These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| þ | Quarterly report pursuant to section 13 or 15(d) of the Securities Exchange Act of 1934 |
| o | Transition report pursuant to section 13 or 15(d) of the Securities Exchange Act of 1934 |
| MONTANA | 81-0519541 | |
| (State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) |
| 49 Commons Loop, Kalispell, Montana | 59901 | |
| (Address of principal executive offices) | (Zip Code) |
| Large Accelerated Filer þ | Accelerated Filer o | Non-Accelerated Filer o (Do not check if a smaller reporting company) | Smaller reporting Company o |
| Page | ||||||||
|
|
||||||||
|
|
||||||||
| 3 | ||||||||
|
|
||||||||
| 4 | ||||||||
|
|
||||||||
| 5 | ||||||||
|
|
||||||||
| 6 | ||||||||
|
|
||||||||
| 7 | ||||||||
|
|
||||||||
| 26 | ||||||||
|
|
||||||||
| 54 | ||||||||
|
|
||||||||
| 54 | ||||||||
|
|
||||||||
| 54 | ||||||||
|
|
||||||||
| 54 | ||||||||
|
|
||||||||
| 54 | ||||||||
|
|
||||||||
| 61 | ||||||||
|
|
||||||||
| 61 | ||||||||
|
|
||||||||
| 61 | ||||||||
|
|
||||||||
| 61 | ||||||||
|
|
||||||||
| 62 | ||||||||
| EX-31.1 | ||||||||
| EX-31.2 | ||||||||
| EX-32 | ||||||||
| EX-101 INSTANCE DOCUMENT | ||||||||
| EX-101 SCHEMA DOCUMENT | ||||||||
| EX-101 CALCULATION LINKBASE DOCUMENT | ||||||||
| EX-101 LABELS LINKBASE DOCUMENT | ||||||||
| EX-101 PRESENTATION LINKBASE DOCUMENT | ||||||||
| EX-101 DEFINITION LINKBASE DOCUMENT | ||||||||
| September 30, | December 31, | September 30, | ||||||||||
| (Dollars in thousands, except per share data) | 2010 | 2009 | 2009 | |||||||||
|
Assets
|
||||||||||||
|
Cash on hand and in banks
|
$ | 83,684 | 120,731 | 93,728 | ||||||||
|
Federal funds sold
|
29,675 | 87,155 | 47,025 | |||||||||
|
Interest bearing cash deposits
|
2,155 | 2,689 | 2,570 | |||||||||
|
|
||||||||||||
|
Cash and cash equivalents
|
115,514 | 210,575 | 143,323 | |||||||||
|
|
||||||||||||
|
Investment securities, available-for-sale
|
1,825,159 | 1,506,394 | 1,212,947 | |||||||||
|
|
||||||||||||
|
Loans held for sale
|
114,926 | 66,330 | 54,475 | |||||||||
|
Loans receivable, gross
|
3,869,034 | 4,063,915 | 3,991,775 | |||||||||
|
Allowance for loan and lease losses
|
(134,257 | ) | (142,927 | ) | (125,330 | ) | ||||||
|
|
||||||||||||
|
Loans receivable, net
|
3,849,703 | 3,987,318 | 3,920,920 | |||||||||
|
|
||||||||||||
|
Premises and equipment, net
|
143,645 | 140,921 | 136,617 | |||||||||
|
Other real estate owned
|
63,440 | 57,320 | 54,537 | |||||||||
|
Accrued interest receivable
|
30,863 | 29,729 | 29,489 | |||||||||
|
Deferred tax asset
|
29,968 | 41,082 | 22,681 | |||||||||
|
Core deposit intangible, net
|
11,515 | 13,937 | 10,719 | |||||||||
|
Goodwill
|
146,259 | 146,259 | 146,259 | |||||||||
|
Other assets
|
56,593 | 58,260 | 30,808 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Total assets
|
$ | 6,272,659 | 6,191,795 | 5,708,300 | ||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Liabilities
|
||||||||||||
|
Non-interest bearing deposits
|
$ | 887,637 | 810,550 | 801,261 | ||||||||
|
Interest bearing deposits
|
3,530,204 | 3,289,602 | 2,809,756 | |||||||||
|
Federal Home Loan Bank advances
|
579,184 | 790,367 | 640,735 | |||||||||
|
Securities sold under agreements to repurchase
|
237,609 | 212,506 | 210,519 | |||||||||
|
Federal Reserve Bank discount window
|
| 225,000 | 370,000 | |||||||||
|
Other borrowed funds
|
17,386 | 13,745 | 15,064 | |||||||||
|
Accrued interest payable
|
7,750 | 7,928 | 8,015 | |||||||||
|
Subordinated debentures
|
125,096 | 124,988 | 120,167 | |||||||||
|
Other liabilities
|
34,139 | 31,219 | 34,681 | |||||||||
|
|
||||||||||||
|
Total liabilities
|
5,419,005 | 5,505,905 | 5,010,198 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
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
|
719 | 616 | 615 | |||||||||
|
Paid-in capital
|
643,674 | 497,493 | 495,663 | |||||||||
|
Retained earnings substantially restricted
|
192,819 | 188,129 | 186,678 | |||||||||
|
Accumulated other comprehensive income (loss)
|
16,442 | (348 | ) | 15,146 | ||||||||
|
|
||||||||||||
|
Total stockholders equity
|
853,654 | 685,890 | 698,102 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Total liabilities and stockholders equity
|
$ | 6,272,659 | 6,191,795 | 5,708,300 | ||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Number of shares outstanding
|
71,915,073 | 61,619,803 | 61,519,808 | |||||||||
|
Book value per share
|
$ | 11.87 | 11.13 | 11.35 | ||||||||
3
| Three Months ended September 30, | Nine Months ended September 30, | |||||||||||||||
| (Dollars in thousands, except per share data) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
|
Interest Income
|
||||||||||||||||
|
Residential real estate loans
|
$ | 11,367 | 13,330 | 34,621 | 41,542 | |||||||||||
|
Commercial loans
|
35,734 | 36,739 | 109,409 | 112,302 | ||||||||||||
|
Consumer and other loans
|
10,599 | 11,150 | 31,959 | 33,631 | ||||||||||||
|
Investment securities
|
14,403 | 13,211 | 43,330 | 36,907 | ||||||||||||
|
|
||||||||||||||||
|
Total interest income
|
72,103 | 74,430 | 219,319 | 224,382 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Interest Expense
|
||||||||||||||||
|
Deposits
|
9,142 | 9,232 | 27,695 | 28,799 | ||||||||||||
|
Federal Home Loan Bank advances
|
2,318 | 2,087 | 7,083 | 5,758 | ||||||||||||
|
Securities sold under agreements to repurchase
|
412 | 447 | 1,227 | 1,450 | ||||||||||||
|
Subordinated debentures
|
1,683 | 1,641 | 4,967 | 5,224 | ||||||||||||
|
Other borrowed funds
|
26 | 394 | 242 | 1,663 | ||||||||||||
|
|
||||||||||||||||
|
Total interest expense
|
13,581 | 13,801 | 41,214 | 42,894 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Net Interest Income
|
58,522 | 60,629 | 178,105 | 181,488 | ||||||||||||
|
|
||||||||||||||||
|
Provision for loan losses
|
19,162 | 47,050 | 57,318 | 87,905 | ||||||||||||
|
|
||||||||||||||||
|
Net interest income after provision for loan
losses
|
39,360 | 13,579 | 120,787 | 93,583 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Non-Interest Income
|
||||||||||||||||
|
Service charges and other fees
|
11,956 | 10,604 | 32,117 | 29,838 | ||||||||||||
|
Miscellaneous loan fees and charges
|
1,266 | 1,499 | 3,651 | 3,821 | ||||||||||||
|
Gain on sale of loans
|
7,367 | 5,613 | 17,391 | 20,834 | ||||||||||||
|
Gain on sale of investments
|
2,041 | 2,667 | 2,597 | 2,667 | ||||||||||||
|
Other income
|
1,355 | 1,317 | 5,830 | 3,235 | ||||||||||||
|
|
||||||||||||||||
|
Total non-interest income
|
23,985 | 21,700 | 61,586 | 60,395 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Non-Interest Expense
|
||||||||||||||||
|
Compensation, employee benefits and related
expense
|
22,235 | 20,935 | 65,243 | 63,589 | ||||||||||||
|
Occupancy and equipment expense
|
6,034 | 5,835 | 17,970 | 17,341 | ||||||||||||
|
Advertising and promotions
|
1,912 | 1,596 | 5,148 | 5,042 | ||||||||||||
|
Outsourced data processing expense
|
750 | 830 | 2,205 | 2,181 | ||||||||||||
|
Core deposit intangibles amortization
|
801 | 758 | 2,422 | 2,294 | ||||||||||||
|
Other real estate owned expense
|
9,655 | 2,881 | 19,346 | 5,722 | ||||||||||||
|
Federal Deposit Insurance Corporation premiums
|
2,633 | 1,699 | 6,998 | 6,700 | ||||||||||||
|
Other expense
|
7,995 | 7,362 | 22,880 | 21,616 | ||||||||||||
|
|
||||||||||||||||
|
Total non-interest expense
|
52,015 | 41,896 | 142,212 | 124,485 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Earnings (Loss) Before Income Taxes
|
11,330 | (6,617 | ) | 40,161 | 29,493 | |||||||||||
|
|
||||||||||||||||
|
Federal and state income tax expense (benefit)
|
1,885 | (5,086 | ) | 7,424 | 4,593 | |||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Net Earnings (Loss)
|
$ | 9,445 | (1,531 | ) | 32,737 | 24,900 | ||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Basic earnings (loss) per share
|
$ | 0.13 | (0.03 | ) | 0.48 | 0.40 | ||||||||||
|
Diluted earnings (loss) per share
|
$ | 0.13 | (0.03 | ) | 0.48 | 0.40 | ||||||||||
|
Dividends declared per share
|
$ | 0.13 | 0.13 | 0.39 | 0.39 | |||||||||||
|
Return on average assets (annualized)
|
0.60 | % | -0.11 | % | 0.70 | % | 0.60 | % | ||||||||
|
Return on average equity (annualized)
|
4.37 | % | -0.88 | % | 5.43 | % | 4.81 | % | ||||||||
|
Average outstanding shares basic
|
71,915,073 | 61,519,808 | 68,897,348 | 61,499,662 | ||||||||||||
|
Average outstanding shares diluted
|
71,915,073 | 61,519,808 | 68,899,228 | 61,502,073 | ||||||||||||
4
| Retained | Accumulated | Total | ||||||||||||||||||||||
| Earnings | Other Comp- | Stock- | ||||||||||||||||||||||
| Common Stock | Paid-in | Substantially | rehensive | holders | ||||||||||||||||||||
| (Dollars in thousands, except per share data) | Shares | Amount | Capital | Restricted | (Loss) Income | Equity | ||||||||||||||||||
|
Balance at December 31, 2008
|
61,331,273 | $ | 613 | 491,794 | 185,776 | (1,243 | ) | 676,940 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Comprehensive income:
|
||||||||||||||||||||||||
|
Net earnings
|
| | | 34,374 | | 34,374 | ||||||||||||||||||
|
Unrealized gain on securities, net of
reclassification adjustment and taxes
|
| | | | 895 | 895 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total comprehensive income
|
35,269 | |||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Cash dividends declared ($0.52 per share)
|
| | | (32,021 | ) | | (32,021 | ) | ||||||||||||||||
|
Stock options exercised
|
188,535 | 2 | 2,552 | | | 2,554 | ||||||||||||||||||
|
Stock issued in connection with acquisition
|
99,995 | 1 | 1,419 | | | 1,420 | ||||||||||||||||||
|
Stock based compensation and tax benefit
|
| | 1,728 | | | 1,728 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Balance at December 31, 2009
|
61,619,803 | $ | 616 | 497,493 | 188,129 | (348 | ) | 685,890 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Comprehensive income:
|
||||||||||||||||||||||||
|
Net earnings
|
| | | 32,737 | | 32,737 | ||||||||||||||||||
|
Unrealized gain on securities, net of
reclassification adjustment and taxes
|
| | | | 16,790 | 16,790 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total comprehensive income
|
49,527 | |||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Cash dividends declared ($0.39 per share)
|
| | | (28,047 | ) | | (28,047 | ) | ||||||||||||||||
|
Public offering of stock issued
|
10,291,465 | 103 | 145,493 | | | 145,596 | ||||||||||||||||||
|
Stock options exercised
|
3,805 | | 58 | | | 58 | ||||||||||||||||||
|
Stock based compensation and tax benefit
|
| | 630 | | | 630 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Balance at September 30, 2010
|
71,915,073 | $ | 719 | 643,674 | 192,819 | 16,442 | 853,654 | |||||||||||||||||
|
|
||||||||||||||||||||||||
5
| Nine Months ended September 30 | ||||||||
| (Dollars in thousands) | 2010 | 2009 | ||||||
|
Operating Activities
|
||||||||
|
Net cash provided by operating activities
|
$ | 98,834 | 100,501 | |||||
|
|
||||||||
|
|
||||||||
|
Investing Activities
|
||||||||
|
Proceeds from sales, maturities and prepayments of
investments available-for-sale
|
438,937 | 194,297 | ||||||
|
Purchases of investments available-for-sale
|
(734,807 | ) | (386,502 | ) | ||||
|
Principal collected on commercial and consumer loans
|
520,136 | 768,123 | ||||||
|
Commercial and consumer loans originated or acquired
|
(503,926 | ) | (807,260 | ) | ||||
|
Principal collections on real estate loans
|
140,141 | 161,483 | ||||||
|
Real estate loans originated or acquired
|
(106,288 | ) | (133,997 | ) | ||||
|
Net purchase of FHLB and FRB stock
|
(1,819 | ) | (701 | ) | ||||
|
Proceeds from sale of other real estate owned
|
36,713 | 9,833 | ||||||
|
Net addition of premises and equipment and other real estate
owned
|
(10,943 | ) | (11,957 | ) | ||||
|
|
||||||||
|
Net cash used in investment activities
|
(221,856 | ) | (206,681 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Financing Activities
|
||||||||
|
Net increase in deposits
|
317,689 | 348,456 | ||||||
|
Net (decrease) increase in FHLB advances
|
(211,183 | ) | 302,279 | |||||
|
Net increase in securities sold under repurchase agreements
|
25,103 | 22,156 | ||||||
|
Net decrease in Federal Reserve Bank discount window
|
(225,000 | ) | (544,000 | ) | ||||
|
Net increase in other borrowed funds
|
3,749 | 6,726 | ||||||
|
Cash dividends paid
|
(28,047 | ) | (23,998 | ) | ||||
|
Excess (deficiencies) benefits related to the exercise of
stock options
|
(4 | ) | 75 | |||||
|
Proceeds from exercise of stock options and other stock issued
|
145,654 | 2,554 | ||||||
|
|
||||||||
|
Net cash provided by financing activities
|
27,961 | 114,248 | ||||||
|
|
||||||||
|
|
||||||||
|
Net (decrease) increase in cash and cash equivalents
|
(95,061 | ) | 8,068 | |||||
|
Cash and cash equivalents at beginning of period
|
210,575 | 135,255 | ||||||
|
|
||||||||
|
Cash and cash equivalents at end of period
|
$ | 115,514 | 143,323 | |||||
|
|
||||||||
|
|
||||||||
|
Supplemental Disclosure of Cash Flow Information
|
||||||||
|
Cash paid during the period for interest
|
$ | 41,392 | 44,630 | |||||
|
Cash paid during the period for income taxes
|
9,371 | 28,392 | ||||||
|
Sale and refinancing of other real estate owned
|
9,637 | 5,802 | ||||||
|
Other real estate acquired in settlement of loans
|
67,343 | 61,581 | ||||||
6
| 1) | Basis of Presentation | |
| In the opinion of management, the accompanying unaudited condensed consolidated financial statements contain all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of Glacier Bancorp Inc.s (the Company) financial condition as of September 30, 2010 and 2009, stockholders equity and comprehensive income for the nine months ended September 30, 2010, the results of operations for the three and nine month periods ended September 30, 2010 and 2009, and cash flows for the nine months ended September 30, 2010 and 2009. The condensed consolidated statement of financial condition and statement of stockholders equity and comprehensive income of the Company as of December 31, 2009 have been derived from the audited consolidated statements of the Company as of that date. | ||
| The accompanying condensed consolidated financial statements do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto contained in the Companys Annual Report on Form 10-K/A for the year ended December 31, 2009. Operating results for the three and nine months ended September 30, 2010 are not necessarily indicative of the results anticipated for the year ending December 31, 2010. Certain reclassifications have been made to the 2009 financial statements to conform to the 2010 presentation. | ||
| Material estimates that are particularly susceptible to significant change include the determination of the allowance for loan and lease losses (ALLL or allowance) and the valuations related to investments, business combinations and real estate acquired in connection with foreclosures or in satisfaction of loans. In connection with the determination of the ALLL and other real estate valuation estimates, management obtains independent appraisals for significant items. Estimates relating to investments are obtained from independent parties. Estimates relating to business combinations are determined based on internal calculations using significant independent party inputs and independent party valuations. | ||
| 2) | Organizational Structure | |
| The Company, headquartered in Kalispell, Montana, is a Montana corporation incorporated in 2004 as a successor corporation to the Delaware corporation incorporated in 1990. The Company is a regional multi-bank holding company that provides a full range of banking services to individual and corporate customers in Montana, Idaho, Wyoming, Colorado, Utah and Washington through its bank subsidiaries (collectively referred to hereafter as the Banks). The bank subsidiaries are subject to competition from other financial service providers. The bank subsidiaries are also subject to the regulations of certain government agencies and undergo periodic examinations by those regulatory authorities. | ||
| As of September 30, 2010, the Company is the parent holding company for eleven independent wholly-owned community bank subsidiaries: Glacier Bank (Glacier), First Security Bank of Missoula (First Security), Western Security Bank (Western), Big Sky Western Bank (Big Sky), Valley Bank of Helena (Valley), and First Bank of Montana (First Bank-MT), all located in Montana, Mountain West Bank (Mountain West) and Citizens Community Bank (Citizens) located in Idaho, 1 st Bank (1 st Bank) and First National Bank & Trust (First National) located in Wyoming, and Bank of the San Juans (San Juans) located in Colorado. |
7
| In April 2010, the Company formed a independent wholly-owned subsidiary, GBCI Other Real Estate (GORE) to isolate bank foreclosed properties for legal protection and administrative purposes. During the second and third quarters, foreclosed properties were sold to the new entity from bank subsidiaries at fair market value and such properties are currently held for sale. | ||
| In addition, the Company owns seven trust subsidiaries, Glacier Capital Trust II (Glacier Trust II), Glacier Capital Trust III (Glacier Trust III), Glacier Capital Trust IV (Glacier Trust IV), Citizens (ID) Statutory Trust I (Citizens Trust I), Bank of the San Juans Bancorporation Trust I (San Juans Trust I), First Company Statutory Trust 2001 (First Co Trust 01) and First Company Statutory Trust 2003 (First Co Trust 03) for the purpose of issuing trust preferred securities and, in accordance with Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) Topic 810, Consolidation , the trust subsidiaries are not consolidated into the Companys financial statements. | ||
| On October 2, 2009, the Company completed the acquisition of First Company and its subsidiary First National. First National became an independent wholly-owned community bank subsidiary of the Company and the financial condition and results of operations are included from the acquisition date. | ||
| FASB ASC Topic 810, Consolidation , provides guidance as to when a company should consolidate the assets, liabilities, and activities of a variable interest entity (VIE) in its financial statements, and when a company should disclose information about its relationship with a VIE. A VIE is a legal structure used to conduct activities or hold assets, and a VIE must be consolidated by a company if it is the primary beneficiary that absorbs the majority of the entitys expected losses, receives a majority of the entitys expected residual returns, or both. | ||
| The Company has equity investments in Certified Development Entities (CDE) which have received allocations of new markets tax credits (NMTC). The Company also has equity investments in low-income housing tax credit (LIHTC) partnerships. The CDEs and the LIHTC partnerships are VIEs. The underlying activities of the VIEs are community development projects designed primarily to promote community welfare, such as economic rehabilitation and development of low-income areas by providing housing, services, or jobs for residents. The maximum exposure to loss in the VIEs is the amount of equity invested or credit extended by the Company; however, the Company has credit protection in the form of indemnification agreements, guarantees, and collateral arrangements. The Company has evaluated the variable interests held by the Company and others and where the Company is the primary beneficiary of a VIE, the VIE has been consolidated into the bank subsidiary which holds the direct investment in the VIE. Currently, only CDE (NMTC) investments are consolidated into the Companys financial statements. For the CDE (NMTC) investments, the creditors and other beneficial interest holders have no recourse to the general credit of the bank subsidiaries. As of September 30, 2010, the Company had investments in VIEs of $39,848,000 and $2,991,000 for the CDE (NMTC) and LIHTC partnerships, respectively. The consolidated VIEs as well as the unconsolidated VIEs are regularly monitored by the Company to determine if any reconsideration events have occurred that could cause its primary beneficiary status to change. |
8
| See Note 11 Operating Segment Information for selected financial data including net earnings and total assets for the parent company and each of the subsidiaries. Although the consolidated total assets of the Company were $6.3 billion at September 30, 2010, nine of the eleven community banks had total assets of less than $1 billion. The smallest community bank subsidiary had $184 million in total assets, while the largest community bank subsidiary had $1.3 billion in total assets at September 30, 2010. | ||
| The following abbreviated organizational chart illustrates the various relationships as of September 30, 2010: |
9
| 3) | Investment Securities, Available-for-Sale |
| A comparison of the amortized cost and estimated fair value of the Companys investment securities, available-for-sale and other investments is as follows: |
| As of September 30, 2010 | ||||||||||||||||||||
| Estimated | ||||||||||||||||||||
| Weighted | Amortized | Gross Unrealized | Fair | |||||||||||||||||
| (Dollars in thousands) | Yield | Cost | Gains | Losses | Value | |||||||||||||||
|
U.S. Government and federal agency
|
||||||||||||||||||||
|
Maturing after one year through five years
|
1.62 | % | $ | 207 | 6 | | 213 | |||||||||||||
|
|
||||||||||||||||||||
|
Government sponsored enterprises
|
||||||||||||||||||||
|
Maturing after one year through five years
|
2.43 | % | 39,249 | 990 | | 40,239 | ||||||||||||||
|
Maturing after five years through ten years
|
1.96 | % | 86 | | | 86 | ||||||||||||||
|
Maturing after ten years
|
0.73 | % | 5 | | | 5 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
2.43 | % | 39,340 | 990 | | 40,330 | ||||||||||||||
|
|
||||||||||||||||||||
|
State and local governments and other issues
|
||||||||||||||||||||
|
Maturing within one year
|
3.66 | % | 943 | 17 | | 960 | ||||||||||||||
|
Maturing after one year through five years
|
3.96 | % | 8,569 | 232 | (6 | ) | 8,795 | |||||||||||||
|
Maturing after five years through ten years
|
3.98 | % | 23,465 | 871 | (3 | ) | 24,333 | |||||||||||||
|
Maturing after ten years
|
4.74 | % | 506,070 | 22,074 | (471 | ) | 527,673 | |||||||||||||
|
|
||||||||||||||||||||
|
|
4.69 | % | 539,047 | 23,194 | (480 | ) | 561,761 | |||||||||||||
|
|
||||||||||||||||||||
|
Collateralized debt obligations
|
||||||||||||||||||||
|
Maturing after ten years
|
8.03 | % | 12,360 | | (5,068 | ) | 7,292 | |||||||||||||
|
|
||||||||||||||||||||
|
Residential mortgage-backed securities
|
2.12 | % | 1,142,145 | 14,854 | (6,455 | ) | 1,150,544 | |||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Total marketable securities
|
2.97 | % | 1,733,099 | 39,044 | (12,003 | ) | 1,760,140 | |||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Other investments
|
||||||||||||||||||||
|
FHLB and FRB stock, at cost
|
1.43 | % | 64,414 | | | 64,414 | ||||||||||||||
|
Other stock
|
0.05 | % | 607 | 4 | (6 | ) | 605 | |||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Total investment securities
|
2.91 | % | $ | 1,798,120 | 39,048 | (12,009 | ) | 1,825,159 | ||||||||||||
|
|
||||||||||||||||||||
10
| As of December 31, 2009 | ||||||||||||||||||||
| Estimated | ||||||||||||||||||||
| Weighted | Amortized | Gross Unrealized | Fair | |||||||||||||||||
| (Dollars in thousands) | Yield | Cost | Gains | Losses | Value | |||||||||||||||
|
U.S. Government and federal agency
|
||||||||||||||||||||
|
Maturing after one year through five years
|
1.62 | % | $ | 210 | | (1 | ) | 209 | ||||||||||||
|
|
||||||||||||||||||||
|
Government sponsored enterprises
|
||||||||||||||||||||
|
Maturing after one year through five years
|
3.21 | % | 74 | | | 74 | ||||||||||||||
|
Maturing after five years through ten years
|
1.64 | % | 40 | | | 40 | ||||||||||||||
|
Maturing after ten years
|
2.05 | % | 63 | | | 63 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
2.43 | % | 177 | | | 177 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
State and local governments and other issues
|
||||||||||||||||||||
|
Maturing within one year
|
2.48 | % | 2,040 | 6 | | 2,046 | ||||||||||||||
|
Maturing after one year through five years
|
3.30 | % | 9,326 | 208 | (12 | ) | 9,522 | |||||||||||||
|
Maturing after five years through ten years
|
3.84 | % | 27,125 | 786 | (168 | ) | 27,743 | |||||||||||||
|
Maturing after ten years
|
4.80 | % | 434,165 | 10,140 | (2,640 | ) | 441,665 | |||||||||||||
|
|
||||||||||||||||||||
|
|
4.71 | % | 472,656 | 11,140 | (2,820 | ) | 480,976 | |||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Collateralized debt obligations
|
||||||||||||||||||||
|
Maturing after ten years
|
8.40 | % | 14,688 | | (7,899 | ) | 6,789 | |||||||||||||
|
|
||||||||||||||||||||
|
Residential mortgage-backed securities
|
3.42 | % | 956,033 | 15,167 | (16,158 | ) | 955,042 | |||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Total marketable securities
|
3.89 | % | 1,443,764 | 26,307 | (26,878 | ) | 1,443,193 | |||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Other investments
|
||||||||||||||||||||
|
FHLB and FRB stock, at cost
|
1.30 | % | 62,577 | | | 62,577 | ||||||||||||||
|
Other stock
|
0.05 | % | 624 | | | 624 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Total investment securities
|
3.78 | % | $ | 1,506,965 | 26,307 | (26,878 | ) | 1,506,394 | ||||||||||||
|
|
||||||||||||||||||||
| Maturities of securities do not reflect repricing opportunities present in adjustable rate securities, nor do they reflect expected shorter maturities based upon early prepayment of principal. Weighted yields on tax-exempt investment securities exclude the tax effect. |
| Interest income from investment securities consists of the following: |
| For the Three Months | For the Nine Months | |||||||||||||||
| ended September 30, | ended September 30, | |||||||||||||||
| (Dollars in thousands) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
|
Taxable interest
|
$ | 8,431 | 7,588 | 25,920 | 20,215 | |||||||||||
|
Tax-exempt interest
|
5,972 | 5,623 | 17,410 | 16,692 | ||||||||||||
|
|
||||||||||||||||
|
Total interest income
|
$ | 14,403 | 13,211 | 43,330 | 36,907 | |||||||||||
|
|
||||||||||||||||
11
| The cost of any investment sold is determined by specific identification. Gain and loss on sale of investments consists of the following: |
| For the Three Months | For the Nine Months | |||||||||||||||
| ended September 30, | ended September 30, | |||||||||||||||
| (Dollars in thousands) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
|
Gross proceeds
|
$ | 62,779 | 37,450 | 95,102 | 37,450 | |||||||||||
|
Less amortized cost
|
(60,738 | ) | (34,783 | ) | (92,505 | ) | (34,783 | ) | ||||||||
|
|
||||||||||||||||
|
Net gain on sale of investments
|
$ | 2,041 | 2,667 | 2,597 | 2,667 | |||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Gross gain on sale of investments
|
$ | 2,041 | 2,871 | 3,390 | 2,871 | |||||||||||
|
Gross loss on sale of investments
|
| (204 | ) | (793 | ) | (204 | ) | |||||||||
|
|
||||||||||||||||
|
Net gain on sale of investments
|
$ | 2,041 | 2,667 | 2,597 | 2,667 | |||||||||||
|
|
||||||||||||||||
| At September 30, 2010 and 2009, the Company had investment securities with carrying values of approximately $726,630,000 and $691,651,000, respectively, pledged as collateral for Federal Home Loan Bank (FHLB) advances, Federal Reserve Bank (FRB) discount window borrowings, securities sold under agreements to repurchase, U.S. Treasury Tax and Loan borrowings and deposits of several local government units. |
| The investments in the FHLB stock are required investments related to the Companys borrowings from FHLB. FHLB obtains its funding primarily through issuance of consolidated obligations of the FHLB system. The U.S. Government does not guarantee these obligations, and each of the 12 FHLBs are jointly and severally liable for repayment of each others debt. |
| Investments with an unrealized loss position at September 30, 2010: |
| Less than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
| (Dollars in thousands) | Value | Loss | Value | Loss | Value | Loss | ||||||||||||||||||
|
State and local governments and other issues
|
$ | 14,516 | 150 | 15,276 | 330 | 29,792 | 480 | |||||||||||||||||
|
Collateralized debt obligations
|
| | 7,292 | 5,068 | 7,292 | 5,068 | ||||||||||||||||||
|
Residential mortgage-backed securities
|
340,077 | 2,131 | 32,790 | 4,324 | 372,867 | 6,455 | ||||||||||||||||||
|
Other investments other stock
|
5 | 6 | | | 5 | 6 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total temporarily impaired securities
|
$ | 354,598 | 2,287 | 55,358 | 9,722 | 409,956 | 12,009 | |||||||||||||||||
|
|
||||||||||||||||||||||||
| Investments with an unrealized loss position at December 31, 2009: |
| Less than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
| (Dollars in thousands) | Value | Loss | Value | Loss | Value | Loss | ||||||||||||||||||
|
U.S. Government and federal agency
|
$ | 208 | 1 | | | 208 | 1 | |||||||||||||||||
|
State and local governments and other issues
|
74,045 | 1,835 | 18,094 | 985 | 92,139 | 2,820 | ||||||||||||||||||
|
Collateralized debt obligations
|
6,789 | 7,899 | | | 6,789 | 7,899 | ||||||||||||||||||
|
Residential mortgage-backed securities
|
466,196 | 3,861 | 39,780 | 12,297 | 505,976 | 16,158 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total temporarily impaired securities
|
$ | 547,238 | 13,596 | 57,874 | 13,282 | 605,112 | 26,878 | |||||||||||||||||
|
|
||||||||||||||||||||||||
12
| The Company assesses individual securities in its investment securities portfolio for impairment at least on a quarterly basis, and more frequently when economic or market conditions warrant. An investment is impaired if the fair value of the security is less than its carrying value at the financial statement date. If impairment is determined to be other-than-temporary, an impairment loss is recognized by reducing the amortized cost for the credit loss portion of the impairment with a corresponding charge to earnings. |
| For fair value estimates provided by third party vendors, management also considered the models and methodology, for appropriate consideration of both observable and unobservable inputs, including appropriately adjusted discount rates and credit spreads for securities with limited or inactive markets, and whether the quoted prices reflect orderly transactions. For certain securities, the Company obtained independent estimates of inputs, including cash flows, in supplement to third party vendor provided information. The Company also reviewed financial statements of select issuers, with follow up discussions with issuers management for clarification and verification of information relevant to the Companys impairment analysis. |
| In evaluating debt securities for other-than-temporary impairment losses, management assesses whether the Company intends to sell or if it is more likely-than-not that it will be required to sell impaired debt securities. In so doing, management considers contractual constraints, liquidity, capital, asset / liability management and securities portfolio objectives. With respect to its impaired debt securities at September 30, 2010, management determined that it does not intend to sell and that there is no expected requirement to sell any of its impaired debt securities. |
| Based on an analysis of its impaired securities as of September 30, 2010, the Company determined that none of such securities had other-than-temporary impairment. |
| 4) | Loans Receivable, Net and Loans Held for Sale |
| The following table summarizes the Companys loan and lease portfolio: |
| September 30, 2010 | December 31, 2009 | September 30, 2009 | ||||||||||||||||||||||
| (Dollars in thousands) | Amount | Percent | Amount | Percent | Amount | Percent | ||||||||||||||||||
|
Real estate loans
|
||||||||||||||||||||||||
|
Residential
|
$ | 675,107 | 17.5 | % | $ | 746,050 | 18.7 | % | $ | 736,595 | 18.8 | % | ||||||||||||
|
Held for sale
|
114,926 | 3.0 | % | 66,330 | 1.7 | % | 54,475 | 1.4 | % | |||||||||||||||
|
|
||||||||||||||||||||||||
|
Total
|
790,033 | 20.5 | % | 812,380 | 20.4 | % | 791,070 | 20.2 | % | |||||||||||||||
|
|
||||||||||||||||||||||||
|
Commercial loans
|
||||||||||||||||||||||||
|
Real estate
|
1,848,976 | 48.0 | % | 1,900,438 | 47.7 | % | 1,934,200 | 49.3 | % | |||||||||||||||
|
Other commercial
|
670,391 | 17.5 | % | 724,966 | 18.2 | % | 627,083 | 16.0 | % | |||||||||||||||
|
|
||||||||||||||||||||||||
|
Total
|
2,519,367 | 65.5 | % | 2,625,404 | 65.9 | % | 2,561,283 | 65.3 | % | |||||||||||||||
|
|
||||||||||||||||||||||||
|
Consumer and other loans
|
||||||||||||||||||||||||
|
Consumer
|
180,367 | 4.7 | % | 201,001 | 5.0 | % | 195,742 | 5.0 | % | |||||||||||||||
|
Home equity
|
501,235 | 13.0 | % | 501,920 | 12.6 | % | 504,343 | 12.9 | % | |||||||||||||||
|
|
||||||||||||||||||||||||
|
Total
|
681,602 | 17.7 | % | 702,921 | 17.6 | % | 700,085 | 17.9 | % | |||||||||||||||
|
|
||||||||||||||||||||||||
|
Net deferred loan fees
premiums and discounts
|
(7,042 | ) | -0.2 | % | (10,460 | ) | -0.3 | % | (6,188 | ) | -0.2 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Loans receivable, gross
|
3,983,960 | 103.5 | % | 4,130,245 | 103.6 | % | 4,046,250 | 103.2 | % | |||||||||||||||
|
Allowance for loan and
lease losses
|
(134,257 | ) | -3.5 | % | (142,927 | ) | -3.6 | % | (125,330 | ) | -3.2 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
Loans receivable, net
|
$ | 3,849,703 | 100.0 | % | $ | 3,987,318 | 100.0 | % | $ | 3,920,920 | 100.0 | % | ||||||||||||
|
|
||||||||||||||||||||||||
13
| The following table sets forth information regarding the Companys non-performing assets at the dates indicated: |
| September 30, | December 31, | September 30, | ||||||||||
| (Dollars in thousands) | 2010 | 2009 | 2009 | |||||||||
|
Real estate and other assets owned
|
$ | 63,440 | 57,320 | 54,537 | ||||||||
|
Accruing loans 90 days or more overdue
|
5,335 | 5,537 | 2,891 | |||||||||
|
Non-accrual loans
|
192,695 | 198,281 | 185,577 | |||||||||
|
|
||||||||||||
|
Total non-performing assets
|
$ | 261,470 | 261,138 | 243,005 | ||||||||
|
|
||||||||||||
|
Non-performing assets as a percentage
of total subsidiary assets
|
4.03 | % | 4.13 | % | 4.10 | % | ||||||
| The following table summarizes impaired loans at the dates indicated: |
| September 30, | December 31, | September 30, | ||||||||||
| (Dollars in thousands) | 2010 | 2009 | 2009 | |||||||||
|
Impaired loans, without a valuation allowance
|
$ | 144,498 | 141,613 | 111,877 | ||||||||
|
Impaired loans, with a valuation allowance
|
87,927 | 77,129 | 95,177 | |||||||||
|
|
||||||||||||
|
Impaired loans, gross
|
232,425 | 218,742 | 207,054 | |||||||||
|
Valuation allowance included in ALLL
|
(18,622 | ) | (19,760 | ) | (23,056 | ) | ||||||
|
|
||||||||||||
|
Impaired loans, net
|
$ | 213,803 | 198,982 | 183,998 | ||||||||
|
|
||||||||||||
| The loans without a specific impairment resulting in no valuation allowance are attributable to the loans fair value, less estimated cost to sell, exceeding the loans carrying value. |
| The following table illustrates the loan and lease loss experience: |
| September 30, | December 31, | September 30, | ||||||||||
| (Dollars in thousands) | 2010 | 2009 | 2009 | |||||||||
|
Balance at the beginning of the year
|
$ | 142,927 | 76,739 | 76,739 | ||||||||
|
Charge-offs
|
(68,868 | ) | (60,896 | ) | (40,991 | ) | ||||||
|
Recoveries
|
2,880 | 2,466 | 1,677 | |||||||||
|
Provision
|
57,318 | 124,618 | 87,905 | |||||||||
|
|
||||||||||||
|
Balance at the end of the period
|
$ | 134,257 | 142,927 | 125,330 | ||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net charge-offs as a percentage of total loans
|
1.66 | % | 1.42 | % | 0.97 | % | ||||||
| In June 2009, FASB issued an amendment to FASB ASC Topic 860, Accounting for Transfers and Servicing of Financial Assets , and is effective for transfers occurring after the beginning of the first annual reporting period that begins after November 15, 2009. The Company adopted this amendment for all new transfers, primarily consisting of transfers of loans, occurring on or subsequent to January 1, 2010. The Company generally sells its long-term mortgage loans originated, retaining servicing only when required by certain lenders. The sale of loans in the secondary mortgage market reduces the Companys risk of holding residential fixed rate loans in the loan portfolio. Mortgage loans sold with no servicing rights retained for the nine months ended September 30, 2010 and 2009 were $674,989,000 and $982,207,000, respectively. The amount of loans sold and serviced for others at September 30, 2010 and 2009 was approximately $180,700,000 and $178,533,000, respectively. |
14
| In accordance with this amendment, transfers of SBA loans are recognized as sales when the warranty period expires, which is typically 90 days. The Company has been active in originating commercial SBA loans, some of which are sold to investors. As of September 30, 2010, the Company had $6,280,000 of SBA loans sold for which there was a deferred gain of $641,000 due to unexpired warranty periods. |
| The Company occasionally purchases and sells other loan participations, the majority of which are large commercial loans. For participation transactions after the adoption of the amendment, the bank subsidiaries typically originate and sell the loan participations, at fair value, on a proportionate ownership basis, with no recourse conditions. |
| The following table sets forth information regarding the Companys core deposit intangible and mortgage servicing rights as of September 30, 2010: |
| Core | Mortgage | |||||||||||
| Deposit | Servicing | |||||||||||
| (Dollars in thousands) | Intangible | Rights 1 | Total | |||||||||
|
Gross carrying value
|
$ | 31,847 | ||||||||||
|
Accumulated amortization
|
(20,332 | ) | ||||||||||
|
|
||||||||||||
|
Net carrying value
|
$ | 11,515 | 933 | 12,448 | ||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Weighted-average amortization period
(Period in years)
|
9.1 | 9.3 | 9.1 | |||||||||
|
|
||||||||||||
|
Aggregate amortization expense
|
||||||||||||
|
For the three months ended September 30, 2010
|
$ | 801 | 51 | 852 | ||||||||
|
For the nine months ended September 30, 2010
|
2,422 | 132 | 2,554 | |||||||||
|
|
||||||||||||
|
Estimated amortization expense
|
||||||||||||
|
For the year ended December 31, 2010
|
$ | 2,603 | 166 | 2,769 | ||||||||
|
For the year ended December 31, 2011
|
1,895 | 67 | 1,962 | |||||||||
|
For the year ended December 31, 2012
|
1,534 | 65 | 1,599 | |||||||||
|
For the year ended December 31, 2013
|
1,283 | 63 | 1,346 | |||||||||
|
For the year ended December 31, 2014
|
1,034 | 61 | 1,095 | |||||||||
| 1 | The mortgage servicing rights are included in other assets and gross carrying value and accumulated amortization are not readily available. |
15
| Acquisitions are accounted for as prescribed by FASB ASC Topic 805, Business Combinations . Acquisition accounting requires the total purchase price to be allocated to the estimated fair values of assets acquired and liabilities assumed, including certain intangible assets. Goodwill is recorded if the purchase price exceeds the net fair value of assets acquired and a bargain purchase gain is recorded in other income if the net fair value of assets acquired exceeds the purchase price. |
| Adjustment of the allocated purchase price may be related to fair value estimates for which all information has not been obtained of the acquired entity known or discovered during the allocation period, the period of time required to identify and measure the fair values of the assets and liabilities acquired in the business combination. The allocation period is generally limited to one year following consummation of a business combination. |
| The following table illustrates the amounts outstanding for deposits $100,000 and greater at September 30, 2010 according to the time remaining to maturity. Included in Certificates of Deposit are brokered certificates of deposit and deposits issued through the Certificate of Deposit Account Registry System of $347,732,000. Included in Demand Deposits are brokered deposits of $164,224,000. |
| Certificates | Demand | |||||||||||
| (Dollars in thousands) | of Deposit | Deposits | Totals | |||||||||
|
Within three months
|
$ | 382,925 | 1,762,898 | 2,145,823 | ||||||||
|
Three months to six months
|
161,662 | | 161,662 | |||||||||
|
Seven months to twelve months
|
173,545 | | 173,545 | |||||||||
|
Over twelve months
|
156,334 | | 156,334 | |||||||||
|
|
||||||||||||
|
Totals
|
$ | 874,466 | 1,762,898 | 2,637,364 | ||||||||
|
|
||||||||||||
16
| 7) | Borrowings | |
| The following chart illustrates the average balances and the maximum outstanding month-end balances for FHLB advances, repurchase agreements and borrowings through the FRB: |
| As of and | As of and | As of and | ||||||||||
| for the Nine | for the | for the Nine | ||||||||||
| Months ended | Year ended | Months ended | ||||||||||
| (Dollars in thousands) | September 30, 2010 | December 31, 2009 | September 30, 2009 | |||||||||
|
FHLB advances
|
||||||||||||
|
Amount outstanding at end of period
|
$ | 579,184 | 790,367 | 640,735 | ||||||||
|
Average balance
|
$ | 657,698 | 473,038 | 413,446 | ||||||||
|
Maximum outstanding at any month-end
|
$ | 807,644 | 790,367 | 640,735 | ||||||||
|
Weighted average interest rate
|
1.44 | % | 1.68 | % | 1.86 | % | ||||||
|
|
||||||||||||
|
Repurchase agreements
|
||||||||||||
|
Amount outstanding at end of period
|
$ | 237,609 | 212,506 | 210,519 | ||||||||
|
Average balance
|
$ | 224,690 | 204,503 | 196,562 | ||||||||
|
Maximum outstanding at any month-end
|
$ | 252,083 | 234,914 | 210,519 | ||||||||
|
Weighted average interest rate
|
0.73 | % | 0.98 | % | 0.99 | % | ||||||
|
|
||||||||||||
|
Federal Reserve Bank discount window
|
||||||||||||
|
Amount outstanding at end of period
|
$ | | 225,000 | 370,000 | ||||||||
|
Average balance
|
$ | 47,637 | 658,262 | 776,592 | ||||||||
|
Maximum outstanding at any month-end
|
$ | 235,000 | 1,005,000 | 1,005,000 | ||||||||
|
Weighted average interest rate
|
0.25 | % | 0.26 | % | 0.27 | % | ||||||
|
|
||||||||||||
|
Total FHLB advances, repurchase agreements,
and Federal Reserve Bank discount window
|
||||||||||||
|
Amount outstanding at end of period
|
$ | 816,793 | 1,227,873 | 1,221,254 | ||||||||
|
Average balance
|
$ | 930,025 | 1,335,803 | 1,386,600 | ||||||||
|
Maximum outstanding at any month-end
|
$ | 1,294,727 | 2,030,281 | 1,856,254 | ||||||||
|
Weighted average interest rate
|
1.21 | % | 0.87 | % | 0.84 | % | ||||||
| 8) | Earnings Per Share | |
| Basic earnings per common share is computed by dividing net earnings by the weighted average number of shares of common stock outstanding during the period presented. Diluted earnings per share is computed by including the net increase in shares as if dilutive outstanding stock options were exercised, using the treasury stock method. |
17
| The following schedule contains the data used in the calculation of basic and diluted earnings per share: |
| For the Three Months | For the Nine Months | |||||||||||||||
| ended September 30, | ended September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Net earnings (loss) available to common
stockholders, basic and diluted
|
$ | 9,445,000 | (1,531,000 | ) | 32,737,000 | 24,900,000 | ||||||||||
|
|
||||||||||||||||
|
Average outstanding shares basic
|
71,915,073 | 61,519,808 | 68,897,348 | 61,499,662 | ||||||||||||
|
Add: dilutive stock options
|
| | 1,880 | 2,411 | ||||||||||||
|
|
||||||||||||||||
|
Average outstanding shares diluted
|
71,915,073 | 61,519,808 | 68,899,228 | 61,502,073 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Basic earnings (loss) per share
|
$ | 0.13 | (0.03 | ) | 0.48 | 0.40 | ||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Diluted earnings (loss) per share
|
$ | 0.13 | (0.03 | ) | 0.48 | 0.40 | ||||||||||
|
|
||||||||||||||||
| There were approximately 2,309,410 and 2,723,109 average shares excluded from the diluted average outstanding share calculation for the nine months ended September 30, 2010 and 2009, respectively, due to the option exercise price exceeding the market price. |
| 9) | Comprehensive Income | |
| The Companys only component of comprehensive income other than net earnings is the unrealized gains and losses on available-for-sale securities. |
| For the Three Months | For the Nine Months | |||||||||||||||
| ended September 30, | ended September 30, | |||||||||||||||
| (Dollars in thousands) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
|
Net earnings (loss)
|
$ | 9,445 | (1,531 | ) | 32,737 | 24,900 | ||||||||||
|
|
||||||||||||||||
|
Unrealized holding gain arising during the period
|
14,620 | 31,492 | 30,208 | 29,626 | ||||||||||||
|
Tax expense
|
(5,730 | ) | (12,342 | ) | (11,839 | ) | (11,615 | ) | ||||||||
|
|
||||||||||||||||
|
Net after tax
|
8,890 | 19,150 | 18,369 | 18,011 | ||||||||||||
|
Reclassification adjustment for gains
included in net earnings
|
(2,041 | ) | (2,667 | ) | (2,597 | ) | (2,667 | ) | ||||||||
|
Tax expense
|
800 | 1,045 | 1,018 | 1,045 | ||||||||||||
|
|
||||||||||||||||
|
Net after tax
|
(1,241 | ) | (1,622 | ) | (1,579 | ) | (1,622 | ) | ||||||||
|
|
||||||||||||||||
|
Net unrealized gain on securities
|
7,649 | 17,528 | 16,790 | 16,389 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total comprehensive income
|
$ | 17,094 | 15,997 | 49,527 | 41,289 | |||||||||||
|
|
||||||||||||||||
18
| 10) | Federal and State Income Taxes | |
| The Company and its bank subsidiaries join together in the filing of consolidated income tax returns in the following jurisdictions: federal, Montana, Idaho, Colorado and Utah. Although 1st Bank and First National have operations in Wyoming and Mountain West has operations in Washington, neither Wyoming nor Washington imposes a corporate-level income tax. All required income tax returns have been timely filed. The following schedule summarizes the years that remain subject to examination as of September 30, 2010: |
| Years ended December 31, | ||
|
Federal
|
2007, 2008 and 2009 | |
|
Montana
|
2003, 2004, 2005, 2007, 2008 and 2009 | |
|
Idaho
|
2003, 2004, 2005, 2007, 2008 and 2009 | |
|
Colorado
|
2006, 2007, 2008 and 2009 | |
|
Utah
|
2007, 2008 and 2009 |
| During 2010 and 2009, the Company made investments in CDEs which received NMTC allocations. Administered by the Community Development Financial Institutions Fund of the U.S. Department of the Treasury, the NMTC program is aimed at stimulating economic and community development and job creation in low-income communities. The federal income tax credits received are claimed over a seven-year credit allowance period. The Company also has made investments in LIHTCs which are indirect Federal subsidies used to finance the development of affordable rental housing for low-income households. The federal income tax credits received are claimed over a ten-year credit allowance period. The Company invests in Qualified Zone Academy and Qualified School Construction bonds whereby the Company receives quarterly federal income tax credits in lieu of taxable interest income until the bonds mature. The federal income tax credits on these bonds are subject to federal and state income tax. | ||
| Following is a list of expected federal income tax credits to be received in the years indicated. |
| New | Low-Income | Investment | ||||||||||||||
| Years ended | Markets | Housing | Securities | |||||||||||||
| (Dollars in thousands) | Tax Credits | Tax Credits | Tax Credits | Total | ||||||||||||
|
2010
|
$ | 2,000 | 337 | 916 | 3,253 | |||||||||||
|
2011
|
2,000 | 785 | 970 | 3,755 | ||||||||||||
|
2012
|
2,306 | 785 | 970 | 4,061 | ||||||||||||
|
2013
|
2,400 | 785 | 970 | 4,155 | ||||||||||||
|
2014
|
2,400 | 785 | 970 | 4,155 | ||||||||||||
|
Thereafter
|
2,964 | 3,551 | 8,349 | 14,864 | ||||||||||||
|
|
||||||||||||||||
|
|
$ | 14,070 | 7,028 | 13,145 | 34,243 | |||||||||||
|
|
||||||||||||||||
| The Company determined its unrecognized tax benefit to be $0 and $113,000 as of September 30, 2010 and 2009, respectively. The Company recognizes interest related to unrecognized income tax benefits in interest expense and penalties are recognized in other expense. During the nine months ended September 30, 2010 and 2009, the Company did not recognize interest expense or penalties with respect to income tax liabilities. The Company had approximately $0 and $20,000 accrued for the payment of interest at September 30, 2010 and 2009, respectively. The Company had no accrued liabilities for the payment of penalties at September 30, 2010 and 2009. |
19
| 11) | Operating Segment Information | |
| FASB ASC Topic 280, Segment Reporting , requires that a public business enterprise report financial and descriptive information about its reportable operating segments. Operating segments are defined as components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision makers in deciding how to allocate resources and in assessing performance. The Company defines operating segments and evaluates segment performance internally based on individual bank charters. If required, VIEs are consolidated into the operating segment which invested in the entities. | ||
| The accounting policies of the individual operating segments are the same as those of the Company. Transactions between operating segments are conducted at fair value, resulting in profits that are eliminated for reporting consolidated results of operations. Intersegment revenues primarily represents interest income on intercompany borrowings, management fees, and data processing fees received by individual banks or the parent company. Intersegment revenues, expenses and assets are eliminated in order to report results in accordance with accounting principles generally accepted in the United States of America. Expenses for centrally provided services are allocated based on the estimated usage of those services. | ||
| The following schedules provide selected financial data for the Companys operating segments: |
| Three months ended and as of September 30, 2010 | ||||||||||||||||||||||||||||||||
| Mountain | First | First | ||||||||||||||||||||||||||||||
| (Dollars in thousands) | Glacier | West | Security | 1st Bank | Western | Big Sky | Valley | National | ||||||||||||||||||||||||
|
External revenues
|
$ | 18,988 | 21,498 | 13,871 | 8,134 | 9,075 | 4,983 | 5,715 | 3,824 | |||||||||||||||||||||||
|
Intersegment revenues
|
218 | 197 | 41 | 81 | 130 | | 165 | 21 | ||||||||||||||||||||||||
|
Expenses
|
(15,326 | ) | (25,208 | ) | (11,549 | ) | (6,782 | ) | (7,212 | ) | (4,444 | ) | (3,951 | ) | (3,214 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Net Earnings (Loss)
|
$ | 3,880 | (3,513 | ) | 2,363 | 1,433 | 1,993 | 539 | 1,929 | 631 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Total Assets
|
$ | 1,332,594 | 1,177,317 | 948,692 | 655,334 | 682,635 | 365,254 | 341,219 | 305,353 | |||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
| First Bank | San | Total | ||||||||||||||||||||||||||||||
| Citizens | of MT | Juans | GORE | Parent | Eliminations | Consolidated | ||||||||||||||||||||||||||
|
External revenues
|
$ | 4,426 | 2,553 | 2,730 | 156 | 135 | | 96,088 | ||||||||||||||||||||||||
|
Intersegment revenues
|
106 | 96 | 125 | | 14,442 | (15,622 | ) | | ||||||||||||||||||||||||
|
Expenses
|
(3,795 | ) | (1,725 | ) | (2,323 | ) | (754 | ) | (4,712 | ) | 4,352 | (86,643 | ) | |||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Net Earnings (Loss)
|
$ | 737 | 924 | 532 | (598 | ) | 9,865 | (11,270 | ) | 9,445 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Total Assets
|
$ | 271,309 | 183,672 | 212,152 | 19,757 | 997,670 | (1,220,299 | ) | 6,272,659 | |||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
20
| Three months ended and as of September 30, 2009 | ||||||||||||||||||||||||||||
| Mountain | First | |||||||||||||||||||||||||||
| (Dollars in thousands) | Glacier | West | Security | 1st Bank | Western | Big Sky | Valley | |||||||||||||||||||||
|
External revenues
|
$ | 20,546 | 23,641 | 14,188 | 8,310 | 8,782 | 5,233 | 5,433 | ||||||||||||||||||||
|
Intersegment revenues
|
47 | 6 | 76 | 110 | 65 | | 11 | |||||||||||||||||||||
|
Expenses
|
(17,995 | ) | (34,135 | ) | (12,019 | ) | (7,556 | ) | (7,170 | ) | (5,907 | ) | (3,865 | ) | ||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Net Earnings (Loss)
|
$ | 2,598 | (10,488 | ) | 2,245 | 864 | 1,677 | (674 | ) | 1,579 | ||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Total Assets
|
$ | 1,289,115 | 1,246,907 | 901,579 | 597,536 | 590,689 | 362,396 | 306,937 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
| First Bank | San | Total | ||||||||||||||||||||||||||
| Citizens | of MT | Juans | Parent | Eliminations | Consolidated | |||||||||||||||||||||||
|
External revenues
|
$ | 4,452 | 2,643 | 2,849 | 53 | | 96,130 | |||||||||||||||||||||
|
Intersegment revenues
|
| 3 | | 2,926 | (3,244 | ) | | |||||||||||||||||||||
|
Expenses
|
(3,822 | ) | (1,894 | ) | (2,473 | ) | (4,510 | ) | 3,685 | (97,661 | ) | |||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Net Earnings (Loss)
|
$ | 630 | 752 | 376 | (1,531 | ) | 441 | (1,531 | ) | |||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Total Assets
|
$ | 244,238 | 204,224 | 179,799 | 827,473 | (1,042,593 | ) | 5,708,300 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
| Nine Months ended and as of September 30, 2010 | ||||||||||||||||||||||||||||||||
| Mountain | First | First | ||||||||||||||||||||||||||||||
| (Dollars in thousands) | Glacier | West | Security | 1st Bank | Western | Big Sky | Valley | National | ||||||||||||||||||||||||
|
External revenues
|
$ | 56,692 | 62,631 | 39,524 | 23,863 | 26,014 | 14,918 | 16,605 | 11,523 | |||||||||||||||||||||||
|
Intersegment revenues
|
314 | 235 | 79 | 202 | 385 | 1 | 241 | 43 | ||||||||||||||||||||||||
|
Expenses
|
(49,468 | ) | (65,451 | ) | (31,766 | ) | (20,202 | ) | (20,215 | ) | (13,345 | ) | (11,503 | ) | (10,070 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Net Earnings (Loss)
|
$ | 7,538 | (2,585 | ) | 7,837 | 3,863 | 6,184 | 1,574 | 5,343 | 1,496 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Total Assets
|
$ | 1,332,594 | 1,177,317 | 948,692 | 655,334 | 682,635 | 365,254 | 341,219 | 305,353 | |||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
| First Bank | San | Total | ||||||||||||||||||||||||||||||
| Citizens | of MT | Juans | GORE | Parent | Eliminations | Consolidated | ||||||||||||||||||||||||||
|
External revenues
|
$ | 13,182 | 7,445 | 8,055 | 199 | 254 | | 280,905 | ||||||||||||||||||||||||
|
Intersegment revenues
|
134 | 178 | 149 | | 46,963 | (48,924 | ) | | ||||||||||||||||||||||||
|
Expenses
|
(11,207 | ) | (5,121 | ) | (6,919 | ) | (1,022 | ) | (14,060 | ) | 12,181 | (248,168 | ) | |||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Net Earnings (Loss)
|
$ | 2,109 | 2,502 | 1,285 | (823 | ) | 33,157 | (36,743 | ) | 32,737 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Total Assets
|
$ | 271,309 | 183,672 | 212,152 | 19,757 | 997,670 | (1,220,299 | ) | 6,272,659 | |||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
| Nine Months ended and as of September 30, 2009 | ||||||||||||||||||||||||||||
| Mountain | First | |||||||||||||||||||||||||||
| (Dollars in thousands) | Glacier | West | Security | 1st Bank | Western | Big Sky | Valley | |||||||||||||||||||||
|
External revenues
|
$ | 61,568 | 68,880 | 40,832 | 25,091 | 26,776 | 16,401 | 16,907 | ||||||||||||||||||||
|
Intersegment revenues
|
140 | 7 | 631 | 236 | 436 | | 96 | |||||||||||||||||||||
|
Expenses
|
(51,761 | ) | (77,178 | ) | (32,410 | ) | (24,496 | ) | (21,981 | ) | (15,191 | ) | (12,142 | ) | ||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Net Earnings (Loss)
|
$ | 9,947 | (8,291 | ) | 9,053 | 831 | 5,231 | 1,210 | 4,861 | |||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Total Assets
|
$ | 1,289,115 | 1,246,907 | 901,579 | 597,536 | 590,689 | 362,396 | 306,937 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
| First Bank | San | Total | ||||||||||||||||||||||||||
| Citizens | of MT | Juans | Parent | Eliminations | Consolidated | |||||||||||||||||||||||
|
External revenues
|
$ | 12,557 | 7,576 | 8,020 | 169 | | 284,777 | |||||||||||||||||||||
|
Intersegment revenues
|
2 | 3 | | 38,168 | (39,719 | ) | | |||||||||||||||||||||
|
Expenses
|
(10,732 | ) | (5,505 | ) | (6,779 | ) | (13,437 | ) | 11,735 | (259,877 | ) | |||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Net Earnings (Loss)
|
$ | 1,827 | 2,074 | 1,241 | 24,900 | (27,984 | ) | 24,900 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Total Assets
|
$ | 244,238 | 204,224 | 179,799 | 827,473 | (1,042,593 | ) | 5,708,300 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
21
| 12) | Fair Value of Financial Instruments | |
| FASB ASC Topic 820, Fair Value Measurements and Disclosures , requires the Company to disclose information relating to fair value. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The Topic establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value: |
| Level 1 | Quoted prices in active markets for identical assets or liabilities | ||
| Level 2 | Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities | ||
| Level 3 | Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities |
| The following is a description of the inputs and valuation methodologies used for financial assets measured at fair value on a recurring basis. There have been no significant changes in the valuation techniques during the period ended September 30, 2010. | ||
| Investment securities: fair value for available-for-sale securities is estimated by obtaining quoted market prices for identical assets, where available. If such prices are not available, fair value is based on independent asset pricing services and models, the inputs of which are market-based or independently sourced market parameters, including, but not limited to, yield curves, interest rates, volatilities, prepayments, defaults, cumulative loss projections, and cash flows. For those securities where greater reliance on unobservable inputs occurs, such securities are classified as Level 3 within the hierarchy. | ||
| The following schedule discloses the major class of assets measured at fair value on a recurring basis for the period ended September 30, 2010: |
| Assets/ | Quoted Prices | Significant | ||||||||||||||
| Liabilities | in Active Markets | Other | Significant | |||||||||||||
| Measured at | for Identical | Observable | Unobservable | |||||||||||||
| Fair Value | Assets | Inputs | Inputs | |||||||||||||
| (Dollars in thousands) | 9/30/10 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
|
Financial assets
|
||||||||||||||||
|
U.S. Government and federal agency
|
$ | 213 | | 213 | | |||||||||||
|
Government sponsored enterprises
|
40,330 | | 40,330 | | ||||||||||||
|
State and local governments and other issues
|
561,761 | | 561,761 | | ||||||||||||
|
Collateralized debt obligations
|
7,292 | | | 7,292 | ||||||||||||
|
Residential mortgage-backed securities
|
1,150,544 | | 1,149,468 | 1,076 | ||||||||||||
|
|
||||||||||||||||
|
Total financial assets
|
$ | 1,760,140 | | 1,751,772 | 8,368 | |||||||||||
|
|
||||||||||||||||
22
| Assets/ | Quoted Prices | Significant | ||||||||||||||
| Liabilities | in Active Markets | Other | Significant | |||||||||||||
| Measured at | for Identical | Observable | Unobservable | |||||||||||||
| Fair Value | Assets | Inputs | Inputs | |||||||||||||
| (Dollars in thousands) | 9/30/09 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
|
Financial assets
|
||||||||||||||||
|
U.S. Government and federal agency
|
$ | 209 | | 209 | | |||||||||||
|
Government sponsored enterprises
|
278 | | 278 | | ||||||||||||
|
State and local governments and other issues
|
451,115 | | 450,851 | 264 | ||||||||||||
|
Collateralized debt obligations
|
6,600 | | | 6,600 | ||||||||||||
|
Residential mortgage-backed securities
|
692,625 | | 615,466 | 77,159 | ||||||||||||
|
|
||||||||||||||||
|
Total financial assets
|
$ | 1,150,827 | | 1,066,804 | 84,023 | |||||||||||
|
|
||||||||||||||||
| Significant Unobservable Inputs (Level 3) | ||||||||||||||||
| State and Local | Collateralized | Residential | ||||||||||||||
| Government and | Debt | Mortgage-backed | ||||||||||||||
| (Dollars in thousands) | Total | Other Issues | Obligations | Securities | ||||||||||||
|
Balance as of December 31, 2009
|
$ | 9,988 | 2,088 | 6,789 | 1,111 | |||||||||||
|
Total unrealized gains (losses) included
in other comprehensive income
|
2,755 | | 2,790 | (35 | ) | |||||||||||
|
Amortization, accretion and principal
payments
|
(327 | ) | | (327 | ) | | ||||||||||
|
Sales, maturities and calls
|
(1,960 | ) | | (1,960 | ) | | ||||||||||
|
Transfers out of Level 3
|
(2,088 | ) | (2,088 | ) | | | ||||||||||
|
|
||||||||||||||||
|
Balance as of September 30, 2010
|
$ | 8,368 | | 7,292 | 1,076 | |||||||||||
|
|
||||||||||||||||
| Significant Unobservable Inputs (Level 3) | ||||||||||||||||
| State and Local | Collateralized | Residential | ||||||||||||||
| Government and | Debt | Mortgage-backed | ||||||||||||||
| (Dollars in thousands) | Total | Other Issues | Obligations | Securities | ||||||||||||
|
Balance as of December 31, 2008
|
$ | 23,421 | 284 | 15,540 | 7,597 | |||||||||||
|
Total unrealized gains included in
other comprehensive income
|
7,864 | | (8,780 | ) | 16,644 | |||||||||||
|
Amortization, accretion and principal payments
|
(1,142 | ) | (20 | ) | (160 | ) | (962 | ) | ||||||||
|
Purchases
|
60,515 | | | 60,515 | ||||||||||||
|
Transfers out of Level 3
|
(6,635 | ) | | | (6,635 | ) | ||||||||||
|
|
||||||||||||||||
|
Balance as of September 30, 2009
|
$ | 84,023 | 264 | 6,600 | 77,159 | |||||||||||
|
|
||||||||||||||||
23
| Assets/ | Quoted Prices | Significant | ||||||||||||||
| Liabilities | in Active Markets | Other | Significant | |||||||||||||
| Measured at | for Identical | Observable | Unobservable | |||||||||||||
| Fair Value | Assets | Inputs | Inputs | |||||||||||||
| (Dollars in thousands) | 9/30/10 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
|
Financial assets
|
||||||||||||||||
|
Other real estate owned
|
$ | 18,673 | | | 18,673 | |||||||||||
|
Collateral-dependent impaired loans,
net of allowance for loan and lease
losses
|
67,382 | | | 67,382 | ||||||||||||
|
|
||||||||||||||||
|
Total financial assets
|
$ | 86,055 | | | 86,055 | |||||||||||
|
|
||||||||||||||||
| Assets/ | Quoted Prices | Significant | ||||||||||||||
| Liabilities | in Active Markets | Other | Significant | |||||||||||||
| Measured at | for Identical | Observable | Unobservable | |||||||||||||
| Fair Value | Assets | Inputs | Inputs | |||||||||||||
| (Dollars in thousands) | 9/30/09 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
|
Financial assets
|
||||||||||||||||
|
Other real estate owned
|
$ | 2,038 | | | 2,038 | |||||||||||
|
Collateral-dependent impaired loans,
net of allowance for loan and lease
losses
|
68,184 | | | 68,184 | ||||||||||||
|
|
||||||||||||||||
|
Total financial assets
|
$ | 70,222 | | | 70,222 | |||||||||||
|
|
||||||||||||||||
24
| September 30, 2010 | September 30, 2009 | |||||||||||||||
| (Dollars in thousands) | Amount | Fair Value | Amount | Fair Value | ||||||||||||
|
Financial assets
|
||||||||||||||||
|
Cash and cash equivalents
|
$ | 115,514 | 115,514 | 143,323 | 143,323 | |||||||||||
|
Investment securities
|
1,760,745 | 1,760,745 | 1,151,291 | 1,151,291 | ||||||||||||
|
FHLB and FRB stock
|
64,414 | 64,414 | 61,656 | 61,656 | ||||||||||||
|
Loans receivable, net of allowance for loan
and lease losses
|
3,849,703 | 3,856,353 | 3,920,920 | 3,919,067 | ||||||||||||
|
Accrued interest receivable
|
30,863 | 30,863 | 29,489 | 29,489 | ||||||||||||
|
|
||||||||||||||||
|
Total financial assets
|
$ | 5,821,239 | 5,827,889 | 5,306,679 | 5,304,826 | |||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Financial liabilities
|
||||||||||||||||
|
Deposits
|
$ | 4,417,841 | 4,429,962 | 3,611,017 | 3,621,869 | |||||||||||
|
Federal Home Loan Bank advances
|
579,184 | 594,593 | 640,735 | 645,829 | ||||||||||||
|
Federal Reserve Bank discount window
|
| | 370,000 | 370,000 | ||||||||||||
|
Repurchase agreements and other borrowed funds
|
254,995 | 255,004 | 225,583 | 225,603 | ||||||||||||
|
Subordinated debentures
|
125,096 | 64,933 | 120,167 | 69,935 | ||||||||||||
|
Accrued interest payable
|
7,750 | 7,750 | 8,015 | 8,015 | ||||||||||||
|
|
||||||||||||||||
|
Total financial liabilities
|
$ | 5,384,866 | 5,352,242 | 4,975,517 | 4,941,251 | |||||||||||
|
|
||||||||||||||||
25
| | the risks associated with lending and potential adverse changes of the credit quality of loans in the Companys portfolio, including as a result of declines in the housing and real estate markets in its geographic areas; | ||
| | increased loan delinquency rates; | ||
| | the risks presented by a continued economic downturn, 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 Companys net interest income and profitability; | ||
| | legislative or regulatory changes that adversely affect the Companys 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 integration of acquisitions; | ||
| | the goodwill the Company has recorded in connection with acquisitions could become impaired, which may have an adverse impact on our 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 Companys common stock and the ability to raise additional capital in the future; | ||
| | competition from other financial services companies in the Companys markets; | ||
| | loss of services from the senior management team; and | ||
| | the Companys success in managing risks involved in the foregoing. |
26
| Three Months ended | ||||||||||||
| September 30, | June 30, | September 30, | ||||||||||
| (Unaudited - Dollars in thousands) | 2010 | 2010 | 2009 | |||||||||
|
Net interest income
|
||||||||||||
|
Interest income
|
$ | 72,103 | 73,818 | 74,430 | ||||||||
|
Interest expense
|
13,581 | 13,749 | 13,801 | |||||||||
|
|
||||||||||||
|
Total net interest income
|
58,522 | 60,069 | 60,629 | |||||||||
|
|
||||||||||||
|
Non-interest income
|
||||||||||||
|
Service charges, loan fees, and other fees
|
13,222 | 11,900 | 12,103 | |||||||||
|
Gain on sale of loans
|
7,367 | 6,133 | 5,613 | |||||||||
|
Gain on sale of investments
|
2,041 | 242 | 2,667 | |||||||||
|
Other income
|
1,355 | 3,143 | 1,317 | |||||||||
|
|
||||||||||||
|
Total non-interest income
|
23,985 | 21,418 | 21,700 | |||||||||
|
|
||||||||||||
|
|
$ | 82,507 | 81,487 | 82,329 | ||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net interest margin (tax-equivalent)
|
4.19 | % | 4.35 | % | 4.80 | % | ||||||
|
|
||||||||||||
| $ Change from | $ Change from | % Change from | % Change from | |||||||||||||
| June 30, | September 30, | June 30, | September 30, | |||||||||||||
| (Unaudited - Dollars in thousands) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
|
Net interest income
|
||||||||||||||||
|
Interest income
|
$ | (1,715 | ) | (2,327 | ) | -2 | % | -3 | % | |||||||
|
Interest expense
|
(168 | ) | (220 | ) | -1 | % | -2 | % | ||||||||
|
|
||||||||||||||||
|
Total net interest income
|
(1,547 | ) | (2,107 | ) | -3 | % | -3 | % | ||||||||
|
|
||||||||||||||||
|
Non-interest income
|
||||||||||||||||
|
Service charges, loan fees, and other fees
|
1,322 | 1,119 | 11 | % | 9 | % | ||||||||||
|
Gain on sale of loans
|
1,234 | 1,754 | 20 | % | 31 | % | ||||||||||
|
Gain on sale of investments
|
1,799 | (626 | ) | 743 | % | -23 | % | |||||||||
|
Other income
|
(1,788 | ) | 38 | -57 | % | 3 | % | |||||||||
|
|
||||||||||||||||
|
Total non-interest income
|
2,567 | 2,285 | 12 | % | 11 | % | ||||||||||
|
|
||||||||||||||||
|
|
$ | 1,020 | 178 | 1 | % | 0 | % | |||||||||
|
|
||||||||||||||||
27
28
| Three Months ended | ||||||||||||
| September 30, | June 30, | September 30, | ||||||||||
| (Unaudited - Dollars in thousands) | 2010 | 2010 | 2009 | |||||||||
|
Compensation, employee benefits and related expense
|
$ | 22,235 | 21,652 | 20,935 | ||||||||
|
Occupancy and equipment expense
|
6,034 | 5,988 | 5,835 | |||||||||
|
Advertising and promotions
|
1,912 | 1,644 | 1,596 | |||||||||
|
Outsourced data processing expense
|
750 | 761 | 830 | |||||||||
|
Core deposit intangibles amortization
|
801 | 801 | 758 | |||||||||
|
Other real estate owned expense
|
9,655 | 7,373 | 2,881 | |||||||||
|
Federal Deposit Insurance Corporation premiums
|
2,633 | 2,165 | 1,699 | |||||||||
|
Other expenses
|
7,995 | 7,852 | 7,362 | |||||||||
|
|
||||||||||||
|
Total non-interest expense
|
$ | 52,015 | 48,236 | 41,896 | ||||||||
|
|
||||||||||||
| $ Change from | $ Change from | % Change from | % Change from | |||||||||||||
| June 30, | September 30, | June 30, | September 30, | |||||||||||||
| (Unaudited - Dollars in thousands) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
|
Compensation, employee benefits and related expense
|
$ | 583 | 1,300 | 3 | % | 6 | % | |||||||||
|
Occupancy and equipment expense
|
46 | 199 | 1 | % | 3 | % | ||||||||||
|
Advertising and promotions
|
268 | 316 | 16 | % | 20 | % | ||||||||||
|
Outsourced data processing expense
|
(11 | ) | (80 | ) | -1 | % | -10 | % | ||||||||
|
Core deposit intangibles amortization
|
| 43 | 0 | % | 6 | % | ||||||||||
|
Other real estate owned expense
|
2,282 | 6,774 | 31 | % | 235 | % | ||||||||||
|
Federal Deposit Insurance Corporation premiums
|
468 | 934 | 22 | % | 55 | % | ||||||||||
|
Other expenses
|
143 | 633 | 2 | % | 9 | % | ||||||||||
|
|
||||||||||||||||
|
Total non-interest expense
|
$ | 3,779 | 10,119 | 8 | % | 24 | % | |||||||||
|
|
||||||||||||||||
29
| Nine Months ended | ||||||||||||||||
| September 30, | September 30, | |||||||||||||||
| (Unaudited - Dollars in thousands) | 2010 | 2009 | $ Change | % Change | ||||||||||||
|
Net interest income
|
||||||||||||||||
|
Interest income
|
$ | 219,319 | $ | 224,382 | $ | (5,063 | ) | -2 | % | |||||||
|
Interest expense
|
41,214 | 42,894 | (1,680 | ) | -4 | % | ||||||||||
|
Total net interest income
|
178,105 | 181,488 | (3,383 | ) | -2 | % | ||||||||||
|
|
||||||||||||||||
|
Non-interest income
|
||||||||||||||||
|
Service charges, loan fees, and other fees
|
35,768 | 33,659 | 2,109 | 6 | % | |||||||||||
|
Gain on sale of loans
|
17,391 | 20,834 | (3,443 | ) | -17 | % | ||||||||||
|
Gain on sale of investments
|
2,597 | 2,667 | (70 | ) | -3 | % | ||||||||||
|
Other income
|
5,830 | 3,235 | 2,595 | 80 | % | |||||||||||
|
Total non-interest income
|
61,586 | 60,395 | 1,191 | 2 | % | |||||||||||
|
|
$ | 239,691 | $ | 241,883 | $ | (2,192 | ) | -1 | % | |||||||
|
|
||||||||||||||||
|
Net interest margin (tax-equivalent)
|
4.32 | % | 4.87 | % | ||||||||||||
30
| Nine Months ended | ||||||||||||||||
| September 30, | September 30, | |||||||||||||||
| (Unaudited - Dollars in thousands) | 2010 | 2009 | $ Change | % Change | ||||||||||||
|
Compensation, employee benefits and related
expense
|
$ | 65,243 | $ | 63,589 | $ | 1,654 | 3 | % | ||||||||
|
Occupancy and equipment expense
|
17,970 | 17,341 | 629 | 4 | % | |||||||||||
|
Advertising and promotions
|
5,148 | 5,042 | 106 | 2 | % | |||||||||||
|
Outsourced data processing expense
|
2,205 | 2,181 | 24 | 1 | % | |||||||||||
|
Core deposit intangibles amortization
|
2,422 | 2,294 | 128 | 6 | % | |||||||||||
|
Other real estate owned expense
|
19,346 | 5,722 | 13,624 | 238 | % | |||||||||||
|
Federal Deposit Insurance Corporation premiums
|
6,998 | 6,700 | 298 | 4 | % | |||||||||||
|
Other expenses
|
22,880 | 21,616 | 1,264 | 6 | % | |||||||||||
|
Total non-interest expense
|
$ | 142,212 | $ | 124,485 | $ | 17,727 | 14 | % | ||||||||
31
| $ Change from | $ Change from | |||||||||||||||||||
| September 30, | December 31, | September 30, | December 31, | September 30, | ||||||||||||||||
| (Unaudited - Dollars in thousands) | 2010 | 2009 | 2009 | 2009 | 2009 | |||||||||||||||
|
Cash on hand and in banks
|
$ | 83,684 | 120,731 | 93,728 | (37,047 | ) | (10,044 | ) | ||||||||||||
|
Investments, interest bearing deposits,
FHLB stock, FRB stock, and fed funds
|
1,856,989 | 1,596,238 | 1,262,542 | 260,751 | 594,447 | |||||||||||||||
|
Loans
|
||||||||||||||||||||
|
Residential real estate
|
787,335 | 797,626 | 787,911 | (10,291 | ) | (576 | ) | |||||||||||||
|
Commercial
|
2,515,767 | 2,613,218 | 2,558,270 | (97,451 | ) | (42,503 | ) | |||||||||||||
|
Consumer and other
|
680,858 | 719,401 | 700,069 | (38,543 | ) | (19,211 | ) | |||||||||||||
|
|
||||||||||||||||||||
|
Loans receivable, gross
|
3,983,960 | 4,130,245 | 4,046,250 | (146,285 | ) | (62,290 | ) | |||||||||||||
|
Allowance for loan and lease losses
|
(134,257 | ) | (142,927 | ) | (125,330 | ) | 8,670 | (8,927 | ) | |||||||||||
|
|
||||||||||||||||||||
|
Loans receivable, net
|
3,849,703 | 3,987,318 | 3,920,920 | (137,615 | ) | (71,217 | ) | |||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Other assets
|
482,283 | 487,508 | 431,110 | (5,225 | ) | 51,173 | ||||||||||||||
|
|
||||||||||||||||||||
|
Total assets
|
$ | 6,272,659 | 6,191,795 | 5,708,300 | 80,864 | 564,359 | ||||||||||||||
|
|
||||||||||||||||||||
32
| $ Change from | $ Change from | |||||||||||||||||||
| September 30, | December 31, | September 30, | December 31, | September 30, | ||||||||||||||||
| (Unaudited - Dollars in thousands) | 2010 | 2009 | 2009 | 2009 | 2009 | |||||||||||||||
|
Non-interest bearing deposits
|
$ | 887,637 | 810,550 | 801,261 | 77,087 | 86,376 | ||||||||||||||
|
Interest bearing deposits
|
3,530,204 | 3,289,602 | 2,809,756 | 240,602 | 720,448 | |||||||||||||||
|
Federal Home Loan Bank advances
|
579,184 | 790,367 | 640,735 | (211,183 | ) | (61,551 | ) | |||||||||||||
|
Federal Reserve Bank discount window
|
| 225,000 | 370,000 | (225,000 | ) | (370,000 | ) | |||||||||||||
|
Securities sold under agreements to
repurchase and other borrowed funds
|
254,995 | 226,251 | 225,583 | 28,744 | 29,412 | |||||||||||||||
|
Other liabilities
|
41,889 | 39,147 | 42,696 | 2,742 | (807 | ) | ||||||||||||||
|
Subordinated debentures
|
125,096 | 124,988 | 120,167 | 108 | 4,929 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total liabilities
|
$ | 5,419,005 | 5,505,905 | 5,010,198 | (86,900 | ) | 408,807 | |||||||||||||
|
|
||||||||||||||||||||
33
| $ Change from | $ Change from | |||||||||||||||||||
| September 30, | December 31, | September 30, | December 31, | September 30, | ||||||||||||||||
| Unaudited - Dollars in thousands, except per share data) | 2010 | 2009 | 2009 | 2009 | 2009 | |||||||||||||||
|
Common equity
|
$ | 837,212 | 686,238 | 682,956 | 150,974 | 154,256 | ||||||||||||||
|
Accumulated other comprehensive income (loss)
|
16,442 | (348 | ) | 15,146 | 16,790 | 1,296 | ||||||||||||||
|
|
||||||||||||||||||||
|
Total stockholders equity
|
853,654 | 685,890 | 698,102 | 167,764 | 155,552 | |||||||||||||||
|
Goodwill and core deposit intangible, net
|
(157,774 | ) | (160,196 | ) | (156,978 | ) | 2,422 | (796 | ) | |||||||||||
|
|
||||||||||||||||||||
|
Tangible stockholders equity
|
$ | 695,880 | 525,694 | 541,124 | 170,186 | 154,756 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Stockholders equity to total assets
|
13.61 | % | 11.08 | % | 12.23 | % | ||||||||||||||
|
Tangible stockholders equity to total tangible assets
|
11.38 | % | 8.72 | % | 9.75 | % | ||||||||||||||
|
Book value per common share
|
$ | 11.87 | 11.13 | 11.35 | 0.74 | 0.52 | ||||||||||||||
|
Tangible book value per common share
|
$ | 9.68 | 8.53 | 8.80 | 1.15 | 0.88 | ||||||||||||||
|
Market price per share at end of year
|
$ | 14.59 | 13.72 | 14.94 | 0.87 | (0.35 | ) | |||||||||||||
| Loans Receivable, Gross by Bank | % Change | % Change | ||||||||||||||||||
| Balance | Balance | Balance | from | from | ||||||||||||||||
| (Dollars in thousands) | 9/30/10 | 12/31/09 | 9/30/09 | 12/31/09 | 9/30/09 | |||||||||||||||
|
Glacier
|
$ | 891,508 | 942,254 | 950,000 | -5 | % | -6 | % | ||||||||||||
|
Mountain West
|
884,648 | 957,451 | 971,240 | -8 | % | -9 | % | |||||||||||||
|
First Security
|
575,980 | 566,713 | 574,371 | 2 | % | 0 | % | |||||||||||||
|
1st Bank
|
275,650 | 296,913 | 299,095 | -7 | % | -8 | % | |||||||||||||
|
Western
|
322,452 | 323,375 | 332,709 | 0 | % | -3 | % | |||||||||||||
|
Big Sky
|
259,474 | 270,970 | 283,110 | -4 | % | -8 | % | |||||||||||||
|
Valley
|
194,705 | 187,283 | 188,221 | 4 | % | 3 | % | |||||||||||||
|
First National
|
151,134 | 153,058 | | -1 | % | n/m | ||||||||||||||
|
Citizens
|
173,941 | 166,049 | 172,769 | 5 | % | 1 | % | |||||||||||||
|
First Bank-MT
|
114,665 | 117,017 | 123,846 | -2 | % | -7 | % | |||||||||||||
|
San Juans
|
143,616 | 149,162 | 150,889 | -4 | % | -5 | % | |||||||||||||
|
Eliminations
|
(3,813 | ) | | | n/m | n/m | ||||||||||||||
|
|
||||||||||||||||||||
|
Total
|
$ | 3,983,960 | 4,130,245 | 4,046,250 | -4 | % | -2 | % | ||||||||||||
|
|
||||||||||||||||||||
34
| Land, Lot and Other Construction Loans by Bank | % Change | % Change | ||||||||||||||||||
| Balance | Balance | Balance | from | from | ||||||||||||||||
| (Dollars in thousands) | 9/30/10 | 12/31/09 | 9/30/09 | 12/31/09 | 9/30/09 | |||||||||||||||
|
Glacier
|
$ | 150,167 | 165,734 | 164,448 | -9 | % | -9 | % | ||||||||||||
|
Mountain West
|
173,543 | 217,078 | 238,268 | -20 | % | -27 | % | |||||||||||||
|
First Security
|
74,168 | 71,404 | 73,432 | 4 | % | 1 | % | |||||||||||||
|
1st Bank
|
29,520 | 36,888 | 39,218 | -20 | % | -25 | % | |||||||||||||
|
Western
|
30,552 | 32,045 | 37,887 | -5 | % | -19 | % | |||||||||||||
|
Big Sky
|
56,440 | 71,365 | 73,944 | -21 | % | -24 | % | |||||||||||||
|
Valley
|
13,423 | 14,704 | 15,450 | -9 | % | -13 | % | |||||||||||||
|
First National
|
12,630 | 10,247 | | 23 | % | n/m | ||||||||||||||
|
Citizens
|
12,622 | 13,263 | 21,816 | -5 | % | -42 | % | |||||||||||||
|
First Bank-MT
|
799 | 1,010 | 5,804 | -21 | % | -86 | % | |||||||||||||
|
San Juans
|
31,389 | 39,621 | 36,202 | -21 | % | -13 | % | |||||||||||||
|
|
||||||||||||||||||||
|
Total
|
$ | 585,253 | 673,359 | 706,469 | -13 | % | -17 | % | ||||||||||||
|
|
||||||||||||||||||||
| Land, Lot and Other Construction Loans by Bank, by Type at 9/30/10 | ||||||||||||||||||||||||
| Consumer | Developed | Commercial | ||||||||||||||||||||||
| Land | Land or | Unimproved | Lots for | Developed | Other | |||||||||||||||||||
| (Dollars in thousands) | Development | Lot | Land | Operative Builders | Lot | Construction | ||||||||||||||||||
|
Glacier
|
$ | 60,405 | 28,784 | 28,513 | 8,873 | 23,592 | | |||||||||||||||||
|
Mountain West
|
45,079 | 63,388 | 17,680 | 23,407 | 8,855 | 15,134 | ||||||||||||||||||
|
First Security
|
27,795 | 6,994 | 20,125 | 4,512 | 499 | 14,243 | ||||||||||||||||||
|
1st Bank
|
7,968 | 10,565 | 3,782 | 218 | 2,305 | 4,682 | ||||||||||||||||||
|
Western
|
15,190 | 5,938 | 4,858 | 587 | 1,863 | 2,116 | ||||||||||||||||||
|
Big Sky
|
20,402 | 17,622 | 9,290 | 729 | 2,377 | 6,020 | ||||||||||||||||||
|
Valley
|
2,259 | 5,485 | 1,308 | 106 | 3,288 | 977 | ||||||||||||||||||
|
First National
|
2,074 | 3,992 | 1,426 | 477 | 2,139 | 2,522 | ||||||||||||||||||
|
Citizens
|
2,790 | 2,292 | 2,957 | 50 | 657 | 3,876 | ||||||||||||||||||
|
First Bank-MT
|
| 50 | 749 | | | | ||||||||||||||||||
|
San Juans
|
3,384 | 16,821 | 2,253 | | 7,862 | 1,069 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total
|
$ | 187,346 | 161,931 | 92,941 | 38,959 | 53,437 | 50,639 | |||||||||||||||||
|
|
||||||||||||||||||||||||
| Custom & | ||||||||||||||||||||||||||||
| Residential Construction Loans by Bank, by Type | % Change | % Change | Owner | Pre-Sold | ||||||||||||||||||||||||
| Balance | Balance | Balance | from | from | Occupied | & Spec | ||||||||||||||||||||||
| (Dollars in thousands) | 9/30/10 | 12/31/09 | 9/30/09 | 12/31/09 | 9/30/09 | 9/30/10 | 9/30/10 | |||||||||||||||||||||
|
Glacier
|
$ | 42,975 | 57,183 | 72,828 | -25 | % | -41 | % | $ | 9,037 | 33,938 | |||||||||||||||||
|
Mountain West
|
22,829 | 57,437 | 63,572 | -60 | % | -64 | % | 7,461 | 15,368 | |||||||||||||||||||
|
First Security
|
12,375 | 19,664 | 15,981 | -37 | % | -23 | % | 4,628 | 7,747 | |||||||||||||||||||
|
1st Bank
|
10,037 | 17,633 | 18,783 | -43 | % | -47 | % | 6,589 | 3,448 | |||||||||||||||||||
|
Western
|
1,294 | 2,245 | 3,709 | -42 | % | -65 | % | 871 | 423 | |||||||||||||||||||
|
Big Sky
|
13,724 | 20,679 | 27,803 | -34 | % | -51 | % | 256 | 13,468 | |||||||||||||||||||
|
Valley
|
5,550 | 5,170 | 5,380 | 7 | % | 3 | % | 4,455 | 1,095 | |||||||||||||||||||
|
First National
|
2,105 | 2,612 | | -19 | % | n/m | 1,626 | 479 | ||||||||||||||||||||
|
Citizens
|
11,175 | 13,211 | 16,705 | -15 | % | -33 | % | 5,166 | 6,009 | |||||||||||||||||||
|
First Bank-MT
|
135 | 234 | 179 | -42 | % | -25 | % | 135 | | |||||||||||||||||||
|
San Juans
|
8,421 | 13,811 | 13,549 | -39 | % | -38 | % | 8,026 | 395 | |||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Total
|
$ | 130,620 | 209,879 | 238,489 | -38 | % | -45 | % | $ | 48,250 | 82,370 | |||||||||||||||||
|
|
||||||||||||||||||||||||||||
35
| Single Family Residential Loans by Bank, by Type | % Change | % Change | 1st | Junior | ||||||||||||||||||||||||
| Balance | Balance | Balance | from | from | Lien | Lien | ||||||||||||||||||||||
| (Dollars in thousands) | 9/30/10 | 12/31/09 | 9/30/09 | 12/31/09 | 9/30/09 | 9/30/10 | 9/30/10 | |||||||||||||||||||||
|
Glacier
|
$ | 193,110 | 204,789 | 205,203 | -6 | % | -6 | % | $ | 170,746 | 22,364 | |||||||||||||||||
|
Mountain West
|
297,676 | 278,158 | 275,936 | 7 | % | 8 | % | 258,331 | 39,345 | |||||||||||||||||||
|
First Security
|
93,629 | 82,141 | 82,349 | 14 | % | 14 | % | 79,130 | 14,499 | |||||||||||||||||||
|
1st Bank
|
59,102 | 65,555 | 63,893 | -10 | % | -7 | % | 54,069 | 5,033 | |||||||||||||||||||
|
Western
|
56,914 | 50,502 | 45,764 | 13 | % | 24 | % | 54,701 | 2,213 | |||||||||||||||||||
|
Big Sky
|
34,895 | 33,308 | 33,840 | 5 | % | 3 | % | 31,327 | 3,568 | |||||||||||||||||||
|
Valley
|
66,344 | 66,644 | 65,261 | 0 | % | 2 | % | 55,241 | 11,103 | |||||||||||||||||||
|
First National
|
15,169 | 19,239 | | -21 | % | n/m | 11,794 | 3,375 | ||||||||||||||||||||
|
Citizens
|
25,940 | 20,937 | 21,659 | 24 | % | 20 | % | 23,958 | 1,982 | |||||||||||||||||||
|
First Bank-MT
|
9,314 | 10,003 | 10,592 | -7 | % | -12 | % | 8,138 | 1,176 | |||||||||||||||||||
|
San Juans
|
29,164 | 22,811 | 22,790 | 28 | % | 28 | % | 27,571 | 1,593 | |||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Total
|
$ | 881,257 | 854,087 | 827,287 | 3 | % | 7 | % | $ | 775,006 | 106,251 | |||||||||||||||||
|
|
||||||||||||||||||||||||||||
| Commercial Real Estate Loans by Bank, by Type | % Change | % Change | Owner | Non-Owner | ||||||||||||||||||||||||
| Balance | Balance | Balance | from | from | Occupied | Occupied | ||||||||||||||||||||||
| (Dollars in thousands) | 9/30/10 | 12/31/09 | 9/30/09 | 12/31/09 | 9/30/09 | 9/30/10 | 9/30/10 | |||||||||||||||||||||
|
Glacier
|
$ | 228,090 | 232,552 | 235,576 | -2 | % | -3 | % | $ | 113,859 | 114,231 | |||||||||||||||||
|
Mountain West
|
221,761 | 230,383 | 212,865 | -4 | % | 4 | % | 145,032 | 76,729 | |||||||||||||||||||
|
First Security
|
225,806 | 224,425 | 223,756 | 1 | % | 1 | % | 152,480 | 73,326 | |||||||||||||||||||
|
1st Bank
|
61,460 | 64,008 | 66,924 | -4 | % | -8 | % | 43,559 | 17,901 | |||||||||||||||||||
|
Western
|
104,052 | 107,173 | 104,450 | -3 | % | 0 | % | 54,236 | 49,816 | |||||||||||||||||||
|
Big Sky
|
90,337 | 82,303 | 83,489 | 10 | % | 8 | % | 54,758 | 35,579 | |||||||||||||||||||
|
Valley
|
51,985 | 48,144 | 48,202 | 8 | % | 8 | % | 33,866 | 18,119 | |||||||||||||||||||
|
First National
|
28,336 | 26,703 | | 6 | % | n/m | 22,406 | 5,930 | ||||||||||||||||||||
|
Citizens
|
60,070 | 55,660 | 53,424 | 8 | % | 12 | % | 44,161 | 15,909 | |||||||||||||||||||
|
First Bank-MT
|
17,095 | 18,827 | 13,772 | -9 | % | 24 | % | 11,070 | 6,025 | |||||||||||||||||||
|
San Juans
|
49,530 | 47,838 | 54,525 | 4 | % | -9 | % | 28,820 | 20,710 | |||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Total
|
$ | 1,138,522 | 1,138,016 | 1,096,983 | 0 | % | 4 | % | $ | 704,247 | 434,275 | |||||||||||||||||
|
|
||||||||||||||||||||||||||||
| Consumer Loans by Bank, by Type | % Change | % Change | Home Equity | Other | ||||||||||||||||||||||||
| Balance | Balance | Balance | from | from | Line of Credit | Consumer | ||||||||||||||||||||||
| (Dollars in thousands) | 9/30/10 | 12/31/09 | 9/30/09 | 12/31/09 | 9/30/09 | 9/30/10 | 9/30/10 | |||||||||||||||||||||
|
Glacier
|
$ | 155,150 | 162,723 | 161,416 | -5 | % | -4 | % | $ | 139,773 | 15,377 | |||||||||||||||||
|
Mountain West
|
71,818 | 71,702 | 72,696 | 0 | % | -1 | % | 62,729 | 9,089 | |||||||||||||||||||
|
First Security
|
74,765 | 78,345 | 80,444 | -5 | % | -7 | % | 48,793 | 25,972 | |||||||||||||||||||
|
1st Bank
|
41,937 | 46,455 | 46,686 | -10 | % | -10 | % | 16,654 | 25,283 | |||||||||||||||||||
|
Western
|
46,772 | 48,946 | 49,912 | -4 | % | -6 | % | 33,309 | 13,463 | |||||||||||||||||||
|
Big Sky
|
27,462 | 28,903 | 28,906 | -5 | % | -5 | % | 24,584 | 2,878 | |||||||||||||||||||
|
Valley
|
25,204 | 24,625 | 25,753 | 2 | % | -2 | % | 15,771 | 9,433 | |||||||||||||||||||
|
First National
|
26,416 | 27,320 | | -3 | % | n/m | 16,292 | 10,124 | ||||||||||||||||||||
|
Citizens
|
30,566 | 29,253 | 28,276 | 4 | % | 8 | % | 24,174 | 6,392 | |||||||||||||||||||
|
First Bank-MT
|
7,937 | 7,650 | 7,699 | 4 | % | 3 | % | 3,803 | 4,134 | |||||||||||||||||||
|
San Juans
|
13,900 | 14,189 | 13,935 | -2 | % | 0 | % | 12,605 | 1,295 | |||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Total
|
$ | 521,927 | 540,111 | 515,723 | -3 | % | 1 | % | $ | 398,487 | 123,440 | |||||||||||||||||
|
|
||||||||||||||||||||||||||||
| n/m | not measurable |
36
37
| September 30, 2010 | December 31, 2009 | September 30, 2009 | ||||||||||||||||||||||
| Allowance | Percent | Allowance | Percent | Allowance | Percent | |||||||||||||||||||
| for Loan and | of Loans in | for Loan and | of Loans in | for Loan and | of Loans in | |||||||||||||||||||
| (Unaudited - Dollars in thousands) | Lease Losses | Category | Lease Losses | Category | Lease Losses | Category | ||||||||||||||||||
|
Residential real estate
|
$ | 11,872 | 19.8 | % | 13,496 | 19.6 | % | 11,959 | 19.5 | % | ||||||||||||||
|
Commercial real estate
|
61,092 | 46.3 | % | 66,791 | 45.9 | % | 59,471 | 47.7 | % | |||||||||||||||
|
Other commercial
|
39,768 | 16.8 | % | 39,558 | 17.5 | % | 33,406 | 15.5 | % | |||||||||||||||
|
Consumer and other loans
|
21,525 | 17.1 | % | 23,082 | 17.0 | % | 20,494 | 17.3 | % | |||||||||||||||
|
|
||||||||||||||||||||||||
|
Totals
|
$ | 134,257 | 100.0 | % | 142,927 | 100.0 | % | 125,330 | 100.0 | % | ||||||||||||||
|
|
||||||||||||||||||||||||
38
| Nine Months ended | Year ended | Nine Months ended | ||||||||||
| September 30, | December 31, | September 30, | ||||||||||
| (Unaudited Dollars in thousands) | 2010 | 2009 | 2009 | |||||||||
|
Balance at beginning of period
|
$ | 142,927 | 76,739 | 76,739 | ||||||||
|
Charge-offs
|
||||||||||||
|
Residential real estate
|
(12,287 | ) | (18,854 | ) | (10,031 | ) | ||||||
|
Commercial loans
|
(51,274 | ) | (35,077 | ) | (26,408 | ) | ||||||
|
Consumer and other loans
|
(5,307 | ) | (6,965 | ) | (4,552 | ) | ||||||
|
|
||||||||||||
|
Total charge-offs
|
(68,868 | ) | (60,896 | ) | (40,991 | ) | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Recoveries
|
||||||||||||
|
Residential real estate
|
695 | 423 | 372 | |||||||||
|
Commercial loans
|
1,841 | 1,636 | 1,011 | |||||||||
|
Consumer and other loans
|
344 | 407 | 294 | |||||||||
|
|
||||||||||||
|
Total recoveries
|
2,880 | 2,466 | 1,677 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Charge-offs, net of recoveries
|
(65,988 | ) | (58,430 | ) | (39,314 | ) | ||||||
|
Provision for loan losses
|
57,318 | 124,618 | 87,905 | |||||||||
|
|
||||||||||||
|
Balance at end of period
|
$ | 134,257 | 142,927 | 125,330 | ||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Allowance for loan and lease losses as a
percentage of total loan and leases
|
3.37 | % | 3.46 | % | 3.10 | % | ||||||
|
|
||||||||||||
|
Net charge-offs as a percentage of total loans
|
1.66 | % | 1.42 | % | 0.97 | % | ||||||
| Provision for | ||||||||||||||||||||||||
| Provision for | the Year-to-Date | ALLL | ||||||||||||||||||||||
| Allowance for Loan and Lease Losses | Year-to-Date | Ended 9/30/10 | as a Percent | |||||||||||||||||||||
| Balance | Balance | Balance | Ended | Over Net | of Loans | |||||||||||||||||||
| (Dollars in thousands) | 9/30/10 | 12/31/09 | 9/30/09 | 9/30/10 | Charge-Offs | 9/30/10 | ||||||||||||||||||
|
Glacier
|
$ | 34,936 | 38,978 | 35,835 | 18,300 | 0.8 | 3.92 | % | ||||||||||||||||
|
Mountain West
|
28,963 | 37,551 | 32,686 | 23,300 | 0.7 | 3.27 | % | |||||||||||||||||
|
First Security
|
19,007 | 18,242 | 15,673 | 5,100 | 1.2 | 3.30 | % | |||||||||||||||||
|
1st Bank
|
11,224 | 10,895 | 10,038 | 2,150 | 1.2 | 4.07 | % | |||||||||||||||||
|
Western
|
8,719 | 8,762 | 8,020 | 700 | 0.9 | 2.70 | % | |||||||||||||||||
|
Big Sky
|
10,450 | 10,536 | 8,862 | 2,900 | 1.0 | 4.03 | % | |||||||||||||||||
|
Valley
|
4,752 | 4,367 | 4,132 | 500 | 4.3 | 2.44 | % | |||||||||||||||||
|
First National
|
2,498 | 1,679 | | 1,453 | 2.3 | 1.65 | % | |||||||||||||||||
|
Citizens
|
6,000 | 4,865 | 4,064 | 1,900 | 2.5 | 3.45 | % | |||||||||||||||||
|
First Bank MT
|
3,070 | 2,904 | 2,699 | 265 | 2.7 | 2.68 | % | |||||||||||||||||
|
San Juans
|
4,638 | 4,148 | 3,321 | 750 | 2.9 | 3.23 | % | |||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total
|
$ | 134,257 | 142,927 | 125,330 | 57,318 | 0.9 | 3.37 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
39
| Net Charge-Offs, Year-to-Date Period Ending, By Bank | ||||||||||||||||||||
| Balance | Balance | Balance | Charge-Offs | Recoveries | ||||||||||||||||
| (Dollars in thousands) | 9/30/10 | 12/31/09 | 9/30/09 | 9/30/10 | 9/30/10 | |||||||||||||||
|
Glacier
|
$ | 22,342 | 12,012 | 4,155 | 22,762 | 420 | ||||||||||||||
|
Mountain West
|
31,888 | 28,931 | 21,296 | 32,521 | 633 | |||||||||||||||
|
First Security
|
4,335 | 3,745 | 1,889 | 5,431 | 1,096 | |||||||||||||||
|
1st Bank
|
1,821 | 5,917 | 5,024 | 2,288 | 467 | |||||||||||||||
|
Western
|
743 | 1,500 | 1,342 | 827 | 84 | |||||||||||||||
|
Big Sky
|
2,986 | 4,896 | 4,370 | 3,073 | 87 | |||||||||||||||
|
Valley
|
115 | 414 | 349 | 125 | 10 | |||||||||||||||
|
First National
|
634 | 4 | | 655 | 21 | |||||||||||||||
|
Citizens
|
765 | 656 | 532 | 771 | 6 | |||||||||||||||
|
First Bank-MT
|
99 | 26 | 31 | 104 | 5 | |||||||||||||||
|
San Juans
|
260 | 329 | 326 | 311 | 51 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total
|
$ | 65,988 | 58,430 | 39,314 | 68,868 | 2,880 | ||||||||||||||
|
|
||||||||||||||||||||
| Net Charge-Offs (Recoveries), Year-to-Date | ||||||||||||||||||||
| Period Ending, By Loan Type | ||||||||||||||||||||
| Balance | Balance | Balance | Charge-Offs | Recoveries | ||||||||||||||||
| (Dollars in thousands) | 9/30/10 | 12/31/09 | 9/30/09 | 9/30/10 | 9/30/10 | |||||||||||||||
|
Residential construction
|
$ | 6,248 | 13,455 | 6,363 | 6,530 | 282 | ||||||||||||||
|
Land, lot and other construction
|
37,456 | 28,310 | 22,567 | 38,465 | 1,009 | |||||||||||||||
|
Commercial real estate
|
7,965 | 1,187 | 763 | 8,108 | 143 | |||||||||||||||
|
Commercial and industrial
|
4,010 | 3,610 | 2,022 | 4,655 | 645 | |||||||||||||||
|
1-4 family
|
6,771 | 7,242 | 4,745 | 7,195 | 424 | |||||||||||||||
|
Home equity lines of credit
|
2,987 | 2,357 | 1,419 | 3,015 | 28 | |||||||||||||||
|
Consumer
|
583 | 1,895 | 1,370 | 854 | 271 | |||||||||||||||
|
Other
|
(32 | ) | 374 | 65 | 46 | 78 | ||||||||||||||
|
|
||||||||||||||||||||
|
Total
|
$ | 65,988 | 58,430 | 39,314 | 68,868 | 2,880 | ||||||||||||||
|
|
||||||||||||||||||||
| September 30, | September 30, | |||||||
| (Unaudited Dollars in thousands) | 2010 | 2009 | ||||||
|
Specific allowance
|
$ | 18,622 | 23,056 | |||||
|
General allowance
|
115,635 | 102,274 | ||||||
|
|
||||||||
|
Total allowance
|
$ | 134,257 | 125,330 | |||||
|
|
||||||||
40
41
| September 30, | December 31, | September 30, | ||||||||||
| (Unaudited - Dollars in thousands) | 2010 | 2009 | 2009 | |||||||||
|
Non-accrual loans
|
||||||||||||
|
Residential real estate
|
$ | 23,705 | 20,093 | 17,295 | ||||||||
|
Commercial
|
161,838 | 168,328 | 159,894 | |||||||||
|
Consumer and other
|
7,152 | 9,860 | 8,388 | |||||||||
|
|
||||||||||||
|
Total
|
192,695 | 198,281 | 185,577 | |||||||||
|
Accruing loans 90 days or more overdue
|
||||||||||||
|
Residential real estate
|
709 | 1,965 | 371 | |||||||||
|
Commercial
|
4,202 | 1,311 | 1,586 | |||||||||
|
Consumer and other
|
424 | 2,261 | 934 | |||||||||
|
|
||||||||||||
|
Total
|
5,335 | 5,537 | 2,891 | |||||||||
|
|
||||||||||||
|
Other real estate owned
|
63,440 | 57,320 | 54,537 | |||||||||
|
|
||||||||||||
|
Total non-performing loans and real
estate and other assets owned
|
$ | 261,470 | 261,138 | 243,005 | ||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Allowance for loan and lease losses as a
percentage of non-performing assets
|
51 | % | 55 | % | 52 | % | ||||||
|
Non-performing assets as a percentage
of total subsidiary assets
|
4.03 | % | 4.13 | % | 4.10 | % | ||||||
|
|
||||||||||||
|
Accruing loans 30-89 days overdue
|
$ | 40,923 | 87,491 | 43,606 | ||||||||
|
|
||||||||||||
|
Interest income
1
|
$ | 8,263 | 11,730 | 8,175 | ||||||||
| 1 | Amounts represent estimated interest income that would have been recognized on loans accounted for on a non-accrual basis for the nine months ended September 30, 2010, year ended December 31, 2009 and nine months ended September 30, 2009 had such loans performed pursuant to contractual terms. |
| Non- | Accruing | Other | ||||||||||||||||||||||
| Non-performing Assets, by Loan Type | Accruing | Loans 90 Days | Real Estate | |||||||||||||||||||||
| Balance | Balance | Balance | Loans | or More Overdue | Owned | |||||||||||||||||||
| (Dollars in thousands) | 9/30/10 | 12/31/09 | 9/30/09 | 9/30/10 | 9/30/10 | 9/30/10 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Custom and owner
occupied construction
|
$ | 4,126 | 3,281 | 1,131 | 1,752 | 1,609 | 765 | |||||||||||||||||
|
Pre-sold and spec construction
|
19,628 | 29,580 | 39,812 | 17,016 | | 2,612 | ||||||||||||||||||
|
Land development
|
81,505 | 88,488 | 84,929 | 58,443 | | 23,062 | ||||||||||||||||||
|
Consumer land or lots
|
11,488 | 10,120 | 12,092 | 7,101 | 678 | 3,709 | ||||||||||||||||||
|
Unimproved land
|
40,082 | 32,453 | 29,779 | 25,366 | | 14,716 | ||||||||||||||||||
|
Developed lots for operative
builders
|
8,721 | 11,565 | 10,909 | 7,297 | | 1,424 | ||||||||||||||||||
|
Commercial lots
|
3,219 | 909 | 1,011 | 3,183 | | 36 | ||||||||||||||||||
|
Other construction
|
3,485 | | | 3,485 | | | ||||||||||||||||||
|
Commercial real estate
|
30,107 | 32,300 | 21,475 | 20,757 | 379 | 8,971 | ||||||||||||||||||
|
Commercial and industrial
|
14,005 | 12,271 | 9,235 | 12,195 | 1,780 | 30 | ||||||||||||||||||
|
Agriculture loans
|
5,645 | 283 | 1,121 | 5,115 | 125 | 405 | ||||||||||||||||||
|
1-4 family
|
31,782 | 30,868 | 24,615 | 24,652 | 412 | 6,718 | ||||||||||||||||||
|
Home equity lines of credit
|
5,446 | 6,234 | 5,539 | 4,432 | 253 | 761 | ||||||||||||||||||
|
Consumer
|
746 | 1,042 | 923 | 416 | 99 | 231 | ||||||||||||||||||
|
Other
|
1,485 | 1,744 | 434 | 1,485 | | | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total
|
$ | 261,470 | 261,138 | 243,005 | 192,695 | 5,335 | 63,440 | |||||||||||||||||
|
|
||||||||||||||||||||||||
42
| Non-Accrual & | ||||||||||||||||||||||||
| Accruing 30-89 Days Delinquent Loans and | Accruing | Accruing Loans | Other | |||||||||||||||||||||
| Non-Performing Assets, by Bank | 30-89 Days | 90 Days or | Real Estate | |||||||||||||||||||||
| Balance | Balance | Balance | Overdue | More Overdue | Owned | |||||||||||||||||||
| (Dollars in thousands) | 9/30/10 | 12/31/09 | 9/30/09 | 9/30/10 | 9/30/10 | 9/30/10 | ||||||||||||||||||
|
Glacier
|
$ | 77,144 | 97,666 | 99,792 | 8,267 | 62,413 | 6,464 | |||||||||||||||||
|
Mountain West
|
71,780 | 109,187 | 76,073 | 14,989 | 53,756 | 3,035 | ||||||||||||||||||
|
First Security
|
55,627 | 59,351 | 46,321 | 7,245 | 35,950 | 12,432 | ||||||||||||||||||
|
1st Bank
|
18,166 | 21,117 | 19,744 | 2,890 | 6,566 | 8,710 | ||||||||||||||||||
|
Western
|
10,293 | 9,315 | 8,917 | 533 | 6,622 | 3,138 | ||||||||||||||||||
|
Big Sky
|
23,882 | 31,711 | 26,941 | 1,653 | 15,910 | 6,319 | ||||||||||||||||||
|
Valley
|
1,916 | 2,542 | 1,638 | 840 | 1,003 | 73 | ||||||||||||||||||
|
First National
|
10,519 | 9,290 | | 701 | 9,073 | 745 | ||||||||||||||||||
|
Citizens
|
7,989 | 5,340 | 5,653 | 1,965 | 4,412 | 1,612 | ||||||||||||||||||
|
First Bank MT
|
669 | 800 | 538 | 245 | 320 | 104 | ||||||||||||||||||
|
San Juans
|
5,252 | 2,310 | 994 | 1,595 | 2,005 | 1,652 | ||||||||||||||||||
|
GORE
|
19,156 | | | | | 19,156 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total
|
$ | 302,393 | 348,629 | 286,611 | 40,923 | 198,030 | 63,440 | |||||||||||||||||
|
|
||||||||||||||||||||||||
43
| | Reduction of the stated interest rate for the remaining term of the debt | ||
| | Extension of the maturity date(s) at a stated rate of interest lower than the current market rate for newly originated debt having similar risk characteristics, and | ||
| | Reduction of the face amount of the debt as stated in the debt agreements. |
44
45
46
| Number of | Number of | |||||||||||
| Unrealized | Debt | Equity | ||||||||||
| (Dollars in thousands) | Loss | Securities | Securities | |||||||||
|
Greater than 40.0%
|
$ | 5,072 | 6 | 1 | ||||||||
|
30.1% to 40.0%
|
3 | | 1 | |||||||||
|
20.1% to 30.0%
|
| | | |||||||||
|
15.1% to 20.0%
|
3,264 | 4 | | |||||||||
|
10.1% to 15.0%
|
1,221 | 6 | | |||||||||
|
5.1% to 10.0%
|
| | | |||||||||
|
0.1% to 5.0%
|
2,449 | 143 | | |||||||||
|
|
||||||||||||
|
Total
|
$ | 12,009 | 159 | 2 | ||||||||
|
|
||||||||||||
47
48
49
| Nine Months ended September 30, | ||||||||||||
| 2010 vs. 2009 | ||||||||||||
| Increase (Decrease) Due to: | ||||||||||||
| (Dollars in thousands) | Volume | Rate | Net | |||||||||
|
Interest income
|
||||||||||||
|
Residential real estate loans
|
$ | (2,896 | ) | (4,025 | ) | (6,921 | ) | |||||
|
Commercial loans
|
(983 | ) | (1,910 | ) | (2,893 | ) | ||||||
|
Consumer and other loans
|
(501 | ) | (1,171 | ) | (1,672 | ) | ||||||
|
Investment securities
|
23,982 | (17,559 | ) | 6,423 | ||||||||
|
|
||||||||||||
|
Total interest income
|
19,602 | (24,665 | ) | (5,063 | ) | |||||||
|
|
||||||||||||
|
Interest expense
|
||||||||||||
|
NOW accounts
|
508 | 1 | 509 | |||||||||
|
Savings accounts
|
94 | (306 | ) | (212 | ) | |||||||
|
Money market demand accounts
|
733 | (1,478 | ) | (745 | ) | |||||||
|
Certificate accounts
|
3,024 | (5,913 | ) | (2,889 | ) | |||||||
|
Wholesale deposits
|
6,587 | (4,354 | ) | 2,233 | ||||||||
|
FHLB advances
|
3,399 | (2,074 | ) | 1,325 | ||||||||
|
Repurchase agreements
and other borrowed funds
|
(5,208 | ) | 3,307 | (1,901 | ) | |||||||
|
|
||||||||||||
|
Total interest expense
|
9,137 | (10,817 | ) | (1,680 | ) | |||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net interest income
|
$ | 10,465 | (13,848 | ) | (3,383 | ) | ||||||
|
|
||||||||||||
50
| Three Months ended 9/30/10 | Nine Months ended 9/30/10 | |||||||||||||||||||||||
| Average | Average | |||||||||||||||||||||||
| Average | Interest & | Yield/ | Average | Interest & | Yield/ | |||||||||||||||||||
| (Dollars in thousands) | Balance | Dividends | Rate | Balance | Dividends | Rate | ||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||
|
Residential real estate loans
|
$ | 773,672 | 11,367 | 5.88 | % | $ | 774,973 | 34,621 | 5.96 | % | ||||||||||||||
|
Commercial loans
|
2,543,798 | 35,734 | 5.57 | % | 2,574,842 | 109,409 | 5.68 | % | ||||||||||||||||
|
Consumer and other loans
|
687,139 | 10,599 | 6.12 | % | 691,373 | 31,959 | 6.18 | % | ||||||||||||||||
|
Total loans
|
4,004,609 | 57,700 | 5.72 | % | 4,041,188 | 175,989 | 5.82 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Tax-exempt investment securities
1
|
489,658 | 5,972 | 4.88 | % | 474,324 | 17,410 | 4.89 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Taxable investment securities
2
|
1,339,456 | 8,431 | 2.52 | % | 1,272,642 | 25,920 | 2.72 | % | ||||||||||||||||
|
Total earning assets
|
5,833,723 | 72,103 | 4.90 | % | 5,788,154 | 219,319 | 5.07 | % | ||||||||||||||||
|
Goodwill and intangibles
|
158,239 | 159,037 | ||||||||||||||||||||||
|
Non-earning assets
|
287,128 | 282,368 | ||||||||||||||||||||||
|
Total assets
|
$ | 6,279,090 | $ | 6,229,559 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Liabilities
|
||||||||||||||||||||||||
|
NOW accounts
|
$ | 707,097 | 622 | 0.35 | % | $ | 712,650 | 2,028 | 0.38 | % | ||||||||||||||
|
Savings accounts
|
346,652 | 175 | 0.20 | % | 340,125 | 568 | 0.22 | % | ||||||||||||||||
|
Money market demand accounts
|
858,942 | 1,737 | 0.80 | % | 839,585 | 5,662 | 0.90 | % | ||||||||||||||||
|
Certificate accounts
|
1,088,215 | 5,402 | 1.97 | % | 1,080,434 | 15,997 | 1.98 | % | ||||||||||||||||
|
Wholesale deposits
3
|
622,032 | 1,206 | 0.77 | % | 533,425 | 3,440 | 0.86 | % | ||||||||||||||||
|
FHLB advances
|
539,791 | 2,318 | 1.70 | % | 657,698 | 7,083 | 1.44 | % | ||||||||||||||||
|
Securities sold under agreements to
repurchase and other borrowed funds
|
383,279 | 2,121 | 2.19 | % | 414,238 | 6,436 | 2.08 | % | ||||||||||||||||
|
Total interest bearing liabilities
|
4,546,008 | 13,581 | 1.19 | % | 4,578,155 | 41,214 | 1.20 | % | ||||||||||||||||
|
Non-interest bearing deposits
|
849,977 | 813,038 | ||||||||||||||||||||||
|
Other liabilities
|
25,259 | 32,078 | ||||||||||||||||||||||
|
Total liabilities
|
5,421,244 | 5,423,271 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Stockholders Equity
|
||||||||||||||||||||||||
|
Common stock
|
719 | 689 | ||||||||||||||||||||||
|
Paid-in capital
|
643,567 | 600,732 | ||||||||||||||||||||||
|
Retained earnings
|
200,159 | 196,708 | ||||||||||||||||||||||
|
Accumulated other
comprehensive income
|
13,401 | 8,159 | ||||||||||||||||||||||
|
Total stockholders equity
|
857,846 | 806,288 | ||||||||||||||||||||||
|
Total liabilities and
stockholders equity
|
$ | 6,279,090 | $ | 6,229,559 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net Interest Income
|
$ | 58,522 | $ | 178,105 | ||||||||||||||||||||
|
Net Interest Spread
|
3.71 | % | 3.87 | % | ||||||||||||||||||||
|
Net Interest Margin
|
3.98 | % | 4.11 | % | ||||||||||||||||||||
|
Net Interest Margin (tax-equivalent)
|
4.19 | % | 4.32 | % | ||||||||||||||||||||
| 1 | Excludes tax effect of $7,708,000 and $2,644,000 on tax-exempt investment security income for the year-to-date and quarter ended September 30, 2010, respectively. | |
| 2 | Excludes tax effect of $1,107,000 and $398,000 on investment security tax credits for the year-to-date and quarter ended September 30, 2010, respectively. | |
| 3 | Wholesale deposits include brokered deposits classified as NOW, money market demand, and CDs. |
51
| Tier 1 (Core) | Tier 2 (Total) | Leverage | ||||||||||
| (Dollars in thousands) | Capital | Capital | Capital | |||||||||
|
Total stockholders equity
|
$ | 853,654 | 853,654 | 853,654 | ||||||||
|
Less:
|
||||||||||||
|
Goodwill and intangibles
|
(151,279 | ) | (151,279 | ) | (151,279 | ) | ||||||
|
Accumulated other comprehensive
unrealized gain on AFS securities
|
(16,442 | ) | (16,442 | ) | (16,442 | ) | ||||||
|
Plus:
|
||||||||||||
|
Allowance for loan and lease losses
|
| 57,499 | | |||||||||
|
Subordinated debentures
|
124,500 | 124,500 | 124,500 | |||||||||
|
Regulatory capital
|
$ | 810,433 | 867,932 | 810,433 | ||||||||
|
|
||||||||||||
|
Risk weighted assets
|
$ | 4,523,412 | 4,523,412 | |||||||||
|
|
||||||||||||
|
Total adjusted average assets
|
$ | 6,127,811 | ||||||||||
|
|
||||||||||||
|
Capital as % of risk weighted assets
|
17.92 | % | 19.19 | % | 13.23 | % | ||||||
|
Regulatory well capitalized requirement
|
6.00 | % | 10.00 | % | 5.00 | % | ||||||
|
Excess over well capitalized requirement
|
11.92 | % | 9.19 | % | 8.23 | % | ||||||
52
53
54
| | loan delinquencies may increase further; | ||
| | problem assets and foreclosures may increase further; | ||
| | collateral for loans made may decline further in value, in turn reducing customers borrowing power, reducing the value of assets and collateral associated with existing loans; | ||
| | demand for banking products and services may decline; and | ||
| | low cost or non-interest bearing deposits may decrease. |
55
56
57
58
59
60
| (a) | Not Applicable |
| (b) | Not Applicable |
| (c) | Not Applicable |
| (a) | Not Applicable |
| (b) | Not Applicable |
| (a) | Not Applicable |
| (b) | Not Applicable |
|
|
Exhibit 31.1 | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes Oxley Act of 2002 | ||
|
|
||||
|
|
Exhibit 31.2 | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes Oxley Act of 2002 | ||
|
|
||||
|
|
Exhibit 32 | Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002 | ||
|
|
||||
|
|
Exhibit 101 | The following financial information from Glacier Bancorp, Incs Quarterly Report on Form 10-Q for the quarter ended September 30, 2010 is formatted in XBRL: (i) the Unaudited Condensed Consolidated Statements of Financial Condition, (ii) the Unaudited Condensed Consolidated Statements of Operations, (iii) the Unaudited Condensed Consolidated Statements of Stockholders Equity and Comprehensive Income, (iv) the Unaudited Condensed Consolidated Statements of Cash Flows, and (v) the Notes to Unaudited Condensed Consolidated Financial Statements, tagged as blocks of text. |
61
|
GLACIER BANCORP, INC.
|
||||
| November 8, 2010 | /s/ Michael J. Blodnick | |||
| Michael J. Blodnick | ||||
| President/CEO | ||||
| November 8, 2010 | /s/ Ron J. Copher | |||
| Ron J. Copher | ||||
| Senior Vice President/CFO | ||||
62
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|