Montana | 000-18911 | 81-0519541 | ||||||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
49 Commons Loop | Kalispell, | Montana | 59901 | ||||||||
(Address of principal executive offices) | (Zip Code) |
(406) | 756-4200 | ||||||||||
(Registrant’s telephone number, including area code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock, $0.01 par value | GBCI | The New York Stock Exchange |
Dated: | April 18, 2024 | GLACIER BANCORP, INC. | |||||||||
/s/ Randall M. Chesler | |||||||||||
By: | Randall M. Chesler | ||||||||||
President and Chief Executive Officer |
FOR IMMEDIATE RELEASE | CONTACT: Randall M. Chesler, CEO | ||||
(406) 751-4722 | |||||
Ron J. Copher, CFO | |||||
(406) 751-7706 |
At or for the Three Months ended | |||||||||||||||||
(Dollars in thousands, except per share and market data) |
Mar 31, 2024 |
Dec 31, 2023 |
Mar 31, 2023 |
||||||||||||||
Operating results | |||||||||||||||||
Net income | $ | 32,627 | 54,316 | 61,211 | |||||||||||||
Basic earnings per share | $ | 0.29 | 0.49 | 0.55 | |||||||||||||
Diluted earnings per share | $ | 0.29 | 0.49 | 0.55 | |||||||||||||
Dividends declared per share | $ | 0.33 | 0.33 | 0.33 | |||||||||||||
Market value per share | |||||||||||||||||
Closing | $ | 40.28 | 41.32 | 42.01 | |||||||||||||
High | $ | 42.75 | 44.06 | 50.03 | |||||||||||||
Low | $ | 34.74 | 27.36 | 37.07 | |||||||||||||
Selected ratios and other data | |||||||||||||||||
Number of common stock shares outstanding |
113,388,590 | 110,888,942 | 110,868,713 | ||||||||||||||
Average outstanding shares - basic | 112,492,142 | 110,884,496 | 110,824,648 | ||||||||||||||
Average outstanding shares - diluted | 112,554,402 | 110,907,640 | 110,881,708 | ||||||||||||||
Return on average assets (annualized) | 0.47 | % | 0.77 | % | 0.93 | % | |||||||||||
Return on average equity (annualized) | 4.25 | % | 7.40 | % | 8.54 | % | |||||||||||
Efficiency ratio | 74.41 | % | 65.20 | % | 60.39 | % | |||||||||||
Loan to deposit ratio | 82.04 | % | 81.36 | % | 77.09 | % | |||||||||||
Number of full time equivalent employees |
3,438 | 3,294 | 3,390 | ||||||||||||||
Number of locations | 232 | 221 | 222 | ||||||||||||||
Number of ATMs | 285 | 275 | 263 |
Wheatland | |||||
(Dollars in thousands) | January 31, 2024 |
||||
Total assets | $ | 777,659 | |||
Debt securities | 187,183 | ||||
Loans receivable | 450,403 | ||||
Non-interest bearing deposits | 277,651 | ||||
Interest bearing deposits | 339,304 | ||||
Borrowings | 58,500 |
$ Change from | |||||||||||||||||||||||||||||
(Dollars in thousands) | Mar 31, 2024 |
Dec 31, 2023 |
Mar 31, 2023 |
Dec 31, 2023 |
Mar 31, 2023 |
||||||||||||||||||||||||
Cash and cash equivalents | $ | 788,660 | 1,354,342 | 1,529,534 | (565,682) | (740,874) | |||||||||||||||||||||||
Debt securities, available-for-sale | 4,629,073 | 4,785,719 | 5,198,313 | (156,646) | (569,240) | ||||||||||||||||||||||||
Debt securities, held-to-maturity | 3,451,583 | 3,502,411 | 3,664,393 | (50,828) | (212,810) | ||||||||||||||||||||||||
Total debt securities | 8,080,656 | 8,288,130 | 8,862,706 | (207,474) | (782,050) | ||||||||||||||||||||||||
Loans receivable | |||||||||||||||||||||||||||||
Residential real estate | 1,752,514 | 1,704,544 | 1,508,403 | 47,970 | 244,111 | ||||||||||||||||||||||||
Commercial real estate | 10,672,269 | 10,303,306 | 9,992,019 | 368,963 | 680,250 | ||||||||||||||||||||||||
Other commercial | 3,030,608 | 2,901,863 | 2,804,104 | 128,745 | 226,504 | ||||||||||||||||||||||||
Home equity | 883,062 | 888,013 | 829,844 | (4,951) | 53,218 | ||||||||||||||||||||||||
Other consumer | 394,049 | 400,356 | 384,242 | (6,307) | 9,807 | ||||||||||||||||||||||||
Loans receivable | 16,732,502 | 16,198,082 | 15,518,612 | 534,420 | 1,213,890 | ||||||||||||||||||||||||
Allowance for credit losses |
(198,779) | (192,757) | (186,604) | (6,022) | (12,175) | ||||||||||||||||||||||||
Loans receivable, net | 16,533,723 | 16,005,325 | 15,332,008 | 528,398 | 1,201,715 | ||||||||||||||||||||||||
Other assets | 2,419,131 | 2,094,832 | 2,078,186 | 324,299 | 340,945 | ||||||||||||||||||||||||
Total assets | $ | 27,822,170 | 27,742,629 | 27,802,434 | 79,541 | 19,736 |
At or for the Three Months ended | At or for the Year ended | At or for the Three Months ended | |||||||||||||||
(Dollars in thousands) | Mar 31, 2024 |
Dec 31, 2023 |
Mar 31, 2023 |
||||||||||||||
Allowance for credit losses | |||||||||||||||||
Balance at beginning of period | $ | 192,757 | 182,283 | 182,283 | |||||||||||||
Acquisitions | 3 | — | — | ||||||||||||||
Provision for credit losses | 9,091 | 20,790 | 6,260 | ||||||||||||||
Charge-offs | (4,295) | (15,095) | (3,293) | ||||||||||||||
Recoveries | 1,223 | 4,779 | 1,354 | ||||||||||||||
Balance at end of period | $ | 198,779 | 192,757 | 186,604 | |||||||||||||
Provision for credit losses | |||||||||||||||||
Loan portfolio | $ | 9,091 | 20,790 | 6,260 | |||||||||||||
Unfunded loan commitments | (842) | (5,995) | (790) | ||||||||||||||
Total provision for credit losses | $ | 8,249 | 14,795 | 5,470 | |||||||||||||
Other real estate owned | $ | 432 | 1,032 | — | |||||||||||||
Other foreclosed assets | 459 | 471 | 31 | ||||||||||||||
Accruing loans 90 days or more past due | 3,796 | 3,312 | 3,545 | ||||||||||||||
Non-accrual loans | 20,738 | 20,816 | 28,403 | ||||||||||||||
Total non-performing assets | $ | 25,425 | 25,631 | 31,979 | |||||||||||||
Non-performing assets as a percentage of subsidiary assets |
0.09 | % | 0.09 | % | 0.12 | % | |||||||||||
Allowance for credit losses as a percentage of non-performing loans |
810 | % | 799 | % | 584 | % | |||||||||||
Allowance for credit losses as a percentage of total loans |
1.19 | % | 1.19 | % | 1.20 | % | |||||||||||
Net charge-offs as a percentage of total loans | 0.02 | % | 0.06 | % | 0.01 | % | |||||||||||
Accruing loans 30-89 days past due | $ | 62,423 | 49,967 | 24,993 | |||||||||||||
U.S. government guarantees included in non-performing assets | $ | 1,490 | 1,503 | 2,071 |
(Dollars in thousands) | Provision for Credit Losses Loans | Net Charge-Offs (Recoveries) |
ACL as a Percent of Loans |
Accruing Loans 30-89 Days Past Due as a Percent of Loans |
Non-Performing Assets to Total Subsidiary Assets |
||||||||||||||||||||||||
First quarter 2024 | $ | 9,091 | $ | 3,072 | 1.19 | % | 0.37 | % | 0.09 | % | |||||||||||||||||||
Fourth quarter 2023 | 4,181 | 3,695 | 1.19 | % | 0.31 | % | 0.09 | % | |||||||||||||||||||||
Third quarter 2023 | 5,095 | 2,209 | 1.19 | % | 0.09 | % | 0.15 | % | |||||||||||||||||||||
Second quarter 2023 | 5,254 | 2,473 | 1.19 | % | 0.16 | % | 0.12 | % | |||||||||||||||||||||
First quarter 2023 | 6,260 | 1,939 | 1.20 | % | 0.16 | % | 0.12 | % | |||||||||||||||||||||
Fourth quarter 2022 | 6,060 | 1,968 | 1.20 | % | 0.14 | % | 0.12 | % | |||||||||||||||||||||
Third quarter 2022 | 8,382 | 3,154 | 1.20 | % | 0.07 | % | 0.13 | % | |||||||||||||||||||||
Second quarter 2022 | (1,353) | 1,843 | 1.20 | % | 0.12 | % | 0.16 | % |
$ Change from | |||||||||||||||||||||||||||||
(Dollars in thousands) | Mar 31, 2024 |
Dec 31, 2023 |
Mar 31, 2023 |
Dec 31, 2023 |
Mar 31, 2023 |
||||||||||||||||||||||||
Deposits | |||||||||||||||||||||||||||||
Non-interest bearing deposits | $ | 6,055,069 | 6,022,980 | 7,001,241 | 32,089 | (946,172) | |||||||||||||||||||||||
NOW and DDA accounts | 5,376,605 | 5,321,257 | 5,156,709 | 55,348 | 219,896 | ||||||||||||||||||||||||
Savings accounts | 2,949,908 | 2,833,887 | 2,985,351 | 116,021 | (35,443) | ||||||||||||||||||||||||
Money market deposit accounts |
3,002,942 | 2,831,624 | 3,429,123 | 171,318 | (426,181) | ||||||||||||||||||||||||
Certificate accounts | 3,039,190 | 2,915,393 | 1,155,494 | 123,797 | 1,883,696 | ||||||||||||||||||||||||
Core deposits, total | 20,423,714 | 19,925,141 | 19,727,918 | 498,573 | 695,796 | ||||||||||||||||||||||||
Wholesale deposits | 3,809 | 4,026 | 420,390 | (217) | (416,581) | ||||||||||||||||||||||||
Deposits, total | 20,427,523 | 19,929,167 | 20,148,308 | 498,356 | 279,215 | ||||||||||||||||||||||||
Repurchase agreements | 1,540,008 | 1,486,850 | 1,191,323 | 53,158 | 348,685 | ||||||||||||||||||||||||
Deposits and repurchase agreements, total | 21,967,531 | 21,416,017 | 21,339,631 | 551,514 | 627,900 | ||||||||||||||||||||||||
Federal Home Loan Bank advances |
2,140,157 | — | 335,000 | 2,140,157 | 1,805,157 | ||||||||||||||||||||||||
FRB Bank Term Funding | — | 2,740,000 | 2,740,000 | (2,740,000) | (2,740,000) | ||||||||||||||||||||||||
Other borrowed funds | 88,814 | 81,695 | 76,185 | 7,119 | 12,629 | ||||||||||||||||||||||||
Subordinated debentures | 132,984 | 132,943 | 132,822 | 41 | 162 | ||||||||||||||||||||||||
Other liabilities | 381,977 | 351,693 | 251,892 | 30,284 | 130,085 | ||||||||||||||||||||||||
Total liabilities | $ | 24,711,463 | 24,722,348 | 24,875,530 | (10,885) | (164,067) |
$ Change from | |||||||||||||||||||||||||||||
(Dollars in thousands, except per share data) |
Mar 31, 2024 |
Dec 31, 2023 |
Mar 31, 2023 |
Dec 31, 2023 |
Mar 31, 2023 |
||||||||||||||||||||||||
Common equity | $ | 3,483,012 | 3,394,394 | 3,337,132 | 88,618 | 145,880 | |||||||||||||||||||||||
Accumulated other comprehensive loss |
(372,305) | (374,113) | (410,228) | 1,808 | 37,923 | ||||||||||||||||||||||||
Total stockholders’ equity |
3,110,707 | 3,020,281 | 2,926,904 | 90,426 | 183,803 | ||||||||||||||||||||||||
Goodwill and core deposit intangible, net |
(1,069,808) | (1,017,263) | (1,024,545) | (52,545) | (45,263) | ||||||||||||||||||||||||
Tangible stockholders’ equity |
$ | 2,040,899 | 2,003,018 | 1,902,359 | 37,881 | 138,540 |
Stockholders’ equity to total assets |
11.18 | % | 10.89 | % | 10.53 | % | |||||||||||||||||||||||
Tangible stockholders’ equity to total tangible assets |
7.63 | % | 7.49 | % | 7.10 | % | |||||||||||||||||||||||
Book value per common share |
$ | 27.43 | 27.24 | 26.40 | 0.19 | 1.03 | |||||||||||||||||||||||
Tangible book value per common share |
$ | 18.00 | 18.06 | 17.16 | (0.06) | 0.84 |
Three Months ended | $ Change from | ||||||||||||||||||||||||||||
(Dollars in thousands) | Mar 31, 2024 |
Dec 31, 2023 |
Mar 31, 2023 |
Dec 31, 2023 |
Mar 31, 2023 |
||||||||||||||||||||||||
Net interest income | |||||||||||||||||||||||||||||
Interest income | $ | 279,402 | 273,496 | 231,888 | 5,906 | 47,514 | |||||||||||||||||||||||
Interest expense | 112,922 | 107,040 | 45,696 | 5,882 | 67,226 | ||||||||||||||||||||||||
Total net interest income | 166,480 | 166,456 | 186,192 | 24 | (19,712) | ||||||||||||||||||||||||
Non-interest income | |||||||||||||||||||||||||||||
Service charges and other fees |
18,563 | 19,115 | 17,771 | (552) | 792 | ||||||||||||||||||||||||
Miscellaneous loan fees and charges | 4,362 | 4,484 | 3,967 | (122) | 395 | ||||||||||||||||||||||||
Gain on sale of loans | 3,362 | 2,228 | 2,400 | 1,134 | 962 | ||||||||||||||||||||||||
Gain (loss) on sale of securities | 16 | 1,712 | (114) | (1,696) | 130 | ||||||||||||||||||||||||
Other income | 3,686 | 3,326 | 3,871 | 360 | (185) | ||||||||||||||||||||||||
Total non-interest income | 29,989 | 30,865 | 27,895 | (876) | 2,094 | ||||||||||||||||||||||||
Total income | $ | 196,469 | 197,321 | 214,087 | (852) | (17,618) | |||||||||||||||||||||||
Net interest margin (tax-equivalent) |
2.59 | % | 2.56 | % | 3.08 | % | |||||||||||||||||||||||
Three Months ended | $ Change from | ||||||||||||||||||||||||||||
(Dollars in thousands) | Mar 31, 2024 |
Dec 31, 2023 |
Mar 31, 2023 |
Dec 31, 2023 |
Mar 31, 2023 |
||||||||||||||||||||||||
Compensation and employee benefits | $ | 85,789 | 71,420 | 81,477 | 14,369 | 4,312 | |||||||||||||||||||||||
Occupancy and equipment | 11,883 | 10,533 | 11,665 | 1,350 | 218 | ||||||||||||||||||||||||
Advertising and promotions | 3,983 | 3,410 | 4,235 | 573 | (252) | ||||||||||||||||||||||||
Data processing | 9,159 | 8,511 | 8,109 | 648 | 1,050 | ||||||||||||||||||||||||
Other real estate owned and foreclosed assets | 25 | 78 | 12 | (53) | 13 | ||||||||||||||||||||||||
Regulatory assessments and insurance | 7,761 | 12,435 | 4,903 | (4,674) | 2,858 | ||||||||||||||||||||||||
Core deposit intangibles amortization | 2,760 | 2,427 | 2,449 | 333 | 311 | ||||||||||||||||||||||||
Other expenses | 30,483 | 23,382 | 22,132 | 7,101 | 8,351 | ||||||||||||||||||||||||
Total non-interest expense | $ | 151,843 | 132,196 | 134,982 | 19,647 | 16,861 | |||||||||||||||||||||||
(Dollars in thousands, except per share data) | Mar 31, 2024 |
Dec 31, 2023 |
Mar 31, 2023 |
||||||||||||||
Assets | |||||||||||||||||
Cash on hand and in banks | $ | 232,064 | 246,525 | 290,960 | |||||||||||||
Interest bearing cash deposits | 556,596 | 1,107,817 | 1,238,574 | ||||||||||||||
Cash and cash equivalents | 788,660 | 1,354,342 | 1,529,534 | ||||||||||||||
Debt securities, available-for-sale | 4,629,073 | 4,785,719 | 5,198,313 | ||||||||||||||
Debt securities, held-to-maturity | 3,451,583 | 3,502,411 | 3,664,393 | ||||||||||||||
Total debt securities | 8,080,656 | 8,288,130 | 8,862,706 | ||||||||||||||
Loans held for sale, at fair value | 27,035 | 15,691 | 14,461 | ||||||||||||||
Loans receivable | 16,732,502 | 16,198,082 | 15,518,612 | ||||||||||||||
Allowance for credit losses | (198,779) | (192,757) | (186,604) | ||||||||||||||
Loans receivable, net | 16,533,723 | 16,005,325 | 15,332,008 | ||||||||||||||
Premises and equipment, net | 443,273 | 421,791 | 399,740 | ||||||||||||||
Other real estate owned and foreclosed assets | 891 | 1,503 | 31 | ||||||||||||||
Accrued interest receivable | 106,063 | 94,526 | 90,642 | ||||||||||||||
Deferred tax asset | 161,327 | 159,070 | 172,453 | ||||||||||||||
Core deposit intangible, net | 46,046 | 31,870 | 39,152 | ||||||||||||||
Goodwill | 1,023,762 | 985,393 | 985,393 | ||||||||||||||
Non-marketable equity securities | 111,129 | 12,755 | 23,414 | ||||||||||||||
Bank-owned life insurance | 186,625 | 171,101 | 168,235 | ||||||||||||||
Other assets | 312,980 | 201,132 | 184,665 | ||||||||||||||
Total assets | $ | 27,822,170 | 27,742,629 | 27,802,434 | |||||||||||||
Liabilities | |||||||||||||||||
Non-interest bearing deposits | $ | 6,055,069 | 6,022,980 | 7,001,241 | |||||||||||||
Interest bearing deposits | 14,372,454 | 13,906,187 | 13,147,067 | ||||||||||||||
Securities sold under agreements to repurchase | 1,540,008 | 1,486,850 | 1,191,323 | ||||||||||||||
FHLB advances | 2,140,157 | — | 335,000 | ||||||||||||||
FRB Bank Term Funding | — | 2,740,000 | 2,740,000 | ||||||||||||||
Other borrowed funds | 88,814 | 81,695 | 76,185 | ||||||||||||||
Subordinated debentures | 132,984 | 132,943 | 132,822 | ||||||||||||||
Accrued interest payable | 32,584 | 125,907 | 8,968 | ||||||||||||||
Other liabilities | 349,393 | 225,786 | 242,924 | ||||||||||||||
Total liabilities | 24,711,463 | 24,722,348 | 24,875,530 | ||||||||||||||
Commitments and Contingent Liabilities | |||||||||||||||||
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, 234,000,000 shares authorized |
1,134 | 1,109 | 1,109 | ||||||||||||||
Paid-in capital | 2,443,584 | 2,350,104 | 2,344,514 | ||||||||||||||
Retained earnings - substantially restricted | 1,038,294 | 1,043,181 | 991,509 | ||||||||||||||
Accumulated other comprehensive loss | (372,305) | (374,113) | (410,228) | ||||||||||||||
Total stockholders’ equity | 3,110,707 | 3,020,281 | 2,926,904 | ||||||||||||||
Total liabilities and stockholders’ equity | $ | 27,822,170 | 27,742,629 | 27,802,434 |
Three Months ended | |||||||||||||||||
(Dollars in thousands, except per share data) | Mar 31, 2024 |
Dec 31, 2023 |
Mar 31, 2023 |
||||||||||||||
Interest Income | |||||||||||||||||
Investment securities | $ | 56,218 | 57,233 | 43,642 | |||||||||||||
Residential real estate loans | 20,764 | 19,820 | 15,838 | ||||||||||||||
Commercial loans | 181,472 | 175,957 | 155,682 | ||||||||||||||
Consumer and other loans | 20,948 | 20,486 | 16,726 | ||||||||||||||
Total interest income | 279,402 | 273,496 | 231,888 | ||||||||||||||
Interest Expense | |||||||||||||||||
Deposits | 67,196 | 63,484 | 12,545 | ||||||||||||||
Securities sold under agreements to
repurchase
|
12,598 | 12,229 | 4,606 | ||||||||||||||
Federal Home Loan Bank advances | 4,249 | — | 23,605 | ||||||||||||||
FRB Bank Term Funding | 27,097 | 30,228 | 3,032 | ||||||||||||||
Other borrowed funds |
344 | (372) | 496 | ||||||||||||||
Subordinated debentures | 1,438 | 1,471 | 1,412 | ||||||||||||||
Total interest expense | 112,922 | 107,040 | 45,696 | ||||||||||||||
Net Interest Income | 166,480 | 166,456 | 186,192 | ||||||||||||||
Provision for credit losses | 8,249 | 3,013 | 5,470 | ||||||||||||||
Net interest income after provision for credit losses |
158,231 | 163,443 | 180,722 | ||||||||||||||
Non-Interest Income | |||||||||||||||||
Service charges and other fees | 18,563 | 19,115 | 17,771 | ||||||||||||||
Miscellaneous loan fees and charges | 4,362 | 4,484 | 3,967 | ||||||||||||||
Gain on sale of loans | 3,362 | 2,228 | 2,400 | ||||||||||||||
Gain (loss) on sale of securities | 16 | 1,712 | (114) | ||||||||||||||
Other income | 3,686 | 3,326 | 3,871 | ||||||||||||||
Total non-interest income | 29,989 | 30,865 | 27,895 | ||||||||||||||
Non-Interest Expense | |||||||||||||||||
Compensation and employee benefits | 85,789 | 71,420 | 81,477 | ||||||||||||||
Occupancy and equipment | 11,883 | 10,533 | 11,665 | ||||||||||||||
Advertising and promotions | 3,983 | 3,410 | 4,235 | ||||||||||||||
Data processing | 9,159 | 8,511 | 8,109 | ||||||||||||||
Other real estate owned and foreclosed assets | 25 | 78 | 12 | ||||||||||||||
Regulatory assessments and insurance |
7,761 | 12,435 | 4,903 | ||||||||||||||
Core deposit intangibles amortization | 2,760 | 2,427 | 2,449 | ||||||||||||||
Other expenses | 30,483 | 23,382 | 22,132 | ||||||||||||||
Total non-interest expense | 151,843 | 132,196 | 134,982 | ||||||||||||||
Income Before Income Taxes | 36,377 | 62,112 | 73,635 | ||||||||||||||
Federal and state income tax expense | 3,750 | 7,796 | 12,424 | ||||||||||||||
Net Income | $ | 32,627 | 54,316 | 61,211 |
Three Months ended | |||||||||||||||||||||||||||||||||||
March 31, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Average Balance |
Interest & Dividends |
Average Yield/ Rate |
Average Balance |
Interest & Dividends |
Average Yield/ Rate |
|||||||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||||||
Residential real estate loans | $ | 1,747,184 | $ | 20,764 | 4.75 | % | $ | 1,700,598 | $ | 19,820 | 4.66 | % | |||||||||||||||||||||||
Commercial loans 1 |
13,513,426 | 183,045 | 5.45 | % | 13,196,412 | 177,397 | 5.33 | % | |||||||||||||||||||||||||||
Consumer and other loans | 1,283,388 | 20,948 | 6.56 | % | 1,279,626 | 20,486 | 6.35 | % | |||||||||||||||||||||||||||
Total loans 2 |
16,543,998 | 224,757 | 5.46 | % | 16,176,636 | 217,703 | 5.34 | % | |||||||||||||||||||||||||||
Tax-exempt debt securities 3 |
1,720,370 | 15,157 | 3.52 | % | 1,725,858 | 14,738 | 3.42 | % | |||||||||||||||||||||||||||
Taxable debt securities 4, 5 |
8,176,974 | 43,477 | 2.13 | % | 8,466,825 | 44,665 | 2.11 | % | |||||||||||||||||||||||||||
Total earning assets | 26,441,342 | 283,391 | 4.31 | % | 26,369,319 | 277,106 | 4.17 | % | |||||||||||||||||||||||||||
Goodwill and intangibles | 1,051,954 | 1,018,423 | |||||||||||||||||||||||||||||||||
Non-earning assets | 611,550 | 487,979 | |||||||||||||||||||||||||||||||||
Total assets | $ | 28,104,846 | $ | 27,875,721 | |||||||||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||||||||
Non-interest bearing deposits | $ | 5,966,546 | $ | — | — | % | $ | 6,262,801 | $ | — | — | % | |||||||||||||||||||||||
NOW and DDA accounts | 5,275,703 | 15,918 | 1.21 | % | 5,245,602 | 14,751 | 1.12 | % | |||||||||||||||||||||||||||
Savings accounts | 2,900,649 | 5,655 | 0.78 | % | 2,843,788 | 4,848 | 0.68 | % | |||||||||||||||||||||||||||
Money market deposit accounts | 2,948,294 | 14,393 | 1.96 | % | 2,911,054 | 13,600 | 1.85 | % | |||||||||||||||||||||||||||
Certificate accounts | 3,000,713 | 31,175 | 4.18 | % | 2,872,192 | 29,563 | 4.08 | % | |||||||||||||||||||||||||||
Total core deposits | 20,091,905 | 67,141 | 1.34 | % | 20,135,437 | 62,762 | 1.24 | % | |||||||||||||||||||||||||||
Wholesale deposits 6 |
3,965 | 55 | 5.50 | % | 53,841 | 722 | 5.32 | % | |||||||||||||||||||||||||||
Repurchase agreements | 1,513,397 | 12,598 | 3.35 | % | 1,488,419 | 12,229 | 3.26 | % | |||||||||||||||||||||||||||
FHLB advances | 350,754 | 4,249 | 4.79 | % | — | — | — | % | |||||||||||||||||||||||||||
FRB Bank Term Funding | 2,483,077 | 27,097 | 4.39 | % | 2,740,000 | 30,228 | 4.38 | % | |||||||||||||||||||||||||||
Subordinated debentures and other borrowed funds | 218,271 | 1,782 | 3.28 | % | 211,570 | 1,099 | 2.06 | % | |||||||||||||||||||||||||||
Total funding liabilities | 24,661,369 | 112,922 | 1.84 | % | 24,629,267 | 107,040 | 1.72 | % | |||||||||||||||||||||||||||
Other liabilities | 356,554 | 332,740 | |||||||||||||||||||||||||||||||||
Total liabilities | 25,017,923 | 24,962,007 | |||||||||||||||||||||||||||||||||
Stockholders’ Equity | |||||||||||||||||||||||||||||||||||
Stockholders’ equity | 3,086,923 | 2,913,714 | |||||||||||||||||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 28,104,846 | $ | 27,875,721 | |||||||||||||||||||||||||||||||
Net interest income (tax-equivalent) | $ | 170,469 | $ | 170,066 | |||||||||||||||||||||||||||||||
Net interest spread (tax-equivalent) | 2.47 | % | 2.45 | % | |||||||||||||||||||||||||||||||
Net interest margin (tax-equivalent) | 2.59 | % | 2.56 | % |
Three Months ended | |||||||||||||||||||||||||||||||||||
March 31, 2024 | March 31, 2023 | ||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Average Balance |
Interest & Dividends |
Average Yield/ Rate |
Average Balance |
Interest & Dividends |
Average Yield/ Rate |
|||||||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||||||
Residential real estate loans | $ | 1,747,184 | $ | 20,764 | 4.75 | % | $ | 1,493,938 | $ | 15,838 | 4.24 | % | |||||||||||||||||||||||
Commercial loans 1 |
13,513,426 | 183,045 | 5.45 | % | 12,655,551 | 157,456 | 5.05 | % | |||||||||||||||||||||||||||
Consumer and other loans | 1,283,388 | 20,948 | 6.56 | % | 1,207,315 | 16,726 | 5.62 | % | |||||||||||||||||||||||||||
Total loans 2 |
16,543,998 | 224,757 | 5.46 | % | 15,356,804 | 190,020 | 5.02 | % | |||||||||||||||||||||||||||
Tax-exempt debt securities 3 |
1,720,370 | 15,157 | 3.52 | % | 1,761,533 | 16,030 | 3.64 | % | |||||||||||||||||||||||||||
Taxable debt securities 4, 5 |
8,176,974 | 43,477 | 2.13 | % | 8,052,662 | 31,084 | 1.54 | % | |||||||||||||||||||||||||||
Total earning assets | 26,441,342 | 283,391 | 4.31 | % | 25,170,999 | 237,134 | 3.82 | % | |||||||||||||||||||||||||||
Goodwill and intangibles | 1,051,954 | 1,025,716 | |||||||||||||||||||||||||||||||||
Non-earning assets | 611,550 | 478,962 | |||||||||||||||||||||||||||||||||
Total assets | $ | 28,104,846 | $ | 26,675,677 | |||||||||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||||||||
Non-interest bearing deposits | $ | 5,966,546 | $ | — | — | % | $ | 7,274,228 | $ | — | — | % | |||||||||||||||||||||||
NOW and DDA accounts | 5,275,703 | 15,918 | 1.21 | % | 5,080,175 | 2,271 | 0.18 | % | |||||||||||||||||||||||||||
Savings accounts | 2,900,649 | 5,655 | 0.78 | % | 3,107,559 | 514 | 0.07 | % | |||||||||||||||||||||||||||
Money market deposit accounts | 2,948,294 | 14,393 | 1.96 | % | 3,468,953 | 5,834 | 0.68 | % | |||||||||||||||||||||||||||
Certificate accounts | 3,000,713 | 31,175 | 4.18 | % | 984,770 | 2,584 | 1.06 | % | |||||||||||||||||||||||||||
Total core deposits | 20,091,905 | 67,141 | 1.34 | % | 19,915,685 | 11,203 | 0.23 | % | |||||||||||||||||||||||||||
Wholesale deposits 6 |
3,965 | 55 | 5.50 | % | 120,468 | 1,342 | 4.52 | % | |||||||||||||||||||||||||||
Repurchase agreements | 1,513,397 | 12,598 | 3.35 | % | 1,035,582 | 4,606 | 1.80 | % | |||||||||||||||||||||||||||
FHLB advances | 350,754 | 4,249 | 4.79 | % | 1,990,833 | 23,605 | 4.74 | % | |||||||||||||||||||||||||||
FRB Bank Term Funding | 2,483,077 | 27,097 | 4.39 | % | 280,944 | 3,032 | 4.32 | % | |||||||||||||||||||||||||||
Subordinated debentures and other borrowed funds | 218,271 | 1,782 | 3.28 | % | 209,547 | 1,908 | 3.69 | % | |||||||||||||||||||||||||||
Total funding liabilities | 24,661,369 | 112,922 | 1.84 | % | 23,553,059 | 45,696 | 0.79 | % | |||||||||||||||||||||||||||
Other liabilities | 356,554 | 217,245 | |||||||||||||||||||||||||||||||||
Total liabilities | 25,017,923 | 23,770,304 | |||||||||||||||||||||||||||||||||
Stockholders’ Equity | |||||||||||||||||||||||||||||||||||
Stockholders’ equity | 3,086,923 | 2,905,373 | |||||||||||||||||||||||||||||||||
Total liabilities and stockholders’ equity |
$ | 28,104,846 | $ | 26,675,677 | |||||||||||||||||||||||||||||||
Net interest income (tax-equivalent) | $ | 170,469 | $ | 191,438 | |||||||||||||||||||||||||||||||
Net interest spread (tax-equivalent) | 2.47 | % | 3.03 | % | |||||||||||||||||||||||||||||||
Net interest margin (tax-equivalent) | 2.59 | % | 3.08 | % |
Loans Receivable, by Loan Type | % Change from | ||||||||||||||||||||||||||||
(Dollars in thousands) | Mar 31, 2024 |
Dec 31, 2023 |
Mar 31, 2023 |
Dec 31, 2023 |
Mar 31, 2023 |
||||||||||||||||||||||||
Custom and owner occupied construction |
$ | 273,835 | $ | 290,572 | $ | 295,604 | (6) | % | (7) | % | |||||||||||||||||||
Pre-sold and spec construction | 223,294 | 236,596 | 312,715 | (6) | % | (29) | % | ||||||||||||||||||||||
Total residential construction |
497,129 | 527,168 | 608,319 | (6) | % | (18) | % | ||||||||||||||||||||||
Land development | 215,828 | 232,966 | 230,823 | (7) | % | (6) | % | ||||||||||||||||||||||
Consumer land or lots | 188,635 | 187,545 | 187,498 | 1 | % | 1 | % | ||||||||||||||||||||||
Unimproved land | 103,032 | 87,739 | 104,811 | 17 | % | (2) | % | ||||||||||||||||||||||
Developed lots for operative builders |
47,591 | 56,142 | 69,896 | (15) | % | (32) | % | ||||||||||||||||||||||
Commercial lots | 92,748 | 87,185 | 91,780 | 6 | % | 1 | % | ||||||||||||||||||||||
Other construction | 915,782 | 900,547 | 965,244 | 2 | % | (5) | % | ||||||||||||||||||||||
Total land, lot, and other construction |
1,563,616 | 1,552,124 | 1,650,052 | 1 | % | (5) | % | ||||||||||||||||||||||
Owner occupied | 3,057,348 | 3,035,768 | 2,885,798 | 1 | % | 6 | % | ||||||||||||||||||||||
Non-owner occupied | 3,920,696 | 3,742,916 | 3,631,158 | 5 | % | 8 | % | ||||||||||||||||||||||
Total commercial real estate |
6,978,044 | 6,778,684 | 6,516,956 | 3 | % | 7 | % | ||||||||||||||||||||||
Commercial and industrial | 1,371,201 | 1,363,479 | 1,353,919 | 1 | % | 1 | % | ||||||||||||||||||||||
Agriculture | 929,420 | 772,458 | 715,863 | 20 | % | 30 | % | ||||||||||||||||||||||
1st lien | 2,276,638 | 2,127,989 | 1,864,294 | 7 | % | 22 | % | ||||||||||||||||||||||
Junior lien | 51,579 | 47,230 | 42,397 | 9 | % | 22 | % | ||||||||||||||||||||||
Total 1-4 family | 2,328,217 | 2,175,219 | 1,906,691 | 7 | % | 22 | % | ||||||||||||||||||||||
Multifamily residential | 881,117 | 796,538 | 649,148 | 11 | % | 36 | % | ||||||||||||||||||||||
Home equity lines of credit | 947,652 | 979,891 | 893,037 | (3) | % | 6 | % | ||||||||||||||||||||||
Other consumer | 223,566 | 229,154 | 224,125 | (2) | % | — | % | ||||||||||||||||||||||
Total consumer | 1,171,218 | 1,209,045 | 1,117,162 | (3) | % | 5 | % | ||||||||||||||||||||||
States and political subdivisions | 848,454 | 834,947 | 806,878 | 2 | % | 5 | % | ||||||||||||||||||||||
Other | 191,121 | 204,111 | 208,085 | (6) | % | (8) | % | ||||||||||||||||||||||
Total loans receivable, including
loans held for sale
|
16,759,537 | 16,213,773 | 15,533,073 | 3 | % | 8 | % | ||||||||||||||||||||||
Less loans held for sale 1 |
(27,035) | (15,691) | (14,461) | 72 | % | 87 | % | ||||||||||||||||||||||
Total loans receivable | $ | 16,732,502 | $ | 16,198,082 | $ | 15,518,612 | 3 | % | 8 | % |
Non-performing Assets, by Loan Type |
Non- Accrual Loans |
Accruing Loans 90 Days or More Past Due |
Other real estate owned and foreclosed assets | ||||||||||||||||||||||||||||||||
(Dollars in thousands) | Mar 31, 2024 |
Dec 31, 2023 |
Mar 31, 2023 |
Mar 31, 2024 |
Mar 31, 2024 |
Mar 31, 2024 |
|||||||||||||||||||||||||||||
Custom and owner occupied construction |
$ | 210 | 214 | 220 | 210 | — | — | ||||||||||||||||||||||||||||
Pre-sold and spec construction | 1,049 | 763 | 1,548 | — | 1,049 | — | |||||||||||||||||||||||||||||
Total residential construction |
1,259 | 977 | 1,768 | 210 | 1,049 | — | |||||||||||||||||||||||||||||
Land development | 28 | 35 | 129 | 28 | — | — | |||||||||||||||||||||||||||||
Consumer land or lots | 144 | 96 | 112 | 144 | — | — | |||||||||||||||||||||||||||||
Unimproved land | — | — | 51 | — | — | — | |||||||||||||||||||||||||||||
Developed lots for operative builders |
608 | 608 | 607 | — | 608 | — | |||||||||||||||||||||||||||||
Commercial lots | 2,205 | 47 | 188 | 2,158 | 47 | — | |||||||||||||||||||||||||||||
Other construction | — | — | 12,884 | — | — | — | |||||||||||||||||||||||||||||
Total land, lot and other construction |
2,985 | 786 | 13,971 | 2,330 | 655 | — | |||||||||||||||||||||||||||||
Owner occupied | 1,501 | 1,838 | 2,682 | 799 | 270 | 432 | |||||||||||||||||||||||||||||
Non-owner occupied | 8,853 | 11,016 | 4,544 | 8,596 | 257 | — | |||||||||||||||||||||||||||||
Total commercial real estate |
10,354 | 12,854 | 7,226 | 9,395 | 527 | 432 | |||||||||||||||||||||||||||||
Commercial and Industrial | 1,698 | 1,971 | 2,001 | 1,100 | 447 | 151 | |||||||||||||||||||||||||||||
Agriculture | 2,855 | 2,558 | 2,573 | 2,426 | 429 | — | |||||||||||||||||||||||||||||
1st lien | 2,930 | 2,664 | 2,015 | 2,540 | 390 | — | |||||||||||||||||||||||||||||
Junior lien | 69 | 180 | 111 | 44 | 25 | — | |||||||||||||||||||||||||||||
Total 1-4 family | 2,999 | 2,844 | 2,126 | 2,584 | 415 | — | |||||||||||||||||||||||||||||
Multifamily residential | 395 | 395 | — | 395 | — | — | |||||||||||||||||||||||||||||
Home equity lines of credit | 1,892 | 2,043 | 1,225 | 1,727 | 165 | — | |||||||||||||||||||||||||||||
Other consumer | 927 | 1,187 | 1,062 | 571 | 48 | 308 | |||||||||||||||||||||||||||||
Total consumer | 2,819 | 3,230 | 2,287 | 2,298 | 213 | 308 | |||||||||||||||||||||||||||||
Other | 61 | 16 | 27 | — | 61 | — | |||||||||||||||||||||||||||||
Total | $ | 25,425 | 25,631 | 31,979 | 20,738 | 3,796 | 891 |
Accruing 30-89 Days Delinquent Loans, by Loan Type | % Change from | ||||||||||||||||||||||||||||
(Dollars in thousands) | Mar 31, 2024 |
Dec 31, 2023 |
Mar 31, 2023 |
Dec 31, 2023 |
Mar 31, 2023 |
||||||||||||||||||||||||
Custom and owner occupied construction |
$ | 4,784 | $ | 2,549 | $ | 1,624 | 88 | % | 195 | % | |||||||||||||||||||
Pre-sold and spec construction | 1,181 | 1,219 | — | (3) | % | n/m | |||||||||||||||||||||||
Total residential construction |
5,965 | 3,768 | 1,624 | 58 | % | 267 | % | ||||||||||||||||||||||
Land development | 59 | 163 | 946 | (64) | % | (94) | % | ||||||||||||||||||||||
Consumer land or lots | 332 | 624 | 668 | (47) | % | (50) | % | ||||||||||||||||||||||
Unimproved land | 575 | — | — | n/m | n/m | ||||||||||||||||||||||||
Commercial lots | 1,225 | 2,159 | — | (43) | % | n/m | |||||||||||||||||||||||
Other construction | 1,248 | — | 5,264 | n/m | (76) | % | |||||||||||||||||||||||
Total land, lot and other construction |
3,439 | 2,946 | 6,878 | 17 | % | (50) | % | ||||||||||||||||||||||
Owner occupied | 2,991 | 2,222 | 1,783 | 35 | % | 68 | % | ||||||||||||||||||||||
Non-owner occupied | 18,118 | 14,471 | 429 | 25 | % | 4,123 | % | ||||||||||||||||||||||
Total commercial real estate |
21,109 | 16,693 | 2,212 | 26 | % | 854 | % | ||||||||||||||||||||||
Commercial and industrial | 14,806 | 12,905 | 3,677 | 15 | % | 303 | % | ||||||||||||||||||||||
Agriculture | 3,922 | 594 | 947 | 560 | % | 314 | % | ||||||||||||||||||||||
1st lien | 5,626 | 3,768 | 3,321 | 49 | % | 69 | % | ||||||||||||||||||||||
Junior lien | 145 | 1 | 385 | 14,400 | % | (62) | % | ||||||||||||||||||||||
Total 1-4 family | 5,771 | 3,769 | 3,706 | 53 | % | 56 | % | ||||||||||||||||||||||
Multifamily Residential | — | — | 201 | n/m | (100) | % | |||||||||||||||||||||||
Home equity lines of credit | 3,668 | 4,518 | 2,804 | (19) | % | 31 | % | ||||||||||||||||||||||
Other consumer | 1,948 | 3,264 | 1,598 | (40) | % | 22 | % | ||||||||||||||||||||||
Total consumer | 5,616 | 7,782 | 4,402 | (28) | % | 28 | % | ||||||||||||||||||||||
Other | 1,795 | 1,510 | 1,346 | 19 | % | 33 | % | ||||||||||||||||||||||
Total | $ | 62,423 | $ | 49,967 | $ | 24,993 | 25 | % | 150 | % |
Net Charge-Offs (Recoveries), Year-to-Date Period Ending, By Loan Type |
Charge-Offs | Recoveries | |||||||||||||||||||||||||||
(Dollars in thousands) | Mar 31, 2024 |
Dec 31, 2023 |
Mar 31, 2023 |
Mar 31, 2024 |
Mar 31, 2024 |
||||||||||||||||||||||||
Pre-sold and spec construction | (4) | (15) | (4) | — | 4 | ||||||||||||||||||||||||
Total residential construction | (4) | (15) | (4) | — | 4 | ||||||||||||||||||||||||
Land development | (1) | (135) | — | — | 1 | ||||||||||||||||||||||||
Consumer land or lots | (1) | (19) | — | — | 1 | ||||||||||||||||||||||||
Other construction | — | 889 | — | — | — | ||||||||||||||||||||||||
Total land, lot and other construction |
(2) | 735 | — | — | 2 | ||||||||||||||||||||||||
Owner occupied | (3) | (59) | (68) | — | 3 | ||||||||||||||||||||||||
Non-owner occupied | (1) | 799 | 298 | — | 1 | ||||||||||||||||||||||||
Total commercial real estate | (4) | 740 | 230 | — | 4 | ||||||||||||||||||||||||
Commercial and industrial | 328 | 364 | (382) | 674 | 346 | ||||||||||||||||||||||||
Agriculture | 68 | — | — | 68 | — | ||||||||||||||||||||||||
1st lien | (4) | 66 | 44 | — | 4 | ||||||||||||||||||||||||
Junior lien | (5) | 24 | (5) | 10 | 15 | ||||||||||||||||||||||||
Total 1-4 family | (9) | 90 | 39 | 10 | 19 | ||||||||||||||||||||||||
Multifamily residential | — | (136) | — | — | — | ||||||||||||||||||||||||
Home equity lines of credit | 5 | (6) | (39) | 15 | 10 | ||||||||||||||||||||||||
Other consumer | 251 | 1,097 | 125 | 342 | 91 | ||||||||||||||||||||||||
Total consumer | 256 | 1,091 | 86 | 357 | 101 | ||||||||||||||||||||||||
Other | 2,439 | 7,447 | 1,970 | 3,186 | 747 | ||||||||||||||||||||||||
Total | $ | 3,072 | 10,316 | 1,939 | 4,295 | 1,223 |