Montana | 000-18911 | 81-0519541 |
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
49 Commons Loop, Kalispell, Montana | 59901 |
(Address of principal executive offices) | (Zip Code) |
[ ] | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
[ ] | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
[ ] | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
[ ] | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
(d) | Exhibit 99.1 - Press Release dated October 24, 2013, announcing financial results for the quarter ended September 30, 2013. |
Glacier Bancorp, Inc. | ||
(Registrant) | ||
October 24, 2013 | /s/ MICHAEL J. BLODNICK | |
(Date) | Michael J. Blodnick President and Chief Executive Officer |
• | All time record net income for the current quarter of $25.6 million, an increase of 32 percent from the prior year third quarter net income of $19.4 million. |
• | Current quarter diluted earnings per share of $0.35, an increase of 30 percent from the prior year third quarter diluted earnings per share of $0.27. |
• | Completed the acquisition of North Cascades Bancshares, Inc., and its subsidiary, North Cascades National Bank in Chelan, Washington. |
• | Excluding the acquisition, the loan portfolio increased $112 million, or 12 percent annualized. |
• | Current quarter net interest margin, on a tax-equivalent basis, of 3.56 percent, an increase of 26 basis points from the prior quarter net interest margin of 3.30 percent. |
• | Interest income for the current quarter of $69.5 million, an increase of 12 percent from the prior quarter interest income of $62.2 million. |
• | Service charges and other fee income of $13.7 million, an increase of 16 percent from the prior quarter service charges and other fee income of $11.8 million. |
Three Months ended | Nine Months ended | ||||||||||||||
(Dollars in thousands, except per share data) | September 30, 2013 | June 30, 2013 | September 30, 2012 | September 30, 2013 | September 30, 2012 | ||||||||||
Net income | $ | 25,628 | 22,702 | 19,444 | 69,098 | 54,758 | |||||||||
Diluted earnings per share | $ | 0.35 | 0.31 | 0.27 | 0.95 | 0.76 | |||||||||
Return on average assets (annualized) | 1.27 | % | 1.17 | % | 1.03 | % | 1.19 | % | 0.99 | % | |||||
Return on average equity (annualized) | 10.85 | % | 9.78 | % | 8.68 | % | 9.96 | % | 8.32 | % |
NCBI | Wheatland | ||||||||||
(Dollars in thousands) | July 31, 2013 | May 31, 2013 | Total | ||||||||
Total assets | $ | 330,028 | $ | 300,541 | $ | 630,569 | |||||
Investment securities, available-for-sale | 48,058 | 75,643 | 123,701 | ||||||||
Loans receivable | 215,986 | 171,199 | 387,185 | ||||||||
Non-interest bearing deposits | 76,105 | 30,758 | 106,863 | ||||||||
Interest bearing deposits | 218,875 | 224,439 | 443,314 | ||||||||
Federal Home Loan Bank advances | — | 5,467 | 5,467 |
$ Change from | $ Change from | ||||||||||||||
(Dollars in thousands) | September 30, 2013 | December 31, 2012 | September 30, 2012 | December 31, 2012 | September 30, 2012 | ||||||||||
Cash and cash equivalents | $ | 254,684 | 187,040 | 172,399 | 67,644 | 82,285 | |||||||||
Investment securities, available-for-sale | 3,318,953 | 3,683,005 | 3,586,355 | (364,052 | ) | (267,402 | ) | ||||||||
Loans receivable | |||||||||||||||
Residential real estate | 583,817 | 516,467 | 528,177 | 67,350 | 55,640 | ||||||||||
Commercial | 2,828,287 | 2,278,905 | 2,272,959 | 549,382 | 555,328 | ||||||||||
Consumer and other | 588,995 | 602,053 | 606,958 | (13,058 | ) | (17,963 | ) | ||||||||
Loans receivable | 4,001,099 | 3,397,425 | 3,408,094 | 603,674 | 593,005 | ||||||||||
Allowance for loan and lease losses | (130,765 | ) | (130,854 | ) | (136,660 | ) | 89 | 5,895 | |||||||
Loans receivable, net | 3,870,334 | 3,266,571 | 3,271,434 | 603,763 | 598,900 | ||||||||||
Other assets | 603,959 | 610,824 | 602,017 | (6,865 | ) | 1,942 | |||||||||
Total assets | $ | 8,047,930 | 7,747,440 | 7,632,205 | 300,490 | 415,725 |
At or for the Nine Months ended | At or for the Year ended | At or for the Nine Months ended | |||||||
(Dollars in thousands) | September 30, 2013 | December 31, 2012 | September 30, 2012 | ||||||
Allowance for loan and lease losses | |||||||||
Balance at beginning of period | $ | 130,854 | 137,516 | 137,516 | |||||
Provision for loan losses | 5,085 | 21,525 | 19,250 | ||||||
Charge-offs | (8,962 | ) | (34,672 | ) | (24,789 | ) | |||
Recoveries | 3,788 | 6,485 | 4,683 | ||||||
Balance at end of period | $ | 130,765 | 130,854 | 136,660 | |||||
Other real estate owned | $ | 36,531 | 45,115 | 57,650 | |||||
Accruing loans 90 days or more past due | 174 | 1,479 | 3,271 | ||||||
Non-accrual loans | 88,293 | 96,933 | 115,856 | ||||||
Total non-performing assets 1 | $ | 124,998 | 143,527 | 176,777 | |||||
Non-performing assets as a percentage of subsidiary assets | 1.56 | % | 1.87 | % | 2.33 | % | |||
Allowance for loan and lease losses as a percentage of non-performing loans | 148 | % | 133 | % | 115 | % | |||
Allowance for loan and lease losses as a percentage of total loans | 3.27 | % | 3.85 | % | 4.01 | % | |||
Net charge-offs as a percentage of total loans | 0.13 | % | 0.83 | % | 0.59 | % | |||
Accruing loans 30-89 days past due | $ | 26,401 | 27,097 | 28,434 |
(Dollars in thousands) | Provision for Loan Losses | Net Charge-Offs | ALLL as a Percent of Loans | Accruing Loans 30-89 Days Past Due as a Percent of Loans | Non-Performing Assets to Total Subsidiary Assets | ||||||||||
Third quarter 2013 | $ | 1,907 | 2,025 | 3.27 | % | 0.66 | % | 1.56 | % | ||||||
Second quarter 2013 | 1,078 | 1,030 | 3.56 | % | 0.60 | % | 1.64 | % | |||||||
First quarter 2013 | 2,100 | 2,119 | 3.84 | % | 0.95 | % | 1.79 | % | |||||||
Fourth quarter 2012 | 2,275 | 8,081 | 3.85 | % | 0.80 | % | 1.87 | % | |||||||
Third quarter 2012 | 2,700 | 3,499 | 4.01 | % | 0.83 | % | 2.33 | % | |||||||
Second quarter 2012 | 7,925 | 7,052 | 3.99 | % | 1.41 | % | 2.69 | % | |||||||
First quarter 2012 | 8,625 | 9,555 | 3.98 | % | 1.24 | % | 2.91 | % | |||||||
Fourth quarter 2011 | 8,675 | 9,252 | 3.97 | % | 1.42 | % | 2.92 | % |
$ Change from | $ Change from | ||||||||||||||
(Dollars in thousands) | September 30, 2013 | December 31, 2012 | September 30, 2012 | December 31, 2012 | September 30, 2012 | ||||||||||
Non-interest bearing deposits | $ | 1,397,401 | 1,191,933 | 1,180,066 | 205,468 | 217,335 | |||||||||
Interest bearing deposits | 4,215,479 | 4,172,528 | 4,023,031 | 42,951 | 192,448 | ||||||||||
Repurchase agreements | 314,313 | 289,508 | 414,836 | 24,805 | (100,523 | ) | |||||||||
FHLB advances | 967,382 | 997,013 | 917,021 | (29,631 | ) | 50,361 | |||||||||
Other borrowed funds | 8,466 | 10,032 | 10,152 | (1,566 | ) | (1,686 | ) | ||||||||
Subordinated debentures | 125,526 | 125,418 | 125,382 | 108 | 144 | ||||||||||
Other liabilities | 71,556 | 60,059 | 71,560 | 11,497 | (4 | ) | |||||||||
Total liabilities | $ | 7,100,123 | 6,846,491 | 6,742,048 | 253,632 | 358,075 |
$ Change from | $ Change from | ||||||||||||||
(Dollars in thousands, except per share data) | September 30, 2013 | December 31, 2012 | September 30, 2012 | December 31, 2012 | September 30, 2012 | ||||||||||
Common equity | $ | 937,824 | 852,987 | 842,301 | 84,837 | 95,523 | |||||||||
Accumulated other comprehensive income | 9,983 | 47,962 | 47,856 | (37,979 | ) | (37,873 | ) | ||||||||
Total stockholders’ equity | 947,807 | 900,949 | 890,157 | 46,858 | 57,650 | ||||||||||
Goodwill and core deposit intangible, net | (139,934 | ) | (112,274 | ) | (112,765 | ) | (27,660 | ) | (27,169 | ) | |||||
Tangible stockholders’ equity | $ | 807,873 | 788,675 | 777,392 | 19,198 | 30,481 | |||||||||
Stockholders’ equity to total assets | 11.78 | % | 11.63 | % | 11.66 | % | |||||||||
Tangible stockholders’ equity to total tangible assets | 10.22 | % | 10.33 | % | 10.34 | % | |||||||||
Book value per common share | $ | 12.76 | 12.52 | 12.37 | 0.24 | 0.39 | |||||||||
Tangible book value per common share | $ | 10.87 | 10.96 | 10.81 | (0.09 | ) | 0.06 | ||||||||
Market price per share at end of period | $ | 24.68 | 14.71 | 15.59 | 9.97 | 9.09 |
Three Months ended | |||||||||||
(Dollars in thousands) | September 30, 2013 | June 30, 2013 | September 30, 2012 | ||||||||
Net interest income | |||||||||||
Interest income | $ | 69,531 | 62,151 | 62,015 | |||||||
Interest expense | 7,186 | 7,185 | 8,907 | ||||||||
Total net interest income | 62,345 | 54,966 | 53,108 | ||||||||
Non-interest income | |||||||||||
Service charges, loan fees, and other fees | 15,119 | 12,971 | 13,019 | ||||||||
Gain on sale of loans | 7,021 | 7,472 | 8,728 | ||||||||
(Loss) gain on sale of investments | (403 | ) | 241 | — | |||||||
Other income | 2,136 | 2,538 | 2,227 | ||||||||
Total non-interest income | 23,873 | 23,222 | 23,974 | ||||||||
$ | 86,218 | 78,188 | 77,082 | ||||||||
Net interest margin (tax-equivalent) | 3.56 | % | 3.30 | % | 3.24 | % |
$ Change from | $ Change from | % Change from | % Change from | ||||||||||
(Dollars in thousands) | June 30, 2013 | September 30, 2012 | June 30, 2013 | September 30, 2012 | |||||||||
Net interest income | |||||||||||||
Interest income | $ | 7,380 | $ | 7,516 | 12 | % | 12 | % | |||||
Interest expense | 1 | (1,721 | ) | — | % | (19 | )% | ||||||
Total net interest income | 7,379 | 9,237 | 13 | % | 17 | % | |||||||
Non-interest income | |||||||||||||
Service charges, loan fees, and other fees | 2,148 | 2,100 | 17 | % | 16 | % | |||||||
Gain on sale of loans | (451 | ) | (1,707 | ) | (6 | )% | (20 | )% | |||||
(Loss) gain on sale of investments | (644 | ) | (403 | ) | (267 | )% | n/m | ||||||
Other income | (402 | ) | (91 | ) | (16 | )% | (4 | )% | |||||
Total non-interest income | 651 | (101 | ) | 3 | % | — | % | ||||||
$ | 8,030 | $ | 9,136 | 10 | % | 12 | % |
_______ |
n/m - not measurable |
Three Months ended | |||||||||||
(Dollars in thousands) | September 30, 2013 | June 30, 2013 | September 30, 2012 | ||||||||
Compensation and employee benefits | $ | 27,469 | 24,917 | 24,046 | |||||||
Occupancy and equipment | 6,421 | 5,906 | 6,001 | ||||||||
Advertising and promotions | 1,897 | 1,621 | 1,820 | ||||||||
Outsourced data processing | 1,232 | 813 | 801 | ||||||||
Other real estate owned | 1,049 | 2,968 | 6,373 | ||||||||
Federal Deposit Insurance Corporation premiums | 1,331 | 1,154 | 1,767 | ||||||||
Core deposit intangibles amortization | 693 | 505 | 532 | ||||||||
Other expense | 10,276 | 10,597 | 8,838 | ||||||||
Total non-interest expense | $ | 50,368 | 48,481 | 50,178 |
$ Change from | $ Change from | % Change from | % Change from | ||||||||||
(Dollars in thousands) | June 30, 2013 | September 30, 2012 | June 30, 2013 | September 30, 2012 | |||||||||
Compensation and employee benefits | $ | 2,552 | $ | 3,423 | 10 | % | 14 | % | |||||
Occupancy and equipment | 515 | 420 | 9 | % | 7 | % | |||||||
Advertising and promotions | 276 | 77 | 17 | % | 4 | % | |||||||
Outsourced data processing | 419 | 431 | 52 | % | 54 | % | |||||||
Other real estate owned | (1,919 | ) | (5,324 | ) | (65 | )% | (84 | )% | |||||
Federal Deposit Insurance Corporation premiums | 177 | (436 | ) | 15 | % | (25 | )% | ||||||
Core deposit intangibles amortization | 188 | 161 | 37 | % | 30 | % | |||||||
Other expense | (321 | ) | 1,438 | (3 | )% | 16 | % | ||||||
Total non-interest expense | $ | 1,887 | $ | 190 | 4 | % | — | % |
Nine Months ended | ||||||||||||||
(Dollars in thousands) | September 30, 2013 | September 30, 2012 | $ Change | % Change | ||||||||||
Net interest income | ||||||||||||||
Interest income | $ | 189,637 | $ | 194,091 | $ | (4,454 | ) | (2 | )% | |||||
Interest expense | 21,829 | 27,549 | (5,720 | ) | (21 | )% | ||||||||
Total net interest income | 167,808 | 166,542 | 1,266 | 1 | % | |||||||||
Non-interest income | ||||||||||||||
Service charges, loan fees, and other fees | 39,765 | 36,861 | 2,904 | 8 | % | |||||||||
Gain on sale of loans | 23,582 | 23,063 | 519 | 2 | % | |||||||||
Loss on sale of investments | (299 | ) | — | (299 | ) | n/m | ||||||||
Other income | 6,997 | 6,179 | 818 | 13 | % | |||||||||
Total non-interest income | 70,045 | 66,103 | 3,942 | 6 | % | |||||||||
$ | 237,853 | $ | 232,645 | $ | 5,208 | 2 | % | |||||||
Net interest margin (tax-equivalent) | 3.34 | % | 3.48 | % |
_______ |
n/m - not measurable |
Nine Months ended | ||||||||||||
(Dollars in thousands) | September 30, 2013 | September 30, 2012 | $ Change | % Change | ||||||||
Compensation and employee benefits | $ | 76,963 | 71,290 | 5,673 | 8 | % | ||||||
Occupancy and equipment | 18,152 | 17,794 | 358 | 2 | % | |||||||
Advertising and promotions | 5,066 | 4,935 | 131 | 3 | % | |||||||
Outsourced data processing | 2,870 | 2,435 | 435 | 18 | % | |||||||
Other real estate owned | 4,901 | 15,394 | (10,493 | ) | (68 | )% | ||||||
Federal Deposit Insurance Corporation premiums | 3,789 | 4,779 | (990 | ) | (21 | )% | ||||||
Core deposit intangibles amortization | 1,684 | 1,619 | 65 | 4 | % | |||||||
Other expense | 28,858 | 27,167 | 1,691 | 6 | % | |||||||
Total non-interest expense | $ | 142,283 | 145,413 | (3,130 | ) | (2 | )% |
• | the risks associated with lending and potential adverse changes of the credit quality of loans in the Company’s portfolio, including as a result of a slow recovery in the housing and real estate markets in its geographic areas; |
• | increased loan delinquency rates; |
• | the risks presented by a slow economic recovery, which could adversely affect credit quality, loan collateral values, other real estate owned values, investment values, liquidity and capital levels, dividends and loan originations; |
• | changes in market interest rates, which could adversely affect the Company’s net interest income and profitability; |
• | legislative or regulatory changes that adversely affect the Company’s business, ability to complete pending or prospective future acquisitions, limit certain sources of revenue, or increase cost of operations; |
• | costs or difficulties related to the completion and integration of acquisitions; |
• | the goodwill the Company has recorded in connection with acquisitions could become additionally impaired, which may have an adverse impact on earnings and capital; |
• | reduced demand for banking products and services; |
• | the risks presented by public stock market volatility, which could adversely affect the market price of the Company’s common stock and the ability to raise additional capital in the future; |
• | competition from other financial services companies in the Company’s markets; |
• | loss of services from the CEO and senior management team; |
• | potential interruption or breach in security of the Company’s systems; and |
• | the Company’s success in managing risks involved in the foregoing. |
(Dollars in thousands, except per share data) | September 30, 2013 | June 30, 2013 | December 31, 2012 | September 30, 2012 | ||||||||
Assets | ||||||||||||
Cash on hand and in banks | $ | 130,285 | 105,272 | 123,270 | 98,772 | |||||||
Interest bearing cash deposits and federal funds sold | 124,399 | 27,184 | 63,770 | 73,627 | ||||||||
Cash and cash equivalents | 254,684 | 132,456 | 187,040 | 172,399 | ||||||||
Investment securities, available-for-sale | 3,318,953 | 3,721,377 | 3,683,005 | 3,586,355 | ||||||||
Loans held for sale | 61,505 | 95,495 | 145,501 | 118,986 | ||||||||
Loans receivable | 4,001,099 | 3,673,456 | 3,397,425 | 3,408,094 | ||||||||
Allowance for loan and lease losses | (130,765 | ) | (130,883 | ) | (130,854 | ) | (136,660 | ) | ||||
Loans receivable, net | 3,870,334 | 3,542,573 | 3,266,571 | 3,271,434 | ||||||||
Premises and equipment, net | 168,633 | 161,918 | 158,989 | 159,386 | ||||||||
Other real estate owned | 36,531 | 40,713 | 45,115 | 57,650 | ||||||||
Accrued interest receivable | 44,261 | 43,593 | 37,770 | 39,359 | ||||||||
Deferred tax asset | 47,957 | 35,115 | 20,394 | 20,462 | ||||||||
Core deposit intangible, net | 10,228 | 7,262 | 6,174 | 6,665 | ||||||||
Goodwill | 129,706 | 119,509 | 106,100 | 106,100 | ||||||||
Non-marketable equity securities | 52,192 | 49,752 | 48,812 | 50,363 | ||||||||
Other assets | 52,946 | 47,053 | 41,969 | 43,046 | ||||||||
Total assets | $ | 8,047,930 | 7,996,816 | 7,747,440 | 7,632,205 | |||||||
Liabilities | ||||||||||||
Non-interest bearing deposits | $ | 1,397,401 | 1,236,104 | 1,191,933 | 1,180,066 | |||||||
Interest bearing deposits | 4,215,479 | 4,122,093 | 4,172,528 | 4,023,031 | ||||||||
Securities sold under agreements to repurchase | 314,313 | 300,024 | 289,508 | 414,836 | ||||||||
Federal Home Loan Bank advances | 967,382 | 1,217,445 | 997,013 | 917,021 | ||||||||
Other borrowed funds | 8,466 | 8,489 | 10,032 | 10,152 | ||||||||
Subordinated debentures | 125,526 | 125,490 | 125,418 | 125,382 | ||||||||
Accrued interest payable | 3,568 | 3,824 | 4,675 | 4,654 | ||||||||
Other liabilities | 67,988 | 54,345 | 55,384 | 66,906 | ||||||||
Total liabilities | 7,100,123 | 7,067,814 | 6,846,491 | 6,742,048 | ||||||||
Stockholders’ Equity | ||||||||||||
Preferred shares, $0.01 par value per share, 1,000,000 shares authorized, none issued or outstanding | — | — | — | — | ||||||||
Common stock, $0.01 par value per share, 117,187,500 shares authorized | 743 | 736 | 719 | 719 | ||||||||
Paid-in capital | 689,751 | 672,035 | 641,737 | 641,737 | ||||||||
Retained earnings - substantially restricted | 247,330 | 232,849 | 210,531 | 199,845 | ||||||||
Accumulated other comprehensive income | 9,983 | 23,382 | 47,962 | 47,856 | ||||||||
Total stockholders’ equity | 947,807 | 929,002 | 900,949 | 890,157 | ||||||||
Total liabilities and stockholders’ equity | $ | 8,047,930 | 7,996,816 | 7,747,440 | 7,632,205 | |||||||
Number of common stock shares issued and outstanding | 74,307,951 | 73,564,900 | 71,937,222 | 71,937,222 |
Three Months ended | Nine Months ended | ||||||||||||||
(Dollars in thousands, except per share data) | September 30, 2013 | June 30, 2013 | September 30, 2012 | September 30, 2013 | September 30, 2012 | ||||||||||
Interest Income | |||||||||||||||
Residential real estate loans | $ | 7,320 | 7,026 | 7,740 | 21,606 | 23,019 | |||||||||
Commercial loans | 34,291 | 29,865 | 30,293 | 92,788 | 91,764 | ||||||||||
Consumer and other loans | 8,447 | 7,909 | 8,826 | 24,220 | 26,809 | ||||||||||
Investment securities | 19,473 | 17,351 | 15,156 | 51,023 | 52,499 | ||||||||||
Total interest income | 69,531 | 62,151 | 62,015 | 189,637 | 194,091 | ||||||||||
Interest Expense | |||||||||||||||
Deposits | 3,398 | 3,474 | 4,485 | 10,584 | 14,048 | ||||||||||
Securities sold under agreements to repurchase | 209 | 210 | 395 | 646 | 997 | ||||||||||
Federal Home Loan Bank advances | 2,730 | 2,648 | 3,116 | 8,029 | 9,715 | ||||||||||
Federal funds purchased and other borrowed funds | 54 | 54 | 53 | 160 | 176 | ||||||||||
Subordinated debentures | 795 | 799 | 858 | 2,410 | 2,613 | ||||||||||
Total interest expense | 7,186 | 7,185 | 8,907 | 21,829 | 27,549 | ||||||||||
Net Interest Income | 62,345 | 54,966 | 53,108 | 167,808 | 166,542 | ||||||||||
Provision for loan losses | 1,907 | 1,078 | 2,700 | 5,085 | 19,250 | ||||||||||
Net interest income after provision for loan losses | 60,438 | 53,888 | 50,408 | 162,723 | 147,292 | ||||||||||
Non-Interest Income | |||||||||||||||
Service charges and other fees | 13,711 | 11,818 | 11,939 | 36,115 | 33,722 | ||||||||||
Miscellaneous loan fees and charges | 1,408 | 1,153 | 1,080 | 3,650 | 3,139 | ||||||||||
Gain on sale of loans | 7,021 | 7,472 | 8,728 | 23,582 | 23,063 | ||||||||||
(Loss) gain on sale of investments | (403 | ) | 241 | — | (299 | ) | — | ||||||||
Other income | 2,136 | 2,538 | 2,227 | 6,997 | 6,179 | ||||||||||
Total non-interest income | 23,873 | 23,222 | 23,974 | 70,045 | 66,103 | ||||||||||
Non-Interest Expense | |||||||||||||||
Compensation and employee benefits | 27,469 | 24,917 | 24,046 | 76,963 | 71,290 | ||||||||||
Occupancy and equipment | 6,421 | 5,906 | 6,001 | 18,152 | 17,794 | ||||||||||
Advertising and promotions | 1,897 | 1,621 | 1,820 | 5,066 | 4,935 | ||||||||||
Outsourced data processing | 1,232 | 813 | 801 | 2,870 | 2,435 | ||||||||||
Other real estate owned | 1,049 | 2,968 | 6,373 | 4,901 | 15,394 | ||||||||||
Federal Deposit Insurance Corporation premiums | 1,331 | 1,154 | 1,767 | 3,789 | 4,779 | ||||||||||
Core deposit intangibles amortization | 693 | 505 | 532 | 1,684 | 1,619 | ||||||||||
Other expense | 10,276 | 10,597 | 8,838 | 28,858 | 27,167 | ||||||||||
Total non-interest expense | 50,368 | 48,481 | 50,178 | 142,283 | 145,413 | ||||||||||
Income Before Income Taxes | 33,943 | 28,629 | 24,204 | 90,485 | 67,982 | ||||||||||
Federal and state income tax expense | 8,315 | 5,927 | 4,760 | 21,387 | 13,224 | ||||||||||
Net Income | $ | 25,628 | 22,702 | 19,444 | 69,098 | 54,758 | |||||||||
Basic earnings per share | $ | 0.35 | 0.31 | 0.27 | 0.95 | 0.76 | |||||||||
Diluted earnings per share | $ | 0.35 | 0.31 | 0.27 | 0.95 | 0.76 | |||||||||
Dividends declared per share | $ | 0.15 | 0.15 | 0.13 | 0.44 | 0.39 | |||||||||
Average outstanding shares - basic | 73,945,523 | 72,480,019 | 71,933,141 | 72,804,321 | 71,925,664 | ||||||||||
Average outstanding shares - diluted | 74,021,871 | 72,548,172 | 71,973,985 | 72,869,475 | 71,925,761 |
Three Months ended | Nine Months ended | ||||||||||||||||||||
September 30, 2013 | September 30, 2013 | ||||||||||||||||||||
(Dollars in thousands) | Average Balance | Interest & Dividends | Average Yield/ Rate | Average Balance | Interest & Dividends | Average Yield/ Rate | |||||||||||||||
Assets | |||||||||||||||||||||
Residential real estate loans | $ | 635,337 | 7,320 | 4.61 | % | $ | 615,974 | 21,606 | 4.68 | % | |||||||||||
Commercial loans | 2,696,655 | 34,291 | 5.04 | % | 2,451,211 | 92,788 | 5.06 | % | |||||||||||||
Consumer and other loans | 592,023 | 8,447 | 5.66 | % | 589,078 | 24,220 | 5.50 | % | |||||||||||||
Total loans 1 | 3,924,015 | 50,058 | 5.06 | % | 3,656,263 | 138,614 | 5.07 | % | |||||||||||||
Tax-exempt investment securities 2 | 1,110,211 | 15,978 | 5.76 | % | 1,032,296 | 45,357 | 5.86 | % | |||||||||||||
Taxable investment securities 3 | 2,506,432 | 8,780 | 1.40 | % | 2,629,107 | 20,726 | 1.05 | % | |||||||||||||
Total earning assets | 7,540,658 | 74,816 | 3.94 | % | 7,317,666 | 204,697 | 3.74 | % | |||||||||||||
Goodwill and intangibles | 132,872 | 120,498 | |||||||||||||||||||
Non-earning assets | 320,623 | 339,495 | |||||||||||||||||||
Total assets | $ | 7,994,153 | $ | 7,777,659 | |||||||||||||||||
Liabilities | |||||||||||||||||||||
Non-interest bearing deposits | $ | 1,298,559 | — | — | % | $ | 1,206,170 | — | — | % | |||||||||||
NOW accounts | 1,008,108 | 325 | 0.13 | % | 981,261 | 884 | 0.12 | % | |||||||||||||
Savings accounts | 559,382 | 69 | 0.05 | % | 523,298 | 200 | 0.05 | % | |||||||||||||
Money market deposit accounts | 1,136,420 | 570 | 0.20 | % | 1,044,797 | 1,581 | 0.20 | % | |||||||||||||
Certificate accounts | 1,130,511 | 2,227 | 0.78 | % | 1,111,127 | 6,945 | 0.84 | % | |||||||||||||
Wholesale deposits 4 | 318,697 | 207 | 0.26 | % | 482,520 | 974 | 0.27 | % | |||||||||||||
FHLB advances | 1,121,049 | 2,730 | 0.97 | % | 1,015,597 | 8,029 | 1.06 | % | |||||||||||||
Repurchase agreements, federal funds purchased and other borrowed funds | 430,838 | 1,058 | 0.97 | % | 427,604 | 3,216 | 1.01 | % | |||||||||||||
Total funding liabilities | 7,003,564 | 7,186 | 0.41 | % | 6,792,374 | 21,829 | 0.43 | % | |||||||||||||
Other liabilities | 53,628 | 57,301 | |||||||||||||||||||
Total liabilities | 7,057,192 | 6,849,675 | |||||||||||||||||||
Stockholders’ Equity | |||||||||||||||||||||
Common stock | 740 | 729 | |||||||||||||||||||
Paid-in capital | 683,618 | 659,337 | |||||||||||||||||||
Retained earnings | 246,085 | 233,303 | |||||||||||||||||||
Accumulated other comprehensive income | 6,518 | 34,615 | |||||||||||||||||||
Total stockholders’ equity | 936,961 | 927,984 | |||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 7,994,153 | $ | 7,777,659 | |||||||||||||||||
Net interest income (tax-equivalent) | $ | 67,630 | $ | 182,868 | |||||||||||||||||
Net interest spread (tax-equivalent) | 3.53 | % | 3.31 | % | |||||||||||||||||
Net interest margin (tax-equivalent) | 3.56 | % | 3.34 | % |
1 | Total loans are gross of the allowance for loan and lease losses, net of unearned income and include loans held for sale. Non-accrual loans were included in the average volume for the entire period. |
2 | Includes tax effect of $4.9 million and $13.9 million on tax-exempt investment security income for the three and nine months ended September 30, 2013, respectively. |
3 | Includes tax effect of $381 thousand and $1,141 thousand on investment security tax credits for the three and nine months ended September 30, 2013, respectively. |
4 | Wholesale deposits include brokered deposits classified as NOW, money market deposit and certificate accounts. |
Loans Receivable, by Loan Type | % Change from | % Change from | |||||||||||||
(Dollars in thousands) | September 30, 2013 | December 31, 2012 | September 30, 2012 | December 31, 2012 | September 30, 2012 | ||||||||||
Custom and owner occupied construction | $ | 40,187 | 40,327 | 39,937 | — | % | 1 | % | |||||||
Pre-sold and spec construction | 38,702 | 34,970 | 46,149 | 11 | % | (16 | )% | ||||||||
Total residential construction | 78,889 | 75,297 | 86,086 | 5 | % | (8 | )% | ||||||||
Land development | 75,282 | 80,132 | 88,272 | (6 | )% | (15 | )% | ||||||||
Consumer land or lots | 111,331 | 104,229 | 109,648 | 7 | % | 2 | % | ||||||||
Unimproved land | 51,986 | 53,459 | 54,988 | (3 | )% | (5 | )% | ||||||||
Developed lots for operative builders | 15,082 | 16,675 | 19,943 | (10 | )% | (24 | )% | ||||||||
Commercial lots | 15,707 | 19,654 | 21,674 | (20 | )% | (28 | )% | ||||||||
Other construction | 99,868 | 56,109 | 37,981 | 78 | % | 163 | % | ||||||||
Total land, lot, and other construction | 369,256 | 330,258 | 332,506 | 12 | % | 11 | % | ||||||||
Owner occupied | 815,401 | 710,161 | 703,253 | 15 | % | 16 | % | ||||||||
Non-owner occupied | 541,688 | 452,966 | 450,402 | 20 | % | 20 | % | ||||||||
Total commercial real estate | 1,357,089 | 1,163,127 | 1,153,655 | 17 | % | 18 | % | ||||||||
Commercial and industrial | 528,792 | 420,459 | 401,717 | 26 | % | 32 | % | ||||||||
Agriculture | 283,801 | 145,890 | 157,587 | 95 | % | 80 | % | ||||||||
1st lien | 738,842 | 738,854 | 719,030 | — | % | 3 | % | ||||||||
Junior lien | 76,277 | 82,083 | 84,687 | (7 | )% | (10 | )% | ||||||||
Total 1-4 family | 815,119 | 820,937 | 803,717 | (1 | )% | 1 | % | ||||||||
Multifamily residential | 113,880 | 93,328 | 95,766 | 22 | % | 19 | % | ||||||||
Home equity lines of credit | 298,935 | 319,779 | 326,878 | (7 | )% | (9 | )% | ||||||||
Other consumer | 128,374 | 109,019 | 108,069 | 18 | % | 19 | % | ||||||||
Total consumer | 427,309 | 428,798 | 434,947 | — | % | (2 | )% | ||||||||
Other | 88,469 | 64,832 | 61,099 | 36 | % | 45 | % | ||||||||
Total loans receivable, including loans held for sale | 4,062,604 | 3,542,926 | 3,527,080 | 15 | % | 15 | % | ||||||||
Loans held for sale 1 | (61,505 | ) | (145,501 | ) | (118,986 | ) | (58 | )% | (48 | )% | |||||
Total | $ | 4,001,099 | 3,397,425 | 3,408,094 | 18 | % | 17 | % |
_______ |
1 Loans held for sale are primarily 1st lien 1-4 family loans. |
Non-performing Assets, by Loan Type | Non- Accruing Loans | Accruing Loans 90 Days or More Past Due | Other Real Estate Owned | |||||||||||||||
(Dollars in thousands) | September 30, 2013 | December 31, 2012 | September 30, 2012 | September 30, 2013 | September 30, 2013 | September 30, 2013 | ||||||||||||
Custom and owner occupied construction | $ | 1,270 | 1,343 | 2,468 | 1,270 | — | — | |||||||||||
Pre-sold and spec construction | 1,157 | 1,603 | 5,993 | 409 | — | 748 | ||||||||||||
Total residential construction | 2,427 | 2,946 | 8,461 | 1,679 | — | 748 | ||||||||||||
Land development | 25,834 | 31,471 | 38,295 | 15,029 | — | 10,805 | ||||||||||||
Consumer land or lots | 3,500 | 6,459 | 9,332 | 1,993 | — | 1,507 | ||||||||||||
Unimproved land | 14,977 | 19,121 | 25,369 | 13,150 | — | 1,827 | ||||||||||||
Developed lots for operative builders | 2,284 | 2,393 | 6,471 | 1,547 | — | 737 | ||||||||||||
Commercial lots | 2,978 | 1,959 | 2,002 | 309 | — | 2,669 | ||||||||||||
Other construction | 5,776 | 5,105 | 5,111 | 523 | — | 5,253 | ||||||||||||
Total land, lot and other construction | 55,349 | 66,508 | 86,580 | 32,551 | — | 22,798 | ||||||||||||
Owner occupied | 19,224 | 15,662 | 15,845 | 13,908 | — | 5,316 | ||||||||||||
Non-owner occupied | 5,453 | 4,621 | 3,929 | 2,883 | 83 | 2,487 | ||||||||||||
Total commercial real estate | 24,677 | 20,283 | 19,774 | 16,791 | 83 | 7,803 | ||||||||||||
Commercial and industrial | 7,452 | 5,970 | 7,060 | 7,408 | 35 | 9 | ||||||||||||
Agriculture | 2,488 | 6,686 | 6,894 | 1,785 | — | 703 | ||||||||||||
1st lien | 20,959 | 25,739 | 30,578 | 17,167 | 6 | 3,786 | ||||||||||||
Junior lien | 5,648 | 6,660 | 9,213 | 5,497 | 48 | 103 | ||||||||||||
Total 1-4 family | 26,607 | 32,399 | 39,791 | 22,664 | 54 | 3,889 | ||||||||||||
Multifamily residential | — | 253 | 253 | — | — | — | ||||||||||||
Home equity lines of credit | 5,599 | 8,041 | 7,502 | 5,151 | — | 448 | ||||||||||||
Other consumer | 399 | 441 | 462 | 264 | 2 | 133 | ||||||||||||
Total consumer | 5,998 | 8,482 | 7,964 | 5,415 | 2 | 581 | ||||||||||||
Total | $ | 124,998 | 143,527 | 176,777 | 88,293 | 174 | 36,531 |
Accruing 30-89 Days Delinquent Loans, by Loan Type | % Change from | % Change from | |||||||||||||
(Dollars in thousands) | September 30, 2013 | December 31, 2012 | September 30, 2012 | December 31, 2012 | September 30, 2012 | ||||||||||
Custom and owner occupied construction | $ | — | 5 | 852 | (100 | )% | (100 | )% | |||||||
Pre-sold and spec construction | 772 | 893 | — | (14 | )% | n/m | |||||||||
Total residential construction | 772 | 898 | 852 | (14 | )% | (9 | )% | ||||||||
Land development | 917 | 191 | 774 | 380 | % | 18 | % | ||||||||
Consumer land or lots | 504 | 762 | 850 | (34 | )% | (41 | )% | ||||||||
Unimproved land | 311 | 422 | 1,126 | (26 | )% | (72 | )% | ||||||||
Developed lots for operative builders | 9 | 422 | 129 | (98 | )% | (93 | )% | ||||||||
Commercial lots | 68 | 11 | — | 518 | % | n/m | |||||||||
Total land, lot and other construction | 1,809 | 1,808 | 2,879 | — | % | (37 | )% | ||||||||
Owner occupied | 7,261 | 5,523 | 6,849 | 31 | % | 6 | % | ||||||||
Non-owner occupied | 2,509 | 2,802 | 4,927 | (10 | )% | (49 | )% | ||||||||
Total commercial real estate | 9,770 | 8,325 | 11,776 | 17 | % | (17 | )% | ||||||||
Commercial and industrial | 4,176 | 1,905 | 2,803 | 119 | % | 49 | % | ||||||||
Agriculture | 725 | 912 | 345 | (21 | )% | 110 | % | ||||||||
1st lien | 5,142 | 7,352 | 4,462 | (30 | )% | 15 | % | ||||||||
Junior lien | 881 | 732 | 750 | 20 | % | 17 | % | ||||||||
Total 1-4 family | 6,023 | 8,084 | 5,212 | (25 | )% | 16 | % | ||||||||
Multifamily Residential | 226 | — | 191 | n/m | 18 | % | |||||||||
Home equity lines of credit | 1,770 | 4,164 | 3,433 | (57 | )% | (48 | )% | ||||||||
Other consumer | 1,130 | 1,001 | 943 | 13 | % | 20 | % | ||||||||
Total consumer | 2,900 | 5,165 | 4,376 | (44 | )% | (34 | )% | ||||||||
Total | $ | 26,401 | 27,097 | 28,434 | (3 | )% | (7 | )% |
_______ |
n/m - not measurable |
Net Charge-Offs (Recoveries), Year-to-Date Period Ending, By Loan Type | Charge-Offs | Recoveries | |||||||||||||
(Dollars in thousands) | September 30, 2013 | December 31, 2012 | September 30, 2012 | September 30, 2013 | September 30, 2013 | ||||||||||
Custom and owner occupied construction | $ | (1 | ) | 24 | 24 | — | 1 | ||||||||
Pre-sold and spec construction | 128 | 2,489 | 2,516 | 187 | 59 | ||||||||||
Total residential construction | 127 | 2,513 | 2,540 | 187 | 60 | ||||||||||
Land development | (97 | ) | 3,035 | 2,654 | 247 | 344 | |||||||||
Consumer land or lots | 486 | 4,003 | 2,537 | 838 | 352 | ||||||||||
Unimproved land | 435 | 636 | 543 | 466 | 31 | ||||||||||
Developed lots for operative builders | (36 | ) | 1,802 | 1,257 | 74 | 110 | |||||||||
Commercial lots | 250 | 362 | 41 | 254 | 4 | ||||||||||
Other construction | (130 | ) | — | — | — | 130 | |||||||||
Total land, lot and other construction | 908 | 9,838 | 7,032 | 1,879 | 971 | ||||||||||
Owner occupied | 271 | 1,312 | 1,254 | 1,124 | 853 | ||||||||||
Non-owner occupied | 375 | 597 | 232 | 471 | 96 | ||||||||||
Total commercial real estate | 646 | 1,909 | 1,486 | 1,595 | 949 | ||||||||||
Commercial and industrial | 1,382 | 2,651 | 1,790 | 2,319 | 937 | ||||||||||
Agriculture | 21 | 125 | 95 | 21 | — | ||||||||||
1st lien | 347 | 5,257 | 2,864 | 511 | 164 | ||||||||||
Junior lien | 145 | 3,464 | 2,668 | 288 | 143 | ||||||||||
Total 1-4 family | 492 | 8,721 | 5,532 | 799 | 307 | ||||||||||
Multifamily residential | (31 | ) | 43 | 86 | — | 31 | |||||||||
Home equity lines of credit | 1,516 | 2,124 | 1,412 | 1,702 | 186 | ||||||||||
Other consumer | 109 | 262 | 133 | 453 | 344 | ||||||||||
Total consumer | 1,625 | 2,386 | 1,545 | 2,155 | 530 | ||||||||||
Other | 4 | 1 | — | 7 | 3 | ||||||||||
Total | $ | 5,174 | 28,187 | 20,106 | 8,962 | 3,788 |