Item 1. Financial Statements
ITEM 1 FINANCIAL STATEMENTS
HOMESTREET, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
June 30, 2025 December 31, 2024
(in thousands, except share data) (Unaudited)
ASSETS
Cash and cash equivalents
$ 201,080 $ 406,600
Investment securities
1,030,981 1,057,006
Loans held for sale ("LHFS")
48,783 20,312
Loans held for investment ("LHFI") (net of allowance for credit losses of $ 45,806 and $ 38,743 )
5,887,333 6,193,053
Mortgage servicing rights ("MSRs") 100,493 99,466
Premises and equipment, net 44,348 47,201
Other real estate owned ("OREO") 2,820 2,820
Intangible assets 6,184 7,141
Other assets 287,301 290,099
Total assets $ 7,609,323 $ 8,123,698
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Deposits $ 5,857,284 $ 6,413,021
Borrowings 1,040,000 1,000,000
Long-term debt 225,316 225,131
Accounts payable and other liabilities 83,742 88,549
Total liabilities 7,206,342 7,726,701
Commitments and contingencies
Shareholders' equity:
Common stock, no par value, authorized 160,000,000 shares; issued and outstanding, 18,920,808 shares and 18,857,565 shares
234,026 233,185
Retained earnings 242,136 251,013
Accumulated other comprehensive income (loss) ( 73,181 ) ( 87,201 )
Total shareholders' equity 402,981 396,997
Total liabilities and shareholders' equity $ 7,609,323 $ 8,123,698
See accompanying notes to consolidated financial statements
3
HOMESTREET, INC. AND SUBSIDIARIES
CONSOLIDATED INCOME STATEMENTS
(Unaudited)
Quarter Ended June 30, Six Months Ended June 30,
(in thousands, except share and per share data) 2025 2024 2025 2024
Interest income:
Loans $ 71,811 $ 87,323 $ 145,235 $ 173,579
Investment securities 8,596 10,160 17,246 20,874
Cash, Fed Funds and other 2,635 3,640 6,326 9,211
Total interest income
83,042 101,123 168,807 203,664
Interest expense:
Deposits 34,514 43,535 72,751 86,142
Borrowings 14,658 27,887 28,965 55,670
Total interest expense
49,172 71,422 101,716 141,812
Net interest income
33,870 29,701 67,091 61,852
Provision for credit losses 6,000 — 7,000 —
Net interest income after provision for credit losses
27,870 29,701 60,091 61,852
Noninterest income:
Net gain on loan origination and sale activities 3,235 3,036 6,451 5,342
Loan servicing income 7,550 3,410 12,408 6,442
Deposit fees 2,116 2,209 4,187 4,450
Other 2,199 4,572 4,190 6,447
Total noninterest income
15,100 13,227 27,236 22,681
Noninterest expense:
Compensation and benefits 26,014 27,616 52,323 55,627
Information services 7,441 7,580 15,026 14,922
Occupancy 4,868 5,130 9,739 10,564
General, administrative and other 9,428 10,605 19,771 21,982
Total noninterest expense
47,751 50,931 96,859 103,095
Income (loss) before income taxes ( 4,781 ) ( 8,003 ) ( 9,532 ) ( 18,562 )
Income tax (benefit) expense ( 369 ) ( 1,765 ) ( 655 ) ( 4,827 )
Net income (loss) $ ( 4,412 ) $ ( 6,238 ) $ ( 8,877 ) $ ( 13,735 )
Net income (loss) per share:
Basic $ ( 0.23 ) $ ( 0.33 ) $ ( 0.47 ) $ ( 0.73 )
Diluted
( 0.23 ) ( 0.33 ) ( 0.47 ) ( 0.73 )
Weighted average shares outstanding:
Basic
18,920,808 18,857,566 18,920,808 18,857,218
Diluted
18,920,808 18,857,566 18,920,808 18,857,218
See accompanying notes to consolidated financial statements
4
HOMESTREET, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Unaudited)
Quarter Ended June 30, Six Months Ended June 30,
(in thousands) 2025 2024 2025 2024
Net income (loss) $ ( 4,412 ) $ ( 6,238 ) $ ( 8,877 ) $ ( 13,735 )
Other comprehensive income (loss):
Unrealized gain (loss) on investment securities available for sale ("AFS") 6,403 ( 2,505 ) 14,696 ( 8,264 )
Other comprehensive income (loss) before tax 6,403 ( 2,505 ) 14,696 ( 8,264 )
Income tax impact of:
Unrealized gain (loss) on investment securities AFS 1,237 ( 620 ) 3,271 ( 1,897 )
Total
1,237 ( 620 ) 3,271 ( 1,897 )
Unrealized disparate impact of deferred tax assets valuation allowance - AOCI 868 — 2,595 —
Other comprehensive income (loss) 6,034 ( 1,885 ) 14,020 ( 6,367 )
Total comprehensive income (loss) $ 1,622 $ ( 8,123 ) $ 5,143 $ ( 20,102 )
See accompanying notes to consolidated financial statements
5
HOMESTREET, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
(Unaudited)
(in thousands, except share data) Number
of shares Common stock Retained
earnings Accumulated
other
comprehensive
income (loss) Total shareholders' equity
For the quarter ended June 30, 2024
Balance, March 31, 2024
18,857,565 $ 230,814 $ 387,860 $ ( 91,341 ) $ 527,333
Net income (loss) — — ( 6,238 ) — ( 6,238 )
Share-based compensation expense — 907 — — 907
Other comprehensive income (loss) — — — ( 1,885 ) ( 1,885 )
Balance, June 30, 2024
18,857,565 $ 231,721 $ 381,622 $ ( 93,226 ) $ 520,117
For the six months ended June 30, 2024
Balance, December 31, 2023
18,810,055 $ 229,889 $ 395,357 $ ( 86,859 ) $ 538,387
Net income (loss) — — ( 13,735 ) — ( 13,735 )
Share-based compensation expense — 1,966 — — 1,966
Common stock issued - Stock grants 60,483 — — — —
Other comprehensive income (loss) — — — ( 6,367 ) ( 6,367 )
Common stock repurchased
( 12,973 ) ( 134 ) — — ( 134 )
Balance, June 30, 2024
18,857,565 $ 231,721 $ 381,622 $ ( 93,226 ) $ 520,117
For the quarter ended June 30, 2025
Balance, March 31, 2025
18,920,808 $ 233,418 $ 246,548 $ ( 79,215 ) $ 400,751
Net income (loss) — — ( 4,412 ) — ( 4,412 )
Share-based compensation expense — 608 — — 608
Other comprehensive income — — — 6,034 6,034
Balance, June 30, 2025
18,920,808 $ 234,026 $ 242,136 $ ( 73,181 ) $ 402,981
For the six months ended June 30, 2025
Balance, December 31, 2024
18,857,565 $ 233,185 $ 251,013 $ ( 87,201 ) $ 396,997
Net income (loss) — — ( 8,877 ) — ( 8,877 )
Share-based compensation expense
— 1,200 — — 1,200
Common stock issued - Stock grants 94,688 — — — —
Other comprehensive income (loss) — — — 14,020 14,020
Common stock repurchased
( 31,445 ) ( 359 ) — — ( 359 )
Balance, June 30, 2025
18,920,808 $ 234,026 $ 242,136 $ ( 73,181 ) $ 402,981
See accompanying notes to consolidated financial statements
6
HOMESTREET, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
Six Months Ended June 30,
(in thousands) 2025 2024
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss) $ ( 8,877 ) $ ( 13,735 )
Adjustments to reconcile net income (loss) to net cash used in operating activities:
Provision for credit losses 7,000 —
Depreciation and amortization, premises and equipment 2,994 3,339
Amortization of premiums and discounts: investment securities, deposits, debt 1,061 1,104
Operating leases: excess of payments over amortization ( 1,460 ) ( 1,627 )
Amortization of finance leases 43 99
Amortization of core deposit intangibles 957 1,250
Amortization of deferred loan fees and costs ( 845 ) ( 238 )
Share-based compensation expense 1,200 1,966
Deferred income tax (benefit) expense ( 676 ) ( 7,662 )
Origination of LHFS ( 280,713 ) ( 199,488 )
Proceeds from sale of LHFS 255,810 191,557
Net fair value adjustment and gain on sale of LHFS ( 2,030 ) ( 1,440 )
Origination of MSRs ( 2,372 ) ( 1,927 )
Change in fair value of MSRs ( 1,464 ) 1,994
Amortization of servicing rights 2,809 2,861
Net decrease (increase) in trading securities ( 5,869 ) ( 1,404 )
Decrease (increase) in other assets 7,346 ( 8,341 )
Increase (decrease) in accounts payable and other liabilities ( 7,204 ) 2,096
Net cash used in operating activities ( 32,290 ) ( 29,596 )
CASH FLOWS FROM INVESTING ACTIVITIES:
Principal payments on investment securities
45,791 110,008
Proceeds from sale of OREO — 126
Net (increase) decrease in LHFI
298,019 41,689
Purchases of premises and equipment
( 149 ) ( 6,347 )
Proceeds from sale of Federal Home Loan Bank stock 55,343 111,965
Purchases of Federal Home Loan Bank stock ( 56,385 ) ( 134,397 )
Net cash provided by investing activities 342,619 123,044
7
Six Months Ended June 30,
(in thousands) 2025 2024
CASH FLOWS FROM FINANCING ACTIVITIES:
Decrease in deposits, net
( 555,813 ) ( 231,287 )
Changes in short-term borrowings, net 40,000 276,000
Proceeds from other long-term borrowings — 585,000
Repayment of other long-term borrowings — ( 720,000 )
Repayment of finance lease principal ( 36 ) ( 94 )
Net cash used in financing activities ( 515,849 ) ( 90,381 )
Net increase (decrease) in cash and cash equivalents
( 205,520 ) 3,067
Cash and cash equivalents, beginning of year 406,600 215,664
Cash and cash equivalents, end of period $ 201,080 $ 218,731
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid (refunds received) during the period for:
Interest $ 103,693 $ 152,038
Federal and state income taxes ( 4,509 ) ( 676 )
Non-cash activities:
Increase in lease assets and lease liabilities 3,027 1,833
Loans transferred from LHFI to LHFS, net 1,538 793
Ginnie Mae loans recognized with the right to repurchase, net 3,521 130
Repurchase of common stock-award shares 359 134
See accompanying notes to consolidated financial statements
8
HomeStreet, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Unaudited)
NOTE 1– SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
HomeStreet, Inc., a State of Washington corporation organized in 1921 (the "Corporation"), is a Washington-based diversified financial services holding company whose operations are primarily conducted through its wholly owned subsidiaries (collectively the "Company") HomeStreet Statutory Trusts and HomeStreet Bank (the "Bank"), and the Bank's subsidiaries, Continental Escrow Company, HS Properties, Inc., HS Evergreen Corporate Center LLC, and Union Street Holdings LLC. The Company is principally engaged in commercial banking, mortgage banking and consumer/retail banking activities serving customers in the Western United States.
The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP"). The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All significant inter-company accounts and transactions have been eliminated in consolidation. In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements, as well as the reported amounts of revenues and expenses during the reporting periods. Actual results could differ significantly from those estimates. Certain amounts in the financial statements from prior periods have been reclassified to conform to the current financial statement presentation.
These unaudited interim financial statements reflect all adjustments that are, in the opinion of management, necessary for a fair statement of the results for the periods presented. These adjustments are of a normal recurring nature, unless otherwise disclosed in this Quarterly Report on Form 10-Q. The results of operations in the interim financial statements do not necessarily indicate the results that may be expected for the full year. The interim financial information should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2024 ("2024 Annual Report on Form 10-K"), filed with the U.S. Securities and Exchange Commission ("SEC").
Segments
Our chief operating decision maker (“CODM”), the Chief Executive Officer, manages the Company’s business activities as one single operating and reportable segment at the consolidated level. Accordingly, our CODM uses consolidated net income to measure segment profit or loss, allocate resources and assess performance. Further, the CODM reviews and utilizes net interest income, noninterest income and noninterest expenses (compensation and benefits, information services, occupancy and general, administrative and other) at the consolidated level to manage the Company’s operations.
Recent Developments
On March 28, 2025, the Company entered into a definitive merger agreement with Mechanics Bank, whereby the Company and the Bank will merge with and into Mechanics Bank. This merger is expected to close in the third quarter of 2025.
Recent Accounting Developments
In October 2023, the FASB issued ASU 2023-06, "Disclosure Improvements - Codification Amendments in Response to the SEC's Disclosure Update and Simplification Initiative." The amendments in ASU 2023-06 modify the disclosure or presentation requirements of a variety of Topics in the Codification, with the intention of clarifying or improving them and aligning the requirements in the codification with the SEC's regulations (and will be removed from the SEC regulations). ASU 2023-06 should be adopted prospectively, and the effective date varies and is determined for each individual disclosure based on the effective date of the SEC's removal of the related disclosure. We are assessing the impact of ASU 2023-06 and believe it will not have an impact on the Company's financial position or results of operation as it impacts disclosures only.
In December 2023, the FASB issued ASU 2023-09, "Income Taxes (Topic 740): Improvements to Income Tax Disclosures", which expands disclosures in an entity’s income tax rate reconciliation table and taxes paid both in the U.S. and foreign jurisdictions. The update will be effective for annual periods beginning after December 15, 2024. The adoption of ASU 2023-09 will not have an impact on the Company's financial position or results of operation as it impacts disclosures only. We are assessing the impact on our disclosures.
9
In November 2024, the FASB issued ASU 2024-03, “Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses.” ASU 2024-03 requires public companies to disclose, in the notes to the financial statements, specific information about certain costs and expenses at each interim and annual reporting period. This includes disclosing amounts related to employee compensation, depreciation, and intangible asset amortization. In addition, public companies will need to provide qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively. ASU 2024-03 is effective for public business entities for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. Implementation of ASU 2024-03 may be applied prospectively or retrospectively. The adoption of ASU 2024-03 will not have an impact on the Company's financial position or results of operation as it impacts disclosures only. We are assessing the impact on our disclosures.
NOTE 2– INVESTMENT SECURITIES:
The following table sets forth certain information regarding the amortized cost basis and fair values of our investment securities AFS and held-to-maturity ("HTM"):
At June 30, 2025
(in thousands) Amortized
cost Gross
unrealized
gains Gross
unrealized
losses Fair
value
AFS
Mortgage backed securities ("MBS"):
Residential $ 164,411 $ 201 $ ( 4,652 ) $ 159,960
Commercial 54,248 — ( 5,405 ) 48,843
Collateralized mortgage obligations ("CMOs"):
Residential 325,145 44 ( 24,475 ) 300,714
Commercial 56,190 — ( 3,945 ) 52,245
Municipal bonds 426,258 107 ( 54,783 ) 371,582
Corporate debt securities 31,121 — ( 5,575 ) 25,546
U.S. Treasury securities 22,129 — ( 1,631 ) 20,498
Agency debentures 9,448 — ( 735 ) 8,713
Total $ 1,088,950 $ 352 $ ( 101,201 ) $ 988,101
HTM
Municipal bonds $ 2,265 $ — $ ( 12 ) $ 2,253
At December 31, 2024
(in thousands) Amortized
cost Gross
unrealized
gains Gross
unrealized
losses Fair
value
AFS
MBS:
Residential $ 174,887 $ 229 $ ( 7,654 ) $ 167,462
Commercial 54,620 — ( 6,978 ) 47,642
CMOs:
Residential 349,348 36 ( 31,940 ) 317,444
Commercial 59,725 14 ( 4,794 ) 54,945
Municipal bonds 433,162 95 ( 54,998 ) 378,259
Corporate debt securities 31,136 — ( 6,192 ) 24,944
U.S. Treasury securities 22,306 — ( 2,319 ) 19,987
Agency debentures 10,320 — ( 1,044 ) 9,276
Total $ 1,135,504 $ 374 $ ( 115,919 ) $ 1,019,959
HTM
Municipal bonds
$ 2,301 $ — $ ( 28 ) $ 2,273
10
At June 30, 2025, and December 31, 2024, the Company held $ 41 million and $ 35 million, respectively, of trading securities, consisting of US Treasury notes used as economic hedges of our single family mortgage servicing rights, which are carried at fair value and included within investment securities on the balance sheet. For the quarters ended June 30, 2025 and 2024, the Company had net gains of $ 0.2 million and net losses of $ 0.3 million on trading securities, respectively, and for the six months ended June 30, 2025 and 2024, the Company had net gains of $ 1.0 million and net losses of $ 0.9 million on trading securities, respectively, which were recorded in servicing income.
MBS and CMOs represent securities issued or guaranteed by government sponsored enterprises ("GSEs"). Most of the MBS and CMO securities in our investment portfolio are guaranteed by Fannie Mae, Ginnie Mae or Freddie Mac. Municipal bonds are comprised of general obligation bonds (i.e., backed by the general credit of the issuer) and revenue bonds (i.e., backed by either collateral or revenues from the specific project being financed) issued by various municipal corporations. As of June 30, 2025 and December 31, 2024, substantially all securities held, including municipal bonds and corporate debt securities, were rated investment grade based upon nationally recognized statistical rating organizations where available and, where not available, based upon internal ratings.
Investment securities AFS that were in an unrealized loss position are presented in the following tables based on the length of time the individual securities have been in an unrealized loss position:
At June 30, 2025
Less than 12 months 12 months or more Total
(in thousands) Gross
unrealized
losses Fair
value Gross
unrealized
losses Fair
value Gross
unrealized
losses Fair
value
AFS
MBS:
Residential
$ ( 2 ) $ 526 $ ( 4,650 ) $ 151,754 $ ( 4,652 ) $ 152,280
Commercial — — ( 5,405 ) 48,843 ( 5,405 ) 48,843
CMOs:
Residential ( 13 ) 11,685 ( 24,462 ) 268,109 ( 24,475 ) 279,794
Commercial ( 1 ) 3,067 ( 3,944 ) 49,178 ( 3,945 ) 52,245
Municipal bonds ( 349 ) 15,285 ( 54,434 ) 343,646 ( 54,783 ) 358,931
Corporate debt securities — — ( 5,575 ) 25,546 ( 5,575 ) 25,546
U.S. Treasury securities — — ( 1,631 ) 20,498 ( 1,631 ) 20,498
Agency debentures — — ( 735 ) 8,713 ( 735 ) 8,713
Total $ ( 365 ) $ 30,563 $ ( 100,836 ) $ 916,287 $ ( 101,201 ) $ 946,850
HTM
Municipal bonds $ — $ — $ ( 12 ) $ 2,253 $ ( 12 ) $ 2,253
11
At December 31, 2024
Less than 12 months 12 months or more Total
(in thousands) Gross
unrealized
losses Fair
value Gross
unrealized
losses Fair
value Gross
unrealized
losses Fair
value
AFS
MBS:
Residential $ ( 2 ) $ 532 $ ( 7,652 ) $ 158,044 $ ( 7,654 ) $ 158,576
Commercial — — ( 6,978 ) 47,642 ( 6,978 ) 47,642
CMOs:
Residential ( 78 ) 7,481 ( 31,862 ) 293,297 ( 31,940 ) 300,778
Commercial — — ( 4,794 ) 51,834 ( 4,794 ) 51,834
Municipal bonds ( 810 ) 28,361 ( 54,188 ) 340,571 ( 54,998 ) 368,932
Corporate debt securities — — ( 6,192 ) 24,944 ( 6,192 ) 24,944
U.S. Treasury securities — — ( 2,319 ) 19,987 ( 2,319 ) 19,987
Agency debentures — — ( 1,044 ) 9,276 ( 1,044 ) 9,276
Total $ ( 890 ) $ 36,374 $ ( 115,029 ) $ 945,595 $ ( 115,919 ) $ 981,969
HTM
Municipal bonds $ — $ — $ ( 28 ) $ 2,273 $ ( 28 ) $ 2,273
The Company has evaluated AFS securities in an unrealized loss position and has determined the decline in value is temporary and is related to the change in market interest rates since purchase. The decline in value is not related to any issuer- or industry-specific credit event. The Company has not identified any expected credit losses on its debt securities as of June 30, 2025 or December 31, 2024. The Company bases this conclusion in part on its periodic review of the credit ratings of the AFS securities or reviews of the financial condition of the issuers. In addition, as of June 30, 2025 and December 31, 2024, the Company had not made a decision to sell any of its debt securities held, nor did the Company consider it more likely than not that it would be required to sell such securities before recovery of their amortized cost basis.
The following tables present the fair value of investment securities AFS and HTM by contractual maturity along with the associated contractual yield:
At June 30, 2025
Within one year After one year
through five years After five years
through ten years After
ten years Total
(dollars in thousands) Fair
Value Weighted
Average
Yield Fair
Value Weighted
Average
Yield Fair
Value Weighted
Average
Yield Fair
Value Weighted
Average
Yield Fair
Value Weighted
Average
Yield
AFS
Municipal bonds $ — — % $ 39,308 3.54 % $ 55,342 2.99 % $ 276,932 2.89 % $ 371,582 2.97 %
Corporate debt securities
— — % 2,327 1.74 % 23,219 4.44 % — — % 25,546 4.20 %
U.S. Treasury securities
— — % 20,498 1.19 % — — % — — % 20,498 1.19 %
Agency debentures — — % 1,587 2.17 % 4,031 2.22 % 3,095 2.21 % 8,713 2.21 %
Total $ — — % $ 63,720 2.69 % $ 82,592 3.36 % $ 280,027 2.88 % $ 426,339 2.95 %
HTM
Municipal bonds 2,253 2.31 % $ — — % $ — — % $ — — % $ 2,253 2.31 %
12
At December 31, 2024
Within one year After one year
through five years After five years
through ten years After
ten years Total
(dollars in thousands) Fair
Value Weighted
Average
Yield Fair
Value Weighted
Average
Yield Fair
Value Weighted
Average
Yield Fair
Value Weighted
Average
Yield Fair
Value Weighted
Average
Yield
AFS
Municipal bonds
$ — — % $ 15,531 3.88 % $ 70,678 2.92 % $ 292,050 2.93 % $ 378,259 2.97 %
Corporate debt securities
— — % 2,735 2.08 % 22,209 4.27 % — — % $ 24,944 4.03 %
U.S. Treasury securities
— — % 19,987 1.15 % — — % — — % $ 19,987 1.15 %
Agency debentures — — % 1,770 2.13 % 4,442 2.17 % 3,064 2.14 % $ 9,276 2.15 %
Total $ — — % $ 40,023 2.32 % $ 97,329 3.19 % $ 295,114 2.92 % $ 432,466 2.93 %
HTM
Municipal bonds $ 2,273 2.29 % $ — — % $ — — % $ — — % $ 2,273 2.29 %
The weighted-average yield is computed using the contractual coupon of each security weighted based on the fair value of each security. Taxable-equivalent amounts are used where applicable. MBS and CMOs are excluded from the tables above because such securities are not due on a single maturity date. The weighted average yield of MBS and CMOs as of June 30, 2025 and December 31, 2024 was 3.01 %.
The following table summarizes the carrying value of securities pledged as collateral to secure public deposits, borrowings and other purposes as permitted or required by law:
(in thousands) At June 30, 2025 At December 31, 2024
Federal Reserve Bank to secure borrowings $ 864,307 $ 906,475
Washington, Oregon and California to secure public deposits 195,385 195,212
Other securities pledged 1,278 1,334
Total securities pledged as collateral $ 1,060,970 $ 1,103,021
The Company assesses the creditworthiness of the counterparties that hold the pledged collateral and has determined that these arrangements have little credit risk.
Tax-exempt interest income on investment securities was $ 2.6 million and $ 2.8 million for quarters ended June 30, 2025 and 2024, and $ 5.3 million and $ 5.6 million for the six months ended June 30, 2025 and 2024, respectively.
13
NOTE 3- LOANS AND CREDIT QUALITY:
The Company's LHFI is divided into two portfolio segments, commercial loans and consumer loans. Within each portfolio segment, the Company monitors and assesses credit risk based on the risk characteristics of each of the following loan classes: non-owner occupied commercial real estate ("CRE"), multifamily, construction and land development, owner occupied CRE and commercial business loans within the commercial loan portfolio segment and single family and home equity and other loans within the consumer loan portfolio segment. LHFI consists of the following:
(in thousands) At June 30, 2025 At December 31, 2024
CRE
Non-owner occupied CRE $ 508,781 $ 570,750
Multifamily 2,895,342 2,992,675
Construction/land development 425,718 472,740
Total 3,829,841 4,036,165
Commercial and industrial loans
Owner occupied CRE 324,299 361,997
Commercial business 285,612 312,004
Total
609,911 674,001
Consumer loans
Single family 1,060,566 1,109,095
Home equity and other 432,821 412,535
Total (1)
1,493,387 1,521,630
Total LHFI 5,933,139 6,231,796
Allowance for credit losses ("ACL") ( 45,806 ) ( 38,743 )
Total LHFI less ACL
$ 5,887,333 $ 6,193,053
(1) Includes $ 1.0 million and $ 1.3 million of loans at June 30, 2025 and December 31, 2024, respectively, where a fair value option election was made at the time of origination and, therefore, are carried at fair value with changes in fair value recognized in the consolidated income statements.
Loans totaling $ 3.2 billion and $ 4.0 billion at June 30, 2025 and December 31, 2024, respectively, were pledged to secure borrowings from the Federal Home Loan Bank ("FHLB") and loans totaling $ 1.9 billion and $ 1.4 billion at June 30, 2025 and December 31, 2024, respectively, were pledged to secure borrowings from the Federal Reserve Bank of San Francisco ("FRBSF").
Credit Risk Concentrations
LHFI are primarily secured by real estate located in the Pacific Northwest, California and Hawaii. At June 30, 2025, and December 31, 2024 single family loans in the state of Washington represented 13 % of the total LHFI portfolio. At June 30, 2025 and December 31, 2024, multifamily loans in California represented 30 % of the total LHFI portfolio.
Credit Quality
Management considers the level of ACL to be appropriate to cover credit losses expected over the life of the loans for the LHFI portfolio. The cumulative loss rate used as the basis for the estimate of credit losses is comprised of the Bank’s historical loss experience and eight qualitative factors for current and forecasted periods.
As of June 30, 2025, the historical expected loss rates increased when compared to December 31, 2024 due to adverse risk migration. During the six months ended June 30, 2025, the qualitative factors decreased primarily due to improved collateral conditions. Additionally, over the two-year forecast period in the markets in which it operates, the Bank expects neutral economic forecasts and neutral to improving collateral forecasts.
In addition to the ACL for LHFI, the Company maintains a separate allowance for unfunded loan commitments which is included in accounts payable and other liabilities on our consolidated balance sheets. The allowance for unfunded commitments was $ 1.1 million at both June 30, 2025 and December 31, 2024.
14
The Bank has elected to exclude accrued interest receivable from the evaluation of the ACL. Accrued interest on LHFI was $ 23.5 million and $ 25.1 million at June 30, 2025 and December 31, 2024, respectively, and was reported in other assets in the consolidated balance sheets.
Activity in the ACL for LHFI and the allowance for unfunded commitments was as follows:
Quarter Ended June 30, Six Months Ended June 30,
(in thousands) 2025 2024 2025 2024
Beginning balance
$ 39,634 $ 39,677 $ 38,743 $ 40,500
Provision for credit losses 6,160 128 7,048 370
Net (charge-offs) recoveries 12 ( 64 ) 15 ( 1,129 )
Ending balance $ 45,806 $ 39,741 $ 45,806 $ 39,741
Allowance for unfunded commitments:
Beginning balance $ 1,258 $ 1,581 $ 1,146 $ 1,823
Provision for credit losses ( 160 ) ( 128 ) ( 48 ) ( 370 )
Ending balance $ 1,098 $ 1,453 $ 1,098 $ 1,453
Provision for credit losses:
Allowance for credit losses - loans $ 6,160 $ 128 $ 7,048 $ 370
Allowance for unfunded commitments ( 160 ) ( 128 ) ( 48 ) ( 370 )
Total $ 6,000 $ — $ 7,000 $ —
15
Activity in the ACL for LHFI by loan portfolio and loan sub-class was as follows:
Quarter Ended June 30, 2025
(in thousands) Beginning balance Charge-offs Recoveries Provision Ending balance
CRE
Non-owner occupied CRE $ 1,658 $ — $ — $ 133 $ 1,791
Multifamily 13,287 — — 5,661 18,948
Construction/land development
Multifamily construction 468 — — 691 1,159
CRE construction 73 — — ( 2 ) 71
Single family construction 5,704 — — ( 504 ) 5,200
Single family construction to permanent 140 — — 10 150
Total 21,330 — — 5,989 27,319
Commercial and industrial loans
Owner occupied CRE 598 — — 12 610
Commercial business 10,648 ( 20 ) 25 497 11,150
Total 11,246 ( 20 ) 25 509 11,760
Consumer loans
Single family 3,702 — 1 ( 101 ) 3,602
Home equity and other 3,356 ( 27 ) 33 ( 237 ) 3,125
Total 7,058 ( 27 ) 34 ( 338 ) 6,727
Total ACL $ 39,634 $ ( 47 ) $ 59 $ 6,160 $ 45,806
Quarter Ended June 30, 2024
(in thousands) Beginning balance Charge-offs Recoveries Provision
Ending balance
CRE
Non-owner occupied CRE $ 2,131 $ — $ — $ ( 354 ) $ 1,777
Multifamily 18,947 — — ( 1,877 ) 17,070
Construction/land development
Multifamily construction 1,621 — — 350 1,971
CRE construction 188 — — ( 153 ) 35
Single family construction 5,578 — — ( 133 ) 5,445
Single family construction to permanent 435 — — ( 135 ) 300
Total 28,900 — — ( 2,302 ) 26,598
Commercial and industrial loans
Owner occupied CRE 836 — — ( 105 ) 731
Commercial business 2,646 ( 39 ) 39 2,949 5,595
Total 3,482 ( 39 ) — 39 — 2,844 — 6,326
Consumer loans
Single family 4,273 — 1 ( 430 ) 3,844
Home equity and other 3,022 ( 87 ) 22 16 2,973
Total 7,295 ( 87 ) 23 ( 414 ) 6,817
Total ACL $ 39,677 $ ( 126 ) $ 62 $ 128 $ 39,741
16
Six Months Ended June 30, 2025
(in thousands) Beginning balance Charge-offs Recoveries Provision Ending balance
CRE
Non-owner occupied CRE $ 1,739 $ — $ — $ 52 $ 1,791
Multifamily 14,909 — — 4,039 18,948
Construction/land development
Multifamily construction 849 — — 310 1,159
CRE construction 66 — — 5 71
Single family construction 6,737 — — ( 1,537 ) 5,200
Single family construction to permanent 184 — — ( 34 ) 150
Total 24,484 — — 2,835 27,319
Commercial and industrial loans
Owner occupied CRE 576 — — 34 610
Commercial business 6,886 ( 41 ) 50 4,255 11,150
Total 7,462 ( 41 ) 50 4,289 11,760
Consumer loans
Single family 3,610 — 3 ( 11 ) 3,602
Home equity and other 3,187 ( 67 ) 70 ( 65 ) 3,125
Total 6,797 ( 67 ) 73 ( 76 ) 6,727
Total ACL $ 38,743 $ ( 108 ) $ 123 $ 7,048 $ 45,806
Six Months Ended June 30, 2024
(in thousands) Beginning balance Charge-offs Recoveries Provision Ending balance
CRE
Non-owner occupied CRE $ 2,610 $ — $ — $ ( 833 ) $ 1,777
Multifamily 13,093 — — 3,977 17,070
Construction/land development
Multifamily construction 3,983 — — ( 2,012 ) 1,971
CRE construction 189 — — ( 154 ) 35
Single family construction 7,365 — — ( 1,920 ) 5,445
Single family construction to permanent 672 — — ( 372 ) 300
Total 27,912 — — ( 1,314 ) 26,598
Commercial and industrial loans
Owner occupied CRE 899 — — ( 168 ) 731
Commercial business 2,950 ( 1,120 ) 40 3,725 5,595
Total 3,849 ( 1,120 ) 40 3,557 6,326
Consumer loans
Single family 5,287 — 3 ( 1,446 ) 3,844
Home equity and other 3,452 ( 111 ) 59 ( 427 ) 2,973
Total 8,739 ( 111 ) 62 ( 1,873 ) 6,817
Total ACL $ 40,500 $ ( 1,231 ) $ 102 $ 370 $ 39,741
17
The following table presents a vintage analysis of the commercial portfolio segment by loan sub-class and risk rating or delinquency status.
At June 30, 2025
(in thousands) 2025 2024 2023 2022 2021 2020 and prior
Revolving Revolving-term Total
COMMERCIAL PORTFOLIO
Non-owner occupied CRE
Pass $ 3,958 $ — $ 1,411 $ 69,104 $ 70,716 $ 325,125 $ ( 30 ) $ — $ 470,284
Special Mention — — — — — 22,483 — — 22,483
Substandard — — — — — 16,014 — — 16,014
Total 3,958 — 1,411 69,104 70,716 363,622 ( 30 ) — 508,781
Multifamily
Pass 6,748 — 76,265 1,506,962 614,383 417,712 — — 2,622,070
Special Mention — — 15,571 50,387 28,052 61,785 — — 155,795
Substandard — — 14,504 75,040 1,989 25,944 — — 117,477
Total 6,748 — 106,340 1,632,389 644,424 505,441 — — 2,895,342
Multifamily construction
Pass — — 34,709 — — — — — 34,709
Special Mention — — — 10,460 — — — — 10,460
Substandard — — — — — — — — —
Total — — 34,709 10,460 — — — — 45,169
CRE construction
Pass — 737 7,465 — — — — — 8,202
Special Mention — — — — — — — — —
Substandard — — — — — 3,771 — — 3,771
Total — 737 7,465 — — 3,771 — — 11,973
Single family construction
Pass 52,198 86,539 4,487 253 1,489 67 189,625 — 334,658
Special Mention — — — — — — — — —
Substandard — — — — — — — — —
Total 52,198 86,539 4,487 253 1,489 67 189,625 — 334,658
Single family construction to permanent
Current
1,805 8,318 3,835 12,694 6,667 599 — — 33,918
Past due:
30-59 days
— — — — — — — — —
60-89 days
— — — — — — — — —
90+ days
— — — — — — — — —
Total 1,805 8,318 3,835 12,694 6,667 599 — — 33,918
Owner occupied CRE
Pass 1,746 3,938 8,882 56,735 33,754 177,364 — — 282,419
Special Mention — — — 6,053 4,442 28,230 — — 38,725
Substandard — — — 320 1,577 1,258 — — 3,155
Total 1,746 3,938 8,882 63,108 39,773 206,852 — — 324,299
Commercial business
Pass 484 25,311 14,305 18,507 18,593 41,806 120,928 797 240,731
Special Mention — 364 93 1,035 1,733 2,359 996 — 6,580
Substandard — 729 361 23,059 — 11,374 2,778 — 38,301
Total 484 26,404 14,759 42,601 20,326 55,539 124,702 797 285,612
Total commercial portfolio
$ 66,939 $ 125,936 $ 181,888 $ 1,830,609 $ 783,395 $ 1,135,891 $ 314,297 $ 797 $ 4,439,752
18
The following table presents a vintage analysis of the consumer portfolio segment by loan sub-class and delinquency status:
At June 30, 2025
(in thousands) 2025 2024 2023 2022 2021 2020 and prior
Revolving Revolving-term Total
CONSUMER PORTFOLIO
Single family
Current
$ 571 $ 91 $ 29,553 $ 370,811 $ 296,464 $ 357,673 $ — $ — $ 1,055,163
Past due:
30-59 days
— — 414 791 — 1,266 — — 2,471
60-89 days
— — — — — — — — —
90+ days
— — — 452 103 2,377 — — 2,932
Total 571 91 29,967 372,054 296,567 361,316 — — 1,060,566
Home equity and other
Current
967 851 735 1,133 84 1,781 420,778 4,614 430,943
Past due:
30-59 days
— 3 1 — — 38 418 60 520
60-89 days
— 5 — — — — 305 — 310
90+ days
— 2 — — — 5 1,041 — 1,048
Total 967 861 736 1,133 84 1,824 422,542 4,674 432,821
Total consumer portfolio (1)
$ 1,538 $ 952 $ 30,703 $ 373,187 $ 296,651 $ 363,140 $ 422,542 $ 4,674 $ 1,493,387
Total LHFI $ 68,477 $ 126,888 $ 212,591 $ 2,203,796 $ 1,080,046 $ 1,499,031 $ 736,839 $ 5,471 $ 5,933,139
(1) Includes $ 1.0 million of loans where a fair value option election was made at the time of origination and, therefore, are carried at fair value with changes in fair value recognized in the consolidated income statements.
19
The following table presents a vintage analysis of the commercial portfolio segment by loan sub-class and risk rating or delinquency status:
At December 31, 2024
(in thousands) 2024 2023 2022 2021 2020 2019 and prior
Revolving Revolving-term Total
COMMERCIAL PORTFOLIO
Non-owner occupied CRE
Pass $ — $ 1,441 $ 70,128 $ 71,493 $ 39,885 $ 347,058 $ ( 36 ) $ — $ 529,969
Special Mention — — — — — 24,551 — — 24,551
Substandard — — — — — 16,230 — — 16,230
Total — 1,441 70,128 71,493 39,885 387,839 ( 36 ) — 570,750
Multifamily
Pass 1,650 106,415 1,538,855 643,044 257,110 255,643 — — 2,802,717
Special Mention — — 66,217 4,789 73,308 23,835 — — 168,149
Substandard — — 15,602 — — 6,207 — — 21,809
Total 1,650 106,415 1,620,674 647,833 330,418 285,685 — — 2,992,675
Multifamily construction
Pass — 31,349 67,557 — — — — — 98,906
Special Mention — — — — — — — — —
Substandard — — — — — — — — —
Total — 31,349 67,557 — — — — — 98,906
CRE construction
Pass 19 7,198 — — — — — — 7,217
Special Mention — — — — — — — — —
Substandard — — — — 3,821 — — — 3,821
Total 19 7,198 — — 3,821 — — — 11,038
Single family construction
Pass 121,305 22,412 5,346 7,252 — 69 164,442 — 320,826
Special Mention — — — — — — — — —
Substandard — — — — — — — — —
Total 121,305 22,412 5,346 7,252 — 69 164,442 — 320,826
Single family construction to permanent
Current 6,153 9,719 17,598 7,977 523 — — — 41,970
Past due:
30-59 days — — — — — — — — —
60-89 days — — — — — — — — —
90+ days — — — — — — — — —
Total 6,153 9,719 17,598 7,977 523 — — — 41,970
Owner occupied CRE
Pass 5,431 10,501 58,423 33,371 41,533 168,082 3 43 317,387
Special Mention — 1,789 6,129 7,602 317 26,203 — — 42,040
Substandard — — 331 — — 2,239 — — 2,570
Total 5,431 12,290 64,883 40,973 41,850 196,524 3 43 361,997
Commercial business
Pass 26,706 15,721 36,209 20,347 28,207 28,836 123,003 700 279,729
Special Mention — — 959 2,380 638 615 386 — 4,978
Substandard 243 406 11,885 — 7,192 4,628 2,920 23 27,297
Total 26,949 16,127 49,053 22,727 36,037 34,079 126,309 723 312,004
Total commercial portfolio $ 161,507 $ 206,951 $ 1,895,239 $ 798,255 $ 452,534 $ 904,196 $ 290,718 $ 766 $ 4,710,166
20
The following table presents a vintage analysis of the consumer portfolio segment by loan sub-class and delinquency status:
At December 31, 2024
(in thousands) 2024 2023 2022 2021 2020 2019 and prior
Revolving Revolving-term Total
CONSUMER PORTFOLIO
Single family
Current
$ 566 $ 30,940 $ 378,613 $ 303,920 $ 139,159 $ 251,322 $ — $ — $ 1,104,520
Past due:
30-59 days
— — 452 — — 1,673 — — 2,125
60-89 days
— — — — — 440 — — 440
90+ days
— — — — — 2,010 — — 2,010
Total 566 30,940 379,065 303,920 139,159 255,445 — — 1,109,095
Home equity and other
Current
1,606 936 1,528 126 85 1,932 399,531 4,449 410,193
Past due:
30-59 days
25 4 1 — — — 474 62 566
60-89 days
— 3 4 — — — 626 — 633
90+ days
— — — — — 10 1,127 6 1,143
Total 1,631 943 1,533 126 85 1,942 401,758 4,517 412,535
Total consumer portfolio (1)
$ 2,197 $ 31,883 $ 380,598 $ 304,046 $ 139,244 $ 257,387 $ 401,758 $ 4,517 $ 1,521,630
Total LHFI $ 163,704 $ 238,834 $ 2,275,837 $ 1,102,301 $ 591,778 $ 1,161,583 $ 692,476 $ 5,283 $ 6,231,796
(1) Includes $ 1.3 million of loans where a fair value option election was made at the time of origination and, therefore, are carried at fair value with changes in fair value recognized in the consolidated income statements.
The following tables present a vintage analysis of the commercial and consumer portfolio segment by loan sub-class and gross charge-offs:
At June 30, 2025
(in thousands) 2025 2024 2023 2022 2021 2020 and prior
Revolving Revolving-term Total
COMMERCIAL PORTFOLIO
Commercial business
Gross charge-offs $ — $ — $ — $ ( 21 ) $ — $ ( 20 ) $ — $ — $ ( 41 )
CONSUMER PORTFOLIO
Home equity and other
Gross charge-offs — ( 7 ) ( 3 ) — — ( 1 ) ( 56 ) — ( 67 )
Total LHFI $ — $ ( 7 ) $ ( 3 ) $ ( 21 ) $ — $ ( 21 ) $ ( 56 ) $ — $ ( 108 )
At December 31, 2024
(in thousands) 2024 2023 2022 2021 2020 2019 and prior
Revolving Revolving-term Total
COMMERCIAL PORTFOLIO
Commercial business
Gross charge-offs $ — $ — $ ( 276 ) $ ( 473 ) $ ( 1,077 ) $ ( 1,098 ) $ ( 39 ) $ — $ ( 2,963 )
CONSUMER PORTFOLIO
Home equity and other
Gross charge-offs — ( 24 ) ( 16 ) ( 1 ) — — ( 137 ) — ( 178 )
Total LHFI $ — $ ( 24 ) $ ( 292 ) $ ( 474 ) $ ( 1,077 ) $ ( 1,098 ) $ ( 176 ) $ — $ ( 3,141 )
21
Collateral Dependent Loans
The following table presents the amortized cost basis of collateral-dependent loans by loan sub-class and collateral type:
At June 30, 2025
(in thousands) Land 1-4 Family Multifamily Non-residential real estate Other non-real estate Total
CRE
Non-owner occupied CRE $ — $ — $ — $ 16,014 $ — $ 16,014
Multifamily
— — 1,915 — — 1,915
Construction/land development
CRE construction 3,771 — — — — 3,771
Total
3,771 — 1,915 16,014 — 21,700
Commercial and industrial loans
Commercial business
4,362 2,882 — — 2,529 9,773
Consumer loans
Single family
— 832 — — — 832
Total collateral-dependent loans $ 8,133 $ 3,714 $ 1,915 $ 16,014 $ 2,529 $ 32,305
At December 31, 2024
(in thousands) Land 1-4 Family Multifamily Non-residential real estate Other non-real estate Total
CRE
Non-owner occupied CRE $ — $ — $ — $ 16,230 $ — $ 16,230
Multifamily
— — 1,915 — — 1,915
Construction/land development
CRE construction 3,821 — — — — 3,821
Total
3,821 — 1,915 16,230 — 21,966
Commercial and industrial loans
Owner occupied CRE — — — 205 — 205
Commercial business
4,420 2,927 — — 3,269 10,616
Total
4,420 2,927 — 205 3,269 10,821
Consumer loans
Single family
— 832 — — — 832
Total collateral-dependent loans $ 8,241 $ 3,759 $ 1,915 $ 16,435 $ 3,269 $ 33,619
22
Nonaccrual and Past Due Loans
The following table presents nonaccrual status for loans:
At June 30, 2025 At December 31, 2024
(in thousands) Nonaccrual with no related ACL Total Nonaccrual Nonaccrual with no related ACL Total Nonaccrual
CRE
Non-owner occupied CRE $ 16,014 $ 16,014 $ 16,230 $ 16,230
Multifamily
1,915 1,915 1,915 1,915
Construction/land development
CRE construction 3,771 3,771 3,821 3,821
Total
21,700 21,700 21,966 21,966
Commercial and industrial loans
Owner occupied CRE 905 905 1,161 1,161
Commercial business 9,250 25,214 8,509 25,740
Total
10,155 26,119 9,670 26,901
Consumer loans
Single family
832 3,850 1,106 2,990
Home equity and other — 3,563 — 3,137
Total
832 7,413 1,106 6,127
Total nonaccrual loans $ 32,687 $ 55,232 $ 32,742 $ 54,994
The following tables present an aging analysis of past due loans by loan portfolio segment and loan sub-class:
At June 30, 2025
Past Due and Still Accruing
(in thousands) 30-59 days 60-89 days 90 days or
more Nonaccrual Total past
due and nonaccrual (1)
Current Total
loans
CRE
Non-owner occupied CRE $ — $ — $ — $ 16,014 $ 16,014 $ 492,767 $ 508,781
Multifamily — — — 1,915 1,915 2,893,427 2,895,342
Construction/land development
Multifamily construction — — — — — 45,169 45,169
CRE construction — — — 3,771 3,771 8,202 11,973
Single family construction — — — — — 334,658 334,658
Single family construction to permanent — — — — — 33,918 33,918
Total
— — — 21,700 21,700 3,808,141 3,829,841
Commercial and industrial loans
Owner occupied CRE 254 — — 905 1,159 323,140 324,299
Commercial business 26 — — 25,214 25,240 260,372 285,612
Total
280 — — 26,119 26,399 583,512 609,911
Consumer loans
Single family
4,060 2,085 3,737 (2) 3,850 13,732 1,046,834 1,060,566
Home equity and other 260 29 — 3,563 3,852 428,969 432,821
Total
4,320 2,114 3,737 7,413 17,584 1,475,803 1,493,387 (3)
Total loans $ 4,600 $ 2,114 $ 3,737 $ 55,232 $ 65,683 $ 5,867,456 $ 5,933,139
% 0.08 % 0.04 % 0.06 % 0.93 % 1.11 % 98.89 % 100.00 %
23
At December 31, 2024
Past Due and Still Accruing
(in thousands) 30-59 days 60-89 days 90 days or
more Nonaccrual Total past
due and nonaccrual (1)
Current Total
loans
CRE
Non-owner occupied CRE $ — $ — $ — $ 16,230 $ 16,230 $ 554,520 $ 570,750
Multifamily — — — 1,915 1,915 2,990,760 2,992,675
Construction/land development
Multifamily construction — — — — — 98,906 98,906
CRE construction — — — 3,821 3,821 7,217 11,038
Single family construction — — — — — 320,826 320,826
Single family construction to permanent — — — — — 41,970 41,970
Total
— — — 21,966 21,966 4,014,199 4,036,165
Commercial and industrial loans
Owner occupied CRE — — — 1,161 1,161 360,836 361,997
Commercial business — — — 25,740 25,740 286,264 312,004
Total
— — — 26,901 26,901 647,100 674,001
Consumer loans
Single family
4,601 1,096 4,354 (2) 2,990 13,041 1,096,054 1,109,095
Home equity and other 344 631 — 3,137 4,112 408,423 412,535
Total
4,945 1,727 4,354 6,127 17,153 1,504,477 1,521,630 (3)
Total loans $ 4,945 $ 1,727 $ 4,354 $ 54,994 $ 66,020 $ 6,165,776 $ 6,231,796
% 0.08 % 0.03 % 0.07 % 0.88 % 1.06 % 98.94 % 100.00 %
(1) Includes loans whose repayments are insured by the FHA or guaranteed by the VA or Small Business Administration ("SBA") of $ 11.4 million and $ 11.3 million at June 30, 2025 and December 31, 2024, respectively.
(2) FHA-insured and VA-guaranteed single family loans that are 90 days or more past due are maintained on accrual status if they are determined to have little to no risk of loss.
(3) Includes $ 1.0 million and $ 1.3 million of loans at June 30, 2025 and December 31, 2024, respectively, where a fair value option election was made at the time of origination and, therefore, are carried at fair value with changes in fair value recognized in our consolidated income statements.
24
Loan Modifications
The Company provides modifications to borrowers experiencing financial difficulty ("MBFD"), which may include delays in payment of amounts due, extension of the terms of the notes or reduction in the interest rates on the notes. In certain instances, the Company may grant more than one type of modification. The granting of modifications for the quarters and six months ended June 30, 2025 and 2024 did not have a material impact on the ACL. The following tables provide information related to loans modified for the quarters and six months ended June 30, 2025 and 2024 to borrowers experiencing financial difficulty, disaggregated by class of financing receivable and type of concession granted:
Significant Payment Delay
Quarter Ended June 30, Six Months Ended June 30,
2025 2024 2025 2024
(in thousands, except percentages) Amortized Cost Basis at Period End % of Total Class of Financing Receivable Amortized Cost Basis at Period End % of Total Class of Financing Receivable Amortized Cost Basis at Period End % of Total Class of Financing Receivable Amortized Cost Basis at Period End % of Total Class of Financing Receivable
Multifamily
$ 1,915 0.07 % $ — — % $ 1,915 0.07 % $ — — %
Commercial business — — % — — % — — % 97 0.03 %
Term Extension
Quarter Ended June 30, Six Months Ended June 30,
2025 2024 2025 2024
(in thousands, except percentages) Amortized Cost Basis at Period End % of Total Class of Financing Receivable Amortized Cost Basis at Period End % of Total Class of Financing Receivable Amortized Cost Basis at Period End % of Total Class of Financing Receivable Amortized Cost Basis at Period End % of Total Class of Financing Receivable
Commercial business $ 996 0.35 % $ — — % $ 996 0.35 % $ 3,455 0.92 %
Significant Payment Delay and Term Extension
Quarter Ended June 30, Six Months Ended June 30,
2025 2024 2025 2024
(in thousands, except percentages) Amortized Cost Basis at Period End % of Total Class of Financing Receivable Amortized Cost Basis at Period End % of Total Class of Financing Receivable Amortized Cost Basis at Period End % of Total Class of Financing Receivable Amortized Cost Basis at Period End % of Total Class of Financing Receivable
Commercial business $ 729 0.26 % $ — — % $ 1,840 0.64 % $ — — %
Single family 318 0.03 % 804 0.07 % 590 0.06 % 1,177 0.03 %
25
The following table describes the financial effect of the modifications made to borrowers experiencing financial difficulty:
Significant Payment Delay
Quarter Ended June 30, Six Months Ended June 30,
2025 2024 2025 2024
Multifamily
The weighted average duration of loan payments deferred is 0.3 years
— The weighted average duration of loan payments deferred is 2.0 years
—
Commercial business The weighted average duration of loan payments deferred is 1.8 years
— The weighted average duration of loan payments deferred is 3.8 years.
The weighted average duration of loan payments deferred is 2.8 years
Single Family Provided payment deferrals to borrowers. A weighted average 2.34 % of loan balances were capitalized and added to the remaining term of the loan.
Provided payment deferrals to borrowers. A weighted average 1.06 % of loan balances were capitalized and added to the remaining term of the loan.
Provided payment deferrals to borrowers. A weighted average 1.67 % of loan balances were capitalized and added to the remaining term of the loan.
Provided payment deferrals to borrowers. A weighted average 1.00 % of loan balances were capitalized and added to the remaining term of the loan.
Term Extension
Quarter Ended June 30, Six Months Ended June 30,
2025 2024 2025 2024
Commercial business Added a weighted average 1.1 years to the life of loans, which reduced the monthly payment amounts to the borrowers.
— Added a weighted average 2.4 years to the life of loans, which reduced the monthly payment amounts to the borrowers.
Added a weighted average 0.4 years to the life of loans, which reduced the monthly payment amounts to the borrowers.
Single family Added a weighted average 5.6 years to the life of loans, which reduced the monthly payment amounts to the borrowers.
Added a weighted average 2.8 years to the life of loans, which reduced the monthly payment amounts to the borrowers.
Added a weighted average 6.4 years to the life of loans, which reduced the monthly payment amounts to the borrowers.
Added a weighted average 3.0 years to the life of loans, which reduced the monthly payment amounts to the borrowers.
Upon determination that a modified loan (or portion of a loan) has subsequently been deemed uncollectible, the loan (or portion of the loan) is written off. Therefore, the amortized cost basis of the loan is reduced by the uncollectible amount and the allowance for credit losses is adjusted by the same amount.
26
The following table depicts the payment status of loans that were classified as MBFDs on or after April 1, 2024 through March 31, 2025:
Payment Status (Amortized Cost Basis) at June 30, 2025
(in thousands) Current 30-89 Days Past Due 90+ Days Past Due
Non-owner occupied CRE $ 18,447 $ — $ —
Multifamily — — 1,915
Construction/land development — — 3,771
Owner occupied CRE 254 — —
Commercial business 2,852 — 4,362
Single family 2,585 176 418
Total $ 24,138 $ 176 $ 10,466
The following table depicts the payment status of loans that were classified as MBFDs on or after April 1, 2023 through March 31, 2024:
Payment Status (Amortized Cost Basis) at June 30, 2024
(in thousands) Current 30-89 Days Past Due 90+ Days Past Due
Non-owner occupied CRE $ — $ — $ 16,230
Construction/land development — — 3,821
Commercial business 1,597 2,708 4,420
Single family 1,155 833 1,417
Total $ 2,752 $ 3,541 $ 25,888
The following table provides the amortized cost basis as of June 30, 2025 of MBFDs on or after April 1, 2024 through March 31, 2025 and subsequently had a payment default:
Amortized Cost Basis of Modified Loans That Subsequently Defaulted
Quarter Ended June 30, 2025
(in thousands) Significant Payment Delay Term Extension Interest Rate Reduction and Term Extension Significant Payment Delay and Term Extension Interest Rate Reduction, Significant Payment Delay and Term Extension
Owner occupied CRE $ — $ — $ — $ 254 $ —
Single family — — — 203 —
Total $ — $ — $ — $ 457 $ —
27
The following table provides the amortized cost basis as of June 30, 2024 of MBFDs on or after April 1, 2023 through March 31, 2024 and subsequently had a payment default:
Amortized Cost Basis of Modified Loans That Subsequently Defaulted
Quarter Ended June 30, 2024
(in thousands) Significant Payment Delay Term Extension Interest Rate Reduction and Term Extension Significant Payment Delay and Term Extension Interest Rate Reduction, Significant Payment Delay and Term Extension
Commercial business $ — $ 2,708 $ — $ — $ —
Single family 833 — — — —
Total $ 833 $ 2,708 $ — $ — $ —
The following table provides the amortized cost basis as of June 30, 2025 of MBFDs on or after April 1, 2024 through March 31, 2025 and subsequently had a payment default:
Amortized Cost Basis of Modified Loans That Subsequently Defaulted
Six Months Ended June 30, 2025
(in thousands) Significant Payment Delay Term Extension Interest Rate Reduction and Term Extension Significant Payment Delay and Term Extension Interest Rate Reduction, Significant Payment Delay and Term Extension
Owner occupied CRE $ — $ — $ — $ 254 $ —
Single family — — — 378 —
Total $ — $ — $ — $ 632 $ —
The following table provides the amortized cost basis as of June 30, 2024 of MBFDs on or after April 1, 2023 through March 31, 2024 and subsequently had a payment default:
Amortized Cost Basis of Modified Loans That Subsequently Defaulted
Six Months Ended June 30, 2024
(in thousands) Significant Payment Delay Term Extension Interest Rate Reduction and Term Extension Significant Payment Delay and Term Extension Interest Rate Reduction, Significant Payment Delay and Term Extension
Non-owner occupied CRE $ — $ — $ — $ 16,240 $ —
Construction/land development — — — 3,824 —
Commercial business — 7,128 — — —
Single family 1,074 — — 351 —
Total $ 1,074 $ 7,128 $ — $ 20,415 $ —
28
NOTE 4– DEPOSITS:
Deposit balances, including their weighted average rates, were as follows:
At June 30, 2025 At December 31, 2024
(dollars in thousands) Amount Weighted Average Rate Amount Weighted Average Rate
Noninterest-bearing demand deposits $ 1,203,680 — % $ 1,195,781 — %
Interest bearing:
Interest-bearing demand deposits 322,151 0.17 % 323,112 0.35 %
Savings 233,074 0.06 % 229,659 0.06 %
Money market 1,363,793 1.95 % 1,396,697 1.72 %
Certificates of deposit
Brokered deposits 210,067 4.24 % 751,406 4.61 %
Other 2,524,519 3.91 % 2,516,366 4.37 %
Total interest bearing deposits 4,653,604 2.88 % 5,217,240 3.31 %
Total deposits $ 5,857,284 2.30 % $ 6,413,021 2.65 %
There were $ 319 million and $ 315 million in public funds included in deposits at June 30, 2025 and December 31, 2024, respectively.
Certificates of deposit outstanding mature as follows:
(in thousands) June 30, 2025
Within one year $ 2,719,131
One to two years 12,117
Two to three years 1,273
Three to four years 868
Four to five years 1,197
Thereafter —
Total $ 2,734,586
The aggregate amount of certificate of deposits in denominations of more than the FDIC limit of $250 thousand at June 30, 2025 and December 31, 2024 were $ 277 million and $ 265 million, respectively.
29
NOTE 5– DERIVATIVES AND HEDGING ACTIVITIES:
To reduce the risk of significant interest rate fluctuations on the value of certain assets and liabilities, such as single family mortgage LHFS and MSRs, the Company utilizes derivatives as economic hedges. The notional amounts and fair values for derivatives, all of which are economic hedges are included in other assets or accounts payable and other liabilities on the consolidated balance sheet, consist of the following:
At June 30, 2025
Notional amount Fair value derivatives
(in thousands) Asset Liability
Forward sale commitments $ 149,516 $ 426 $ ( 657 )
Interest rate lock commitments 39,722 918 ( 2 )
Interest rate swaps 204,450 6,583 ( 6,583 )
Total derivatives before netting $ 393,688 7,927 ( 7,242 )
Netting adjustment/Cash collateral (1)
( 6,932 ) 230
Carrying value on consolidated balance sheet $ 995 $ ( 7,012 )
At December 31, 2024
Notional amount Fair value derivatives
(in thousands) Asset Liability
Forward sale commitments $ 87,912 $ 237 $ ( 402 )
Interest rate lock commitments 16,757 175 ( 49 )
Interest rate swaps 222,917 10,250 ( 10,250 )
Futures 5,200 1 —
Options 5,800 3 —
Total derivatives before netting $ 338,586 10,666 ( 10,701 )
Netting adjustment/Cash collateral (1)
( 10,388 ) 219
Carrying value on consolidated balance sheet $ 278 $ ( 10,482 )
(1) Includes net cash collateral received of $ 6.7 million and $ 10.2 million at June 30, 2025 and December 31, 2024, respectively.
The following table presents gross fair value and net carrying value information for derivative instruments:
(in thousands) Gross fair value Netting adjustments/ Cash collateral (1)
Carrying value
At June 30, 2025
Derivative assets $ 7,927 $ ( 6,932 ) $ 995
Derivative liabilities ( 7,242 ) 230 ( 7,012 )
At December 31, 2024
Derivative assets $ 10,666 $ ( 10,388 ) $ 278
Derivative liabilities ( 10,701 ) 219 ( 10,482 )
(1) Includes net cash collateral received of $ 6.7 million and $ 10.2 million at June 30, 2025 and December 31, 2024, respectively.
30
The collateral used under the Company's master netting agreements is typically cash, but securities may be used under agreements with certain counterparties. Receivables related to cash collateral that has been paid to counterparties are included in other assets. Payables related to cash collateral that has been received from counterparties are included in accounts payable and other liabilities. Interest is owed on amounts received from counterparties and we earn interest on cash paid to counterparties. Any securities pledged to counterparties as collateral remain on the consolidated balance sheets. At June 30, 2025 and December 31, 2024, the Company had liabilities of $ 6.9 million and $ 10.4 million, respectively, in cash collateral received from counterparties and receivables of $ 0.2 million and $ 0.2 million, respectively, in cash collateral paid to counterparties.
The following table presents the net gain (loss) recognized on economic hedge derivatives, within the respective line items in the consolidated income statements for the periods indicated:
Quarter Ended June 30, Six Months Ended June 30,
(in thousands) 2025 2024 2025 2024
Recognized in noninterest income:
Net gain (loss) on loan origination and sale activities (1)
$ 285 $ 226 $ 346 $ 312
Loan servicing income (loss) (2)
( 272 ) ( 225 ) ( 81 ) ( 725 )
Other (3)
— — — 3
(1) Comprised of forward contracts used as an economic hedge of loans held for sale and interest rate lock commitments ("IRLCs") to customers.
(2) Comprised of futures, US Treasury options and forward contracts used as economic hedges of single family MSRs.
(3) Impact of interest rate swap agreements executed with commercial banking customers and broker dealer counterparties.
The interest income from US Treasury notes securities used for hedging purposes, which is included in interest income on the consolidated income statements, were $ 0.5 million and $ 0.3 million for quarters ended June 30, 2025 and 2024, respectively and were $ 0.9 million and $ 0.6 million for the six months ended June 30, 2025 and 2024, respectively.
The notional amount of open interest rate swap agreements executed with commercial banking customers and broker dealer counterparties at June 30, 2025 and December 31, 2024 were $ 204 million and $ 223 million, respectively.
NOTE 6– MORTGAGE BANKING OPERATIONS:
LHFS consisted of the following:
(in thousands) At June 30, 2025 At December 31, 2024
Single family $ 29,999 $ 20,312
CRE, multifamily and SBA 18,784 —
Total $ 48,783 $ 20,312
Loans sold consisted of the following for the periods indicated:
Quarter Ended June 30, Six Months Ended June 30,
(in thousands) 2025 2024 2025 2024
Single family $ 105,197 $ 98,081 $ 187,594 $ 168,460
CRE, multifamily and SBA 12,894 13,539 67,089 21,735
Total $ 118,091 $ 111,620 $ 254,683 $ 190,195
31
Gain on loan origination and sale activities, including the effects of derivative risk management instruments, consisted of the following:
Quarter Ended June 30, Six Months Ended June 30,
(in thousands) 2025 2024 2025 2024
Single family $ 3,182 $ 2,718 $ 5,465 $ 4,704
CRE, multifamily and SBA 53 318 986 638
Total $ 3,235 $ 3,036 $ 6,451 $ 5,342
The Company's portfolio of loans serviced for others is primarily comprised of loans held in U.S. government and agency MBS issued by Fannie Mae, Freddie Mac and Ginnie Mae. The unpaid principal balance of loans serviced for others is as follows:
(in thousands) At June 30, 2025 At December 31, 2024
Single family $ 5,107,214 $ 5,179,373
CRE, multifamily and SBA 1,912,416 1,918,172
Total $ 7,019,630 $ 7,097,545
The following is a summary of changes in the Company's liability for estimated single-family mortgage repurchase losses:
Quarter Ended June 30, Six Months Ended June 30,
(in thousands) 2025 2024 2025 2024
Balance, beginning of period $ 999 $ 1,317 $ 1,032 $ 1,481
Additions, net of adjustments (1)
( 223 ) ( 20 ) ( 326 ) ( 148 )
Realized (losses) recoveries, net (2)
( 28 ) ( 95 ) 42 ( 131 )
Balance, end of period $ 748 $ 1,202 $ 748 $ 1,202
(1) Includes additions for new loan sales and changes in estimated probable future repurchase losses on previously sold loans.
(2) Includes principal losses and accrued interest on repurchased loans, "make-whole" settlements, settlements with claimants and certain related expenses.
The Company has agreements with certain investors to advance scheduled principal and interest amounts on delinquent loans. Advances are also made to fund the foreclosure and collection costs of delinquent loans prior to the recovery of reimbursable amounts from investors or borrowers. Advances of $ 1.6 million were recorded in other assets as of both June 30, 2025 and December 31, 2024.
When the Company has the unilateral right to repurchase Ginnie Mae pool loans it has previously sold (generally loans that are more than 90 days past due), the Company records the balance of the loans as other assets and other liabilities. At June 30, 2025 and December 31, 2024, delinquent or defaulted mortgage loans currently in Ginnie Mae pools that the Company has recognized on its consolidated balance sheets totaled $ 8.6 million and $ 5.1 million, respectively.
32
Revenue from mortgage servicing, including the effects of derivative risk management instruments, consisted of the following:
Quarter Ended June 30, Six Months Ended June 30,
(in thousands) 2025 2024 2025 2024
Servicing income, net:
Servicing fees and other $ 6,348 $ 6,562 $ 12,855 $ 12,916
Amortization of single family MSRs (1)
( 1,598 ) ( 1,713 ) ( 3,180 ) ( 3,141 )
Amortization of multifamily and SBA MSRs ( 1,455 ) ( 1,459 ) ( 2,809 ) ( 2,861 )
Total
3,295 3,390 6,866 6,914
Risk management, single family MSRs:
Changes in fair value of MSRs due to assumptions (2)
4,373 529 4,644 1,147
Net gain (loss) from economic hedging (3)
( 118 ) ( 509 ) 898 ( 1,619 )
Total
4,255 20 5,542 ( 472 )
Loan servicing income $ 7,550 $ 3,410 $ 12,408 $ 6,442
(1) Represents changes due to collection/realization of expected cash flows and curtailments.
(2) Principally reflects changes in model assumptions, including prepayment speed assumptions, which are primarily affected by changes in mortgage interest rates.
(3) The interest income from US Treasury notes securities used for hedging purposes, which is included in interest income on the consolidated income statements, was $ 0.5 million and $ 0.3 million for quarters ended June 30, 2025 and 2024, respectively, and $ 0.9 million and $ 0.6 million for the six months ended June 30, 2025 and 2024, respectively.
The changes in single family MSRs measured at fair value are as follows:
Quarter Ended June 30, Six Months Ended June 30,
(in thousands) 2025 2024 2025 2024
Beginning balance $ 72,285 $ 74,056 $ 72,901 $ 74,249
Additions and amortization:
Originations
931 853 1,626 1,470
Amortization (1)
( 1,598 ) ( 1,713 ) ( 3,180 ) ( 3,141 )
Net additions and amortization
( 667 ) ( 860 ) ( 1,554 ) ( 1,671 )
Changes in fair value assumptions (2)
4,373 529 4,644 1,147
Ending balance $ 75,991 $ 73,725 $ 75,991 $ 73,725
(1) Represents changes due to collection/realization of expected cash flows and curtailments.
(2) Principally reflects changes in model assumptions, including prepayment speed assumptions, which are primarily affected by changes in mortgage interest rates.
Key economic assumptions used in measuring the initial fair value of capitalized single family MSRs were as follows:
Quarter Ended June 30, Six Months Ended June 30,
(rates per annum) (1)
2025 2024 2025 2024
Constant prepayment rate ("CPR") (2)
19.24 % 17.46 % 18.67 % 18.28 %
Discount rate 11.28 % 10.45 % 10.77 % 10.33 %
(1) Based on a weighted average.
(2) Represents an expected lifetime average CPR used in the model.
33
For single family MSRs, we use a discounted cash flow valuation technique which utilizes CPRs and discount rates as significant unobservable inputs as noted in the table below:
At June 30, 2025 At December 31, 2024
Range of Inputs Average (1)
Range of Inputs Average (1)
CPRs (2)
5.05 % - 12.13 %
6.82 % 6.00 % - 13.50 %
6.60 %
Discount Rates 8.69 % - 15.85 %
9.13 % 10.00 % - 17.00 %
11.00 %
(1) Weighted averages of all the inputs within the range.
(2) Represents the expected lifetime average CPR used in the model.
To compute hypothetical sensitivities of the value of our single family MSRs to immediate adverse changes in key assumptions, we computed the impact of changes to CPRs and in discount rates as outlined below:
(dollars in thousands) At June 30, 2025
Fair value of single family MSR $ 75,991
Expected weighted-average life (in years) 8.24
CPR
Impact on fair value of 25 basis points adverse change in interest rates $ ( 1,005 )
Impact on fair value of 50 basis points adverse change in interest rates $ ( 2,092 )
Discount rate
Impact on fair value of 100 basis points increase $ ( 2,838 )
Impact on fair value of 200 basis points increase $ ( 5,642 )
The changes in multifamily and SBA MSRs measured at the lower of amortized cost or fair value were as follows:
Quarter Ended June 30, Six Months Ended June 30,
(in thousands) 2025 2024 2025 2024
Beginning balance $ 25,674 $ 28,863 $ 26,565 $ 29,987
Originations 283 179 746 457
Amortization ( 1,455 ) ( 1,459 ) ( 2,809 ) ( 2,861 )
Ending balance $ 24,502 $ 27,583 $ 24,502 $ 27,583
Key economic assumptions used in measuring the initial fair value of capitalized multifamily MSRs were as follows:
Quarter Ended June 30, Six Months Ended June 30,
(rates per annum) (1)
2025 2024 2025 2024
Discount rate 13.10 % 13.00 % 13.10 % 13.00 %
(1) Based on a weighted average.
34
For multifamily MSRs, we use a discounted cash flow valuation technique which utilizes CPRs and discount rates as significant unobservable inputs as noted in the table below. Multifamily DUS loans typically contain yield maintenance features that significantly reduce loan prepayments, resulting in a CPR of zero for valuation purposes.
At June 30, 2025 At December 31, 2024
Range of Inputs Average (1)
Range of Inputs Average (1)
Discount Rates 13.00 % - 15.00 %
13.10 % 13.00 % - 15.00 %
13.10 %
(1) Weighted averages of all the inputs within the range.
NOTE 7– GUARANTEES AND MORTGAGE REPURCHASE LIABILITY:
In the ordinary course of business, the Company sells loans through the Fannie Mae Multifamily Delegated Underwriting and Servicing Program ("DUS"®) that are subject to a credit loss sharing arrangement. The Company services the loans for Fannie Mae and shares in the risk of loss with Fannie Mae under the terms of the DUS contracts. Under the DUS program, the Company and Fannie Mae share losses on a pro rata basis, where the Company is responsible for losses incurred up to one-third of the principal balance on each loan with two-thirds of the loss covered by Fannie Mae. For loans that have been sold through this program, a liability is recorded for this loss sharing arrangement under the accounting guidance for guarantees. At June 30, 2025 and December 31, 2024, the total unpaid principal balance of loans sold under this program was $ 1.8 billion. The Company's reserve liability related to this arrangement totaled $ 0.9 million and $ 0.7 million at June 30, 2025 and December 31, 2024, respectively. There were no actual losses incurred under this arrangement during the quarters and six months ended June 30, 2025 and 2024.
In the ordinary course of business, the Company sells residential mortgage loans to GSEs and other entities. Under the terms of these sales agreements, the Company has made representations and warranties that the loans sold meet certain requirements. The Company may be required to repurchase mortgage loans or indemnify loan purchasers due to defects in the origination process of the loan, such as documentation errors, underwriting errors and judgments, early payment defaults and fraud. The total unpaid principal balance of loans sold on a servicing-retained basis that were subject to the terms and conditions of these representations and warranties totaled $ 5.1 billion and $ 5.2 billion as of June 30, 2025 and December 31, 2024, respectively.
At June 30, 2025 and December 31, 2024, the Company had recorded a mortgage repurchase liability for loans sold on a servicing-retained and servicing-released basis, included in accounts payable and other liabilities on the consolidated balance sheets of $ 0.7 million and $ 1.0 million, respectively.
NOTE 8– EARNINGS PER SHARE:
The following table summarizes the calculation of earnings (loss) per share:
Quarter Ended June 30, Six Months Ended June 30,
(in thousands, except share and per share data) 2025 2024 2025 2024
Net income (loss) $ ( 4,412 ) $ ( 6,238 ) $ ( 8,877 ) $ ( 13,735 )
Weighted average shares:
Basic weighted-average number of common shares outstanding
18,920,808 18,857,566 18,920,808 18,857,218
Dilutive effect of outstanding common stock equivalents — — — —
Diluted weighted-average number of common shares outstanding 18,920,808 18,857,566 18,920,808 18,857,218
Net income (loss) per share:
Basic earnings per share $ ( 0.23 ) $ ( 0.33 ) $ ( 0.47 ) $ ( 0.73 )
Diluted earnings per share (1)
( 0.23 ) ( 0.33 ) ( 0.47 ) ( 0.73 )
(1) Excluded from the computation of diluted earnings per share (due to their antidilutive effect) for the quarters and six months ended June 30, 2025 and 2024 were certain unvested RSUs and PSUs. On a weighted average basis 395,023 and 559,921 unvested stock units convertible into shares of common stock were excluded at June 30, 2025 and 2024, respectively, because their effect would have been anti-dilutive.
35
NOTE 9– FAIR VALUE MEASUREMENT:
The term "fair value" is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. The Company's approach is to maximize the use of observable inputs and minimize the use of unobservable inputs when developing fair value measurements.
Fair Value Hierarchy
A three-level valuation hierarchy has been established under ASC 820 for disclosure of fair value measurements. The valuation hierarchy is based on the observability of inputs to the valuation of an asset or liability as of the measurement date. A financial instrument’s categorization within the valuation hierarchy is based on the lowest level of input that is significant to the fair value measurement. The levels are defined as follows:
• Level 1 – Quoted prices (unadjusted) in active markets for identical assets or liabilities that the reporting entity can access at the measurement date. An active market for the asset or liability is a market in which transactions for the asset or liability take place with sufficient frequency and volume to provide pricing information on an ongoing basis.
• Level 2 – Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. This includes quoted prices for similar assets and liabilities in active markets and inputs that are observable for the asset or liability for substantially the full term of the financial instrument.
• Level 3 – Unobservable inputs for the asset or liability. These inputs reflect the Company's assumptions of what market participants would use in pricing the asset or liability.
The Company's policy regarding transfers between levels of the fair value hierarchy is that all transfers are assumed to occur at the end of the reporting period.
Estimation of Fair Value
Fair value is based on quoted market prices, when available. In cases where a quoted price for an asset or liability is not available, the Company uses valuation models to estimate fair value. These models incorporate inputs such as forward yield curves, loan prepayment assumptions, expected loss assumptions, market volatilities and pricing spreads utilizing market-based inputs where readily available. The Company believes its valuation methods are appropriate and consistent with those that would be used by other market participants. However, imprecision in estimating unobservable inputs and other factors may result in these fair value measurements not reflecting the amount realized in an actual sale or transfer of the asset or liability in a current market exchange.
36
The following table summarizes the fair value measurement methodologies, including significant inputs and assumptions and classification of the Company's assets and liabilities valued at fair value on a recurring basis.
Asset/Liability class Valuation methodology, inputs and assumptions Classification
Investment securities
Trading securities Fair Value is based on quoted prices in an active market. Level 1 recurring fair value measurement.
Investment securities AFS
Observable market prices of identical or similar securities are used where available. Level 2 recurring fair value measurement.
If market prices are not readily available, value is based on discounted cash flows using the following significant inputs:
• Expected prepayment speeds
• Estimated credit losses
• Market liquidity adjustments
Level 3 recurring fair value measurement.
LHFS
Single family loans, excluding loans transferred from held for investment Fair value is based on observable market data, including:
• Quoted market prices, where available
• Dealer quotes for similar loans
• Forward sale commitments
Level 2 recurring fair value measurement.
When not derived from observable market inputs, fair value is based on discounted cash flows, which considers the following inputs:
• Benchmark yield curve
• Estimated discount spread to the benchmark yield curve
• Expected prepayment speeds
Estimated fair value classified as Level 3.
Mortgage servicing rights
Single family MSRs For information on how the Company measures the fair value of its single family MSRs, including key economic assumptions and the sensitivity of fair value to changes in those assumptions, see Note 6 , Mortgage Banking Operations .
Level 3 recurring fair value measurement.
Derivatives
Futures and Options Fair value is based on closing exchange prices. Level 1 recurring fair value measurement.
Forward sale commitments Interest rate swaps Fair value is based on quoted prices for identical or similar instruments, when available. When quoted prices are not available, fair value is based on internally developed modeling techniques, which require the use of multiple observable market inputs including:
• Forward interest rates
• Interest rate volatilities Level 2 recurring fair value measurement.
IRLC The fair value considers several factors including:
• Fair value of the underlying loan based on quoted prices in the secondary market, when available.
• Value of servicing
• Fall-out factor
Level 3 recurring fair value measurement.
37
The following tables presents the levels of the fair value hierarchy for the Company's assets and liabilities measured at fair value on a recurring basis:
At June 30, 2025
(in thousands) Fair Value Level 1 Level 2 Level 3
Assets:
Trading securities - U.S. Treasury securities $ 40,615 $ 40,615 $ — $ —
Investment securities AFS
Mortgage backed securities:
Residential 159,960 — 158,293 1,667
Commercial 48,843 — 48,843 —
Collateralized mortgage obligations:
Residential 300,714 — 300,714 —
Commercial 52,245 — 52,245 —
Municipal bonds 371,582 — 371,582 —
Corporate debt securities 25,546 — 25,546 —
U.S. Treasury securities 20,498 — 20,498 —
Agency debentures 8,713 — 8,713 —
Single family LHFS 29,999 — 29,999 —
Single family LHFI 959 — — 959
Single family mortgage servicing rights 75,991 — — 75,991
Derivatives
Forward sale commitments 426 — 426 —
Interest rate lock commitments 918 — — 918
Interest rate swaps 6,583 — 6,583 —
Total assets $ 1,143,592 $ 40,615 $ 1,023,442 $ 79,535
Liabilities:
Derivatives
Forward sale commitments $ 657 $ — $ 657 $ —
Interest rate lock commitments 2 — — 2
Interest rate swaps 6,583 — 6,583 —
Total liabilities $ 7,242 $ — $ 7,240 $ 2
38
At December 31, 2024
(in thousands) Fair Value Level 1 Level 2 Level 3
Assets:
Trading securities - U.S. Treasury securities $ 34,746 $ 34,746 $ — $ —
Investment securities AFS
Mortgage backed securities:
Residential
167,462 — 165,764 1,698
Commercial
47,642 — 47,642 —
Collateralized mortgage obligations:
Residential 317,444 — 317,444 —
Commercial 54,945 — 54,945 —
Municipal bonds 378,259 — 378,259 —
Corporate debt securities 24,944 — 24,944 —
U.S. Treasury securities 19,987 — 19,987 —
Agency debentures 9,276 — 9,276 —
Single family LHFS 20,312 — 20,312 —
Single family LHFI 1,287 — — 1,287
Single family mortgage servicing rights 72,901 — — 72,901
Derivatives
Futures 1 1 — —
Forward sale commitments 237 — 237 —
Options 3 3 —
Interest rate lock commitments 175 — — 175
Interest rate swaps 10,250 — 10,250 —
Total assets $ 1,159,871 $ 34,750 $ 1,049,060 $ 76,061
Liabilities:
Derivatives
Forward sale commitments $ 402 $ — $ 402 $ —
Interest rate lock commitments 49 — — 49
Interest rate swaps 10,250 — 10,250 —
Total liabilities $ 10,701 $ — $ 10,652 $ 49
There were no transfers between levels of the fair value hierarchy during the quarters and six months ended June 30, 2025 and 2024.
Level 3 Recurring Fair Value Measurements
The Company's Level 3 recurring fair value measurements consist of investment securities AFS, single family MSRs, single family LHFI where fair value option was elected, certain single family LHFS and interest rate lock commitments, which are accounted for as derivatives. For information regarding fair value changes and activity for single family MSRs during the quarter ended and six months ended June 30, 2025 and 2024, see Note 6, Mortgage Banking Operations of this Quarterly Report on Form 10-Q.
The fair value of IRLCs considers several factors, including the fair value in the secondary market of the underlying loan resulting from the exercise of the commitment, the expected net future cash flows related to the associated servicing of the loan (referred to as the value of servicing) and the probability that the commitment will not be converted into a funded loan (referred to as a fall-out factor). The fair value of IRLCs on LHFS, while based on interest rates observable in the market, is highly dependent on the ultimate closing of the loans. The significance of the fall-out factor to the fair value measurement of an individual IRLC is generally highest at the time that the rate lock is initiated and declines as closing procedures are performed and the underlying loan gets closer to funding. The fall-out factor applied is based on historical experience. The value of servicing is impacted by a variety of factors, including prepayment assumptions, discount rates, delinquency rates, contractually specified servicing fees, servicing costs and underlying portfolio characteristics. Because these inputs are not observable in
39
market trades, the fall-out factor and value of servicing are considered to be Level 3 inputs. The fair value of IRLCs decreases in value upon an increase in the fall-out factor and increases in value upon an increase in the value of servicing. Changes in the fall-out factor and value of servicing do not increase or decrease based on movements in other significant unobservable inputs.
The Company recognizes unrealized gains and losses from the time that an IRLC is initiated until the gain or loss is realized at the time the loan closes, which generally occurs within 30-90 days. For IRLCs that fall out, any unrealized gain or loss is reversed, which generally occurs at the end of the commitment period. The gains and losses recognized on IRLC derivatives generally correlates to volume of single family interest rate lock commitments made during the reporting period (after adjusting for estimated fallout) while the amount of unrealized gains and losses realized at settlement generally correlates to the volume of single family closed loans during the reporting period.
The Company uses the discounted cash flow model to estimate the fair value of certain loans that have been transferred from held for sale to held for investment and single family LHFS when the fair value of the loans is not derived using observable market inputs. The key assumption in the valuation model is the implied spread to benchmark interest rate curve. The implied spread is not directly observable in the market and is derived from third party pricing which is based on market information from comparable loan pools. The fair value estimate of single family loans that have been transferred from held for sale to held for investment are sensitive to changes in the benchmark interest rate which might result in a significantly higher or lower fair value measurement.
The Company transferred certain loans from held for sale to held for investment. These loans were originated as held for sale loans where the Company had elected fair value option. The Company determined these loans to be level 3 recurring assets as the valuation technique included a significant unobservable input. The total amount of held for investment loans where fair value option election was made was $ 1.0 million and $ 1.3 million at June 30, 2025 and December 31, 2024, respectively.
The following information presents significant Level 3 unobservable inputs used to measure fair value of certain assets:
(dollars in thousands) Fair Value Valuation
Technique Significant Unobservable
Inputs Low High Weighted Average
June 30, 2025
Investment securities AFS $ 1,667 Income approach Implied spread to benchmark interest rate curve
2.25 % 2.25 % 2.25 %
Single family LHFI 959 Income approach Implied spread to benchmark interest rate curve 3.17 % 3.65 % 3.23 %
Interest rate lock commitments, net 916 Income approach Fall-out factor 0.70 % 22.84 % 11.84 %
Value of servicing 0.76 % 1.41 % 1.05 %
December 31, 2024
Investment securities AFS $ 1,698 Income approach Implied spread to benchmark interest rate curve
2.25 % 2.25 % 2.25 %
Single family LHFI 1,287 Income approach Implied spread to benchmark interest rate curve 2.94 % 5.56 % 3.69 %
Interest rate lock commitments, net 126 Income approach Fall-out factor 0.83 % 29.13 % 9.28 %
Value of servicing 0.78 % 2.15 % 1.37 %
We had no LHFS where the fair value was not derived with significant observable inputs at June 30, 2025 and December 31, 2024.
40
The following table presents fair value changes and activity for certain Level 3 assets for the periods indicated:
(in thousands) Beginning balance Additions Transfers Payoffs/Sales Change in mark to market (1)
Ending balance
Quarter Ended June 30, 2025
Investment securities AFS $ 1,699 $ — $ — $ ( 50 ) $ 18 $ 1,667
Single family LHFI 1,248 — — ( 282 ) ( 7 ) 959
Quarter Ended June 30, 2024
Investment securities AFS $ 1,791 $ — $ — $ ( 50 ) $ 28 $ 1,769
Single family LHFI 1,285 — — — 1 1,286
Six Months Ended June 30, 2025
Investment securities AFS $ 1,698 $ — $ — $ ( 100 ) $ 69 $ 1,667
Single family LHFI 1,287 — ( 50 ) ( 282 ) 4 959
Six Months Ended June 30, 2024
Investment securities AFS $ 1,860 $ — $ — $ ( 100 ) $ 9 $ 1,769
Single family LHFI 1,280 — — — 6 1,286
(1) Changes in fair value for single LHFI are recorded in other noninterest income on the consolidated income statements.
The following table presents fair value changes and activity for Level 3 interest rate lock commitments:
Quarter Ended June 30, Six Months Ended June 30,
(in thousands) 2025 2024 2025 2024
Beginning balance, net $ 556 $ 336 $ 126 $ 411
Total realized/unrealized gains
2,026 1,172 3,873 1,589
Settlements ( 1,666 ) ( 1,025 ) ( 3,083 ) ( 1,517 )
Ending balance, net $ 916 $ 483 $ 916 $ 483
Nonrecurring Fair Value Measurements
Certain assets held by the Company are not included in the tables above, but are measured at fair value on a periodic basis. These assets include certain LHFI and OREO that are carried at the lower of cost or fair value of the underlying collateral, less the estimated costs to sell. The estimated fair values of real estate collateral are generally based on internal evaluations and appraisals of such collateral, which use the market approach and income approach methodologies. We have omitted disclosure related to quantitative inputs given the insignificance of assets measured on a nonrecurring basis.
The fair value of commercial properties is generally based on third-party appraisals that consider recent sales of comparable properties, including their income-generating characteristics, adjusted (generally based on unobservable inputs) to reflect the general assumptions that a market participant would make when analyzing the property for purchase. The Company uses a fair value of collateral technique to apply adjustments to the appraisal value of certain commercial LHFI that are collateralized by real estate.
The Company uses a fair value of collateral technique to apply adjustments to the stated value of certain commercial LHFI that are not collateralized by real estate and to the appraisal value of OREO.
Residential properties are generally based on unadjusted third-party appraisals. Factors considered in determining the fair value include geographic sales trends, the value of comparable surrounding properties as well as the condition of the property.
These adjustments include management assumptions that are based on the type of collateral dependent loan and may increase or decrease an appraised value. Management adjustments vary significantly depending on the location, physical characteristics and income producing potential of each individual property. The quality and volume of market information available at the time of the appraisal can vary from period-to-period and cause significant changes to the nature and magnitude of the unobservable inputs used. Given these variations, changes in these unobservable inputs are generally not a reliable indicator for how fair value will increase or decrease from period to period.
41
The following table presents assets classified as Level 3 that had changes in their recorded fair value for the periods indicated and what we still held at the end of the respective reporting period:
(in thousands) Fair Value (1)
Total Gains (Losses)
At or for the Quarter Ended June 30, 2025
LHFI $ 1,380 $ 5
At or for the Quarter Ended June 30, 2024
LHFI $ 3,131 $ ( 2,692 )
At or for the Six Months Ended June 30, 2025
LHFI $ 1,380 $ 26
At or for the Six Months Ended June 30, 2024
LHFI $ 3,131 $ ( 2,743 )
(1) Represents the carrying value of loans for which adjustments are based on the fair value of the collateral.
Fair Value of Financial Instruments
The following presents the carrying value, estimated fair value and the levels of the fair value hierarchy for the Company's financial instruments other than assets and liabilities measured at fair value on a recurring basis:
At June 30, 2025
(in thousands) Carrying
Value Fair
Value Level 1 Level 2 Level 3
Assets:
Cash and cash equivalents $ 201,080 $ 201,080 $ 201,080 $ — $ —
Investment securities HTM 2,265 2,253 — 2,253 —
LHFI 5,886,374 5,663,119 — — 5,663,119
LHFS – multifamily and other
18,784 18,795 — 18,795 —
Mortgage servicing rights – multifamily and SBA 24,502 30,339 — — 30,339
Federal Home Loan Bank stock 51,718 51,718 — 51,718 —
Other assets - GNMA EBO loans 8,632 8,632 — — 8,632
Liabilities:
Certificates of deposit $ 2,734,586 $ 2,729,172 $ — $ 2,729,172 $ —
Borrowings 1,040,000 1,045,449 — 1,045,449 —
Long-term debt 225,316 191,710 — 191,710 —
At December 31, 2024
(in thousands) Carrying
Value Fair
Value Level 1 Level 2 Level 3
Assets:
Cash and cash equivalents $ 406,600 $ 406,600 $ 406,600 $ — $ —
Investment securities HTM 2,301 2,273 — 2,273 —
LHFI 6,191,766 5,864,426 — — 5,864,426
Mortgage servicing rights – multifamily and SBA 26,565 32,361 — — 32,361
Federal Home Loan Bank stock 50,676 50,676 — 50,676 —
Other assets-GNMA EBO loans 5,111 5,111 — — 5,111
Liabilities:
Certificates of deposit $ 3,267,772 $ 3,262,350 $ — $ 3,262,350 $ —
Borrowings 1,000,000 1,001,873 — 1,001,873 —
Long-term debt 225,131 184,124 — 184,124 —
42
Fair Value Option
Single family loans held for sale accounted under the fair value option are measured initially at fair value with subsequent changes in fair value recognized in earnings. Gains and losses from such changes in fair value are recognized in net gain on mortgage loan origination and sale activities within noninterest income. The change in fair value of loans held for sale is primarily driven by changes in interest rates subsequent to loan funding and changes in fair value of the related servicing asset, resulting in revaluation adjustments to the recorded fair value. The use of the fair value option allows the change in the fair value of loans to more effectively offset the change in fair value of derivative instruments that are used as economic hedges of loans held for sale.
The following table presents the difference between the aggregate fair value and the aggregate unpaid principal balance of loans held for sale accounted for under the fair value option:
At June 30, 2025 At December 31, 2024
(in thousands) Fair Value Aggregate Unpaid Principal Balance Fair Value Less Aggregated Unpaid Principal Balance Fair Value Aggregate Unpaid Principal Balance Fair Value Less Aggregated Unpaid Principal Balance
Single family LHFS $ 29,999 $ 29,256 $ 743 $ 20,312 $ 20,137 $ 175
NOTE 10–LOW INCOME HOUSING TAX CREDIT (" LIHTC") INVESTMENTS:
The Company has LIHTC investments that are designed to promote qualified affordable housing programs and generate a return primarily through the realization of federal tax credits. The Company accounts for these investments by amortizing the cost of tax credit investments over the life of the investment using a proportional amortization method. The current balances of these investments, which are included in other assets in the consolidated balance sheets, were $ 34.5 million and $ 37.3 million as of June 30, 2025 and December 31, 2024, respectively.
The following table presents other information related to the Company’s LIHTC investments for the periods indicated:
Quarter Ended June 30, Six Months Ended June 30,
(in thousands) 2025 2024 2025 2024
Tax credits and other tax benefits recognized $ 1,126 $ 1,019 $ 2,823 $ 2,687
LIHTC amortization expense 1,405 1,367 2,810 2,734
NOTE 11– SUBSEQUENT EVENTS:
On July 16, 2025, the Company entered into an agreement to sell its Government National Mortgage Association (“Ginnie Mae”) mortgage servicing portfolio to an entity experienced in servicing loans, including Ginnie Mae loans. The principal balance of the loans in the Ginnie Mae servicing portfolio sold under the purchase agreement was $ 797 million and the value of the related mortgage servicing rights was $ 15.7 million on June 30, 2025. The sale closed on August 1, 2025 and no gain or loss was recognized.
43
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.