Skip to main content

NORTHRIM BANCORP INC

For the period ended Sep 30, 2025. Filed Oct 27, 2025.

View on SEC.gov

About this filing

A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.

Sep 30, 2025 · Filed Oct 27, 2025

NRIM$23.93+1.9%Stored close · as of Nov 9, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits

Notes to the Consolidated Financial Statements

  1. Basis of Presentation and Significant Accounting Policies

The Company prepares its consolidated financial statements in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”). The accompanying consolidated financial statements have not been audited, and they include the accounts of the Company and it's wholly-owned subsidiaries, and the wholly owned subsidiaries of Northrim Bank (the “Bank”). Significant intercompany balances have been eliminated in consolidation. As of December 31, 2024, the Company hadone wholly-owned business trust subsidiary, Northrim Statutory Trust 2 (“Trust 2”), that was formed to issue trust preferred securities and related common securities of Trust 2. The Company has not consolidated the accounts of Trust 2 in its consolidated financial statements in accordance with U.S. GAAP. As a result, the junior subordinated debentures issued by the Company to Trust 2 are reflected on the Company’s consolidated balance sheet as junior subordinated debentures.

In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. The Company determined that it operates inthree primary operating segments: Community Banking, Home Mortgage Lending, and Specialty Finance. The Company has evaluated subsequent events and transactions for potential recognition or disclosure. Operating results for the interim period ended September 30, 2025 are not necessarily indicative of the results anticipated for the year ending December 31, 2025. These consolidated financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2024.

The Company’s significant accounting policies are discussed in Note 1 to the audited consolidated financial statements included in the Company's Annual Report on Form 10-K for the year ended December 31, 2024. There have been no significant changes in our application of these accounting policies in 2025.

Common Stock Split

On September 18, the Company effected afour-for-one forward stock split of its common stock, a proportionate increase the number of authorized shares of the common stock from 10,000,000 to 40,000,000 and proportionate decrease in the par value of the common stock from $1.00 per share to $0.25 per share. All share, equity award and per share amounts presented throughout this Quarterly Report of Form 10-Q have been retrospectively adjusted to reflect the common stock split.

Reclassification of Prior Period Presentation

Certain prior year amounts have been reclassified for consistency with the current period presentation. These reclassifications had no effect on the reported results of operations or total shareholders' equity.

Recent Accounting Pronouncements

Accounting pronouncements to be implemented in future periods

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740) - Improvements to Income Tax Disclosures (“ASU 2023-09”). The amendments in ASU 2023-09 improve transparency of income tax disclosures related to rate reconciliation and income taxes paid disclosures by requiring consistent categories and greater disaggregation of information in rate reconciliation, and by requiring disclosure of income taxes paid disaggregated by jurisdiction. The amendments in ASU 2023-09 allow investors to better assess, in their capital allocation decisions, how an entity's worldwide operations and related tax risks and tax planning and operations opportunities affect its income tax rate and prospects for future cash flow. ASU 2023-09 is effective for the Company for fiscal years beginning after December 15, 2024 and may be applied on a prospective or retrospective basis. The Company intends to adopt ASU 2023-09 prospectively and we expect the adoption to expand our disclosures around income taxes.

  1. Business Combinations

On October 31, 2024, the Company completed the acquisition of 100% of the equity interest in Sallyport Commercial Finance, LLC (“SCF” or “Sallyport”) in a cash transaction that is valued at approximately $53.9 million. The primary reason for the acquisition was to expand the Company's presence in the specialty finance industry. SCF provides factoring, asset based lending, and alternative working capital solutions to small and medium sized enterprises in the United States, and, to a lesser extent, in Canada and the United Kingdom through its subsidiaries. SCF will operate as a wholly-owned subsidiary of the Bank, and is expected to complement the products currently offered by Northrim Funding Services, a factoring division of the Bank.

The consideration transferred or transferable to the former owners of SCF and the assets acquired and liabilities assumed have been accounted for under the acquisition method of accounting and were recorded at their estimated fair values as of the October 31, 2024 acquisition date. The Company paid $47.9 million in cash on October 31, 2024 when the acquisition was completed. The Company had pre-existing loans to SCF which totaled $12.0 million. The fair value of these loans approximated their carrying value, and as a result of the acquisition, the loans were effectively settled at their carrying value, resulting in no gain or loss. The fair value of the loans were considered as part of the total purchase consideration in the transaction. Estimated fair values recorded in the transaction are subject to change for up to one year after the closing date of the acquisition. The application of the acquisition method of accounting resulted in the initial recognition of goodwill in the amount of $35.0 million. No other intangibles were identified. In February 2025, in accordance with the terms of the purchase agreement, the Company determined the final value of consideration transferred to the former owners of SCF. The final value of consideration transferred decreased $144,000 to $47.7 million from $47.9 million, which decreased goodwill to $34.9 million.

The former owners of SCF (the “sellers”) will receive additional cash proceeds (the “earn-out payments”) of up to $6.0 million. The earn-out payments of $2.0 million per year are payable on each of the first three anniversaries of the closing date. The purchase agreement provides for the these earn-out payments to be paid to the sellers in future periods, provided that certain principal employees of SCF, including certain of the sellers, have not been terminated for cause or terminated their employment for good reason. The earn-out payments have not been included in acquisition consideration and are being expensed as compensation expense during the periods in which they are being earned based on management's determination that payment of these amounts is probable.

A summary of the net assets acquired and the estimated fair value adjustments are presented below:

(In Thousands)October 31, 2024
Cost basis net assets$29,638
Cash payment made(47,855)
Pre-existing debt effectively settled(12,000)
Fair value adjustments:
Net loans(1,260)
Net purchased receivables(3,524)
Goodwill($35,001)

The $35.0 million of goodwill recorded in connection with the acquisition of SCF represents the excess purchase price over the estimated fair value of the net assets acquired, and resulted from the expected decrease in funding costs and, to a lesser extent, expected operational efficiencies. All of the goodwill is expected to be deductible for tax purposes.

A summary of the assets acquired and liabilities assumed at their estimated fair values are presented below:

(In Thousands)October 31, 2024
Assets Acquired:
Cash and equivalents$7,197
Loans, net9,158
Purchased receivables, net48,034
Premises and equipment54
Right-of-use assets44
Other assets1,642
Total assets acquired$66,129
Liabilities Assumed:
Borrowings$40,207
Lease liability47
Other liabilities1,021
Total liabilities assumed$41,275

The fair value of assets acquired and liabilities assumed approximates book value as of the acquisition date as all loans and borrowings have variable interest rates. Purchased receivables have an average life of less than 45 days. Some of the assets acquired exhibited evidence of credit deterioration at the acquisition date. These assets were designated as purchased credit deteriorated (“PCD”) assets in accordance with U.S. GAAP. The following table presents PCD loan and purchased receivable activity at the date of acquisition:

(In Thousands)LoansPurchased Receivables
Unpaid principal balance$10,418$51,558
ACL at acquisition(1,260)(3,524)
Total$9,158$48,034

Based on an evaluation in accordance with Rule 3-05 and Rule 11-01(b) of Regulations S-X, the acquisition of SCF does not meet the significance thresholds requiring separate financial statement disclosure.

The operations of SCF are included in our operating results from October 31, 2024, and added revenue of $2.6 million, non-interest expense of $1.5 million, and net income of $943,000, before taxes, for the year ended December 31, 2024. SCF’s results of operations prior to the acquisition are not included in our operating results. Additionally, deal-related costs of $1.1 million for the year ended December 31, 2024 have been incurred and expensed in connection with the acquisition of Sallyport and recognized within professional and outside services expense on the Consolidated Statements of Income.

The following tables present unaudited pro forma results of operations for the three and nine-month periods ended September 30, 2024 as if the acquisition of SCF had occurred on January 1, 2024. The proforma results have been prepared for comparative purposes only and are not necessarily indicative of the results that would have been obtained had the acquisition actually occurred on January 1, 2024, primarily due to the Company's lower cost of funding as compared to SCF.

(In Thousands, except per share data)Three Months Ended September 30, 2024
(Unaudited)
Company · SCF1 · Pro Forma Adjustments3 · Pro Forma Combined
Net interest and other income$40,429$4,748$45,177
Net income8,8251,491(424)9,892
Earnings Per Share, Basic$0.40$0.45
Earnings Per Share, Diluted$0.39$0.44
Weighted Average Shares Outstanding, Basic22,007,77222,007,772
Weighted Average Shares Outstanding, Diluted22,332,22022,332,220
(In Thousands, except per share data)Nine Months Ended September 30, 2024
(Unaudited)
Company · SCF2 · Pro Forma Adjustments3 · Pro Forma Combined
Net interest and other income$111,350$14,741$126,091
Net income26,0443,624(1,030)28,638
Earnings Per Share, Basic$1.18$1.30
Earnings Per Share, Diluted$1.17$1.28
Weighted Average Shares Outstanding, Basic22,002,81222,002,812
Weighted Average Shares Outstanding, Diluted22,296,54022,296,540

1 SCF represents unaudited results from July 1 to September 30 for 2024.

2 SCF represents unaudited results from January 1 to September 30 for 2024.

3 Proforma adjustments include a provision for income taxes using the Company's statutory rate.

  1. Investment Securities

Marketable Equity Securities

The Company held marketable equity securities with fair values of $8.3 million at September 30, 2025 and $8.7 million at December 31, 2024, respectively. The realized and unrealized gains (losses) recognized on marketable equity securities in other operating income in the Company's Consolidated Statements of Income were as follows:

Three Months Ended September 30,Nine Months Ended September 30,
(In Thousands)2025202420252024
Unrealized gain (loss) on marketable equity securities$80$576$108$830
Total$80$576$108$830

Debt securities

Debt securities have been classified in the financial statements as available for sale or held to maturity. The following table summarizes the amortized cost, estimated fair value, and the Allowance for Credit Losses (“ACL”) of debt securities and the corresponding amounts of gross unrealized gains and losses of available-for-sale securities recognized in accumulated other comprehensive income (loss) and gross unrecognized gains and losses of held to maturity securities at the periods indicated:

(In Thousands) · Amortized Cost · Gross Unrealized Gains · Gross Unrealized Losses · Allowance for Credit Losses · Fair Value
Securities available for sale
U.S. Treasury and government sponsored entities$388,946$1,558($3,998)$—$386,506
U.S. Agency mortgage-backed securities4,887——4,887
Corporate bonds5,005—(89)—4,916
Collateralized loan obligations22,82544——22,869
Total securities available for sale$421,663$1,602($4,087)$—$419,178
(In Thousands)Amortized CostGross Unrealized GainsGross Unrealized LossesFair Value
Securities held to maturity
Corporate bonds$36,750$594($861)$36,483
Allowance for credit losses————
Total securities held to maturity, net of ACL$36,750$594($861)$36,483
(In Thousands)Amortized CostGross Unrealized GainsGross Unrealized LossesAllowance for Credit LossesFair Value
Securities available for sale
U.S. Treasury and government sponsored entities$444,370$294($11,733)$—$432,931
Corporate bonds9,0099(223)—8,795
Collateralized loan obligations36,82766(2)—36,891
Total securities available for sale$490,206$369($11,958)$—$478,617
(In Thousands)Amortized CostGross Unrealized GainsGross Unrealized LossesFair Value
Securities held to maturity
Corporate bonds$36,750$175($1,175)$35,750
Allowance for credit losses————
Total securities held to maturity, net of ACL$36,750$175($1,175)$35,750

Gross unrealized losses on available for sale securities and the fair value of the related securities, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, at September 30, 2025 and December 31, 2024 were as follows:

Less Than 12 MonthsMore Than 12 MonthsTotal
(In Thousands)Fair ValueUnrealized LossesFair ValueUnrealized LossesFair ValueUnrealized Losses
Securities available for sale
U.S. Treasury and government sponsored entities$19,972($28)$265,551($3,970)$285,523($3,998)
Corporate bonds——4,916(89)4,916(89)
Collateralized loan obligations——————
Total$19,972($28)$270,467($4,059)$290,439($4,087)
Securities Held to Maturity
Corporate bonds$—$—$10,889($861)$10,889($861)
Total$—$—$10,889($861)$10,889($861)
Securities available for sale
U.S. Treasury and government sponsored entities$44,262($422)$358,446($11,311)$402,708($11,733)
Corporate bonds——4,786(223)4,786(223)
Collateralized loan obligations——4,993(2)4,993(2)
Total$44,262($422)$368,225($11,536)$412,487($11,958)
Securities Held to Maturity
Corporate bonds$—$—$20,575($1,175)$20,575($1,175)
Total$—$—$20,575($1,175)$20,575($1,175)

Management evaluates available for sale debt securities and securities held to maturity in unrealized loss positions to determine whether the impairment is due to credit-related factors or noncredit-related factors. Consideration is given to the extent to which the fair value is less than cost, the financial condition and near-term prospects of the issuer, and the intent and ability of the Company to retain its investment in the security for a period of time sufficient to allow for any anticipated recovery in fair value.

At September 30, 2025, the Company hadtwo available for sale securities in an unrealized loss position without an ACL that have been in a loss position for less than twelve months. There were 30 available for sale securities without an ACL with unrealized losses at September 30, 2025 that have been in a loss position for more than twelve months. At September 30, 2025, the Company hadtwo held to maturity securities in an unrealized loss position without an ACL that have been in a loss position for more than twelve months. Management does not have the intent to sell any of these securities and believes that it is more likely than not that the Company will not have to sell any such securities before a recovery of cost. The fair value is expected to recover as the securities approach their maturity date or repricing date or if market yields for such investments decline. Accordingly, as of September 30, 2025, management believes that the unrealized losses detailed in the previous table are due to noncredit-related factors, primarily changes in interest rates and other market conditions, and therefore no losses have been recognized in the Company's Consolidated Statements of Income.

At September 30, 2025 and December 31, 2024, carrying amounts of $211.5 million and $177.4 million in securities were pledged for deposits and borrowings, respectively.

The amortized cost and estimated fair values of available for sale and held to maturity debt securities at September 30, 2025, are distributed by contractual maturity as shown below. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

(In Thousands)Amortized CostFair Value
U.S. Treasury and government sponsored entities
Within 1 year$184,617$182,120
1-5 years194,710194,515
5-10 years9,6199,871
Total$388,946$386,506
U.S. Agency mortgage-backed securities
Over 10 years$4,887$4,887
Total$4,887$4,887
Corporate bonds
Within 1 year$10,000$10,015
1-5 years5,0054,916
5-10 years26,75026,468
Total$41,755$41,399
Collateralized loan obligations
1-5 years$—$—
5-10 years$17,825$17,869
Over 10 years5,0005,000
Total$22,825$22,869

There wereno proceeds from sales of investment securities for the three and nine-month periods ending September 30, 2025 and 2024.

A summary of interest income for the three and nine-month periods ending September 30, 2025 and 2024, on available for sale investment securities are as follows:

Three Months Ended September 30,Nine Months Ended September 30,
(In Thousands)2025202420252024
U.S. Treasury and government sponsored entities$2,224$2,443$6,963$7,511
U.S. Agency mortgage-backed securities61—114—
Other4389651,6243,168
Total taxable interest income$2,723$3,408$8,701$10,679
Municipal securities$—$—$—$3
Total tax-exempt interest income$—$—$—$3
Total$2,723$3,408$8,701$10,682
  1. Loans and Allowance for Credit Losses

Loans Held for Sale

Loans held for sale are comprised entirely of 1-4 family residential mortgage loans as of September 30, 2025 and December 31, 2024. The Company designates loans held for sale as either carried at fair value or the lower of cost or fair value at loan level at origination.

Loans Held for Investment

The following table presents amortized cost and unpaid principal balance of loans, categorized by the segments used in the Company's Current Expected Credit Losses (“CECL”) methodology to assess credit risk, for the periods indicated:

September 30, 2025December 31, 2024
(In Thousands)Amortized CostUnpaid PrincipalDifferenceAmortized CostUnpaid PrincipalDifference
Commercial & industrial loans$474,849$477,205($2,356)$437,922$440,163($2,241)
Commercial real estate:
Owner occupied properties437,995439,971(1,976)418,092420,060(1,968)
Non-owner occupied and multifamily properties713,315717,576(4,261)615,662619,431(3,769)
Residential real estate:
1-4 family residential properties secured by first liens216,598216,690(92)270,966270,535431
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens66,27965,69858149,16048,857303
1-4 family residential construction loans37,23837,428(190)39,51639,789(273)
Other construction, land development and raw land loans183,081184,447(1,366)212,561214,068(1,507)
Obligations of states and political subdivisions in the US32,34132,340129,47129,4683
Agricultural production, including commercial fishing47,12547,325(200)45,84046,069(229)
Consumer loans8,3358,237987,6387,56276
Other loans1,8141,866(52)2,4352,448(13)
Total2,218,9702,228,783(9,813)2,129,2632,138,450(9,187)
Allowance for credit losses(23,357)(22,020)
Net loans$2,195,613$2,228,783($9,813)$2,107,243$2,138,450($9,187)

The difference between the amortized cost and unpaid principal balance is net deferred origination fees totaling $9.8 million at September 30, 2025 and $9.2 million at December 31, 2024.

Accrued interest on loans, which is excluded from the amortized cost of loans held for investment, totaled $9.8 million and $8.4 million at September 30, 2025 and December 31, 2024, respectively, and is included in other assets in the Consolidated Balance Sheets.

Allowance for Credit Losses

The table below presents activity in the ACL related to loans held for investment for the periods indicated.

Three Months Ended September 30,Beginning BalanceCredit Loss Expense (Benefit)Charge-offsRecoveriesEnding Balance
(In Thousands)
Commercial & industrial loans$7,508$1,199($1,300)$105$7,512
Commercial real estate:
Owner occupied properties2,27192—302,393
Non-owner occupied and multifamily properties4,183179——4,362
Residential real estate:
1-4 family residential properties secured by first liens4,693271——4,964
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens92876—51,009
1-4 family residential construction loans27012——282
Other construction, land development and raw land loans2,308113——2,421
Obligations of states and political subdivisions in the US135(3)——132
Agricultural production, including commercial fishing197(9)—1189
Consumer loans8238(34)187
Other loans10(4)——6
Total$22,585$1,964($1,334)$142$23,357
Commercial & industrial loans$4,047$153$—$104$4,304
Commercial real estate:
Owner occupied properties2,963(42)——2,921
Non-owner occupied and multifamily properties3,499273——3,772
Residential real estate:
1-4 family residential properties secured by first liens3,489571——4,060
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens66562—6733
1-4 family residential construction loans18062——242
Other construction, land development and raw land loans2,526639——3,165
Obligations of states and political subdivisions in the US100———100
Agricultural production, including commercial fishing157(3)—1155
Consumer loans6125(15)—71
Other loans7(2)——5
Total$17,694$1,738($15)$111$19,528
Nine Months Ended September 30,Beginning BalanceCredit Loss Expense (Benefit)Charge-offsRecoveriesEnding Balance
(In Thousands)
Commercial & industrial loans$5,800$3,017($1,489)$184$7,512
Commercial real estate:
Owner occupied properties2,944(581)—302,393
Non-owner occupied and multifamily properties3,967395——4,362
Residential real estate:
1-4 family residential properties secured by first liens4,364600——4,964
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens775215—191,009
1-4 family residential construction loans23052——282
Other construction, land development and raw land loans3,589(1,168)——2,421
Obligations of states and political subdivisions in the US10626——132
Agricultural production, including commercial fishing16916—4189
Consumer loans7162(50)487
Other loans51——6
Total$22,020$2,635($1,539)$241$23,357
Commercial & industrial loans$3,438$684$—$182$4,304
Commercial real estate:
Owner occupied properties2,86754——2,921
Non-owner occupied and multifamily properties3,294478——3,772
Residential real estate:
1-4 family residential properties secured by first liens3,470590——4,060
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens551166—16733
1-4 family residential construction loans19151——242
Other construction, land development and raw land loans3,12738——3,165
Obligations of states and political subdivisions in the US8020——100
Agricultural production, including commercial fishing1687(25)5155
Consumer loans814(15)171
Other loans32——5
Total$17,270$2,094($40)$204$19,528

The following table shows gross charge-offs by year of loan origination for the periods indicated:

Nine Months Ended September 30,
(In Thousands)20252024202320222021PriorTotal
Commercial & industrial loans$—$152$—$—$1,337$—$1,489
Consumer loans10—6——3450
Total$10$152$6$—$1,337$34$1,539

Credit Quality Information

As part of the on-going monitoring of the credit quality of the Company’s loan portfolio, management utilizes a loan risk grading system called the Asset Quality Rating (“AQR”) system to assign a risk classification to each of its loans. The risk classification is a dual rating system that contemplates both probability of default and risk of loss given default. Loans are graded on a scale of 1 to 10 and, loans graded 1 – 6 are considered “pass” grade loans. Loans graded 7 or higher are considered “criticized” loans. A description of the general characteristics of the AQR risk classifications are as follows:

Pass grade loans – 1 through 6: The borrower demonstrates sufficient cash flow to fund debt service, including acceptable profit margins, cash flows, liquidity and other balance sheet ratios. Historic and projected performance indicates that the borrower is able to meet obligations under most economic circumstances. The borrower has competent management with an acceptable track record. The category does not include loans with undue or unwarranted credit risks that constitute identifiable weaknesses.

Criticized loans:

Special Mention – 7: A “special mention” credit has weaknesses that deserve management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset at some future date.

Substandard – 8: A “substandard” credit is inadequately protected by the current worth and paying capacity of the obligor or by the collateral pledged, if any. Assets so classified must have a well-defined weakness, or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.

Doubtful – 9: An asset classified “doubtful” has all the weaknesses inherent in one that is classified "substandard-8" with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently known facts, conditions, and values, highly questionable and improbable. The loan has substandard characteristics, and available information suggests that it is unlikely that the loan will be repaid in its entirety.

Loss – 10: An asset classified “loss” is considered uncollectible and of such little value that its continuance on the books is not warranted. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather that it is not practical or desirable to defer writing off this basically worthless asset, even though partial recovery may be affected in the future.

The following tables present the Company's portfolio of risk-rated loans by grade and by year of origination. Management considers the guidance in ASC 310-20 when determining whether a modification, extension, or renewal of loan constitutes a current period origination. Generally, current period renewals of credit are re-underwritten at the point of renewal and considered current period originations for purposes of the table below.

September 30, 202520252024202320222021PriorTotal
(In Thousands)
Commercial & industrial loans
Pass$78,803$92,276$61,482$102,490$26,749$65,082$426,882
Criticized3,3423,7747,43416,71810,0906,60947,967
Total commercial & industrial loans$82,145$96,050$68,916$119,208$36,839$71,691$474,849
Commercial real estate:
Owner occupied properties
Pass$28,761$76,787$26,643$68,454$58,411$157,679$416,735
Criticized6,002——3,714—11,54421,260
Total commercial real estate owner occupied properties$34,763$76,787$26,643$72,168$58,411$169,223$437,995
Non-owner occupied and multifamily properties
Pass$86,594$119,808$67,965$139,372$68,335$220,286$702,360
Criticized———1,148—9,80710,955
Total commercial real estate non-owner occupied and multifamily properties$86,594$119,808$67,965$140,520$68,335$230,093$713,315
Residential real estate:
1-4 family residential properties secured by first liens
Pass$34,925$56,016$78,120$33,950$2,596$9,983$215,590
Criticized——518313—1771,008
Total residential real estate 1-4 family residential properties secured by first liens$34,925$56,016$78,638$34,263$2,596$10,160$216,598
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens
Pass$19,204$20,059$10,878$5,726$2,947$7,004$65,818
Criticized——372——89461
Total residential real estate 1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens$19,204$20,059$11,250$5,726$2,947$7,093$66,279
1-4 family residential construction loans
Pass$19,745$7,232$—$—$—$10,261$37,238
Criticized———————
Total residential real estate 1-4 family residential construction loans$19,745$7,232$—$—$—$10,261$37,238
Other construction, land development and raw land loans
Pass$40,608$55,620$53,712$14,549$9,273$7,542$181,304
Criticized———282271,4681,777
Total other construction, land development and raw land loans$40,608$55,620$53,712$14,831$9,300$9,010$183,081
Obligations of states and political subdivisions in the US
Pass$—$4,389$—$27,952$—$—$32,341
Criticized———————
Total obligations of states and political subdivisions in the US$—$4,389$—$27,952$—$—$32,341
Agricultural production, including commercial fishing
Pass$1,601$7,995$8,189$9,817$15,455$3,931$46,988
Criticized————137—137
Total agricultural production, including commercial fishing$1,601$7,995$8,189$9,817$15,592$3,931$47,125
Consumer loans
Pass$2,970$1,985$1,791$542$37$997$8,322
Criticized—10—3——13
Total consumer loans$2,970$1,995$1,791$545$37$997$8,335
Other loans
Pass$—$—$235$79$277$1,223$1,814
Criticized———————
Total other loans$—$—$235$79$277$1,223$1,814
Total loans
Pass$313,211$442,167$309,015$402,931$184,080$483,988$2,135,392
Criticized9,3443,7848,32422,17810,25429,69483,578
Total loans$322,555$445,951$317,339$425,109$194,334$513,682$2,218,970
Total pass loans$313,211$442,167$309,015$402,931$184,080$483,988$2,135,392
Government guarantees(12,013)(34,650)(19,438)(4,818)(11,325)(14,465)(96,709)
Total pass loans, net of government guarantees$301,198$407,517$289,577$398,113$172,755$469,523$2,038,683
Total criticized loans$9,344$3,784$8,324$22,178$10,254$29,694$83,578
Government guarantees——(1,686)(16,939)(8,923)(12,555)(40,103)
Total criticized loans, net government guarantees$9,344$3,784$6,638$5,239$1,331$17,139$43,475
December 31, 202420242023202220212020PriorTotal
(In Thousands)
Commercial & industrial loans
Pass$112,361$70,871$120,377$37,628$10,581$40,288$392,106
Criticized2013,38616,88814,9735,7594,60945,816
Total commercial & industrial loans$112,562$74,257$137,265$52,601$16,340$44,897$437,922
Commercial real estate:
Owner occupied properties
Pass$68,074$48,655$74,611$64,234$74,662$74,987$405,223
Criticized——492—34812,02912,869
Total commercial real estate owner occupied properties$68,074$48,655$75,103$64,234$75,010$87,016$418,092
Non-owner occupied and multifamily properties
Pass$114,879$70,806$104,924$73,008$65,592$175,349$604,558
Criticized——1,16630—9,90811,104
Total commercial real estate non-owner occupied and multifamily properties$114,879$70,806$106,090$73,038$65,592$185,257$615,662
Residential real estate:
1-4 family residential properties secured by first liens
Pass$103,919$108,642$43,562$3,279$4,228$6,978$270,608
Criticized—205———153358
Total residential real estate 1-4 family residential properties secured by first liens$103,919$108,847$43,562$3,279$4,228$7,131$270,966
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens
Pass$18,946$13,553$5,116$2,695$2,097$6,083$48,490
Criticized—372———298670
Total residential real estate 1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens$18,946$13,925$5,116$2,695$2,097$6,381$49,160
1-4 family residential construction loans
Pass$25,458$4,118$2,353$—$—$7,587$39,516
Criticized———————
Total residential real estate 1-4 family residential construction loans$25,458$4,118$2,353$—$—$7,587$39,516
Other construction, land development and raw land loans
Pass$63,430$60,693$51,809$25,836$1,236$7,942$210,946
Criticized—————1,6151,615
Total other construction, land development and raw land loans$63,430$60,693$51,809$25,836$1,236$9,557$212,561
Obligations of states and political subdivisions in the US
Pass$—$—$29,471$—$—$—$29,471
Criticized———————
Total obligations of states and political subdivisions in the US$—$—$29,471$—$—$—$29,471
Agricultural production, including commercial fishing
Pass$8,097$8,776$8,380$15,847$3,109$1,631$45,840
Criticized———————
Total agricultural production, including commercial fishing$8,097$8,776$8,380$15,847$3,109$1,631$45,840
Consumer loans
Pass$3,346$2,377$717$75$252$820$7,587
Criticized—455——151
Total consumer loans$3,346$2,422$722$75$252$821$7,638
Other loans
Pass$—$345$122$285$1,683$—$2,435
Criticized———————
Total other loans$—$345$122$285$1,683$—$2,435
Total loans
Pass$518,510$388,836$441,442$222,887$163,440$321,665$2,056,780
Criticized2014,00818,55115,0036,10728,61372,483
Total loans$518,711$392,844$459,993$237,890$169,547$350,278$2,129,263
Total pass loans$518,510$388,836$441,442$222,887$163,440$321,665$2,056,780
Government guarantees(35,244)(12,421)(7,727)(13,785)(1,591)(17,276)(88,044)
Total pass loans, net of government guarantees$483,266$376,415$433,715$209,102$161,849$304,389$1,968,736
Total criticized loans$201$4,008$18,551$15,003$6,107$28,613$72,483
Government guarantees—(1,640)(14,816)(13,476)(5,183)(7,963)(43,078)
Total criticized loans, net government guarantees$201$2,368$3,735$1,527$924$20,650$29,405

Past Due Loans: The following tables present an aging of contractually past due loans as of the periods presented:

(In Thousands)30-59 DaysPast Due60-89 DaysPast DueGreater Than90 Days Past DueTotal PastDueCurrentTotalGreater Than 90 Days Past Due Still Accruing
Commercial & industrial loans$—$—$1,661$1,661$473,188$474,849$1,375
Commercial real estate:
Owner occupied properties————437,995437,995—
Non-owner occupied and multifamily properties————713,315713,315—
Residential real estate:
1-4 family residential properties secured by first liens—475197672215,926216,598313
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens1036937254465,73566,279—
1-4 family residential construction loans————37,23837,238—
Other construction, land development and raw land loans——1,4131,413181,668183,081—
Obligations of states and political subdivisions in the US————32,34132,341—
Agricultural production, including commercial fishing————47,12547,125—
Consumer loans——10108,3258,335—
Other loans————1,8141,814—
Total$103$544$3,653$4,300$2,214,670$2,218,970$1,688
Commercial & industrial loans$718$—$1,558$2,276$435,646$437,922$—
Commercial real estate:
Owner occupied properties—492224716417,376418,092—
Non-owner occupied and multifamily properties————615,662615,662—
Residential real estate:
1-4 family residential properties secured by first liens7123232051,240269,726270,966—
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens——46646648,69449,16017
1-4 family residential construction loans——949439,42239,516—
Other construction, land development and raw land loans——1,4321,432211,129212,561—
Obligations of states and political subdivisions in the US————29,47129,471—
Agricultural production, including commercial fishing————45,84045,840—
Consumer loans————7,6387,638—
Other loans————2,4352,435—
Total$1,430$815$3,979$6,224$2,123,039$2,129,263$17

Nonaccrual loans: Nonaccrual loans net of government guarantees totaled $9.6 million and $7.5 million at September 30, 2025 and December 31, 2024, respectively. The following table presents loans on nonaccrual status and loans on nonaccrual status for the periods presented for which there was no related ACL. All loans with no ACL are individually evaluated for credit losses in the Company's CECL methodology.

September 30, 2025December 31, 2024
(In Thousands)NonaccrualNonaccrual With No ACLNonaccrualNonaccrual With No ACL
Commercial & industrial loans$7,716$7,116$4,983$4,760
Commercial real estate:
Owner occupied properties——224224
Residential real estate:
1-4 family residential properties secured by first liens197—233—
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens417372550466
1-4 family residential construction loans——9494
Other construction, land development and raw land loans1,4131,4131,4321,432
Consumer loans10———
Total nonaccrual loans9,7538,9017,5166,976
Government guarantees on nonaccrual loans(189)(69)——
Net nonaccrual loans$9,564$8,832$7,516$6,976

There wasno interest on nonaccrual loans reversed through interest income during the three ornine-month periods ending September 30, 2025 or September 30, 2024.

There was no interest earned on nonaccrual loans with a principal balance during thenine-month periods ending September 30, 2025 and September 30, 2024. However, the Company recognized interest income of $143,000 and $11,000 in the three-month periods ending September 30, 2025 and 2024, respectively, and $230,000 and $246,000 in thenine-month periods ending September 30, 2025 and 2024, respectively, related to interest collected on nonaccrual loans whose principal had been paid down to zero.

Loan Modifications: The Company modifies loans to borrowers experiencing financial difficulty as a normal part of our business. These modifications include providing term extensions/modifications, payment modifications, interest rate modifications, or, on rare occasions, principal forgiveness. When principal forgiveness is provided, the amount of forgiveness is charged-off against the ACL. The Company may provide multiple types of concessions on any one loan.

The following table shows the amortized cost basis of the loans that were both experiencing financial difficulty and modified during the periods indicated, by class and type of modification. The percentage of the amortized cost basis of loans that were modified to borrowers experiencing financial difficulty as compared to the amortized cost basis of each class of financing receivable is also presented below:

Three Months Ended September 30, 2025
Payment ModificationTerm and payment modificationsTotal ModificationsPercentage of Class of Financing Receivable
(In Thousands)
Commercial real estate:
Owner occupied properties$—$—$——%
Total$—$—$——%
Three Months Ended September 30, 2024
Payment ModificationTerm and payment modificationsTotal ModificationsPercentage of Class of Financing Receivable
(In Thousands)
Commercial & industrial loans$—$195$1950.05%
Residential real estate:
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens372—3720.82%
Total$372$195$5670.03%
Nine Months Ended September 30, 2025
Term ModificationTerm and payment modificationsTotal ModificationsPercentage of Class of Financing Receivable
(In Thousands)
Commercial real estate:
Owner occupied properties$—$3,252$3,2520.74%
Total$—$3,252$3,2520.15%
Nine Months Ended September 30, 2024
Term ModificationPayment ModificationTerm and payment modificationsTotal ModificationsPercentage of Class of Financing Receivable
(In Thousands)
Commercial & industrial loans$4,033$—$448$4,4811.08%
Residential real estate:
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens—372—3720.82%
Total$4,033$372$448$4,8530.24%

The Company hasno outstanding unfunded commitments to the borrowers included in the previous table.

The following table presents the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty as of the dates indicated:

Three Months Ended September 30, 2025
Principal ForgivenessWeighted-Average Interest Rate ReductionWeighted-Average Term Extension (months)
(In Thousands)
Commercial real estate:
Owner occupied properties$——%0
Three Months Ended September 30, 2024
Principal ForgivenessWeighted-Average Interest Rate ReductionWeighted-Average Term Extension (months)
(In Thousands)
Commercial & industrial loans$——%73
Nine Months Ended September 30, 2025
Principal ForgivenessWeighted-Average Interest Rate ReductionWeighted-Average Term Extension (months)
(In Thousands)
Commercial real estate:
Owner occupied properties$——%33
Nine Months Ended September 30, 2024
Principal ForgivenessWeighted-Average Interest Rate ReductionWeighted-Average Term Extension (months)
(In Thousands)
Commercial & industrial loans$—8%10

The following table presents the amortized cost basis of loans to borrowers experiencing financial difficulty as of the dates indicated. These are loans that have been modified within twelve months of the dates indicated:

(In Thousands)September 30, 2025December 31, 2024
Commercial & industrial loans$150$5,075
Commercial real estate:
Owner occupied properties3,230224
Residential real estate:
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens372466
1-4 family residential construction loans—94
Other construction, land development and raw land loans1,4131,432
Total$5,165$7,291

The following table presents the amortized cost basis of loans that had a payment default during the periods indicated and were modified in the twelve months before default to borrowers experiencing financial difficulty:

Three Months Ended September 30, 2025Nine Months Ended September 30, 2025
Term and payment modificationTerm and payment modification
(In Thousands)
Commercial real estate:
Owner occupied properties$3,230$3,230
Total$3,230$3,230
Three Months Ended September 30, 2024Nine Months Ended September 30, 2024
Term modificationTerm modification
(In Thousands)
Residential real estate:
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens$—$100
1-4 family residential construction loans—99
Other construction, land development and raw land loans—778
Total$—$977

The Company monitors the performance of loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table presents the payment performance of loans that have been modified in the last twelve months as of the date indicated:

September 30, 2025
Greater Than 89 Days Past DueTotal Past DueCurrentTotal
(In Thousands)
Commercial & industrial loans$—$—$150$150
Commercial real estate:
Owner occupied properties——3,2303,230
Residential real estate:
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens372372—372
Other construction, land development and raw land loans1,4131,413—1,413
Total$1,785$1,785$3,380$5,165
September 30, 2024
60-89 Days Past DueGreater Than 89 Days Past DueTotal Past DueCurrentTotal
(In Thousands)
Commercial & industrial loans$—$—$—$4,482$4,482
Commercial real estate:
Owner occupied properties—231231—231
Residential real estate:
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens100—100372472
1-4 family residential construction loans—9999—99
Other construction, land development and raw land loans3451,1281,473—1,473
Total$445$1,458$1,903$4,854$6,757

Upon the Company's determination that a modified loan (or a portion of a loan) has subsequently been deemed uncollectible, the loan (or a portion of the loan) is written off. Therefore, the amortized cost basis of the loan is reduced by the uncollectible amount and the ACL is adjusted by the same amount.

  1. Purchased Receivables

Purchased receivables are carried at their principal amount outstanding, net of an ACL, and have a maturity of less thanone year. Income on purchased receivables is accrued and recognized on the principal amount outstanding using an effective interest method except when management believes doubt exists as to the collectability of the income or principal. There weresix nonperforming purchased receivables with a balance of $2.3 million as of September 30, 2025 and there were four nonperforming purchased receivable with a balance of $3.8 million as of December 31, 2024 for which management was not accruing income.

The following table summarizes the components of net purchased receivables for the dates indicated:

(In Thousands)September 30, 2025December 31, 2024
Purchased receivables$109,977$77,727
Allowance for credit losses - purchased receivables(1,924)(3,649)
Total$108,053$74,078

The following table sets forth information regarding changes in the ACL on purchased receivables for the periods indicated:

Three Months Ended September 30,Nine Months Ended September 30,
(In Thousands)2025202420252024
Balance at beginning of period$3,432$—$3,649$—
Adjustment related to PCD collections payable to sellers1(1,513)—(1,513)—
Charge-offs——(281)—
Recoveries20—20—
Charge-offs net of recoveries20—(261)—
(Benefit) / provision for purchased receivables(15)—49—
Balance at end of period$1,924$—$1,924$—

1 Represents a reduction in the allowance for credit losses on a purchased credit deteriorated purchased receivable acquired in 2024 in connection with the Sallyport acquisition. Collections received during the period presented above are contractually payable to the sellers under the purchase agreement if collected within one year of the acquisition of SCF. Accordingly, the decrease in the allowance was offset by the recognition of a liability to the sellers, and no benefit was recognized in the provision for credit losses.

  1. Servicing Rights

Mortgage servicing rights

The following table details the activity in the Company's mortgage servicing rights (“MSR”) for the three and nine-month periods ended September 30, 2025 and 2024:

Three Months Ended September 30, 2025Nine Months Ended September 30,
(In Thousands)2025202420252024
Balance, beginning of period$27,506$21,077$26,439$19,564
Additions for new MSR capitalized1,5401,4614,2803,080
Changes in fair value:
Due to changes in model inputs of assumptions (1)(638)(566)(1,315)(38)
Other (2)(612)(402)(1,608)(1,036)
Balance, end of period$27,796$21,570$27,796$21,570

(1)Principally reflects changes in discount rates and prepayment speed assumptions, which are primarily affected by changes in interest rates.

(2)Represents changes due to collection/realization of expected cash flows over time.

The following table details information related to our serviced mortgage loan portfolio as of September 30, 2025 and December 31, 2024:

(In Thousands)September 30, 2025December 31, 2024
Balance of mortgage loans serviced for others$1,601,174$1,460,720
Weighted average rate of note4.69%4.46%
MSR as a percentage of serviced loans1.74%1.81%

The Company recognized servicing fees of $1.5 million and $1.1 million during the three-month periods ending September 30, 2025 and 2024, respectively, and $4.4 million and $3.2 million during thenine-month periods ending September 30, 2025 and 2024, respectively, which includes contractually specified servicing fees and ancillary fees as a component of other noninterest income in the Company's Consolidated Statements of Income.

The following table outlines the weighted average key assumptions used in measuring the fair value of MSRs and the sensitivity of the current fair value of MSRs to immediate adverse changes in those assumptions as of the dates indicated. See Note 9 for additional information on key assumptions for MSR fair value determinations.

(In Thousands)September 30, 2025December 31, 2024
Fair value of MSRs$27,796$26,439
Expected weighted-average life (in years)9.129.51
Key assumptions:
Constant prepayment rate19.60%9.09%
Impact on fair value from 10% adverse change($980)($935)
Impact on fair value from 25% adverse change($2,331)($2,222)
Discount rate10.97%10.99%
Impact on fair value from 100 basis point increase($1,070)($1,592)
Impact on fair value from 200 basis point increase($2,053)($2,544)
Cost to service assumptions ($ per loan)$81$81
Impact on fair value from 10% adverse change($235)($235)
Impact on fair value from 25% adverse change($589)($588)

1 Prepayment speeds are influenced by mortgage interest rates as well as our estimation of drivers of borrower behavior.

These sensitivities in the preceding table are hypothetical and caution should be exercised when relying on this data. Changes in value based on variations in assumptions generally cannot be extrapolated because the relationship of the change in the assumption to the change in the value may not be linear. Also, the effect of a variation in a particular assumption on the value of the MSR held is calculated independently without changing any other assumptions. In reality, changes in one factor may result in changes in others, which might magnify or counteract the sensitivities.

Commercial servicing rights

The commercial servicing rights asset (“CSR”) has a carrying value of $2.4 million at September 30, 2025 and $2.2 million at December 31, 2024, respectively, and is included in other assets and carried at fair value on the Company's Consolidated Balance Sheets. Total commercial loans serviced for others were $302.6 million and $279.7 million at September 30, 2025 and December 31, 2024, respectively. Key assumptions used in measuring the fair value of the CSR as of September 30, 2025 and December 31, 2024 include a constant prepayment rate of 11.38% and a discount rate of 12.00%.

  1. Leases

The Company's lease commitments consist primarily of agreements to lease land and office facilities that it occupies to operate several of its retail branch locations that are classified as operating leases and are recognized on the balance sheet as right-of-use (“ROU”) assets and lease liabilities. As of September 30, 2025, the Company has operating lease ROU assets of $6.5 million and operating lease liabilities of $6.6 million. As of December 31, 2024, the Company had operating lease ROU assets of $7.5 million and operating lease liabilities of $7.5 million. The Company did not have any agreements that are classified as finance leases as of September 30, 2025 or December 31, 2024.

The following table presents additional information about the Company's operating leases for the periods indicated:

Three Months Ended September 30, · Nine Months Ended September 30,
(In Thousands) · 2025 · 2024 · 2025 · 2024
Lease Cost
Operating lease cost(1)$795$743$2,264$2,225
Short term lease cost(1)422320674
Total lease cost$837$766$2,470$2,299
Other information
Operating leases - operating cash flows$2,052$2,076
Weighted average lease term - operating leases, in years12.4011.07
Weighted average discount rate - operating leases3.83%3.63%
(1)Expenses are classified within occupancy expense on the Consolidated Statements of Income.

The table below reconciles the remaining undiscounted cash flows for the next five years for each twelve-month period presented (unless otherwise indicated) and the total of the subsequent remaining years to the operating lease liabilities recorded on the balance sheet:

(In Thousands)Operating Leases
2025 (Three months)$675
20261,545
20271,059
2028731
2029553
Thereafter3,755
Total minimum lease payments$8,318
Less: amount of lease payment representing interest(1,759)
Present value of future minimum lease payments$6,559
  1. Derivatives

Derivatives swaps related to community banking activities

The Company enters into commercial loan interest rate swap agreements with commercial banking customers which are offset with a corresponding swap agreement with a third party financial institution (“counterparty”). The Company has agreements with its counterparties that contain provisions that provide that if the Company fails to maintain its status as a “well-capitalized” institution under applicable regulatory guidelines, then the counterparty could terminate the derivative positions and the Company would be required to settle its obligations under the agreements. These agreements also require that the Company and the counterparty collateralize any fair value shortfalls that exceed $250,000 with eligible collateral, which includes cash and securities backed with the full faith and credit of the federal government. Similarly, the Company could be required to settle its obligations under the agreement if specific regulatory events occur, such as if the Company were issued a prompt corrective action directive or a cease and desist order, or if certain regulatory ratios fall below specified levels. The Company pledged $592,000 as of September 30, 2025 and $579,000 as of December 31, 2024, in available for sale securities to collateralize fair value shortfalls on interest rate swap agreements.

The Company had interest rate swaps related to commercial loans with an aggregate notional amount of $319.8 million and $309.0 million at September 30, 2025 and December 31, 2024, respectively. At September 30, 2025, the notional amount of interest rate swaps is made up of 26 variable to fixed rate swaps to commercial loan customers totaling $159.9 million, and 26 fixed to variable rate swaps with a counterparty totaling $159.9 million. Changes in fair value from these 26 interest rate swaps offset each other in the three-month periods ending September 30, 2025. The Company recognized zero and $287,000 in fee income related to interest rate swaps in the three-month periods ending September 30, 2025 and 2024, respectively, and $129,000 and $361,000 in fee income related to interest rate swaps in the nine-month periods ending September 30, 2025 and 2024, respectively. Interest rate swap income is recorded in other operating income on the Consolidated Statements of Income. None of these interest rate swaps are designated as hedging instruments.

The Company has an interest rate swap to hedge the variability in cash flows arising out of its junior subordinated debentures, which is floating rate debt, by swapping the cash flows with an interest rate swap which receives floating and pays fixed. The Company has designated this interest rate swap as a hedging instrument. The interest rate swap effectively fixes the Company's interest payments on the $10.0 million of junior subordinated debentures held under Northrim Statutory Trust 2 at 3.72% through its maturity date. The floating rate that the dealer pays is equal to the three month CME SOFR plus tenor spread adjustment 0.26% plus 1.37%, which reprices quarterly on the payment date. This rate was 5.67% as of September 30, 2025. The Company pledged $130,000 in cash to collateralize initial margin and fair value exposure of our counterparty on this interest rate swap as of September 30, 2025 and December 31, 2024. Changes in the fair value of this interest rate swap are reported in other comprehensive income on the Consolidated Statements of Income. The unrealized gain, net of tax on this interest rate swap was $1.0 million as of September 30, 2025 and the unrealized gain, net of tax was $1.3 million as of December 31, 2024.

Derivatives related to home mortgage banking activities

The Company also uses derivatives to hedge the risk of changes in the fair values of interest rate lock commitments. The Company enters into commitments to originate residential mortgage loans at specific rates; the value of these commitments are detailed in the table below as “interest rate lock commitments”. The Company also hedges the interest rate risk associated with its residential mortgage loan commitments, which are referred to as "retail interest rate contracts" in the table below. Market risk with respect to commitments to originate loans arises from changes in the value of contractual positions due to changes in interest rates. Residential Mortgage, LLC (“RML”) had commitments to originate mortgage loans held for sale totaling $74.0 million and $32.3 million at September 30, 2025 and December 31, 2024, respectively. Changes in the value of RML's interest rate derivatives are recorded in mortgage banking income on the Consolidated Statements of Income. None of these derivatives are designated as hedging instruments.

The following table presents the fair value of derivatives not designated as hedging instruments at September 30, 2025 and December 31, 2024:

(In Thousands)Asset Derivatives
September 30, 2025 · December 31, 2024
Balance Sheet LocationFair ValueFair Value
Interest rate swapsOther assets$8,194$13,011
Interest rate lock commitmentsOther assets1,531465
Retail interest rate contractsOther assets—49
Total$9,725$13,525
(In Thousands)Liability Derivatives
September 30, 2025 · December 31, 2024
Balance Sheet LocationFair ValueFair Value
Interest rate swapsOther liabilities$8,194$13,011
Retail interest rate contractsOther liabilities44—
Total$8,238$13,011

The following table presents the net gains (losses) of derivatives not designated as hedging instruments for periods indicated below:

Three Months Ended September 30, · Nine Months Ended September 30,
(In Thousands)Income Statement Location2025202420252024
Retail interest rate contractsMortgage banking income($218)($662)($553)($443)
Interest rate lock commitmentsMortgage banking income2262751,013920
Total$8($387)$460$477

Our derivative transactions with counterparties under International Swaps and Derivative Association master agreements include “right of set-off” provisions. “Right of set-off” provisions are legally enforceable rights to offset recognized amounts and there may be an intention to settle such amounts on a net basis. We do not offset such financial instruments for financial reporting purposes.

The following table summarizes the derivatives that have a right of offset as of September 30, 2025 and December 31, 2024:

September 30, 2025Gross amounts not offset in the Statement of Financial Position
(In Thousands) · Gross amounts of recognized assets and liabilities · Gross amounts offset in the Statement of Financial Position · Net amounts of assets and liabilities presented in the Statement of Financial Position · Financial Instruments · Collateral Posted · Net Amount
Asset Derivatives
Interest rate swaps$8,194$—$8,194$—$—$8,194
Liability Derivatives
Interest rate swaps$8,194$—$8,194$—$8,194$—
Retail interest rate contracts44—44——44
December 31, 2024Gross amounts not offset in the Statement of Financial Position
(In Thousands)Gross amounts of recognized assets and liabilitiesGross amounts offset in the Statement of Financial PositionNet amounts of assets and liabilities presented in the Statement of Financial PositionFinancial InstrumentsCollateral PostedNet Amount
Asset Derivatives
Interest rate swaps$13,011$—$13,011$—$—$13,011
Retail interest rate contracts49—49——49
Liability Derivatives
Interest rate swaps$13,011$—$13,011$—$13,011$—
  1. Fair Value Measurements

Assets and Liabilities Measured at Fair Value on a Recurring Basis

Investment securities available for sale and marketable equity securities: Fair values are based on quoted market prices, where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable instruments.

Servicing rights: MSR and CSR are measured at fair value on a recurring basis. These assets are classified as Level 3 as quoted prices are not available. In order to determine the fair value of MSR and CSR, the present value of net expected future cash flows is estimated. Assumptions used include market discount rates, anticipated prepayment speeds, escrow calculations, delinquency rates, and ancillary fee income net of servicing costs.

Derivative instruments: The fair value of the interest rate lock commitments are estimated using quoted or published market prices for similar instruments, adjusted for factors such as pull-through rate assumptions based on historical information, where appropriate. The pull-through rate assumptions are considered Level 3 valuation inputs and are significant to the interest rate lock commitment valuation; as such, the interest rate lock commitment derivatives are classified as Level 3. Interest rate contracts are valued in a model, which uses as its basis a discounted cash flow technique incorporating credit valuation adjustments to reflect nonperformance risk in the measurement of fair value. Although the Company has determined that the majority of inputs used to value its interest rate derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself and its counterparties. However, as of September 30, 2025, the Company has assessed the significance of the impact of these adjustments on the overall valuation of its interest rate positions and has determined that they are not significant to the overall valuation of its interest rate derivatives. As a result, the Company has classified its interest rate derivative valuations in Level 2 of the fair value hierarchy.

Commitments to extend credit and standby letters of credit: The fair value of commitments is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed-rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates. The fair value of letters of credit is based on fees currently charged for similar agreements or on the estimated cost to terminate them or otherwise settle the obligation with the counterparties at the reporting date.

Assets Subject to Nonrecurring Adjustment to Fair Value

The Company is also required to measure certain assets such as equity method investments, goodwill, intangible assets, impaired loans, and Other Real Estate Owned (“OREO”) at fair value on a nonrecurring basis in accordance with GAAP. Any nonrecurring adjustments to fair value usually result from the write-down of individual assets.

The Company uses either in-house evaluations or external appraisals to estimate the fair value of OREO and impaired loans as of each reporting date. In-house appraisals are considered Level 3 inputs and external appraisals are considered Level 2 inputs. The Company’s determination of which method to use is based upon several factors. The Company takes into account compliance with legal and regulatory guidelines, the amount of the loan, the size of the assets, the location and type of property to be valued and how critical the timing of completion of the analysis is to the assessment of value. Those factors are balanced with the level of internal expertise, internal experience and market information available, versus external expertise available such as qualified appraisers, brokers, auctioneers and equipment specialists.

Limitations

Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument. Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.

Estimated fair values as of the periods indicated are as follows:

September 30, 2025December 31, 2024
(In Thousands)Carrying AmountFair ValueCarrying AmountFair Value
Financial assets:
Level 1 inputs:
Cash, due from banks and deposits in other banks$212,692$212,692$62,736$62,736
Investment securities available for sale204,575204,575268,781268,781
Marketable equity securities8,3328,3328,7198,719
Level 2 inputs:
Investment securities available for sale214,603214,603209,836209,836
Loans held for sale111,317111,31759,95759,957
Interest rate swaps11,10111,10114,78814,788
Level 3 inputs:
Investment securities held to maturity36,75036,48336,75035,750
Loans2,218,9702,145,8852,129,2632,014,070
Purchased receivables, net108,053108,05374,07874,078
Interest rate lock commitments1,5311,531465465
Mortgage servicing rights27,79627,79626,43926,439
Commercial servicing rights2,3742,3742,1942,194
Financial liabilities:
Level 2 inputs:
Deposits$2,906,463$2,908,470$2,680,189$2,683,029
Borrowings12,91610,31123,04519,991
Interest rate swaps8,1948,19413,01113,011
Level 3 inputs:
Junior subordinated debentures10,31011,02810,31010,897

The following table sets forth the balances as of the periods indicated of assets and liabilities measured at fair value on a recurring basis:

(In Thousands)TotalQuoted Prices in Active Markets for Identical Assets (Level 1)Significant Other Observable Inputs (Level 2)Significant Unobservable Inputs (Level 3)
Assets:
Available for sale securities
U.S. Treasury and government sponsored entities$386,506$204,575$181,931$—
U.S. Agency mortgage-backed securities4,887—4,887—
Corporate bonds4,916—4,916—
Collateralized loan obligations22,869—22,869—
Total available for sale securities$419,178$204,575$214,603$—
Marketable equity securities$8,332$8,332$—$—
Total marketable equity securities$8,332$8,332$—$—
Interest rate swaps$9,568$—$9,568$—
Interest rate lock commitments1,531——1,531
Mortgage servicing rights27,796——27,796
Commercial servicing rights2,374——2,374
Total other assets$41,269$—$9,568$31,701
Liabilities:
Interest rate swaps$8,194$—$8,194$—
Retail interest rate contracts44—44—
Total other liabilities$8,238$—$8,238$—
Assets:
Available for sale securities
U.S. Treasury and government sponsored entities$432,931$259,986$172,945$—
Municipal securities————
Corporate bonds8,7958,795——
Collateralized loan obligations36,891—36,891—
Total available for sale securities$478,617$268,781$209,836$—
Marketable equity securities$8,719$8,719$—$—
Total marketable securities$8,719$8,719$—$—
Interest rate swaps$14,788$—$14,788$—
Interest rate lock commitments465——465
Mortgage servicing rights26,439——26,439
Commercial servicing rights2,194——2,194
Retail interest rate contracts49—49—
Total other assets$43,935$—$14,837$29,098
Liabilities:
Interest rate swaps$13,011$—$13,011$—
Total other liabilities$13,011$—$13,011$—

The following tables provide a reconciliation of the assets and liabilities measured at fair value using significant unobservable inputs (Level 3) on a recurring basis during the three and nine-month periods ended September 30, 2025 and 2024:

(In Thousands)Beginning balanceChange included in earningsPurchases and issuancesSales and settlementsEnding balanceNet change in unrealized gains (losses) relating to items held at end of period
Interest rate lock commitments$1,296($592)$4,880($4,053)$1,531$1,531
Mortgage servicing rights27,506(1,250)1,540—27,796—
Commercial servicing rights2,400(64)38—2,374—
Total$31,202($1,906)$6,458($4,053)$31,701$1,531
Interest rate lock commitments$1,059($647)$5,173($4,258)$1,327$1,327
Mortgage servicing rights21,077(968)1,461—21,570—
Commercial servicing rights2,116(10)30—2,136—
Total$24,252($1,625)$6,664($4,258)$25,033$1,327
(In Thousands)Beginning balanceChange included in earningsPurchases and issuancesSales and settlementsEnding balanceNet change in unrealized gains (losses) relating to items held at end of period
Interest rate lock commitments$465($1,371)$11,576($9,139)$1,531$1,531
Mortgage servicing rights26,439(2,923)4,280—27,796—
Commercial servicing rights2,194(257)437—2,374—
Total$29,098($4,551)$16,293($9,139)$31,701$1,531
Interest rate lock commitments$342($1,375)$11,102($8,742)$1,327$1,327
Mortgage servicing rights19,564(1,074)3,080—21,570—
Commercial servicing rights2,200(155)91—2,136—
Total$22,106($2,604)$14,273($8,742)$25,033$1,327

There wereno changes in unrealized gains and losses for the three and nine-month periods ending September 30, 2025 and 2024 included in other comprehensive income for recurring Level 3 fair value measurements.

As of and for the periods ending September 30, 2025 and December 31, 2024, except for certain assets as shown in the following table, no impairment or valuation adjustment was recognized for assets recognized at fair value on a nonrecurring basis. For loans individually measured for credit losses, the Company classifies fair value measurements using observable inputs, such as external appraisals, as Level 2 valuations in the fair value hierarchy, and unobservable inputs, such as in-house evaluations, as Level 3 valuations in the fair value hierarchy.

(In Thousands)TotalQuoted Prices in Active Markets for Identical Assets (Level 1)Significant Other Observable Inputs (Level 2)Significant Unobservable Inputs (Level 3)
Loans individually measured for credit losses$194$—$—$194
Total$194$—$—$194
Loans individually measured for credit losses$—$—$—$—
Total$—$—$—$—

The following table presents the (gains) losses resulting from nonrecurring fair value adjustments for the three and nine-month periods ended September 30, 2025 and 2024:

Three Months Ended September 30,Nine Months Ended September 30,
(In Thousands)2025202420252024
Loans individually measured for credit losses$1$114$1$117
Other real estate owned————
Total loss from nonrecurring measurements$1$114$1$117

Assets and Liabilities Measured at Fair Value Using Significant Unobservable Inputs (Level 3)

The following tables provide a description of the valuation technique, unobservable input, and qualitative information about the unobservable inputs for the Company’s assets and liabilities classified as Level 3 and measured at fair value on a recurring and nonrecurring basis at September 30, 2025 and December 31, 2024:

Financial InstrumentValuation Technique - Recurring BasisUnobservable InputWeighted Average Rate Range
Loans individually measured for credit lossesDiscounted cash flowDiscount rate0.43%
Interest rate lock commitmentExternal pricing modelPull through rate92.05%
Mortgage servicing rightsDiscounted cash flowConstant prepayment rate6.13% - 20.97%
Discount rate9.50% - 11.00%
Commercial servicing rightsDiscounted cash flowConstant prepayment rate3.13% - 18.23%
Discount rate12.00%
Interest rate lock commitmentExternal pricing modelPull through rate93.35%
Mortgage servicing rightsDiscounted cash flowConstant prepayment rate2.01% - 14.91%
Discount rate9.50% - 11.00%
Commercial servicing rightsDiscounted cash flowConstant prepayment rate3.13% - 18.23%
Discount rate12.00%
  1. Segment Information

The Company's operations are managed along three operating segments: Community Banking, Home Mortgage Lending, and Specialty Finance. The Company reevaluated our reportable operating segments in the fourth quarter of 2024 concurrent with the acquisition of SCF, which resulted in the addition of the Specialty Finance segment. The Community Banking segment's principal business focus is the offering of loan and deposit products to business and consumer customers in its primary market areas. As of September 30, 2025, the Community Banking segment operated 20 branches throughout Alaska. The Home Mortgage Lending segment's principal business focus is the origination and sale of mortgage loans for 1-4 family residential properties, mortgage loan servicing for a portion of mortgage loans sold, and investment in certain 1-4 family residential mortgage loans on our balance sheet. The Specialty Finance segment's principal business focus is factoring, asset based lending and alternative working capital solutions to small and medium sized enterprises, and includes SCF and Northrim Funding Services, which was previously reported in the Community Banking segment prior to the acquisition of SCF.

The Company's reportable segments are determined by our Chief Financial Officer and the Chief Executive Officer, whom collectively are the designated chief operating decision maker. The reportable segments are determined based on information provided about the Company's products and services offered. They are also distinguished by the level of information provided to the chief operating decision maker, who uses the information to review performance of various components of the business, which are then aggregated if operating performance, products and services, and customers are similar. The chief operating decision maker evaluates the financial performance of the Company's business components such as by evaluating revenue streams, significant expenses, and budget to actual results in assessing the performance of the Company's segments and in the determination of allocating resources. Segment pretax net income or loss is used to assess the performance of the community banking segment by monitoring the margin between interest income and interest expense and the efficiency ratio specific to the segment. Segment pretax net income or loss is used to assess the performance of the home mortgage lending segment by monitoring the premium received on loan sales, the margin between interest income and interest expense, and the profitability of home mortgage servicing activities. Segment pretax net income or loss is used to assess the performance of the specialty finance segment by monitoring pretax income and the yield of purchased receivable fees.

Accounting policies for segments are the same as those described in Note 1 to the Consolidated Financial Statements. Interest expense is allocated to each segment based on average cash utilized to fund the operations of the segment and the average cost of interest-bearing liabilities for the consolidated entity. Indirect salary expense for activities such as general management, accounting and finance, human resources, compliance, information technology, risk management, and internal audit are allocated based on the average percentage of employee time spent working in each specific segment.

Summarized financial information for the Company's reportable segments and the reconciliation to the consolidated financial results for the periods presented is shown in the following tables:

Three Months Ended September 30, 2025
(In Thousands)Community BankingHome Mortgage LendingSpecialty FinanceConsolidated
Interest income$40,743$4,315$920$45,978
Interest expense8,4341,50369510,632
Net interest income32,3092,81222535,346
Provision (benefit) for credit losses1,561158(3)1,716
Net interest income after provision for credit losses30,7482,65422833,630
Net realized gains on mortgage loans sold—4,810—4,810
Change in fair value of mortgage loan commitments, net—371—371
Total production revenue—5,181—5,181
Mortgage servicing revenue—3,056—3,056
Change in fair value of mortgage servicing rights:
Due to changes in model inputs of assumptions—(638)—(638)
Other—(612)—(612)
Total mortgage servicing revenue, net—1,806—1,806
Other mortgage banking revenue—286—286
Total mortgage banking revenue—7,273—7,273
Purchased receivable income——7,2697,269
Other operating income17,107—(410)16,697
Total other operating income17,1077,2736,85931,239
Salaries and other personnel expense12,1815,5051,74619,432
Data processing expense2,8262691453,240
Occupancy expense1,359493691,921
Professional and outside services7132491501,112
Marketing expense3971101508
Insurance expense78022—802
Compensation expense - Sallyport acquisition payments——600600
Other operating expense1,7097172592,685
Total other operating expense19,9657,3652,97030,300
Income before provision for income taxes27,8902,5624,11734,569
Provision for income taxes5,6347061,1647,504
Net income$22,256$1,856$2,953$27,065
(In Thousands)Community BankingHome Mortgage LendingSpecialty FinanceConsolidated
Interest income$40,743$4,315$920$45,978
Mortgage banking income - external revenue—7,273—7,273
Mortgage banking income - intersegment revenues—527—527
Purchased receivable income——7,2697,269
Other operating income17,107—(410)16,697
57,85012,1157,77977,744
Reconciliation of revenue
Elimination of intersegment revenues—(527)—(527)
Total consolidated revenues$57,850$11,588$7,779$77,217
Less:
Interest expense8,4341,50369510,632
Provision (benefit) for credit losses1,561158(3)1,716
Segment gross profit47,8559,9277,08764,869
Less(1):
Salaries and other personnel expense$12,181$5,505$1,746$19,432
Data processing expense2,8262691453,240
Occupancy expense1,359493691,921
Professional and outside services7132491501,112
Marketing expense3971101508
Insurance expense78022—802
Compensation expense - Sallyport acquisition payments——600600
Intersegment expense527——527
Other segment items(2)1,7097172592,685
Segment expense20,4927,3652,97030,827
Reconciliation of expense
Elimination of intersegment expense($527)$—$—(527)
Total consolidated expense$19,965$7,365$2,970$30,300
Income before provision for income taxes$27,890$2,562$4,117$34,569

Community Banking: OREO (income) expense, net of rental income and gains on sale, director fees, operational charge offs net of recoveries, loan collection and collateral costs, and other miscellaneous operating costs related to community banking activities.

Home Mortgage Lending: OREO (income) expense, net of rental income and gains on sale related home mortgage loans, director fees related at RML, loan collection and collateral costs related to home mortgage loans, and other miscellaneous operating costs related to home mortgage lending activities.

Three Months Ended September 30, 2024
(In Thousands)Community BankingHome Mortgage LendingSpecialty FinanceConsolidated
Interest income$34,862$4,396$158$39,416
Interest expense8,9341,45518510,574
Net interest income25,9282,941(27)28,842
Provision (benefit) for credit losses1,492571—2,063
Net interest income after provision for credit losses24,4362,370(27)26,779
Net realized gains on mortgage loans sold—5,079—5,079
Change in fair value of mortgage loan commitments, net—60—60
Total production revenue—5,139—5,139
Mortgage servicing revenue—2,583—2,583
Change in fair value of mortgage servicing rights:
Due to changes in model inputs of assumptions—(566)—(566)
Other—(402)—(402)
Total mortgage servicing revenue, net—1,615—1,615
Other mortgage banking revenue—293—293
Total mortgage banking revenue—7,047—7,047
Purchased receivable income——1,0331,033
Other operating income3,507——3,507
Total other operating income3,5077,0471,03311,587
Salaries and other personnel expense11,4225,85826917,549
Data processing expense2,34227332,618
Occupancy expense1,380500311,911
Professional and outside services65722422903
Marketing expense738122—860
Insurance expense57323—596
Other operating expense1,611643372,291
Total other operating expense18,7237,64336226,728
Income before provision for income taxes9,2201,77464411,638
Provision (benefit) for income taxes2,1334971832,813
Net income$7,087$1,277$461$8,825
(In Thousands)Community BankingHome Mortgage LendingSpecialty FinanceConsolidated
Interest income$34,862$4,396$158$39,416
Mortgage banking income - external revenue—7,047—7,047
Mortgage banking income - intersegment revenues—1,275—1,275
Purchased receivable income——1,0331,033
Other operating income3,507——3,507
38,36912,7181,19152,278
Reconciliation of revenue
Elimination of intersegment revenues—(1,275)—(1,275)
Total consolidated revenues$38,369$11,443$1,191$51,003
Less:
Interest expense8,9341,45518510,574
Provision (benefit) for credit losses1,492571—2,063
Segment gross profit27,9439,4171,00638,366
Less(1):
Salaries and other personnel expense$11,422$5,858$269$17,549
Data processing expense2,34227332,618
Occupancy expense1,380500311,911
Professional and outside services65722422903
Marketing expense738122—860
Insurance expense57323—596
Intersegment expense1,275——1,275
Other segment items(2)1,611643372,291
Segment expense19,9987,64336228,003
Reconciliation of expense
Elimination of intersegment expense($1,275)$—$—(1,275)
Total consolidated expense$18,723$7,643$362$26,728
Income before provision for income taxes$9,220$1,774$644$11,638

Community Banking: OREO (income) expense, net of rental income and gains on sale, director fees, operational charge offs net of recoveries, loan collection and collateral costs, and other miscellaneous operating costs related to community banking activities.

Home Mortgage Lending: OREO (income) expense, net of rental income and gains on sale related home mortgage loans, director fees related at RML, loan collection and collateral costs related to home mortgage loans, and other miscellaneous operating costs related to home mortgage lending activities.

Nine Months Ended September 30, 2025
(In Thousands)Community BankingHome Mortgage LendingSpecialty FinanceConsolidated
Interest income$116,286$13,754$2,298$132,338
Interest expense25,8554,3891,85932,103
Net interest income90,4319,365439100,235
Provision (benefit) for credit losses1,1124906812,283
Net interest income after provision for credit losses89,3198,875(242)97,952
Net realized gains on mortgage loans sold—11,481—11,481
Change in fair value of mortgage loan commitments, net—921—921
Total production revenue—12,402—12,402
Mortgage servicing revenue—8,709—8,709
Change in fair value of mortgage servicing rights:
Due to changes in model inputs of assumptions—(1,315)—(1,315)
Other—(1,608)—(1,608)
Total mortgage servicing revenue, net—5,786—5,786
Other mortgage banking revenue—736—736
Total mortgage banking revenue—18,924—18,924
Purchased receivable income——19,31619,316
Other operating income23,078—(399)22,679
Total other operating income23,07818,92418,91760,919
Salaries and other personnel expense36,30515,9565,24857,509
Data processing expense8,4558024539,710
Occupancy expense4,2161,4872115,914
Professional and outside services1,9087636693,340
Marketing expense1,809403102,222
Insurance expense2,5026672,575
Compensation expense - Sallyport acquisition payments——1,8001,800
Other operating expense5,1151,9718037,889
Total other operating expense60,31021,4489,20190,959
Income before provision for income taxes52,0876,3519,47467,912
Provision for income taxes11,3001,7622,68315,745
Net income$40,787$4,589$6,791$52,167
(In Thousands)Community BankingHome Mortgage LendingSpecialty FinanceConsolidated
Interest income$116,286$13,754$2,298$132,338
Mortgage banking income - external revenue—18,924—18,924
Mortgage banking income - intersegment revenues—1,883—1,883
Purchased receivable income——19,31619,316
Other operating income23,078—(399)22,679
139,36434,56121,215195,140
Reconciliation of revenue
Elimination of intersegment revenues—(1,883)—(1,883)
Total consolidated revenues$139,364$32,678$21,215$193,257
Less:
Interest expense25,8554,3891,85932,103
Provision (benefit) for credit losses1,1124906812,283
Segment gross profit112,39727,79918,675158,871
Less(1):
Salaries and other personnel expense$36,305$15,956$5,248$57,509
Data processing expense8,4558024539,710
Occupancy expense4,2161,4872115,914
Professional and outside services1,9087636693,340
Marketing expense1,809403102,222
Insurance expense2,5026672,575
Compensation expense - Sallyport acquisition payments——1,8001,800
Intersegment expense1,883——1,883
Other segment items(2)5,1151,9718037,889
Segment expense62,19321,4489,20192,842
Reconciliation of expense
Elimination of intersegment expense($1,883)$—$—(1,883)
Total consolidated expense$60,310$21,448$9,201$90,959
Income before provision for income taxes$52,087$6,351$9,474$67,912

Community Banking: OREO (income) expense, net of rental income and gains on sale, director fees, operational charge offs net of recoveries, loan collection and collateral costs, and other miscellaneous operating costs related to community banking activities.

Home Mortgage Lending: OREO (income) expense, net of rental income and gains on sale related home mortgage loans, director fees related at RML, loan collection and collateral costs related to home mortgage loans, and other miscellaneous operating costs related to home mortgage lending activities.

Nine Months Ended September 30, 2024
(In Thousands) · Community Banking · Home Mortgage Lending · Specialty Finance · Consolidated
Interest income$99,895$11,697$541$112,133
Interest expense25,4343,74960829,791
Net interest income74,4617,948(67)82,342
Provision (benefit) for credit losses1,505587—2,092
Net interest income after provision for credit losses72,9567,361(67)80,250
Net realized gains on mortgage loans sold—10,247—10,247
Change in fair value of mortgage loan commitments, net—837—837
Total production revenue—11,084—11,084
Mortgage servicing revenue—6,308—6,308
Change in fair value of mortgage servicing rights:——
Due to changes in model inputs of assumptions—(38)—(38)
Other—(1,036)—(1,036)
Total mortgage servicing revenue, net—5,234—5,234
Other mortgage banking revenue—644—644
Total mortgage banking revenue—16,962—16,962
Purchased receivable income——3,6203,620
Other operating income8,426——8,426
Total other operating income8,42616,9623,62029,008
Salaries and other personnel expense33,25915,50183349,593
Data processing expense7,135721227,878
Occupancy expense4,1761,447935,716
Professional and outside services1,715608612,384
Marketing expense1,68936862,063
Insurance expense1,98681—2,067
Other operating expense4,0101,7001495,859
Total other operating expense53,97020,4261,16475,560
Income before provision for income taxes27,4123,8972,38933,698
Provision for income taxes5,8851,0926777,654
Net income$21,527$2,805$1,712$26,044
(In Thousands)Community BankingHome Mortgage LendingSpecialty FinanceConsolidated
Interest income$99,895$11,697$541$112,133
Mortgage banking income - external revenue—16,962—16,962
Mortgage banking income - intersegment revenues—2,805—2,805
Purchased receivable income——3,6203,620
Other operating income8,426——8,426
108,32131,4644,161143,946
Reconciliation of revenue
Elimination of intersegment revenues—(2,805)—(2,805)
Total consolidated revenues$108,321$28,659$4,161$141,141
Less:
Interest expense25,4343,74960829,791
Provision (benefit) for credit losses1,505587—2,092
Segment gross profit81,38224,3233,553109,258
Less(1):
Salaries and other personnel expense$33,259$15,501$833$49,593
Data processing expense7,135721227,878
Occupancy expense4,1761,447935,716
Professional and outside services1,715608612,384
Marketing expense1,68936862,063
Insurance expense1,98681—2,067
Intersegment expense2,805——2,805
Other segment items(2)4,0101,7001495,859
Segment expense56,77520,4261,16478,365
Reconciliation of expense
Elimination of intersegment expense($2,805)$—$—(2,805)
Total consolidated expense$53,970$20,426$1,164$75,560
Income before provision for income taxes$27,412$3,897$2,389$33,698

Community Banking: OREO (income) expense, net of rental income and gains on sale, director fees, operational charge offs net of recoveries, loan collection and collateral costs, and other miscellaneous operating costs related to community banking activities.

Home Mortgage Lending: OREO (income) expense, net of rental income and gains on sale related home mortgage loans, director fees related at RML, loan collection and collateral costs related to home mortgage loans, and other miscellaneous operating costs related to home mortgage lending activities.

(In Thousands)Community BankingHome Mortgage LendingSpecialty FinanceConsolidated
Total assets$2,787,553$350,360$174,419$3,312,332
Loans held for sale$—$111,317$—$111,317
1-4 family residential properties secured by first liens$—$216,598$—$216,598
Purchased receivables, net$—$—$108,053$108,053
Goodwill$7,525$7,492$34,857$49,874
(In Thousands)Community BankingHome Mortgage LendingSpecialty FinanceConsolidated
Total assets$2,547,709$357,630$136,530$3,041,869
Loans held for sale$—$59,957$—$59,957
1-4 family residential properties secured by first liens$—$270,966$—$270,966
Purchased receivables, net$—$—$74,078$74,078
Goodwill$7,525$7,492$35,001$50,018
ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.