American Savings Bank, N.A. (NYSE: ASBH) (“ASB” or the “Bank”) today reported financial results for the quarter ended September 30, 2026.

Highlights for the Third Quarter

 

 

 

 

 

 

 

Net Income

Diluted Earnings per Share

Net Interest Income

Net Interest Margin (NIM)

Cost of Deposits

Efficiency Ratio

Book Value per Share1

$29.0 million

$0.45

$76.4 million

3.61%

0.68%

60.6%

$10.64

$29.6 million as adjusted

$0.46 as adjusted

 

 

 

 

 

 

 

Executive Commentary

“We reached an important milestone in the third quarter with the completion of our initial public offering and are pleased to report results for the first time as a public company,” said Ann Teranishi, president and chief executive officer. “This achievement reflects our teammates’ hard work and dedication to supporting our customers and communities every day. We are proud to build on more than 100 years of serving Hawaii with a straightforward, reliable business model. Our results demonstrate the strength of our franchise, with quarter-over-quarter margin expansion, improved efficiency, and stronger earnings and capital ratios.”

Income Statement Highlights

(amounts in millions, except per share data)

Three Months Ended

 

Prior Quarter

 

Year-Over-Year

September 30, 2026

 

June 30, 2026

 

September 30, 2025

 

$

 

%

 

$

 

%

Net income

$

29.0

 

 

$

27.2

 

 

$

20.0

 

 

$

1.8

 

 

6.7

%

 

$

9.0

 

45.2

%

Diluted earnings per share

 

0.45

 

 

 

0.42

 

 

 

0.31

 

 

 

0.03

 

 

7.1

 

 

 

0.14

 

45.2

 

Net interest income

 

76.4

 

 

 

75.2

 

 

 

71.7

 

 

 

1.2

 

 

1.5

 

 

 

4.7

 

6.5

 

Noninterest income

 

21.0

 

 

 

23.8

 

 

 

2.4

 

 

 

(2.8

)

 

(11.7

)

 

 

18.6

 

761.8

 

Noninterest expense

 

59.0

 

 

 

61.1

 

 

 

58.0

 

 

 

(2.1

)

 

(3.4

)

 

 

1.0

 

1.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet Highlights

(amounts in millions, except per share data)

As of

 

Prior Quarter End

 

Year-Over-Year

September 30, 2026

 

June 30, 2026

 

September 30, 2025

 

$

 

%

 

$

 

%

Total assets

$

8,936.9

 

 

$

9,049.2

 

 

$

8,795.0

 

 

$

(112.2

)

 

(1.2

)%

 

$

141.9

 

1.6

%

Investment securities

 

1,909.9

 

 

 

1,941.8

 

 

 

1,790.5

 

 

 

(31.9

)

 

(1.6

)

 

 

119.4

 

6.7

 

Loans receivable

 

6,214.7

 

 

 

6,238.5

 

 

 

6,090.5

 

 

 

(23.8

)

 

(0.4

)

 

 

124.2

 

2.0

 

Deposits

 

8,053.9

 

 

 

8,191.5

 

 

 

7,946.1

 

 

 

(137.6

)

 

(1.7

)

 

 

107.8

 

1.4

 

Book value per share1

 

10.64

 

 

 

10.65

 

 

 

9.93

 

 

 

(0.01

)

 

(0.1

)

 

 

0.71

 

7.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Highlights

 

As of

 

Prior Quarter

 

Year-Over-Year

September 30, 2026

 

June 30, 2026

 

September 30, 2025

 

bps

 

bps

Allowance for credit losses to total loans, net

 

0.97

%

 

 

0.99

%

 

 

0.92

%

 

(2)

 

5

Nonperforming loans to total loans, net

 

0.29

 

 

 

0.19

 

 

 

0.19

 

 

10

 

10

Net charge-offs (annualized) to average loans

 

0.11

 

 

 

—

 

 

 

0.07

 

 

11

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Financial Metrics

 

Three Months Ended

 

Prior Quarter

 

Year-Over-Year

 

September 30, 2026

 

June 30, 2026

 

September 30, 2025

 

bps

 

bps

Net interest margin

 

3.61

%

 

 

3.57

%

 

 

3.46

%

 

4

 

15

Return on avg. assets

 

1.29

 

 

 

1.21

 

 

 

0.91

 

 

8

 

38

Return on average tangible common equity

 

16.68

 

 

 

15.87

 

 

 

12.62

 

 

81

 

406

Efficiency ratio

 

60.6

 

 

 

61.7

 

 

 

78.3

 

 

(110)

 

(1,770)

Tier 1 leverage ratio

 

9.24

 

 

 

9.10

 

 

 

8.93

 

 

14

 

31

Tier 1 capital ratio

 

13.69

 

 

 

13.49

 

 

 

13.17

 

 

20

 

52

Total capital ratio

 

14.76

 

 

 

14.59

 

 

 

14.19

 

 

17

 

57

1 As of the periods presented, the Bank had no intangible assets and had an immaterial amount of preferred stock. Tangible book value is therefore substantially the same as book value.

Statement of Income

Net income for the quarter ended September 30, 2026, was $29.0 million, an increase of $1.8 million compared to the prior quarter and an increase of $9.0 million compared to the prior year. Excluding the $0.6 million net of tax impact of IPO-related expenses, net income would have been $29.6 million for the quarter ended September 30, 2026. Earnings per diluted share for the quarter ended September 30, 2026, was $0.45, an increase of $0.03 per diluted share compared to the prior quarter and an increase of $0.14 per diluted share compared to the prior year. Excluding the impact of IPO-related expenses, earnings per diluted share would have been $0.46 for the quarter ended September 30, 2026.

Net interest income for the quarter ended September 30, 2026, was $76.4 million, an increase of $1.2 million compared to the prior quarter and an increase of $4.7 million compared to the prior year. The increase compared to the prior quarter primarily reflects higher average loan balances and improved earning-asset yields, partially offset by lower average investment securities and interest-earning deposits in other financial institutions versus the comparable quarters.

Net interest margin for the quarter ended September 30, 2026, was 3.61%, an increase of 4 bps compared to the prior quarter and 15 bps compared to the prior year. The increase was driven primarily by higher investment securities, residential loan and consumer loan yields and continued run-off of higher rate time certificates versus comparable periods.

Provision for credit losses was $0.7 million for the quarter ended September 30, 2026, a decrease of $2.6 million compared to the prior quarter and an increase of $8.6 million compared to the prior year. The decrease from the prior quarter primarily reflects the absence of the provision recognized in the second quarter related to real estate-secured loans to a commercial relationship and headwinds within the hospitality sector. The year-over-year comparison reflects the $11.5 million reserve release associated with the consumer loan portfolio sale in the third quarter of 2025.

Noninterest income for the quarter ended September 30, 2026, was $21.0 million, a decrease of $2.8 million compared to the prior quarter and an increase of $18.6 million compared to the prior year. The decrease compared to the prior quarter primarily relates to a lower fair market value (“FMV”) adjustment related to bank-owned life insurance (“BOLI”). Excluding the FMV impact of BOLI, noninterest income would have been $1.3 million higher in the current quarter versus the prior quarter, driven primarily by higher service charges on deposit accounts, income from investment services and other income. The increase compared to the prior year was driven by the loss on sale of consumer loans recognized in the third quarter of 2025 when the Bank sold its portfolio of mainland solar and home improvement consumer loans.

Noninterest expense for the quarter ended September 30, 2026, was $59.0 million, a decrease of $2.1 million compared to the prior quarter and an increase of $1.0 million compared to the prior year. The decrease compared to the prior quarter primarily relates to a lower FMV adjustment related to the Bank’s deferred compensation liability included in Salaries and employee benefits. Excluding the FMV impact, noninterest expense would have increased $2.0 million compared to the prior quarter, driven primarily by higher salaries and employee benefits resulting from higher incentive accruals. Excluding the FMV impact, noninterest expense would have increased $3.8 million compared to the prior year, driven primarily by higher salaries and employee benefits and approximately $0.9 million of expenses related to our initial public offering.

The effective tax rate for the quarter ended September 30, 2026, was 23.0% compared to 21.6% in the prior quarter and 16.5% in the prior year. The increase in the effective tax rate was primarily due to higher pre-tax income and certain costs that are no longer deductible as a result of being a public company.

Balance Sheet

Total assets at September 30, 2026, were $8.9 billion, $112.2 million lower than June 30, 2026, and $141.9 million higher compared to September 30, 2025. The decrease from prior quarter primarily relates to a decrease in interest-bearing deposits in other financial institutions as well as modest declines in loans and investment securities.

Total deposits were $8.1 billion, a decrease of $137.6 million, or 1.7%, compared to prior quarter and an increase of 1.4% compared to prior year. Core deposits decreased $92.1 million compared to June 30, 2026, primarily due to a decrease in interest-bearing checking, partially offset by growth in noninterest-bearing checking and savings accounts. The cost of deposits for the third quarter of 2026 was 0.68%, a decrease of 1 bp from the second quarter and a decrease of 9 bps compared to the prior year.

Book value per common share and tangible book value per common share at September 30, 2026, were $10.64 per common share, compared to $10.65 per common share at June 30, 2026, and $9.93 per common share at September 30, 2025. The balance at quarter-end compared to prior quarter primarily reflects third quarter net income offset by dividends paid in the third quarter and an increase in accumulated other comprehensive loss related to fair value changes of available-for-sale investment securities. The increase compared to prior year primarily reflects net income during the trailing twelve months offset by dividends paid during the same period.

Asset Quality

Allowance for credit losses was $60.2 million, or 0.97% of total loans, net at September 30, 2026, compared to $61.5 million, or 0.99% of total loans, at June 30, 2026, and $56.0 million, or 0.92% of total loans, at September 30, 2025. Net charge-offs for the quarter ended September 30, 2026, were $1.8 million, or 0.11% as a percentage of average loans (annualized), compared to $0.1 million, or less than 1 bp, in the prior quarter and $1.1 million, or 0.07%, compared to the prior year. The decrease in the allowance and increase in charge-offs as of and for the quarter ended September 30, 2026, compared to the prior quarter included a partial charge-off of a nonperforming commercial construction loan.

Nonaccrual loans at September 30, 2026, were $12.6 million, or 0.20% of total loans, net of deferred loan fees and discounts, compared to $8.4 million, or 0.13%, at June 30, 2026, and $8.5 million, or 0.14%, at September 30, 2025.

Capital

Total stockholders’ equity was $691.7 million on September 30, 2026, compared to $692.5 million on June 30, 2026. The tier 1 leverage ratio was 9.24% at September 30, 2026, compared to 9.10% at June 30, 2026, and 8.93% at September 30, 2025.

On October 27, 2026, ASB’s Board of Directors declared a cash dividend on common stock of $0.27 per share of common stock to stockholders of record as of November 9, 2026. The dividend will be paid on November 20, 2026.

Conference Call and Webcast Details

ASB will host a conference call and webcast to discuss third quarter 2026 results and provide further business updates.

 

Date: Friday, October 30, 2026

 

Time: 2:00 P.M. Eastern | 1:00 P.M. Central | 11:00 A.M. Pacific | 8:00 A.M. Hawaii

 

Participant Toll-Free Dial-in Number: 1-833-461-5787

 

Participant International Dial-in Number: 1-585-542-9983

 

Conference ID: 477 004 733

 

Webcast URL: https://events.q4inc.com/attendee/477004733

About American Savings Bank

ASB is a Hawaii-based, full-service community bank serving Hawaii’s consumers, businesses and communities since 1925. ASB makes dreams possible for Hawaii’s residents by offering products and services that encourage financial wellness, empower families to become homeowners and help businesses thrive. ASB operates a network of 35 branches and over 120 ATMs in the State of Hawaii. With one of the state’s highest-rated mobile apps for banking, ASB is available anytime, anywhere, making banking easier for our customers. ASB pairs its customer experience with an award-winning employee experience that has received local and national recognition, including being named a Best Place to Work in Hawaii for 16 years.

Visit www.asbhawaii.com for more information.

Cautionary Note Regarding Forward-Looking Statements

This press release contains forward-looking statements (including within the meaning of Section 21E of the United States Securities Exchange Act of 1934, as amended, and Section 27A of the United States Securities Act of 1933, as amended). These statements reflect our current views with respect to, among other things, future operating results and financial position, our business strategy and plans and market growth. These statements are often, but not always, made through the use of words or phrases such as “may,” “could,” “should,” “will,” “would,” “believe,” “anticipate,” “estimate,” “expect,” “intend,” “plan” or words or phrases of similar meaning, such as “will be positioned to.” These forward-looking statements are not statements of historical fact, and are based on current expectations, estimates and projections about our industry as well as certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. The forward-looking statements in this press release are only predictions and are based largely on our current expectations and projections about future events and trends that we believe may affect our business financial condition and results of operations. These forward-looking statements speak only as of the date of this press release and are subject to a number of known and unknown risks, uncertainties and assumptions. Moreover, we operate in a competitive and changing environment. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. In light of these risks, uncertainties and assumptions, the future events and trends discussed in this press release may not occur and actual results could differ materially and adversely from those anticipated or implied in the forward-looking statements. For further information on some of these risk factors and important factors that could affect our future results and financial condition, see our filings with U.S. Office of the Comptroller of the Currency (“OCC”) including, but not limited to, our registration statement on Form S-1 that was declared effective by the OCC on September 15, 2026, relating to our initial public offering. Because forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified, you should not rely upon these forward-looking statements as predictions of future events. The events and circumstances reflected in the forward-looking statements may not be achieved or occur. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, performance or achievements. We undertake no obligation to update any of these forward-looking statements for any reason after the date of this presentation, except as required by law.

American Savings Bank, N.A.

 

 

 

 

 

 

 

 

 

 

Financial Highlights

 

 

 

 

Table 1

Amounts in thousands, except per share data; unaudited

 

As of or For the Three Months Ended

 

Nine Months Ended

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

September 30,

 

 

2026

 

 

 

2026

 

 

 

2026

 

 

 

2025

 

 

 

2025

 

 

 

2026

 

 

 

2025

 

Operating Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

76,370

 

 

$

75,217

 

 

$

74,244

 

 

$

74,020

 

 

$

71,710

 

 

$

225,831

 

 

$

209,109

 

Provision (benefit) for credit losses

 

 

739

 

 

 

3,298

 

 

 

1,049

 

 

 

1,903

 

 

 

(7,816

)

 

 

5,086

 

 

 

(2,737

)

Noninterest income

 

 

21,046

 

 

 

23,827

 

 

 

20,103

 

 

 

22,836

 

 

 

2,442

 

 

 

64,976

 

 

 

(110,815

)

Noninterest expense

 

 

59,008

 

 

 

61,083

 

 

 

56,879

 

 

 

81,040

 

 

 

58,049

 

 

 

176,970

 

 

 

165,816

 

Net income (loss)

 

 

28,989

 

 

 

27,175

 

 

 

28,553

 

 

 

11,353

 

 

 

19,961

 

 

 

84,717

 

 

 

(41,547

)

Pre-tax, pre-provision income(1)

 

 

38,408

 

 

 

37,961

 

 

 

37,468

 

 

 

15,816

 

 

 

16,103

 

 

 

113,837

 

 

 

(67,522

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets(2)

 

 

1.29

%

 

 

1.21

%

 

 

1.27

%

 

 

0.51

%

 

 

0.91

%

 

 

1.26

%

 

 

(0.62

)%

Adjusted return on average assets(1)(2)

 

 

1.32

 

 

 

1.25

 

 

 

1.28

 

 

 

1.21

 

 

 

1.19

 

 

 

1.28

 

 

 

1.10

 

Return on average tangible common equity(1)(2)

 

 

16.68

 

 

 

15.87

 

 

 

16.91

 

 

 

6.86

 

 

 

12.62

 

 

 

16.48

 

 

 

(9.29

)

Adjusted return on average tangible common equity(1)(2)

 

 

17.04

 

 

 

16.36

 

 

 

17.05

 

 

 

16.26

 

 

 

16.52

 

 

 

16.81

 

 

 

16.62

 

Net interest margin(2)

 

 

3.61

 

 

 

3.57

 

 

 

3.55

 

 

 

3.55

 

 

 

3.46

 

 

 

3.58

 

 

 

3.29

 

Cost of deposits(2)

 

 

0.68

 

 

 

0.69

 

 

 

0.69

 

 

 

0.72

 

 

 

0.77

 

 

 

0.69

 

 

 

0.81

 

Efficiency ratio

 

 

60.6

 

 

 

61.7

 

 

 

60.3

 

 

 

83.7

 

 

 

78.3

 

 

 

60.9

 

 

 

168.7

 

Adjusted efficiency ratio(1)

 

 

59.7

 

 

 

60.5

 

 

 

60.0

 

 

 

61.7

 

 

 

61.7

 

 

 

60.1

 

 

 

61.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

 

9.24

%

 

 

9.10

%

 

 

9.03

%

 

 

9.00

%

 

 

8.93

%

 

 

 

 

Tier 1 capital ratio

 

 

13.69

 

 

 

13.49

 

 

 

13.49

 

 

 

13.46

 

 

 

13.17

 

 

 

 

 

Total capital ratio

 

 

14.76

 

 

 

14.59

 

 

 

14.55

 

 

 

14.52

 

 

 

14.19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Data3:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share

 

$

0.45

 

 

$

0.42

 

 

$

0.44

 

 

$

0.17

 

 

$

0.31

 

 

$

1.30

 

 

$

(0.64

)

Diluted earnings (loss) per share

 

$

0.45

 

 

$

0.42

 

 

$

0.44

 

 

$

0.17

 

 

$

0.31

 

 

$

1.30

 

 

$

(0.64

)

Dividends declared per common share

 

$

0.27

 

 

$

0.27

 

 

$

0.27

 

 

$

—

 

 

$

—

 

 

$

0.81

 

 

$

—

 

Tangible book value per share

 

$

10.64

 

 

$

10.65

 

 

$

10.48

 

 

$

10.31

 

 

$

9.93

 

 

 

 

 

Weighted average common stock outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

64,998

 

 

 

64,998

 

 

 

64,998

 

 

 

64,998

 

 

 

64,998

 

 

 

64,998

 

 

 

64,998

 

Diluted

 

 

65,006

 

 

 

64,998

 

 

 

64,998

 

 

 

64,998

 

 

 

64,998

 

 

 

65,001

 

 

 

64,998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average loans, including loans held for sale

 

$

6,221,377

 

 

$

6,175,040

 

 

$

6,091,422

 

 

$

6,099,090

 

 

$

6,112,552

 

 

$

6,163,089

 

 

$

6,091,062

 

Average earning assets

 

$

8,428,575

 

 

$

8,441,368

 

 

$

8,415,948

 

 

$

8,322,552

 

 

$

8,258,890

 

 

$

8,428,677

 

 

$

8,499,236

 

Average assets

 

$

8,988,897

 

 

$

8,995,938

 

 

$

8,969,324

 

 

$

8,879,842

 

 

$

8,795,986

 

 

$

8,984,791

 

 

$

8,983,526

 

Average deposits

 

$

8,118,001

 

 

$

8,143,415

 

 

$

8,123,212

 

 

$

8,028,080

 

 

$

7,969,399

 

 

$

8,128,190

 

 

$

8,012,120

 

(1) These are non-GAAP financial measures we believe are helpful in interpreting our financial results. For more information on non-GAAP measures and for a reconciliation to the most directly comparable GAAP financial measures, see Statement on Management’s Use of Non-GAAP Financial Measures.

(2) Ratios are presented on an annualized basis.

(3) Common stock data for the three months ended June 30, 2026, March 31, 2026, December 31, 2025 and September 30, 2025, and the nine months ended September 30, 2026 and September 30, 2025, are adjusted for the Bank’s 7,222-to-1 forward split that became effective on September 15, 2026.

American Savings Bank, N.A.

 

 

 

 

 

 

 

 

 

 

Statements of Income (Loss) (unaudited)

 

 

 

 

Table 2

(amounts in thousands, except per share data)

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

September 30,

 

 

2026

 

 

 

2026

 

 

2026

 

 

2025

 

 

2025

 

 

 

2026

 

 

 

2025

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

77,249

 

 

$

75,814

 

$

74,407

 

 

$

75,742

 

$

75,443

 

 

$

227,470

 

 

$

224,375

 

Investment securities

 

 

12,395

 

 

 

12,537

 

 

11,619

 

 

 

10,810

 

 

9,781

 

 

 

36,551

 

 

 

30,092

 

Other

 

 

793

 

 

 

907

 

 

2,053

 

 

 

2,117

 

 

1,892

 

 

 

3,753

 

 

 

9,897

 

Total interest income

 

 

90,437

 

 

 

89,258

 

 

88,079

 

 

 

88,669

 

 

87,116

 

 

 

267,774

 

 

 

264,364

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

13,945

 

 

 

14,020

 

 

13,835

 

 

 

14,649

 

 

15,405

 

 

 

41,800

 

 

 

48,565

 

Other borrowings

 

 

122

 

 

 

21

 

 

—

 

 

 

—

 

 

1

 

 

 

143

 

 

 

6,690

 

Total interest expense

 

 

14,067

 

 

 

14,041

 

 

13,835

 

 

 

14,649

 

 

15,406

 

 

 

41,943

 

 

 

55,255

 

Net interest income

 

 

76,370

 

 

 

75,217

 

 

74,244

 

 

 

74,020

 

 

71,710

 

 

 

225,831

 

 

 

209,109

 

Provision (benefit) for credit losses

 

 

739

 

 

 

3,298

 

 

1,049

 

 

 

1,903

 

 

(7,816

)

 

 

5,086

 

 

 

(2,737

)

Net interest income after provision (benefit) for credit losses

 

 

75,631

 

 

 

71,919

 

 

73,195

 

 

 

72,117

 

 

79,526

 

 

 

220,745

 

 

 

211,846

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

5,430

 

 

 

4,935

 

 

4,771

 

 

 

5,277

 

 

5,144

 

 

 

15,136

 

 

 

14,698

 

Other service charges and fees

 

 

8,252

 

 

 

8,276

 

 

8,224

 

 

 

8,519

 

 

8,200

 

 

 

24,752

 

 

 

23,789

 

Income from investment services

 

 

4,283

 

 

 

3,997

 

 

3,684

 

 

 

3,906

 

 

3,682

 

 

 

11,964

 

 

 

10,345

 

Mortgage banking income

 

 

263

 

 

 

187

 

 

206

 

 

 

194

 

 

147

 

 

 

656

 

 

 

554

 

Bank-owned life insurance

 

 

1,683

 

 

 

5,730

 

 

2,497

 

 

 

4,239

 

 

4,455

 

 

 

9,910

 

 

 

7,375

 

Loss on sale of investment securities, net

 

 

—

 

 

 

—

 

 

—

 

 

 

—

 

 

—

 

 

 

—

 

 

 

(149,869

)

Loss on sale of consumer loans

 

 

—

 

 

 

—

 

 

—

 

 

 

—

 

 

(19,918

)

 

 

—

 

 

 

(19,918

)

Other income, net

 

 

1,135

 

 

 

702

 

 

721

 

 

 

701

 

 

732

 

 

 

2,558

 

 

 

2,211

 

Total noninterest income

 

 

21,046

 

 

 

23,827

 

 

20,103

 

 

 

22,836

 

 

2,442

 

 

 

64,976

 

 

 

(110,815

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

33,033

 

 

 

35,881

 

 

33,291

 

 

 

34,650

 

 

33,198

 

 

 

102,205

 

 

 

93,448

 

Occupancy

 

 

5,421

 

 

 

5,507

 

 

5,377

 

 

 

5,753

 

 

5,921

 

 

 

16,305

 

 

 

16,633

 

Data processing

 

 

5,614

 

 

 

5,668

 

 

5,492

 

 

 

5,781

 

 

5,532

 

 

 

16,774

 

 

 

16,392

 

Services

 

 

2,877

 

 

 

2,720

 

 

2,443

 

 

 

3,005

 

 

2,895

 

 

 

8,040

 

 

 

8,247

 

Equipment

 

 

2,314

 

 

 

2,287

 

 

2,273

 

 

 

2,292

 

 

2,253

 

 

 

6,874

 

 

 

6,964

 

FDIC insurance

 

 

1,043

 

 

 

1,079

 

 

1,076

 

 

 

1,363

 

 

1,394

 

 

 

3,198

 

 

 

4,772

 

Marketing

 

 

1,070

 

 

 

862

 

 

852

 

 

 

1,248

 

 

1,228

 

 

 

2,784

 

 

 

3,190

 

Office supplies, printing and postage

 

 

1,001

 

 

 

1,188

 

 

1,093

 

 

 

1,024

 

 

1,121

 

 

 

3,282

 

 

 

3,210

 

Pension plan settlement

 

 

—

 

 

 

—

 

 

(717

)

 

 

21,275

 

 

—

 

 

 

(717

)

 

 

—

 

Other expense

 

 

6,635

 

 

 

5,891

 

 

5,699

 

 

 

4,649

 

 

4,507

 

 

 

18,225

 

 

 

12,960

 

Total noninterest expense

 

 

59,008

 

 

 

61,083

 

 

56,879

 

 

 

81,040

 

 

58,049

 

 

 

176,970

 

 

 

165,816

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

37,669

 

 

 

34,663

 

 

36,419

 

 

 

13,913

 

 

23,919

 

 

 

108,751

 

 

 

(64,785

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

 

8,680

 

 

 

7,488

 

 

7,866

 

 

 

2,560

 

 

3,958

 

 

 

24,034

 

 

 

(23,238

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

28,989

 

 

$

27,175

 

$

28,553

 

 

$

11,353

 

$

19,961

 

 

$

84,717

 

 

$

(41,547

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per common share data1:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share

 

$

0.45

 

 

$

0.42

 

$

0.44

 

 

$

0.17

 

$

0.31

 

 

$

1.30

 

 

$

(0.64

)

Diluted earnings (loss) per share

 

$

0.45

 

 

$

0.42

 

$

0.44

 

 

$

0.17

 

$

0.31

 

 

$

1.30

 

 

$

(0.64

)

Basic weighted-average shares outstanding

 

 

64,998

 

 

 

64,998

 

 

64,998

 

 

 

64,998

 

 

64,998

 

 

 

64,998

 

 

 

64,998

 

Diluted weighted-average shares outstanding

 

 

65,006

 

 

 

64,998

 

 

64,998

 

 

 

64,998

 

 

64,998

 

 

 

65,001

 

 

 

64,998

 

Dividends declared per common share

 

$

0.27

 

 

$

0.27

 

$

0.27

 

 

$

—

 

$

—

 

 

$

0.81

 

 

$

—

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FMV adjustment included in Bank-owned life insurance

 

$

(297

)

 

$

3,815

 

$

635

 

 

$

1,212

 

$

2,591

 

 

$

4,153

 

 

$

1,916

 

FMV adjustment on deferred comp liability included in Salaries and employee benefits

 

$

(297

)

 

$

3,827

 

$

981

 

 

$

1,242

 

$

2,571

 

 

$

4,511

 

 

$

2,088

 

(1) Common stock data for the three months ended June 30, 2026, March 31, 2026, December 31, 2025 and September 30, 2025, and the nine months ended September 30, 2026 and September 30, 2025, are adjusted for the Bank’s 7,222-to-1 forward split that became effective on September 15, 2026.

American Savings Bank, N.A.

 

 

 

 

 

 

 

 

 

 

Balance Sheets (unaudited)

 

 

 

 

Table 3

(dollars in thousands)

 

As of

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

2026

 

 

 

2026

 

 

 

2026

 

 

 

2025

 

 

 

2025

 

Assets

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

165,047

 

 

$

145,718

 

 

$

133,593

 

 

$

112,962

 

 

$

123,680

 

Interest-bearing deposits in other financial institutions

 

 

9,357

 

 

 

83,168

 

 

 

94,873

 

 

 

286,993

 

 

 

152,382

 

Cash and cash equivalents

 

 

174,404

 

 

 

228,886

 

 

 

228,466

 

 

 

399,955

 

 

 

276,062

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

Available-for-sale, at fair value

 

 

847,996

 

 

 

865,754

 

 

 

938,614

 

 

 

755,884

 

 

 

676,959

 

Held-to-maturity, at amortized cost

 

 

1,061,892

 

 

 

1,076,007

 

 

 

1,089,344

 

 

 

1,101,853

 

 

 

1,113,537

 

Federal Home Loan Bank and Federal Reserve Bank stock, at cost

 

 

17,588

 

 

 

16,179

 

 

 

16,179

 

 

 

16,366

 

 

 

5,575

 

Loans held for sale, at lower of cost or fair value

 

 

1,084

 

 

 

4,485

 

 

 

—

 

 

 

4,723

 

 

 

1,776

 

Loans held for investment

 

 

6,214,714

 

 

 

6,238,473

 

 

 

6,147,761

 

 

 

6,083,247

 

 

 

6,090,536

 

Allowance for credit losses

 

 

(60,220

)

 

 

(61,535

)

 

 

(58,292

)

 

 

(57,557

)

 

 

(56,008

)

Net loans held for investment

 

 

6,154,494

 

 

 

6,176,938

 

 

 

6,089,469

 

 

 

6,025,690

 

 

 

6,034,528

 

Premises and equipment, net

 

 

171,143

 

 

 

172,404

 

 

 

173,705

 

 

 

174,956

 

 

 

175,435

 

Bank-owned life insurance

 

 

220,255

 

 

 

218,567

 

 

 

212,836

 

 

 

210,340

 

 

 

211,395

 

Accrued interest receivable

 

 

30,440

 

 

 

30,261

 

 

 

30,525

 

 

 

29,435

 

 

 

28,800

 

Mortgage servicing rights, net

 

 

5,970

 

 

 

6,183

 

 

 

6,361

 

 

 

6,579

 

 

 

6,802

 

Deferred tax asset

 

 

120,111

 

 

 

115,919

 

 

 

111,155

 

 

 

111,415

 

 

 

110,632

 

Other assets

 

 

131,555

 

 

 

137,577

 

 

 

146,055

 

 

 

142,290

 

 

 

153,491

 

Total assets

 

$

8,936,932

 

 

$

9,049,160

 

 

$

9,042,709

 

 

$

8,979,486

 

 

$

8,794,992

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

2,533,312

 

 

$

2,524,356

 

 

$

2,523,695

 

 

$

2,498,000

 

 

$

2,454,299

 

Interest-bearing

 

 

5,520,613

 

 

 

5,667,132

 

 

 

5,676,119

 

 

 

5,639,022

 

 

 

5,491,833

 

Total deposits

 

 

8,053,925

 

 

 

8,191,488

 

 

 

8,199,814

 

 

 

8,137,022

 

 

 

7,946,132

 

Other borrowings

 

 

31,300

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Other liabilities

 

 

159,964

 

 

 

165,176

 

 

 

161,425

 

 

 

172,588

 

 

 

203,719

 

Total liabilities

 

$

8,245,189

 

 

$

8,356,664

 

 

$

8,361,239

 

 

$

8,309,610

 

 

$

8,149,851

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

$

5

 

 

$

5

 

 

$

5

 

 

$

5

 

 

$

—

 

Common stock

 

 

9

 

 

 

9

 

 

 

9

 

 

 

9

 

 

 

9

 

Additional paid-in capital

 

 

360,431

 

 

 

359,704

 

 

 

359,704

 

 

 

359,704

 

 

 

359,704

 

Accumulated other comprehensive loss, net of tax benefits

 

 

(147,082

)

 

 

(134,118

)

 

 

(135,474

)

 

 

(136,020

)

 

 

(149,397

)

Retained earnings

 

 

478,380

 

 

 

466,896

 

 

 

457,226

 

 

 

446,178

 

 

 

434,825

 

Total stockholders’ equity

 

 

691,743

 

 

 

692,496

 

 

 

681,470

 

 

 

669,876

 

 

 

645,141

 

Total liabilities and stockholders’ equity

 

$

8,936,932

 

 

$

9,049,160

 

 

$

9,042,709

 

 

$

8,979,486

 

 

$

8,794,992

 

American Savings Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances and Net Interest Margin (Quarter-to-Date)

Table 4A

Amounts in thousands; unaudited

 

Three Months Ended

 

Three Months Ended

 

Three Months Ended

 

September 30, 2026

 

June 30, 2026

 

September 30, 2025

 

Average Balance

 

Interest income / expense

 

Yield / Rate(5)

 

Average Balance

 

Interest income / expense

 

Yield / Rate(5)

 

Average Balance

 

Interest income / expense

 

Yield / Rate(5)

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning deposits

 

$

54,951

 

 

$

515

 

3.66

%

 

$

71,884

 

 

$

662

 

3.65

%

 

$

161,501

 

 

$

1,803

 

4.37

%

FHLB and FRB stock

 

 

16,719

 

 

 

278

 

6.63

 

 

 

16,274

 

 

 

245

 

6.02

 

 

 

5,575

 

 

 

89

 

6.34

 

Investment securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

2,072,793

 

 

 

12,056

 

2.33

 

 

 

2,114,688

 

 

 

12,190

 

2.31

 

 

 

1,914,629

 

 

 

9,410

 

1.96

 

Non-taxable

 

 

62,735

 

 

 

429

 

2.71

 

 

 

63,482

 

 

 

439

 

2.75

 

 

 

64,633

 

 

 

470

 

2.88

 

Total investment securities

 

 

2,135,528

 

 

 

12,485

 

2.34

 

 

 

2,178,170

 

 

 

12,629

 

2.32

 

 

 

1,979,262

 

 

 

9,880

 

1.99

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

2,760,053

 

 

 

30,136

 

4.37

 

 

 

2,737,131

 

 

 

29,573

 

4.32

 

 

 

2,633,196

 

 

 

27,501

 

4.18

 

Commercial real estate

 

 

1,575,008

 

 

 

19,540

 

4.88

 

 

 

1,573,001

 

 

 

19,402

 

4.89

 

 

 

1,451,276

 

 

 

18,367

 

4.97

 

Home equity line of credit

 

 

913,856

 

 

 

10,822

 

4.70

 

 

 

923,577

 

 

 

10,735

 

4.66

 

 

 

945,742

 

 

 

11,230

 

4.71

 

Residential land

 

 

14,165

 

 

 

299

 

8.44

 

 

 

13,671

 

 

 

288

 

8.45

 

 

 

16,901

 

 

 

345

 

8.16

 

Commercial construction

 

 

197,741

 

 

 

3,205

 

6.37

 

 

 

186,216

 

 

 

3,123

 

6.66

 

 

 

209,974

 

 

 

3,841

 

7.19

 

Commercial & industrial

 

 

643,030

 

 

 

9,130

 

5.60

 

 

 

629,432

 

 

 

8,850

 

5.61

 

 

 

658,796

 

 

 

9,776

 

5.85

 

Consumer

 

 

117,524

 

 

 

4,351

 

14.69

 

 

 

112,012

 

 

 

4,064

 

14.55

 

 

 

196,667

 

 

 

4,644

 

9.38

 

Total loans(1)(2)

 

 

6,221,377

 

 

 

77,483

 

4.94

 

 

 

6,175,040

 

 

 

76,035

 

4.92

 

 

 

6,112,552

 

 

 

75,704

 

4.91

 

Total interest-earning assets(3)

 

 

8,428,575

 

 

 

90,761

 

4.28

%

 

 

8,441,368

 

 

 

89,571

 

4.24

 

 

 

8,258,890

 

 

 

87,476

 

4.20

 

Allowance for credit losses

 

 

(62,377

)

 

 

 

 

 

 

(58,844

)

 

 

 

 

 

 

(61,624

)

 

 

 

 

Noninterest-earning assets

 

 

622,699

 

 

 

 

 

 

 

613,414

 

 

 

 

 

 

 

598,720

 

 

 

 

 

Total assets

 

$

8,988,897

 

 

 

 

 

 

$

8,995,938

 

 

 

 

 

 

$

8,795,986

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings

 

$

2,833,597

 

 

$

3,977

 

0.56

%

 

$

2,812,175

 

 

$

3,834

 

0.55

%

 

$

2,760,548

 

 

$

3,617

 

0.52

%

Interest-bearing checking

 

 

1,604,662

 

 

 

3,320

 

0.82

 

 

 

1,642,161

 

 

 

3,317

 

0.81

 

 

 

1,472,253

 

 

 

2,830

 

0.76

 

Money market

 

 

563,408

 

 

 

3,455

 

2.43

 

 

 

549,705

 

 

 

3,311

 

2.42

 

 

 

530,324

 

 

 

4,173

 

3.12

 

Time certificates

 

 

598,185

 

 

 

3,193

 

2.12

 

 

 

635,176

 

 

 

3,558

 

2.25

 

 

 

729,554

 

 

 

4,785

 

2.60

 

Total interest-bearing deposits

 

 

5,599,852

 

 

 

13,945

 

0.99

 

 

 

5,639,217

 

 

 

14,020

 

1.00

 

 

 

5,492,679

 

 

 

15,405

 

1.11

 

Advances from Federal Home Loan Bank

 

 

12,004

 

 

 

122

 

3.99

 

 

 

2,104

 

 

 

21

 

3.84

 

 

 

11

 

 

 

1

 

4.50

 

Federal Funds Purchased

 

 

11

 

 

 

—

 

3.75

 

 

 

—

 

 

 

—

 

—

 

 

 

11

 

 

 

—

 

4.50

 

Total interest-bearing liabilities

 

 

5,611,867

 

 

 

14,067

 

0.99

%

 

 

5,641,321

 

 

 

14,041

 

1.00

%

 

 

5,492,701

 

 

 

15,406

 

1.11

%

Noninterest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

2,518,149

 

 

 

 

 

 

 

2,504,198

 

 

 

 

 

 

 

2,476,720

 

 

 

 

 

Other

 

 

163,529

 

 

 

 

 

 

 

165,601

 

 

 

 

 

 

 

194,130

 

 

 

 

 

Stockholders’ equity

 

 

695,352

 

 

 

 

 

 

 

684,818

 

 

 

 

 

 

 

632,435

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

8,988,897

 

 

 

 

 

 

$

8,995,938

 

 

 

 

 

 

$

8,795,986

 

 

 

 

 

Net interest income

 

 

 

$

76,694

 

 

 

 

 

$

75,530

 

 

 

 

 

$

72,070

 

 

Net interest margin (%)(4)

 

 

 

 

 

3.61

%

 

 

 

 

 

3.57

%

 

 

 

 

 

3.46

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits including non-interest bearing

 

$

8,118,001

 

 

 

 

0.68

%

 

$

8,143,415

 

 

 

 

0.69

%

 

$

7,969,399

 

 

 

 

0.77

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes loans held for sale, at lower of cost or fair value, of $3.1 million, $2.5 million and $25.3 million for the three months ended September 30, 2026, June 30, 2026 and September 30, 2025, respectively.

(2) Includes recognition of net deferred loan fees of $0.4 million, $0.3 million and $0.6 million for the three months ended September 30, 2026, June 30, 2026 and September 30, 2025, respectively, together with interest accrued prior to suspension of interest accrual on nonaccrual loans. Includes nonaccrual loans.

(3) Interest income and yield are expressed on a taxable-equivalent basis. Taxable-equivalent adjustments were $0.3 million, $0.3 million and $0.4 million for the three months ended September 30, 2026, June 30, 2026 and September 30, 2025.

(4) Annualized net interest income and expense are based on the day count convention at the interest-earning asset or interest-bearing liability level and is divided by average interest-earning assets.

(5) Average yields and costs are presented on an annualized basis.

American Savings Bank, N.A.

 

 

 

 

 

Analysis of Change in Net Interest Income

Table 4B

Amounts in thousands; unaudited

 

Three Months Ended September 30, 2026

 

Compared to June 30, 2026

 

Rate

 

Volume

 

Total

Change in interest income(1)

 

 

 

 

 

 

Interest-earning deposits

 

$

2

 

 

$

(149

)

 

$

(147

)

FHLB and FRB stock

 

 

26

 

 

 

7

 

 

 

33

 

 

 

 

 

 

 

 

Investment securities

 

 

 

 

 

 

Taxable

 

 

112

 

 

 

(246

)

 

 

(134

)

Non-taxable

 

 

(5

)

 

 

(5

)

 

 

(10

)

Total investment securities

 

 

107

 

 

 

(251

)

 

 

(144

)

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

Residential mortgage(2)

 

 

327

 

 

 

236

 

 

 

563

 

Commercial real estate

 

 

54

 

 

 

84

 

 

 

138

 

Home equity line of credit

 

 

141

 

 

 

(54

)

 

 

87

 

Residential land

 

 

—

 

 

 

11

 

 

 

11

 

Commercial construction

 

 

(124

)

 

 

206

 

 

 

82

 

Commercial & industrial

 

 

(8

)

 

 

288

 

 

 

280

 

Consumer

 

 

46

 

 

 

241

 

 

 

287

 

Total loans

 

 

436

 

 

 

1,012

 

 

 

1,448

 

 

 

 

 

 

 

 

Total change in interest income

 

$

571

 

 

$

619

 

 

$

1,190

 

 

 

 

 

 

 

 

Change in interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

 

 

 

 

 

Savings

 

$

(101

)

 

$

(42

)

 

$

(143

)

Interest-bearing checking

 

 

(55

)

 

 

52

 

 

 

(3

)

Money market

 

 

(21

)

 

 

(123

)

 

 

(144

)

Time certificates

 

 

182

 

 

 

183

 

 

 

365

 

Total interest-bearing deposits

 

 

5

 

 

 

70

 

 

 

75

 

 

 

 

 

 

 

 

Other borrowings

 

 

 

 

 

 

Advances from Federal Home Loan Bank

 

 

(1

)

 

 

(100

)

 

 

(101

)

Federal Funds Purchased

 

 

—

 

 

 

—

 

 

 

—

 

 

 

 

 

 

 

 

Total change in interest expense

 

 

4

 

 

 

(30

)

 

 

(26

)

 

 

 

 

 

 

 

Change in net interest income

 

$

575

 

 

$

589

 

 

$

1,164

 

 

 

 

 

 

 

 

(1) The taxable-equivalent basis adjustments were not material.

(2) Includes residential construction loan interest income.

American Savings Bank, N.A.

 

 

 

 

 

Analysis of Change in Net Interest Income

Table 4C

Amounts in thousands; unaudited

 

Three Months Ended September 30, 2026

 

Compared to September 30, 2025

 

Rate

 

Volume

 

Total

Change in interest income(1)

 

 

 

 

 

 

Interest-earning deposits

 

$

(255

)

 

$

(1,033

)

 

$

(1,288

)

FHLB and FRB stock

 

 

4

 

 

 

185

 

 

 

189

 

 

 

 

 

 

 

 

Investment securities

 

 

 

 

 

 

Taxable

 

 

1,826

 

 

 

820

 

 

 

2,646

 

Non-taxable

 

 

(27

)

 

 

(14

)

 

 

(41

)

Total investment securities

 

 

1,799

 

 

 

806

 

 

 

2,605

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

Residential mortgage(2)

 

 

1,279

 

 

 

1,356

 

 

 

2,635

 

Commercial real estate

 

 

(334

)

 

 

1,507

 

 

 

1,173

 

Home equity line of credit

 

 

(25

)

 

 

(383

)

 

 

(408

)

Residential land

 

 

12

 

 

 

(58

)

 

 

(46

)

Commercial construction

 

 

(420

)

 

 

(216

)

 

 

(636

)

Commercial & industrial

 

 

(414

)

 

 

(232

)

 

 

(646

)

Consumer

 

 

(122

)

 

 

(171

)

 

 

(293

)

Total loans

 

 

(24

)

 

 

1,803

 

 

 

1,779

 

 

 

 

 

 

 

 

Total change in interest income

 

$

1,524

 

 

$

1,761

 

 

$

3,285

 

 

 

 

 

 

 

 

Change in interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

 

 

 

 

 

Savings

 

$

(267

)

 

$

(93

)

 

$

(360

)

Interest-bearing checking

 

 

(229

)

 

 

(261

)

 

 

(490

)

Money market

 

 

965

 

 

 

(247

)

 

 

718

 

Time certificates

 

 

806

 

 

 

786

 

 

 

1,592

 

Total interest-bearing deposits

 

 

1,275

 

 

 

185

 

 

 

1,460

 

 

 

 

 

 

 

 

Other borrowings

 

 

 

 

 

 

Advances from FHLB

 

 

—

 

 

 

(121

)

 

 

(121

)

 

 

 

 

 

 

 

Total change in interest expense

 

 

1,275

 

 

 

64

 

 

 

1,339

 

 

 

 

 

 

 

 

Change in net interest income

 

$

2,799

 

 

$

1,825

 

 

$

4,624

 

 

 

 

 

 

 

 

(1) The taxable-equivalent basis adjustments were not material.

(2) Includes residential construction loan interest income.

American Savings Bank, N.A.

 

 

 

 

 

 

Average Balances and Net Interest Margin (Year-to-Date)

Table 4D

Amounts in thousands; unaudited

 

Nine Months Ended

 

Nine Months Ended

 

September 30, 2026

 

September 30, 2025

 

Average Balance

 

Interest income / expense

 

Yield / Rate(5)

 

Average Balance

 

Interest income / expense

 

Yield / Rate(5)

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning deposits

 

$

107,915

 

 

$

2,986

 

3.65

%

 

$

270,828

 

 

$

9,020

 

4.39

%

FHLB and FRB stock

 

 

16,453

 

 

 

767

 

6.22

 

 

 

13,935

 

 

 

877

 

8.41

 

Investment securities

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

2,077,860

 

 

 

35,517

 

2.28

 

 

 

2,058,402

 

 

 

28,975

 

1.88

 

Non-taxable

 

 

63,360

 

 

 

1,309

 

2.74

 

 

 

65,009

 

 

 

1,414

 

2.89

 

Total investment securities

 

 

2,141,220

 

 

 

36,826

 

2.29

 

 

 

2,123,411

 

 

 

30,389

 

1.91

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

2,747,766

 

 

 

89,256

 

4.33

 

 

 

2,625,107

 

 

 

81,917

 

4.16

 

Commercial real estate

 

 

1,545,597

 

 

 

57,011

 

4.88

 

 

 

1,440,884

 

 

 

55,043

 

5.05

 

Home equity line of credit

 

 

923,291

 

 

 

32,219

 

4.67

 

 

 

948,370

 

 

 

32,918

 

4.64

 

Residential land

 

 

13,954

 

 

 

880

 

8.41

 

 

 

16,832

 

 

 

961

 

7.61

 

Commercial construction

 

 

192,579

 

 

 

9,635

 

6.63

 

 

 

201,869

 

 

 

10,713

 

7.03

 

Commercial & industrial

 

 

625,870

 

 

 

26,720

 

5.68

 

 

 

653,187

 

 

 

28,743

 

5.85

 

Consumer

 

 

114,032

 

 

 

12,417

 

14.56

 

 

 

204,813

 

 

 

14,776

 

9.64

 

Total loans(1)(2)

 

 

6,163,089

 

 

 

228,138

 

4.93

 

 

 

6,091,062

 

 

 

225,071

 

4.92

 

Total interest-earning assets(3)

 

 

8,428,677

 

 

 

268,717

 

4.24

%

 

 

8,499,236

 

 

 

265,357

 

4.15

 

Allowance for credit losses

 

 

(59,716

)

 

 

 

 

 

 

(63,452

)

 

 

 

 

Noninterest-earning assets

 

 

615,830

 

 

 

 

 

 

 

547,742

 

 

 

 

 

Total assets

 

$

8,984,791

 

 

 

 

 

 

$

8,983,526

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

Savings

 

$

2,811,817

 

 

$

11,480

 

0.55

%

 

$

2,722,451

 

 

$

9,623

 

0.47

%

Interest-bearing checking

 

 

1,624,212

 

 

 

9,627

 

0.79

 

 

 

1,474,845

 

 

 

8,339

 

0.76

 

Money market

 

 

557,884

 

 

 

10,136

 

2.43

 

 

 

514,662

 

 

 

12,065

 

3.13

 

Time certificates

 

 

631,658

 

 

 

10,557

 

2.23

 

 

 

825,398

 

 

 

18,538

 

3.00

 

Total interest-bearing deposits

 

 

5,625,571

 

 

 

41,800

 

0.99

 

 

 

5,537,356

 

 

 

48,565

 

1.17

 

Advances from Federal Home Loan Bank

 

 

4,751

 

 

 

143

 

3.96

 

 

 

184,179

 

 

 

6,690

 

4.79

 

Federal funds purchased

 

 

7

 

 

 

—

 

3.75

 

 

 

4

 

 

 

—

 

4.50

 

Total interest-bearing liabilities

 

 

5,630,329

 

 

 

41,943

 

1.00

%

 

 

5,721,539

 

 

 

55,255

 

1.29

%

Noninterest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

2,502,619

 

 

 

 

 

 

 

2,474,764

 

 

 

 

 

Other

 

 

166,551

 

 

 

 

 

 

 

190,997

 

 

 

 

 

Stockholders’ equity

 

 

685,292

 

 

 

 

 

 

 

596,226

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

8,984,791

 

 

 

 

 

 

$

8,983,526

 

 

 

 

 

Net interest income

 

 

 

$

226,774

 

 

 

 

 

$

210,102

 

 

Net interest margin (%)(4)

 

 

 

 

 

3.58

%

 

 

 

 

 

3.29

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Information

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits including non-interest bearing

 

$

8,128,190

 

 

 

 

0.69

%

 

$

8,012,120

 

 

 

 

0.81

%

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes loans held for sale, at lower of cost or fair value, of $2.6 million and $9.5 million for the nine months ended September 30, 2026 and 2025, respectively.

(2) Includes recognition of net deferred loan fees of $1.4 million and $1.7 million for the nine months ended September 30, 2026 and 2025, respectively, together with interest accrued prior to suspension of interest accrual on nonaccrual loans. Includes nonaccrual loans.

(3) Interest income and yield are expressed on a taxable-equivalent basis. Taxable-equivalent basis adjustments were $0.9 million and $1.0 million for the nine months ended September 30, 2026 and 2025, respectively.

(4) Annualized net interest income and expense are based on the day count convention at the interest-earning asset or interest-bearing liability level and is divided by average interest-earning assets.

(5) Average yields and costs are presented on an annualized basis.

American Savings Bank, N.A.

 

 

 

 

 

Analysis of Change in Net Interest Income

Table 4E

Amounts in thousands; unaudited

 

Nine Months Ended September 30, 2026

 

Compared to September 30, 2025

 

Rate

 

Volume

 

Total

Change in interest income(1)

 

 

 

 

 

 

Interest-earning deposits

 

$

(1,321

)

 

$

(4,713

)

 

$

(6,034

)

FHLB and FRB stock

 

 

(252

)

 

 

142

 

 

 

(110

)

 

 

 

 

 

 

 

Investment securities

 

 

 

 

 

 

Taxable

 

 

6,248

 

 

 

294

 

 

 

6,542

 

Non-taxable

 

 

(71

)

 

 

(34

)

 

 

(105

)

Total investment securities

 

 

6,177

 

 

 

260

 

 

 

6,437

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

Residential mortgage(2)

 

 

3,424

 

 

 

3,915

 

 

 

7,339

 

Commercial real estate

 

 

(1,888

)

 

 

3,856

 

 

 

1,968

 

Home equity line of credit

 

 

206

 

 

 

(905

)

 

 

(699

)

Residential land

 

 

95

 

 

 

(176

)

 

 

(81

)

Commercial construction

 

 

(597

)

 

 

(481

)

 

 

(1,078

)

Commercial & industrial

 

 

(830

)

 

 

(1,193

)

 

 

(2,023

)

Consumer

 

 

(700

)

 

 

(1,659

)

 

 

(2,359

)

Total loans

 

 

(290

)

 

 

3,357

 

 

 

3,067

 

 

 

 

 

 

 

 

Total change in interest income

 

$

4,314

 

 

$

(954

)

 

$

3,360

 

 

 

 

 

 

 

 

Change in interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

 

 

 

 

 

Savings

 

$

(1,556

)

 

$

(301

)

 

$

(1,857

)

Interest-bearing checking

 

 

(362

)

 

 

(926

)

 

 

(1,288

)

Money market

 

 

2,874

 

 

 

(945

)

 

 

1,929

 

Time certificates

 

 

4,200

 

 

 

3,781

 

 

 

7,981

 

Total interest-bearing deposits

 

 

5,156

 

 

 

1,609

 

 

 

6,765

 

 

 

 

 

 

 

 

Other borrowings

 

 

 

 

 

 

Advances from Federal Home Loan Bank

 

 

989

 

 

 

5,558

 

 

 

6,547

 

 

 

 

 

 

 

 

Total change in interest expense

 

 

6,145

 

 

 

7,167

 

 

 

13,312

 

 

 

 

 

 

 

 

Change in net interest income

 

$

10,459

 

 

$

6,213

 

 

$

16,672

 

 

 

 

 

 

 

 

(1) The taxable-equivalent basis adjustments were not material.

(2) Includes residential construction loan interest income.

American Savings Bank, N.A.

 

 

 

 

 

 

 

Loans Receivable Held for Investment

 

Table 5

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

Amounts in thousands; unaudited

 

 

2026

 

 

 

2026

 

 

 

2026

 

 

 

2025

 

 

 

2025

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

$

2,750,382

 

 

$

2,745,794

 

 

$

2,726,230

 

 

$

2,739,266

 

 

$

2,664,847

 

Commercial real estate

 

 

1,569,377

 

 

 

1,586,748

 

 

 

1,555,263

 

 

 

1,484,535

 

 

 

1,463,763

 

Home equity line of credit

 

 

905,074

 

 

 

915,405

 

 

 

924,051

 

 

 

933,990

 

 

 

945,642

 

Residential land

 

 

13,170

 

 

 

14,579

 

 

 

13,531

 

 

 

14,609

 

 

 

16,017

 

Commercial construction

 

 

211,155

 

 

 

183,325

 

 

 

181,599

 

 

 

195,600

 

 

 

221,916

 

Residential construction

 

 

18,547

 

 

 

17,981

 

 

 

17,457

 

 

 

17,312

 

 

 

14,790

 

Total real estate loans

 

 

5,467,705

 

 

 

5,463,832

 

 

 

5,418,131

 

 

 

5,385,312

 

 

 

5,326,975

 

Commercial & industrial

 

 

642,824

 

 

 

661,964

 

 

 

625,579

 

 

 

591,316

 

 

 

654,865

 

Consumer

 

 

113,578

 

 

 

121,811

 

 

 

113,079

 

 

 

115,742

 

 

 

117,125

 

Total loans

 

 

6,224,107

 

 

 

6,247,607

 

 

 

6,156,789

 

 

 

6,092,370

 

 

 

6,098,965

 

Deferred loan fees and discounts

 

 

(9,393

)

 

 

(9,134

)

 

 

(9,028

)

 

 

(9,123

)

 

 

(8,429

)

Total loans, net

 

$

6,214,714

 

 

$

6,238,473

 

 

$

6,147,761

 

 

$

6,083,247

 

 

$

6,090,536

 

Deposit Liabilities by Type

Table 6

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

Amounts in thousands; unaudited

 

2026

 

2026

 

2026

 

2025

 

2025

Core deposits

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing checking

 

$

2,533,312

 

$

2,524,356

 

$

2,523,695

 

$

2,498,000

 

$

2,454,299

Interest-bearing checking

 

 

1,595,557

 

 

1,682,538

 

 

1,664,709

 

 

1,664,668

 

 

1,486,734

Savings

 

 

2,824,243

 

 

2,817,266

 

 

2,801,745

 

 

2,775,842

 

 

2,757,629

Money market

 

 

529,441

 

 

550,532

 

 

554,843

 

 

523,870

 

 

533,623

Total core deposits

 

 

7,482,553

 

 

7,574,692

 

 

7,544,992

 

 

7,462,380

 

 

7,232,285

 

 

 

 

 

 

 

 

 

 

 

Time certificates

 

 

571,372

 

 

616,796

 

 

654,822

 

 

674,642

 

 

713,847

 

 

 

 

 

 

 

 

 

 

 

Total deposit liabilities

 

$

8,053,925

 

$

8,191,488

 

$

8,199,814

 

$

8,137,022

 

$

7,946,132

American Savings Bank, N.A.

 

 

 

 

 

 

 

 

 

 

Loans Past Due and Nonaccrual Loans

 

 

Table 7

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

Amounts in thousands; unaudited

 

2026

 

2026

 

2026

 

2025

 

2025

Loans past due

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

$

11,945

 

$

9,954

 

$

7,864

 

$

14,623

 

$

8,560

Commercial real estate

 

 

—

 

 

—

 

 

—

 

 

110

 

 

—

Home equity line of credit

 

 

5,206

 

 

5,019

 

 

4,971

 

 

5,564

 

 

3,838

Residential land

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

Commercial construction

 

 

4,145

 

 

25,000

 

 

—

 

 

—

 

 

—

Residential construction

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

Commercial & Industrial

 

 

611

 

 

353

 

 

95

 

 

94

 

 

282

Consumer

 

 

1,998

 

 

1,756

 

 

2,135

 

 

2,343

 

 

2,018

Total loans past due

 

$

23,905

 

$

42,082

 

$

15,065

 

$

22,734

 

$

14,698

 

 

 

 

 

 

 

 

 

 

 

Loans past due 90 days or more and accruing

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

$

5,757

 

$

3,506

 

$

3,351

 

$

2,481

 

$

2,964

Commercial real estate

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

Home equity line of credit

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

Residential land

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

Commercial construction

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

Residential construction

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

Commercial & Industrial

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

Consumer

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

Total loans past due 90 days or more and accruing

 

$

5,757

 

$

3,506

 

$

3,351

 

$

2,481

 

$

2,964

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

$

2,309

 

$

2,197

 

$

2,222

 

$

5,418

 

$

2,866

Commercial real estate

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

Home equity line of credit

 

 

5,080

 

 

5,170

 

 

5,287

 

 

4,643

 

 

4,357

Residential land

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

Commercial construction

 

 

4,145

 

 

—

 

 

—

 

 

14,962

 

 

—

Residential construction

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

Commercial & Industrial

 

 

143

 

 

129

 

 

87

 

 

120

 

 

105

Consumer

 

 

893

 

 

915

 

 

1,107

 

 

1,107

 

 

1,194

Total nonaccrual loans

 

$

12,570

 

$

8,411

 

$

8,703

 

$

26,250

 

$

8,522

 

 

 

 

 

 

 

 

 

 

 

Total loans, net

 

$

6,214,714

 

$

6,238,473

 

$

6,147,761

 

$

6,083,247

 

$

6,090,536

American Savings Bank, N.A.

 

 

 

 

 

 

 

 

 

 

Reserve for Credit Losses

 

 

 

 

Table 8

(unaudited)

 

Three Months Ended

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

(Dollars in thousands)

 

 

2026

 

 

 

2026

 

 

 

2026

 

 

 

2025

 

 

 

2025

 

Balance at beginning of period

 

$

66,735

 

 

$

63,492

 

 

$

62,757

 

 

$

61,208

 

 

$

70,128

 

 

 

 

 

 

 

 

 

 

 

 

Provision (benefit) for credit losses

 

 

739

 

 

 

3,298

 

 

 

1,049

 

 

 

1,903

 

 

 

(7,816

)

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Commercial real estate

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Home equity line of credit

 

 

—

 

 

 

—

 

 

 

—

 

 

 

15

 

 

 

—

 

Residential land

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Commercial construction

 

 

2,126

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Residential construction

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Total real estate charge-offs

 

 

2,126

 

 

 

—

 

 

 

—

 

 

 

15

 

 

 

—

 

Commercial & industrial

 

 

178

 

 

 

10

 

 

 

84

 

 

 

177

 

 

 

61

 

Consumer

 

 

1,261

 

 

 

1,345

 

 

 

1,437

 

 

 

1,398

 

 

 

2,341

 

Total charge-offs

 

 

3,565

 

 

 

1,355

 

 

 

1,521

 

 

 

1,590

 

 

 

2,402

 

 

 

 

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

42

 

 

 

18

 

 

 

4

 

 

 

4

 

 

 

4

 

Commercial real estate

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Home equity line of credit

 

 

14

 

 

 

120

 

 

 

7

 

 

 

7

 

 

 

22

 

Residential land

 

 

101

 

 

 

29

 

 

 

1

 

 

 

—

 

 

 

—

 

Commercial construction

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Residential construction

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Total real estate recoveries

 

 

157

 

 

 

167

 

 

 

12

 

 

 

11

 

 

 

26

 

Commercial & industrial

 

 

621

 

 

 

317

 

 

 

297

 

 

 

370

 

 

 

383

 

Consumer

 

 

1,033

 

 

 

816

 

 

 

898

 

 

 

855

 

 

 

889

 

Total recoveries

 

 

1,811

 

 

 

1,300

 

 

 

1,207

 

 

 

1,236

 

 

 

1,298

 

Net charge-offs

 

 

1,754

 

 

 

55

 

 

 

314

 

 

 

354

 

 

 

1,104

 

Balance at end of period

 

$

65,720

 

 

$

66,735

 

 

$

63,492

 

 

$

62,757

 

 

$

61,208

 

 

 

 

 

 

 

 

 

 

 

 

Components:

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses – loans

 

$

60,220

 

 

$

61,535

 

 

$

58,292

 

 

$

57,557

 

 

$

56,008

 

Reserve for unfunded commitments

 

 

5,500

 

 

 

5,200

 

 

 

5,200

 

 

 

5,200

 

 

 

5,200

 

Total reserve for credit losses

 

$

65,720

 

 

$

66,735

 

 

$

63,492

 

 

$

62,757

 

 

$

61,208

 

 

 

 

 

 

 

 

 

 

 

 

Ratios

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses / total loans, net

 

 

0.97

%

 

 

0.99

%

 

 

0.95

%

 

 

0.95

%

 

 

0.92

%

Net charge-offs (annualized) / average total loans, net

 

 

0.11

 

 

 

—

 

 

 

0.02

 

 

 

0.02

 

 

 

0.07

 

Statement on Management’s Use of Non-GAAP Financial Measures

To supplement the financial statements prepared and presented in accordance with GAAP, the Bank uses certain non-GAAP financial measures, as described below, to facilitate analysis of financial and business trends and for internal planning and forecasting purposes. We are presenting these non-GAAP financial measures because we believe, when taken collectively, they may be helpful to investors because they provide consistency and comparability with past financial performance by excluding certain items that may not be indicative of our business, results of operations or outlook.

However, non-GAAP financial measures have limitations in their usefulness to investors because they have no standardized meaning prescribed by GAAP and are not prepared under any comprehensive set of accounting rules or principles. In addition, other companies, including companies in our industry, may calculate similarly titled non-GAAP financial measures differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of our non-GAAP financial measures as tools for comparison. As a result, non-GAAP financial measures are presented for supplemental informational purposes only and should not be considered in isolation or as a substitute for the financial statements presented in accordance with GAAP.

The Bank presents the following non-GAAP financial measures in this document:

  • Adjusted noninterest income

  • Adjusted noninterest expense

  • Adjusted net income and Adjusted diluted earnings per share

  • Pre-tax, pre-provision income

  • Adjusted return on average assets

  • Return on average tangible common equity and Adjusted return on average tangible common equity

  • Adjusted Revenue

  • Adjusted efficiency ratio

Reconciliations and explanations of each non-GAAP measure are described below. Each of the non-GAAP financial measures presented should be considered in context with GAAP financial results.

Adjusted noninterest income

Adjusted noninterest income is defined as noninterest income excluding loss on sale of investment securities and loss on sale of consumer loans. These adjustments resulted from certain balance sheet repositioning activities during the periods presented that we consider to be outside of the ordinary course of business. We believe this measure allows investors to assess our noninterest income, exclusive of activities unrelated to our ordinary course business activities. A reconciliation of Adjusted noninterest income to the most directly comparable financial measure, Noninterest income, is below.

Amounts in thousands; unaudited

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

June

30,

 

March 31,

 

December 31,

 

September 30,

 

September 30,

 

2026

 

2026

 

2026

 

2025

 

2025

 

2026

 

 

2025

 

Noninterest income

 

$

21,046

 

$

23,827

 

$

20,103

 

$

22,836

 

$

2,442

 

$

64,976

 

$

(110,815

)

Loss on sale of investment securities, net

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

149,869

 

Loss on sale of consumer loans

 

 

—

 

 

—

 

 

—

 

 

—

 

 

19,918

 

 

—

 

 

19,918

 

Adjusted noninterest income

 

$

21,046

 

$

23,827

 

$

20,103

 

$

22,836

 

$

22,360

 

$

64,976

 

$

58,972

 

Adjusted noninterest expense

Adjusted noninterest expense is defined as noninterest expense excluding pension plan settlement and IPO professional services and other related expense. The pension plan settlement is related to the termination of the ASB Retirement Plan in the fourth quarter of 2025. We believe this measure allows investors to assess our noninterest expense, exclusive of activities unrelated to our ordinary course business activities. A reconciliation of Adjusted noninterest expense to the most directly comparable financial measure, Noninterest expense, is below.

Amounts in thousands; unaudited

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

June

30,

 

March 31,

 

December 31,

 

September 30,

 

September 30,

 

 

2026

 

 

 

2026

 

 

 

2026

 

 

 

2025

 

 

 

2025

 

 

2026

 

 

2025

Noninterest expense

 

$

59,008

 

 

$

61,083

 

 

$

56,879

 

 

$

81,040

 

 

$

58,049

 

$

176,970

 

 

$

165,816

Pension plan settlement

 

 

—

 

 

 

—

 

 

 

717

 

 

 

(21,275

)

 

 

—

 

 

717

 

 

 

—

IPO professional services and other related expense

 

 

(870

)

 

 

(1,138

)

 

 

(1,037

)

 

 

—

 

 

 

—

 

 

(3,045

)

 

 

—

Adjusted noninterest expense

 

$

58,138

 

 

$

59,945

 

 

$

56,559

 

 

$

59,765

 

 

$

58,049

 

$

174,642

 

 

$

165,816

Adjusted net income and Adjusted diluted earnings per share

Adjusted net income is defined as net income, excluding loss on sale of investment securities, loss on sale of consumer loans, pension plan settlement and IPO professional services and other related expense, net of taxes. These adjustments resulted from certain strategic activities during the periods presented that we consider to be outside of the ordinary course of business. A reconciliation of Adjusted net income and Adjusted diluted earnings per share to the most directly comparable financial measure, Net income (loss), is below.

Amounts in thousands, except per share amounts; unaudited

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

June

30,

 

March 31,

 

December 31,

 

September 30,

 

September 30,

 

 

2026

 

 

 

2026

 

 

 

2026

 

 

 

2025

 

 

 

2025

 

 

 

2026

 

 

 

2025

 

Net income (loss)

 

$

28,989

 

 

$

27,175

 

 

$

28,553

 

 

$

11,353

 

 

$

19,961

 

 

$

84,717

 

 

$

(41,547

)

Loss on sale of investment securities, net

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

149,869

 

Loss on sale of consumer loans

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

19,918

 

 

 

—

 

 

 

19,918

 

IPO professional services and other related expense

 

 

870

 

 

 

1,138

 

 

 

1,037

 

 

 

—

 

 

 

—

 

 

 

3,045

 

 

 

—

 

Pension plan settlement

 

 

—

 

 

 

—

 

 

 

(717

)

 

 

21,275

 

 

 

—

 

 

 

(717

)

 

 

—

 

Release of allowance for credit losses – sale of consumer loans

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(11,500

)

 

 

—

 

 

 

(11,500

)

Non-GAAP pre-tax adjustments

 

 

870

 

 

 

1,138

 

 

 

320

 

 

 

21,275

 

 

 

8,418

 

 

 

2,328

 

 

 

158,287

 

Tax effect of Non-GAAP adjustments

 

 

(233

)

 

 

(305

)

 

 

(86

)

 

 

(5,702

)

 

 

(2,256

)

 

 

(624

)

 

 

(42,421

)

Adjusted net income

 

$

29,626

 

 

$

28,008

 

 

$

28,787

 

 

$

26,926

 

 

$

26,123

 

 

$

86,421

 

 

$

74,319

 

Diluted earnings per share

 

$

0.45

 

 

$

0.42

 

 

$

0.44

 

 

$

0.17

 

 

$

0.31

 

 

$

1.30

 

 

$

(0.64

)

Per share impact of Non-GAAP adjustments (after-tax)

 

 

0.01

 

0

 

0.01

 

 

 

—

 

 

 

0.24

 

 

 

0.09

 

 

 

0.03

 

 

 

1.78

 

Adjusted diluted earnings per share

 

$

0.46

 

 

$

0.43

 

 

$

0.44

 

 

$

0.41

 

 

$

0.40

 

 

$

1.33

 

 

$

1.14

 

Diluted weighted-average common stock outstanding

 

$

65,006

 

 

$

64,998

 

 

$

64,998

 

 

$

64,998

 

 

$

64,998

 

 

$

65,001

 

 

$

64,998

 

Pre-tax, pre-provision income

Pre-tax, pre-provision income is defined as net income, excluding income tax expense (benefit) and provision (benefit) for credit losses. We believe this measure provides investors with useful and comparative information to assess trends in the Bank’s core operations reflected in the quarter’s results. A reconciliation of Pre-tax, pre-provision income to the most directly comparable financial measure, Net income (loss), is below.

Amounts in thousands; unaudited

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

June

30,

 

March 31,

 

December 31,

 

September 30,

 

September 30,

 

2026

 

2026

 

2026

 

2025

 

2025

 

 

2026

 

 

2025

 

Net income (loss)

 

$

28,989

 

$

27,175

 

$

28,553

 

$

11,353

 

$

19,961

 

 

$

84,717

 

$

(41,547

)

Income tax expense (benefit)

 

 

8,680

 

 

7,488

 

 

7,866

 

 

2,560

 

 

3,958

 

 

 

24,034

 

 

(23,238

)

Provision (benefit) for credit losses

 

 

739

 

 

3,298

 

 

1,049

 

 

1,903

 

 

(7,816

)

 

 

5,086

 

 

(2,737

)

Pre-tax, pre-provision income

 

$

38,408

 

$

37,961

 

$

37,468

 

$

15,816

 

$

16,103

 

 

$

113,837

 

$

(67,522

)

Return on average assets and Adjusted return on average assets

Return on average total assets is defined as the ratio of annualized net income divided by average assets for the respective period. We believe this ratio measures our ability to generate profits from our assets. Adjusted return on average total assets is defined as the ratio of adjusted net income divided by average assets. We believe this ratio measures our ability to generate profits from our assets, exclusive of the impact of activities unrelated to our ordinary course business activities. A recalculation of Return on average assets and Adjusted return on average assets is below.

Amounts in thousands; unaudited

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

September 30,

 

2026

 

2026

 

2026

 

2025

 

2025

 

2026

 

2025

Net income (loss)

 

$

28,989

 

 

$

27,175

 

 

$

28,553

 

 

$

11,353

 

 

$

19,961

 

 

$

84,717

 

 

$

(41,547

)

Adjusted net income

 

$

29,626

 

 

$

28,008

 

 

$

28,787

 

 

$

26,926

 

 

$

26,123

 

 

$

86,421

 

 

$

74,319

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average assets

 

$

8,988,897

 

 

$

8,995,938

 

 

$

8,969,324

 

 

$

8,879,842

 

 

$

8,795,986

 

 

$

8,984,791

 

 

$

8,983,526

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.29

%

 

 

1.21

%

 

 

1.27

%

 

 

0.51

%

 

 

0.91

%

 

 

1.26

%

 

 

(0.62

)%

Adjusted return on average assets

 

 

1.32

%

 

 

1.25

%

 

 

1.28

%

 

 

1.21

%

 

 

1.19

%

 

 

1.28

%

 

 

1.10

%

Return on average tangible common equity and Adjusted return on average tangible common equity

Return on average tangible common equity is defined as the ratio of annualized net income divided by average tangible common equity for the respective period. We believe this ratio measures our ability to generate profits from our tangible common equity. Adjusted return on average tangible common equity is defined as the ratio of adjusted net income divided by average tangible common equity. We believe this ratio measures our ability to generate profits from our tangible common equity, exclusive of the impact of activities unrelated to our ordinary course business activities. A recalculation of Return on average tangible common equity and Adjusted return on average tangible common equity is below. Tangible common equity is calculated as total stockholders’ equity less intangible assets and preferred stock. The Bank had no intangible assets and an immaterial amount of preferred stock, therefore tangible common equity is substantially the same as stockholders’ equity.

Amounts in thousands; unaudited

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

September 30,

 

2026

 

2026

 

2026

 

2025

 

2025

 

2026

 

2025

Net income (loss)

 

$

28,989

 

 

$

27,175

 

 

$

28,553

 

 

$

11,353

 

 

$

19,961

 

 

$

84,717

 

 

$

(41,547

)

Adjusted net income

 

$

29,626

 

 

$

28,008

 

 

$

28,787

 

 

$

26,926

 

 

$

26,123

 

 

$

86,421

 

 

$

74,319

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average tangible common equity

 

$

695,347

 

 

$

684,813

 

 

$

675,483

 

 

$

662,337

 

 

$

632,435

 

 

$

685,287

 

 

$

596,226

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible common equity

 

 

16.68

%

 

 

15.87

%

 

 

16.91

%

 

 

6.86

%

 

 

12.62

%

 

 

16.48

%

 

 

(9.29

)%

Adjusted return on average tangible common equity

 

 

17.04

%

 

 

16.36

%

 

 

17.05

%

 

 

16.26

%

 

 

16.52

%

 

 

16.81

%

 

 

16.62

%

Revenue and Adjusted Revenue

Revenue is defined as Net interest income plus Noninterest income. We believe this measure allows investors to monitor our ability to generate capital from operations. Adjusted revenue is defined as Net interest income plus Adjusted noninterest income. We believe this measure allows investors to monitor our ability to generate capital from operations, exclusive of the impact of activities unrelated to our ordinary course business activities. A recalculation of Revenue and Adjusted Revenue is below.

Amounts in thousands; unaudited

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

June

30,

 

March 31,

 

December 31,

 

September 30,

 

September 30,

 

2026

 

2026

 

2026

 

2025

 

2025

 

2026

 

 

2025

 

Net interest income

 

$

76,370

 

$

75,217

 

$

74,244

 

$

74,020

 

$

71,710

 

$

225,831

 

$

209,109

 

Noninterest income

 

 

21,046

 

 

23,827

 

 

20,103

 

 

22,836

 

 

2,442

 

 

64,976

 

 

(110,815

)

Total revenue

 

 

97,416

 

 

99,044

 

 

94,347

 

 

96,856

 

 

74,152

 

 

290,807

 

 

98,294

 

Loss on sale of investment securities, net

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

 

149,869

 

Loss on sale of consumer loans

 

 

—

 

 

—

 

 

—

 

 

—

 

 

19,918

 

 

—

 

 

19,918

 

Adjusted total revenue

 

$

97,416

 

$

99,044

 

$

94,347

 

$

96,856

 

$

94,070

 

$

290,807

 

$

268,081

 

Efficiency ratio and Adjusted efficiency ratio

Efficiency ratio is defined as the ratio of Noninterest expense to Revenue. We believe this ratio allows investors to measure our operational efficiency. Adjusted efficiency ratio is defined as the Adjusted noninterest expense to Adjusted revenue. We believe this measure allows investors to measure our efficiency, exclusive of the impact of activities unrelated to our ordinary course business activities. A recalculation of Efficiency ratio and Adjusted efficiency ratio is below.

Amounts in thousands; unaudited

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

June

30,

 

March 31,

 

December 31,

 

September 30,

 

September 30,

 

 

2026

 

 

 

2026

 

 

 

2026

 

 

 

2025

 

 

 

2025

 

 

 

2026

 

 

 

2025

 

Noninterest expense

 

$

59,008

 

 

$

61,083

 

 

$

56,879

 

 

$

81,040

 

 

$

58,049

 

 

$

176,970

 

 

$

165,816

 

Total revenue

 

$

97,416

 

 

$

99,044

 

 

$

94,347

 

 

$

96,856

 

 

$

74,152

 

 

$

290,807

 

 

$

98,294

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

 

60.6

%

 

 

61.7

%

 

 

60.3

%

 

 

83.7

%

 

 

78.3

%

 

 

60.9

%

 

 

168.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted noninterest expense

 

$

58,138

 

 

$

59,945

 

 

$

56,559

 

 

$

59,765

 

 

$

58,049

 

 

$

174,642

 

 

$

165,816

 

Adjusted total revenue

 

$

97,416

 

 

$

99,044

 

 

$

94,347

 

 

$

96,856

 

 

$

94,070

 

 

$

290,807

 

 

$

268,081

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted efficiency ratio

 

 

59.7

%

 

 

60.5

%

 

 

60.0

%

 

 

61.7

%

 

 

61.7

%

 

 

60.1

%

 

 

61.9

%

 

Media gallery

About The Author