Skip to main content

Banner Corporation Reports Net Income of $46.4 Million, or $1.34 Per Diluted Share, for Fourth Quarter 2024; Declares Quarterly Cash Dividend of $0.48 Per Share

Banner Corporation (NASDAQ:BANR) (“Banner”), the parent company of Banner Bank, today reported net income of $46.4 million, or $1.34 per diluted share, for the fourth quarter of 2024, compared to $45.2 million, or $1.30 per diluted share, for the preceding quarter and $42.6 million, or $1.24 per diluted share, for the fourth quarter of 2023. Net interest income was $140.5 million in the fourth quarter of 2024, compared to $135.7 million in the preceding quarter and $138.4 million in the fourth quarter a year ago. The increase in net interest income compared to the preceding quarter reflects a decrease in funding costs and an increase in interest-earning assets, partially offset by a decrease in yields on interest earning assets. The increase in net interest income compared to the prior year quarter reflects an increase in both the yield and average balance of interest earning assets, partially offset by an increase in funding costs. Fourth quarter 2024 results included a $3.0 million provision for credit losses, up from $1.7 million in the preceding quarter and $2.5 million in the fourth quarter of 2023.

Net income was $168.9 million, or $4.88 per diluted share, for the year ended December 31, 2024, compared to $183.6 million, or $5.33 per diluted share, for the year ended December 31, 2023. Net interest income for the year ended December 31, 2024 decreased to $541.7 million from $576.0 million for the year ended December 31, 2023, primarily due to the rise of deposit costs of $99.3 million, partially offset by a $77.7 million increase in interest income on loans. Results for the year ended December 31, 2024 included a $7.6 million provision for credit losses, a $5.2 million net loss on the sale of securities and a $1.0 million net decrease in the valuation of financial instruments carried at fair value, compared to a $10.8 million provision for credit losses, a $19.2 million net loss on the sale of securities and a $4.2 million net decrease in the valuation of financial instruments carried at fair value during the same period in 2023.

Banner announced that its Board of Directors declared a regular quarterly cash dividend of $0.48 per share payable February 14, 2025, to common shareholders of record on February 4, 2025.

“Banner’s fourth quarter financial performance reflects the continued successful execution of our super community bank strategy, which emphasizes growing new client relationships, maintaining our core funding position, promoting client loyalty and advocacy through our responsive service model, and sustaining a moderate risk profile,” said Mark Grescovich, President and CEO. “Our earnings for the fourth quarter of 2024 benefited from our solid year over year loan growth as well as margin expansion during the fourth quarter as a result of lower funding costs. This benefit was partially offset by the declining interest rate environment and its effect on loan yields. Additionally, Banner’s credit metrics continue to be strong, our reserve for loan losses remained solid, and our capital base continues to be robust. We continue to benefit from a strong core deposit base that has been resilient in a highly competitive environment, with core deposits representing 89% of total deposits at quarter end. Banner has upheld its core values for the past 134 years, which are to do the right thing for our clients, communities, colleagues, company and shareholders; and to provide consistent and reliable strength through all economic cycles and change events.”

At December 31, 2024, Banner, on a consolidated basis, had $16.20 billion in assets, $11.20 billion in net loans and $13.51 billion in deposits. Banner operates 135 full-service branch offices, including branches located in eight of the top 20 largest western Metropolitan Statistical Areas by population.

Fourth Quarter 2024 Highlights

  • Revenue was $160.6 million for the fourth quarter of 2024, compared to $153.7 million in the preceding quarter and $152.5 million in the fourth quarter a year ago.
  • Adjusted revenue* (the total of net interest income and total non-interest income adjusted for the net gain or loss on the sale of securities and the net change in valuation of financial instruments) was $160.1 million in the fourth quarter of 2024, compared to $153.7 million in the preceding quarter and $157.1 million in the fourth quarter a year ago.
  • Net interest income was $140.5 million in the fourth quarter of 2024, compared to $135.7 million in the preceding quarter and $138.4 million in the fourth quarter a year ago.
  • Net interest margin, on a tax equivalent basis, was 3.82%, compared to 3.72% in the preceding quarter and 3.83% in the fourth quarter a year ago.
  • Mortgage banking operations revenue was $3.7 million for the fourth quarter of 2024, compared to $3.2 million in the preceding quarter and $5.4 million in the fourth quarter a year ago.
  • Return on average assets was 1.15%, compared to 1.13% in the preceding quarter and 1.09% in the fourth quarter a year ago.
  • Net loans receivable increased 1% to $11.20 billion at December 31, 2024, compared to $11.07 billion at September 30, 2024, and increased 5% compared to $10.66 billion at December 31, 2023.
  • Non-performing assets were $39.6 million, or 0.24% of total assets, at December 31, 2024, compared to $45.2 million, or 0.28% of total assets, at September 30, 2024 and $30.1 million, or 0.19% of total assets, at December 31, 2023.
  • The allowance for credit losses - loans was $155.5 million, or 1.37% of total loans receivable, as of December 31, 2024, compared to $154.6 million, or 1.38% of total loans receivable, as of September 30, 2024 and $149.6 million, or 1.38% of total loans receivable, as of December 31, 2023.
  • Total deposits were $13.51 billion at December 31, 2024, compared to $13.54 billion at September 30, 2024, and $13.03 billion at December 31, 2023.
  • Core deposits represented 89% of total deposits at December 31, 2024.
  • Dividends paid to shareholders were $0.48 per share in the quarter ended December 31, 2024.
  • Common shareholders’ equity per share decreased 1% to $51.49 at December 31, 2024, compared to $52.06 at the preceding quarter end, and increased 7% from $48.12 at December 31, 2023.
  • Tangible common shareholders’ equity per share* decreased 1% to $40.57 at December 31, 2024, compared to $41.12 at the preceding quarter end, and increased 9% from $37.09 at December 31, 2023.

*Non-GAAP (Generally Accepted Accounting Principles) financial measure; See, “Additional Financial Information - Non-GAAP Financial Measures” on the final two pages of this press release for a reconciliation of non-GAAP financial measures.

Income Statement Review

Net interest income was $140.5 million in the fourth quarter of 2024, compared to $135.7 million in the preceding quarter and $138.4 million in the fourth quarter a year ago. Net interest margin on a tax equivalent basis increased ten basis points to 3.82% for the fourth quarter of 2024, compared to 3.72% in the preceding quarter, and decreased compared to 3.83% in the fourth quarter a year ago. Net interest margin for the current quarter, compared to the preceding quarter, benefited from decreased funding costs, partially offset by lower yields on interest earning assets, primarily due to decreases in the targeted federal funds rate in the third and fourth quarters of 2024.

Average yields on interest-earning assets decreased two basis points to 5.31% for the fourth quarter of 2024, compared to 5.33% for the preceding quarter, and increased compared to 5.06% in the fourth quarter a year ago. On September 18, 2024, the Federal Open Market Committee (“FOMC”) of the Federal Reserve System lowered the target range for the federal funds rate 50 basis points, followed by a 25 basis-point decrease on November 7, 2024 and another 25 basis-point decrease on December 18, 2024, resulting in a target range of 4.25% to 4.50% at December 31, 2024. Average loan yields decreased two basis points to 6.02%, compared to 6.04% in the preceding quarter, and increased compared to 5.77% in the fourth quarter a year ago. The decrease in average loan yields during the current quarter primarily reflects the decrease in interest rates, partially offset by the benefits of a balance sheet hedge that matured during the quarter.

Total deposit costs decreased eight basis points to 1.53% in the fourth quarter of 2024, compared to 1.61% in the preceding quarter, and increased compared to 1.18% in the fourth quarter a year ago. The decrease in deposit costs in the current quarter was primarily due to a decrease in interest rates, partially offset by an increase in the average balance of interest-bearing deposits. The average rate paid on borrowings decreased 51 basis points to 4.57% in the fourth quarter of 2024, compared to 5.08% in the preceding quarter, and decreased compared to 4.77% in the fourth quarter a year ago due to lower wholesale borrowings in the current quarter. The total cost of funding liabilities decreased 13 basis points to 1.60% in the fourth quarter of 2024, compared to 1.73% in the preceding quarter, and increased compared to 1.31% in the fourth quarter a year ago.

A $3.0 million provision for credit losses was recorded in the current quarter (comprised of a $3.2 million provision for credit losses - loans, a $203,000 recapture of provision for credit losses - unfunded loan commitments and a $16,000 recapture of provision for credit losses - held-to-maturity debt securities). This compares to a $1.7 million provision for credit losses in the prior quarter (comprised of a $2.0 million provision for credit losses - loans, a $262,000 recapture of provision for credit losses - unfunded loan commitments and a $13,000 recapture of provision for credit losses - held-to-maturity debt securities) and a $2.5 million provision for credit losses in the fourth quarter a year ago (comprised of a $3.8 million provision for credit losses - loans, a $526,000 recapture of provision for credit losses - unfunded loan commitments, a $750,000 recapture of provision for credit losses - available for sale securities and a $23,000 recapture of provision for credit losses - held-to-maturity debt securities). The provision for credit losses for the current quarter primarily reflected risk rating downgrades as well as growth in loan balances.

Total non-interest income was $20.0 million in the fourth quarter of 2024, compared to $18.1 million in the preceding quarter and $14.1 million in the fourth quarter a year ago. The increase in non-interest income during the current quarter compared to the preceding quarter was primarily due to a $506,000 increase in mortgage banking operations revenue and a $1.1 million increase in miscellaneous income, primarily due to a gain recognized on the sale of a non-performing loan during the fourth quarter of 2024. The increase in non-interest income during the current quarter compared to the prior year quarter was primarily due to a $5.1 million decrease in the net loss recognized on the sale of securities. Total non-interest income was $66.9 million for the year ended December 31, 2024, compared to $44.4 million a year earlier related mostly to the losses on the sale of investment securities in 2023.

Mortgage banking operations revenue was $3.7 million in the fourth quarter of 2024, compared to $3.2 million in the preceding quarter and $5.4 million in the fourth quarter a year ago. While the volume of one- to four-family loans sold during the current quarter increased compared to both the preceding and prior year quarters, volumes remained low due to reduced refinancing and purchase activity in the current rate environment. The increase from the preceding quarter reflects a $508,000 gain related to the pooled loan sale of $34.8 million of one- to four-family loans during the fourth quarter of 2024. The decrease from the prior year quarter primarily reflects a $3.5 million reversal of the lower of cost or market adjustment on multifamily loans held for sale, recognized during the fourth quarter of 2023, partially offset by higher pricing and volumes of one- to four-family loans sold during the current quarter compared to the fourth quarter of 2023. The reversal was due to the transfer of all remaining multifamily loans held for sale to the held for investment loan portfolio during the same period. Home purchase activity accounted for 79% of one- to four-family mortgage loan originations in the fourth quarter of 2024, 88% in the preceding quarter and 92% in the fourth quarter of 2023.

Total non-interest expense was $99.5 million in the fourth quarter of 2024, compared to $96.3 million in the preceding quarter and $96.6 million in the fourth quarter of 2023. The increase in non-interest expense for the current quarter compared to the prior quarter reflects a $691,000 increase in salary and employee benefits, primarily resulting from increased incentive accruals, partially offset by decreased medical premiums expense, a $923,000 increase in professional and legal expenses, primarily due to increased consultant expenses, and a $550,000 increase in advertising and marketing expenses, primarily due to increases in printed media marketing and community development expenses. The increase in non-interest expense for the current quarter compared to the same quarter a year ago primarily reflects increases in salary and employee benefits and professional and legal expenses. For the year ended December 31, 2024, total non-interest expense was $391.5 million, compared to $382.5 million for the year ended December 31, 2023. Banner’s efficiency ratio was 61.95% for the fourth quarter of 2024, compared to 62.63% in the preceding quarter and 63.37% in the same quarter a year ago. Banner’s adjusted efficiency ratio, a non-GAAP financial measure, was 60.74% for the fourth quarter of 2024, compared to 61.27% in the preceding quarter and 60.04% in the year ago quarter. See, “Additional Financial Information - Non-GAAP Financial Measures” on the final two pages of this press release for a discussion and reconciliation of non-GAAP financial measures.

Balance Sheet Review

Total assets increased to $16.20 billion at December 31, 2024, compared to $16.19 billion at September 30, 2024, and $15.67 billion at December 31, 2023. Securities and interest-bearing deposits held at other banks totaled $3.40 billion at December 31, 2024, compared to $3.50 billion at September 30, 2024 and $3.48 billion at December 31, 2023. The decrease compared to the prior quarter was primarily due to a decrease in securities - available for sale. The average effective duration of the securities portfolio was approximately 6.6 years at December 31, 2024, compared to 6.5 years at December 31, 2023.

Total loans receivable increased to $11.35 billion at December 31, 2024, compared to $11.22 billion at September 30, 2024, and $10.81 billion at December 31, 2023. Commercial real estate loans increased 2% to $3.86 billion at December 31, 2024, compared to $3.79 billion at September 30, 2024, and increased 6% compared to $3.64 billion at December 31, 2023. The increase in commercial real estate loans from September 30, 2024 and December 31, 2023 was primarily the result of new loan production and the conversion of commercial construction loans to the commercial real estate portfolio upon the completion of the construction phase. Commercial business loans increased 2% to $2.42 billion at December 31, 2024, compared to $2.37 billion at September 30, 2024 and increased 6% compared to $2.28 billion at December 31, 2023, primarily due to new loan production. One- to four-family residential loans increased 1% to $1.59 billion at December 31, 2024, compared to $1.58 billion at September 30, 2024, and increased 5% compared to $1.52 billion at December 31, 2023. The increase in one- to four-family residential loans was primarily the result of one- to four-family construction loans converting to one- to four-family portfolio loans upon the completion of the construction phase and new loan production. Multifamily real estate loans increased 1% to $894.4 million at December 31, 2024, compared to $889.9 million at September 30, 2024, and increased 10% compared to $811.2 million at December 31, 2023. The increase in multifamily real estate loans from September 30, 2024 and December 31, 2023 was primarily the result of the conversion of multifamily construction loans to the multifamily portfolio upon the completion of the construction phase.

Loans held for sale were $32.0 million at December 31, 2024, compared to $78.8 million at September 30, 2024 and $11.2 million at December 31, 2023. One- to four- family residential mortgage held for sale loans sold in the current quarter totaled $153.2 million, compared to $95.0 million in the preceding quarter and $65.6 million in the fourth quarter a year ago. The decrease in loans held for sale compared to the prior quarter was primarily the result of the pooled loan sale of $34.8 million of one- to four-family residential loans during the current quarter.

Total deposits were $13.51 billion at December 31, 2024, compared to $13.54 billion at September 30, 2024 and $13.03 billion a year ago. Core deposits decreased slightly to $12.01 billion at December 31, 2024, compared to $12.02 billion at September 30, 2024, and increased 4% compared to $11.55 billion at December 31, 2023. The increase in core deposits compared to the prior year quarter primarily reflects increases in interest-bearing transaction and savings accounts. Core deposits were 89% of total deposits at December 31, 2024, September 30, 2024 and December 31, 2023. Certificates of deposit decreased 1% to $1.50 billion at December 31, 2024, compared to $1.52 billion at September 30, 2024, and increased 2% compared to $1.48 billion a year earlier. The decrease in certificates of deposit during the current quarter compared to the preceding quarter was primarily the result of clients moving funds from certificates of deposits to interest-bearing transaction and savings accounts. The increase in certificates of deposit during the current quarter compared to the fourth quarter a year ago was principally due to clients seeking higher yields moving funds from core deposit accounts to higher yielding certificates of deposit, partially offset by a $57.7 million decrease in brokered deposits.

FHLB advances were $290.0 million at December 31, 2024, compared to $230.0 million at September 30, 2024 and $323.0 million a year ago. At December 31, 2024, off-balance sheet liquidity included additional borrowing capacity of $2.95 billion at the FHLB and $1.52 billion at the Federal Reserve as well as federal funds line of credit agreements with other financial institutions of $125.0 million.

At December 31, 2024, total common shareholders’ equity was $1.77 billion or 10.95% of total assets, compared to $1.79 billion or 11.08% of total assets at September 30, 2024, and $1.65 billion or 10.55% of total assets at December 31, 2023. The decrease in total common shareholders’ equity at December 31, 2024 compared to September 30, 2024 was due to an increase in accumulated other comprehensive loss of $51.7 million as the result of a decrease in the fair value of the security portfolio, partially offset by a $29.6 million increase in retained earnings as a result of $46.4 million in net income, partially offset by the accrual of $16.8 million of cash dividends during the fourth quarter of 2024. At December 31, 2024, tangible common shareholders’ equity, a non-GAAP financial measure, was $1.40 billion, or 8.84% of tangible assets, compared to $1.42 billion, or 8.96% of tangible assets, at September 30, 2024, and $1.27 billion, or 8.33% of tangible assets, a year ago. See, “Additional Financial Information - Non-GAAP Financial Measures” on the final two pages of this press release for a reconciliation of non-GAAP financial measures.

Banner and Banner Bank continue to maintain capital levels in excess of the requirements to be categorized as “well-capitalized.” At December 31, 2024, Banner’s estimated common equity Tier 1 capital ratio was 12.44%, its estimated Tier 1 leverage capital to average assets ratio was 11.05%, and its estimated total capital to risk-weighted assets ratio was 15.04%. These regulatory capital ratios are estimates, pending completion and filing of Banner’s regulatory reports.

Credit Quality

The allowance for credit losses - loans was $155.5 million, or 1.37% of total loans receivable and 421% of non-performing loans, at December 31, 2024, compared to $154.6 million, or 1.38% of total loans receivable and 359% of non-performing loans, at September 30, 2024, and $149.6 million, or 1.38% of total loans receivable and 506% of non-performing loans, at December 31, 2023. In addition to the allowance for credit losses - loans, Banner maintains an allowance for credit losses - unfunded loan commitments, which was $13.6 million at December 31, 2024, compared to $13.8 million at September 30, 2024, and $14.5 million at December 31, 2023. Net loan charge-offs totaled $2.3 million in the fourth quarter of 2024, compared to $230,000 in the preceding quarter and $1.1 million in the fourth quarter a year ago. Non-performing loans were $37.0 million at December 31, 2024, compared to $43.0 million at September 30, 2024, and $29.6 million a year ago.

An increase in adversely classified loans, offset in part by payoffs and paydowns, resulted in total substandard loans of $192.5 million as of December 31, 2024. This compares to $150.1 million as of September 30, 2024 and $125.4 million a year ago.

Total non-performing assets were $39.6 million, or 0.24% of total assets, at December 31, 2024, compared to $45.2 million, or 0.28% of total assets, at September 30, 2024, and $30.1 million, or 0.19% of total assets, a year ago.

Conference Call

Banner will host a conference call on Thursday, January 23, 2025, at 8:00 a.m. PST, to discuss its fourth quarter results. Interested investors may listen to the call live at www.bannerbank.com. Investment professionals are invited to dial (833) 470-1428 using access code 347551 to participate in the call. A replay of the call will be available at www.bannerbank.com.

About the Company

Banner Corporation is a $16.20 billion bank holding company operating a commercial bank in four Western states through a network of branches offering a full range of deposit services and business, commercial real estate, construction, residential, agricultural and consumer loans. Visit Banner Bank on the Web at www.bannerbank.com.

Forward-Looking Statements

When used in this press release and in other documents filed with or furnished to the Securities and Exchange Commission (the “SEC”), in press releases or other public stockholder communications, or in oral statements made with the approval of an authorized executive officer, the words or phrases “may,” “believe,” “will,” “will likely result,” “are expected to,” “will continue,” “is anticipated,” “estimate,” “project,” “plans,” “potential,” or similar expressions are intended to identify “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. You are cautioned not to place undue reliance on any forward-looking statements, which speak only as of the date such statements are made and based only on information then actually known to Banner. Banner does not undertake and specifically disclaims any obligation to revise any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements. These statements may relate to future financial performance, strategic plans or objectives, revenues or earnings projections, or other financial information. By their nature, these statements are subject to numerous uncertainties that could cause actual results to differ materially from those anticipated in the statements and could negatively affect Banner’s operating and stock price performance.

Factors that could cause Banner’s actual results to differ materially from those described in the forward-looking statements, include but are not limited to, the following: (1) adverse impacts to economic conditions in our local market areas, other markets where the Company has lending relationships, or other aspects of the Company’s business operations or financial markets, including, without limitation, as a result of employment levels, labor shortages and the effects of inflation, a recession or slowed economic growth, or increased political instability due to acts of war; (2) changes in the interest rate environment, including increases or decreases in the Board of Governors of the Federal Reserve System (the “Federal Reserve”) benchmark rate and duration at which such interest rate levels are maintained, which could affect our revenues and expenses, the value of assets and obligations, and the availability and cost of capital and liquidity; (3) the impact of inflation and the current and future monetary policies of the Federal Reserve in response thereto; (4) the effects of any federal government shutdown; (5) the impact of bank failures or adverse developments at other banks and related negative press about the banking industry in general on investor and depositor sentiment; (6) expectations regarding key growth initiatives and strategic priorities; (7) the credit risks of lending activities, including changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for credit losses, which could necessitate additional provisions for credit losses, resulting both from loans originated and loans acquired from other financial institutions; (8) results of examinations by regulatory authorities, including the possibility that any such regulatory authority may, among other things, require increases in the allowance for credit losses or writing down of assets or impose restrictions or penalties with respect to Banner’s activities; (9) competitive pressures among depository institutions, including repricing and competitors’ pricing initiatives, and their impact on Banner's market position, loan, and deposit products; (10) the effect of inflation on interest rate movements and their impact on client behavior and net interest margin; (11) fluctuations in real estate values; (12) the ability to adapt successfully to technological changes to meet clients’ needs and developments in the market place; (13) the ability to access cost-effective funding; (14) disruptions, security breaches or other adverse events, failures or interruptions in, or attacks on, information technology systems or on the third-party vendors who perform critical processing functions; (15) changes in financial markets; (16) changes in economic conditions in general and in Washington, Idaho, Oregon and California in particular; (17) the costs, effects and outcomes of litigation; (18) legislation or regulatory changes, including but not limited to changes in regulatory policies and principles, or the interpretation of regulatory capital or other rules, other governmental initiatives affecting the financial services industry and changes in federal and/or state tax laws or interpretations thereof by taxing authorities; (19) the potential imposition of new tariffs or changes to existing trade policies that could affect economic activity or specific industry sectors including, but not limited to, our agriculture based lending; (20) changes in accounting principles, policies or guidelines; (21) future acquisitions by Banner of other depository institutions or lines of business, and associated risks of goodwill impairment due to changes in Banner’s business or market conditions; (22) effects of critical accounting policies and judgments, including the use of estimates in determining fair value of certain of our assets, which estimates may prove to be incorrect and result in significant declines in valuation; (23) environmental, social and governance goals and targets; (24) other economic, competitive, governmental, regulatory, and technological factors affecting our operations, pricing, products and services; and (25) other risks detailed from time to time in Banner’s other reports filed with and furnished to the Securities and Exchange Commission including Banner’s Quarterly Reports on Form 10-Q and Annual Reports on Form 10-K.

RESULTS OF OPERATIONS

 

Quarters Ended

 

Year Ended

(in thousands except shares and per share data)

 

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

 

Dec 31, 2024

 

Dec 31, 2023

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

Loans receivable

 

$

169,586

 

 

$

168,338

 

 

$

154,532

 

 

$

655,590

 

 

$

577,891

 

Mortgage-backed securities

 

 

16,086

 

 

 

16,357

 

 

 

17,398

 

 

 

66,085

 

 

 

72,352

 

Securities and cash equivalents

 

 

10,764

 

 

 

11,146

 

 

 

11,808

 

 

 

44,428

 

 

 

51,329

 

Total interest income

 

 

196,436

 

 

 

195,841

 

 

 

183,738

 

 

 

766,103

 

 

 

701,572

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

52,217

 

 

 

53,785

 

 

 

39,342

 

 

 

199,465

 

 

 

100,126

 

Federal Home Loan Bank (FHLB) advances

 

 

85

 

 

 

2,263

 

 

 

1,870

 

 

 

8,941

 

 

 

10,524

 

Other borrowings

 

 

817

 

 

 

1,147

 

 

 

1,125

 

 

 

4,299

 

 

 

3,376

 

Subordinated debt

 

 

2,781

 

 

 

2,971

 

 

 

2,992

 

 

 

11,682

 

 

 

11,541

 

Total interest expense

 

 

55,900

 

 

 

60,166

 

 

 

45,329

 

 

 

224,387

 

 

 

125,567

 

Net interest income

 

 

140,536

 

 

 

135,675

 

 

 

138,409

 

 

 

541,716

 

 

 

576,005

 

PROVISION FOR CREDIT LOSSES

 

 

3,000

 

 

 

1,692

 

 

 

2,522

 

 

 

7,581

 

 

 

10,789

 

Net interest income after provision for credit losses

 

 

137,536

 

 

 

133,983

 

 

 

135,887

 

 

 

534,135

 

 

 

565,216

 

NON-INTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

Deposit fees and other service charges

 

 

11,018

 

 

 

10,741

 

 

 

9,560

 

 

 

43,371

 

 

 

41,638

 

Mortgage banking operations

 

 

3,686

 

 

 

3,180

 

 

 

5,391

 

 

 

12,207

 

 

 

11,817

 

Bank-owned life insurance

 

 

2,144

 

 

 

2,445

 

 

 

2,609

 

 

 

9,193

 

 

 

9,245

 

Miscellaneous

 

 

2,751

 

 

 

1,658

 

 

 

1,159

 

 

 

8,289

 

 

 

5,169

 

 

 

 

19,599

 

 

 

18,024

 

 

 

18,719

 

 

 

73,060

 

 

 

67,869

 

Net gain (loss) on sale of securities

 

 

275

 

 

 

 

 

 

(4,806

)

 

 

(5,190

)

 

 

(19,242

)

Net change in valuation of financial instruments carried at fair value

 

 

161

 

 

 

39

 

 

 

139

 

 

 

(982

)

 

 

(4,218

)

Total non-interest income

 

 

20,035

 

 

 

18,063

 

 

 

14,052

 

 

 

66,888

 

 

 

44,409

 

NON-INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

Salary and employee benefits

 

 

62,523

 

 

 

61,832

 

 

 

60,111

 

 

 

250,555

 

 

 

244,563

 

Less capitalized loan origination costs

 

 

(4,188

)

 

 

(4,354

)

 

 

(3,871

)

 

 

(16,857

)

 

 

(16,257

)

Occupancy and equipment

 

 

12,141

 

 

 

12,040

 

 

 

12,200

 

 

 

48,771

 

 

 

47,886

 

Information and computer data services

 

 

7,471

 

 

 

7,134

 

 

 

7,098

 

 

 

29,165

 

 

 

28,445

 

Payment and card processing services

 

 

5,771

 

 

 

5,346

 

 

 

6,088

 

 

 

22,518

 

 

 

20,547

 

Professional and legal expenses

 

 

3,025

 

 

 

2,102

 

 

 

2,267

 

 

 

7,858

 

 

 

9,830

 

Advertising and marketing

 

 

1,711

 

 

 

1,161

 

 

 

1,686

 

 

 

5,149

 

 

 

4,794

 

Deposit insurance

 

 

2,857

 

 

 

2,874

 

 

 

2,926

 

 

 

11,398

 

 

 

10,529

 

State and municipal business and use taxes

 

 

1,518

 

 

 

1,432

 

 

 

1,372

 

 

 

5,648

 

 

 

5,260

 

Real estate operations, net

 

 

113

 

 

 

103

 

 

 

47

 

 

 

293

 

 

 

(538

)

Amortization of core deposit intangibles

 

 

589

 

 

 

590

 

 

 

858

 

 

 

2,626

 

 

 

3,756

 

Miscellaneous

 

 

5,947

 

 

 

6,031

 

 

 

5,839

 

 

 

24,414

 

 

 

23,723

 

Total non-interest expense

 

 

99,478

 

 

 

96,291

 

 

 

96,621

 

 

 

391,538

 

 

 

382,538

 

Income before provision for income taxes

 

 

58,093

 

 

 

55,755

 

 

 

53,318

 

 

 

209,485

 

 

 

227,087

 

PROVISION FOR INCOME TAXES

 

 

11,702

 

 

 

10,602

 

 

 

10,694

 

 

 

40,587

 

 

 

43,463

 

NET INCOME

 

$

46,391

 

 

$

45,153

 

 

$

42,624

 

 

$

168,898

 

 

$

183,624

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.34

 

 

$

1.31

 

 

$

1.24

 

 

$

4.90

 

 

$

5.35

 

Diluted

 

$

1.34

 

 

$

1.30

 

 

$

1.24

 

 

$

4.88

 

 

$

5.33

 

Cumulative dividends declared per common share

 

$

0.48

 

 

$

0.48

 

 

$

0.48

 

 

$

1.92

 

 

$

1.92

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

Basic

 

 

34,501,016

 

 

 

34,498,830

 

 

 

34,381,780

 

 

 

34,470,057

 

 

 

34,344,142

 

Diluted

 

 

34,743,024

 

 

 

34,650,322

 

 

 

34,472,155

 

 

 

34,628,710

 

 

 

34,450,412

 

Increase in common shares outstanding

 

 

3,144

 

 

 

936

 

 

 

2,420

 

 

 

111,463

 

 

 

154,351

 

 

FINANCIAL CONDITION

 

 

 

 

 

 

 

Percentage Change

(in thousands except shares and per share data)

 

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

 

Prior Qtr

 

Prior Yr Qtr

ASSETS

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

203,402

 

 

$

226,568

 

 

$

209,634

 

 

(10

)%

 

(3

)%

Interest-bearing deposits

 

 

298,456

 

 

 

252,227

 

 

 

44,830

 

 

18

%

 

566

%

Total cash and cash equivalents

 

 

501,858

 

 

 

478,795

 

 

 

254,464

 

 

5

%

 

97

%

Securities - available for sale, amortized cost $2,460,262, $2,523,968, and $2,729,980, respectively

 

 

2,104,511

 

 

 

2,237,939

 

 

 

2,373,783

 

 

(6

)%

 

(11

)%

Securities - held to maturity, fair value $825,528, $879,278, and $907,514, respectively

 

 

1,001,564

 

 

 

1,013,903

 

 

 

1,059,055

 

 

(1

)%

 

(5

)%

Total securities

 

 

3,106,075

 

 

 

3,251,842

 

 

 

3,432,838

 

 

(4

)%

 

(10

)%

FHLB stock

 

 

22,451

 

 

 

19,751

 

 

 

24,028

 

 

14

%

 

(7

)%

Loans held for sale

 

 

32,021

 

 

 

78,841

 

 

 

11,170

 

 

(59

)%

 

187

%

Loans receivable

 

 

11,354,656

 

 

 

11,224,606

 

 

 

10,810,455

 

 

1

%

 

5

%

Allowance for credit losses – loans

 

 

(155,521

)

 

 

(154,585

)

 

 

(149,643

)

 

1

%

 

4

%

Net loans receivable

 

 

11,199,135

 

 

 

11,070,021

 

 

 

10,660,812

 

 

1

%

 

5

%

Accrued interest receivable

 

 

60,885

 

 

 

66,981

 

 

 

63,100

 

 

(9

)%

 

(4

)%

Property and equipment, net

 

 

124,589

 

 

 

125,256

 

 

 

132,231

 

 

(1

)%

 

(6

)%

Goodwill

 

 

373,121

 

 

 

373,121

 

 

 

373,121

 

 

%

 

%

Other intangibles, net

 

 

3,058

 

 

 

3,647

 

 

 

5,684

 

 

(16

)%

 

(46

)%

Bank-owned life insurance

 

 

312,549

 

 

 

310,400

 

 

 

304,366

 

 

1

%

 

3

%

Operating lease right-of-use assets

 

 

39,998

 

 

 

38,192

 

 

 

43,731

 

 

5

%

 

(9

)%

Other assets

 

 

424,297

 

 

 

371,829

 

 

 

364,846

 

 

14

%

 

16

%

Total assets

 

$

16,200,037

 

 

$

16,188,676

 

 

$

15,670,391

 

 

%

 

3

%

LIABILITIES

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing

 

$

4,591,543

 

 

$

4,688,244

 

 

$

4,792,369

 

 

(2

)%

 

(4

)%

Interest-bearing transaction and savings accounts

 

 

7,423,183

 

 

 

7,328,051

 

 

 

6,759,661

 

 

1

%

 

10

%

Interest-bearing certificates

 

 

1,499,672

 

 

 

1,521,853

 

 

 

1,477,467

 

 

(1

)%

 

2

%

Total deposits

 

 

13,514,398

 

 

 

13,538,148

 

 

 

13,029,497

 

 

%

 

4

%

Advances from FHLB

 

 

290,000

 

 

 

230,000

 

 

 

323,000

 

 

26

%

 

(10

)%

Other borrowings

 

 

125,257

 

 

 

154,533

 

 

 

182,877

 

 

(19

)%

 

(32

)%

Subordinated notes, net

 

 

80,278

 

 

 

80,170

 

 

 

92,851

 

 

%

 

(14

)%

Junior subordinated debentures at fair value

 

 

67,477

 

 

 

66,257

 

 

 

66,413

 

 

2

%

 

2

%

Operating lease liabilities

 

 

43,472

 

 

 

42,318

 

 

 

48,659

 

 

3

%

 

(11

)%

Accrued expenses and other liabilities

 

 

258,070

 

 

 

237,128

 

 

 

228,428

 

 

9

%

 

13

%

Deferred compensation

 

 

46,759

 

 

 

46,401

 

 

 

45,975

 

 

1

%

 

2

%

Total liabilities

 

 

14,425,711

 

 

 

14,394,955

 

 

 

14,017,700

 

 

%

 

3

%

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

1,307,509

 

 

 

1,304,792

 

 

 

1,299,651

 

 

%

 

1

%

Retained earnings

 

 

744,091

 

 

 

714,472

 

 

 

642,175

 

 

4

%

 

16

%

Accumulated other comprehensive loss

 

 

(277,274

)

 

 

(225,543

)

 

 

(289,135

)

 

23

%

 

(4

)%

Total shareholders’ equity

 

 

1,774,326

 

 

 

1,793,721

 

 

 

1,652,691

 

 

(1

)%

 

7

%

Total liabilities and shareholders’ equity

 

$

16,200,037

 

 

$

16,188,676

 

 

$

15,670,391

 

 

%

 

3

%

Common Shares Issued:

 

 

 

 

 

 

 

 

 

 

Shares outstanding at end of period

 

 

34,459,832

 

 

 

34,456,688

 

 

 

34,348,369

 

 

 

 

 

Common shareholders’ equity per share (1)

 

$

51.49

 

 

$

52.06

 

 

$

48.12

 

 

 

 

 

Common shareholders’ tangible equity per share (1) (2)

 

$

40.57

 

 

$

41.12

 

 

$

37.09

 

 

 

 

 

Common shareholders’ equity to total assets

 

 

10.95

%

 

 

11.08

%

 

 

10.55

%

 

 

 

 

Common shareholders’ tangible equity to tangible assets (2)

 

 

8.84

%

 

 

8.96

%

 

 

8.33

%

 

 

 

 

Consolidated Tier 1 leverage capital ratio

 

 

11.05

%

 

 

10.91

%

 

 

10.56

%

 

 

 

 

(1)

Calculation is based on number of common shares outstanding at the end of the period rather than weighted average shares outstanding.

(2)

Common shareholders’ tangible equity and tangible assets exclude goodwill and other intangible assets. These ratios represent non-GAAP financial measures. See, “Additional Financial Information - Non-GAAP Financial Measures” on the final two pages of this press release for a reconciliation of non-GAAP financial measures.

 

ADDITIONAL FINANCIAL INFORMATION

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

LOANS

 

 

 

 

 

 

 

Percentage Change

 

 

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

 

Prior Qtr

 

Prior Yr Qtr

Commercial real estate (CRE):

 

 

 

 

 

 

 

 

 

 

Owner-occupied

 

$

1,027,426

 

 

$

990,516

 

 

$

915,897

 

 

4

%

 

12

%

Investment properties

 

 

1,623,672

 

 

 

1,583,863

 

 

 

1,541,344

 

 

3

%

 

5

%

Small balance CRE

 

 

1,213,792

 

 

 

1,218,822

 

 

 

1,178,500

 

 

%

 

3

%

Multifamily real estate

 

 

894,425

 

 

 

889,866

 

 

 

811,232

 

 

1

%

 

10

%

Construction, land and land development:

 

 

 

 

 

 

 

 

 

 

Commercial construction

 

 

122,362

 

 

 

124,051

 

 

 

170,011

 

 

(1

)%

 

(28

)%

Multifamily construction

 

 

513,706

 

 

 

524,108

 

 

 

503,993

 

 

(2

)%

 

2

%

One- to four-family construction

 

 

514,220

 

 

 

507,350

 

 

 

526,432

 

 

1

%

 

(2

)%

Land and land development

 

 

369,663

 

 

 

370,690

 

 

 

336,639

 

 

%

 

10

%

Commercial business:

 

 

 

 

 

 

 

 

 

 

Commercial business

 

 

1,318,333

 

 

 

1,281,615

 

 

 

1,255,734

 

 

3

%

 

5

%

Small business scored

 

 

1,104,117

 

 

 

1,087,714

 

 

 

1,022,154

 

 

2

%

 

8

%

Agricultural business, including secured by farmland:

 

 

 

 

 

 

 

 

 

 

Agricultural business, including secured by farmland

 

 

340,280

 

 

 

346,686

 

 

 

331,089

 

 

(2

)%

 

3

%

One- to four-family residential

 

 

1,591,260

 

 

 

1,575,164

 

 

 

1,518,046

 

 

1

%

 

5

%

Consumer:

 

 

 

 

 

 

 

 

 

 

Consumer—home equity revolving lines of credit

 

 

625,680

 

 

 

622,615

 

 

 

588,703

 

 

%

 

6

%

Consumer—other

 

 

95,720

 

 

 

101,546

 

 

 

110,681

 

 

(6

)%

 

(14

)%

Total loans receivable

 

$

11,354,656

 

 

$

11,224,606

 

 

$

10,810,455

 

 

1

%

 

5

%

Loans 30 - 89 days past due and on accrual

 

$

26,824

 

 

$

13,030

 

 

$

19,744

 

 

 

 

 

Total delinquent loans (including loans on non-accrual), net

 

$

55,432

 

 

$

44,656

 

 

$

43,164

 

 

 

 

 

Total delinquent loans / Total loans receivable

 

 

0.49

%

 

 

0.40

%

 

 

0.40

%

 

 

 

 

 

LOANS BY GEOGRAPHIC LOCATION

 

 

 

 

 

 

 

 

 

Percentage Change

 

 

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

 

Prior Qtr

 

Prior Yr Qtr

 

 

Amount

 

Percentage

 

Amount

 

Amount

 

 

 

 

Washington

 

$

5,245,886

 

46

%

 

$

5,203,637

 

$

5,095,602

 

1

%

 

3

%

California

 

 

2,861,435

 

 

25

%

 

 

2,796,965

 

 

 

2,670,923

 

 

2

%

 

7

%

Oregon

 

 

2,113,229

 

 

19

%

 

 

2,108,229

 

 

 

1,974,001

 

 

%

 

7

%

Idaho

 

 

665,158

 

 

6

%

 

 

652,148

 

 

 

610,064

 

 

2

%

 

9

%

Utah

 

 

82,459

 

 

1

%

 

 

85,316

 

 

 

68,931

 

 

(3

)%

 

20

%

Other

 

 

386,489

 

 

3

%

 

 

378,311

 

 

 

390,934

 

 

2

%

 

(1

)%

Total loans receivable

 

$

11,354,656

 

 

100

%

 

$

11,224,606

 

 

$

10,810,455

 

 

1

%

 

5

%

 

ADDITIONAL FINANCIAL INFORMATION

(dollars in thousands)

 

LOAN ORIGINATIONS

Quarters Ended

 

Year Ended

 

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

 

Dec 31, 2024

 

Dec 31, 2023

Commercial real estate

$

124,554

 

$

114,372

 

$

76,277

 

$

408,546

 

$

309,022

Multifamily real estate

 

3,120

 

 

 

314

 

 

 

5,360

 

 

 

6,593

 

 

 

57,046

 

Construction and land

 

303,345

 

 

 

472,506

 

 

 

382,905

 

 

 

1,759,799

 

 

 

1,541,383

 

Commercial business

 

250,515

 

 

 

179,871

 

 

 

166,984

 

 

 

752,269

 

 

 

585,047

 

Agricultural business

 

17,177

 

 

 

5,877

 

 

 

15,058

 

 

 

79,715

 

 

 

84,072

 

One-to four-family residential

 

29,531

 

 

 

24,488

 

 

 

37,446

 

 

 

106,085

 

 

 

167,951

 

Consumer

 

73,791

 

 

 

96,137

 

 

 

57,427

 

 

 

356,543

 

 

 

300,913

 

Total loan originations (excluding loans held for sale)

$

802,033

 

 

$

893,565

 

 

$

741,457

 

 

$

3,469,550

 

 

$

3,045,434

 

 

ADDITIONAL FINANCIAL INFORMATION

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

CHANGE IN THE ALLOWANCE FOR CREDIT LOSSES – LOANS

 

Quarters Ended

 

Year Ended

 

 

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

 

Dec 31, 2024

 

Dec 31, 2023

Balance, beginning of period

 

$

154,585

 

 

$

152,848

 

 

$

146,960

 

 

$

149,643

 

 

$

141,465

 

Provision for credit losses – loans

 

 

3,219

 

 

 

1,967

 

 

 

3,821

 

 

 

8,563

 

 

 

11,097

 

Recoveries of loans previously charged off:

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

1,215

 

 

 

65

 

 

 

129

 

 

 

2,767

 

 

 

557

 

Construction and land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29

 

One- to four-family real estate

 

 

124

 

 

 

14

 

 

 

18

 

 

 

171

 

 

 

230

 

Commercial business

 

 

245

 

 

 

613

 

 

 

237

 

 

 

1,963

 

 

 

1,283

 

Agricultural business, including secured by farmland

 

 

2

 

 

 

1

 

 

 

16

 

 

 

304

 

 

 

146

 

Consumer

 

 

164

 

 

 

41

 

 

 

131

 

 

 

476

 

 

 

543

 

 

 

 

1,750

 

 

 

734

 

 

 

531

 

 

 

5,681

 

 

 

2,788

 

Loans charged off:

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

(4

)

 

 

 

 

 

 

 

 

(351

)

 

 

 

Construction and land

 

 

(5

)

 

 

(145

)

 

 

(933

)

 

 

(150

)

 

 

(1,089

)

One- to four-family real estate

 

 

 

 

 

 

 

 

(8

)

 

 

 

 

 

(42

)

Commercial business

 

 

(3,595

)

 

 

(414

)

 

 

(310

)

 

 

(5,955

)

 

 

(2,650

)

Agricultural business, including secured by farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(564

)

Consumer

 

 

(429

)

 

 

(405

)

 

 

(418

)

 

 

(1,910

)

 

 

(1,362

)

 

 

 

(4,033

)

 

 

(964

)

 

 

(1,669

)

 

 

(8,366

)

 

 

(5,707

)

Net charge-offs

 

 

(2,283

)

 

 

(230

)

 

 

(1,138

)

 

 

(2,685

)

 

 

(2,919

)

Balance, end of period

 

$

155,521

 

 

$

154,585

 

 

$

149,643

 

 

$

155,521

 

 

$

149,643

 

Net charge-offs / Average loans receivable

 

 

(0.020

)%

 

 

(0.002

)%

 

 

(0.011

)%

 

 

(0.024

)%

 

 

(0.028

)%

 

ALLOCATION OF ALLOWANCE FOR CREDIT LOSSES – LOANS

 

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

Commercial real estate

 

$

40,830

 

 

$

40,040

 

 

$

44,384

 

Multifamily real estate

 

 

10,308

 

 

 

10,233

 

 

 

9,326

 

Construction and land

 

 

29,038

 

 

 

28,322

 

 

 

28,095

 

One- to four-family real estate

 

 

20,807

 

 

 

20,463

 

 

 

19,271

 

Commercial business

 

 

38,611

 

 

 

39,779

 

 

 

35,464

 

Agricultural business, including secured by farmland

 

 

5,727

 

 

 

5,340

 

 

 

3,865

 

Consumer

 

 

10,200

 

 

 

10,408

 

 

 

9,238

 

Total allowance for credit losses – loans

 

$

155,521

 

 

$

154,585

 

 

$

149,643

 

Allowance for credit losses - loans / Total loans receivable

 

 

1.37

%

 

 

1.38

%

 

 

1.38

%

Allowance for credit losses - loans / Non-performing loans

 

 

421

%

 

 

359

%

 

 

506

%

 

CHANGE IN THE ALLOWANCE FOR CREDIT LOSSES - UNFUNDED LOAN COMMITMENTS

 

Quarters Ended

 

Year Ended

 

 

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

 

Dec 31, 2024

 

Dec 31, 2023

Balance, beginning of period

 

$

13,765

 

 

$

14,027

 

 

$

15,010

 

 

$

14,484

 

 

$

14,721

 

Recapture of provision for credit losses - unfunded loan commitments

 

 

(203

)

 

 

(262

)

 

 

(526

)

 

 

(922

)

 

 

(237

)

Balance, end of period

 

$

13,562

 

 

$

13,765

 

 

$

14,484

 

 

$

13,562

 

 

$

14,484

 

 

ADDITIONAL FINANCIAL INFORMATION

(dollars in thousands)

 

 

 

 

 

 

NON-PERFORMING ASSETS

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

Loans on non-accrual status:

 

 

 

 

 

Secured by real estate:

 

 

 

 

 

Commercial

$

2,186

 

 

$

2,127

 

 

$

2,677

 

Construction and land

 

3,963

 

 

 

4,286

 

 

 

3,105

 

One- to four-family

 

10,016

 

 

 

9,592

 

 

 

5,702

 

Commercial business

 

7,067

 

 

 

10,705

 

 

 

9,002

 

Agricultural business, including secured by farmland

 

8,485

 

 

 

7,703

 

 

 

3,167

 

Consumer

 

4,835

 

 

 

4,636

 

 

 

3,204

 

 

 

36,552

 

 

 

39,049

 

 

 

26,857

 

Loans more than 90 days delinquent, still on accrual:

 

 

 

 

 

Secured by real estate:

 

 

 

 

 

Commercial

 

 

 

 

2,258

 

 

 

 

Construction and land

 

 

 

 

380

 

 

 

1,138

 

One- to four-family

 

369

 

 

 

961

 

 

 

1,205

 

Commercial business

 

 

 

 

 

 

 

1

 

Consumer

 

35

 

 

 

359

 

 

 

401

 

 

 

404

 

 

 

3,958

 

 

 

2,745

 

Total non-performing loans

 

36,956

 

 

 

43,007

 

 

 

29,602

 

REO

 

2,367

 

 

 

2,221

 

 

 

526

 

Other repossessed assets

 

300

 

 

 

 

 

 

 

Total non-performing assets

$

39,623

 

 

$

45,228

 

 

$

30,128

 

Total non-performing assets to total assets

 

0.24

%

 

 

0.28

%

 

 

0.19

%

LOANS BY CREDIT RISK RATING

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

Pass

$

11,118,744

 

$

11,022,014

 

$

10,671,281

Special Mention

 

43,451

 

 

 

52,497

 

 

 

13,732

 

Substandard

 

192,461

 

 

 

150,095

 

 

 

125,442

 

Total

$

11,354,656

 

 

$

11,224,606

 

 

$

10,810,455

 

 
ADDITIONAL FINANCIAL INFORMATION

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

DEPOSIT COMPOSITION

 

 

 

 

 

 

 

Percentage Change

 

 

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

 

Prior Qtr

 

Prior Yr Qtr

Non-interest-bearing

 

$

4,591,543

 

$

4,688,244

 

$

4,792,369

 

(2

)%

 

(4

)%

Interest-bearing checking

 

 

2,393,864

 

 

 

2,344,561

 

 

 

2,098,526

 

 

2

%

 

14

%

Regular savings accounts

 

 

3,478,423

 

 

 

3,339,859

 

 

 

2,980,530

 

 

4

%

 

17

%

Money market accounts

 

 

1,550,896

 

 

 

1,643,631

 

 

 

1,680,605

 

 

(6

)%

 

(8

)%

Total interest-bearing transaction and savings accounts

 

 

7,423,183

 

 

 

7,328,051

 

 

 

6,759,661

 

 

1

%

 

10

%

Total core deposits

 

 

12,014,726

 

 

 

12,016,295

 

 

 

11,552,030

 

 

%

 

4

%

Interest-bearing certificates

 

 

1,499,672

 

 

 

1,521,853

 

 

 

1,477,467

 

 

(1

)%

 

2

%

Total deposits

 

$

13,514,398

 

 

$

13,538,148

 

 

$

13,029,497

 

 

%

 

4

%

 

GEOGRAPHIC CONCENTRATION OF DEPOSITS

 

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

 

Percentage Change

 

 

Amount

 

Percentage

 

Amount

 

Amount

 

Prior Qtr

 

Prior Yr Qtr

Washington

 

$

7,441,413

 

55

%

 

$

7,413,414

 

$

7,247,392

 

%

 

3

%

Oregon

 

 

2,981,327

 

 

22

%

 

 

2,997,843

 

 

 

2,852,677

 

 

(1

)%

 

5

%

California

 

 

2,392,573

 

 

18

%

 

 

2,423,295

 

 

 

2,269,557

 

 

(1

)%

 

5

%

Idaho

 

 

699,085

 

 

5

%

 

 

703,596

 

 

 

659,871

 

 

(1

)%

 

6

%

Total deposits

 

$

13,514,398

 

 

100

%

 

$

13,538,148

 

 

$

13,029,497

 

 

%

 

4

%

 

INCLUDED IN TOTAL DEPOSITS

 

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

Public non-interest-bearing accounts

 

$

165,667

 

$

141,541

 

$

146,916

Public interest-bearing transaction & savings accounts

 

 

248,746

 

 

 

246,332

 

 

 

209,699

 

Public interest-bearing certificates

 

 

25,423

 

 

 

28,144

 

 

 

52,048

 

Total public deposits

 

$

439,836

 

 

$

416,017

 

 

$

408,663

 

Collateralized public deposits

 

$

336,376

 

 

$

317,960

 

 

$

305,306

 

Total brokered deposits

 

$

50,346

 

 

$

50,333

 

 

$

108,058

 

 

 

 

 

 

 

 

AVERAGE ACCOUNT BALANCE PER DEPOSIT ACCOUNT

 

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

Number of deposit accounts

 

 

460,004

 

 

 

459,127

 

 

 

463,750

 

Average account balance per account

 

$

30

 

 

$

30

 

 

$

29

 

 

ADDITIONAL FINANCIAL INFORMATION

(dollars in thousands)

ESTIMATED REGULATORY CAPITAL RATIOS AS OF DECEMBER 31, 2024

 

Actual

 

Minimum to be

categorized as

"Adequately Capitalized"

 

Minimum to be

categorized as

"Well Capitalized"

 

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

Banner Corporation-consolidated:

 

 

 

 

 

 

 

 

 

 

 

 

Total capital to risk-weighted assets

 

$

2,024,046

 

15.04

%

 

$

1,076,652

 

8.00

%

 

$

1,345,814

 

10.00

%

Tier 1 capital to risk-weighted assets

 

 

1,760,065

 

 

13.08

%

 

 

807,489

 

 

6.00

%

 

 

807,489

 

 

6.00

%

Tier 1 leverage capital to average assets

 

 

1,760,065

 

 

11.05

%

 

 

636,913

 

 

4.00

%

 

 

n/a

 

 

n/a

 

Common equity tier 1 capital to risk-weighted assets

 

 

1,673,565

 

 

12.44

%

 

 

605,616

 

 

4.50

%

 

 

n/a

 

 

n/a

 

Banner Bank:

 

 

 

 

 

 

 

 

 

 

 

 

Total capital to risk-weighted assets

 

 

1,890,438

 

 

14.03

%

 

 

1,077,725

 

 

8.00

%

 

 

1,347,157

 

 

10.00

%

Tier 1 capital to risk-weighted assets

 

 

1,726,457

 

 

12.82

%

 

 

808,294

 

 

6.00

%

 

 

1,077,725

 

 

8.00

%

Tier 1 leverage capital to average assets

 

 

1,726,457

 

 

10.83

%

 

 

637,392

 

 

4.00

%

 

 

796,740

 

 

5.00

%

Common equity tier 1 capital to risk-weighted assets

 

 

1,726,457

 

 

12.82

%

 

 

606,221

 

 

4.50

%

 

 

875,652

 

 

6.50

%

These regulatory capital ratios are estimates, pending completion and filing of Banner’s regulatory reports.

ADDITIONAL FINANCIAL INFORMATION

(dollars in thousands)

(rates / ratios annualized)

 

ANALYSIS OF NET INTEREST SPREAD

Quarters Ended

 

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

 

Average

Balance

 

Interest

and

Dividends

 

Yield /

Cost (3)

 

Average

Balance

 

Interest

and

Dividends

 

Yield /

Cost (3)

 

Average

Balance

 

Interest

and

Dividends

 

Yield /

Cost (3)

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held for sale loans

$

61,585

 

$

1,049

 

6.78

%

 

$

26,954

 

$

453

 

6.69

%

 

$

31,148

 

$

447

 

5.69

%

Mortgage loans

 

9,267,076

 

 

 

136,831

 

 

5.87

%

 

 

9,207,468

 

 

 

135,497

 

 

5.85

%

 

 

8,770,029

 

 

 

123,382

 

 

5.58

%

Commercial/agricultural loans

 

1,900,337

 

 

 

31,873

 

 

6.67

%

 

 

1,879,215

 

 

 

32,547

 

 

6.89

%

 

 

1,822,069

 

 

 

30,447

 

 

6.63

%

Consumer and other loans

 

124,726

 

 

 

2,078

 

 

6.63

%

 

 

128,548

 

 

 

2,154

 

 

6.67

%

 

 

138,049

 

 

 

2,237

 

 

6.43

%

Total loans (1)

 

11,353,724

 

 

 

171,831

 

 

6.02

%

 

 

11,242,185

 

 

 

170,651

 

 

6.04

%

 

 

10,761,295

 

 

 

156,513

 

 

5.77

%

Mortgage-backed securities

 

2,576,908

 

 

 

16,228

 

 

2.51

%

 

 

2,623,399

 

 

 

16,498

 

 

2.50

%

 

 

2,798,647

 

 

 

17,541

 

 

2.49

%

Other securities

 

919,742

 

 

 

10,281

 

 

4.45

%

 

 

943,310

 

 

 

11,120

 

 

4.69

%

 

 

1,035,842

 

 

 

11,993

 

 

4.59

%

Interest-bearing deposits with banks

 

107,404

 

 

 

1,043

 

 

3.86

%

 

 

51,604

 

 

 

493

 

 

3.80

%

 

 

45,286

 

 

 

506

 

 

4.43

%

FHLB stock

 

9,887

 

 

 

316

 

 

12.71

%

 

 

16,664

 

 

 

412

 

 

9.84

%

 

 

15,326

 

 

 

215

 

 

5.57

%

Total investment securities

 

3,613,941

 

 

 

27,868

 

 

3.07

%

 

 

3,634,977

 

 

 

28,523

 

 

3.12

%

 

 

3,895,101

 

 

 

30,255

 

 

3.08

%

Total interest-earning assets

 

14,967,665

 

 

 

199,699

 

 

5.31

%

 

 

14,877,162

 

 

 

199,174

 

 

5.33

%

 

 

14,656,396

 

 

 

186,768

 

 

5.06

%

Non-interest-earning assets

 

1,016,366

 

 

 

 

 

 

 

981,290

 

 

 

 

 

 

 

875,719

 

 

 

 

 

Total assets

$

15,984,031

 

 

 

 

 

 

$

15,858,452

 

 

 

 

 

 

$

15,532,115

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing checking accounts

$

2,377,179

 

 

 

9,279

 

 

1.55

%

 

$

2,295,723

 

 

 

9,497

 

 

1.65

%

 

$

2,060,226

 

 

 

5,907

 

 

1.14

%

Savings accounts

 

3,441,196

 

 

 

19,447

 

 

2.25

%

 

 

3,268,647

 

 

 

19,299

 

 

2.35

%

 

 

2,885,167

 

 

 

12,560

 

 

1.73

%

Money market accounts

 

1,584,092

 

 

 

8,510

 

 

2.14

%

 

 

1,611,543

 

 

 

9,184

 

 

2.27

%

 

 

1,723,426

 

 

 

7,644

 

 

1.76

%

Certificates of deposit

 

1,513,966

 

 

 

14,981

 

 

3.94

%

 

 

1,540,637

 

 

 

15,805

 

 

4.08

%

 

 

1,477,474

 

 

 

13,231

 

 

3.55

%

Total interest-bearing deposits

 

8,916,433

 

 

 

52,217

 

 

2.33

%

 

 

8,716,550

 

 

 

53,785

 

 

2.45

%

 

 

8,146,293

 

 

 

39,342

 

 

1.92

%

Non-interest-bearing deposits

 

4,640,557

 

 

 

 

 

%

 

 

4,601,755

 

 

 

 

 

%

 

 

5,036,523

 

 

 

 

 

%

Total deposits

 

13,556,990

 

 

 

52,217

 

 

1.53

%

 

 

13,318,305

 

 

 

53,785

 

 

1.61

%

 

 

13,182,816

 

 

 

39,342

 

 

1.18

%

Other interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB advances

 

7,522

 

 

 

85

 

 

4.50

%

 

 

161,413

 

 

 

2,263

 

 

5.58

%

 

 

129,630

 

 

 

1,870

 

 

5.72

%

Other borrowings

 

143,097

 

 

 

817

 

 

2.27

%

 

 

159,439

 

 

 

1,147

 

 

2.86

%

 

 

185,518

 

 

 

1,125

 

 

2.41

%

Junior subordinated debentures and subordinated notes

 

169,678

 

 

 

2,781

 

 

6.52

%

 

 

179,075

 

 

 

2,971

 

 

6.60

%

 

 

182,678

 

 

 

2,992

 

 

6.50

%

Total borrowings

 

320,297

 

 

 

3,683

 

 

4.57

%

 

 

499,927

 

 

 

6,381

 

 

5.08

%

 

 

497,826

 

 

 

5,987

 

 

4.77

%

Total funding liabilities

 

13,877,287

 

 

 

55,900

 

 

1.60

%

 

 

13,818,232

 

 

 

60,166

 

 

1.73

%

 

 

13,680,642

 

 

 

45,329

 

 

1.31

%

Other non-interest-bearing liabilities (2)

 

324,447

 

 

 

 

 

 

 

311,803

 

 

 

 

 

 

 

311,539

 

 

 

 

 

Total liabilities

 

14,201,734

 

 

 

 

 

 

 

14,130,035

 

 

 

 

 

 

 

13,992,181

 

 

 

 

 

Shareholders’ equity

 

1,782,297

 

 

 

 

 

 

 

1,728,417

 

 

 

 

 

 

 

1,539,934

 

 

 

 

 

Total liabilities and shareholders’ equity

$

15,984,031

 

 

 

 

 

 

$

15,858,452

 

 

 

 

 

 

$

15,532,115

 

 

 

 

 

Net interest income/rate spread (tax equivalent)

 

 

$

143,799

 

 

3.71

%

 

 

 

$

139,008

 

 

3.60

%

 

 

 

$

141,439

 

 

3.75

%

Net interest margin (tax equivalent)

 

 

 

 

3.82

%

 

 

 

 

 

3.72

%

 

 

 

 

 

3.83

%

Reconciliation to reported net interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments for taxable equivalent basis

 

 

 

(3,263

)

 

 

 

 

 

 

(3,333

)

 

 

 

 

 

 

(3,030

)

 

 

Net interest income and margin, as reported

 

 

$

140,536

 

 

3.74

%

 

 

 

$

135,675

 

 

3.63

%

 

 

 

$

138,409

 

 

3.75

%

Additional Key Financial Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

 

 

1.15

%

 

 

 

 

 

1.13

%

 

 

 

 

 

1.09

%

Adjusted return on average assets (4)

 

 

 

 

1.15

%

 

 

 

 

 

1.13

%

 

 

 

 

 

1.18

%

Return on average equity

 

 

 

 

10.35

%

 

 

 

 

 

10.39

%

 

 

 

 

 

10.98

%

Adjusted return on average equity (4)

 

 

 

 

10.28

%

 

 

 

 

 

10.39

%

 

 

 

 

 

11.89

%

Average equity/average assets

 

 

 

 

11.15

%

 

 

 

 

 

10.90

%

 

 

 

 

 

9.91

%

Average interest-earning assets/average interest-bearing liabilities

 

 

 

 

162.05

%

 

 

 

 

 

161.42

%

 

 

 

 

 

169.55

%

Average interest-earning assets/average funding liabilities

 

 

 

 

107.86

%

 

 

 

 

 

107.66

%

 

 

 

 

 

107.13

%

Non-interest income/average assets

 

 

 

 

0.50

%

 

 

 

 

 

0.45

%

 

 

 

 

 

0.36

%

Non-interest expense/average assets

 

 

 

 

2.48

%

 

 

 

 

 

2.42

%

 

 

 

 

 

2.47

%

Efficiency ratio

 

 

 

 

61.95

%

 

 

 

 

 

62.63

%

 

 

 

 

 

63.37

%

Adjusted efficiency ratio (4)

 

 

 

 

60.74

%

 

 

 

 

 

61.27

%

 

 

 

 

 

60.04

%

(1)

 

Average balances include loans accounted for on a nonaccrual basis and accruing loans 90 days or more past due. Amortization of net deferred loan fees/costs is included with interest on loans.

(2)

 

Average other non-interest-bearing liabilities include fair value adjustments related to junior subordinated debentures.

(3)

 

Tax-exempt income is calculated on a tax equivalent basis. The tax equivalent yield adjustment to interest earned on loans was $2.2 million, $2.3 million and $2.0 million for the quarters ended December 31, 2024, September 30, 2024 and December 31, 2023, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $1.0 million for each of the quarters ended December 31, 2024, September 30, 2024 and December 31, 2023.

(4)

 

Represent non-GAAP financial measures. See, “Additional Financial Information - Non-GAAP Financial Measures” on the final two pages of this press release for a reconciliation of non-GAAP financial measures.

 

ADDITIONAL FINANCIAL INFORMATION

(dollars in thousands)

(rates / ratios annualized)

 

 

 

 

 

 

 

 

 

 

 

 

ANALYSIS OF NET INTEREST SPREAD

Year Ended

 

Dec 31, 2024

 

Dec 31, 2023

 

Average

Balance

 

Interest and

Dividends

 

Yield / Cost (3)

 

Average

Balance

 

Interest and

Dividends

 

Yield / Cost (3)

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

Held for sale loans

$

27,627

 

$

1,875

 

6.79

%

 

$

49,106

 

$

2,621

 

5.34

%

Mortgage loans

 

9,094,276

 

 

 

526,842

 

 

5.79

%

 

 

8,513,487

 

 

 

460,664

 

 

5.41

%

Commercial/agricultural loans

 

1,871,024

 

 

 

127,028

 

 

6.79

%

 

 

1,782,141

 

 

 

113,250

 

 

6.35

%

Consumer and other loans

 

129,929

 

 

 

8,584

 

 

6.61

%

 

 

138,196

 

 

 

8,715

 

 

6.31

%

Total loans (1)

 

11,122,856

 

 

 

664,329

 

 

5.97

%

 

 

10,482,930

 

 

 

585,250

 

 

5.58

%

Mortgage-backed securities

 

2,650,010

 

 

 

66,652

 

 

2.52

%

 

 

2,927,650

 

 

 

72,927

 

 

2.49

%

Other securities

 

951,515

 

 

 

44,083

 

 

4.63

%

 

 

1,173,637

 

 

 

52,148

 

 

4.44

%

Interest-bearing deposits with banks

 

65,650

 

 

 

2,573

 

 

3.92

%

 

 

46,815

 

 

 

2,200

 

 

4.70

%

FHLB stock

 

16,658

 

 

 

1,302

 

 

7.82

%

 

 

17,903

 

 

 

847

 

 

4.73

%

Total investment securities

 

3,683,833

 

 

 

114,610

 

 

3.11

%

 

 

4,166,005

 

 

 

128,122

 

 

3.08

%

Total interest-earning assets

 

14,806,689

 

 

 

778,939

 

 

5.26

%

 

 

14,648,935

 

 

 

713,372

 

 

4.87

%

Non-interest-earning assets

 

967,122

 

 

 

 

 

 

 

917,018

 

 

 

 

 

Total assets

$

15,773,811

 

 

 

 

 

 

$

15,565,953

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing checking accounts

$

2,233,902

 

 

 

33,113

 

 

1.48

%

 

$

1,921,326

 

 

 

13,334

 

 

0.69

%

Savings accounts

 

3,231,631

 

 

 

71,225

 

 

2.20

%

 

 

2,674,936

 

 

 

27,739

 

 

1.04

%

Money market accounts

 

1,632,092

 

 

 

35,206

 

 

2.16

%

 

 

1,908,983

 

 

 

24,089

 

 

1.26

%

Certificates of deposit

 

1,514,726

 

 

 

59,921

 

 

3.96

%

 

 

1,209,261

 

 

 

34,964

 

 

2.89

%

Total interest-bearing deposits

 

8,612,351

 

 

 

199,465

 

 

2.32

%

 

 

7,714,506

 

 

 

100,126

 

 

1.30

%

Non-interest-bearing deposits

 

4,647,100

 

 

 

 

 

%

 

 

5,436,953

 

 

 

 

 

%

Total deposits

 

13,259,451

 

 

 

199,465

 

 

1.50

%

 

 

13,151,459

 

 

 

100,126

 

 

0.76

%

Other interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

FHLB advances

 

159,954

 

 

 

8,941

 

 

5.59

%

 

 

196,819

 

 

 

10,524

 

 

5.35

%

Other borrowings

 

164,613

 

 

 

4,299

 

 

2.61

%

 

 

199,291

 

 

 

3,376

 

 

1.69

%

Junior subordinated debentures and subordinated notes

 

177,361

 

 

 

11,682

 

 

6.59

%

 

 

185,883

 

 

 

11,541

 

 

6.21

%

Total borrowings

 

501,928

 

 

 

24,922

 

 

4.97

%

 

 

581,993

 

 

 

25,441

 

 

4.37

%

Total funding liabilities

 

13,761,379

 

 

 

224,387

 

 

1.63

%

 

 

13,733,452

 

 

 

125,567

 

 

0.91

%

Other non-interest-bearing liabilities (2)

 

308,667

 

 

 

 

 

 

 

295,098

 

 

 

 

 

Total liabilities

 

14,070,046

 

 

 

 

 

 

 

14,028,550

 

 

 

 

 

Shareholders’ equity

 

1,703,765

 

 

 

 

 

 

 

1,537,403

 

 

 

 

 

Total liabilities and shareholders’ equity

$

15,773,811

 

 

 

 

 

 

$

15,565,953

 

 

 

 

 

Net interest income/rate spread (tax equivalent)

 

 

$

554,552

 

 

3.63

%

 

 

 

$

587,805

 

 

3.96

%

Net interest margin (tax equivalent)

 

 

 

 

3.75

%

 

 

 

 

 

4.01

%

Reconciliation to reported net interest income:

 

 

 

 

 

 

 

 

 

 

 

Adjustments for taxable equivalent basis

 

 

 

(12,836

)

 

 

 

 

 

 

(11,800

)

 

 

Net interest income and margin, as reported

 

 

$

541,716

 

 

3.66

%

 

 

 

$

576,005

 

 

3.93

%

Additional Key Financial Ratios:

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

 

 

1.07

%

 

 

 

 

 

1.18

%

Adjusted return on average assets (4)

 

 

 

 

1.10

%

 

 

 

 

 

1.30

%

Return on average equity

 

 

 

 

9.91

%

 

 

 

 

 

11.94

%

Adjusted return on average equity (4)

 

 

 

 

10.19

%

 

 

 

 

 

13.17

%

Average equity/average assets

 

 

 

 

10.80

%

 

 

 

 

 

9.88

%

Average interest-earning assets/average interest-bearing liabilities

 

 

 

 

162.46

%

 

 

 

 

 

176.57

%

Average interest-earning assets/average funding liabilities

 

 

 

 

107.60

%

 

 

 

 

 

106.67

%

Non-interest income/average assets

 

 

 

 

0.42

%

 

 

 

 

 

0.29

%

Non-interest expense/average assets

 

 

 

 

2.48

%

 

 

 

 

 

2.46

%

Efficiency ratio

 

 

 

 

64.33

%

 

 

 

 

 

61.66

%

Adjusted efficiency ratio (4)

 

 

 

 

62.29

%

 

 

 

 

 

57.89

%

(1)

 

Average balances include loans accounted for on a nonaccrual basis and loans 90 days or more past due. Amortization of net deferred loan fees/costs is included with interest on loans.

(2)

 

Average other non-interest-bearing liabilities include fair value adjustments related to junior subordinated debentures.

(3)

 

Tax-exempt income is calculated on a tax equivalent basis. The tax equivalent yield adjustment to interest earned on loans was $8.7 million and $7.4 million for the years ended December 31, 2024 and 2023, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $4.1 million and $4.4 million for the years ended December 31, 2024 and 2023, respectively.

(4)

 

Represent non-GAAP financial measures. See, “Additional Financial Information - Non-GAAP Financial Measures” on the final two pages of this press release for a reconciliation of non-GAAP financial measures.

 
ADDITIONAL FINANCIAL INFORMATION
(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

* Non-GAAP Financial Measures
In addition to results presented in accordance with generally accepted accounting principles in the United States of America (GAAP), this earnings release contains certain non-GAAP financial measures. Tangible common shareholders’ equity per share and the ratio of tangible common equity to tangible assets, and references to adjusted revenue, adjusted earnings, the adjusted return on average assets, the adjusted return on average equity and the adjusted efficiency ratio represent non-GAAP financial measures. Management has presented these non-GAAP financial measures in this earnings release because it believes that they provide useful and comparative information to assess trends in Banner’s core operations reflected in the current quarter’s results and facilitate the comparison of our performance with the performance of our peers. However, these non-GAAP financial measures are supplemental and are not a substitute for any analysis based on GAAP. Where applicable, comparable earnings information using GAAP financial measures is also presented. Because not all companies use the same calculations, our presentation may not be comparable to other similarly titled measures as calculated by other companies. For a reconciliation of these non-GAAP financial measures, see the tables below:

 

 

 

 

 

 

 

 

 

 

ADJUSTED REVENUE

Quarters Ended

 

Year Ended

 

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

 

Dec 31, 2024

 

Dec 31, 2023

Net interest income (GAAP)

$

140,536

 

 

$

135,675

 

 

$

138,409

 

 

$

541,716

 

$

576,005

Non-interest income (GAAP)

 

20,035

 

 

 

18,063

 

 

 

14,052

 

 

 

66,888

 

 

 

44,409

 

Total revenue (GAAP)

 

160,571

 

 

 

153,738

 

 

 

152,461

 

 

 

608,604

 

 

 

620,414

 

Exclude:

Net (gain) loss on sale of securities

 

(275

)

 

 

 

 

 

4,806

 

 

 

5,190

 

 

 

19,242

 

 

Net change in valuation of financial instruments carried at fair value

 

(161

)

 

 

(39

)

 

 

(139

)

 

 

982

 

 

 

4,218

 

Adjusted revenue (non-GAAP)

$

160,135

 

 

$

153,699

 

 

$

157,128

 

 

$

614,776

 

 

$

643,874

 

ADJUSTED EARNINGS

Quarters Ended

 

Year Ended

 

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

 

Dec 31, 2024

 

Dec 31, 2023

Net income (GAAP)

$

46,391

 

 

$

45,153

 

 

$

42,624

 

 

$

168,898

 

 

$

183,624

 

Exclude:

Net (gain) loss on sale of securities

 

(275

)

 

 

 

 

 

4,806

 

 

 

5,190

 

 

 

19,242

 

Net change in valuation of financial instruments carried at fair value

 

(161

)

 

 

(39

)

 

 

(139

)

 

 

982

 

 

 

4,218

 

Banner Forward expenses (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

1,334

 

Related net tax expense (benefit)

 

105

 

 

 

9

 

 

 

(1,121

)

 

 

(1,481

)

 

 

(5,951

)

Total adjusted earnings (non-GAAP)

$

46,060

 

 

$

45,123

 

 

$

46,170

 

 

$

173,589

 

 

$

202,467

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (GAAP)

$

1.34

 

 

$

1.30

 

 

$

1.24

 

 

$

4.88

 

 

$

5.33

 

Diluted adjusted earnings per share (non-GAAP)

$

1.33

 

 

$

1.30

 

 

$

1.34

 

 

$

5.01

 

 

$

5.88

 

Return on average assets

 

1.15

%

 

 

1.13

%

 

 

1.09

%

 

 

1.07

%

 

 

1.18

%

Adjusted return on average assets (2)

 

1.15

%

 

 

1.13

%

 

 

1.18

%

 

 

1.10

%

 

 

1.30

%

Return on average equity

 

10.35

%

 

 

10.39

%

 

 

10.98

%

 

 

9.91

%

 

 

11.94

%

Adjusted return on average equity (3)

 

10.28

%

 

 

10.39

%

 

 

11.89

%

 

 

10.19

%

 

 

13.17

%

(1)

 

Included in miscellaneous expenses in results of operations.

(2)

 

Adjusted earnings (non-GAAP) divided by average assets.

(3)

 

Adjusted earnings (non-GAAP) divided by average equity.

 
ADDITIONAL FINANCIAL INFORMATION
(dollars in thousands)
 
ADJUSTED EFFICIENCY RATIO

 

Quarters Ended

 

Year Ended

 

 

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

 

Dec 31, 2024

 

Dec 31, 2023

Non-interest expense (GAAP)

 

$

99,478

 

 

$

96,291

 

 

$

96,621

 

 

$

391,538

 

 

$

382,538

 

Exclude:

Banner Forward expenses (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,334

)

CDI amortization

 

 

(589

)

 

 

(590

)

 

 

(858

)

 

 

(2,626

)

 

 

(3,756

)

State/municipal tax expense

 

 

(1,518

)

 

 

(1,432

)

 

 

(1,372

)

 

 

(5,648

)

 

 

(5,260

)

REO operations

 

 

(113

)

 

 

(103

)

 

 

(47

)

 

 

(293

)

 

 

538

 

Adjusted non-interest expense (non-GAAP)

 

$

97,258

 

 

$

94,166

 

 

$

94,344

 

 

$

382,971

 

 

$

372,726

 

 

 

 

 

 

 

 

 

 

 

Net interest income (GAAP)

 

$

140,536

 

 

$

135,675

 

 

$

138,409

 

 

$

541,716

 

 

$

576,005

 

Non-interest income (GAAP)

 

 

20,035

 

 

 

18,063

 

 

 

14,052

 

 

 

66,888

 

 

 

44,409

 

Total revenue (GAAP)

 

 

160,571

 

 

 

153,738

 

 

 

152,461

 

 

 

608,604

 

 

 

620,414

 

Exclude:

Net (gain) loss on sale of securities

 

 

(275

)

 

 

 

 

 

4,806

 

 

 

5,190

 

 

 

19,242

 

Net change in valuation of financial instruments carried at fair value

 

 

(161

)

 

 

(39

)

 

 

(139

)

 

 

982

 

 

 

4,218

 

Adjusted revenue (non-GAAP)

 

$

160,135

 

 

$

153,699

 

 

$

157,128

 

 

$

614,776

 

 

$

643,874

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (GAAP)

 

 

61.95

%

 

 

62.63

%

 

 

63.37

%

 

 

64.33

%

 

 

61.66

%

Adjusted efficiency ratio (non-GAAP) (2)

 

 

60.74

%

 

 

61.27

%

 

 

60.04

%

 

 

62.29

%

 

 

57.89

%

(1)

 

Included in miscellaneous expenses in results of operations.

(2)

 

Adjusted non-interest expense (non-GAAP) divided by adjusted revenue.

 

TANGIBLE COMMON SHAREHOLDERS’ EQUITY TO TANGIBLE ASSETS

 

 

 

 

 

 

 

 

Dec 31, 2024

 

Sep 30, 2024

 

Dec 31, 2023

Shareholders’ equity (GAAP)

 

$

1,774,326

 

 

$

1,793,721

 

 

$

1,652,691

 

Exclude goodwill and other intangible assets, net

 

 

376,179

 

 

 

376,768

 

 

 

378,805

 

Tangible common shareholders’ equity (non-GAAP)

 

$

1,398,147

 

 

$

1,416,953

 

 

$

1,273,886

 

 

 

 

 

 

 

 

Total assets (GAAP)

 

$

16,200,037

 

 

$

16,188,676

 

 

$

15,670,391

 

Exclude goodwill and other intangible assets, net

 

 

376,179

 

 

 

376,768

 

 

 

378,805

 

Total tangible assets (non-GAAP)

 

$

15,823,858

 

 

$

15,811,908

 

 

$

15,291,586

 

Common shareholders’ equity to total assets (GAAP)

 

 

10.95

%

 

 

11.08

%

 

 

10.55

%

Tangible common shareholders’ equity to tangible assets (non-GAAP)

 

 

8.84

%

 

 

8.96

%

 

 

8.33

%

 

 

 

 

 

 

 

TANGIBLE COMMON SHAREHOLDERS’ EQUITY PER SHARE

 

 

 

 

 

 

Shareholders’ equity (GAAP)

 

$

1,774,326

 

 

$

1,793,721

 

 

$

1,652,691

 

Tangible common shareholders’ equity (non-GAAP)

 

$

1,398,147

 

 

$

1,416,953

 

 

$

1,273,886

 

Common shares outstanding at end of period

 

 

34,459,832

 

 

 

34,456,688

 

 

 

34,348,369

 

Common shareholders’ equity (book value) per share (GAAP)

 

$

51.49

 

 

$

52.06

 

 

$

48.12

 

Tangible common shareholders’ equity (tangible book value) per share (non-GAAP)

 

$

40.57

 

 

$

41.12

 

 

$

37.09

 

 

Contacts

Mark J. Grescovich, President & CEO

Robert G. Butterfield, CFO

(509) 527-3636

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.