14 %     -42 %
Provision for income taxes     6,035       9,882       32,212       -39 %     -81 %
Net Income   $ 67,849     $ 54,701     $ 95,666       24 %     -29 %
   Dividends on preferred stock     (10,266 )     (10,265 )     (10,728 )           -4 %
   Impact of preferred stock redemption     1,215                   100 %     100 %
Net Income Available to Common Shareholders   $ 58,798     $ 44,436     $ 84,938       32 %     -31 %
Basic Earnings Per Share   $ 1.28     $ 0.97     $ 1.86       32 %     -31 %
Diluted Earnings Per Share   $ 1.28     $ 0.97     $ 1.85       32 %     -31 %
Weighted-Average Shares Outstanding                                        
Basic     45,891,077       45,887,143       45,765,458                  
Diluted     45,976,153       45,950,216       45,924,176                  

 

 


 

Consolidated Statement of Income

(Unaudited)

(In thousands, except share data)

 

    Year Ended        
    December 31,     December 31,        
    2025     2024     Change  
Interest Income                        
Loans   $ 1,007,112     $ 1,113,397       -10 %
Mortgage loans in process of securitization     21,074       14,488       45 %
Investment securities:                        
Available for sale     47,511       57,480       -17 %
Held to maturity     93,133       90,075       3 %
FHLB stock and other equity securities (dividends)     18,001       9,372       92 %
Other     14,020       17,908       -22 %
Total interest income     1,200,851       1,302,720       -8 %
Interest Expense                        
Deposits     521,348       660,357       -21 %
Short-term borrowings     130,554       84,698       54 %
Long-term borrowings     31,890       35,045       -9 %
Total interest expense     683,792       780,100       -12 %
Net Interest Income     517,059       522,620       -1 %
Provision for credit losses     117,754       24,278       385 %
Net Interest Income After Provision for Credit Losses     399,305       498,342       -20 %
Noninterest Income                        
Gain on sale of loans     85,362       62,275       37 %
Loan servicing fees, net     22,369       43,673       -49 %
Mortgage warehouse fees     7,089       5,539       28 %
Loss on sale of investments available for sale (1)           (108 )     100 %
Syndication and asset management fees     23,640       19,693       20 %
Other income     25,928       17,040       52 %
Total noninterest income     164,388       148,112       11 %
Noninterest Expense                        
Salaries and employee benefits     166,512       130,723       27 %
Loan expense     4,207       3,767       12 %
Occupancy and equipment     10,680       8,991       19 %
Professional fees     12,860       16,229       -21 %
Deposit insurance expense     31,796       26,158       22 %
Technology expense     10,039       7,819       28 %
Credit risk transfer premium expense     21,021       6,320       233 %
Other expense     42,778       23,805       80 %
Total noninterest expense     299,893       223,812       34 %
Income Before Income Taxes     263,800       422,642       -38 %
Provision for income taxes (2)     45,030       102,256       -56 %
Net Income   $ 218,770     $ 320,386       -32 %
Dividends on preferred stock     (41,062 )     (34,909 )     18 %
Impact of preferred stock redemption     (4,156 )     (1,823 )     128 %
Net Income Available to Common Shareholders   $ 173,552     $ 283,654       -39 %
Basic Earnings Per Share   $ 3.78     $ 6.32       -40 %
Diluted Earnings Per Share   $ 3.78     $ 6.30       -40 %
Weighted-Average Shares Outstanding                        
Basic     45,871,698       44,855,100          
Diluted     45,942,730       45,004,786          

 

(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    
    December 31,     September 30,     December 31,     4Q25     4Q25    
    2025     2025     2024     vs. 3Q25     vs. 4Q24    
Noninterest expense   $ 83,642     $ 77,250     $ 63,202       8 %     32 %  
                                           
Net interest income (before provision for credit losses)     138,086       128,058       134,624       8 %     3 %  
Noninterest income     47,201       43,014       59,145       10 %     -20 %  
Total income   $ 185,287     $ 171,072     $ 193,769       8 %     -4 %  
                                           
Efficiency ratio     45.14 %     45.16 %     32.62 %     (2 )bps     1,252 bps  
                                           
Average assets   $ 19,815,940     $ 18,813,165     $ 18,512,380       5 %     7 %  
Net income     67,849       54,701       95,666       24 %     -29 %  
Return on average assets before annualizing     0.34 %     0.29 %     0.52 %                  
Annualization factor     4.00       4.00       4.00                    
Return on average assets     1.37 %     1.16 %     2.07 %     21 bps     (70 )bps  
                                           
Return on average tangible common shareholders' equity (1)     13.76 %     10.69 %     22.10 %     307 bps     (834 )bps  
                                           
Tangible book value per common share (1)   $ 37.51     $ 36.31     $ 34.15       3 %     10 %  
                                           
Tangible common shareholders' equity/tangible assets (1)     8.85 %     8.61 %     8.32 %     24 bps     53 bps  

 

Consolidated ratios                  
Total capital/risk-weighted assets(2)     13.6 %     13.6 %     13.9 %
Tier I capital/risk-weighted assets(2)     13.1 %     13.0 %     13.3 %
Common Equity Tier I capital/risk-weighted assets(2)     9.9 %     9.8 %     9.3 %
Tier I capital/average assets(2)     11.5 %     11.8 %     12.1 %

 

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

 

(2) As defined by regulatory agencies; December 31, 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    
    December 31,     September 30,     December 31,     4Q25     4Q25    
    2025     2025     2024     vs. 3Q25     vs. 4Q24    
Average shareholders' equity   $ 2,268,832     $ 2,221,677     $ 2,084,627       2 %     9 %  
Less: average goodwill & intangibles     (8,054 )     (8,059 )     (8,076 )              
Less: average preferred stock     (551,291 )     (551,291 )     (538,970 )           2 %  
Average tangible common shareholders' equity   $ 1,709,487     $ 1,662,327     $ 1,537,581       3 %     11 %  
                                           
Annualization factor     4.00       4.00       4.00                    
Return on average tangible common shareholders' equity     13.76 %     10.69 %     22.10 %     307 bps     (834 )bps  
                                           
Total equity   $ 2,280,759     $ 2,225,434     $ 2,243,310       2 %     2 %  
Less: goodwill and intangibles     (8,051 )     (8,056 )     (8,073 )              
Less: preferred stock     (551,291 )     (551,291 )     (672,135 )           -18 %  
Tangible common shareholders' equity   $ 1,721,417     $ 1,666,087     $ 1,563,102       3 %     10 %  
                                           
Assets   $ 19,448,943     $ 19,354,647     $ 18,805,732             3 %  
Less: goodwill and intangibles     (8,051 )     (8,056 )     (8,073 )              
Tangible assets   $ 19,440,892     $ 19,346,591     $ 18,797,659             3 %  
                                           
Ending common shares     45,893,172       45,889,238       45,767,166                    
                                           
Tangible book value per common share   $ 37.51     $ 36.31     $ 34.15       3 %     10 %  
Tangible common shareholders' equity/tangible assets     8.85 %     8.61 %     8.32 %     24 bps     53 bps  

 

 


 

Key Operating Results

(Unaudited)

($ in thousands, except share data)

 

    Year Ended          
    December 31,     December 31,          
    2025     2024     Change    
Noninterest expense   $ 299,893     $ 223,812       34 %  
                           
Net interest income (before provision for credit losses)     517,059       522,620       -1 %  
Noninterest income     164,388       148,112       11 %  
Total income   $ 681,447     $ 670,732       2 %  
                           
Efficiency ratio     44.01 %     33.37 %     1,064 bps  
                           
Average assets   $ 18,866,798     $ 17,860,787       6 %  
Net income     218,770       320,386       -32 %  
Return on average assets before annualizing     1.16 %     1.79 %          
Annualization factor     1.00       1.00            
Return on average assets     1.16 %     1.79 %     (63 )bps  
                           
Return on average tangible common shareholders' equity (1)     10.49 %     20.16 %     (967 )bps  
                           
Tangible book value per common share (1)   $ 37.51     $ 34.15       10 %  
                           
Tangible common shareholders' equity/tangible assets (1)     8.85 %     8.32 %     53 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.

 

      Year Ended            
      December 31,       December 31,            
      2025       2024       Change    
Average shareholders' equity   $ 2,213,449     $ 1,900,130       16 %  
Less: average goodwill & intangibles     (8,062 )     (8,697 )     -7 %  
Less: average preferred stock     (551,622 )     (484,391 )     14 %  
Average tangible common shareholders' equity   $ 1,653,765     $ 1,407,042       18 %  
                           
Annualization factor     1.00       1.00            
Return on average tangible common shareholders' equity     10.49 %     20.16 %     (967 )bps  
                           
Total equity   $ 2,280,759     $ 2,243,310       2 %  
Less: goodwill and intangibles     (8,051 )     (8,073 )        
Less: preferred stock     (551,291 )     (672,135 )     -18 %  
Tangible common shareholders' equity   $ 1,721,417     $ 1,563,102       10 %  
                           
Assets   $ 19,448,943     $ 18,805,732       3 %  
Less: goodwill and intangibles     (8,051 )     (8,073 )        
Tangible assets   $ 19,440,892     $ 18,797,659       3 %  
                           
Ending common shares     45,893,172       45,767,166            
                           
Tangible book value per common share   $ 37.51     $ 34.15       10 %  
Tangible common shareholders' equity/tangible assets     8.85 %     8.32 %     53 bps  

 

 


 

Merchants Bancorp

Average Balance Analysis

($ in thousands)

(Unaudited)

 

    Three Months Ended  
    December 31, 2025     September 30, 2025     December 31, 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   $ 556,453   $ 8,300     5.92 %   $ 556,894     $ 8,063     5.74 %   $ 499,308   $ 7,839     6.25 %
Securities available for sale     870,949     11,178     5.09 %     923,603       11,880     5.10 %     986,063     13,453     5.43 %
Securities held to maturity     1,627,341     23,182     5.65 %     1,510,857       22,427     5.89 %     1,701,595     27,673     6.47 %
Mortgage loans in process of securitization     506,704     6,719     5.26 %     395,388       5,308     5.33 %     414,883     5,662     5.43 %
Loans and loans held for sale     15,368,719     258,090     6.66 %     14,654,535       254,101     6.88 %     14,285,852     266,719     7.43 %
Total interest-earning assets     18,930,166     307,469     6.44 %     18,041,277       301,779     6.64 %     17,887,701     321,346     7.15 %
Allowance for credit losses on loans     (99,349 )                 (105,347 )                   (85,772 )            
Noninterest-earning assets     985,123                   877,235                     710,451              
Total assets   $ 19,815,940                 $ 18,813,165                   $ 18,512,380              
                                                               
Liabilities & Shareholders' Equity:                                                              
                                                               
Interest-bearing checking   $ 7,625,489     71,599     3.73 %   $ 7,451,868       75,415     4.02 %   $ 5,579,688     58,781     4.19 %
Money market /savings deposits     3,870,411     35,743     3.66 %     3,806,731       38,547     4.02 %     3,106,871     33,303     4.26 %
Certificates of deposit     1,818,058     18,946     4.13 %     2,238,401       25,782     4.57 %     4,115,462     51,925     5.02 %
Total interest-bearing deposits     13,313,958     126,288     3.76 %     13,497,000       139,744     4.11 %     12,802,021     144,009     4.48 %
                                                               
Borrowings     3,505,903     43,095     4.88 %     2,476,365       33,977     5.44 %     3,047,586     42,713     5.58 %
Total interest-bearing liabilities     16,819,861     169,383     4.00 %     15,973,365       173,721     4.31 %     15,849,607     186,722     4.69 %
                                                               
Noninterest-bearing deposits     492,650                   392,569                     352,374              
Noninterest-bearing liabilities     234,597                   225,554                     225,772              
Total liabilities     17,547,108                   16,591,488                     16,427,753              
                                                               
Shareholders' equity     2,268,832                   2,221,677                     2,084,627              
                                                               
Total liabilities and shareholders' equity   $ 19,815,940                 $ 18,813,165                   $ 18,512,380              
                                                               
Net interest income         $ 138,086                   $ 128,058                 $ 134,624        
                                                               
Net interest spread                 2.44 %                   2.33 %                 2.46 %
                                                               
Net interest-earning assets   $ 2,110,305                 $ 2,067,912                   $ 2,038,094              
                                                               
Net interest margin                 2.89 %                   2.82 %                 2.99 %
                                                               
Average interest-earning assets to average interest-bearing liabilities                 112.55 %                   112.95 %                 112.86 %

 

 


 

Supplemental Results

(Unaudited)

($ in thousands)

 

    Net Income     Net Income  
    Three Months Ended     Year Ended  
    December 31,     September 30,     December 31,     December 31,  
    2025     2025     2024     2025     2024  
Segment                                        
Multi-family Mortgage Banking   $ 15,397     $ 12,076     $ 22,183     $ 40,155     $ 55,897  
Mortgage Warehousing     34,996       23,564       24,402       96,944       82,802  
Banking     30,773       29,551       56,287       122,005       210,073  
Other     (13,317 )     (10,490 )     (7,206 )     (40,334 )     (28,386 )
Total   $ 67,849     $ 54,701     $ 95,666     $ 218,770     $ 320,386  

 

    Total Assets  
    December 31, 2025     September 30, 2025     December 31, 2024  
    Amount     %     Amount     %     Amount     %  
Segment                                                
Multi-family Mortgage Banking   $ 526,423       3 %   $ 513,039       2 %   $ 479,099       2 %
Mortgage Warehousing     7,251,653       37 %     6,993,817       36 %     6,000,624       32 %
Banking     11,307,401       58 %     11,522,375       60 %     11,761,202       63 %
Other     363,466       2 %     325,416       2 %     564,807       3 %
Total   $ 19,448,943       100 %   $ 19,354,647       100 %   $ 18,805,732       100 %

 

    Gain on Sale of Loans     Gain on Sale of Loans  
    Three Months Ended     Year Ended  
    December 31,     September 30,     December 31,     December 31,  
    2025     2025     2024     2025     2024  
Loan Type                                        
Multi-family   $ 24,823     $ 22,458     $ 24,026     $ 77,221     $ 56,834  
Single-family     (328 )     775       413       3,081       1,907  
Small Business Association (SBA)     1,235       1,438       581       5,060       3,534  
Total   $ 25,730     $ 24,671     $ 25,020     $ 85,362     $ 62,275  

 

    Servicing Rights     Servicing Rights  
    Three Months Ended     Year Ended  
    December 31,     September 30,     December 31,     December 31,  
    2025     2025     2024     2025     2024  
Balance, beginning of period   $ 213,156     $ 193,037     $ 177,327     $ 189,935     $ 158,457  
Additions                                        
Purchased servicing     1,554       12,858             14,482        
Originated servicing     7,484       7,588       5,373       23,654       18,670  
Subtractions                                        
Paydowns     (4,719 )     (2,450 )     (3,172 )     (12,223 )     (9,901 )
Changes in fair value     (179 )     2,123       10,407       1,448       22,709  
Balance, end of period   $ 217,296     $ 213,156     $ 189,935     $ 217,296     $ 189,935  

 

 


 

Supplemental Results

(Unaudited)

($ in thousands)

 

    Loans Receivable and Loans Held for Sale  
    December 31,     September 30,     December 31,  
    2025     2025     2024  
Mortgage warehouse repurchase agreements (4)   $ 1,600,285     $ 1,645,884     $ 1,446,068  
Residential real estate (1)     1,018,780       1,008,979       1,322,853  
Multi-family financing     5,332,680       4,877,477       4,624,299  
Healthcare financing     1,385,359       1,476,046       1,484,483  
Commercial and commercial real estate (2)(3)(4)     1,603,551       1,514,445       1,476,211  
Agricultural production and real estate     92,077       84,824       77,631  
Consumer and margin loans     1,950       896       6,843  
Loans receivable     11,034,682       10,608,551       10,438,388  
Less: Allowance for credit losses on loans     83,301       93,330       84,386  
Loans receivable, net   $ 10,951,381     $ 10,515,221     $ 10,354,002  
                         
Loans held for sale (4)     3,873,012       4,129,329       3,771,510  
Total loans, net of allowance   $ 14,824,393     $ 14,644,550     $ 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 December 31, 2025, September 30, 2025 and December 31, 2024, respectively.  

 

(2)     Includes $0.9 billion, $0.9 billion and $0.9 billion of revolving  lines of credit collateralized primarily by mortgage servicing rights as of December 31, 2025, September 30, 2025 and December 31, 2024, respectively.  

 

(3)     Includes only $19.5 million, $19.6 million and $18.7 million of non-owner occupied commercial real estate as of December 31, 2025, September 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  
    December 31, 2025     September 30, 2025     December 31, 2024  
    Amount     %     Amount     %     Amount     %  
Pass   $ 10,526,493       95.4 %   $ 10,026,354       94.5 %   $ 9,741,087       93.4 %
Special mention     204,918       1.9 %     155,716       1.5 %     379,969       3.6 %
Substandard     303,271       2.7 %     426,481       4.0 %     317,332       3.0 %
Critcized loans     508,189       4.6 %     582,197       5.5 %     697,301       6.6 %
Total loans receivable   $ 11,034,682       100.0 %   $ 10,608,551       100.0 %   $ 10,438,388       100.0 %
Charge-offs (year-to-date)   $ 124,116             $ 86,070             $ 10,587          
Recoveries (year-to-date)   $ 127             $ 51             $ 136          

 

    Nonperforming Loans  
    December 31,     September 30,     December 31,  
    2025     2025     2024  
Nonaccrual loans   $ 197,812     $ 282,168     $ 279,716  
90 days past due and still accruing     -       16,100       6  
Total nonperforming loans   $ 197,812     $ 298,268     $ 279,722  
Other real estate owned     60,145       4,347       8,209  
Total nonperforming assets   $ 257,957     $ 302,615     $ 287,931  
Nonperforming loans to total loans receivable     1.79 %     2.81 %     2.68 %
Nonperforming assets to total assets     1.33 %     1.56 %     1.53 %

 

    Delinquent Loans  
    December 31,     September 30,     December 31,  
    2025     2025     2024  
Delinquent loans:                        
Loans receivable   $ 206,561     $ 324,580     $ 292,263  
Loans held for sale     265       11,665       32,343  
Total delinquent loans   $ 206,826     $ 336,245     $ 324,606  
Total loans receivable and loans held for sale   $ 14,907,694     $ 14,737,880     $ 14,209,898  
Delinquent loans to total loans     1.39 %     2.28 %     2.28 %

 

 


 

Supplemental Results

(Unaudited)

($ in thousands)

 

    Deposits  
    December 31,     September 30,     December 31,  
    2025     2025     2024  
Noninterest-bearing deposits                        
Core demand deposits   $ 604,081     $ 399,814     $ 239,005  
                         
Interest-bearing deposits                        
Demand deposits:                        
Core demand deposits   $ 6,207,814     $ 7,681,422     $ 4,319,512  
Brokered demand deposits     600,000              
Total interest-bearing demand deposits     6,807,814       7,681,422       4,319,512  
Money market/savings deposits:                        
Core money market/savings deposits     3,566,523       3,788,707       3,442,111  
Brokered money market/savings deposits     201,010       660       859  
Total money market/savings deposits     3,767,533       3,789,367       3,442,970  
Certificates of deposit:                        
Core certificates of deposits     905,448       920,689       1,385,270  
Brokered certificates of deposits     956,316       1,143,413       2,533,219  
Total certificates of deposits     1,861,764       2,064,102       3,918,489  
                         
Total interest-bearing deposits     12,437,111       13,534,891       11,680,971  
                         
Total deposits   $ 13,041,192     $ 13,934,705     $ 11,919,976  
                         
Total core deposits   $ 11,283,866     $ 12,790,632     $ 9,385,898  
Total brokered deposits   $ 1,757,326     $ 1,144,073     $ 2,534,078  
Total deposits   $ 13,041,192     $ 13,934,705     $ 11,919,976