Interest Margin Analysis
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|
| · · Three months ended · |
|---|
| · · Sept. 30, 2026 · · · Jun. 30, 2026 · · · Sept. 30, 2025 · |
|---|
| · · Average · · · · · Yield / · · · Average · · · · · Yield / · · · Average · · · · · Yield / · |
|---|
| (dollars in thousands) · · Balance · · Interest · · Rate (1) · · · Balance · · Interest · · Rate (1) · · · Balance · · Interest · · Rate (1) · |
|---|
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|
| Interest-earning assets: · · · · · · · · · · · · · · · · · · · |
|---|
| Loans (2) | | | $7,331,185 | | | $134,375 | | 7.27% | | | | $7,023,237 | | | $125,642 | | 7.18% | | | | $6,690,695 | | | $123,521 | | 7.32% | |
|---|
| Available-for-sale securities | | | 759,093 | | | 6,318 | | 3.30 | | | | 727,655 | | | 5,984 | | 3.30 | | | | 626,434 | | | 4,224 | | 2.68 | |
|---|
| Held-to-maturity securities | | | 438,273 | | | 2,876 | | 2.60 | | | | 363,589 | | | 1,866 | | 2.06 | | | | 383,238 | | | 1,780 | | 1.84 | |
|---|
| Equity investments | | | 6,049 | | | 46 | | 3.00 | | | | 5,918 | | | 45 | | 3.04 | | | | 5,751 | | | 43 | | 2.94 | |
|---|
| Overnight deposits | | | 328,100 | | | 3,179 | | 3.84 | | | | 750,213 | | | 7,010 | | 3.75 | | | | 177,016 | | | 1,995 | | 4.47 | |
|---|
| Other interest-earning assets | | | 27,724 | | | 394 | | 5.64 | | | | 25,331 | | | 391 | | 6.19 | | | | 27,564 | | | 437 | | 6.29 | |
|---|
| Total interest-earning assets | | | 8,890,424 | | | 147,188 | | 6.57 | | | | 8,895,943 | | | 140,938 | | 6.35 | | | | 7,910,698 | | | 132,000 | | 6.62 | |
|---|
| Non-interest-earning assets | | | 179,637 | | | | | | | | | 155,960 | | | | | | | | | 128,891 | | | | | | |
|---|
| Allowance for credit losses | | | (61,704) | | | | | | | | | (80,257) | | | | | | | | | (74,877) | | | | | | |
|---|
| Total assets | | | $9,008,357 | | | | | | | | | $8,971,646 | | | | | | | | | $7,964,712 | | | | | | |
|---|
| Liabilities and Stockholders' Equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|
| Money market and savings accounts | | | $6,079,932 | | | 47,972 | | 3.13 | | | | $6,110,436 | | | 48,800 | | 3.20 | | | | $5,340,340 | | | 49,856 | | 3.70 | |
|---|
| Certificates of deposit | | | 142,018 | | | 1,302 | | 3.64 | | | | 152,062 | | | 1,394 | | 3.68 | | | | 126,600 | | | 1,321 | | 4.14 | |
|---|
| Total interest-bearing deposits | | | 6,221,950 | | | 49,274 | | 3.14 | | | | 6,262,498 | | | 50,194 | | 3.21 | | | | 5,466,940 | | | 51,177 | | 3.71 | |
|---|
| Borrowed funds | | | 20,620 | | | 305 | | 5.84 | | | | 20,620 | | | 296 | | 5.76 | | | | 289,517 | | | 3,512 | | 4.81 | |
|---|
| Total interest-bearing liabilities | | | 6,242,570 | | | 49,579 | | 3.15 | | | | 6,283,118 | | | 50,490 | | 3.22 | | | | 5,756,457 | | | 54,689 | | 3.77 | |
|---|
| Non-interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|
| Non-interest-bearing deposits | | | 1,626,652 | | | | | | | | | 1,583,067 | | | | | | | | | 1,354,163 | | | | | | |
|---|
| Other non-interest-bearing liabilities | | | 154,646 | | | | | | | | | 140,438 | | | | | | | | | 122,811 | | | | | | |
|---|
| Total liabilities | | | 8,023,868 | | | | | | | | | 8,006,623 | | | | | | | | | 7,233,431 | | | | | | |
|---|
| Stockholders' equity | | | 984,489 | | | | | | | | | 965,023 | | | | | | | | | 731,281 | | | | | | |
|---|
| Total liabilities and equity | | | $9,008,357 | | | | | | | | | $8,971,646 | | | | | | | | | $7,964,712 | | | | | | |
|---|
| Net interest income | | | | | | $97,609 | | | | | | | | | $90,448 | | | | | | | | | $77,311 | | | |
|---|
| Net interest rate spread (3) | | | | | | | | 3.42% | | | | | | | | | 3.13% | | | | | | | | | 2.85% | |
|---|
| Net interest margin (4) | | | | | | | | 4.36% | | | | | | | | | 4.08% | | | | | | | | | 3.88% | |
|---|
| Total cost of deposits (5) | | | | | | | | 2.49% | | | | | | | | | 2.57% | | | | | | | | | 2.98% | |
|---|
| Total cost of funds (6) | | | | | | | | 2.50% | | | | | | | | | 2.57% | | | | | | | | | 3.05% | |
|---|
| (1) | Ratios are annualized. |
| (2) | Amount includes deferred loan fees and non-performing loans. |
| (3) | Determined by subtracting the annualized average cost of total interest-bearing liabilities from the annualized average yield on total interest-earning assets. |
| (4) | Determined by dividing annualized net interest income by total average interest-earning assets. |
| (5) | Determined by dividing annualized interest expense on deposits by total average interest-bearing and non-interest-bearing deposits. |
| (6) | Determined by dividing annualized interest expense by the sum of total average interest-bearing liabilities and total average non-interest-bearing deposits. |
| | | | | | | | | | | | | | | | | | | |
|---|
| · · Nine months ended · |
|---|
| · · Sept. 30, 2026 · · · Sept. 30, 2025 |
|---|
| · · Average · · · · · Yield / · · · Average · · · · · Yield / |
|---|
| (dollars in thousands) · · Balance · · Interest · · Rate (1) · · · Balance · · Interest · · Rate (1) |
|---|
| Assets: | | | | | | | | | | | | | | | | | | |
|---|
| Interest-earning assets: · · · · · · · · · · · · |
|---|
| Loans (2) | | | $7,095,282 | | | $382,611 | | 7.21% | | | | $6,461,679 | | | $353,160 | | 7.31% | |
|---|
| Available-for-sale securities | | | 713,284 | | | 17,284 | | 3.24 | | | | 603,841 | | | 11,523 | | 2.55 | |
|---|
| Held-to-maturity securities | | | 385,246 | | | 6,406 | | 2.22 | | | | 398,188 | | | 5,572 | | 1.87 | |
|---|
| Equity investments | | | 5,947 | | | 135 | | 3.03 | | | | 5,608 | | | 124 | | 2.95 | |
|---|
| Overnight deposits | | | 551,311 | | | 15,518 | | 3.76 | | | | 171,892 | | | 5,998 | | 4.67 | |
|---|
| Other interest-earning assets | | | 24,608 | | | 1,104 | | 6.00 | | | | 28,709 | | | 1,436 | | 6.69 | |
|---|
| Total interest-earning assets | | | 8,775,678 | | | 423,058 | | 6.45 | | | | 7,669,917 | | | 377,813 | | 6.59 | |
|---|
| Non-interest-earning assets | | | 145,924 | | | | | | | | | 133,116 | | | | | | |
|---|
| Allowance for credit losses | | | (79,784) | | | | | | | | | (69,513) | | | | | | |
|---|
| Total assets | | | $8,841,818 | | | | | | | | | $7,733,520 | | | | | | |
|---|
| Liabilities and Stockholders' Equity: | | | | | | | | | | | | | | | | | | |
|---|
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | |
|---|
| Money market and savings accounts | | | $6,050,890 | | | 143,771 | | 3.18 | | | | $5,073,383 | | | $144,154 | | 3.80 | |
|---|
| Certificates of deposit | | | 159,412 | | | 4,428 | | 3.71 | | | | 128,856 | | | 4,024 | | 4.18 | |
|---|
| Total interest-bearing deposits | | | 6,210,302 | | | 148,199 | | 3.19 | | | | 5,202,239 | | | 148,178 | | 3.81 | |
|---|
| Borrowed funds | | | 21,286 | | | 893 | | 5.61 | | | | 326,954 | | | 11,725 | | 4.79 | |
|---|
| Total interest-bearing liabilities | | | 6,231,588 | | | 149,092 | | 3.20 | | | | 5,529,193 | | | 159,903 | | 3.87 | |
|---|
| Non-interest-bearing liabilities: | | | | | | | | | | | | | | | | | | |
|---|
| Non-interest-bearing deposits | | | 1,556,919 | | | | | | | | | 1,344,086 | | | | | | |
|---|
| Other non-interest-bearing liabilities | | | 126,869 | | | | | | | | | 128,004 | | | | | | |
|---|
| Total liabilities | | | 7,915,376 | | | | | | | | | 7,001,283 | | | | | | |
|---|
| Stockholders' equity | | | 926,442 | | | | | | | | | 732,237 | | | | | | |
|---|
| Total liabilities and equity | | | $8,841,818 | | | | | | | | | $7,733,520 | | | | | | |
|---|
| Net interest income | | | | | | $273,966 | | | | | | | | | $217,910 | | | |
|---|
| Net interest rate spread (3) | | | | | | | | 3.25% | | | | | | | | | 2.72% | |
|---|
| Net interest margin (4) | | | | | | | | 4.17% | | | | | | | | | 3.80% | |
|---|
| Total cost of deposits (5) | | | | | | | | 2.55% | | | | | | | | | 3.03% | |
|---|
| Total cost of funds (6) | | | | | | | | 2.56% | | | | | | | | | 3.11% | |
|---|
(1) Ratios are annualized.
| (2) | Amount includes deferred loan fees and non-performing loans. |
| (3) | Determined by subtracting the annualized average cost of total interest-bearing liabilities from the annualized average yield on total interest-earning assets. |
| (4) | Determined by dividing annualized net interest income by total average interest-earning assets. |
| (5) | Determined by dividing annualized interest expense on deposits by total average interest-bearing and non-interest-bearing deposits. |
| (6) | Determined by dividing annualized interest expense by the sum of total average interest-bearing liabilities and total average non-interest-bearing deposits. |