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 23, 2014, announcing financial results for the quarter ended September 30, 2014. |
Glacier Bancorp, Inc. | ||
(Registrant) | ||
October 23, 2014 | /s/ MICHAEL J. BLODNICK | |
(Date) | Michael J. Blodnick President and Chief Executive Officer |
• | All time record net income of $29.3 million for the current quarter, an increase of 2 percent from the prior quarter net income of $28.7 million and an increase of 14 percent from the prior year third quarter net income of $25.6 million. |
• | Current quarter diluted earnings per share of $0.40, an increase of 14 percent from the prior year third quarter diluted earnings per share of $0.35. |
• | Excluding the acquisition, the loan portfolio increased $118 million, or 11 percent annualized, during the current quarter and increased $321 million, or 8 percent, from the prior year third quarter. |
• | Excluding the acquisition, non-interest bearing deposits increased $51.0 million, or 3 percent, during the current quarter and increased $119 million, or 8 percent, from the prior year third quarter. |
• | Current quarter net charged-off loans of $364 thousand for the current quarter decreased $1.7 million from the prior year third quarter net charged-off loans of $2.0 million. Net charged-off loans for the the nine months of the current year was 0.03 percent of total loans. |
• | Dividend declared of $0.17 per share during the current quarter. The dividend was the 118th consecutive quarterly dividend declared by the Company. |
• | Completed the acquisition of FNBR Holding Corporation and its subsidiary, First National Bank of the Rockies, a community bank based in Grand Junction, Colorado. |
Three Months ended | Nine Months ended | |||||||||||||||||
(Dollars in thousands, except per share data) | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Sep 30, 2013 | Sep 30, 2014 | Sep 30, 2013 | ||||||||||||
Net income | $ | 29,294 | 28,677 | 26,730 | 25,628 | 84,701 | 69,098 | |||||||||||
Diluted earnings per share | $ | 0.40 | 0.38 | 0.36 | 0.35 | 1.14 | 0.95 | |||||||||||
Return on average assets (annualized) | 1.46 | % | 1.47 | % | 1.39 | % | 1.27 | % | 1.44 | % | 1.19 | % | ||||||
Return on average equity (annualized) | 11.30 | % | 11.45 | % | 11.04 | % | 10.85 | % | 11.27 | % | 9.96 | % |
(Dollars in thousands) | August 31, 2014 | ||
Total assets | $ | 349,167 | |
Investment securities | 157,018 | ||
Loans receivable | 137,488 | ||
Non-interest bearing deposits | 80,037 | ||
Interest bearing deposits | 229,604 |
$ Change from | |||||||||||||||||||||
(Dollars in thousands) | Sep 30, 2014 | Jun 30, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2014 | Dec 31, 2013 | Sep 30, 2013 | ||||||||||||||
Cash and cash equivalents | $ | 282,097 | 202,358 | 155,657 | 254,684 | 79,739 | 126,440 | 27,413 | |||||||||||||
Investment securities, available-for-sale | 2,398,196 | 2,559,411 | 3,222,829 | 3,318,953 | (161,215 | ) | (824,633 | ) | (920,757 | ) | |||||||||||
Investment securities, held-to-maturity | 482,757 | 483,557 | — | — | (800 | ) | 482,757 | 482,757 | |||||||||||||
Total investment securities | 2,880,953 | 3,042,968 | 3,222,829 | 3,318,953 | (162,015 | ) | (341,876 | ) | (438,000 | ) | |||||||||||
Loans receivable | |||||||||||||||||||||
Residential real estate | 603,806 | 587,340 | 577,589 | 583,817 | 16,466 | 26,217 | 19,989 | ||||||||||||||
Commercial | 3,248,529 | 3,023,915 | 2,901,283 | 2,828,287 | 224,614 | 347,246 | 420,242 | ||||||||||||||
Consumer and other | 606,764 | 592,024 | 583,966 | 588,995 | 14,740 | 22,798 | 17,769 | ||||||||||||||
Loans receivable | 4,459,099 | 4,203,279 | 4,062,838 | 4,001,099 | 255,820 | 396,261 | 458,000 | ||||||||||||||
Allowance for loan and lease losses | (130,632 | ) | (130,636 | ) | (130,351 | ) | (130,765 | ) | 4 | (281 | ) | 133 | |||||||||
Loans receivable, net | 4,328,467 | 4,072,643 | 3,932,487 | 3,870,334 | 255,824 | 395,980 | 458,133 | ||||||||||||||
Other assets | 618,293 | 572,125 | 573,377 | 603,959 | 46,168 | 44,916 | 14,334 | ||||||||||||||
Total assets | $ | 8,109,810 | 7,890,094 | 7,884,350 | 8,047,930 | 219,716 | 225,460 | 61,880 |
At or for the Nine Months ended | At or for the Six Months ended | At or for the Year ended | At or for the Nine Months ended | |||||||||
(Dollars in thousands) | September 30, 2014 | June 30, 2014 | December 31, 2013 | September 30, 2013 | ||||||||
Allowance for loan and lease losses | ||||||||||||
Balance at beginning of period | $ | 130,351 | 130,351 | 130,854 | 130,854 | |||||||
Provision for loan losses | 1,721 | 1,361 | 6,887 | 5,085 | ||||||||
Charge-offs | (5,567 | ) | (3,324 | ) | (13,643 | ) | (8,962 | ) | ||||
Recoveries | 4,127 | 2,248 | 6,253 | 3,788 | ||||||||
Balance at end of period | $ | 130,632 | 130,636 | 130,351 | 130,765 | |||||||
Other real estate owned | $ | 28,374 | 26,338 | 26,860 | 36,531 | |||||||
Accruing loans 90 days or more past due | 1,617 | 980 | 604 | 174 | ||||||||
Non-accrual loans | 68,149 | 75,147 | 81,956 | 88,293 | ||||||||
Total non-performing assets 1 | $ | 98,140 | 102,465 | 109,420 | 124,998 | |||||||
Non-performing assets as a percentage of subsidiary assets | 1.21 | % | 1.30 | % | 1.39 | % | 1.56 | % | ||||
Allowance for loan and lease losses as a percentage of non-performing loans | 187 | % | 172 | % | 158 | % | 148 | % | ||||
Allowance for loan and lease losses as a percentage of total loans | 2.93 | % | 3.11 | % | 3.21 | % | 3.27 | % | ||||
Net charge-offs as a percentage of total loans | 0.03 | % | 0.03 | % | 0.18 | % | 0.13 | % | ||||
Accruing loans 30-89 days past due | $ | 17,570 | 18,592 | 32,116 | 26,401 | |||||||
Accruing troubled debt restructurings | $ | 74,376 | 73,981 | 81,110 | 86,850 | |||||||
Non-accrual troubled debt restructurings | $ | 37,482 | 35,786 | 42,461 | 40,917 |
(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 2014 | $ | 360 | $ | 364 | 2.93 | % | 0.39 | % | 1.21 | % | ||||||
Second quarter 2014 | 239 | 332 | 3.11 | % | 0.44 | % | 1.30 | % | ||||||||
First quarter 2014 | 1,122 | 744 | 3.20 | % | 1.05 | % | 1.37 | % | ||||||||
Fourth quarter 2013 | 1,802 | 2,216 | 3.21 | % | 0.79 | % | 1.39 | % | ||||||||
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 | % |
$ Change from | |||||||||||||||||||||
(Dollars in thousands) | Sep 30, 2014 | Jun 30, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2014 | Dec 31, 2013 | Sep 30, 2013 | ||||||||||||||
Non-interest bearing deposits | $ | 1,595,971 | 1,464,938 | 1,374,419 | 1,397,401 | 131,033 | 221,552 | 198,570 | |||||||||||||
Interest bearing deposits | 4,510,840 | 4,280,898 | 4,205,548 | 4,215,479 | 229,942 | 305,292 | 295,361 | ||||||||||||||
Repurchase agreements | 367,213 | 315,240 | 313,394 | 314,313 | 51,973 | 53,819 | 52,900 | ||||||||||||||
FHLB advances | 366,866 | 607,305 | 840,182 | 967,382 | (240,439 | ) | (473,316 | ) | (600,516 | ) | |||||||||||
Other borrowed funds | 7,351 | 7,367 | 8,387 | 8,466 | (16 | ) | (1,036 | ) | (1,115 | ) | |||||||||||
Subordinated debentures | 125,669 | 125,633 | 125,562 | 125,526 | 36 | 107 | 143 | ||||||||||||||
Other liabilities | 95,420 | 78,698 | 53,608 | 71,556 | 16,722 | 41,812 | 23,864 | ||||||||||||||
Total liabilities | $ | 7,069,330 | 6,880,079 | 6,921,100 | 7,100,123 | 189,251 | 148,230 | (30,793 | ) |
$ Change from | |||||||||||||||||||||
(Dollars in thousands, except per share data) | Sep 30, 2014 | Jun 30, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2014 | Dec 31, 2013 | Sep 30, 2013 | ||||||||||||||
Common equity | $ | 1,017,805 | 985,809 | 953,605 | 937,824 | 31,996 | 64,200 | 79,981 | |||||||||||||
Accumulated other comprehensive income | 22,675 | 24,206 | 9,645 | 9,983 | (1,531 | ) | 13,030 | 12,692 | |||||||||||||
Total stockholders’ equity | 1,040,480 | 1,010,015 | 963,250 | 947,807 | 30,465 | 77,230 | 92,673 | ||||||||||||||
Goodwill and core deposit intangible, net | (141,323 | ) | (137,815 | ) | (139,218 | ) | (139,934 | ) | (3,508 | ) | (2,105 | ) | (1,389 | ) | |||||||
Tangible stockholders’ equity | $ | 899,157 | 872,200 | 824,032 | 807,873 | 26,957 | 75,125 | 91,284 | |||||||||||||
Stockholders’ equity to total assets | 12.83 | % | 12.80 | % | 12.22 | % | 11.78 | % | |||||||||||||
Tangible stockholders’ equity to total tangible assets | 11.28 | % | 11.25 | % | 10.64 | % | 10.22 | % | |||||||||||||
Book value per common share | $ | 13.87 | 13.56 | 12.95 | 12.76 | 0.31 | 0.92 | 1.11 | |||||||||||||
Tangible book value per common share | $ | 11.98 | 11.71 | 11.08 | 10.87 | 0.27 | 0.90 | 1.11 | |||||||||||||
Market price per share at end of period | $ | 25.86 | 28.38 | 29.79 | 24.68 | (2.52 | ) | (3.93 | ) | 1.18 |
Three Months ended | $ Change from | ||||||||||||||||||||
(Dollars in thousands) | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Sep 30, 2013 | Jun 30, 2014 | Mar 31, 2014 | Sep 30, 2013 | ||||||||||||||
Net interest income | |||||||||||||||||||||
Interest income | $ | 75,690 | 73,963 | 74,087 | 69,531 | 1,727 | 1,603 | 6,159 | |||||||||||||
Interest expense | 6,430 | 6,528 | 6,640 | 7,186 | (98 | ) | (210 | ) | (756 | ) | |||||||||||
Total net interest income | 69,260 | 67,435 | 67,447 | 62,345 | 1,825 | 1,813 | 6,915 | ||||||||||||||
Non-interest income | |||||||||||||||||||||
Service charges, loan fees, and other fees | 15,661 | 14,747 | 13,248 | 15,119 | 914 | 2,413 | 542 | ||||||||||||||
Gain on sale of loans | 6,000 | 4,778 | 3,595 | 7,021 | 1,222 | 2,405 | (1,021 | ) | |||||||||||||
Loss on sale of investments | (61 | ) | (48 | ) | (51 | ) | (403 | ) | (13 | ) | (10 | ) | 342 | ||||||||
Other income | 2,832 | 3,027 | 2,596 | 2,136 | (195 | ) | 236 | 696 | |||||||||||||
Total non-interest income | 24,432 | 22,504 | 19,388 | 23,873 | 1,928 | 5,044 | 559 | ||||||||||||||
$ | 93,692 | 89,939 | 86,835 | 86,218 | 3,753 | 6,857 | 7,474 | ||||||||||||||
Net interest margin (tax-equivalent) | 3.99 | % | 3.99 | % | 4.02 | % | 3.56 | % |
Three Months ended | $ Change from | ||||||||||||||||||||
(Dollars in thousands) | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Sep 30, 2013 | Jun 30, 2014 | Mar 31, 2014 | Sep 30, 2013 | ||||||||||||||
Compensation and employee benefits | $ | 30,142 | 28,988 | 28,634 | 27,469 | 1,154 | 1,508 | 2,673 | |||||||||||||
Occupancy and equipment | 6,961 | 6,733 | 6,613 | 6,421 | 228 | 348 | 540 | ||||||||||||||
Advertising and promotions | 2,141 | 1,948 | 1,777 | 1,897 | 193 | 364 | 244 | ||||||||||||||
Outsourced data processing | 1,472 | 2,032 | 1,288 | 1,232 | (560 | ) | 184 | 240 | |||||||||||||
Other real estate owned | 602 | 566 | 507 | 1,049 | 36 | 95 | (447 | ) | |||||||||||||
Regulatory assessments and insurance | 1,435 | 1,028 | 1,592 | 1,677 | 407 | (157 | ) | (242 | ) | ||||||||||||
Core deposit intangibles amortization | 692 | 693 | 710 | 693 | (1 | ) | (18 | ) | (1 | ) | |||||||||||
Other expense | 10,793 | 10,685 | 8,949 | 9,930 | 108 | 1,844 | 863 | ||||||||||||||
Total non-interest expense | $ | 54,238 | 52,673 | 50,070 | 50,368 | 1,565 | 4,168 | 3,870 |
Nine Months ended | ||||||||||||||
(Dollars in thousands) | September 30, 2014 | September 30, 2013 | $ Change | % Change | ||||||||||
Net interest income | ||||||||||||||
Interest income | $ | 223,740 | $ | 189,637 | $ | 34,103 | 18 | % | ||||||
Interest expense | 19,598 | 21,829 | (2,231 | ) | (10 | )% | ||||||||
Total net interest income | 204,142 | 167,808 | 36,334 | 22 | % | |||||||||
Non-interest income | ||||||||||||||
Service charges, loan fees, and other fees | 43,656 | 39,765 | 3,891 | 10 | % | |||||||||
Gain on sale of loans | 14,373 | 23,582 | (9,209 | ) | (39 | )% | ||||||||
Loss on sale of investments | (160 | ) | (299 | ) | 139 | (46 | )% | |||||||
Other income | 8,455 | 6,997 | 1,458 | 21 | % | |||||||||
Total non-interest income | 66,324 | 70,045 | (3,721 | ) | (5 | )% | ||||||||
$ | 270,466 | $ | 237,853 | $ | 32,613 | 14 | % | |||||||
Net interest margin (tax-equivalent) | 4.00 | % | 3.34 | % |
Nine Months ended | ||||||||||||||
(Dollars in thousands) | September 30, 2014 | September 30, 2013 | $ Change | % Change | ||||||||||
Compensation and employee benefits | $ | 87,764 | $ | 76,963 | $ | 10,801 | 14 | % | ||||||
Occupancy and equipment | 20,307 | 18,152 | 2,155 | 12 | % | |||||||||
Advertising and promotions | 5,866 | 5,066 | 800 | 16 | % | |||||||||
Outsourced data processing | 4,792 | 2,870 | 1,922 | 67 | % | |||||||||
Other real estate owned | 1,675 | 4,901 | (3,226 | ) | (66 | )% | ||||||||
Regulatory assessments and insurance | 4,055 | 4,843 | (788 | ) | (16 | )% | ||||||||
Core deposit intangibles amortization | 2,095 | 1,684 | 411 | 24 | % | |||||||||
Other expense | 30,427 | 27,804 | 2,623 | 9 | % | |||||||||
Total non-interest expense | $ | 156,981 | $ | 142,283 | $ | 14,698 | 10 | % |
• | 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, OREO 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; |
• | consolidation in the financial services industry in the Company’s markets resulting in the creation of larger financial institutions which may have greater resources could change the competitive landscape; |
• | dependence on the CEO, the senior management team and the Presidents of the Bank divisions; |
• | 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, 2014 | June 30, 2014 | December 31, 2013 | September 30, 2013 | ||||||||
Assets | ||||||||||||
Cash on hand and in banks | $ | 109,947 | 130,114 | 109,995 | 130,285 | |||||||
Federal funds sold | 488 | 2,852 | 10,527 | 23,135 | ||||||||
Interest bearing cash deposits | 171,662 | 69,392 | 35,135 | 101,264 | ||||||||
Cash and cash equivalents | 282,097 | 202,358 | 155,657 | 254,684 | ||||||||
Investment securities, available-for-sale | 2,398,196 | 2,559,411 | 3,222,829 | 3,318,953 | ||||||||
Investment securities, held-to-maturity | 482,757 | 483,557 | — | — | ||||||||
Total investment securities | 2,880,953 | 3,042,968 | 3,222,829 | 3,318,953 | ||||||||
Loans held for sale | 65,598 | 56,021 | 46,738 | 61,505 | ||||||||
Loans receivable | 4,459,099 | 4,203,279 | 4,062,838 | 4,001,099 | ||||||||
Allowance for loan and lease losses | (130,632 | ) | (130,636 | ) | (130,351 | ) | (130,765 | ) | ||||
Loans receivable, net | 4,328,467 | 4,072,643 | 3,932,487 | 3,870,334 | ||||||||
Premises and equipment, net | 178,509 | 167,741 | 167,671 | 168,633 | ||||||||
Other real estate owned | 28,374 | 26,338 | 26,860 | 36,531 | ||||||||
Accrued interest receivable | 42,981 | 41,765 | 41,898 | 44,261 | ||||||||
Deferred tax asset | 44,452 | 34,505 | 43,549 | 47,957 | ||||||||
Core deposit intangible, net | 11,617 | 8,109 | 9,512 | 10,228 | ||||||||
Goodwill | 129,706 | 129,706 | 129,706 | 129,706 | ||||||||
Non-marketable equity securities | 52,868 | 52,715 | 52,192 | 52,192 | ||||||||
Other assets | 64,188 | 55,225 | 55,251 | 52,946 | ||||||||
Total assets | $ | 8,109,810 | 7,890,094 | 7,884,350 | 8,047,930 | |||||||
Liabilities | ||||||||||||
Non-interest bearing deposits | $ | 1,595,971 | 1,464,938 | 1,374,419 | 1,397,401 | |||||||
Interest bearing deposits | 4,510,840 | 4,280,898 | 4,205,548 | 4,215,479 | ||||||||
Securities sold under agreements to repurchase | 367,213 | 315,240 | 313,394 | 314,313 | ||||||||
Federal Home Loan Bank advances | 366,866 | 607,305 | 840,182 | 967,382 | ||||||||
Other borrowed funds | 7,351 | 7,367 | 8,387 | 8,466 | ||||||||
Subordinated debentures | 125,669 | 125,633 | 125,562 | 125,526 | ||||||||
Accrued interest payable | 3,058 | 3,163 | 3,505 | 3,568 | ||||||||
Other liabilities | 92,362 | 75,535 | 50,103 | 67,988 | ||||||||
Total liabilities | 7,069,330 | 6,880,079 | 6,921,100 | 7,100,123 | ||||||||
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 | 750 | 745 | 744 | 743 | ||||||||
Paid-in capital | 707,821 | 692,343 | 690,918 | 689,751 | ||||||||
Retained earnings - substantially restricted | 309,234 | 292,721 | 261,943 | 247,330 | ||||||||
Accumulated other comprehensive income | 22,675 | 24,206 | 9,645 | 9,983 | ||||||||
Total stockholders’ equity | 1,040,480 | 1,010,015 | 963,250 | 947,807 | ||||||||
Total liabilities and stockholders’ equity | $ | 8,109,810 | 7,890,094 | 7,884,350 | 8,047,930 | |||||||
Number of common stock shares issued and outstanding | 75,024,092 | 74,467,908 | 74,373,296 | 74,307,951 |
Three Months ended | Nine Months ended | ||||||||||||||
(Dollars in thousands, except per share data) | September 30, 2014 | June 30, 2014 | September 30, 2013 | September 30, 2014 | September 30, 2013 | ||||||||||
Interest Income | |||||||||||||||
Residential real estate loans | $ | 7,950 | 7,220 | 7,320 | 22,257 | 21,606 | |||||||||
Commercial loans | 37,387 | 35,267 | 34,291 | 107,696 | 92,788 | ||||||||||
Consumer and other loans | 7,559 | 7,583 | 8,447 | 22,785 | 24,220 | ||||||||||
Investment securities | 22,794 | 23,893 | 19,473 | 71,002 | 51,023 | ||||||||||
Total interest income | 75,690 | 73,963 | 69,531 | 223,740 | 189,637 | ||||||||||
Interest Expense | |||||||||||||||
Deposits | 3,027 | 3,061 | 3,398 | 9,177 | 10,584 | ||||||||||
Securities sold under agreements to repurchase | 225 | 192 | 209 | 627 | 646 | ||||||||||
Federal Home Loan Bank advances | 2,356 | 2,447 | 2,730 | 7,317 | 8,029 | ||||||||||
Federal funds purchased and other borrowed funds | 34 | 48 | 54 | 135 | 160 | ||||||||||
Subordinated debentures | 788 | 780 | 795 | 2,342 | 2,410 | ||||||||||
Total interest expense | 6,430 | 6,528 | 7,186 | 19,598 | 21,829 | ||||||||||
Net Interest Income | 69,260 | 67,435 | 62,345 | 204,142 | 167,808 | ||||||||||
Provision for loan losses | 360 | 239 | 1,907 | 1,721 | 5,085 | ||||||||||
Net interest income after provision for loan losses | 68,900 | 67,196 | 60,438 | 202,421 | 162,723 | ||||||||||
Non-Interest Income | |||||||||||||||
Service charges and other fees | 14,319 | 13,547 | 13,711 | 40,085 | 36,115 | ||||||||||
Miscellaneous loan fees and charges | 1,342 | 1,200 | 1,408 | 3,571 | 3,650 | ||||||||||
Gain on sale of loans | 6,000 | 4,778 | 7,021 | 14,373 | 23,582 | ||||||||||
Loss on sale of investments | (61 | ) | (48 | ) | (403 | ) | (160 | ) | (299 | ) | |||||
Other income | 2,832 | 3,027 | 2,136 | 8,455 | 6,997 | ||||||||||
Total non-interest income | 24,432 | 22,504 | 23,873 | 66,324 | 70,045 | ||||||||||
Non-Interest Expense | |||||||||||||||
Compensation and employee benefits | 30,142 | 28,988 | 27,469 | 87,764 | 76,963 | ||||||||||
Occupancy and equipment | 6,961 | 6,733 | 6,421 | 20,307 | 18,152 | ||||||||||
Advertising and promotions | 2,141 | 1,948 | 1,897 | 5,866 | 5,066 | ||||||||||
Outsourced data processing | 1,472 | 2,032 | 1,232 | 4,792 | 2,870 | ||||||||||
Other real estate owned | 602 | 566 | 1,049 | 1,675 | 4,901 | ||||||||||
Regulatory assessments and insurance | 1,435 | 1,028 | 1,677 | 4,055 | 4,843 | ||||||||||
Core deposit intangibles amortization | 692 | 693 | 693 | 2,095 | 1,684 | ||||||||||
Other expense | 10,793 | 10,685 | 9,930 | 30,427 | 27,804 | ||||||||||
Total non-interest expense | 54,238 | 52,673 | 50,368 | 156,981 | 142,283 | ||||||||||
Income Before Income Taxes | 39,094 | 37,027 | 33,943 | 111,764 | 90,485 | ||||||||||
Federal and state income tax expense | 9,800 | 8,350 | 8,315 | 27,063 | 21,387 | ||||||||||
Net Income | $ | 29,294 | 28,677 | 25,628 | 84,701 | 69,098 | |||||||||
Basic earnings per share | $ | 0.40 | 0.38 | 0.35 | 1.14 | 0.95 | |||||||||
Diluted earnings per share | $ | 0.40 | 0.38 | 0.35 | 1.14 | 0.95 | |||||||||
Dividends declared per share | $ | 0.17 | 0.17 | 0.15 | 0.50 | 0.44 | |||||||||
Average outstanding shares - basic | 74,631,317 | 74,467,576 | 73,945,523 | 74,512,806 | 72,804,321 | ||||||||||
Average outstanding shares - diluted | 74,676,124 | 74,499,660 | 74,021,871 | 74,554,263 | 72,869,475 |
Three Months ended | Nine Months ended | ||||||||||||||||||||
September 30, 2014 | September 30, 2014 | ||||||||||||||||||||
(Dollars in thousands) | Average Balance | Interest & Dividends | Average Yield/ Rate | Average Balance | Interest & Dividends | Average Yield/ Rate | |||||||||||||||
Assets | |||||||||||||||||||||
Residential real estate loans | $ | 653,633 | $ | 7,950 | 4.87 | % | $ | 627,790 | $ | 22,257 | 4.73 | % | |||||||||
Commercial loans | 3,087,020 | 37,387 | 4.80 | % | 2,968,681 | 107,696 | 4.85 | % | |||||||||||||
Consumer and other loans | 592,904 | 7,559 | 5.06 | % | 583,279 | 22,785 | 5.22 | % | |||||||||||||
Total loans 1 | 4,333,557 | 52,896 | 4.84 | % | 4,179,750 | 152,738 | 4.89 | % | |||||||||||||
Tax-exempt investment securities 2 | 1,203,419 | 16,920 | 5.62 | % | 1,197,604 | 50,577 | 5.63 | % | |||||||||||||
Taxable investment securities 3 | 1,910,212 | 11,438 | 2.40 | % | 2,002,557 | 37,061 | 2.47 | % | |||||||||||||
Total earning assets | 7,447,188 | 81,254 | 4.33 | % | 7,379,911 | 240,376 | 4.35 | % | |||||||||||||
Goodwill and intangibles | 137,605 | 138,226 | |||||||||||||||||||
Non-earning assets | 352,991 | 335,064 | |||||||||||||||||||
Total assets | $ | 7,937,784 | $ | 7,853,201 | |||||||||||||||||
Liabilities | |||||||||||||||||||||
Non-interest bearing deposits | $ | 1,506,748 | — | — | % | $ | 1,408,661 | — | — | % | |||||||||||
NOW accounts | 1,131,401 | 264 | 0.09 | % | 1,107,643 | 868 | 0.10 | % | |||||||||||||
Savings accounts | 673,823 | 89 | 0.05 | % | 645,990 | 250 | 0.05 | % | |||||||||||||
Money market deposit accounts | 1,221,917 | 593 | 0.19 | % | 1,200,899 | 1,813 | 0.20 | % | |||||||||||||
Certificate accounts | 1,137,852 | 1,948 | 0.68 | % | 1,136,490 | 5,903 | 0.69 | % | |||||||||||||
Wholesale deposits 4 | 222,603 | 133 | 0.24 | % | 191,228 | 343 | 0.24 | % | |||||||||||||
FHLB advances | 488,487 | 2,356 | 1.89 | % | 659,141 | 7,317 | 1.46 | % | |||||||||||||
Repurchase agreements, federal funds purchased and other borrowed funds | 459,299 | 1,047 | 0.90 | % | 442,507 | 3,104 | 0.94 | % | |||||||||||||
Total funding liabilities | 6,842,130 | 6,430 | 0.37 | % | 6,792,559 | 19,598 | 0.39 | % | |||||||||||||
Other liabilities | 66,960 | 55,382 | |||||||||||||||||||
Total liabilities | 6,909,090 | 6,847,941 | |||||||||||||||||||
Stockholders’ Equity | |||||||||||||||||||||
Common stock | 746 | 745 | |||||||||||||||||||
Paid-in capital | 697,407 | 693,751 | |||||||||||||||||||
Retained earnings | 306,200 | 290,464 | |||||||||||||||||||
Accumulated other comprehensive income | 24,341 | 20,300 | |||||||||||||||||||
Total stockholders’ equity | 1,028,694 | 1,005,260 | |||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 7,937,784 | $ | 7,853,201 | |||||||||||||||||
Net interest income (tax-equivalent) | $ | 74,824 | $ | 220,778 | |||||||||||||||||
Net interest spread (tax-equivalent) | 3.96 | % | 3.96 | % | |||||||||||||||||
Net interest margin (tax-equivalent) | 3.99 | % | 4.00 | % |
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 $5.2 million and $15.5 million on tax-exempt investment security income for the three and nine months ended September 30, 2014. |
3 | Includes tax effect of $372 thousand and $1.1 million on investment security tax credits for the three and nine months ended September 30, 2014. |
4 | Wholesale deposits include brokered deposits classified as NOW, money market deposit and certificate accounts. |
Loans Receivable, by Loan Type | % Change from | |||||||||||||||||||||||
(Dollars in thousands) | Sep 30, 2014 | Jun 30, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2014 | Dec 31, 2013 | Sep 30, 2013 | |||||||||||||||||
Custom and owner occupied construction | $ | 59,121 | $ | 51,497 | $ | 50,352 | $ | 40,187 | 15 | % | 17 | % | 47 | % | ||||||||||
Pre-sold and spec construction | 44,085 | 34,114 | 34,217 | 38,702 | 29 | % | 29 | % | 14 | % | ||||||||||||||
Total residential construction | 103,206 | 85,611 | 84,569 | 78,889 | 21 | % | 22 | % | 31 | % | ||||||||||||||
Land development | 88,507 | 81,589 | 73,132 | 75,282 | 8 | % | 21 | % | 18 | % | ||||||||||||||
Consumer land or lots | 99,003 | 101,042 | 109,175 | 111,331 | (2 | )% | (9 | )% | (11 | )% | ||||||||||||||
Unimproved land | 66,684 | 51,457 | 50,422 | 51,986 | 30 | % | 32 | % | 28 | % | ||||||||||||||
Developed lots for operative builders | 15,471 | 15,123 | 15,951 | 15,082 | 2 | % | (3 | )% | 3 | % | ||||||||||||||
Commercial lots | 16,050 | 17,238 | 12,585 | 15,707 | (7 | )% | 28 | % | 2 | % | ||||||||||||||
Other construction | 149,207 | 112,081 | 103,807 | 99,868 | 33 | % | 44 | % | 49 | % | ||||||||||||||
Total land, lot, and other construction | 434,922 | 378,530 | 365,072 | 369,256 | 15 | % | 19 | % | 18 | % | ||||||||||||||
Owner occupied | 834,742 | 816,859 | 811,479 | 815,401 | 2 | % | 3 | % | 2 | % | ||||||||||||||
Non-owner occupied | 658,429 | 617,693 | 588,114 | 541,688 | 7 | % | 12 | % | 22 | % | ||||||||||||||
Total commercial real estate | 1,493,171 | 1,434,552 | 1,399,593 | 1,357,089 | 4 | % | 7 | % | 10 | % | ||||||||||||||
Commercial and industrial | 573,617 | 549,143 | 523,354 | 528,792 | 4 | % | 10 | % | 8 | % | ||||||||||||||
Agriculture | 317,506 | 288,555 | 279,959 | 283,801 | 10 | % | 13 | % | 12 | % | ||||||||||||||
1st lien | 782,116 | 757,954 | 733,406 | 738,842 | 3 | % | 7 | % | 6 | % | ||||||||||||||
Junior lien | 71,678 | 73,130 | 73,348 | 76,277 | (2 | )% | (2 | )% | (6 | )% | ||||||||||||||
Total 1-4 family | 853,794 | 831,084 | 806,754 | 815,119 | 3 | % | 6 | % | 5 | % | ||||||||||||||
Multifamily residential | 168,760 | 152,169 | 123,154 | 113,880 | 11 | % | 37 | % | 48 | % | ||||||||||||||
Home equity lines of credit | 322,442 | 309,282 | 298,119 | 298,935 | 4 | % | 8 | % | 8 | % | ||||||||||||||
Other consumer | 139,045 | 134,414 | 130,758 | 128,374 | 3 | % | 6 | % | 8 | % | ||||||||||||||
Total consumer | 461,487 | 443,696 | 428,877 | 427,309 | 4 | % | 8 | % | 8 | % | ||||||||||||||
Other | 118,234 | 95,960 | 98,244 | 88,469 | 23 | % | 20 | % | 34 | % | ||||||||||||||
Total loans receivable, including loans held for sale | 4,524,697 | 4,259,300 | 4,109,576 | 4,062,604 | 6 | % | 10 | % | 11 | % | ||||||||||||||
Less loans held for sale 1 | (65,598 | ) | (56,021 | ) | (46,738 | ) | (61,505 | ) | 17 | % | 40 | % | 7 | % | ||||||||||
Total loans receivable | $ | 4,459,099 | $ | 4,203,279 | $ | 4,062,838 | $ | 4,001,099 | 6 | % | 10 | % | 11 | % |
_______ |
1 Loans held for sale are primarily 1st lien 1-4 family loans. |
Non-performing Assets, by Loan Type | Non- Accrual Loans | Accruing Loans 90 Days or More Past Due | Other Real Estate Owned | ||||||||||||||||||
(Dollars in thousands) | Sep 30, 2014 | Jun 30, 2014 | Dec 31, 2013 | Sep 30, 2013 | Sep 30, 2014 | Sep 30, 2014 | Sep 30, 2014 | ||||||||||||||
Custom and owner occupied construction | $ | 1,164 | 1,196 | 1,248 | 1,270 | 1,164 | — | — | |||||||||||||
Pre-sold and spec construction | 222 | 609 | 828 | 1,157 | 222 | — | — | ||||||||||||||
Total residential construction | 1,386 | 1,805 | 2,076 | 2,427 | 1,386 | — | — | ||||||||||||||
Land development | 24,803 | 23,718 | 25,062 | 25,834 | 16,037 | — | 8,766 | ||||||||||||||
Consumer land or lots | 3,451 | 2,804 | 2,588 | 3,500 | 2,008 | — | 1,443 | ||||||||||||||
Unimproved land | 13,659 | 12,421 | 13,630 | 14,977 | 11,233 | — | 2,426 | ||||||||||||||
Developed lots for operative builders | 1,672 | 2,186 | 2,215 | 2,284 | 988 | — | 684 | ||||||||||||||
Commercial lots | 2,697 | 2,787 | 2,899 | 2,978 | 271 | — | 2,426 | ||||||||||||||
Other construction | 5,154 | 5,156 | 5,167 | 5,776 | 165 | — | 4,989 | ||||||||||||||
Total land, lot and other construction | 51,436 | 49,072 | 51,561 | 55,349 | 30,702 | — | 20,734 | ||||||||||||||
Owner occupied | 14,913 | 14,595 | 14,270 | 19,224 | 13,044 | 95 | 1,774 | ||||||||||||||
Non-owner occupied | 3,768 | 3,956 | 4,301 | 5,453 | 1,790 | 272 | 1,706 | ||||||||||||||
Total commercial real estate | 18,681 | 18,551 | 18,571 | 24,677 | 14,834 | 367 | 3,480 | ||||||||||||||
Commercial and industrial | 4,833 | 5,850 | 6,400 | 7,452 | 4,307 | 320 | 206 | ||||||||||||||
Agriculture | 3,430 | 3,506 | 3,529 | 2,488 | 2,491 | 11 | 928 | ||||||||||||||
1st lien | 13,236 | 17,240 | 17,630 | 20,959 | 10,441 | 787 | 2,008 | ||||||||||||||
Junior lien | 481 | 1,146 | 4,767 | 5,648 | 389 | 92 | — | ||||||||||||||
Total 1-4 family | 13,717 | 18,386 | 22,397 | 26,607 | 10,830 | 879 | 2,008 | ||||||||||||||
Multifamily residential | 450 | 729 | — | — | — | — | 450 | ||||||||||||||
Home equity lines of credit | 3,985 | 4,289 | 4,544 | 5,599 | 3,400 | 17 | 568 | ||||||||||||||
Other consumer | 222 | 277 | 342 | 399 | 199 | 23 | — | ||||||||||||||
Total consumer | 4,207 | 4,566 | 4,886 | 5,998 | 3,599 | 40 | 568 | ||||||||||||||
Total | $ | 98,140 | 102,465 | 109,420 | 124,998 | 68,149 | 1,617 | 28,374 |
Accruing 30-89 Days Delinquent Loans, by Loan Type | % Change from | |||||||||||||||||||||||
(Dollars in thousands) | Sep 30, 2014 | Jun 30, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2014 | Dec 31, 2013 | Sep 30, 2013 | |||||||||||||||||
Custom and owner occupied construction | $ | — | $ | — | $ | 202 | $ | — | n/m | (100 | )% | n/m | ||||||||||||
Pre-sold and spec construction | 179 | 144 | — | 772 | 24 | % | n/m | (77 | )% | |||||||||||||||
Total residential construction | 179 | 144 | 202 | 772 | 24 | % | (11 | )% | (77 | )% | ||||||||||||||
Land development | — | — | — | 917 | n/m | n/m | (100 | )% | ||||||||||||||||
Consumer land or lots | 62 | 267 | 1,716 | 504 | (77 | )% | (96 | )% | (88 | )% | ||||||||||||||
Unimproved land | 1,177 | 899 | 615 | 311 | 31 | % | 91 | % | 278 | % | ||||||||||||||
Developed lots for operative builders | 21 | — | 8 | 9 | n/m | 163 | % | 133 | % | |||||||||||||||
Commercial lots | 106 | — | — | 68 | n/m | n/m | 56 | % | ||||||||||||||||
Other construction | 660 | — | — | — | n/m | n/m | n/m | |||||||||||||||||
Total land, lot and other construction | 2,026 | 1,166 | 2,339 | 1,809 | 74 | % | (13 | )% | 12 | % | ||||||||||||||
Owner occupied | 4,341 | 6,125 | 5,321 | 7,261 | (29 | )% | (18 | )% | (40 | )% | ||||||||||||||
Non-owner occupied | 266 | 1,665 | 2,338 | 2,509 | (84 | )% | (89 | )% | (89 | )% | ||||||||||||||
Total commercial real estate | 4,607 | 7,790 | 7,659 | 9,770 | (41 | )% | (40 | )% | (53 | )% | ||||||||||||||
Commercial and industrial | 3,376 | 2,528 | 3,542 | 4,176 | 34 | % | (5 | )% | (19 | )% | ||||||||||||||
Agriculture | 152 | 497 | 1,366 | 725 | (69 | )% | (89 | )% | (79 | )% | ||||||||||||||
1st lien | 3,738 | 2,408 | 12,386 | 5,142 | 55 | % | (70 | )% | (27 | )% | ||||||||||||||
Junior lien | 275 | 536 | 482 | 881 | (49 | )% | (43 | )% | (69 | )% | ||||||||||||||
Total 1-4 family | 4,013 | 2,944 | 12,868 | 6,023 | 36 | % | (69 | )% | (33 | )% | ||||||||||||||
Multifamily Residential | 684 | 689 | 1,075 | 226 | (1 | )% | (36 | )% | 203 | % | ||||||||||||||
Home equity lines of credit | 1,725 | 1,839 | 1,999 | 1,770 | (6 | )% | (14 | )% | (3 | )% | ||||||||||||||
Other consumer | 789 | 938 | 1,066 | 1,130 | (16 | )% | (26 | )% | (30 | )% | ||||||||||||||
Total consumer | 2,514 | 2,777 | 3,065 | 2,900 | (9 | )% | (18 | )% | (13 | )% | ||||||||||||||
Other | 19 | 57 | — | — | (67 | )% | n/m | n/m | ||||||||||||||||
Total | $ | 17,570 | $ | 18,592 | $ | 32,116 | $ | 26,401 | (5 | )% | (45 | )% | (33 | )% |
_______ |
n/m - not measurable |
Net Charge-Offs (Recoveries), Year-to-Date Period Ending, By Loan Type | Charge-Offs | Recoveries | ||||||||||||||||
(Dollars in thousands) | Sep 30, 2014 | Jun 30, 2014 | Dec 31, 2013 | Sep 30, 2013 | Sep 30, 2014 | Sep 30, 2014 | ||||||||||||
Custom and owner occupied construction | $ | — | — | (51 | ) | (1 | ) | — | — | |||||||||
Pre-sold and spec construction | (58 | ) | (39 | ) | (10 | ) | 128 | — | 58 | |||||||||
Total residential construction | (58 | ) | (39 | ) | (61 | ) | 127 | — | 58 | |||||||||
Land development | (319 | ) | (333 | ) | (383 | ) | (97 | ) | 148 | 467 | ||||||||
Consumer land or lots | 69 | 97 | 843 | 486 | 325 | 256 | ||||||||||||
Unimproved land | (186 | ) | (126 | ) | 715 | 435 | 25 | 211 | ||||||||||
Developed lots for operative builders | (125 | ) | (117 | ) | (81 | ) | (36 | ) | 13 | 138 | ||||||||
Commercial lots | (5 | ) | (3 | ) | 248 | 250 | — | 5 | ||||||||||
Other construction | — | — | (473 | ) | (130 | ) | — | — | ||||||||||
Total land, lot and other construction | (566 | ) | (482 | ) | 869 | 908 | 511 | 1,077 | ||||||||||
Owner occupied | 201 | (7 | ) | 350 | 271 | 487 | 286 | |||||||||||
Non-owner occupied | (44 | ) | (184 | ) | 397 | 375 | 201 | 245 | ||||||||||
Total commercial real estate | 157 | (191 | ) | 747 | 646 | 688 | 531 | |||||||||||
Commercial and industrial | 932 | 1,343 | 3,096 | 1,382 | 2,146 | 1,214 | ||||||||||||
Agriculture | (1 | ) | — | 53 | 21 | — | 1 | |||||||||||
1st lien | 207 | 298 | 681 | 347 | 698 | 491 | ||||||||||||
Junior lien | 199 | 91 | 106 | 145 | 491 | 292 | ||||||||||||
Total 1-4 family | 406 | 389 | 787 | 492 | 1,189 | 783 | ||||||||||||
Multifamily residential | 138 | 1 | (39 | ) | (31 | ) | 160 | 22 | ||||||||||
Home equity lines of credit | 222 | (120 | ) | 1,606 | 1,516 | 500 | 278 | |||||||||||
Other consumer | 210 | 175 | 324 | 109 | 373 | 163 | ||||||||||||
Total consumer | 432 | 55 | 1,930 | 1,625 | 873 | 441 | ||||||||||||
Other | — | — | 8 | 4 | — | — | ||||||||||||
Total | $ | 1,440 | 1,076 | 7,390 | 5,174 | 5,567 | 4,127 |